HomeMy WebLinkAbout20170948/ RArJh wk PPtrnIP 128/27117C
Well
Check.Number:
Sales , Gross Price
Period I Volume I
103315
Gross
Value
Tax
Owner Number: 0001384
Net
Value
Owner
Owner
Expenses
10331
Owner
Net
5
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
DUNN 1-13H
O 01/17 764.19 49.45 37,795.45
E 02/17
O 04/16 571.66 36.37 20,794.04
O 05/16 273.97 42.04 11,519.63
O 06/16 738.23 44.10 32,558.23
O 07/16 271.31 40.04 10, 865.87
O 08/16 539.34 40.04 21,600.04
E 09/16
O 09/16 258.75 40.47 10,473.02
E 10/16
O 10/16 241.42 45.19 10,909.84
E 11/16
O 11/16 500.56 41.01 20,529.95
DUNN 1-13H E '' 12/16
Rec iA� 7
I_g pleumE'D2w7
PLANCK 1-14H
PLANCK 1-14H
PLANCK 1-14H
PLANCK 1-14H
PLANCK 1-14H
167.12 49.45 8,265.39
O 04/16 454.34 36.37 16,526.49
O 05/16 512.83 42.04 21,562.91
O 06/16 476.18 44.10 21,001.21
O 07/16 540.30 40.04 21,638.59
O 08/16 518.32 40.04 20,758.11
PLANCK 1-14H E 09/16
** SEE DISTRIBUTION STATEMENT FOR MORE DETAIL**
37,795.45 0.0378125
0.0378125
20,794.04 0.0378125
11,519.63 0.0378125
32,558.23 0.0378125
10,865.87 0.0378125
21,600.04 0.0378125
0.0378125
10,473.02 0.0378125
0.0378125
10,909.84 0.0378125
0.0378125
20,529.95 0.0378125
- 1.23
14.29
1.23
7.86
4.36
12.31
4.11
8.17
-1.65 1.65
3.96
-2.58 2.58
4.13
- 2.58 2.58
7.76
0.0378125 -2.58
8,265.39 0.0189060
0.0189060 -0.64
16,526.49 0.0189060
21,562.91 0.0189060
21,001.21 0.0189060
21,638.59 0.0189060
20,758.11 0.0189060
0.0189060
-0.63
2.58
1.56
10315
3.13
4.08
3.97
4.09
3.93
0.63
Legend:
T = Type
T= Tax
B = Backup Tax
G = Gas
O=Oil
P = Other Revenue
1 = Misc Rev 1
2 = Misc Rev 2
F = Flat Rate
E = Expense
$ = Payment
PRODUCT SSLT153 USE WITH 91500 ENVELOPE
Deluxe Corporation 1-1300-328-0304 or www.deluxe.com/shOp PRINTED IN U.S.A.
2017-0948
A
• •
3.4.6
dmrostmtl b
Distribution Statement
Page: 1
RED HAWK PETROLEUM, LLC
4125 BLACKHAWK PLAZA CIRCLE #201
DANVILLE, CA 94506-4678
281-377-5035
0001384
WELD COUNTY COLORADO
1150 O Street
P O Box 758
Greeley CO 80632
RECEIVED
MAR 21 2017
COMMISSIONERS
Statement Date 02/28/17
Run No 012/2017
Check Amount: $109.82
Production Revenue
• * Devlar Energy Marketi... 04/01-04/30 571.66 BBL @ $36.374838
* Devlar Energy Marketi... 05/01-05/31 273.97 BBL @ $42.047049
* Devlar Energy Marketi... 06/01-06/30 738.23 BBL @ $44.103098
* Devlar Energy Marketi... 07/01-07/31 271.31 BBL @ $40.049648
* Devlar Energy Marketi... 08/01-08/31 539.34 BBL @ $40.049023
* Devlar Energy Marketi... 09/01-09/30 258.75 BBL @ $40.475440
* Devlar Energy Marketi... 10/01-10/31 241.42 BBL @ $45.190291
* Devlar Energy Marketi... 11/01-11/30 500.56 BBL @ $41.013964
Devlar Energy Marketi... 01/01-01/31 . 764.19 BBL @ $49.458184
Total Revenue
Well Expenses
* 09/01/16 Ad Valorem Tax
* 09/02/16 Ad Valorem Tax
* 09/30/16 Ad Valorem Tax
* 10/01/16 Ad Valorem Tax
* 10/01/16 Ad Valorem Tax
* 10/01/16 Ad Valorem Tax
* 11/01/16 Ad Valorem Tax
* 11/01/16 Ad Valorem Tax
▪ * 11/01/16 Ad Valorem Tax
* 12/30/16 Ad Valorem Tax
* 12/30/16 Ad Valorem Tax
* 12/30/16 Ad Valorem Tax
02/28/17 Ad Valorem Tax
02/28/17 Ad Valorem Tax
Total Well Expenses
Your Royalty Interest This Well
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk
Red Hawk
Red Hawk
Red Hawk
Red Hawk
Red Hawk
Petroleum LLC
Petroleum LLC
Petroleum LLC
Petroleum LLC
Petroleum LLC
Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Total Lease Operating Expense
$20,794.04 X (0.0378125%) 2016/04 *
$11,519.63 X (0.0378125%) 2016/05 *
$32,558.23 ' X (0.0378125%) 2016/06 *
$10,865.87 X (0.0378125%) 2016/07 *
$21,600.04 X (0.0378125%) 2016/08 *
$10,473.02 X (0.0378125%) 2016/09 *
$10,909.84 X (0.0378125%) 2016/10 *
$20,529.95 X (0.0378125%) 2016/11 *
$37,795.45 X (0.0378125%) 2017/01
$177,046.07
7.86
4.36
12.31
4.11
8.17
3.96
4.13
7.76
14.29
$2,257.95 X (0.0378125%) 2016/09 *
$2,200.00 X (0.0378125%) 2016/09 *
$-8,816.90 X (0.0378125%) 2016/09 *
$-11,755.86 X (0.0378125%) 2016/10 *
$1,933.33 X (0.0378125%) 2016/10 *
$3,010.60 X (0.0378125%) 2016/10 *
$-11,755.86 X (0.0378125%) 2016/11
$1,933.33 X(0.0378125%) 2016/11 *
$3,010.60 X (0.0378125%) 2016/11 *
$3,010.60 X (0.0378125%) 2016/12 *
$-11,755.86• X (0.0378125%) 2016/12 *
$1,933.33 X(0.0378125%) 2016/12 *
$636.36 X (0.0378125%) 2017/02
$-3,878.11 X (0.0378125%) 2017/02
$-28,036.49
$-28,036.49
66.95
0.85
0.83
-3.33
- 4.45
0.73
1.14
-4.45
0.73
1.14
1.14
- 4.45
0.73
0.24
- 1.47
- 10.62
- 10.62
77.57
* = Entries from Suspense. These entries were processed in earlier months but placed into suspense until now.
3.4.6
dmrostmtl b
Owner's Distribution Statement
Page: 2
RED HAWK PETROLEUM, LLC
Statement Date 02/28/17
Run No 012/2017
Check Amount: $109.82
Continuation of statement for: 0001384 WELD COUNTY COLORADO
Production Revenue
* Devlar Energy Marketi... 04/01-04/30 454.34 BBL @ $36.374719 $16,526.49 X (0.0189060%) 2016/04 * 3.13
* Devlar Energy Marketi... 05/01-05/31 512.83 BBL @ $42.046897 $21,562.91 X (0.0189060%) 2016/05 * 4.08
* Devlar Energy Marketi... 06/01-06/30 . 476.18 BBL @ $44.103511 $21,001.21 X (0.0189060%) 2016/06 * 3.97
* Devlar Energy Marketi... 07/01-07/31 540.30 BBL @ $40.049213 $21,638.59 X (0.0189060%) 2016/07 * 4.09
* Devlar Energy Marketi... 08/01-08/31 518.32 BBL @ $40.048831 $20,758.11 X (0.0189060%) 2016/08 * 3.93
* Devlar Energy Marketi... 09/01-09/30 390.59 BBL @ $40.475383 $15,809.28 X (0.0189060%) 2016/09 * 2.99
* Devlar Energy Marketi... 10/01-10/31 235.20 BBL @ $45.190604 $10,628.83 X (0.0189060%) 2016/10 * 2.01
* Devlar Energy Marketi... 11/01-11/30 274.53 BBL @ $41.014170 $11,259.62 X (0.0189060%) 2016/11 * 2.13
Devlar Energy Marketi... 01/01-01/31 167.12 BBL @ $49.457815 $8,265.39 X (0.0189060%) 2017/01 1.56
Total Revenue $147,450.43 27.89
Well Expenses
* 09/01/16 Ad Valorem Tax
* 09/02/16 Ad Valorem Tax
* 09/30/16 Ad Valorem Tax
• * 10/01/16 Ad Valorem Tax
* 10/01/16 Ad Valorem Tax
* 10/01/16 Ad Valorem Tax
* 11/01/16 Ad Valorem Tax
* 11/01/16 Ad Valorem Tax
* 11/01/16 Ad Valorem Tax
* 12/30/16 Ad Valorem Tax
* 12/30/16 Ad Valorem Tax
* 12/30/16 Ad Valorem Tax
02/28/17 Ad Valorem Tax
02/28/17 Ad Valorem Tax
Total Well Expenses
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Red Hawk Petroleum LLC
Total Lease Operating Expense
$-7,487.39 X (0.0189060%) 2016/09 * -1.42
$2,147.01 X (0.0189060%) 2016/09 * 0.41
$2,000.00 X (0.0189060%) 2016/09 * 0.38
$1,666.67 X (0.0189060%) 2016/10 * 0.32
$2,862.68. X (0.0189060%) 2016/10 * 0.54
$-9,983.19 X (0.0189060%) 2016/10 * -1.89
$1,666.67 X (0.0189060%) 2016/11 * 0.32
$2,862.68 X (0.0189060%) 2016/11 * 0.54
$-9,983.19 X (0.0189060%) 2016/11 * -1.89
$-9,983.19 X (0.0189060%) 2016/12 * -1.89
$1,666.67 X (0.0189060%) 2016/12 * 0.32
$2,862.68 X (0.0189060%) 2016/12 * 0.54
$545.45 X (0.0189060%) 2017/02 0.10
$-3,905.63 X (0.0189060%) 2017/02 -0.74
$-23,062.08 -4.36
$-23,062.08 -4.36
Your Royalty Interest This Well 32.25
Total Well Activity This Run 109.82
* = Entries from Suspense. These entries were processed in earlier months but placed into suspense until now.
Hello