North Texas Energy S1/A IPO registration (amended) | NTEX 16 May 12

M. W. Balch Lease and New Diana Field 3-Year EUR (exert from Petroleum Engineer EUR) Exhibit 99.2
		New Diana	Balch		New Diana		Babch				New Diana	Balch
Calander					Barrels Oil	Net Barrels Oil	Barrels Oil	Net Barrels Oil	Monthly Net Barrels Oil	Monthly Net Production	Investment &	Investment &	Monthly Investment &		Monthly Net
MONTH	YEAR	#Wells	#Wells	Monthly # Wells	per Month	per Month	per Month	per Month	per Month	Revenues	OPER EXP	OPER EXP	Oper Exp	Severance Taxes	Revenues
Jan	2012	0	0	0	0	0	0	0	0	$ -	$ -	$ -	$ -	$ -	$ -
Feb	2012	0	0	0	0	0	0	0	0	$ -	$ -	$ -	$ -	$ -	$ -
Mar	2012	0	0	0	0	0	0	0	0	$ -	$ -	$ -	$ -	$ -	$ -
Apr	2012	0	0	0	0	0	0	0	0	$ -	$ -	$ -	$ -	$ -	$ -
May	2012	0	0	0	0	0	0	0	0	$ -	$ -	$ -	$ -	$ -	$ -
Jun	2012	0	0	0	0	0	0	0	0	$ -	$ -	$ -	$ -	$ -	$ -
Jul	2012	0	0	0	0	0	0	0	0	$ -	$ -	$ -	$ -	$ -	$ -
Aug	2012	0	0	0	0	0	0	0	0	$ -	$ -	$ -	$ -	$ -	$ -
Sep	2012	Tank Btry	Tank Btry	0	0	0	0	0	0	$ -	$ 65,956	$ 168,300	$ (234,256)	$ -	$ (234,256)
Oct	2012	Inj Well	MEOR	0	0	0	0	0	0	$ -	$ 70,000	$ 123,000	$ (193,000)	$ -	$ (193,000)
Nov	2012	1	Cultures	0	645	564	0	0	564	$ 54,744	$ 34,600	$ 117,300	$ (151,900)	$ (4,927)	$ (102,083)
Dec	2012	2	& Inj System	0	1,290	1,129	0	0	1,129	$ 109,489	$ 34,600	$ 22,730	$ (57,330)	$ (9,854)	$ 42,305
Jan	2013	3		3	1,935	1,693	0	0	1,693	$ 164,233	$ 34,600	$ 28,160	$ (62,760)	$ (14,781)	$ 86,692
Feb	2013	4	Inoculation	4	2,580	2,258	0	0	2,258	$ 218,978	$ 34,600	$ 28,160	$ (62,760)	$ (19,708)	$ 136,510
Mar	2013	5	&	5	3,225	2,822	0	0	2,822	$ 273,722	$ 34,600	$ 28,160	$ (62,760)	$ (24,635)	$ 186,327
Apr	2013	6	Incubation	6	3,870	3,386	0	0	3,386	$ 328,466	$ 34,600	$ 28,160	$ (62,760)	$ (29,562)	$ 236,144
May	2013	6	2	8	3,870	3,386	600	488	3,874	$ 375,754	$ 4,600	$ 6,300	$ (10,900)	$ (33,818)	$ 331,036
Jun	2013	6	4	10	3,870	3,386	1,200	975	4,361	$ 423,041	$ 4,600	$ 6,300	$ (10,900)	$ (38,074)	$ 374,068
Jul	2013	6	6	12	3,870	3,386	1,800	1,463	4,849	$ 470,329	$ 4,600	$ 6,300	$ (10,900)	$ (42,330)	$ 417,099
Aug	2013	6	8	14	3,870	3,386	2,400	1,950	5,336	$ 517,616	$ 4,600	$ 6,300	$ (10,900)	$ (46,585)	$ 460,131
Sep	2013	6	10	16	3,870	3,386	3,000	2,438	5,824	$ 564,904	$ 4,600	$ 6,300	$ (10,900)	$ (50,841)	$ 503,162
Oct	2013	6	10	16	3,870	3,386	3,000	2,438	5,824	$ 564,904	$ 4,600	$ 6,300	$ (10,900)	$ (50,841)	$ 503,162
Nov	2013	6	10	16	3,870	3,386	3,000	2,438	5,824	$ 564,904	$ 4,600	$ 6,300	$ (10,900)	$ (50,841)	$ 503,162
Dec	2013	6	10	16	3,870	3,386	3,000	2,438	5,824	$ 564,904	$ 4,600	$ 6,300	$ (10,900)	$ (50,841)	$ 503,162
Jan	2014	6	10	16	3,870	3,386	3,000	2,438	5,824	$ 564,904	$ 4,600	$ 6,300	$ (10,900)	$ (50,841)	$ 503,162
Feb	2014	6	10	16	3,870	3,386	3,000	2,438	5,824	$ 564,904	$ 4,600	$ 6,300	$ (10,900)	$ (50,841)	$ 503,162
Mar	2014	6	10	16	3,870	3,386	3,000	2,438	5,824	$ 564,904	$ 4,600	$ 6,300	$ (10,900)	$ (50,841)	$ 503,162
Apr	2014	6	10	16	3,831	3,352	3,000	2,438	5,790	$ 561,619	$ 4,646	$ 6,363	$ (11,009)	$ (50,546)	$ 500,064
May	2014	6	10	16	3,793	3,319	3,000	2,438	5,756	$ 558,367	$ 4,692	$ 6,427	$ (11,119)	$ (50,253)	$ 496,995
Jun	2014	6	10	16	3,755	3,286	3,000	2,438	5,723	$ 555,148	$ 4,739	$ 6,491	$ (11,230)	$ (49,963)	$ 493,954
Jul	2014	6	10	16	3,718	3,253	3,000	2,438	5,690	$ 551,961	$ 4,787	$ 6,556	$ (11,343)	$ (49,676)	$ 490,942
Aug	2014	6	10	16	3,680	3,220	3,000	2,438	5,658	$ 548,806	$ 4,835	$ 6,621	$ (11,456)	$ (49,393)	$ 487,957
Sep	2014	6	10	16	3,644	3,188	2,970	2,413	5,601	$ 543,318	$ 4,883	$ 6,688	$ (11,571)	$ (48,899)	$ 482,848
Oct	2014	6	10	16	3,607	3,156	2,940	2,389	5,545	$ 537,884	$ 4,932	$ 6,754	$ (11,686)	$ (48,410)	$ 477,789
Nov	2014	6	10	16	3,571	3,125	2,911	2,365	5,490	$ 532,506	$ 4,981	$ 6,822	$ (11,803)	$ (47,926)	$ 472,777
Dec	2014	6	10	16	3,535	3,093	2,882	2,341	5,435	$ 527,181	$ 5,031	$ 6,890	$ (11,921)	$ (47,446)	$ 467,813
Jan	2015	6	10	16	3,500	3,062	2,853	2,318	5,381	$ 521,909	$ 5,081	$ 6,959	$ (12,040)	$ (46,972)	$ 462,897
Feb	2015	6	10	16	3,465	3,032	2,824	2,295	5,327	$ 516,690	$ 5,132	$ 7,029	$ (12,161)	$ (46,502)	$ 458,027
Mar	2015	6	10	16	3,430	3,002	2,796	2,272	5,273	$ 511,523	$ 5,183	$ 7,099	$ (12,282)	$ (46,037)	$ 453,203
Apr	2015	6	10	16	3,396	2,972	2,768	2,249	5,221	$ 506,407	$ 5,235	$ 7,170	$ (12,405)	$ (45,577)	$ 448,426
May	2015	6	10	16	3,362	2,942	2,741	2,227	5,168	$ 501,343	$ 5,288	$ 7,242	$ (12,529)	$ (45,121)	$ 443,693
Jun	2015	6	10	16	3,328	2,912	2,713	2,204	5,117	$ 496,330	$ 5,340	$ 7,314	$ (12,655)	$ (44,670)	$ 439,006
Jul	2015	6	10	16	3,295	2,883	2,686	2,182	5,066	$ 491,367	$ 5,394	$ 7,387	$ (12,781)	$ (44,223)	$ 434,363
Aug	2015	6	10	16	3,262	2,854	2,659	2,161	5,015	$ 486,453	$ 5,448	$ 7,461	$ (12,909)	$ (43,781)	$ 429,763
Sep	2015	6	10	16	3,230	2,826	2,633	2,139	4,965	$ 481,588	$ 5,502	$ 7,536	$ (13,038)	$ (43,343)	$ 425,208
Oct	2015	6	10	16	3,197	2,798	2,606	2,118	4,915	$ 476,773	$ 5,557	$ 7,611	$ (13,168)	$ (42,910)	$ 420,695
Nov	2015	6	10	16	3,165	2,770	2,580	2,096	4,866	$ 472,005	$ 5,613	$ 7,687	$ (13,300)	$ (42,480)	$ 416,224
Dec	2015	6	10	16	3,134	2,742	2,554	2,075	4,817	$ 467,285	$ 5,669	$ 7,764	$ (13,433)	$ (42,056)	$ 411,796

North Texas Energy (NTEX) S-1/AIPO registration (amended)