February 12, 2015
VIA EDGAR
Ronald Winfrey
Division of Corporation Finance
United States Securities and Exchange Commission
100 F Street N.E.
Washington, D.C. 20549
Re: North Texas Energy, Inc.
Engineering Reserve Spreadsheet
File No. 333-178251
Dear Mr. Winfrey:
In your correspondence dated February 2, 2015, in comment 2(a) you requested the following:
One-line recaps in spread sheet format for each of the company wells or proved undeveloped locations on the lease. Each line should include well name/location number/identifier, field name, applicable reserve category, gross reserves, net reserves, working interest, revenue interest, oil price, future net revenue, net production costs, applicable tax (production/ad valorem), net development costs, years of economic life, undiscounted future net income, and discounted (at 10%) future net income. Please include the dates of first booking and estimated first production for each proved undeveloped location, and a bottom line summation.
We are submitting the spreadsheet to address comment 2(a) for your review so that we may better respond to comments 2(b), 2(c), and 2(d).
Sincerely,
/s/ Kevin Jones
Kevin Jones, CEO
North Texas Energy, Inc., 5057 Keller Springs Road, Addison, TX, 75001, (469) 718-5572
John M. Durkee, PE 4915 South Newport Avenue Tulsa, Okla. 74105-4619
voice 918-381-9292 fax 918-742-0624
February 12, 2015
Mr. Kevin Jones, CEO/Director
North Texas Energy, Inc.
5057 Keller Springs Road, Suite 300
Addison, Texas 75001
Re: Discussion of the Spreadsheet for Revision of the Reserve Analysis for December 31, 2013
Dear Mr. Jones:
The attached spreadsheet is submitted to you in partial response to Item 2a of the February 2nd Letter from Mr. Karl Hiller, Branch Chief, Division of Finance, US Securities and Exchange Commission.
This spreadsheet itemizes each of the Texas Railroad Commission mandated two acre locations for leases owned by North Texas Energy indicating the well number or undrilled status of each and the reservoir factors attributed to that acreage. It does not address the economic nature of those factors. It is simply volumetric calculations for OOIP and the arbitrary 30% producable assumption.
Reservoir parameters used in this calculation are derived from field studies by me, unpublished reports and published papers specific to the Minerva-Rockdale Oilfield and the Navarro (Minerva) sands within that field.
The twenty feet of reservoir thickness estimated for the undrilled locations would be considered a minimum net oil sand throughout this field. The fact that a significantly thicker sand channel crosses the leases has been ignored in favor of the field wide minimum except where logs confirm thicker reservoir sands.
Balch wells 11, 12 and 14 are shown as twenty feet because the wells did not log more than twenty feet of the reservoir. Drilling stopped before the sand was fully penetrated.
Math models reflecting the developed-producing or undeveloped nature of the proved reserves will be prepared to indicate that portion expected to be enonomically produced based upon the price structure required and conditions in effect for the 2013 year.

| | | | | | | | | | | | | NORTH TEXAS ENERGY, INC. | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | Reconciling the Various Reserve Worksheets | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | AS OF 12-31-2013 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET RESERVE CALCULATION WORKSHEET | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(from an reservoir engineering perspective: Does the oil exist in the reservoir? | | | Balch Lease = 90.75 acres = 45 each 2 acre locations |
| | | | | | | | | | | | | | | | | | | MacGregor Lease = 35 acres = 17 each 2 acre locations | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Acreage | | | AVERAGE RESERVOIR CONDITIONS | | | RESERVIOR BARRELS OF OIL | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | OOIP(bbls) | | | 30% prod | |
Well # / Status | | Gross | | | NET | | | Logged net sd Estimated net sd | | % por | | | sw | | | shale % | | | pore vol (bbl) | |
| 1 | | plugged | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | 10,424 | |
| 2 | | inj ? | | | 2 | | | | 2 | | | | 30 | | | | 32 | | | | 0.35 | | | | 20 | | | | 119,169 | | | | 77,460 | | | | 22,131 | | | | 1.15 | | | | 19,245 | | | | 0.81250 | | | | | | | 15,636 | |
| 3 | | inj ? | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | 10,424 | |
| 4 | | inj ? | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | 10,424 | |
| 5 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | 10,424 | |
| 6 | | inj ? | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | 10,424 | |
| 7 | | prod | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | 10,424 | |
| 8 | | prod | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | 10,424 | |
| 9 | | inj ? | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | 10,424 | |
| 10 | | prod | | | 2 | | | | 2 | | | | 52 | | | | 32 | | | | 0.35 | | | | 20 | | | | 206,560 | | | | 134,264 | | | | 38,361 | | | | 1.15 | | | | 33,357 | | | | 0.81250 | | | | | | | 27,103 | |
| 11 | | prod | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | 10,424 | | | | | |
| 12 | | prod | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | 10,424 | | | | | |
| 13 | | prod | | | 2 | | | | 2 | | | | 60 | | | | 32 | | | | 0.35 | | | | 20 | | | | 238,338 | | | | 154,920 | | | | 44,263 | | | | 1.15 | | | | 38,489 | | | | 0.81250 | | | | 31,273 | | | | | |
| 14 | | prod | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | 10,424 | | | | 10,424 | |
| 15 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 16 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 17 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 18 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 19 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 20 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 21 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 22 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 23 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 24 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 25 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 26 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 27 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 28 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 29 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 30 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 31 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 32 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 33 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 34 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 35 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 36 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 37 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 38 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 39 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 40 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 41 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 42 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 43 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 44 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 45 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.81250 | | | | | | | | 10,424 | |
| 1 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 2 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 3 | | prod | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 4 | | prod | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 5 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 6 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 7 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 8 | | prod | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 9 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 10 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 11 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 12 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 13 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 14 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 15 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 16 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| 17 | | undrilled | | | 2 | | | | 2 | | | | 20 | | | | 32 | | | | 0.35 | | | | 20 | | | | 79,446 | | | | 51,640 | | | | 14,754 | | | | 1.15 | | | | 12,830 | | | | 0.85000 | | | | | | | | 10,905 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Acreage | | | AVERAGE RESEROIR CONDITIONS | | | RESERVOIR BARRELS OF OIL | | | FORMATION VOLUME FACTOR | | | L.S. GROSS STOCK TANK BARRELS | | | NTE NRI | | | PDP NTE NRI BARRELS | | | PROVED UNDEVELOPED NON-PRODUCING | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Well # / Status | | Gross | | | NET | | | Logged net sd Estimated net sd | | | % por | | | sw | | | shale % | | | pore vol (bbl) | | | OOIP(bbls) | | | 30% prod | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL CALCULATED ORIGINAL PRODUCIBLE OIL | | | | | | | 3,336,733 | | | 2,168,876 | | | 975,257 | | | | | | | 848,049 | | | | | | | 62,545 | | | 645,098 | |
| | | | | | | | | | | | | | | | | Formation volume factor | | | 1.15 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Total Stock Tank Barrels | | | | | | | | | | | | | | | | | | | | | | | 1,885,979 | | | 848,049 | | | | TOTAL PROVED NTE NRI BARRELS | | 707,643 | |