Attached files
file | filename |
---|---|
10-K - FORM 10-K - CARRIZO OIL & GAS INC | h70146e10vk.htm |
EX-23.4 - EX-23.4 - CARRIZO OIL & GAS INC | h70146exv23w4.htm |
EX-21.1 - EX-21.1 - CARRIZO OIL & GAS INC | h70146exv21w1.htm |
EX-99.2 - EX-99.2 - CARRIZO OIL & GAS INC | h70146exv99w2.htm |
EX-31.1 - EX-31.1 - CARRIZO OIL & GAS INC | h70146exv31w1.htm |
EX-23.5 - EX-23.5 - CARRIZO OIL & GAS INC | h70146exv23w5.htm |
EX-99.3 - EX-99.3 - CARRIZO OIL & GAS INC | h70146exv99w3.htm |
EX-32.1 - EX-32.1 - CARRIZO OIL & GAS INC | h70146exv32w1.htm |
EX-32.2 - EX-32.2 - CARRIZO OIL & GAS INC | h70146exv32w2.htm |
EX-23.2 - EX-23.2 - CARRIZO OIL & GAS INC | h70146exv23w2.htm |
EX-31.2 - EX-31.2 - CARRIZO OIL & GAS INC | h70146exv31w2.htm |
EX-23.3 - EX-23.3 - CARRIZO OIL & GAS INC | h70146exv23w3.htm |
EX-23.1 - EX-23.1 - CARRIZO OIL & GAS INC | h70146exv23w1.htm |
Exhibit 99.1
TBPE REGISTERED ENGINEERING FIRM F-1580
|
FAX (713) 651-0849 | |||
1100 LOUISIANA SUITE 3800
|
HOUSTON, TEXAS 77002-5218 | TELEPHONE (713) 651-9191 |
February 23, 2010
Carrizo Oil & Gas, Inc.
1000 Louisiana Street, Suite 1500
Houston, Texas 77002
1000 Louisiana Street, Suite 1500
Houston, Texas 77002
Gentlemen:
At your request, we have prepared an estimate of the proved reserves, future production, and income
attributable to certain leasehold interests and royalty interests of Carrizo Oil & Gas, Inc.
(Carrizo) as of December 31, 2009. The subject properties are located in the states of Texas, New
York and Louisiana. The reserves and income data were estimated based on the definitions and
disclosure guidelines contained in the United States Securities and Exchange Commission Title 17,
Code of Federal Regulations, Modernization of Oil and Gas Reporting, Final Rule released January
14, 2009 in the Federal Register (SEC regulations). The results of our third party study, completed
on February 1, 2010, are presented herein. The properties reviewed by Ryder Scott represent 4.2
percent of the total net proved liquid hydrocarbon reserves and 2.3 percent of the total net proved
gas reserves of Carrizo.
The estimated reserves and future net income amounts presented in this report, as of December 31,
2009 are related to hydrocarbon prices. The hydrocarbon prices used in the preparation of this
report are based on the average prices during the 12-month period prior to the ending date of the
period covered in this report, determined as unweighted arithmetic averages of the prices in effect
on the first-day-of-the-month for each month within such period, unless prices were defined by
contractual arrangements as required by the SEC regulations. Actual future prices may vary
significantly from the prices required by SEC regulations; therefore, volumes of reserves actually
recovered and the amounts of income actually received may differ significantly from the estimated
quantities presented in this report. The results of this study are summarized below.
SEC PARAMETERS
Estimated Net Reserves and Income Data
Certain Leasehold and Royalty Interests of
Carrizo Oil & Gas, Inc.
As of December 31, 2009
Estimated Net Reserves and Income Data
Certain Leasehold and Royalty Interests of
Carrizo Oil & Gas, Inc.
As of December 31, 2009
Proved | ||||||||||||||||
Developed | Total | |||||||||||||||
Producing | Non-Producing | Undeveloped | Proved | |||||||||||||
Net Remaining Reserves |
||||||||||||||||
Oil/Condensate Barrels |
281,850 | 46,255 | 10,551 | 338,656 | ||||||||||||
Plant Products Barrels |
160,700 | 87,112 | 33,154 | 280,966 | ||||||||||||
Gas MMCF |
8,694 | 2,434 | 622 | 11,750 | ||||||||||||
Income Data ($) |
||||||||||||||||
Future Gross Revenue |
$ | 49,561,789 | $ | 13,463,738 | $ | 3,316,918 | $ | 66,342,445 | ||||||||
Deductions |
11,565,236 | 4,199,693 | 2,380,475 | 18,145.40 | ||||||||||||
Future Net Income (FNI) |
$ | 37,996,553 | $ | 9,264,045 | $ | 936,443 | $ | 48,197,041 | ||||||||
Discounted FNI @ 10% |
$ | 32,846,145 | $ | 6,220,033 | $ | 492,310 | $ | 39,558,488 |
1200, 530 8TH AVENUE, S.W.
|
CALGARY, ALBERTA T2P 3S8 | TEL (403) 262-2799 | FAX (403) 262-2790 | |||
621 17TH STREET, SUITE 1550
|
DENVER, COLORADO 80293-1501 | TEL (303) 623-9147 | FAX (303) 623-4258 |
Carrizo Oil & Gas, Inc.
February 23, 2010
Page 2
February 23, 2010
Page 2
Liquid hydrocarbons are expressed in standard 42 gallon barrels. All gas volumes are reported on an
as sold basis expressed in millions of cubic feet (MMCF) at the official temperature and pressure
bases of the areas in which the gas reserves are located.
The estimates of the reserves, future production, and income attributable to properties in this
report were prepared using the economic software package Aries for Windows, a copyrighted program
of Landmark Graphics. The program was used solely at the request of Carrizo. Ryder Scott has found
this program to be generally acceptable, but notes that certain summaries and calculations may vary
due to rounding and may not exactly match the sum of the properties being summarized. Furthermore,
one line economic summaries may vary slightly from the more detailed cash flow projections of the
same properties, also due to rounding. The rounding differences are not material.
The future gross revenue is after the deduction of production taxes. The deductions incorporate the
normal direct costs of operating the wells, ad valorem taxes, recompletion costs, development
costs, and certain abandonment costs net of salvage. The future net income is before the deduction
of state and federal income taxes and general administrative overhead, and has not been adjusted
for outstanding loans that may exist nor does it include any adjustment for cash on hand or
undistributed income. Gas reserves account for approximately 62 percent and liquid hydrocarbon gas
reserves account for the remaining 38 percent of total future gross revenue from proved reserves.
The discounted future net income shown above was calculated using a discount rate of 10 percent per
annum compounded monthly. Future net income was discounted at four other discount rates which were
also compounded monthly. These results are shown in summary form as follows.
Discounted Future Net Income | ||||
As of December 31, 2009 | ||||
Discount Rate | Total | |||
Percent | Proved | |||
9
|
$ | 40,243,457 | ||
15
|
$ | 36,546,590 | ||
20
|
$ | 34,081,168 | ||
25
|
$ | 32,021,926 |
The results shown above are presented for your information and should not be construed as our
estimate of fair market value.
Reserves Included in This Report
The proved reserves included herein conform to the definition as set forth in the Securities and
Exchange Commissions Regulations Part 210.4-10 (a). An abridged version of the SEC reserves
definitions from 210.4-10(a) entitled Petroleum Reserves Definitions is included as an attachment
to this report.
The various reserve status categories are defined under the attachment entitled Petroleum Reserves
Definitions in this report. The developed non-producing reserves included herein consist of the
shut-in and behind pipe categories.
While it may reasonably be anticipated that the future prices received for the sale of production
and the operating costs and other costs relating to such production may also increase or decrease
from existing levels, such changes were, in accordance with rules adopted by the SEC, omitted from
consideration in making this evaluation.
RYDER SCOTT COMPANY PETROLEUM CONSULTANTS
Carrizo Oil & Gas, Inc.
February 23, 2010
Page 3
February 23, 2010
Page 3
Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geoscience
and engineering data, can be estimated with reasonable certainty to be economically producible from
a given date forward. Moreover, estimates of reserves may increase or decrease as a result of
future operations, effects of regulation by governmental agencies or geopolitical risks. As a
result, the estimates of oil and gas reserves have an intrinsic uncertainty. The reserves included
in this report are therefore estimates only and should not be construed as being exact quantities.
They may or may not be actually recovered, and if recovered, the revenues therefrom and the actual
costs related thereto could be more or less than the estimated amounts.
The estimates of reserves presented herein were based upon a detailed study of the properties in
which Carrizo owns an interest; however, we have not made any field examination of the properties.
No consideration was given in this report to potential environmental liabilities that may exist nor
were any costs included for potential liability to restore and clean up damages, if any, caused by
past operating practices.
Estimates of Reserves
The reserves for the properties included herein were estimated by performance methods or the
volumetric method. In general, reserves attributable to producing wells and/or reservoirs were
estimated by performance methods such as decline curve analysis, material balance and/or reservoir
simulation which utilized extrapolations of historical production and pressure data available
through December, 2010 in those cases where such data were considered to be definitive. In certain
cases, producing reserves were estimated by the volumetric method where there were inadequate
historical performance data to establish a definitive trend and where the use of production
performance data as a basis for the reserve estimates was considered to be inappropriate. Reserves
attributable to non-producing and undeveloped reserves included herein were estimated by the
volumetric method which utilized all pertinent well and seismic data available through December,
2010.
To estimate economically recoverable oil and gas reserves and related future net cash flows, we
consider many factors and assumptions including, but not limited to, the use of reservoir
parameters derived from geological, geophysical and engineering data which cannot be measured
directly, economic criteria based on current costs and SEC pricing requirements, and forecasts of
future production rates. Under the SEC regulations 210.4-10(a)(22)(v) and (26), proved reserves
must be demonstrated to be economically producible based on existing economic conditions including
the prices and costs at which economic producibility from a reservoir is to be determined as of the
effective date of the report. Carrizo has informed us that they have furnished us all of the
accounts, records, geological and engineering data, and reports and other data required for this
investigation. In preparing our forecast of future production and income, we have relied upon data
furnished by Carrizo with respect to property interests owned, production and well tests from
examined wells, normal direct costs of operating the wells or leases, other costs such as
transportation and/or processing fees, ad valorem and production taxes, recompletion and
development costs, abandonment costs after salvage, product prices based on the SEC regulations,
geological structural and isochore maps, well logs, core analyses, and pressure measurements. Ryder
Scott reviewed such factual data for its reasonableness; however, we have not conducted an
independent verification of the data supplied by Carrizo.
Future Production Rates
Our forecasts of future production rates are based on historical performance from wells now on
production. Test data and other related information were used to estimate the anticipated initial
production rates for those wells or locations that are not currently producing. If no production
decline
RYDER SCOTT COMPANY PETROLEUM CONSULTANTS
Carrizo Oil & Gas, Inc.
February 23, 2010
Page 4
February 23, 2010
Page 4
trend has been established, future production rates were held constant until a decline in ability
to produce was anticipated. An estimated rate of decline was then applied to depletion of the
reserves. If a decline trend has been established, this trend was used as the basis for estimating
future production rates. For reserves not yet on production, sales were estimated to commence at an
anticipated date furnished by Carrizo.
The future production rates from wells now on production may be more or less than estimated because
of changes in market demand or allowables set by regulatory bodies. Wells or locations that are not
currently producing may start producing earlier or later than anticipated in our estimates.
Hydrocarbon Prices
As previously stated, the hydrocarbon prices used herein are based on the average prices during the
12-month period prior to the ending date of the period covered in this report, determined as the
unweighted arithmetic averages of the prices in effect on the first-day-of-the-month for each month
within such period, unless prices were defined by contractual arrangements. For hydrocarbon
products sold under contract, the contract prices including fixed and determinable escalations,
exclusive of inflation adjustments, were used until expiration of the contract. Upon contract
expiration, the prices were adjusted to the 12-month unweighted arithmetic average as previously
described.
The effects of derivative instruments designated as price hedges of oil and gas quantities are not
reflected in our individual property evaluations.
Costs
Operating costs for the leases and wells in this report are based on the operating expense reports
of Carrizo and include only those costs directly applicable to the leases or wells. The operating
costs include a portion of general and administrative costs allocated directly to the leases and
wells. When applicable for operated properties, the operating costs include an appropriate level of
corporate general administrative and overhead costs. The operating costs for non-operated
properties include the COPAS overhead costs that are allocated directly to the leases and wells
under terms of operating agreements. No deduction was made for loan repayments, interest expenses,
or exploration and development prepayments that were not charged directly to the leases or wells.
Development costs were furnished to us by Carrizo and are based on authorizations for expenditure
for the proposed work or actual costs for similar projects. At the request of Carrizo, their
estimate of zero abandonment costs after salvage value for onshore properties was used in this
report. Ryder Scott has not performed a detailed study of the abandonment costs or the salvage
value and makes no warranty for Carrizos estimate
Because of the direct relationship between volumes of proved undeveloped reserves and development
plans, we include in the proved undeveloped category only reserves assigned to undeveloped
locations that we have been assured will definitely be drilled and reserves assigned to the
undeveloped portions of secondary or tertiary projects which
we have been assured will definitely be developed. Carrizo has assured us of their intent and
ability to proceed with the development activities included in this report, and that they are not
aware of any legal, regulatory or political obstacles that would significantly alter their plans.
Current costs used by Carrizo were held constant throughout the life of the properties.
RYDER SCOTT COMPANY PETROLEUM CONSULTANTS
Carrizo Oil & Gas, Inc.
February 23, 2010
Page 5
February 23, 2010
Page 5
Standards of Independence and Professional Qualification
Ryder Scott is an independent petroleum engineering consulting firm that has been providing
petroleum consulting services throughout the world for over seventy years. Ryder Scott is employee
owned and maintains offices in Houston, Texas; Denver, Colorado; and Calgary, Alberta, Canada. We
have over eighty engineers and geoscientists on our permanent staff. By virtue of the size of our
firm and the large number of clients for which we provide services, no single client or job
represents a material portion of our annual revenue. We do not serve as officers or directors of
any publicly traded oil and gas company and are separate and independent from the operating and
investment decision- making process of our clients. This allows us to bring the highest level of
independence and objectivity to each engagement for our services.
Ryder Scott actively participates in industry related professional societies and organizes an
annual public forum focused on the subject of reserves evaluations and SEC regulations. Many of our
staff have authored or co-authored technical papers on the subject of reserves related topics. We
encourage our staff to maintain and enhance their professional skills by actively participating in
ongoing continuing education.
Ryder Scott requires that staff engineers and geoscientists have received professional
accreditation, and are maintaining in good standing, a registered or certified professional
engineers license or a registered or certified professional geoscientists license, or the
equivalent thereof, from an appropriate governmental authority or a recognized self-regulating
professional organization prior to becoming an officer of the Company.
We are independent petroleum engineers with respect to Carrizo. Neither we nor any of any of our
employees have any interest in the subject properties and neither the employment to do this work
nor the compensation is contingent on our estimates of reserves for the properties which were
reviewed.
The professional qualifications of the undersigned, the technical person primarily responsible for
auditing the reserves information discussed in this report, are included as an attachment to this
letter.
Terms of Usage
This report was prepared for the exclusive use and sole benefit of Carrizo Energy, L.L.C. and may
not be put to other use without our prior written consent for such use. The data and work papers
used in the preparation of this report are available for examination by authorized parties in our
offices. Please contact us if we can be of further service.
Very truly yours,
RYDER SCOTT COMPANY, L.P.
TBPE Firm Registration No. F-1580
TBPE Firm Registration No. F-1580
/s/ Michael F. Stell
Michael F. Stell, P.E.
TBPE License No. 56416
Managing Senior Vice President [SEAL]
TBPE License No. 56416
Managing Senior Vice President [SEAL]
MFS/sm
RYDER SCOTT COMPANY PETROLEUM CONSULTANTS