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-32.1 - EX-32.1 - CARRIZO OIL & GAS INC | h70146exv32w1.htm |
EX-99.1 - EX-99.1 - CARRIZO OIL & GAS INC | h70146exv99w1.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 99.3
March 1, 2010
Mr. Andrew R. Agosto
Vice President
Carrizo Oil & Gas, Inc.
1000 Louisiana Street, Suite 1500
Houston, Texas 77002
Vice President
Carrizo Oil & Gas, Inc.
1000 Louisiana Street, Suite 1500
Houston, Texas 77002
Dear Mr. Agosto:
At your request, LaRoche Petroleum Consultants, Ltd. (LPC) has estimated the proved reserves
and future cash flow, as of December 31, 2009, to the Carrizo Oil & Gas, Inc. (Carrizo) interest
in certain properties located in Denton, Erath, Hill, Hood, Jack, Johnson, Parker, Tarrant and
Wise counties, Texas. This report was completed as of the date of this letter. This report was
prepared to provide Carrizo with Securities and Exchange Commission (SEC) compliant reserve
estimates. It is our understanding that the reserves represented by this report comprise 94.7% of
Carrizos total proved reserves. We believe our methods and procedures are sufficient to allow a
reliable estimation of reserves for public disclosure. This report has been prepared using
constant prices and costs and conforms to our understanding of the SEC reserve definitions,
guidelines and applicable financial accounting rules.
Summarized below are LPCs estimates of net reserves and future net cash flow. Future net
revenue is prior to deducting estimated production and ad valorem taxes. Future net cash flow is
after deducting these taxes, operating expenses, and future capital expenditures but before
consideration of federal income taxes. The discounted cash flow values included in this report are
intended to represent the time value of money and should not be construed to represent an estimate
of fair market value. We estimate the net reserves and future net cash flow to the Carrizo
interest, as of December 31, 2009, to be:
Net Reserves | Future Net Cash Flow (M$) | |||||||||||||||||||
Oil | NGL | Gas | Present Worth at | |||||||||||||||||
Category | (Barrels) | (Barrels) | (Mcf) | Total | 10% | |||||||||||||||
Proved Developed |
||||||||||||||||||||
Producing |
96,802 | 4,169,099 | 224,249,296 | $ | 429,651 | $ | 216,758 | |||||||||||||
Non-Producing |
8,238 | 441,206 | 57,317,156 | $ | 94,745 | $ | 43,008 | |||||||||||||
Proved Undeveloped |
197,210 | 6,485,249 | 219,729,550 | $ | 226,616 | $ | 24,666 | |||||||||||||
Total Proved(1) |
302,250 | 11,095,554 | 501,296,002 | $ | 751,012 | $ | 284,432 |
1) | The total proved values above may or may not match those values on the total proved summary page that follows this letter due to rounding by the economics program. |
The oil reserves include crude oil,
condensate, and gas plant liquids (NGL). Oil and NGL reserves
are expressed in barrels, which are equivalent to 42 United
States gallons. Gas reserves are expressed in thousands of
standard cubic feet (Mcf) at the contract temperature and
pressure bases.
4600 Greenville Avenue, Suite 160 Dallas, Texas 75206
Phone (214) 363-3337 Fax (214) 363-1608
Phone (214) 363-3337 Fax (214) 363-1608
The estimated reserves and future cash flow shown in this report are for proved developed
producing reserves and, for certain properties, proved developed non-producing and proved
undeveloped reserves. This report does not include any value that could be attributed to interests
in undeveloped acreage beyond those tracts for which undeveloped reserves have been estimated.
Estimates of reserves were prepared using standard geological and engineering methods
generally accepted by the petroleum industry. The reserves in this report have been estimated
using deterministic methods. The method or combination of methods utilized in the evaluation of
each reservoir included consideration of the stage of development of the reservoir, quality and
completeness of basic data, and production history. Recovery from various reservoirs and leases
was estimated after consideration of the type of energy inherent in the reservoirs, the structural
positions of the properties, reservoir and well performance, as well as volumetric considerations.
In some instances, comparisons were made to similar properties for which more complete data were
available. We have excluded from our consideration all matters as to which the controlling
interpretation may be legal or accounting rather than engineering or geoscience.
The estimated reserves and future cash flow amounts in this report are related to hydrocarbon
prices. Historical prices through December 2009 were used in the preparation of this report as
required by SEC guidelines; however, actual future prices may vary significantly from the SEC
prices. In addition, future changes in environmental and administrative regulations may
significantly affect the ability of Carrizo to produce oil and gas at the projected levels.
Therefore, volumes of reserves actually recovered and amounts of cash flow actually received may
differ significantly from the estimated quantities presented in this report.
Prices used in this report are based on the twelve-month unweighted arithmetic average of the
first day of the month price for the period January through December 2009. Oil prices are
referenced to the December 31, 2009 West Texas Intermediate (WTI) physical price of $58.05 per
barrel, as posted by Plains All American Pipeline, L.P.(Plains), adjusted for gravity, crude
quality, transportation fees, and regional price differentials. Gas prices are referenced to a WAHA
physical price of $3.373 per MMBtu as posted by Platts Daily Gas, and are adjusted for energy
content, transportation fees, and regional price differentials. NGL prices are calculated as a
historical percentage of the WTI price and are referenced to a WTI physical price of $57.65 per
barrel, as posted by Plains, adjusted for transportation fees and regional price differentials.
These reference prices are held constant in accordance with SEC guidelines.
Lease and well operating expenses are based on data obtained from Carrizo. Expenses for the
properties operated by Carrizo include allocated overhead costs, direct lease and field level costs
as well as compression costs and marketing expenses. Leases and wells operated by others include
all direct expenses as well as general, administrative, and overhead costs allowed under the
specific joint operating agreements. Costs for all properties have been divided into fixed field
operating costs and variable per-well costs. Based on information supplied by Carrizo, gas
gathering and transportation costs are such that royalty interest owners assume their proportionate
share of these costs. Lease and well operating costs are held constant in accordance with SEC
guidelines.
4600 Greenville Avenue, Suite 160 Dallas, Texas 75206
Phone (214) 363-3337 Fax (214) 363-1608
Phone (214) 363-3337 Fax (214) 363-1608
Capital costs and timing of all investments have been provided by Carrizo and are
included as required for workovers, new development wells, and production equipment. Carrizo has
represented to us that they have the ability and intent to implement their capital expenditure
program as scheduled. Carrizos estimates of the cost to plug and abandon the wells net of salvage
value are included and scheduled at the end of the economic life of individual properties. These
costs are held constant.
Severance tax rates for all properties are calculated based on applicable State of Texas
guidelines for High Cost Gas Exemption. Capital investments necessary to determine these severance
tax rates have been provided by Carrizo.
LPC has made no investigation of possible gas volume and value imbalances that may have
resulted from the overdelivery or underdelivery to the Carrizo interest. Our projections are based
on the Carrizo interest receiving its net revenue interest share of estimated future gross oil and
gas production.
Technical information necessary for the preparation of the reserve estimates herein was
furnished by Carrizo or was obtained from state regulatory agencies and commercially available
data sources. No special tests were obtained to assist in the preparation of this report. For the
purpose of this report, the individual well test and production data as reported by the above
sources were accepted as represented together with all other factual data presented by Carrizo
including the extent and character of the interest evaluated.
An on-site inspection of the properties has not been performed nor has the mechanical
operation or condition of the wells and their related facilities been examined by LPC. The costs
associated with the continued operation of uneconomic properties are not reflected in the cash
flows.
The evaluation of potential environmental liability from the operation and abandonment of the
properties is beyond the scope of this report. In addition, no evaluation was made to determine the
degree of operator compliance with current environmental rules, regulations, and reporting
requirements. Therefore, no estimate of the potential economic liability, if any, from
environmental concerns is included in the projections presented herein.
The reserves included in this report are estimates only and should not be construed as exact
quantities. They may or may not be recovered; if recovered, the revenues therefrom and the costs
related thereto could be more or less than the estimated amounts. These estimates should be
accepted with the understanding that future development, production history, changes in
regulations, product prices, and operating expenses would probably cause us to make revisions in
subsequent evaluations. A portion of these reserves is for undeveloped locations, and producing
wells that lack sufficient production history to utilize performance-related reserve estimates.
Therefore, these reserves are based on estimates of reservoir volumes and recovery efficiencies
along with analogies to similar production and volumetric estimates. These reserve estimates are
subject to a greater degree of uncertainty than those based on substantial production and pressure
data. It may be necessary to revise these estimates up or down in the future as additional
performance data become available. As in all aspects of oil and gas evaluation, there are
uncertainties inherent in the interpretation of engineering and geological data; therefore, our
conclusions represent informed professional judgments only, not statements of fact.
4600 Greenville Avenue, Suite 160 Dallas, Texas 75206
Phone (214) 363-3337 Fax (214) 363-1608
Phone (214) 363-3337 Fax (214) 363-1608
This report is solely for the use of Carrizo, its agents, and its representatives in
their evaluation of these properties and is not to be used, circulated, quoted, or otherwise
referenced for any other purpose without the express written consent of the undersigned. Persons
other than those to whom this report is addressed shall not be entitled to rely upon the report
unless it is accompanied by such consent.
The technical persons responsible for preparing the reserve estimates presented herein meet
the requirements regarding qualifications, independence, objectivity, and confidentiality set
forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves
Information promulgated by the Society of Petroleum Engineers. We are independent petroleum
engineers, geologists, and geophysicists and are not employed on a contingent basis. Data
pertinent to this report are maintained on file in our office.
Very truly yours, | ||||||
LaRoche Petroleum Consultants, Ltd. State of Texas Registration Number F-1360 |
||||||
By: | /s/ Al lakovakis | |||||
Al lakovakis | ||||||
Manager of Unconventional Resource Evaluation | ||||||
Senior Staff Engineer | ||||||
By: | /s/ William M. Kazmann
|
|||||
Licensed Professional Engineer | ||||||
State of Texas No. 45012 |
Al:mk
09-918
09-918
Please be advised that the digital document you are viewing is provided by LaRoche Petroleum
Consultants, Ltd. (LPC) as a convenience to our clients. The digital document is intended to be
substantively the same as the original signed document maintained by LPC. The digital document is
subject to the parameters, limitations, and conditions stated in the original document. In the
event of any differences between the digital document and the original document, the original
document shall control and supersede the digital document.
4600 Greenville Avenue, Suite 160 Dallas,
Texas 75206
Phone (214) 363-3337 Fax (214) 363-1608
Phone (214) 363-3337 Fax (214) 363-1608