Attached files

file filename
S-1 - S-1 - Carbon Energy Corpa11-24044_1s1.htm
EX-5.1 - EX-5.1 - Carbon Energy Corpa11-24044_1ex5d1.htm
EX-23.1 - EX-23.1 - Carbon Energy Corpa11-24044_1ex23d1.htm
EX-99.2 - EX-99.2 - Carbon Energy Corpa11-24044_1ex99d2.htm
EX-21.1 - EX-21.1 - Carbon Energy Corpa11-24044_1ex21d1.htm
EX-10.3 - EX-10.3 - Carbon Energy Corpa11-24044_1ex10d3.htm
EX-23.2 - EX-23.2 - Carbon Energy Corpa11-24044_1ex23d2.htm
EX-10.5 - EX-10.5 - Carbon Energy Corpa11-24044_1ex10d5.htm
EX-10.4 - EX-10.4 - Carbon Energy Corpa11-24044_1ex10d4.htm
EX-23.3 - EX-23.3 - Carbon Energy Corpa11-24044_1ex23d3.htm

Exhibit 99.1

 

 

April 7, 2011

 

Mr. Richard Finucane

Chief Engineer

Nytis Exploration Company, LLC

2501 Broadway Street

Catlettsburg, KY 41129

 

 

Re:

Reserve Audit
Interstate Natural Gas Company Interests
Proved Developed Producing Reserves
Various States
As of January 1, 2011

 

Dear Mr. Finucane:

 

At your request, Cawley, Gillespie & Associates, Inc. have examined the estimates as of January 1, 2011 set forth in the attached table as prepared by Nytis Exploration Company, LLC with respect to the proved developed producing reserves of Interstate Natural Gas Company. Our examination included such tests and procedures as we considered necessary under the circumstances to render the opinion set forth herein. These estimates are summarized as follows:

 

 

 

Net
Oil
(Mbbls)

 

Net
Gas
(MMcf)

 

Cumulative
Cash Flow
Disc. @ 10%
(M$)

 

 

 

 

 

 

 

 

 

Proved Developed Producing

 

45

 

29,225

 

36,105

 

 

We are independent with respect to Nytis Exploration Company, LLC and Interstate Natural Gas Company as provided in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserve Information promulgated by the Society of Petroleum Engineers. Neither

 



 

Cawley, Gillespie & Associates, Inc. nor any of its employees has any interest in the subject properties. Neither the employment to make this study nor the compensation is contingent on the results of our work or the future production rates for the subject properties. We have not made any field examination of the subject properties.

 

It should be understood that our audit and the development of our reserves forecasts do not constitute a complete reserve study of the oil and gas properties of Interstate Natural Gas Company. In the conduct of our report, we have not independently verified the accuracy and completeness of information and data furnished by Nytis Exploration Company, LLC with respect to ownership interests, oil and gas production, historical costs of operation and developments, product prices, agreements relating to current and future operations and sales of production. Furthermore, if in the course of our examination something came to our attention which brought into question the validity or sufficiency of any of such information or data, we did not rely on such information or data until we had satisfactorily resolved our questions relating thereto or independently verified such information or data.

 

The forecasts described herein are estimates only and should not be construed as being exact quantities. They may or may not be actually recovered. Moreover, these estimates may increase or decrease as a result of future operations.

 

Please be advised that, based upon the foregoing, in our opinion the above-described estimates of Interstate Natural Gas Company’s proved developed producing reserves are, in the aggregate, reasonable within the established audit tolerance guidelines of (+ or -) 10% and have been prepared in accordance with generally accepted petroleum engineering and evaluation principles as set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserve Information promulgated by the Society of Petroleum Engineers.

 

This letter is solely for the information of Nytis Exploration Company, LLC. This letter should not be used, circulated or quoted for any other purpose without the express written consent of Cawley, Gillespie & Associates, Inc. or except as required by law.

 

 

Sincerely,

 

 

 

CAWLEY, GILLESPIE & ASSOCIATES, INC.

 

 

J. Zane Meekins, P.E.

 

Senior Vice President

 

 

JZM:rkf

 

 

2



 

Interstate PDP

 

DATE

: 04/06/2011

SEC pricing

 

TIME

: 17:15:07

$4.393 gas, $79.43 oil

 

DBS

: INTERST

 

 

SETTINGS

: AAI

 

 

SCENARIO

: RF

 

RESERVES AND ECONOMICS

 

AS OF DATE: 01/2011

 

—END—
MO–YEAR

 

GROSS OIL
PRODUCTION
MB

 

GROSS GAS
PRODUCTION
MMF

 

OIL TO NET
INTEREST
MB

 

GAS TO NET
INTEREST
MMF

 

—GROSS
OIL
$/B

 

PRICES-
GAS
$/M

 

REVENUE TO
INTEREST
M$

 

NET OPER
EXPENSES
M$

 

NET TOTAL
INVESTMENT
M$

 

NET INCOME
BEFORE FIT
M$

 

CUMULATIVE
NET INCOME
M$

 

CUM DISC
NET INCOME
M$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

4.671

 

2158.733

 

3.688

 

1325.800

 

70.40

 

5.157

 

6775.642

 

1408.419

 

0.000

 

5367.222

 

5367.222

 

5078.127

 

12-2012

 

4.170

 

2010.254

 

3.286

 

1234.801

 

70.38

 

5.182

 

6330.987

 

1397.024

 

0.000

 

4933.961

 

10301.182

 

9245.834

 

12-2013

 

3.538

 

1890.293

 

2.769

 

1161.686

 

70.35

 

5.200

 

5953.749

 

1408.261

 

0.000

 

4545.490

 

14846.672

 

12673.675

 

12-2014

 

2.867

 

1786.460

 

2.203

 

1097.783

 

70.20

 

5.214

 

5612.636

 

1365.320

 

0.000

 

4247.315

 

19093.988

 

15533.338

 

12-2015

 

2.688

 

1687.449

 

2.065

 

1038.874

 

70.25

 

5.222

 

5319.043

 

1308.757

 

0.000

 

4010.288

 

23104.275

 

17943.994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2016

 

2.221

 

1608.256

 

1.681

 

990.194

 

70.56

 

5.232

 

5059.997

 

1260.548

 

0.000

 

3799.450

 

26903.727

 

19983.307

 

12-2017

 

2.002

 

1537.653

 

1.504

 

946.394

 

70.59

 

5.240

 

4836.962

 

1220.098

 

0.000

 

3616.864

 

30520.590

 

21716.441

 

12-2018

 

1.915

 

1475.220

 

1.439

 

908.427

 

70.59

 

5.246

 

4647.720

 

1190.103

 

0.000

 

3457.616

 

33978.207

 

23195.730

 

12-2019

 

1.839

 

1416.323

 

1.381

 

871.602

 

70.59

 

5.256

 

4467.077

 

1156.590

 

0.000

 

3310.483

 

37288.691

 

24460.303

 

12-2020

 

1.770

 

1362.075

 

1.329

 

837.765

 

70.59

 

5.263

 

4299.353

 

1125.468

 

0.000

 

3173.884

 

40462.574

 

25542.781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2021

 

1.708

 

1311.607

 

1.282

 

806.933

 

70.59

 

5.267

 

4144.636

 

1098.863

 

0.000

 

3045.771

 

43508.348

 

26470.264

 

12-2022

 

1.650

 

1263.438

 

1.239

 

777.671

 

70.59

 

5.270

 

3997.186

 

1072.679

 

0.000

 

2924.506

 

46432.852

 

27265.400

 

12-2023

 

1.596

 

1216.750

 

1.199

 

749.399

 

70.59

 

5.274

 

3855.042

 

1045.534

 

0.000

 

2809.506

 

49242.355

 

27947.420

 

12-2024

 

1.546

 

1172.683

 

1.160

 

722.076

 

70.59

 

5.279

 

3717.747

 

1017.491

 

0.000

 

2700.255

 

51942.613

 

28532.686

 

12-2025

 

1.497

 

1132.386

 

1.124

 

697.181

 

70.59

 

5.279

 

3590.280

 

994.912

 

0.000

 

2595.370

 

54537.980

 

29034.945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

S TOT

 

35.678

 

23029.580

 

27.349

 

14166.587

 

70.46

 

5.232

 

72608.047

 

18070.068

 

0.000

 

54537.980

 

54537.980

 

29034.945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AFTER

 

23.174

 

24419.713

 

17.567

 

15057.992

 

70.62

 

5.319

 

77659.328

 

26632.947

 

0.000

 

51026.391

 

105564.367

 

32044.096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

58.852

 

47449.293

 

44.916

 

29224.580

 

70.52

 

5.276

 

150267.375

 

44703.016

 

0.000

 

105564.367

 

105564.367

 

32044.096

 

 

 

 

OIL

 

GAS

 

 

 

 

 

P.W.%

 

P.W., M$

 

GROSS WELLS

 

16.0

 

427.0

 

LIFE, YRS.

 

58.00

 

9.00

 

38593.188

 

GROSS ULT., MB & MMF

 

91.474

 

75713.383

 

DISCOUNT %

 

12.00

 

10.00

 

36104.914

 

GROSS CUM., MB & MMF

 

32.622

 

28264.090

 

UNDISCOUNTED PAYOUT, YRS.

 

0.00

 

12.00

 

32044.107

 

GROSS RES., MB & MMF

 

58.852

 

47449.293

 

DISCOUNTED PAYOUT, YRS.

 

0.00

 

15.00

 

27533.016

 

NET RES., MB & MMF

 

44.916

 

29224.582

 

UNDISCOUNTED NET/INVEST.

 

0.00

 

20.00

 

22489.213

 

NET REVENUE, M$

 

3167.379

 

154203.031

 

DISCOUNTED NET/INVEST.

 

0.00

 

25.00

 

19159.633

 

INITIAL PRICE, $

 

70.425

 

5.067

 

RATE-OF-RETURN, PCT.

 

100.00

 

40.00

 

13637.462

 

INITIAL N.I., PCT.

 

78.531

 

63.344

 

INITIAL W.I., PCT.

 

71.670

 

60.00

 

10219.962

 

 

 

 

 

 

 

 

 

 

 

80.00

 

8383.827

 

 

 

 

 

 

 

 

 

 

 

100.00

 

7228.052