Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - ALLIED RESOURCES INCFinancial_Report.xls
EX-32 - CERTIFICATION - ALLIED RESOURCES INCexhibit32.htm
EX-31 - CERTIFICATION - ALLIED RESOURCES INCexhibit31.htm
10-K - ALLIED RESOURCES 10-K DEC 2012 - ALLIED RESOURCES INCf10k2012.htm

Exhibit 99.2

SURE ENGINEERING, LLC.

Petroleum and Natural Gas Engineering Consultants

P.O. BOX 261967

TELEPHONE:     (303) 770 3111

Littleton, CO 80112

FAX NO.:

(303) 721 6782

EMAIL:

SUREENG@AOL.COM

Allied Resources, Inc.

1403 East 900 South

Salt Lake City, Utah 84105

Attention: Mr. Ruairidh Campbell

3/20/2013

Dear Mr. Campbell:

As requested, estimate of the extent and value of the proved reserves of crude oil, natural gas, and

natural gas liquids for certain leasehold interests of Allied Resources, Inc. (“Allied”) has been

prepared as of December 31, 2012.  The properties evaluated in this report are located in Ritchie and

Calhoun Counties, West Virginia; Edwards, Jackson and Goliad Counties, Texas.

The reserve estimates are based on review and evaluation of the geological and engineering data

provided by Allied.  Oil and gas properties located in the general area have been examined prior to

this study.  Property interests owned, production data, current costs of operation and development,

and other miscellaneous data were furnished by Allied, and are accepted as factual without

independent verification of such facts.  A field examination of the operations and physical condition

of the properties has not been made.

This engineering study is limited to the availability and accuracy of the engineering and geological

data.  Assumptions made and calculations used to generate cash flow projections are based on

engineering techniques commonly accepted by the industry.  As in all aspects of oil and gas

evaluation, there are uncertainties inherent in the interpretation of engineering data and therefore our

conclusions represent only our best-informed professional judgments.

The proved crude oil, natural gas, and natural gas liquid reserves included in this report are judged to

be economically producible in future years from known reservoirs under existing economic and

operating conditions, and assuming continuation of the current regulatory practices, and using

conventional production methods and equipment.

Estimates of proved reserves, future net revenue, and present value of future net revenue included in

this evaluation are intended to be submitted by Allied as part of Allied’s annual report, filed on Form

10-K.  Copies may also be submitted to institutions and investors interested in the value of Allied’s

reserves.

Allied Resources, Inc.




Exhibit 99.2

Page 2

3/20/2013

Definitions of proved reserves used in this evaluation are those set forth in Rule 4-10(a) of

Regulation S-X, as adopted by the Securities and Exchange Commission:

“Proved oil and gas reserves”.

Proved oil and gas reserves are those quantities of

crude oil, natural gas, and natural gas liquids which, by analysis of geoscience and engineering data,

can be estimated with reasonable certainty to be economically producible – from a given date

forward, from known reservoirs, and under existing economic conditions, operating methods, and

government regulations-prior to the time at which contracts providing the right to operate expire,

unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or

probabilistic methods are used for the estimation.”

“Proved developed oil and gas reserves.

Proved developed oil and gas reserves are reserves

that

can be expected to be recovered through existing wells with existing equipment and operating

methods.  In projects that extract oil and gas in other ways, can be expected to be recovered through

extraction technology installed and operational at the time of the reserves estimate.

Summary of Estimated Oil and Gas Reserves as of Fiscal-Year End Based on Average

Fiscal-Year 2012 Prices

RESERVES

Oil (bbls)

Gas (mcf)

Reserves category

Proved Developed/Producing

27,557

1,017,803

* Small rounding error mayoccur

Natural gas volumes are expressed at standard conditions of temperature and pressure applicable in

the area where the reserves are located.  Condensate reserves estimated are those obtained from

normal separator recovery.  Crude oil and natural gas liquids are stated as standard barrels of 42 U.S.

gallons per barrel.

Value of net proved reserves is expressed in terms of estimated future net revenue and present value

of future net revenue.  Future net revenue is calculated by deducting estimated operating expenses,

future development costs, and severance from the future gross revenue.  Present value of future net

revenue is calculated by discounting the future net revenue at the arbitrary rate of 10 percent per year

compounded monthly over the expected period of realization.  Present value, as expressed herein,

should not be construed as fair market value, since no consideration has been given to many factors,

which influence the prices at which, petroleum products are traded, such as taxes on operating

profits, allowance for the return on the investment, and normal risks incident to oil business.

Allied Resources, Inc.




Exhibit 99.2

Page 3

3/20/2013

Estimated future net revenue and net present value of Allied’s revenues from estimated production of

proved reserves are presented below:

Summary of Estimated Future Net Revenue and Net Present Value of Allied’s Revenues From

Estimated Production of Proved Reserves

RESERVES

10% Disc. Future Net

Future Net Revenue ($)

Revenue($)

Reserves category

Proved Developed/Producing

1,743,720

886,738

* Small rounding error mayoccur

In generating cash flow projections 12-month average oil and gas prices were used as initial prices

and held constant over the life of the remaining reserves with no future price escalation due to

inflation.  Similarly 12-month average monthly operating costs were also held constant during the

lives of the properties.

Gas prices varied from $1.00 per mcf to $5.00 per mcf and oil prices varied from $80.14 per bbl to

$104.24 per bbl in West Virginia in 2012.  Gas prices varied from $1.85 per mcf to $4.12 and oil

prices varied from $83.00 to $106.62 per bbl in Texas.  Averages of 12-month gas and oil prices for

each lease were held constant over the life of the remaining reserves and no adjustment for the BTU

content was made in cash flow projections.

Based on cash flow projections, gas reserves account for 52 percent of the Allied’s future gross

income from all proved reserves.  Therefore total future income is more sensitive to fluctuation in gas

prices than oil prices.

Oil and gas reserve estimates in 2012 are slightly higher than those reported in 2011 report.

Servicing and repairing some gas wells in West Virginia has probably increased gas flow rates and

resulted in higher gas reserve estimates.  Even though reserve estimates are slightly higher, projected

revenues are lower than 2011 projections due to lower prices.  Lower gas prices and fluctuations in

operating costs have affected individual well performances and consequently cash flow projections,

but the difference in total reserves of 2012 and 2011 is relatively small.

Sure Engineering anticipates plugging costs of approximately $5,000 per well for West Virginia

properties and $15,000 per well for the Texas wells based on depth, completion method, and location

of the wells.  Plugging costs and salvage value of the equipment have not been considered in cash

flow calculations presented in this report.

Allied Resources, Inc

Page 4




Exhibit 99.2

3/20/2013

One of the Holman-Fagan group wells, Holman-Fagen 41-1 was plugged and abandoned in 2012.

Allied also noticed that some of the gas wells have started producing small volumes of oil. It is

probably liquid condensate deposition due to decreasing reservoir pressure and accumulation in the

wellbore.

Allied’s leases in West Virginia, particularly in Ritchie County, cover parts of mostly untapped

Marcellus shale.  Open hole well logs indicate presence of potentially productive Marcellus shale at a

depth of 6,000 feet.  Its thickness varies from 50 to 60 ft.  Since the exploration in this area is in its

early stages, no reserves have been allocated for the Marcellus shale potential in this report.

The estimates of reserves, future net revenue, and net present value are determined according to our

understanding of applicable regulations of the Securities and Exchange Commission.  These

estimates have not been filed with any other federal authority or agency.

Sure Engineering, LLC, and its principals are unrelated to Allied, its officers, shareholders, and

properties evaluated in this report.  We do not own a direct or indirect financial interest in Allied or

its properties.

Submitted,

/s/ Sure Engineering, LLC

Sure Engineering, LLC