Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - TRANS ENERGY INCFinancial_Report.xls
EX-31.1 - EX-31.1 - TRANS ENERGY INCd871516dex311.htm
EX-31.2 - EX-31.2 - TRANS ENERGY INCd871516dex312.htm
EX-32.2 - EX-32.2 - TRANS ENERGY INCd871516dex322.htm
EX-32.1 - EX-32.1 - TRANS ENERGY INCd871516dex321.htm
10-K - FORM 10-K - TRANS ENERGY INCd871516d10k.htm

Exhibit 99.1

LOGO

April 8, 2015

Trans Energy, Inc.

210 Second Street

St. Marys, WV 26170

Attention: Mr. John Corp

 

  SUBJECT:   Evaluation of Oil and Gas Reserves
    To the Interests of Trans Energy, Inc.
    In Certain Properties Located in West Virginia
    Pursuant to the Requirements of the
    Securities and Exchange Commission
    Effective January 1, 2015
    Job 14.1670

At the request of Trans Energy, Inc. (Trans Energy), Wright & Company, Inc. (Wright) has performed an evaluation to estimate proved and unproved reserves and associated cash flow and economics from certain properties to the subject interests. This evaluation was authorized by Mr. John Corp of Trans Energy. Projections of the reserves and cash flow to the evaluated interests were based on specified economic parameters, operating conditions, and government regulations considered applicable at the effective date. This reserves evaluation is pursuant to the financial reporting requirements of the Securities and Exchange Commission (SEC) as specified in Regulation S-X, Rule 4-10(a) and Regulation S-K, Rule 1202(a)(8). It is the understanding of Wright that the purpose of this evaluation is for inclusion in relevant registration statements or other filings to the SEC for the fiscal year ended December 31, 2014. The effective date of this report is January 1, 2015. The report was completed April 8, 2015. The following is a summary of the results of the evaluation.

 

Trans Energy, Inc.

SEC Parameters

   Proved Developed      Proved
Undeveloped
(PUD)
     Total Proved
(PDP, PDNP
& PUD)
     Unproved
Probable
(PROB)
 
   Producing
(PDP)
     Nonproducing
(PDNP)
     Total
(PDP &) PDNP)
          

Net Reserves to the Evaluated Interests

                 

Oil, Mbbl:

     9.337         8.037         17.374         0.000         17.374         0.000   

Gas, MMcf:

     44,936.996         17,551.996         62,489.000         14,444.121         76,933.125         3,366.274   

NGL, Mbbl:

     968.283         300.924         1,269.207         0.000         1,269.207         0.000   

Gas Equivalent, MMcfe:

     50,802.716         19,405.762         70,208.486         14,444.121         84,652.611         3,366.274   

(1 bbl = 6 Mcfe)

                 

Cash Flow (BTAX), M$

                 

Undiscounted:

     115,122.805         38,512.664         153,635.438         26,133.590         179,769.031         5,191.239   

Discounted at 10% Per Annum:

     54,614.707         19,192.494         73,807.211         10,986.816         84,794.023         1,669.051   

Please note that numbers in table may not add due to rounding techniques in the ARIESTM petroleum software program.

Twelve Cadillac Drive • Suite 260

Brentwood, Tennessee 37027

(615) 370-0755     Fax (615) 370-0756

www.wrightandcompany.com


Mr. John Corp

Trans Energy, Inc.

April 8, 2015

Page 2

The properties evaluated in this report are located in West Virginia. According to Trans Energy, the total proved and unproved reserves included in this evaluation represent 100 percent of the reported total proved and unproved reserves of Trans Energy. It is the understanding of Wright that the assets included in this evaluation are held by American Shale Development, Inc. (ASD), a wholly owned subsidiary of Trans Energy.

Proved oil and gas reserves are those quantities of oil and gas which can be estimated with reasonable certainty to be economically producible under existing economic conditions, operating methods, and government regulations. As specified by the SEC regulations, when calculating economic producibility, the base product price must be the 12-month average price, calculated as the unweighted arithmetic average of the first-day-of-the-month price for each month within the prior 12-month period. The benchmark base prices used for this evaluation were $94.99 per barrel for West Texas Intermediate oil at Cushing, Oklahoma, and $3.310 per million British thermal units (MMBtu) for natural gas at Dominion South Point. These benchmark base prices were adjusted for energy content, quality, and basis differential, as appropriate. The resultant average adjusted product prices for proved reserves are $71.61 per barrel of oil and $3.586 per Mcf of gas. The Natural Gas Liquids (NGL) product price was estimated to be approximately 44 percent of the base oil price, resulting in an average adjusted price of $41.74 per barrel. The base product prices and adjustments were held constant for the life of the properties.

Oil and other liquid hydrocarbon volumes are expressed in thousands of United States (U.S.) barrels (Mbbl), one barrel equaling 42 U.S. gallons. Gas volumes are expressed in millions of standard cubic feet (MMcf) at 60 degrees Fahrenheit and at the legal pressure base that prevails in the state in which the reserves are located. For purposes of this report, quantities of barrels of oil and NGL are converted into equivalent quantities of natural gas at the ratio of 1 bbl = 6 Mcfe. No adjustment of the individual gas volumes to a common pressure base has been made.

Net income to the evaluated interests is the cash flow after consideration of royalty revenue payable to others, standard state and county taxes, operating expenses, and investments, as applicable. The cash flow is before federal income tax (BTAX) and excludes consideration of any encumbrances against the properties if such exist. The Cash Flow (BTAX) was discounted monthly at an annual rate of 10.0 percent in accordance with the reporting requirements of the SEC.

The estimates of reserves contained in this report were determined by accepted industry methods, and the procedures used in this evaluation are appropriate for the purpose served by the report. Where sufficient production history and other data were available, reserves for producing properties were determined by extrapolation of historical production or sales trends. Analogy to similar producing properties was used for development projects and for those properties that lacked sufficient production history to yield a definitive estimate of reserves. When appropriate, Wright may have also utilized volumetric calculations and log correlations in the determination of estimated ultimate recovery (EUR). These calculations are often based upon limited log and/or core analysis data and incomplete formation fluid and rock data. Since these limited data must frequently be extrapolated over an assumed drainage area, subsequent production performance trends or material balance calculations may cause the need for significant revisions to the estimates of reserves. Wright has used all methods and procedures as it considered necessary under the circumstances to prepare this report.


Mr. John Corp

Trans Energy, Inc.

April 8, 2015

Page 3

 

Oil and gas reserves were evaluated for the proved developed producing (PDP), proved developed nonproducing (PDNP), proved undeveloped (PUD), and unproved probable (PROB) reserves categories. The summary classification of total proved developed reserves combines the PDP and PDNP categories, and the summary classification of total proved reserves combines the total proved developed and PUD categories. In preparing this evaluation, no attempt has been made to quantify the element of uncertainty associated with any category. Reserves were assigned to each category as warranted. Wright is not aware of any local, state, or federal regulations that would preclude Trans Energy from continuing to produce from currently active wells or to fully develop those properties included in this report.

There are significant uncertainties inherent in estimating reserves, future rates of production, and the timing and amount of future costs. The estimation of oil and gas reserves must be recognized as a subjective process that cannot be measured in an exact way, and estimates of others might differ materially from those of Wright. The accuracy of any reserves estimate is a function of the quantity and quality of available data and of subjective interpretations and judgments. It should be emphasized that production data subsequent to the date of these estimates or changes in the analogous properties may warrant revisions of such estimates. Accordingly, reserves estimates are often different from the quantities of oil and gas that are ultimately recovered.

All data utilized in the preparation of this report were provided by Trans Energy. No inspection of the properties was made as this was not considered to be within the scope of this evaluation. Wright has not independently verified the accuracy and completeness of information and data furnished by Trans Energy with respect to ownership interests, oil and gas production or sales, historical costs of operation and development, product prices, or agreements relating to current and future operations and sales of production. Wright requested and received detailed information allowing Wright to check and confirm any calculations provided by Trans Energy with regard to product pricing, appropriate adjustments, lease operating expenses, and capital investments for drilling the undeveloped locations. Furthermore, if in the course of Wright’s examination something came to our attention that brought into question the validity or sufficiency of any information or data, Wright did not rely on such information or data until we had satisfactorily resolved our questions relating thereto or independently verified such information or data. In accordance with the requirements of the SEC, all operating costs were held constant for the life of the properties.

It should be noted that no abandonment costs were included in the economic parameters in accordance with the instructions of Trans Energy. It was assumed that the cost to abandon the property would be directly offset by the salvage value. Wright has not performed a detailed study of the abandonment costs or the salvage values and offers no opinion as to Trans Energy’s assumptions.

Wright is not aware of any potential environmental liabilities that may exist concerning the properties evaluated. There are no costs included in this evaluation for potential property restoration, liability, or clean up of damages, if any, that may be necessary due to past or future operating practices.

Wright is an independent petroleum consulting firm founded in 1988 and owns no interests in the oil and gas properties covered by this report. No employee, officer, or director of Wright is an employee, officer, or director of Trans Energy or ASD, nor does Wright or any of its employees have direct financial interest in Trans Energy or ASD. Neither the employment of nor the compensation received by Wright is contingent upon the values assigned or the opinions rendered regarding the properties covered by this report.

This report is prepared for the information of Trans Energy, its shareholders, and for the information and assistance of its independent public accountants in connection with their review of and report upon the financial statements of Trans Energy, and for reporting disclosures as required by the SEC. This report is also intended for public disclosure as an exhibit in filings made to the SEC by Trans Energy.

 


Mr. John Corp

Trans Energy, Inc.

April 8, 2015

Page 4

 

Based on data and information provided by Trans Energy, and the specified economic parameters, operating conditions, and government regulations considered applicable at the effective date, it is Wright’s conclusion that this report provides a fair and accurate representation of the oil and gas reserves to the interests of Trans Energy in those certain properties included in this report.

The professional qualifications of the petroleum consultants responsible for the evaluation of the reserves and economics information presented in this report meet the standards of Reserves Estimator as defined in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information as promulgated by the Society of Petroleum Engineers.

It has been a pleasure to serve you by preparing this evaluation. All related data will be retained in our files and are available for your review.

 

Very truly yours,
Wright & Company, Inc.

By:

 

LOGO

 

D.Randall Wright

President

 


Professional Qualifications

D. Randall Wright

President

I, D. Randall Wright, am the primary technical person in charge of the estimates of reserves and associated cash flow and economics on behalf of Wright & Company, Inc. (Wright) for the results presented in this report to Trans Energy, Inc. I have a Master of Science degree in Mechanical Engineering from Tennessee Technological University.

I am a qualified Reserves Estimator as set forth in the “Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information” promulgated by the Society of Petroleum Engineers. This qualification is based on more than 40 years of practical experience in the estimation and evaluation of petroleum reserves with Texaco, Inc., First City National Bank of Houston, Sipes, Williamson & Associates, Inc., Williamson Petroleum Consultants, Inc., and Wright which I founded in 1988.

I am a registered Professional Engineer in the state of Texas (TBPE #43291), granted in 1978, a member of the Society of Petroleum Engineers (SPE) and a member of the Order of the Engineer.

 

LOGO

 

D. Randall Wright, P.E.

 

LOGO


DEFINITIONS OF OIL AND GAS RESERVES

Wright & Company, Inc. frequently prepares estimates of oil and gas reserves. Such reserves estimates usually include quantities which are represented as “proved” and, depending upon the data base and/or the desire of the client, may include additional reserves which are classified as “unproved”. The scope of the analyses may also incorporate “contingent resources”. These definitions as presented are an abridged version of the disclosure guidelines as set forth by the Securities and Exchange Commission (SEC) Rule 4-10(a) (1)-(32) of Regulation S-X and the Modernization of Oil and Gas Reporting, Final Rule dated January 14, 2009 in the Federal Register. The definitions of oil and gas reserves used by Wright & Company, Inc. are briefly set forth below.

RESERVES are estimated remaining quantities of oil and gas and related substances anticipated to be economically producible as of a given date, by application of development projects to known accumulations. In addition, there must exist, or there is a reasonable expectation that there will exist, the legal right to produce or a revenue interest in the production, installed means of delivering oil and gas or related substances to market, and all permits and financing required to implement project.

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 from known reservoirs and under existing economic conditions, operating methods, and government regulation. The area of the reservoir considered as proved includes, but is not necessarily limited to, the area identified by drilling and limited by fluid contacts, if any, and adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data.

In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons unless geoscience, engineering, or performance data and reliable technology establish a lower contact with reasonable certainty.

Reserves that can be produced economically through application of improved recovery techniques are included in the proved classification when both the following occur: (i) successful testing by a pilot in an area of the reservoir with properties no more favorable than in the reservoir as a whole, or the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program is based and, (ii) the project has been approved for development by all necessary parties and entities, including governmental entities.

Existing economic conditions include prices and costs at which the economic producibility of a reservoir is to be determined. The base product price shall be the 12-month average price, calculated as the unweighted arithmetic average of the first-day-of-the-month price for each month within the prior 12-month period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.

PROVED DEVELOPED OIL AND GAS RESERVES are proved reserves that can be expected to be recovered through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well or through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.

PROVED UNDEVELOPED OIL AND GAS RESERVES are proved reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion. Reserves on undrilled acreage shall be limited to those offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances. Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances justify a longer time.

ANALOGOUS RESERVOIRS have similar rock and fluid properties, reservoir conditions and drive mechanisms, but one typically at a more advanced stage of development than the reservoir of interest and this may provide concepts to assist in the interpretation of more limited data and estimation recovery.

REASONABLE CERTAINTY means a higher degree of confidence that the quantities will be recovered. A high degree of confidence exists if the quantity is much more likely to be achieved than not and, as changes due to increased availability of geoscience (geological, geophysical, and geomechanical), engineering, and economic data are made to estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.

RELIABLE TECHNOLOGY is a grouping of one or more technologies (including computerized methods) that have been field tested and have demonstrated to provide reasonably certain results with consistency and repeatability in the formation being evaluated or in an analogous formation.

UNPROVED PROBABLE reserves are those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely to be recovered as not. Probable reserves estimates also include potential incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than assumed for proved reserves.

UNPROVED POSSIBLE reserves are those additional reserves that are less certain to be recovered than probable reserves. Portions of the reservoir that do not meet the reasonable certainty criterion may be assigned probable and possible oil and gas reserves based on reservoir fluid properties and pressure gradient interpretations.

Wright & Company, Inc. may separate proved developed reserves into proved developed producing and proved developed non-producing reserves. This is to identify proved developed producing reserves as those to be recovered from actively producing wells. Proved developed nonproducing reserves are those to be recovered from wells or intervals within wells, which are completed but shut-in waiting on equipment or pipeline connections, or wells where a relatively minor expenditure is required for recompletion to another zone.

 

LOGO


TOTAL PROVED

    DATE    : 04/08/2015

PDP, PDNP, & PUD

    TIME    : 09:14:45

TO THE INTERESTS OF

    SETUP    : SETDATA

TRANS ENERGY, INC.

    SCENARIO    : WRIYE14
  R  E  S  E  R  V  E  S     A  N  D     E  C  O  N  O  M  I  C  S     

PURSUANT TO SEC

    JOB 14.1670   
  EFFECTIVE DATE: 01/2015     

 

                                               PRICES         
END    GROSS PRODUCTION      NET PRODUCTION      OIL      GAS      NGL      TOTAL
REVENUE, M$
 

MO-YEAR

   OIL, MBBL      GAS, MMCF      NGL, MBBL      OIL, MBBL      GAS, MMCF      NGL, MBBL      $/B      $/M      $/B     

12-2015

     11.257         22544.287         449.390         2.970         6274.582         133.920         71.61         3.637         41.74         28624.584   

12-2016

     7.923         28035.014         329.246         2.055         8716.610         97.828         71.61         3.547         41.74         35146.066   

12-2017

     5.949         18574.914         264.025         1.510         5694.703         78.727         71.61         3.567         41.74         23708.445   

12-2018

     4.819         15025.678         225.855         1.208         4586.521         67.512         71.61         3.574         41.74         19296.500   

12-2019

     4.057         12898.280         199.727         1.008         3922.761         59.810         71.61         3.578         41.74         16603.514   

12-2020

     3.498         11427.104         180.339         0.862         3467.582         54.078         71.61         3.580         41.74         14733.884   

12-2021

     3.066         10329.305         165.205         0.750         3129.701         49.593         71.61         3.582         41.74         13334.390   

12-2022

     2.720         9468.281         152.941         0.664         2872.418         46.205         71.61         3.584         41.74         12269.589   

12-2023

     2.436         8764.204         142.655         0.592         2658.119         43.178         71.61         3.585         41.74         11372.707   

12-2024

     2.197         8163.843         133.734         0.530         2474.390         40.498         71.61         3.585         41.74         10599.654   

12-2025

     1.989         7629.107         125.663         0.477         2311.091         38.067         71.61         3.586         41.74         9910.100   

12-2026

     1.807         7137.157         118.247         0.430         2160.753         35.827         71.61         3.586         41.74         9275.328   

12-2027

     1.645         6679.358         111.341         0.389         2020.760         33.738         71.61         3.587         41.74         8684.210   

12-2028

     1.498         6251.665         104.856         0.351         1890.588         31.775         71.61         3.587         41.74         8133.669   

12-2029

     1.365         5851.918         98.759         0.318         1768.972         29.929         71.61         3.588         41.74         7618.878   

S TOT

     56.226         178780.109         2801.984         14.116         53949.555         840.685         71.61         3.581         41.74         229311.484   

AFTER

     14.168         76448.578         1401.701         3.258         22983.574         428.522         71.61         3.596         41.74         100761.477   

TOTAL

     70.393         255228.688         4203.685         17.374         76933.125         1269.207         71.61         3.586         41.74         330072.969   

 

   

OPERATIONS, M$

 

CAPITAL COSTS, M$

       

CUM.

CASH FLOW

BTAX, M$

 

10.0%

CUM. DISC

BTAX, M$

END   ADVALOREM   SEVERANCE   NET OPER   TANGIBLE   INTANG.   TOTAL   ABANDON &   CASH FLOW      

MO-YEAR

 

TAXES

 

TAXES

 

EXPENSES

 

INVEST.

 

INVEST.

 

INVEST.

 

SALVAGE

  BTAX, M$      

12-2015

  661.762   2154.091   10081.530   192.930   578.791   771.722   0.000     14955.479      14955.479   14279.322

12-2016

  812.488   2646.559   10413.541   1770.182   5310.547   7080.729   0.000     14192.750      29148.229   26384.201

12-2017

  548.106   1784.190   7179.349   0.000   0.000   0.000   0.000     14196.801      43345.027   37597.742

12-2018

  446.125   1451.483   5882.809   0.000   0.000   0.000   0.000     11516.085      54861.113   45861.902

12-2019

  383.872   1248.651   5106.127   0.000   0.000   0.000   0.000     9864.864      64725.977   52295.504

12-2020

  340.650   1107.887   4551.312   0.000   0.000   0.000   0.000     8734.035      73460.008   57472.789

12-2021

  308.296   1002.552   4128.706   0.000   0.000   0.000   0.000     7894.839      81354.852   61726.629

12-2022

  283.666   922.959   3808.267   0.000   0.000   0.000   0.000     7254.698      88609.547   65279.766

12-2023

  262.929   855.563   3534.093   0.000   0.000   0.000   0.000     6720.123      95329.664   68271.766

12-2024

  245.057   797.378   3312.114   0.000   0.000   0.000   0.000     6245.105      101574.766   70799.414

12-2025

  229.116   745.474   3114.179   0.000   0.000   0.000   0.000     5821.332      107396.094   72941.320

12-2026

  214.441   697.688   2932.445   0.000   0.000   0.000   0.000     5430.754      112826.852   74757.859

12-2027

  200.776   653.189   2763.644   0.000   0.000   0.000   0.000     5066.602      117893.445   76298.531

12-2028

  188.048   611.746   2606.661   0.000   0.000   0.000   0.000     4727.214      122620.664   77605.312

12-2029

  176.147   572.995   2460.081   0.000   0.000   0.000   0.000     4409.655      127030.320   78713.492

S TOT

  5301.478   17252.404   71874.859   1963.113   5889.338   7852.451   0.000     127030.320      127030.320   78713.492

AFTER

  2329.504   7581.303   38111.953   0.000   0.000   0.000   0.000     52738.723      179769.031   84794.023

TOTAL

  7630.982   24833.705   109986.805   1963.113   5889.338   7852.451   0.000     179769.047      179769.031   84794.023

 

     OIL      GAS                  P.W. %      P.W., M$  

GROSS WELLS

     0.0         42.0       LIFE, YRS.      50.92         8.00         94356.133   

GROSS ULT., MB & MMF

     98.244         304265.062       DISCOUNT %      10.00         9.00         89290.320   

GROSS CUM., MB & MMF

     27.851         49036.395       UNDISCOUNTED PAYOUT, YRS.      0.05         10.00         84794.039   

GROSS RES., MB & MMF

     70.393         255228.672       DISCOUNTED PAYOUT, YRS.      0.05         11.00         80776.156   

NET RES., MB & MMF

     17.374         76933.125       RATE-OF-RETURN, PCT.      200.00         12.00         77163.711   

NET REVENUE, M$

     1244.198         275853.938       DISCOUNTED NET/INVEST.      12.79         15.00         68220.023   

INITIAL N.I., PCT.

     26.385         31.262       INITIAL W.I., PCT.      38.639         20.00         57561.664   

FINAL N.I., PCT.

     39.250         39.250       FINAL W.I., PCT.      50.000         40.00         36807.883   
                 100.00         19738.488   
                 200.00         12705.331   

 

WRIGHT & COMPANY, INC.

BRENTWOOD, TENNESSEE

RON SUMMERS / SENIOR PETROLEUM CONSULTANT

STEPHANIE MATLOCK / TECHNICAL ANALYST


TOTAL PROVED DEVELOPED

      DATE    : 04/08/2015

PDP & PDNP

      TIME    : 09:16:29

TO THE INTERESTS OF

      SETUP    : SETDATA

TRANS ENERGY, INC.

      SCENARIO    : WRIYE14
   R  E  S  E  R  V  E  S    A N D    E  C  O  N  O  M  I  C  S      

PURSUANT TO SEC

      JOB 14.1670   
   EFFECTIVE DATE: 01/2015      

 

                                               PRICES         
END    GROSS PRODUCTION      NET PRODUCTION      OIL      GAS      NGL      TOTAL
REVENUE, M$
 

MO-YEAR

   OIL, MBBL      GAS, MMCF      NGL, MBBL      OIL, MBBL      GAS, MMCF      NGL, MBBL      $/B      $/M      $/B     

12-2015

     11.257         22544.287         449.390         2.970         6274.582         133.920         71.61         3.637         41.74         28624.584   

12-2016

     7.923         19687.939         329.246         2.055         6014.410         97.828         71.61         3.588         41.74         25808.480   

12-2017

     5.949         14432.984         264.025         1.510         4305.947         78.727         71.61         3.603         41.74         18909.531   

12-2018

     4.819         12015.365         225.855         1.208         3565.029         67.512         71.61         3.608         41.74         15766.686   

12-2019

     4.057         10466.260         199.727         1.008         3097.502         59.810         71.61         3.610         41.74         13751.790   

12-2020

     3.498         9356.580         180.339         0.862         2764.989         54.078         71.61         3.612         41.74         12306.041   

12-2021

     3.066         8510.030         165.205         0.750         2512.365         49.593         71.61         3.613         41.74         11201.156   

12-2022

     2.720         7835.603         152.941         0.664         2318.400         46.205         71.61         3.614         41.74         10355.153   

12-2023

     2.436         7276.574         142.655         0.592         2153.320         43.178         71.61         3.615         41.74         9628.350   

12-2024

     2.197         6792.790         133.734         0.530         2009.150         40.498         71.61         3.615         41.74         8991.993   

12-2025

     1.989         6355.781         125.663         0.477         1879.012         38.067         71.61         3.616         41.74         8417.031   

12-2026

     1.807         5952.963         118.247         0.430         1758.920         35.827         71.61         3.616         41.74         7886.774   

12-2027

     1.645         5578.058         111.341         0.389         1647.056         33.738         71.61         3.617         41.74         7392.854   

12-2028

     1.498         5227.456         104.856         0.351         1543.042         31.775         71.61         3.617         41.74         6932.708   

12-2029

     1.365         4899.404         98.759         0.318         1445.755         29.929         71.61         3.618         41.74         6501.984   

S TOT

     56.226         146932.078         2801.984         14.116         43289.480         840.685         71.61         3.612         41.74         192475.109   

AFTER

     14.168         65297.766         1401.701         3.258         19199.521         428.522         71.61         3.623         41.74         87685.523   

TOTAL

     70.393         212229.844         4203.685         17.374         62489.000         1269.207         71.61         3.616         41.74         280160.625   

 

   

OPERATIONS, M$

 

CAPITAL COSTS, M$

       

CUM.

CASH FLOW

BTAX, M$

 

10.0%

CUM. DISC

BTAX, M$

END   ADVALOREM   SEVERANCE   NET OPER   TANGIBLE   INTANG.   TOTAL   ABANDON &   CASH FLOW      

MO-YEAR

 

TAXES

 

TAXES

 

EXPENSES

 

INVEST.

 

INVEST.

 

INVEST.

 

SALVAGE

  BTAX, M$      

12-2015

  661.762   2154.091   10081.530   192.930   578.791   771.722   0.000     14955.479      14955.479   14279.322

12-2016

  596.671   1941.655   8061.529   363.389   1090.168   1453.557   0.000     13755.068      28710.549   26195.551

12-2017

  437.196   1421.695   5975.021   0.000   0.000   0.000   0.000     11075.621      39786.168   34941.398

12-2018

  364.541   1185.036   5006.449   0.000   0.000   0.000   0.000     9210.662      48996.832   41550.160

12-2019

  317.960   1033.390   4393.126   0.000   0.000   0.000   0.000     8007.315      57004.148   46771.859

12-2020

  284.535   924.622   3939.951   0.000   0.000   0.000   0.000     7156.933      64161.078   51014.039

12-2021

  258.991   841.525   3587.757   0.000   0.000   0.000   0.000     6512.885      70673.969   54523.121

12-2022

  239.418   778.448   3319.481   0.000   0.000   0.000   0.000     6017.806      76691.773   57470.355

12-2023

  222.612   723.891   3095.449   0.000   0.000   0.000   0.000     5586.399      82278.180   59957.535

12-2024

  207.899   676.024   2905.943   0.000   0.000   0.000   0.000     5202.126      87480.305   62063.023

12-2025

  194.607   632.770   2735.177   0.000   0.000   0.000   0.000     4854.478      92334.781   63849.172

12-2026

  182.348   592.874   2578.131   0.000   0.000   0.000   0.000     4533.422      96868.211   65365.547

12-2027

  170.929   555.711   2432.215   0.000   0.000   0.000   0.000     4234.000      101102.211   66653.023

12-2028

  160.290   521.092   2296.459   0.000   0.000   0.000   0.000     3954.867      105057.070   67746.289

12-2029

  150.332   488.687   2169.582   0.000   0.000   0.000   0.000     3693.384      108750.453   68674.461

S TOT

  4450.090   14471.510   62577.797   556.320   1668.959   2225.279   0.000     108750.453      108750.453   68674.461

AFTER

  2027.279   6594.349   34178.852   0.000   0.000   0.000   0.000     44885.035      153635.438   73807.211

TOTAL

  6477.369   21065.857   96756.648   556.320   1668.959   2225.279   0.000     153635.484      153635.438   73807.211

 

     OIL      GAS                  P.W. %      P.W., M$  

GROSS WELLS

     0.0         38.0      

LIFE, YRS.

     50.92         8.00         81785.539   

GROSS ULT., MB & MMF

     98.244         261266.266      

DISCOUNT %

     10.00         9.00         77557.188   

GROSS CUM., MB & MMF

     27.851         49036.395      

UNDISCOUNTED PAYOUT, YRS.

     0.05         10.00         73807.227   

GROSS RES., MB & MMF

     70.393         212229.875      

DISCOUNTED PAYOUT, YRS.

     0.05         11.00         70458.531   

NET RES., MB & MMF

     17.374         62489.000      

RATE-OF-RETURN, PCT.

     200.00         12.00         67449.445   

NET REVENUE, M$

     1244.198         225941.484      

DISCOUNTED NET/INVEST.

     36.53         15.00         60005.504   

INITIAL N.I., PCT.

     26.385         31.262      

INITIAL W.I., PCT.

     38.810         20.00         51141.004   

FINAL N.I., PCT.

     39.250         39.250      

FINAL W.I., PCT.

     50.000         40.00         33839.320   
                 100.00         19289.910   
                 200.00         12938.974   

 

WRIGHT & COMPANY, INC.

BRENTWOOD, TENNESSEE

RON SUMMERS / SENIOR PETROLEUM CONSULTANT

STEPHANIE MATLOCK / TECHNICAL ANALYST


PROVED DEVELOPED PRODUCING

      DATE    : 04/08/2015

PDP

      TIME    : 09:06:51

TO THE INTERESTS OF

      SETUP    : SETDATA

TRANS ENERGY, INC.

      SCENARIO    : WRIYE14
   R  E  S  E  R  V  E  S   A  N  D   E  C  O  N  O   M  I  C  S      

PURSUANT TO SEC

      JOB 14.1670   
   EFFECTIVE DATE: 01/2015      

 

                                               PRICES         
END    GROSS PRODUCTION      NET PRODUCTION      OIL      GAS      NGL      TOTAL
REVENUE, M$
 

MO-YEAR

   OIL, MBBL      GAS, MMCF      NGL, MBBL      OIL, MBBL      GAS, MMCF      NGL, MBBL      $/B      $/M      $/B     

12-2015

     5.949         17465.785         315.505         1.254         4949.947         92.517         71.61         3.624         41.74         21891.062   

12-2016

     4.383         12082.737         229.559         0.907         3481.801         68.329         71.61         3.625         41.74         15538.039   

12-2017

     3.541         9836.548         191.188         0.729         2843.076         57.224         71.61         3.627         41.74         12751.628   

12-2018

     2.986         8458.966         166.718         0.613         2447.893         50.067         71.61         3.628         41.74         11014.531   

12-2019

     2.584         7497.901         149.195         0.529         2171.177         44.908         71.61         3.629         41.74         9791.251   

12-2020

     2.276         6777.880         135.818         0.464         1963.451         40.951         71.61         3.630         41.74         8868.964   

12-2021

     2.030         6212.762         125.167         0.413         1800.206         37.788         71.61         3.630         41.74         8141.670   

12-2022

     1.828         5753.146         116.400         0.374         1674.071         35.432         71.61         3.631         41.74         7583.621   

12-2023

     1.659         5364.562         108.932         0.338         1562.582         33.235         71.61         3.631         41.74         7085.147   

12-2024

     1.514         5020.856         102.362         0.307         1462.262         31.249         71.61         3.631         41.74         6636.261   

12-2025

     1.387         4706.187         96.389         0.280         1370.160         29.438         71.61         3.632         41.74         6224.833   

12-2026

     1.274         4415.484         90.892         0.256         1284.940         27.768         71.61         3.632         41.74         5844.485   

12-2027

     1.173         4144.455         85.758         0.234         1205.454         26.206         71.61         3.633         41.74         5489.590   

12-2028

     1.079         3890.536         80.923         0.214         1131.019         24.735         71.61         3.633         41.74         5156.891   

12-2029

     0.993         3652.582         76.368         0.196         1061.296         23.349         71.61         3.634         41.74         4844.915   

S TOT

     34.659         105280.391         2071.175         7.109         30409.330         623.196         71.61         3.629         41.74         136862.891   

AFTER

     11.065         49978.098         1114.556         2.228         14527.667         345.088         71.61         3.638         41.74         67421.844   

TOTAL

     45.723         155258.500         3185.730         9.337         44936.996         968.283         71.61         3.632         41.74         204284.734   

 

   

OPERATIONS, M$

 

CAPITAL COSTS, M$

       

CUM.

CASH FLOW

BTAX, M$

 

10.0%

CUM. DISC

BTAX, M$

END   ADVALOREM   SEVERANCE   NET OPER   TANGIBLE   INTANG.   TOTAL   ABANDON &   CASH FLOW      

MO-YEAR

 

TAXES

 

TAXES

 

EXPENSES

 

INVEST.

 

INVEST.

 

INVEST.

 

SALVAGE

  BTAX, M$      

12-2015

  505.806   1658.824   7234.517   0.000   0.000   0.000  

0.000

    12491.915      12491.915   11953.160

12-2016

  359.105   1173.844   4778.833   0.000   0.000   0.000  

0.000

    9226.257      21718.172   19968.369

12-2017

  294.735   962.242   3927.240   0.000   0.000   0.000  

0.000

    7567.412      29285.584   25941.572

12-2018

  254.598   830.620   3407.869   0.000   0.000   0.000  

0.000

    6521.446      35807.031   30619.873

12-2019

  226.330   738.059   3044.529   0.000   0.000   0.000  

0.000

    5782.334      41589.367   34390.188

12-2020

  205.016   668.341   2760.990   0.000   0.000   0.000  

0.000

    5234.618      46823.984   37492.691

12-2021

  188.207   613.402   2529.606   0.000   0.000   0.000  

0.000

    4810.456      51634.441   40084.367

12-2022

  175.296   571.794   2361.549   0.000   0.000   0.000  

0.000

    4474.982      56109.426   42275.902

12-2023

  163.772   534.258   2217.875   0.000   0.000   0.000  

0.000

    4169.243      60278.668   44132.086

12-2024

  153.397   500.365   2088.857   0.000   0.000   0.000  

0.000

    3893.640      64172.309   45707.953

12-2025

  143.888   469.295   1971.150   0.000   0.000   0.000  

0.000

    3640.500      67812.805   47047.410

12-2026

  135.098   440.568   1862.657   0.000   0.000   0.000  

0.000

    3406.162      71218.969   48186.715

12-2027

  126.896   413.763   1761.640   0.000   0.000   0.000  

0.000

    3187.292      74406.258   49155.895

12-2028

  119.206   388.638   1667.087   0.000   0.000   0.000  

0.000

    2981.960      77388.219   49980.207

12-2029

  111.996   365.081   1578.532   0.000   0.000   0.000  

0.000

    2789.305      80177.523   50681.168

S TOT

  3163.345   10329.093   43192.930   0.000   0.000   0.000  

0.000

    80177.523      80177.523   50681.168

AFTER

  1558.502   5081.757   25836.293   0.000   0.000   0.000  

0.000

    34945.293      115122.805   54614.707

TOTAL

  4721.847   15410.850   69029.219   0.000   0.000   0.000  

0.000

    115122.812      115122.805   54614.707

 

     OIL      GAS                  P.W. %      P.W., M$  

GROSS WELLS

     0.0         27.0       LIFE, YRS.      50.00         8.00         60552.535   

GROSS ULT., MB & MMF

     64.633         199251.719       DISCOUNT %      10.00         9.00         57401.809   

GROSS CUM., MB & MMF

     18.910         43993.215       UNDISCOUNTED PAYOUT, YRS.      0.00         10.00         54614.723   

GROSS RES., MB & MMF

     45.723         155258.500       DISCOUNTED PAYOUT, YRS.      0.00         11.00         52131.797   

NET RES., MB & MMF

     9.337         44936.992       RATE-OF-RETURN, PCT.      200.00         12.00         49905.629   

NET REVENUE, M$

     668.663         163201.297       DISCOUNTED NET/INVEST.      0.00         15.00         44419.773   

INITIAL N.I., PCT.

     21.073         31.623       INITIAL W.I., PCT.      38.092         20.00         37930.023   

FINAL N.I., PCT.

     17.289         33.199       FINAL W.I., PCT.      41.141         40.00         25418.883   
                 100.00         15047.013   
                 200.00         10494.641   

 

WRIGHT & COMPANY, INC.

BRENTWOOD, TENNESSEE

RON SUMMERS / SENIOR PETROLEUM CONSULTANT

STEPHANIE MATLOCK / TECHNICAL ANALYST


PROVED DEVELOPED NONPRODUCING

   DATE    : 04/08/2015

PDNP

      TIME    : 09:06:55

TO THE INTERESTS OF

      SETUP    : SETDATA

TRANS ENERGY, INC.

      SCENARIO    : WRIYE14
   R  E  S  E  R  V  E  S    A  N  D    E  C  O  N   O  M  I  C  S      

PURSUANT TO SEC

      JOB 14.1670   
   EFFECTIVE DATE: 01/2015      

 

                                             PRICES         
END   

GROSS PRODUCTION

     NET PRODUCTION      OIL
$/B
     GAS
$/M
     NGL
$/B
     TOTAL
REVENUE, M$
 

MO-YEAR

  

OIL, MBBL

   GAS, MMCF      NGL, MBBL      OIL, MBBL      GAS, MMCF      NGL, MBBL              

12-2015

   5.308      5078.501         133.885         1.717         1324.635         41.403         71.61         3.686         41.74         6733.522   

12-2016

   3.540      7605.202         99.687         1.147         2532.608         29.499         71.61         3.537         41.74         10270.441   

12-2017

   2.407      4596.436         72.837         0.781         1462.871         21.502         71.61         3.558         41.74         6157.905   

12-2018

   1.833      3556.399         59.137         0.596         1117.136         17.445         71.61         3.564         41.74         4752.155   

12-2019

   1.473      2968.358         50.532         0.479         926.326         14.902         71.61         3.567         41.74         3960.539   

12-2020

   1.222      2578.700         44.521         0.398         801.538         13.128         71.61         3.569         41.74         3437.077   

12-2021

   1.036      2297.268         40.038         0.338         712.159         11.805         71.61         3.570         41.74         3059.487   

12-2022

   0.892      2082.457         36.541         0.291         644.330         10.774         71.61         3.571         41.74         2771.532   

12-2023

   0.777      1912.012         33.722         0.254         590.738         9.943         71.61         3.572         41.74         2543.203   

12-2024

   0.683      1771.934         31.372         0.223         546.888         9.249         71.61         3.572         41.74         2355.732   

12-2025

   0.603      1649.594         29.274         0.197         508.852         8.629         71.61         3.573         41.74         2192.198   

12-2026

   0.533      1537.479         27.354         0.174         473.979         8.059         71.61         3.573         41.74         2042.289   

12-2027

   0.472      1433.603         25.583         0.155         441.601         7.532         71.61         3.573         41.74         1903.264   

12-2028

   0.419      1336.920         23.933         0.137         412.024         7.039         71.61         3.573         41.74         1775.817   

12-2029

   0.372      1246.822         22.391         0.122         384.458         6.580         71.61         3.573         41.74         1657.070   

S TOT

   21.567      41651.691         730.810         7.007         12880.144         217.490         71.61         3.574         41.74         55612.230   

AFTER

   3.103      15319.648         287.145         1.030         4671.853         83.434         71.61         3.576         41.74         20263.672   

TOTAL

   24.670      56971.340         1017.955         8.037         17551.996         300.924         71.61         3.575         41.74         75875.906   

 

   

OPERATIONS, M$

 

CAPITAL COSTS, M$

         

CUM.

CASH FLOW
BTAX, M$

 

10.0%

CUM. DISC
BTAX, M$

END

MO-YEAR

 

ADVALOREM
TAXES

 

SEVERANCE
TAXES

 

NET OPER
EXPENSES

 

TANGIBLE
INVEST.

 

INTANG.
INVEST.

 

TOTAL
INVEST.

 

ABANDON &
SALVAGE

   CASH FLOW
BTAX, M$
      

12-2015

  155.956   495.267   2847.013   192.930   578.791   771.722   0.000      2463.564       2463.564   2326.162

12-2016

  237.566   767.811   3282.696   363.389   1090.168   1453.557   0.000      4528.811       6992.374   6227.180

12-2017

  142.461   459.453   2047.781   0.000   0.000   0.000   0.000      3508.209       10500.584   8999.829

12-2018

  109.943   354.416   1598.579   0.000   0.000   0.000   0.000      2689.217       13189.800   10930.289

12-2019

  91.630   295.330   1348.597   0.000   0.000   0.000   0.000      2224.980       15414.780   12381.674

12-2020

  79.520   256.281   1178.961   0.000   0.000   0.000   0.000      1922.314       17337.094   13521.350

12-2021

  70.784   228.123   1058.151   0.000   0.000   0.000   0.000      1702.429       19039.521   14438.754

12-2022

  64.122   206.654   957.933   0.000   0.000   0.000   0.000      1542.823       20582.346   15194.452

12-2023

  58.839   189.633   877.574   0.000   0.000   0.000   0.000      1417.157       21999.502   15825.454

12-2024

  54.502   175.660   817.085   0.000   0.000   0.000   0.000      1308.486       23307.988   16355.073

12-2025

  50.718   163.475   764.028   0.000   0.000   0.000   0.000      1213.977       24521.967   16801.762

12-2026

  47.250   152.306   715.473   0.000   0.000   0.000   0.000      1127.260       25649.227   17178.834

12-2027

  44.033   141.948   670.574   0.000   0.000   0.000   0.000      1046.709       26695.934   17497.133

12-2028

  41.084   132.453   629.373   0.000   0.000   0.000   0.000      972.907       27668.842   17766.084

12-2029

  38.337   123.606   591.050   0.000   0.000   0.000   0.000      904.078       28572.920   17993.297

S TOT

  1286.745   4142.416   19384.865   556.320   1668.959   2225.279   0.000      28572.920       28572.920   17993.297

AFTER

  468.777   1512.592   8342.563   0.000   0.000   0.000   0.000      9939.738       38512.664   19192.494

TOTAL

  1755.522   5655.008   27727.430   556.320   1668.959   2225.279   0.000      38512.656       38512.664   19192.494

 

     OIL      GAS                  P.W. %      P.W., M$  

GROSS WELLS

     0.0         11.0      

LIFE, YRS.

     50.92         8.00         21233.000   

GROSS ULT., MB & MMF

     33.611         62014.520      

DISCOUNT %

     10.00         9.00         20155.371   

GROSS CUM., MB & MMF

     8.941         5043.181      

UNDISCOUNTED PAYOUT, YRS.

     0.24         10.00         19192.502   

GROSS RES., MB & MMF

     24.670         56971.340      

DISCOUNTED PAYOUT, YRS.

     0.25         11.00         18326.736   

NET RES., MB & MMF

     8.037         17552.000      

RATE-OF-RETURN, PCT.

     200.00         12.00         17543.818   

NET REVENUE, M$

     575.535         62740.223      

DISCOUNTED NET/INVEST.

     10.24         15.00         15585.731   

INITIAL N.I., PCT.

     32.339         29.981      

INITIAL W.I., PCT.

     39.580         20.00         13210.980   

FINAL N.I., PCT.

     39.250         39.250      

FINAL W.I., PCT.

     50.000         40.00         8420.437   
                 100.00         4242.896   
                 200.00         2444.333   

 

WRIGHT & COMPANY, INC.

BRENTWOOD, TENNESSEE

RON SUMMERS / SENIOR PETROLEUM CONSULTANT

STEPHANIE MATLOCK / TECHNICAL ANALYST


PROVED UNDEVELOPED

      DATE    : 04/08/2015

PUD

      TIME    : 09:06:56

TO THE INTERESTS OF

      SETUP    : SETDATA

TRANS ENERGY, INC.

      SCENARIO    : WRIYE14
   R  E  S  E  R  V  E  S    A  N  D    E  C  O  N   O  M  I  C  S      

PURSUANT TO SEC

      JOB 14.1670   
   EFFECTIVE DATE: 01/2015      

 

                                               PRICES         
END    GROSS PRODUCTION      NET PRODUCTION      OIL      GAS      NGL      TOTAL
REVENUE, M$
 

MO-YEAR

   OIL, MBBL      GAS, MMCF      NGL, MBBL      OIL, MBBL      GAS, MMCF      NGL, MBBL      $/B      $/M      $/B     

12-2015

     0.000         0.000         0.000         0.000         0.000         0.000         0.00         0.000         0.00         0.000   

12-2016

     0.000         8347.074         0.000         0.000         2702.200         0.000         0.00         3.456         0.00         9337.587   

12-2017

     0.000         4141.930         0.000         0.000         1388.755         0.000         0.00         3.456         0.00         4798.914   

12-2018

     0.000         3010.312         0.000         0.000         1021.491         0.000         0.00         3.456         0.00         3529.814   

12-2019

     0.000         2432.020         0.000         0.000         825.259         0.000         0.00         3.456         0.00         2851.723   

12-2020

     0.000         2070.524         0.000         0.000         702.592         0.000         0.00         3.456         0.00         2427.843   

12-2021

     0.000         1819.275         0.000         0.000         617.336         0.000         0.00         3.456         0.00         2133.235   

12-2022

     0.000         1632.678         0.000         0.000         554.018         0.000         0.00         3.456         0.00         1914.436   

12-2023

     0.000         1487.630         0.000         0.000         504.799         0.000         0.00         3.456         0.00         1744.357   

12-2024

     0.000         1371.053         0.000         0.000         465.240         0.000         0.00         3.456         0.00         1607.661   

12-2025

     0.000         1273.326         0.000         0.000         432.079         0.000         0.00         3.456         0.00         1493.069   

12-2026

     0.000         1184.194         0.000         0.000         401.833         0.000         0.00         3.456         0.00         1388.554   

12-2027

     0.000         1101.300         0.000         0.000         373.705         0.000         0.00         3.456         0.00         1291.356   

12-2028

     0.000         1024.209         0.000         0.000         347.546         0.000         0.00         3.456         0.00         1200.961   

12-2029

     0.000         952.515         0.000         0.000         323.217         0.000         0.00         3.456         0.00         1116.894   

S TOT

     0.000         31848.039         0.000         0.000         10660.071         0.000         0.00         3.456         0.00         36836.398   

AFTER

     0.000         11150.826         0.000         0.000         3784.050         0.000         0.00         3.456         0.00         13075.977   

TOTAL

     0.000         42998.863         0.000         0.000         14444.121         0.000         0.00         3.456         0.00         49912.375   

 

   

OPERATIONS, M$

 

CAPITAL COSTS, M$

       

CUM.

CASH FLOW

BTAX, M$

 

10.0%

CUM. DISC

BTAX, M$

END   ADVALOREM   SEVERANCE   NET OPER   TANGIBLE   INTANG.   TOTAL   ABANDON &   CASH FLOW      

MO-YEAR

 

TAXES

 

TAXES

 

EXPENSES

 

INVEST.

 

INVEST.

 

INVEST.

 

SALVAGE

  BTAX, M$      

12-2015

  0.000   0.000   0.000   0.000   0.000   0.000   0.000     0.000      0.000   0.000

12-2016

  215.817   704.904   2352.012   1406.793   4220.379   5627.172   0.000     437.682      437.682   188.652

12-2017

  110.910   362.495   1204.328   0.000   0.000   0.000   0.000     3121.180      3558.862   2656.343

12-2018

  81.584   266.447   876.360   0.000   0.000   0.000   0.000     2305.423      5864.284   4311.741

12-2019

  65.912   215.261   713.002   0.000   0.000   0.000   0.000     1857.549      7721.833   5523.640

12-2020

  56.114   183.265   611.361   0.000   0.000   0.000   0.000     1577.102      9298.935   6458.744

12-2021

  49.305   161.026   540.949   0.000   0.000   0.000   0.000     1381.954      10680.889   7203.502

12-2022

  44.248   144.511   488.785   0.000   0.000   0.000   0.000     1236.892      11917.782   7809.401

12-2023

  40.317   131.672   438.644   0.000   0.000   0.000   0.000     1133.724      13051.506   8314.221

12-2024

  37.158   121.354   406.171   0.000   0.000   0.000   0.000     1042.979      14094.485   8736.380

12-2025

  34.509   112.704   379.002   0.000   0.000   0.000   0.000     966.854      15061.339   9092.139

12-2026

  32.093   104.815   354.314   0.000   0.000   0.000   0.000     897.333      15958.672   9392.302

12-2027

  29.847   97.478   331.430   0.000   0.000   0.000   0.000     832.602      16791.273   9645.493

12-2028

  27.758   90.654   310.202   0.000   0.000   0.000   0.000     772.348      17563.621   9859.010

12-2029

  25.815   84.308   290.499   0.000   0.000   0.000   0.000     716.271      18279.895   10039.024

S TOT

  851.388   2780.893   9297.059   1406.793   4220.379   5627.172   0.000     18279.895      18279.895   10039.024

AFTER

  302.225   986.954   3933.100   0.000   0.000   0.000   0.000     7853.694      26133.590   10986.816

TOTAL

  1153.613   3767.847   13230.159   1406.793   4220.379   5627.172   0.000     26133.588      26133.590   10986.816

 

    OIL     GAS               P.W. %     P.W., M$  

GROSS WELLS

    0.0        4.0     

LIFE, YRS.

    44.92        8.00        12570.597   

GROSS ULT., MB & MMF

    0.000        42998.859     

DISCOUNT %

    10.00        9.00        11733.135   

GROSS CUM., MB & MMF

    0.000        0.000     

UNDISCOUNTED PAYOUT, YRS.

    1.93        10.00        10986.816   

GROSS RES., MB & MMF

    0.000        42998.859     

DISCOUNTED PAYOUT, YRS.

    1.96        11.00        10317.633   

NET RES., MB & MMF

    0.000        14444.123     

RATE-OF-RETURN, PCT.

    145.46        12.00        9714.266   

NET REVENUE, M$

    0.000        49912.363     

DISCOUNTED NET/INVEST.

    3.15        15.00        8214.518   

INITIAL N.I., PCT.

    0.000        32.373     

INITIAL W.I., PCT.

    38.043        20.00        6420.660   

FINAL N.I., PCT.

    0.000        34.034     

FINAL W.I., PCT.

    40.232        40.00        2968.564   
            100.00        448.578   
            200.00        -233.643   

 

WRIGHT & COMPANY, INC.

BRENTWOOD, TENNESSEE

RON SUMMERS / SENIOR PETROLEUM CONSULTANT

STEPHANIE MATLOCK / TECHNICAL ANALYST


UNPROVED PROBABLE

      DATE    : 04/08/2015

PROB

      TIME    : 09:06:56

TO THE INTERESTS OF

      SETUP    : SETDATA

TRANS ENERGY, INC.

      SCENARIO    : WRIYE14
   R  E  S  E  R  V  E  S    A  N  D    E  C  O  N   O  M  I  C  S      

PURSUANT TO SEC

      JOB 14.1670   
   EFFECTIVE DATE: 01/2015      

 

                                               PRICES         
END    GROSS PRODUCTION      NET PRODUCTION      OIL      GAS      NGL      TOTAL
REVENUE, M$
 

MO-YEAR

   OIL, MBBL      GAS, MMCF      NGL, MBBL      OIL, MBBL      GAS, MMCF      NGL, MBBL      $/B      $/M      $/B     

12-2015

     0.000         0.000         0.000         0.000         0.000         0.000         0.00         0.000         0.00         0.000   

12-2016

     0.000         2329.002         0.000         0.000         623.861         0.000         0.00         3.456         0.00         2155.783   

12-2017

     0.000         1155.682         0.000         0.000         327.731         0.000         0.00         3.456         0.00         1132.492   

12-2018

     0.000         839.938         0.000         0.000         238.192         0.000         0.00         3.456         0.00         823.084   

12-2019

     0.000         678.583         0.000         0.000         192.434         0.000         0.00         3.456         0.00         664.966   

12-2020

     0.000         577.718         0.000         0.000         163.831         0.000         0.00         3.456         0.00         566.126   

12-2021

     0.000         507.615         0.000         0.000         143.951         0.000         0.00         3.456         0.00         497.429   

12-2022

     0.000         455.550         0.000         0.000         129.186         0.000         0.00         3.456         0.00         446.409   

12-2023

     0.000         415.079         0.000         0.000         117.709         0.000         0.00         3.456         0.00         406.750   

12-2024

     0.000         382.552         0.000         0.000         108.485         0.000         0.00         3.456         0.00         374.875   

12-2025

     0.000         355.284         0.000         0.000         100.752         0.000         0.00         3.456         0.00         348.155   

12-2026

     0.000         330.414         0.000         0.000         93.700         0.000         0.00         3.456         0.00         323.784   

12-2027

     0.000         307.285         0.000         0.000         87.141         0.000         0.00         3.456         0.00         301.119   

12-2028

     0.000         285.775         0.000         0.000         81.041         0.000         0.00         3.456         0.00         280.041   

12-2029

     0.000         265.771         0.000         0.000         75.368         0.000         0.00         3.456         0.00         260.438   

S TOT

     0.000         8886.248         0.000         0.000         2483.383         0.000         0.00         3.456         0.00         8581.452   

AFTER

     0.000         3113.348         0.000         0.000         882.892         0.000         0.00         3.456         0.00         3050.877   

TOTAL

     0.000         11999.596         0.000         0.000         3366.274         0.000         0.00         3.456         0.00         11632.329   

 

   

OPERATIONS, M$

 

CAPITAL COSTS, M$

       

CUM.

CASH FLOW

BTAX, M$

 

10.0%

CUM. DISC

BTAX, M$

END   ADVALOREM   SEVERANCE   NET OPER   TANGIBLE   INTANG.   TOTAL   ABANDON &   CASH FLOW      

MO-YEAR

 

TAXES

 

TAXES

 

EXPENSES

 

INVEST.

 

INVEST.

 

INVEST.

 

SALVAGE

  BTAX, M$      

12-2015

  0.000   0.000   0.000   0.000   0.000   0.000   0.000     0.000      0.000   0.000

12-2016

  49.937   158.320   523.274   589.969   1769.907   2359.876   0.000     -935.624      -935.624   -900.814

12-2017

  26.233   83.170   273.797   0.000   0.000   0.000   0.000     749.292      -186.332   -308.267

12-2018

  19.066   60.447   197.207   0.000   0.000   0.000   0.000     546.364      360.033   84.046

12-2019

  15.403   48.835   160.337   0.000   0.000   0.000   0.000     440.391      800.424   371.365

12-2020

  13.114   41.576   137.386   0.000   0.000   0.000   0.000     374.050      1174.474   593.148

12-2021

  11.522   36.531   121.481   0.000   0.000   0.000   0.000     327.894      1502.368   769.855

12-2022

  10.341   32.784   109.696   0.000   0.000   0.000   0.000     293.589      1795.957   913.671

12-2023

  9.422   29.872   98.586   0.000   0.000   0.000   0.000     268.871      2064.828   1033.392

12-2024

  8.684   27.531   91.246   0.000   0.000   0.000   0.000     247.415      2312.242   1133.536

12-2025

  8.065   25.568   85.104   0.000   0.000   0.000   0.000     229.417      2541.660   1217.952

12-2026

  7.500   23.779   79.521   0.000   0.000   0.000   0.000     212.984      2754.644   1289.196

12-2027

  6.975   22.114   74.344   0.000   0.000   0.000   0.000     197.685      2952.329   1349.311

12-2028

  6.487   20.566   69.541   0.000   0.000   0.000   0.000     183.447      3135.776   1400.025

12-2029

  6.033   19.126   65.082   0.000   0.000   0.000   0.000     170.197      3305.973   1442.799

S TOT

  198.781   630.219   2086.603   589.969   1769.907   2359.876   0.000     3305.973      3305.973   1442.799

AFTER

  70.671   224.055   870.884   0.000   0.000   0.000   0.000     1885.267      5191.239   1669.051

TOTAL

  269.451   854.275   2957.487   589.969   1769.907   2359.876   0.000     5191.239      5191.239   1669.051

 

    OIL     GAS               P.W. %     P.W., M$  

GROSS WELLS

    0.0        1.0     

LIFE, YRS.

    44.42        8.00        2028.582   

GROSS ULT., MB & MMF

    0.000        11999.596     

DISCOUNT %

    10.00        9.00        1838.021   

GROSS CUM., MB & MMF

    0.000        0.000     

UNDISCOUNTED PAYOUT, YRS.

    3.34        10.00        1669.051   

GROSS RES., MB & MMF

    0.000        11999.596     

DISCOUNTED PAYOUT, YRS.

    3.79        11.00        1518.321   

NET RES., MB & MMF

    0.000        3366.274     

RATE-OF-RETURN, PCT.

    38.76        12.00        1383.127   

NET REVENUE, M$

    0.000        11632.330     

DISCOUNTED NET/INVEST.

    1.78        15.00        1050.597   

INITIAL N.I., PCT.

    0.000        26.787     

INITIAL W.I., PCT.

    29.495        20.00        661.645   

FINAL N.I., PCT.

    0.000        28.358     

FINAL W.I., PCT.

    32.745        40.00        -35.805   
            100.00        -413.308   
            200.00        -402.709   

 

WRIGHT & COMPANY, INC.

BRENTWOOD, TENNESSEE

RON SUMMERS / SENIOR PETROLEUM CONSULTANT

STEPHANIE MATLOCK / TECHNICAL ANALYST


ONE-LINE REPORT

TO THE INTERESTS OF

TRANS ENERGY, INC.

PURSUANT TO SEC

JOB 14.1670

R E S E R V E S  AND  E C O N O M I C S

EFFECTIVE DATE: 01/2015

 

        Gross     Net     Net     Net     Net     Net     Net     Cash Flow     10 PCT.  
Reserves       Oil     Gas     NGL     Oil     Gas     NGL     Revenue     Adval. Tax     Sev. Tax     Oper Exp.     Invest.     BTAX     Cum. Disc.  

Category

  Lease   (MBBL)     (MMcf)     (MBBL)     (MBBL)     (MMcf)     (MBBL)     M$     M$     M$     M$     M$     M$     M$  

1PDP

  Anderson
5H
    0.000        6,929.439        103.942        0.000        1,771.977        30.551        7,806.535        180.711        578.098        3,341.536        0.000        3,706.191        1,862.842   

1PDP

  Anderson
7H
    0.000        5,521.011        82.815        0.000        1,411.818        24.342        6,219.835        143.981        460.598        2,727.013        0.000        2,888.243        1,421.839   

1PDP

  Anderson
8H
    0.000        12,467.962        187.019        0.000        2,751.484        47.439        12,121.801        279.548        939.869        5,181.403        0.000        5,720.982        3,167.028   

1PDP

  Anderson
9H
    0.000        11,991.951        179.879        0.000        2,646.436        45.628        11,659.009        268.876        903.986        4,994.112        0.000        5,492.035        3,045.500   

1PDP

  Beaty 1H     0.000        8,730.695        0.000        0.000        3,458.834        0.000        11,952.172        274.819        959.405        2,195.219        0.000        8,522.731        4,385.392   

1PDP

  Beaty 2H     0.000        6,326.922        0.000        0.000        2,506.533        0.000        8,661.451        199.155        695.258        1,780.742        0.000        5,986.297        3,105.347   

1PDP

  Dewhurst
110H
    0.000        7,000.327        147.007        0.000        1,826.280        44.083        8,571.468        198.101        647.442        3,605.047        0.000        4,120.877        1,999.709   

1PDP

  Dewhurst
111H
    0.000        6,281.121        131.904        0.000        1,638.650        39.554        7,690.845        177.748        580.924        3,191.341        0.000        3,740.831        1,835.779   

1PDP

  Doman 1H     1.615        5,668.890        170.067        0.646        1,972.774        68.027        10,157.088        235.159        750.719        3,564.536        0.000        5,606.674        2,438.720   

1PDP

  Doman 2H     0.983        4,323.731        112.417        0.393        1,504.658        44.967        7,451.072        172.425        554.091        2,846.887        0.000        3,877.669        1,712.019   

1PDP

  Freeland
1H
    0.000        6,673.520        0.000        0.000        2,797.464        0.000        9,666.778        223.336        733.345        1,839.823        0.000        6,870.275        3,465.412   

1PDP

  Freeland
2H
    0.000        7,035.648        0.000        0.000        2,949.265        0.000        10,191.330        235.455        773.139        1,908.265        0.000        7,274.472        3,662.378   

1PDP

  Goshorn
Ridge 1H
    12.252        4,285.493        179.991        0.432        142.992        6.903        846.141        19.268        75.427        349.193        0.000        402.253        163.668   

1PDP

  Goshorn
Ridge 2H
    9.546        4,789.693        143.691        0.437        208.132        7.177        1,098.038        24.963        99.514        497.627        0.000        475.934        168.370   

1PDP

  Goshorn
Ridge 3H
    3.875        1,941.195        69.883        1.550        675.536        27.953        3,767.684        87.313        275.168        1,551.042        0.000        1,854.161        905.266   

1PDP

  Goshorn
Ridge 4H
    2.946        6,514.651        234.527        1.178        2,267.098        93.811        12,356.259        286.270        905.458        4,009.310        0.000        7,155.222        3,186.662   

1PDP

  Groves 1H     2.437        5,605.724        224.229        0.962        1,925.870        88.546        10,863.302        251.524        802.351        3,490.738        0.000        6,318.688        2,588.231   

1PDP

  Hart 20
1V
    0.000        279.893        4.478        0.000        107.143        1.970        477.165        11.108        32.834        326.937        0.000        106.286        69.105   

1PDP

  Hart 28H     0.000        1,837.681        33.078        0.000        671.489        13.893        3,320.107        77.123        235.197        1,428.574        0.000        1,579.213        823.161   

1PDP

  Keaton 1H     1.282        5,712.427        217.072        0.500        1,937.769        84.638        10,710.943        248.087        787.444        3,472.317        0.000        6,203.094        2,549.937   

1PDP

  Martinez
1H
    0.792        7,280.630        182.016        0.278        2,219.235        63.771        10,861.527        251.500        801.508        3,836.342        0.000        5,972.176        2,665.399   

1PDP

  Stout 2H     0.179        5,376.398        134.410        0.068        1,788.540        51.395        8,742.467        202.075        659.476        2,780.796        0.000        5,100.120        2,097.514   

1PDP

  Whipkey
1H
    1.941        3,705.814        125.998        0.739        1,227.341        47.965        6,578.803        152.443        481.088        2,123.198        0.000        3,822.072        1,541.203   

1PDP

  Whipkey
2H
    0.547        5,397.723        161.932        0.221        1,897.357        65.426        9,740.121        225.677        713.034        3,076.455        0.000        5,724.955        2,306.660   

1PDP

  Whipkey
3H
    1.837        5,510.632        181.851        0.101        291.054        11.040        1,540.801        35.050        138.804        593.116        0.000        773.831        245.709   

1PDP

  Woodruff
1H
    3.071        4,528.923        99.636        1.024        1,314.045        33.229        6,303.728        145.994        463.956        2,387.016        0.000        3,306.760        1,802.747   

1PDP

  Woodruff
2H
    2.419        3,540.403        77.889        0.807        1,027.230        25.976        4,928.268        114.139        362.717        1,930.639        0.000        2,520.773        1,399.131   

1PDP Total

    45.723        155,258.493        3,185.730        9.337        44,937.000        968.283        204,284.733        4,721.847        15,410.850        69,029.222        0.000        115,122.810        54,614.725   

2PDNP

  Blackshere
101 V
    0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000   

2PDNP

  Blackshere
200H
    0.000        7,423.508        111.353        0.000        1,771.394        30.541        7,803.969        180.465        585.366        4,020.468        0.000        3,017.670        1,656.183   

2PDNP

  Blackshere
201H
    0.000        6,483.497        97.252        0.000        1,547.090        26.674        6,815.785        157.613        511.243        3,455.800        0.000        2,691.126        1,486.784   

2PDNP

  Dewhurst
50 1V
    0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000   

2PDNP

  Dewhurst
73 1V
    0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000        0.000   

2PDNP

  Lucey 1H     4.487        3,758.512        150.341        1.761        1,283.438        59.009        7,319.716        169.416        543.067        3,071.733        50.000        3,485.500        1,393.088   

2PDNP

  Lucey 2H     0.966        2,806.535        101.035        0.031        79.355        3.284        431.797        9.821        38.953        235.492        5.000        142.532        62.284   

2PDNP

  Shaver 1H     0.000        10,999.994        0.000        0.000        4,447.030        0.000        15,366.930        355.142        1,161.270        4,067.836        381.451        9,401.229        4,634.079   

2PDNP

  Shaver 2H     0.000        9,999.999        0.000        0.000        4,039.468        0.000        13,958.582        322.593        1,054.841        3,747.516        1,072.106        7,761.522        3,531.174   

2PDNP

  Sivert 1H     9.303        7,499.896        269.996        2.949        2,070.857        85.691        11,420.788        264.286        849.363        4,419.988        43.721        5,843.430        3,259.012   

2PDNP

  Sivert 2H     9.914        7,999.397        287.978        3.295        2,313.370        95.726        12,758.338        296.186        910.906        4,708.597        673.001        6,169.651        3,169.901   

2PDNP Total

    24.670        56,971.337        1,017.955        8.037        17,551.999        300.924        75,875.904        1,755.522        5,655.008        27,727.429        2,225.278        38,512.658        19,192.503   

4PUD

  Jones 2H     0.000        10,999.994        0.000        0.000        3,795.297        0.000        13,114.835        303.986        955.381        3,346.998        1,441.946        7,066.526        2,996.828   

4PUD

  Jones 3H     0.000        11,999.596        0.000        0.000        4,143.788        0.000        14,319.066        331.899        1,043.085        3,610.862        1,424.299        7,908.920        3,428.060   

4PUD

  Wright 1H     0.000        10,499.995        0.000        0.000        3,416.952        0.000        11,807.446        271.951        929.417        3,278.185        1,314.601        6,013.294        2,521.257   

4PUD

  Wright 2H     0.000        9,499.283        0.000        0.000        3,088.085        0.000        10,671.034        245.777        839.964        2,994.117        1,446.327        5,144.846        2,040.672   

4PUD Total

    0.000        42,998.868        0.000        0.000        14,444.121        0.000        49,912.381        1,153.613        3,767.847        13,230.161        5,627.172        26,133.585        10,986.817   

Total Proved (PDP, PDNP, & PUD)

    70.393        255,228.697        4,203.685        17.374        76,933.121        1,269.207        330,073.019        7,630.982        24,833.704        109,986.812        7,852.451        179,769.052        84,794.044   

5PROB

  Michaels
1H
    0.000        11,999.596        0.000        0.000        3,366.274        0.000        11,632.330        269.451        854.275        2,957.487        2,359.876        5,191.239        1,669.051   

5PROB Total

    0.000        11,999.596        0.000        0.000        3,366.274        0.000        11,632.330        269.451        854.275        2,957.487        2,359.876        5,191.239        1,669.051