EX-99.13 20 d512119dex9913.htm EX-99.13 EX-99.13

Exhibit 99.13

 

 

LOGO

March 31, 2017

Mr. William L. Irwin

Fifth Creek Energy Operating Company, LLC

5251 DTC Parkway, Suite 420

Greenwood Village, Colorado 80111

Dear Mr. Irwin:

In accordance with your request, we have estimated the proved reserves and future revenue, as of December 31, 2016, to the Fifth Creek Energy Operating Company, LLC (Fifth Creek) interest in certain oil and gas properties located in Hereford Field, Weld County, Colorado. We completed our evaluation on or about February 28, 2017. It is our understanding that the proved reserves estimated in this report constitute all of the proved reserves owned by Fifth Creek. The estimates in this report have been prepared in accordance with the definitions and regulations of the U.S. Securities and Exchange Commission (SEC) and, with the exception of the exclusion of future income taxes, conform to the FASB Accounting Standards Codification Topic 932, Extractive Activities—Oil and Gas. Definitions are presented immediately following this letter. This report has been prepared for Fifth Creek’s use in filing with the SEC; in our opinion the assumptions, data, methods, and procedures used in the preparation of this report are appropriate for such purpose.

We estimate the net reserves and future net revenue to the Fifth Creek interest in these properties, as of December 31, 2016, to be:

 

     Net Reserves      Future Net Revenue (M$)  
     Oil      NGL      Gas            Present Worth  

Category

   (MBBL)      (MBBL)      (MMCF)      Total     at 10%  

Proved Developed Producing

     1,782.2        444.4        2,585.5        34,270.6       21,266.4  

Proved Developed Non-Producing

     377.7        66.1        371.4        10,108.6       7,150.6  

Proved Undeveloped

     80,329.9        14,057.8        79,004.4        1,032,775.4       326,816.4  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total Proved

          82,489.7             14,568.3             81,961.3             1,077,154.6       355,233.4  

Totals may not add because of rounding.

The oil volumes shown include crude oil and condensate. Oil and natural gas liquids (NGL) volumes are expressed in thousands of barrels (MBBL); a barrel is equivalent to 42 United States gallons. Gas volumes are expressed in millions of cubic feet (MMCF) at standard temperature and pressure bases.

The estimates shown in this report are for proved reserves. No study was made to determine whether probable or possible reserves might be established for these properties. This report does not include any value that could be attributed to interests in undeveloped acreage beyond those tracts for which undeveloped reserves have been estimated. Reserves categorization conveys the relative degree of certainty; reserves subcategorization is based on development and production status. The estimates of reserves and future revenue included herein have not been adjusted for risk.

Gross revenue is Fifth Creek’s share of the gross (100 percent) revenue from the properties prior to any deductions. Future net revenue is after deductions for Fifth Creek’s share of production taxes, ad valorem taxes, capital costs, abandonment costs, and operating expenses but before consideration of any income taxes. The future net revenue has been discounted at an annual rate of 10 percent to determine its present worth, which is

 

LOGO


LOGO

 

shown to indicate the effect of time on the value of money. Future net revenue presented in this report, whether discounted or undiscounted, should not be construed as being the fair market value of the properties.

Prices used in this report are based on the 12-month unweighted arithmetic average of the first-day-of-the-month price for each month in the period January through December 2016. For oil and NGL volumes, the average West Texas Intermediate spot price of $42.75 per barrel is adjusted for quality, transportation fees, and market differentials. For gas volumes, the average CIG Rocky Mountains spot price of $2.267 per MMBTU is adjusted for energy content, transportation fees, and market differentials. All prices are held constant throughout the lives of the properties. For the proved reserves, the average adjusted product prices weighted by production over the remaining lives of the properties are $40.14 per barrel of oil, $15.82 per barrel of NGL, and $0.292 per MCF of gas.

Operating costs used in this report are based on operating expense records of Fifth Creek, the operator of the properties. These costs include the per-well overhead expenses allowed under joint operating agreements along with estimates of costs to be incurred at and below the district and field levels. Operating costs have been divided into per-well costs and per-unit-of-production costs. Headquarters general and administrative overhead expenses of Fifth Creek are included to the extent that they are covered under joint operating agreements. Operating costs are not escalated for inflation.

Capital costs used in this report were provided by Fifth Creek and are based on authorizations for expenditure and actual costs from recent activity. Capital costs are included as required for new development wells and production equipment. Based on our understanding of future development plans, a review of the records provided to us, and our knowledge of similar properties, we regard these estimated capital costs to be reasonable. Abandonment costs used in this report are Fifth Creek’s estimates of the costs to abandon the wells and production facilities, net of any salvage value. Capital costs and abandonment costs are not escalated for inflation.

For the purposes of this report, we did not perform any field inspection of the properties, nor did we examine the mechanical operation or condition of the wells and facilities. We have not investigated possible environmental liability related to the properties; therefore, our estimates do not include any costs due to such possible liability.

We have made no investigation of potential volume and value imbalances resulting from overdelivery or underdelivery to the Fifth Creek interest. Therefore, our estimates of reserves and future revenue do not include adjustments for the settlement of any such imbalances; our projections are based on Fifth Creek receiving its net revenue interest share of estimated future gross production. Additionally, although we are aware of firm transportation contracts that are in place for these properties, the associated costs are considered by Fifth Creek to be corporate-level expenses; no adjustments have been made to our estimates of future revenue to account for such contracts.

The reserves shown in this report are estimates only and should not be construed as exact quantities. Proved reserves are those quantities of oil and gas which, by analysis of engineering and geoscience data, can be estimated with reasonable certainty to be economically producible; probable and possible reserves are those additional reserves which are sequentially less certain to be recovered than proved reserves. Estimates of reserves may increase or decrease as a result of market conditions, future operations, changes in regulations, or actual reservoir performance. In addition to the primary economic assumptions discussed herein, our estimates are based on certain assumptions including, but not limited to, that the properties will be developed consistent with current development plans as provided to us by Fifth Creek, that the properties will be operated in a prudent manner, that no governmental regulations or controls will be put in place that would impact the ability of the interest owner to recover the reserves, and that our projections of future production will prove consistent with actual performance. If the reserves are recovered, the revenues therefrom and the costs related thereto could be more or less than the estimated amounts. Because of governmental policies and uncertainties of supply and demand, the sales rates, prices received for the reserves, and costs incurred in recovering such reserves may vary from assumptions made while preparing this report.


LOGO

 

For the purposes of this report, we used technical and economic data including, but not limited to, well logs, geologic maps, well test data, production data, historical price and cost information, and property ownership interests. The reserves in this report have been estimated using deterministic methods; these estimates have been prepared in accordance with the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers (SPE Standards). We used standard engineering and geoscience methods, or a combination of methods, including performance analysis, volumetric analysis, and analogy, that we considered to be appropriate and necessary to categorize and estimate reserves in accordance with SEC definitions and regulations. A substantial portion of these reserves are for undeveloped locations; such reserves are based on estimates of reservoir volumes and recovery efficiencies along with analogy to properties with similar geologic and reservoir characteristics. As in all aspects of oil and gas evaluation, there are uncertainties inherent in the interpretation of engineering and geoscience data; therefore, our conclusions necessarily represent only informed professional judgment.

The data used in our estimates were obtained from Fifth Creek, public data sources, and the nonconfidential files of Netherland, Sewell & Associates, Inc. (NSAI) and were accepted as accurate. Supporting work data are on file in our office. We have not examined the titles to the properties or independently confirmed the actual degree or type of interest owned. The technical persons primarily responsible for preparing the estimates presented herein meet the requirements regarding qualifications, independence, objectivity, and confidentiality set forth in the SPE Standards. Benjamin W. Johnson, a Licensed Professional Engineer in the State of Texas, has been practicing consulting petroleum engineering at NSAI since 2007 and has over 2 years of prior industry experience. John G. Hattner, a Licensed Professional Geoscientist in the State of Texas, has been practicing consulting petroleum geoscience at NSAI since 1991 and has over 11 years of prior industry experience. We are independent petroleum engineers, geologists, geophysicists, and petrophysicists; we do not own an interest in these properties nor are we employed on a contingent basis.

 

     

Sincerely,

     

NETHERLAND, SEWELL & ASSOCIATES, INC.

     

Texas Registered Engineering Firm F-2699

        

/s/ C.H. (Scott) Rees III

     

By:

  
        

C.H. (Scott) Rees III, P.E.

        

Chairman and Chief Executive Officer

By:

     

By:

  
  

Benjamin W. Johnson, P.E. 124738

     

John G. Hattner, P.G. 559

  

Vice President

     

Senior Vice President

Date Signed: March 31, 2017

  

Date Signed: March 31, 2017

BWJ:AHA