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
3/20/2014
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, 2013. 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.
Page 2
3/20/2014
Exhibit 99.2
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 2013 Prices
RESERVES
Oil (bbls)
Gas (mcf)
Reserves category
Proved Developed/Producing
26,434
1,438,888
* Small roundingerror may occur
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.
Page 3
3/15/2014
Exhibit 99.2
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
2,507,444
1,177,322
* 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 $80.97 per bbl to
$104.72 per bbl in West Virginia during 2013. Gas prices varied from $2.64 per mcf to $5.06 and oil
prices varied from $91.66 to $107.11 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, revenues from gas reserves account for 65 percent of the Allied’s
future gross income from proved reserves. Therefore, total future income is more sensitive to
fluctuation in gas prices than oil prices.
Oil reserve estimates in 2013 are slightly lower but gas reserves are higher than those reported in
2012 report. Higher gas prices along with servicing and repairing some gas wells in West Virginia
has probably increased gas flow rates, consequently extended production lives of the wells, and
resulted in higher gas reserve estimates. An average $0.67 per mcf increase in gas prices and lower
operating costs have affected individual well performances and in some cases, such as in Leading
Creek field of West Virginia cash flow projections have increased.
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
3/20/2014
Exhibit 99.2
Allied also noticed that some of the gas wells have started producing relatively small volumes of oil.
It is probably liquid condensate deposition due to decreasing reservoir pressure and accumulation in
the wellbore. Even though it is in small volumes, additional oil production from marginal gas wells,
extended projected-economic lives of such wells, and has resulted in higher estimated ultimate
recoveries.
Allied’s leases in West Virginia, particularly in Ritchie County, cover parts of mostly untapped
Marcellus shale and Utica 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 or Utica 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
