Exhibit 99.4
February 12, 2014
Breitling Energy Corporation
1910 Pacific Avenue, Ste. 7000
Dallas, TX 75201
ATTN: Mr. Chris Faulkner
SUBJECT: SEC RESERVES EVALUATION
Mr. Faulkner,
Mire and Associates, Inc. (MAI) has evaluated the proved, probable and possible reserves as of January 1, 2013 for the Breitling Energy Corporation (BEC) interest in selected oil and gas properties. Reserves and cash flows were generated for the BEC interests using SEC pricing ($94.71 / barrel and $2.85 / MMBTU). These estimates were done as per the Securities and Exchange Commission’s standards as described in the December 2008 amendment of Section 210.4-10 of Regulation S – X. This report is provided to Breitling Energy Corporation to satisfy the requirements contained in Item 1202(a)(8) of U.S. Securities and Exchange Commission Regulation S-K.
As of January 1, 2013 we estimate the BEC net proved reserves to about 106,630 barrels of oil (106.63 MBO) and 308,850 thousand cubic feet of gas (308.85 MMCF). Projected future cash flows show a discounted net present value (NPV10%) of $4,543,990.Total proved, probable and possible reserves have a net present value of $13,407,150.
DISCUSSION
The Breitling properties consist of hundreds of wells and leases producing from conventional and unconventional reservoirs. They are located in Kansas, Louisiana, Mississippi, North Dakota, Oklahoma, Texas and West Virginia and include royalty interest properties and working interest properties. We have evaluated the properties and a summary of the reserves and value by reserves class and category is shown in the following table.
Breitling Energy Corporation
Reserves summary as of January 1, 2013
Reserves class & category | Net Reserves | Net Rev | Exp & Tax | Invest | Cash Flow M$ | Life | ||||||||||||||||||||||||||
MBO | MMCF | M$ | M$ | M$ | Non-Disc | NPV(10) | Years | |||||||||||||||||||||||||
Proved producing | 38.8 | 119.4 | 4,006.4 | 625.3 | 0.0 | 3,381.1 | 1,884.9 | 50 | ||||||||||||||||||||||||
Proved shut in | 0.1 | 2.5 | 15.7 | 1.3 | 0.0 | 14.3 | 4.9 | 45 | ||||||||||||||||||||||||
Proved non-producing | 27.6 | 7.4 | 2,805.7 | 200.6 | 0.0 | 2,605.0 | 423.0 | 50 | ||||||||||||||||||||||||
Proved undeveloped | 40.2 | 179.5 | 5,226.0 | 734.6 | 56.5 | 4,434.9 | 2,231.3 | 50 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total Proved | 106.6 | 308.9 | 12,053.7 | 1,561.9 | 56.5 | 10,435.3 | 4,544.0 | 50 | ||||||||||||||||||||||||
Probable non-producing | 10.7 | 2.8 | 1,034.4 | 72.4 | 0.0 | 962.0 | 431.3 | 50 | ||||||||||||||||||||||||
Probable undeveloped | 131.0 | 506.8 | 15,196.2 | 2,032.8 | 423.3 | 12,740.0 | 5,402.2 | 50 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total Probable | 141.7 | 509.6 | 16,230.7 | 2,105.3 | 423.3 | 13,702.1 | 5,833.5 | 50 | ||||||||||||||||||||||||
Possible non-producing | 1.4 | 0.4 | 136.3 | 9.6 | 0.0 | 126.6 | 20.2 | 50 | ||||||||||||||||||||||||
Possible undeveloped | 74.8 | 239.0 | 1,056.6 | 1,335.5 | 140.0 | 6,581.1 | 3,009.4 | 42 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total Possible | 76.2 | 239.4 | 1,192.9 | 1,345.2 | 140.0 | 6,707.7 | 3,029.6 | 50 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total Proved, Probable & Possible | 324.5 | 1,057.9 | 29,477.2 | 5,012.3 | 619.8 | 30,845.1 | 13,407.2 | 50 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHOD OF APPRAISAL
The purpose of this report is to estimate oil and gas reserves for Breitling Energy Corporation using industry standard assumptions and methods. Significant data was collected and examined using offset analogy, volumetric calculations and decline curve analysis. Offset production, logs, maps, analog information and accounting statements were all studied.
The properties have been evaluated on the basis of future net cash flow or income. This income will accrue to the appraised interest as the wells are produced to their economic limits. The future net income has also been shown discounted at ten (10%) percent to determine its present worth as required by Regulation S - X.
ECONOMIC ASSUMPTIONS
For the cash flow analysis an oil price of $94.71 per barrel and a gas price of $2.85 per MMBtu were used as per SEC pricing guidelines for 2012. Local field price differentials were applied. These prices were held constant (no escalations).
Operating expense data were supplied by BEC for some of the properties. MAI analyzed these expenses and average values were included in our cash flows. These expenses were held constant through the life of the properties (no escalations). Lease restoration and well abandonment costs are not included in our analysis as the equipment salvage value should cover these costs.
Breitling Reserves Evaluation | Page 2 |
RESERVE DETERMINATION
Reserves were estimated for the wells by using engineering and geologic methods widely accepted in the industry. For the producing reservoirs, performance methods were used to estimate reserves. Extrapolations were made of various historical data including oil, gas and water production and pressure data. For undrilled reservoirs we used volumetric calculations or offset analogy analysis.
Mire & Associates, Inc. have made use of all data, appropriate methods, and procedures that are needed to prepare this report according to SEC regulation S-X Section 210.4-10 as amended on December 2008.
All estimates are a function of the quality of the available data and are subject to the existing economic conditions, operating methods, and government regulations in effect at the time of the report. The reserves presented in this report are estimates only and should not be interpreted as being exact amounts. Actual volumes recovered could be higher or lower than estimated.
Not only are such reserves and revenue estimates based on that information which is currently available, but such estimates are also subject to the uncertainties inherent in the application of judgmental factors in interpreting such information.
New regulations could have an adverse effect on the reserves calculated in this report. Importantly changes to regulations on water disposal or well re-injection could significantly decrease or eliminate this report’s proved reserves.
Titles to the evaluated property have not been examined or independently confirmed. The data used in this evaluation was supplied by Breitling Energy Corporation or was obtained from public sources.
Kurt Mire supervised or performed all of the relevant technical work during the creation of this report. He is a licensed petroleum engineer and officer of Mire & Associates, Inc., a Texas company. Kurt Mire has a B.S. degree in Petroleum Engineering from the University of Louisiana at Lafayette. He has 30 years of experience in creating reserve reports and completing reserves analysis for conventional and unconventional fields in the United States.
Breitling Reserves Evaluation | Page 3 |
In my opinion the reserve estimates presented in this report are reasonable and were made with generally accepted engineering and evaluation principles.
The Economic Summary Projection tables for each reserves class are attached.
Thanks for letting us help with this.
Sincerely,
Kurt Mire
Petroleum Engineering Consultant
Breitling Reserves Evaluation | Page 4 |
Date : 02/13/2014 | 5:35:07 PM | ECONOMIC SUMMARY PROJECTION | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||
Partner : | BEC | BREITLING ENERGY CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Custom Selection | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discount Rate : 10.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
As of : 01/01/2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Oil (Mbbl) : | 1,690,180.08 | BEC INTEREST—2012 YE SEC EVALUATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Gas (MMcf) : | 2,011,782.11 | 2012 SEC PRICES $94.71 OIL & $2.85 GAS | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Water (Mbbl) : |
| 4,191,887.38 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Year | Oil Gross (Mbbl) | Gas Gross (MMcf) | Oil Net (Mbbl) | Gas Net (MMcf) | Oil Price ($/bbl) | Gas Price ($/Mcf) | Oil & Gas Rev. Net (M$) | Misc. Rev. Net (M$) | Costs Net (M$) | Taxes | Invest. Net (M$) | NonDisc. CF Annual (M$) | Cum Disc. CF (M$) | |||||||||||||||||||||||||||||||||||||||||
2013 | 9,273.22 | 46,035.44 | 12.27 | 39.06 | 93.87 | 2.63 | 1,254.75 | 44.98 | 59.21 | 86.86 | 374.84 | 778.83 | 735.47 | |||||||||||||||||||||||||||||||||||||||||
2014 | 9,427.40 | 55,160.69 | 14.68 | 53.43 | 94.28 | 2.81 | 1,534.00 | 100.11 | 72.69 | 123.78 | 245.00 | 1,192.64 | 1,775.02 | |||||||||||||||||||||||||||||||||||||||||
2015 | 9,763.31 | 70,988.19 | 22.97 | 62.95 | 94.57 | 2.96 | 2,358.58 | 123.80 | 95.05 | 203.38 | 0.00 | 2,183.96 | 3,497.50 | |||||||||||||||||||||||||||||||||||||||||
2016 | 9,608.85 | 66,696.08 | 25.46 | 75.29 | 94.64 | 3.08 | 2,640.87 | 130.84 | 100.69 | 248.64 | 0.00 | 2,422.38 | 5,229.30 | |||||||||||||||||||||||||||||||||||||||||
2017 | 9,514.83 | 59,958.99 | 29.01 | 96.63 | 95.32 | 3.10 | 3,064.77 | 168.68 | 100.72 | 302.31 | 0.00 | 2,830.43 | 7,068.53 | |||||||||||||||||||||||||||||||||||||||||
2018 | 8,760.32 | 56,679.11 | 22.92 | 80.05 | 95.07 | 3.06 | 2,423.75 | 133.68 | 90.00 | 237.84 | 0.00 | 2,229.59 | 8,393.14 | |||||||||||||||||||||||||||||||||||||||||
2019 | 7,929.99 | 45,702.00 | 17.61 | 61.87 | 95.48 | 3.05 | 1,870.62 | 107.17 | 86.75 | 181.45 | 0.00 | 1,709.60 | 9,315.27 | |||||||||||||||||||||||||||||||||||||||||
2020 | 7,393.37 | 37,624.72 | 14.37 | 54.05 | 95.54 | 3.05 | 1,537.94 | 99.01 | 72.82 | 148.08 | 0.00 | 1,416.06 | 10,009.33 | |||||||||||||||||||||||||||||||||||||||||
2021 | 6,905.68 | 32,019.18 | 12.57 | 49.10 | 95.57 | 3.06 | 1,351.30 | 93.24 | 66.89 | 129.07 | 0.00 | 1,248.58 | 10,565.33 | |||||||||||||||||||||||||||||||||||||||||
2022 | 6,524.63 | 27,836.66 | 11.35 | 43.59 | 95.72 | 3.07 | 1,219.72 | 84.27 | 68.82 | 116.10 | 0.00 | 1,119.07 | 11,018.42 | |||||||||||||||||||||||||||||||||||||||||
2023 | 6,056.65 | 24,609.81 | 9.96 | 39.95 | 95.75 | 3.08 | 1,076.99 | 79.61 | 68.21 | 102.90 | 0.00 | 985.48 | 11,381.27 | |||||||||||||||||||||||||||||||||||||||||
2024 | 6,076.47 | 21,834.26 | 10.74 | 35.20 | 96.13 | 3.09 | 1,141.35 | 72.77 | 68.58 | 104.78 | 0.00 | 1,040.77 | 11,727.42 | |||||||||||||||||||||||||||||||||||||||||
2025 | 6,292.80 | 19,402.37 | 12.01 | 30.55 | 96.48 | 3.11 | 1,254.35 | 66.86 | 53.91 | 110.40 | 0.00 | 1,156.90 | 12,080.72 | |||||||||||||||||||||||||||||||||||||||||
2026 | 5,060.54 | 17,422.10 | 7.32 | 27.44 | 95.85 | 3.13 | 787.18 | 62.12 | 52.57 | 75.12 | 0.00 | 721.61 | 12,280.33 | |||||||||||||||||||||||||||||||||||||||||
2027 | 4,829.22 | 15,934.19 | 6.94 | 24.90 | 95.94 | 3.14 | 743.65 | 58.10 | 51.69 | 70.41 | 0.00 | 679.65 | 12,451.12 | |||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||
Rem. | 84,711.76 | 182,571.08 | 94.35 | 283.82 | 97.23 | 3.20 | 10,081.20 | 710.95 | 761.48 | 901.13 | 0.00 | 9,129.55 | 956.03 | |||||||||||||||||||||||||||||||||||||||||
Total | 50.0 | 198,129.05 | 780,474.87 | 324.53 | 1,057.88 | 95.80 | 3.07 | 34,341.02 | 2,136.20 | 1,870.07 | 3,142.24 | 619.84 | 30,845.08 | 13,407.15 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Ult. | 1,888,309.13 | 2,792,256.97 |
Eco. Indicators | ||||||||||||||||||
Return on Investment (disc) : | 24.664 | Present Worth Profile (M$) | ||||||||||||||||
Return on Investment (undisc) : | 50.763 | PW 5.00% : | 18,764.42 | PW | 20.00 | % : | 8,369.44 | |||||||||||
Years to Payout : | 0.64 | PW 8.00% : | 15,151.93 | PW | 30.00 | % : | 5,957.49 | |||||||||||
Internal Rate of Return (%) : | >1000 | PW 10.00% : | 13,407.15 | PW | 40.00 | % : | 4,559.68 | |||||||||||
PW 12.00% : | 12,005.70 | PW | 50.00 | % : | 3,660.12 | |||||||||||||
PW 15.00% : | 10,351.87 | PW | 60.00 | % : | 3,040.30 |
TRC Stand Eco Sum.rpt | 1 |
Date : 02/13/2014 | 5:28:18 PM | ECONOMIC SUMMARY PROJECTION | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||
Partner : | BEC | BREITLING ENERGY CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Custom Selection | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discount Rate : 10.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
As of : 01/01/2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Oil (Mbbl) : | 1,689,800.90 | BEC INTEREST—2012 YE SEC EVALUATION | Proved Rsv Class | |||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Gas (MMcf) : | 2,011,663.72 | 2012 SEC PRICES $94.71 OIL & $2.85 GAS | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Water (Mbbl) : |
| 4,191,327.19 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Year | Oil Gross (Mbbl) | Gas Gross (MMcf) | Oil Net (Mbbl) | Gas Net (MMcf) | Oil Price ($/bbl) | Gas Price ($/Mcf) | Oil & Gas Rev. Net (M$) | Misc. Rev. Net (M$) | Costs Net (M$) | Taxes | Invest. Net (M$) | NonDisc. CF Annual (M$) | Cum Disc. CF (M$) | |||||||||||||||||||||||||||||||||||||||||
2013 | 8,935.44 | 41,176.86 | 6.60 | 34.52 | 95.53 | 2.61 | 720.35 | 44.84 | 44.12 | 52.95 | 24.00 | 644.13 | 613.24 | |||||||||||||||||||||||||||||||||||||||||
2014 | 8,657.18 | 35,218.05 | 5.87 | 36.91 | 95.23 | 2.84 | 663.45 | 99.97 | 44.16 | 52.00 | 32.50 | 634.75 | 1,164.57 | |||||||||||||||||||||||||||||||||||||||||
2015 | 8,620.84 | 29,955.35 | 9.64 | 31.67 | 96.42 | 2.99 | 1,023.94 | 76.32 | 42.35 | 94.49 | 0.00 | 963.42 | 1,924.41 | |||||||||||||||||||||||||||||||||||||||||
2016 | 7,838.75 | 25,885.33 | 7.90 | 24.11 | 97.47 | 2.92 | 840.06 | 54.27 | 39.61 | 78.44 | 0.00 | 776.28 | 2,480.77 | |||||||||||||||||||||||||||||||||||||||||
2017 | 7,341.02 | 22,581.16 | 6.29 | 20.59 | 97.64 | 2.87 | 673.71 | 42.66 | 36.42 | 61.44 | 0.00 | 618.51 | 2,884.45 | |||||||||||||||||||||||||||||||||||||||||
2018 | 6,916.74 | 20,229.69 | 4.96 | 16.59 | 97.31 | 2.83 | 529.26 | 35.54 | 29.85 | 46.95 | 0.00 | 488.01 | 3,173.99 | |||||||||||||||||||||||||||||||||||||||||
2019 | 6,498.69 | 17,896.37 | 4.19 | 13.99 | 97.18 | 2.83 | 446.25 | 30.64 | 23.31 | 38.78 | 0.00 | 414.80 | 3,397.71 | |||||||||||||||||||||||||||||||||||||||||
2020 | 6,164.83 | 16,037.70 | 3.66 | 12.08 | 97.07 | 2.83 | 389.93 | 27.11 | 20.41 | 33.44 | 0.00 | 363.19 | 3,575.57 | |||||||||||||||||||||||||||||||||||||||||
2021 | 5,869.73 | 14,378.43 | 3.55 | 10.83 | 97.01 | 2.84 | 374.72 | 24.27 | 18.32 | 31.55 | 0.00 | 349.12 | 3,731.11 | |||||||||||||||||||||||||||||||||||||||||
2022 | 5,522.25 | 12,967.54 | 3.05 | 9.71 | 96.94 | 2.86 | 323.32 | 22.06 | 17.91 | 27.20 | 0.00 | 300.27 | 3,852.70 | |||||||||||||||||||||||||||||||||||||||||
2023 | 5,249.43 | 11,738.48 | 2.82 | 8.74 | 97.20 | 2.89 | 299.72 | 20.26 | 15.91 | 25.51 | 0.00 | 278.57 | 3,955.20 | |||||||||||||||||||||||||||||||||||||||||
2024 | 5,009.16 | 10,719.91 | 2.82 | 8.00 | 97.39 | 2.91 | 298.00 | 18.81 | 17.96 | 25.18 | 0.00 | 273.67 | 4,046.68 | |||||||||||||||||||||||||||||||||||||||||
2025 | 4,747.42 | 9,786.07 | 2.62 | 7.33 | 97.42 | 2.93 | 276.44 | 17.49 | 18.47 | 23.23 | 0.00 | 252.23 | 4,123.43 | |||||||||||||||||||||||||||||||||||||||||
2026 | 4,490.61 | 8,890.29 | 2.30 | 6.38 | 97.25 | 2.96 | 243.05 | 16.39 | 18.20 | 20.56 | 0.00 | 220.68 | 4,184.44 | |||||||||||||||||||||||||||||||||||||||||
2027 | 4,291.58 | 8,174.69 | 2.32 | 5.40 | 97.26 | 2.99 | 241.52 | 15.44 | 17.58 | 20.14 | 0.00 | 219.23 | 4,239.55 | |||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||
Rem. | 77,804.45 | 101,314.77 | 38.04 | 62.01 | 99.42 | 3.10 | 3,974.57 | 189.35 | 214.58 | 310.88 | 0.00 | 3,638.47 | 304.44 | |||||||||||||||||||||||||||||||||||||||||
Total | 50.0 | 173,958.11 | 386,950.70 | 106.63 | 308.85 | 97.75 | 2.90 | 11,318.28 | 735.42 | 619.15 | 942.73 | 56.50 | 10,435.32 | 4,543.99 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Ult. | 1,863,759.01 | 2,398,614.42 |
Eco. Indicators | ||||||||||||||||||
Return on Investment (disc) : | 90.694 | Present Worth Profile (M$) | ||||||||||||||||
Return on Investment (undisc) : | 185.696 | PW 5.00% : | 6,154.03 | PW | 20.00 | % : | 3,084.44 | |||||||||||
Years to Payout : | 0.08 | PW 8.00% : | 5,056.26 | PW | 30.00 | % : | 2,369.75 | |||||||||||
Internal Rate of Return (%) : | >1000 | PW 10.00% : | 4,543.99 | PW | 40.00 | % : | 1,938.48 | |||||||||||
PW 12.00% : | 4,137.26 | PW | 50.00 | % : | 1,648.69 | |||||||||||||
PW 15.00% : | 3,659.42 | PW | 60.00 | % : | 1,440.46 |
TRC Stand Eco Sum.rpt | 1 |
Date : 02/13/2014 | 5:31:08 PM | ECONOMIC SUMMARY PROJECTION | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||
Partner : | BEC | BREITLING ENERGY CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Custom Selection | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discount Rate : 10.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
As of : 01/01/2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Oil (Mbbl) : | 350.20 | BEC INTEREST—2012 YE SEC EVALUATION | Probable Rsv Class | |||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Gas (MMcf) : | 112.65 | 2012 SEC PRICES $94.71 OIL & $2.85 GAS | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Water (Mbbl) : |
| 560.19 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Year | Oil Gross (Mbbl) | Gas Gross (MMcf) | Oil Net (Mbbl) | Gas Net (MMcf) | Oil Price ($/bbl) | Gas Price ($/Mcf) | Oil & Gas Rev. Net (M$) | Misc. Rev. Net (M$) | Costs Net (M$) | Taxes | Invest. Net (M$) | NonDisc. CF Annual (M$) | Cum Disc. CF (M$) | |||||||||||||||||||||||||||||||||||||||||
2013 | 312.82 | 1,068.36 | 5.67 | 3.98 | 91.94 | 2.87 | 532.50 | 0.00 | 14.94 | 33.73 | 320.84 | 162.99 | 148.34 | |||||||||||||||||||||||||||||||||||||||||
2014 | 637.26 | 15,077.31 | 6.55 | 11.01 | 93.28 | 2.76 | 641.04 | 0.00 | 26.73 | 43.84 | 102.50 | 467.97 | 554.72 | |||||||||||||||||||||||||||||||||||||||||
2015 | 800.81 | 35,254.87 | 7.51 | 20.65 | 93.07 | 3.02 | 761.06 | 47.35 | 31.33 | 63.65 | 0.00 | 713.43 | 1,116.52 | |||||||||||||||||||||||||||||||||||||||||
2016 | 1,120.59 | 33,621.90 | 12.45 | 41.05 | 93.45 | 3.27 | 1,297.79 | 76.44 | 36.66 | 124.93 | 0.00 | 1,212.64 | 1,982.03 | |||||||||||||||||||||||||||||||||||||||||
2017 | 1,267.59 | 26,464.83 | 13.27 | 49.59 | 94.83 | 3.20 | 1,417.53 | 93.28 | 34.64 | 140.62 | 0.00 | 1,335.55 | 2,852.03 | |||||||||||||||||||||||||||||||||||||||||
2018 | 1,042.02 | 19,281.42 | 9.51 | 37.84 | 94.54 | 3.17 | 1,019.23 | 70.68 | 31.41 | 100.10 | 0.00 | 958.40 | 3,421.42 | |||||||||||||||||||||||||||||||||||||||||
2019 | 813.02 | 14,449.41 | 7.78 | 29.80 | 95.43 | 3.18 | 837.55 | 59.12 | 36.29 | 82.60 | 0.00 | 777.78 | 3,840.70 | |||||||||||||||||||||||||||||||||||||||||
2020 | 704.89 | 11,722.56 | 6.42 | 27.70 | 95.51 | 3.19 | 701.06 | 58.77 | 26.25 | 69.22 | 0.00 | 664.36 | 4,166.36 | |||||||||||||||||||||||||||||||||||||||||
2021 | 611.47 | 9,823.07 | 5.42 | 26.56 | 95.41 | 3.19 | 602.12 | 58.35 | 21.74 | 59.45 | 0.00 | 579.28 | 4,424.28 | |||||||||||||||||||||||||||||||||||||||||
2022 | 624.36 | 8,457.81 | 4.99 | 23.31 | 95.46 | 3.19 | 551.04 | 51.86 | 21.28 | 53.70 | 0.00 | 527.92 | 4,638.02 | |||||||||||||||||||||||||||||||||||||||||
2023 | 509.47 | 7,400.05 | 4.28 | 20.62 | 95.39 | 3.19 | 473.99 | 46.60 | 20.90 | 46.33 | 0.00 | 453.36 | 4,804.99 | |||||||||||||||||||||||||||||||||||||||||
2024 | 832.88 | 6,416.48 | 5.47 | 18.15 | 96.08 | 3.21 | 583.89 | 42.59 | 20.62 | 52.85 | 0.00 | 553.02 | 4,988.01 | |||||||||||||||||||||||||||||||||||||||||
2025 | 1,346.01 | 5,652.51 | 7.37 | 16.03 | 96.62 | 3.23 | 763.78 | 39.14 | 19.30 | 64.64 | 0.00 | 718.98 | 5,208.07 | |||||||||||||||||||||||||||||||||||||||||
2026 | 397.80 | 5,123.56 | 3.20 | 14.75 | 95.44 | 3.23 | 352.75 | 36.38 | 18.58 | 34.42 | 0.00 | 336.13 | 5,301.09 | |||||||||||||||||||||||||||||||||||||||||
2027 | 352.57 | 4,671.47 | 2.87 | 13.67 | 95.48 | 3.24 | 318.25 | 34.04 | 18.45 | 31.25 | 0.00 | 302.59 | 5,377.11 | |||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||
Rem. | 5,467.83 | 50,761.31 | 38.93 | 154.92 | 96.06 | 3.28 | 4,247.23 | 415.23 | 325.45 | 399.34 | 0.00 | 3,937.67 | 456.44 | |||||||||||||||||||||||||||||||||||||||||
Total | 50.0 | 16,841.38 | 255,246.92 | 141.69 | 509.64 | 95.04 | 3.21 | 15,100.82 | 1,129.83 | 704.58 | 1,400.67 | 423.34 | 13,702.05 | 5,833.55 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Ult. | 17,191.58 | 255,359.58 |
Eco. Indicators | ||||||||||||||||||
Return on Investment (disc) : | 15.709 | Present Worth Profile (M$) | ||||||||||||||||
Return on Investment (undisc) : | 33.366 | PW 5.00% : | 8,339.80 | PW | 20.00 | % : | 3,490.60 | |||||||||||
Years to Payout : | 0.91 | PW 8.00% : | 6,652.05 | PW | 30.00 | % : | 2,393.92 | |||||||||||
Internal Rate of Return (%) : | >1000 | PW 10.00% : | 5,833.55 | PW | 40.00 | % : | 1,770.59 | |||||||||||
PW 12.00% : | 5,177.30 | PW | 50.00 | % : | 1,375.93 | |||||||||||||
PW 15.00% : | 4,406.44 | PW | 60.00 | % : | 1,107.84 |
TRC Stand Eco Sum.rpt | 1 |
Date : 02/13/2014 | 5:32:04 PM | ECONOMIC SUMMARY PROJECTION | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||
Partner : | BEC | BREITLING ENERGY CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Custom Selection | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discount Rate : 10.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
As of : 01/01/2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Oil (Mbbl) : | 28.98 | BEC INTEREST—2012 YE SEC EVALUATION | Possible Rsv Class | |||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Gas (MMcf) : | 5.74 | 2012 SEC PRICES $94.71 OIL & $2.85 GAS | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Est. Cum Water (Mbbl) : |
| 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Year | Oil Gross (Mbbl) | Gas Gross (MMcf) | Oil Net (Mbbl) | Gas Net (MMcf) | Oil Price ($/bbl) | Gas Price ($/Mcf) | Oil & Gas Rev. Net (M$) | Misc. Rev. Net (M$) | Costs Net (M$) | Taxes | Invest. Net (M$) | NonDisc. CF Annual (M$) | Cum Disc. CF (M$) | |||||||||||||||||||||||||||||||||||||||||
2013 | 24.97 | 3,790.22 | 0.00 | 0.57 | 94.71 | 2.63 | 1.90 | 0.14 | 0.15 | 0.18 | 30.00 | -28.29 | -26.12 | |||||||||||||||||||||||||||||||||||||||||
2014 | 132.96 | 4,865.33 | 2.26 | 5.51 | 94.71 | 2.76 | 229.52 | 0.14 | 1.80 | 27.94 | 110.00 | 89.91 | 55.72 | |||||||||||||||||||||||||||||||||||||||||
2015 | 341.66 | 5,777.97 | 5.83 | 10.63 | 93.43 | 2.75 | 573.58 | 0.14 | 21.37 | 45.24 | 0.00 | 507.11 | 456.57 | |||||||||||||||||||||||||||||||||||||||||
2016 | 649.51 | 7,188.85 | 5.11 | 10.13 | 93.18 | 2.68 | 503.02 | 0.13 | 24.42 | 45.27 | 0.00 | 433.46 | 766.50 | |||||||||||||||||||||||||||||||||||||||||
2017 | 906.22 | 10,913.00 | 9.44 | 26.44 | 94.45 | 3.08 | 973.53 | 32.75 | 29.66 | 100.25 | 0.00 | 876.37 | 1,332.05 | |||||||||||||||||||||||||||||||||||||||||
2018 | 801.56 | 17,168.00 | 8.45 | 25.62 | 94.36 | 3.05 | 875.26 | 27.45 | 28.75 | 90.78 | 0.00 | 783.18 | 1,797.73 | |||||||||||||||||||||||||||||||||||||||||
2019 | 618.29 | 13,356.23 | 5.65 | 18.08 | 94.30 | 3.01 | 586.81 | 17.41 | 27.14 | 60.07 | 0.00 | 517.02 | 2,076.86 | |||||||||||||||||||||||||||||||||||||||||
2020 | 523.65 | 9,864.46 | 4.29 | 14.28 | 94.29 | 2.98 | 446.95 | 13.13 | 26.15 | 45.42 | 0.00 | 388.51 | 2,267.40 | |||||||||||||||||||||||||||||||||||||||||
2021 | 424.48 | 7,817.67 | 3.60 | 11.71 | 94.38 | 2.97 | 374.47 | 10.63 | 26.84 | 38.07 | 0.00 | 320.19 | 2,409.94 | |||||||||||||||||||||||||||||||||||||||||
2022 | 378.03 | 6,411.31 | 3.30 | 10.57 | 94.99 | 2.98 | 345.36 | 10.35 | 29.63 | 35.20 | 0.00 | 290.88 | 2,527.70 | |||||||||||||||||||||||||||||||||||||||||
2023 | 297.75 | 5,471.28 | 2.86 | 10.59 | 94.85 | 3.00 | 303.27 | 12.74 | 31.40 | 31.06 | 0.00 | 253.56 | 2,621.08 | |||||||||||||||||||||||||||||||||||||||||
2024 | 234.43 | 4,697.86 | 2.45 | 9.04 | 94.80 | 3.01 | 259.46 | 11.37 | 30.00 | 26.75 | 0.00 | 214.08 | 2,692.74 | |||||||||||||||||||||||||||||||||||||||||
2025 | 199.37 | 3,963.79 | 2.03 | 7.19 | 94.79 | 3.04 | 214.13 | 10.24 | 16.15 | 22.52 | 0.00 | 185.70 | 2,749.23 | |||||||||||||||||||||||||||||||||||||||||
2026 | 172.13 | 3,408.25 | 1.82 | 6.32 | 94.77 | 3.06 | 191.39 | 9.35 | 15.79 | 20.15 | 0.00 | 164.80 | 2,794.80 | |||||||||||||||||||||||||||||||||||||||||
2027 | 185.07 | 3,088.03 | 1.75 | 5.82 | 94.94 | 3.06 | 183.89 | 8.62 | 15.66 | 19.02 | 0.00 | 157.83 | 2,834.46 | |||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||
Rem. | 1,439.48 | 30,495.00 | 17.38 | 66.89 | 95.08 | 3.10 | 1,859.40 | 106.37 | 221.44 | 190.91 | 0.00 | 1,553.41 | 195.15 | |||||||||||||||||||||||||||||||||||||||||
Total | 50.0 | 7,329.55 | 138,277.24 | 76.21 | 239.39 | 94.48 | 3.01 | 7,921.92 | 270.96 | 546.33 | 798.83 | 140.00 | 6,707.71 | 3,029.61 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Ult. | 7,358.54 | 138,282.97 |
Eco. Indicators | ||||||||||||||||||
Return on Investment (disc) : | 26.390 | Present Worth Profile (M$) | ||||||||||||||||
Return on Investment (undisc) : | 48.912 | PW 5.00% : | 4,270.59 | PW | 20.00 | % : | 1,794.39 | |||||||||||
Years to Payout : | 1.62 | PW 8.00% : | 3,443.62 | PW | 30.00 | % : | 1,193.82 | |||||||||||
Internal Rate of Return (%) : | >1000 | PW 10.00% : | 3,029.61 | PW | 40.00 | % : | 850.60 | |||||||||||
PW 12.00% : | 2,691.15 | PW | 50.00 | % : | 635.50 | |||||||||||||
PW 15.00% : | 2,286.02 | PW | 60.00 | % : | 492.00 |
TRC Stand Eco Sum.rpt | 1 |
Kurt Mire, P.E.
Senior Consultant – Reservoir Engineering/Project Management |
Summary
Mr. Mire is a senior reservoir and production engineer with thirty (30) years of experience in E&P. This experience has been gained at major and independent oil companies and by projects done for Tier I consulting firms Ryder Scott Company and Netherland, Sewell & Associates. Domestic experience includes Louisiana, Texas, Gulf of Mexico, Mid-Continent, and Rocky Mountains. International experience includes Mexico, South America, Iraq, Trinidad, and Asia. He has proven skills in reservoir and production engineering, operations, reserves estimation, Monte Carlo simulation, nodal analysis, field studies, and property evaluations.
Experience - 30 years | Education | |||
Mire & Associates, Inc., Houston | 2004 - present | B.S., Petroleum Engineering | ||
BP America, Houston | 2001 - 2003 | University of Louisiana at Lafayette, 1982 | ||
Independent Consultant, Lafayette, LA | 1999 - 2001 | |||
Subsurface Consultants, Lafayette, LA | 1993 - 1998 | |||
Black Gold Production Co., Hammond, LA | 1991 - 1993 | |||
Independent Consultant, Morgan City, LA | 1988 - 1991 | |||
Texaco, Inc., Morgan City, LA | 1983 - 1987 |