
Capital costs used in this report were provided by EnVen and are based on authorizations for expenditure and actual costs from recent activity. Capital costs are included as required for workovers, 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 EnVen’s estimates of the costs to abandon the wells, platforms, and production facilities, net of any salvage value. Abandonment costs for Mississippi Canyon 194 Field are offset by two notes receivable from Shell Offshore Inc. (Shell) and Eni Petroleum US LLC (Eni) that total approximately $66 million. The payment obligations for Shell and Eni are provided within the Purchase and Sale Agreements, with EnVen as purchaser. These payments are projected to be in excess of the realized abandonment costs for Mississippi Canyon 194 Field and are included in the analysis. Capital costs and abandonment costs are not escalated for inflation.
EnVen receives additional revenue, not included in the amounts shown above, by processing production from oil and gas fields that it does not operate. With the exception of Spruance Field, we have not examined the operating costs or the geology of these fields. The terms of the processing fees are detailed in executed production handling agreements (PHAs). The PHA revenue shown herein is estimated using projected production from these fields based on data received from the operators as provided by EnVen, public data sources, and other information provided by EnVen. Our low estimate for the future net revenue to be received by EnVen from these PHAs, as of December 31, 2021, is $89,046,400 on an undiscounted basis and $71,089,700 discounted at 10 percent.
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 EnVen 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 EnVen receiving its net revenue interest share of estimated future gross production. Additionally, we have made no specific investigation of any firm transportation contracts that may be in place for these properties; our estimates of future revenue include the effects of such contracts only to the extent that the associated fees are accounted for in the historical field- and lease-level accounting statements.
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 EnVen, 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.
For the purposes of this report, we used technical and economic data including, but not limited to, well logs, geologic maps, seismic data, 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, analogy, and reservoir modeling, that we considered to be appropriate and necessary to categorize and estimate reserves in accordance with SEC definitions and regulations. 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.