1927 Hillgreen Drive
Katy, TX 77494
Tel: 713-882-9598
www.mireandassociates.com
|
Rockdale Reserves Evaluation | Page 2 |
Rockdale Resources Corporation
|
||||||||||||||||||||||||
Reserves & Value Summary – December 31, 2014
|
||||||||||||||||||||||||
Reserves Type
|
Net Oil MBO
|
Net Revenue M$
|
Expenses & Taxes M$
|
Investments M$
|
Disc. Cashflow NPV10 (M$)
|
Life Years
|
||||||||||||||||||
Proved Producing
|
69.4 | 6,303.5 | 4,557.1 | 0.0 | 1,141.1 | 18.7 | ||||||||||||||||||
Proved Non-Producing
|
9.7 | 878.2 | 412.0 | 109.0 | 219.9 | 20.0 | ||||||||||||||||||
Proved Undeveloped
|
222.8 | 20,235.8 | 9,412.4 | 2,398.0 | 4,942.9 | 21.4 | ||||||||||||||||||
Total Proved
|
301.9 | 27,417.6 | 14,381.5 | 2,507.0 | 6,303.9 | 21.4 |
Rockdale Reserves Evaluation | Page 3 |
Kurt Mire, P.E.
Petroleum Engineering Consultant
|
Date: 01/25/2016
Partner: All Cases
|
ECONOMIC SUMMARY PROJECTION
Rockdale-Minerva Field Evaluation
Custom Selection
Discount Rate : 10.00
As of:01/01/2015
2014 YE SEC RESERVES
$94.99/BBL - PROVED & PROBABLE
|
Total
Proved Rsv Class
|
Oil
|
Gas
|
Oil
|
Gas
|
Oil
|
Gas
|
Oil & Gas
|
Misc.
|
Costs
|
Taxes
|
Invest.
|
NonDisc. CF
|
Cum
|
||||||||||||||||||||||||||||||||||||||
Gross
|
Gross
|
Net
|
Net
|
Price
|
Price
|
Rev. Net
|
Rev. Net
|
Net
|
Net
|
Net
|
Annual
|
Disc. CF
|
||||||||||||||||||||||||||||||||||||||
Year
|
(Mbbl)
|
(MMcf)
|
(Mbbl)
|
(MMcf)
|
($/bbl)
|
($/Mcf)
|
(M$) | (M$) | $(M) | (M$) | (M$) | (M$) | (M$) | |||||||||||||||||||||||||||||||||||||
2015
|
16.87 | 0.00 | 14.05 | 0.00 | 90.81 | 0.00 | 1,276.33 | 0.00 | 335.11 | 90.73 | 1,417.00 | -566.51 | -520.89 | |||||||||||||||||||||||||||||||||||||
2016
|
52.04
|
0.00 |
43.37
|
0.00 | 90.81 | 0.00 |
3,938.03
|
0.00 |
676.02
|
279.95
|
1,090.00
|
1,892.06
|
1,091.54
|
|||||||||||||||||||||||||||||||||||||
2017
|
36.33
|
0.00 |
30.27
|
0.00 | 90.81 | 0.00 |
2,749.23
|
0.00 |
696.10
|
195.44
|
0.00 |
1,857.69
|
2,560.17
|
|||||||||||||||||||||||||||||||||||||
2018
|
28.63
|
0.00 |
23.86
|
0.00 | 90.81 | 0.00 |
2,166.67
|
0.00 |
688.26
|
154.03
|
0.00 |
1,324.39
|
3,511.02
|
|||||||||||||||||||||||||||||||||||||
2019
|
24.19
|
0.00 |
20.16
|
0.00 | 90.81 | 0.00 |
1,830.89
|
0.00 |
649.08
|
130.16
|
0.00 |
1,051.65
|
4,197.30
|
|||||||||||||||||||||||||||||||||||||
2020
|
21.28
|
0.00 |
17.73
|
0.00 | 90.81 | 0.00 |
1,610.04
|
0.00 |
649.08
|
114.46
|
0.00 |
846.50
|
4,699.36
|
|||||||||||||||||||||||||||||||||||||
2021
|
19.05
|
0.00 |
15.87
|
0.00 | 90.81 | 0.00 |
1,441.53
|
0.00 |
649.08
|
102.48
|
0.00 |
689.97
|
5,071.27
|
|||||||||||||||||||||||||||||||||||||
2022
|
17.38
|
0.00 |
14.49
|
0.00 | 90.81 | 0.00 |
1,315.51
|
0.00 |
649.08
|
93.52
|
0.00 |
572.91
|
5,351.99
|
|||||||||||||||||||||||||||||||||||||
2023
|
16.05
|
0.00 |
13.38
|
0.00 | 90.81 | 0.00 |
1,214.82
|
0.00 |
641.24
|
86.36
|
0.00 |
487.22
|
5,568.87
|
|||||||||||||||||||||||||||||||||||||
2024
|
15.00
|
0.00 |
12.50
|
0.00 | 90.81 | 0.00 |
1,135.09
|
0.00 |
602.06
|
80.69
|
0.00 |
452.34
|
5,752.02
|
|||||||||||||||||||||||||||||||||||||
2025
|
14.04
|
0.00 |
11.70
|
0.00 | 90.81 | 0.00 |
1,062.45
|
0.00 |
602.06
|
75.53
|
0.00 |
384.85
|
5,893.65
|
|||||||||||||||||||||||||||||||||||||
2026
|
13.26
|
0.00 |
11.05
|
0.00 | 90.81 | 0.00 |
1,003.09
|
0.00 |
602.06
|
71.31
|
0.00 |
329.72
|
6,003.96
|
|||||||||||||||||||||||||||||||||||||
2027
|
12.57
|
0.00 |
10.48
|
0.00 | 90.81 | 0.00 |
951.27
|
0.00 |
602.06
|
67.63
|
0.00 |
281.58
|
6,089.60
|
|||||||||||||||||||||||||||||||||||||
2028
|
11.99
|
0.00 |
9.99
|
0.00 | 90.81 | 0.00 |
907.49
|
0.00 |
602.06
|
64.51
|
0.00 |
240.91
|
6,156.23
|
|||||||||||||||||||||||||||||||||||||
2029
|
11.39
|
0.00 |
9.49
|
0.00 | 90.81 | 0.00 |
862.18
|
0.00 |
602.06
|
61.29
|
0.00 |
198.82
|
6,206.20
|
|||||||||||||||||||||||||||||||||||||
Rem.
|
52.24
|
0.00 |
43.53
|
0.00 | 90.81 | 0.00 |
3,952.93
|
0.00 |
3,186.95
|
281.01
|
0.00 |
484.96
|
97.68
|
|||||||||||||||||||||||||||||||||||||
Total
|
21.4 |
362.30
|
0.00 |
301.92
|
0.00 | 90.81 | 0.00 |
27,417.55
|
0.00 |
12,432.38
|
1,949.10
|
2,507.00
|
10,529.07
|
6,303.88
|
||||||||||||||||||||||||||||||||||||
Ult.
|
378.20
|
0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||
Eco. Indicators
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Return on Investment (disc) :
|
3.744
|
Present Worth Profile (M$)
|
|||||||||||||||||||||||||||||||||||||||||||||||
Return on Investment (undisc) :
|
5.200
|
PW
|
5.00% :
|
7,973.13
|
PW
|
20.00% :
|
4,303.38
|
|||||||||||||||||||||||||||||||||||||||||||
|
Years to Payout :
|
1.50
|
PW
|
8.00% :
|
6,894.70
|
PW
|
30.00% :
|
3,169.56
|
||||||||||||||||||||||||||||||||||||||||||
Internal Rate of Return (%) :
|
>1000
|
PW
|
10.00% :
|
6,303.88
|
PW
|
40.00% :
|
2,449.31
|
|||||||||||||||||||||||||||||||||||||||||||
PW
|
12.00% :
|
5,793.03
|
PW
|
50.00% :
|
1,956.03
|
|||||||||||||||||||||||||||||||||||||||||||||
PW
|
15.00% :
|
5,146.03
|
PW
|
60.00% :
|
1,600.06
|
Consultant
|
||||
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 |