SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Agent 12/17/13 Santa Maria Energy Corp S-4 19:24M RR Donnelley/FA |
Document/Exhibit Description Pages Size 1: S-4 Registration of Securities Issued in a HTML 2.89M Business-Combination Transaction 2: EX-10.1 Material Contract HTML 491K 3: EX-10.2 Material Contract HTML 26K 4: EX-10.3 Material Contract HTML 27K 5: EX-21.1 Subsidiaries of the Registrant HTML 8K 6: EX-23.1 Consent of Experts or Counsel HTML 8K 13: EX-23.10 Consent of Experts or Counsel HTML 9K 7: EX-23.2 Consent of Experts or Counsel HTML 9K 8: EX-23.5 Consent of Experts or Counsel HTML 9K 9: EX-23.6 Consent of Experts or Counsel HTML 13K 10: EX-23.7 Consent of Experts or Counsel HTML 9K 11: EX-23.8 Consent of Experts or Counsel HTML 9K 12: EX-23.9 Consent of Experts or Counsel HTML 9K 14: EX-99.1 Miscellaneous Exhibit HTML 16K 15: EX-99.2 Miscellaneous Exhibit HTML 16K 16: EX-99.3 Miscellaneous Exhibit HTML 9.08M 17: EX-99.4 Miscellaneous Exhibit HTML 2.00M 18: EX-99.5 Miscellaneous Exhibit HTML 366K 19: EX-99.6 Miscellaneous Exhibit HTML 491K
EX-99.4 |
Exhibit 99.4
Mr. Ramon Elias
Santa Maria Energy, LLC
2811 Airpark Drive
Dear Mr. Elias:
In accordance with your request, we have estimated the proved reserves and future revenue, as of December 31, 2012, to the Santa Maria Energy, LLC (SME) interest in certain oil and gas properties located in Orcutt Field, Santa Barbara County, California, as listed in the accompanying tabulations. We completed our evaluation on or about the date of this letter. This report has been prepared using constant price and cost parameters specified by SME, as discussed in subsequent paragraphs of this letter. The estimates in this report have been prepared in accordance with the definitions and guidelines set forth in the 2007 Petroleum Resources Management System (PRMS) approved by the Society of Petroleum Engineers (SPE); definitions are presented immediately following this letter.
As presented in the accompanying summary projections, Tables I through IV, we estimate the net reserves and future net revenue to the SME interest in these properties, as of December 31, 2012, to be:
Net Reserves | Future Net Revenue (M$) | |||||||||||||||
Category |
Oil (MBBL) |
Gas (MMCF) |
Total | Present Worth at 10% |
||||||||||||
Proved Developed Producing |
1,998.3 | 163.8 | 89,206.2 | 45,852.1 | ||||||||||||
Proved Developed Non-Producing |
153.8 | 0.0 | 9,910.9 | 2,942.1 | ||||||||||||
Proved Undeveloped |
6,478.1 | 0.0 | 350,560.0 | 123,026.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Proved |
8,630.1 | 163.8 | 449,677.2 | 171,820.1 |
Totals may not add because of rounding.
The oil reserves shown include crude oil and condensate. Oil 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. A substantial portion of produced gas is flared or consumed in field operations.
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.
As shown in the Table of Contents, for each reservoir this report includes reserves and economics data by reserves category; these data include a summary projection of reserves and revenue along with one-line summaries of basic data, reserves, and economics by lease.
Gross revenue shown in this report is SME’s share of the gross (100 percent) revenue from the properties prior to any deductions. Future net revenue is after deductions for SME’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 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.
As requested, this report has been prepared using oil and gas prices specified by SME. Oil prices 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 2012. The average West Texas Intermediate posted price of $91.21 per barrel is adjusted by reservoir for quality, transportation fees, and a regional price differential. As requested, gas prices are set by a contract price of $1.78 per MMBTU and are adjusted for energy content. Gas sales are scheduled to end September 30, 2014. All prices are held constant throughout the lives of the properties.
Operating costs used in this report are based on operating expense records of SME, the operator of the properties, and include only direct lease- and field-level costs. As requested, these costs do not include the per-well overhead expenses allowed under joint operating agreements, nor do they include the headquarters general and administrative overhead expenses of SME. As requested, operating costs are held constant throughout the lives of the properties.
Capital costs used in this report were provided by SME and are based on its internal planning budgets. Capital costs are included as required for workovers, new development wells, production equipment, and facilities construction. 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 SME’s estimates of the costs to abandon the wells and production facilities, net of any salvage value. Abandonment costs are shown herein as capital costs. As requested, capital costs and abandonment costs are held constant to the date of expenditure.
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 gas volume and value imbalances resulting from overdelivery or underdelivery to the SME 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 SME receiving its net revenue interest share of estimated future gross gas production.
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 commercially recoverable; 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, 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, 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 generally accepted petroleum engineering and evaluation principles set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the SPE (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 classify, categorize, and estimate reserves in accordance with the 2007 PRMS definitions and guidelines. 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 SME, 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. The titles to the properties have not been examined by NSAI, nor has the actual degree or type of interest owned been independently confirmed. The technical persons responsible for preparing the estimates presented herein meet the requirements regarding qualifications, independence, objectivity, and confidentiality set forth in the SPE Standards. 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 | ||||||||
By: | /s/ C.H. (Scott) Rees III | |||||||
C.H. (Scott) Rees III, P.E. | ||||||||
Chairman and Chief Executive Officer | ||||||||
By: |
/s/ C. Ashley Smith | By: |
/s/ Shane M. Howell | |||||
C. Ashley Smith, P.E. 100560 | Shane M. Howell, P.G. 11276 | |||||||
Vice President | Vice President | |||||||
Date Signed: March 1, 2013 | Date Signed: March 1, 2013 |
CAS:AST
Please be advised that the digital document you are viewing is provided by Netherland, Sewell & Associates, Inc. (NSAI) as a convenience to our clients. The digital document is intended to be substantively the same as the original signed document maintained by NSAI. The digital document is subject to the parameters, limitations, and conditions stated in the original document. In the event of any differences between the digital document and the original document, the original document shall control and supersede the digital document.
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
This document contains information excerpted from definitions and guidelines prepared by the Oil and Gas Reserves Committee of the Society of Petroleum Engineers (SPE) and reviewed and jointly sponsored by the World Petroleum Council (WPC), the American Association of Petroleum Geologists (AAPG), and the Society of Petroleum Evaluation Engineers (SPEE).
Preamble
Petroleum resources are the estimated quantities of hydrocarbons naturally occurring on or within the Earth’s crust. Resource assessments estimate total quantities in known and yet-to-be-discovered accumulations; resources evaluations are focused on those quantities that can potentially be recovered and marketed by commercial projects. A petroleum resources management system provides a consistent approach to estimating petroleum quantities, evaluating development projects, and presenting results within a comprehensive classification framework.
These definitions and guidelines are designed to provide a common reference for the international petroleum industry, including national reporting and regulatory disclosure agencies, and to support petroleum project and portfolio management requirements. They are intended to improve clarity in global communications regarding petroleum resources. It is expected that this document will be supplemented with industry education programs and application guides addressing their implementation in a wide spectrum of technical and/or commercial settings.
It is understood that these definitions and guidelines allow flexibility for users and agencies to tailor application for their particular needs; however, any modifications to the guidance contained herein should be clearly identified. The definitions and guidelines contained in this document must not be construed as modifying the interpretation or application of any existing regulatory reporting requirements.
1.0 Basic Principles and Definitions
The estimation of petroleum resource quantities involves the interpretation of volumes and values that have an inherent degree of uncertainty. These quantities are associated with development projects at various stages of design and implementation. Use of a consistent classification system enhances comparisons between projects, groups of projects, and total company portfolios according to forecast production profiles and recoveries. Such a system must consider both technical and commercial factors that impact the project’s economic feasibility, its productive life, and its related cash flows.
1.1 Petroleum Resources Classification Framework
Petroleum is defined as a naturally occurring mixture consisting of hydrocarbons in the gaseous, liquid, or solid phase. Petroleum may also contain non-hydrocarbons, common examples of which are carbon dioxide, nitrogen, hydrogen sulfide and sulfur. In rare cases, non-hydrocarbon content could be greater than 50%.
The term “resources” as used herein is intended to encompass all quantities of petroleum naturally occurring on or within the Earth’s crust, discovered and undiscovered (recoverable and unrecoverable), plus those quantities already produced. Further, it includes all types of petroleum whether currently considered “conventional” or “unconventional.”
Figure 1-1 is a graphical representation of the SPE/WPC/ AAPG/SPEE resources classification system. The system defines the major recoverable resources classes: Production, Reserves, Contingent Resources, and Prospective Resources, as well as Unrecoverable petroleum. |
Definitions - Page 1 of 10 |
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
The “Range of Uncertainty” reflects a range of estimated quantities potentially recoverable from an accumulation by a project, while the vertical axis represents the “Chance of Commerciality”, that is, the chance that the project that will be developed and reach commercial producing status. The following definitions apply to the major subdivisions within the resources classification:
TOTAL PETROLEUM INITIALLY-IN-PLACE is that quantity of petroleum that is estimated to exist originally in naturally occurring accumulations. It includes that quantity of petroleum that is estimated, as of a given date, to be contained in known accumulations prior to production plus those estimated quantities in accumulations yet to be discovered (equivalent to “total resources”).
DISCOVERED PETROLEUM INITIALLY-IN-PLACE is that quantity of petroleum that is estimated, as of a given date, to be contained in known accumulations prior to production.
PRODUCTION is the cumulative quantity of petroleum that has been recovered at a given date. While all recoverable resources are estimated and production is measured in terms of the sales product specifications, raw production (sales plus non-sales) quantities are also measured and required to support engineering analyses based on reservoir voidage (see Production Measurement, section 3.2).
Multiple development projects may be applied to each known accumulation, and each project will recover an estimated portion of the initially-in-place quantities. The projects shall be subdivided into Commercial and Sub-Commercial, with the estimated recoverable quantities being classified as Reserves and Contingent Resources respectively, as defined below.
RESERVES are those quantities of petroleum anticipated to be commercially recoverable by application of development projects to known accumulations from a given date forward under defined conditions. Reserves must further satisfy four criteria: they must be discovered, recoverable, commercial, and remaining (as of the evaluation date) based on the development project(s) applied. Reserves are further categorized in accordance with the level of certainty associated with the estimates and may be sub-classified based on project maturity and/or characterized by development and production status.
CONTINGENT RESOURCES are those quantities of petroleum estimated, as of a given date, to be potentially recoverable from known accumulations, but the applied project(s) are not yet considered mature enough for commercial development due to one or more contingencies. Contingent Resources may include, for example, projects for which there are currently no viable markets, or where commercial recovery is dependent on technology under development, or where evaluation of the accumulation is insufficient to clearly assess commerciality. Contingent Resources are further categorized in accordance with the level of certainty associated with the estimates and may be subclassified based on project maturity and/or characterized by their economic status.
UNDISCOVERED PETROLEUM INITIALLY-IN-PLACE is that quantity of petroleum estimated, as of a given date, to be contained within accumulations yet to be discovered.
PROSPECTIVE RESOURCES are those quantities of petroleum estimated, as of a given date, to be potentially recoverable from undiscovered accumulations by application of future development projects. Prospective Resources have both an associated chance of discovery and a chance of development. Prospective Resources are further subdivided in accordance with the level of certainty associated with recoverable estimates assuming their discovery and development and may be sub-classified based on project maturity.
UNRECOVERABLE is that portion of Discovered or Undiscovered Petroleum Initially-in-Place quantities which is estimated, as of a given date, not to be recoverable by future development projects. A portion of these quantities may become recoverable in the future as commercial circumstances change or technological developments occur; the remaining portion may never be recovered due to physical/chemical constraints represented by subsurface interaction of fluids and reservoir rocks.
Estimated Ultimate Recovery (EUR) is not a resources category, but a term that may be applied to any accumulation or group of accumulations (discovered or undiscovered) to define those quantities of petroleum estimated, as of a given date, to be potentially recoverable under defined technical and commercial conditions plus those quantities already produced (total of recoverable resources).
Definitions - Page 2 of 10
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
1.2 Project-Based Resources Evaluations
The resources evaluation process consists of identifying a recovery project, or projects, associated with a petroleum accumulation(s), estimating the quantities of Petroleum Initially-in-Place, estimating that portion of those in-place quantities that can be recovered by each project, and classifying the project(s) based on its maturity status or chance of commerciality.
This concept of a project-based classification system is further clarified by examining the primary data sources contributing to an evaluation of net recoverable resources (see Figure 1-2) that may be described as follows:
• | The Reservoir (accumulation): Key attributes include the types and quantities of Petroleum Initially-in-Place and the fluid and rock properties that affect petroleum recovery. |
• | The Project: Each project applied to a specific reservoir development generates a unique production and cash flow schedule. The time integration of these schedules taken to the project’s technical, economic, or contractual limit defines the estimated recoverable resources and associated future net cash flow projections for each project. The ratio of EUR to Total Initially-in-Place quantities defines the ultimate recovery efficiency for the development project(s). A project may be defined at various levels and stages of maturity; it may include one or many wells and associated production and processing facilities. One project may develop many reservoirs, or many projects may be applied to one reservoir. |
• | The Property (lease or license area): Each property may have unique associated contractual rights and obligations including the fiscal terms. Such information allows definition of each participant’s share of produced quantities (entitlement) and share of investments, expenses, and revenues for each recovery project and the reservoir to which it is applied. One property may encompass many reservoirs, or one reservoir may span several different properties. A property may contain both discovered and undiscovered accumulations. |
In context of this data relationship, “project” is the primary element considered in this resources classification, and net recoverable resources are the incremental quantities derived from each project. Project represents the link between the petroleum accumulation and the decision-making process. A project may, for example, constitute the development of a single reservoir or field, or an incremental development for a producing field, or the integrated development of several fields and associated facilities with a common ownership. In general, an individual project will represent the level at which a decision is made whether or not to proceed (i.e., spend more money) and there should be an associated range of estimated recoverable quantities for that project.
An accumulation or potential accumulation of petroleum may be subject to several separate and distinct projects that are at different stages of exploration or development. Thus, an accumulation may have recoverable quantities in several resource classes simultaneously.
In order to assign recoverable resources of any class, a development plan needs to be defined consisting of one or more projects. Even for Prospective Resources, the estimates of recoverable quantities must be stated in terms of the sales products derived from a development program assuming successful discovery and commercial development. Given the major uncertainties involved at this early stage, the development program will not be of the detail expected in later stages of maturity. In most cases, recovery efficiency may be largely based on analogous projects. In-place quantities for which a feasible project cannot be defined using current, or reasonably forecast improvements in, technology are classified as Unrecoverable.
Not all technically feasible development plans will be commercial. The commercial viability of a development project is dependent on a forecast of the conditions that will exist during the time period encompassed by the project’s activities (see
Definitions - Page 3 of 10
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
Commercial Evaluations, section 3.1). “Conditions” include technological, economic, legal, environmental, social, and governmental factors. While economic factors can be summarized as forecast costs and product prices, the underlying influences include, but are not limited to, market conditions, transportation and processing infrastructure, fiscal terms, and taxes.
The resource quantities being estimated are those volumes producible from a project as measured according to delivery specifications at the point of sale or custody transfer (see Reference Point, section 3.2.1). The cumulative production from the evaluation date forward to cessation of production is the remaining recoverable quantity. The sum of the associated annual net cash flows yields the estimated future net revenue. When the cash flows are discounted according to a defined discount rate and time period, the summation of the discounted cash flows is termed net present value (NPV) of the project (see Evaluation and Reporting Guidelines, section 3.0).
The supporting data, analytical processes, and assumptions used in an evaluation should be documented in sufficient detail to allow an independent evaluator or auditor to clearly understand the basis for estimation and categorization of recoverable quantities and their classification.
2.0 Classification and Categorization Guidelines
2.1 Resources Classification
The basic classification requires establishment of criteria for a petroleum discovery and thereafter the distinction between commercial and sub-commercial projects in known accumulations (and hence between Reserves and Contingent Resources).
2.1.1 Determination of Discovery Status
A discovery is one petroleum accumulation, or several petroleum accumulations collectively, for which one or several exploratory wells have established through testing, sampling, and/or logging the existence of a significant quantity of potentially moveable hydrocarbons.
In this context, “significant” implies that there is evidence of a sufficient quantity of petroleum to justify estimating the in-place volume demonstrated by the well(s) and for evaluating the potential for economic recovery. Estimated recoverable quantities within such a discovered (known) accumulation(s) shall initially be classified as Contingent Resources pending definition of projects with sufficient chance of commercial development to reclassify all, or a portion, as Reserves. Where in-place hydrocarbons are identified but are not considered currently recoverable, such quantities may be classified as Discovered Unrecoverable, if considered appropriate for resource management purposes; a portion of these quantities may become recoverable resources in the future as commercial circumstances change or technological developments occur.
2.1.2 Determination of Commerciality
Discovered recoverable volumes (Contingent Resources) may be considered commercially producible, and thus Reserves, if the entity claiming commerciality has demonstrated firm intention to proceed with development and such intention is based upon all of the following criteria:
• | Evidence to support a reasonable timetable for development. |
• | A reasonable assessment of the future economics of such development projects meeting defined investment and operating criteria. |
• | A reasonable expectation that there will be a market for all or at least the expected sales quantities of production required to justify development. |
• | Evidence that the necessary production and transportation facilities are available or can be made available. |
• | Evidence that legal, contractual, environmental and other social and economic concerns will allow for the actual implementation of the recovery project being evaluated. |
To be included in the Reserves class, a project must be sufficiently defined to establish its commercial viability. There must be a reasonable expectation that all required internal and external approvals will be forthcoming, and there is evidence of firm intention to proceed with development within a reasonable time frame. A reasonable time frame for the initiation of development depends on the specific circumstances and varies according to the scope of the project. While 5 years is recommended as a benchmark, a longer time frame could be applied where, for example, development of economic projects are deferred at the option of the producer for, among other things, market-related reasons, or to meet contractual or strategic objectives. In all cases, the justification for classification as Reserves should be clearly documented.
Definitions - Page 4 of 10
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
To be included in the Reserves class, there must be a high confidence in the commercial producibility of the reservoir as supported by actual production or formation tests. In certain cases, Reserves may be assigned on the basis of well logs and/or core analysis that indicate that the subject reservoir is hydrocarbon-bearing and is analogous to reservoirs in the same area that are producing or have demonstrated the ability to produce on formation tests.
2.2 Resources Categorization
The horizontal axis in the Resources Classification (Figure 1.1) defines the range of uncertainty in estimates of the quantities of recoverable, or potentially recoverable, petroleum associated with a project. These estimates include both technical and commercial uncertainty components as follows:
• | The total petroleum remaining within the accumulation (in-place resources). |
• | That portion of the in-place petroleum that can be recovered by applying a defined development project or projects. |
• | Variations in the commercial conditions that may impact the quantities recovered and sold (e.g., market availability, contractual changes). |
Where commercial uncertainties are such that there is significant risk that the complete project (as initially defined) will not proceed, it is advised to create a separate project classified as Contingent Resources with an appropriate chance of commerciality.
2.2.1 Range of Uncertainty
The range of uncertainty of the recoverable and/or potentially recoverable volumes may be represented by either deterministic scenarios or by a probability distribution (see Deterministic and Probabilistic Methods, section 4.2).
When the range of uncertainty is represented by a probability distribution, a low, best, and high estimate shall be provided such that:
• | There should be at least a 90% probability (P90) that the quantities actually recovered will equal or exceed the low estimate. |
• | There should be at least a 50% probability (P50) that the quantities actually recovered will equal or exceed the best estimate. |
• | There should be at least a 10% probability (P10) that the quantities actually recovered will equal or exceed the high estimate. |
When using the deterministic scenario method, typically there should also be low, best, and high estimates, where such estimates are based on qualitative assessments of relative uncertainty using consistent interpretation guidelines. Under the deterministic incremental (risk-based) approach, quantities at each level of uncertainty are estimated discretely and separately (see Category Definitions and Guidelines, section 2.2.2).
These same approaches to describing uncertainty may be applied to Reserves, Contingent Resources, and Prospective Resources. While there may be significant risk that sub-commercial and undiscovered accumulations will not achieve commercial production, it is useful to consider the range of potentially recoverable quantities independently of such a risk or consideration of the resource class to which the quantities will be assigned.
2.2.2 Category Definitions and Guidelines
Evaluators may assess recoverable quantities and categorize results by uncertainty using the deterministic incremental (risk-based) approach, the deterministic scenario (cumulative) approach, or probabilistic methods (see “2001 Supplemental Guidelines,” Chapter 2.5). In many cases, a combination of approaches is used.
Use of consistent terminology (Figure 1.1) promotes clarity in communication of evaluation results. For Reserves, the general cumulative terms low/best/high estimates are denoted as 1P/2P/3P, respectively. The associated incremental quantities are termed Proved, Probable and Possible. Reserves are a subset of, and must be viewed within context of, the complete resources classification system. While the categorization criteria are proposed specifically for Reserves, in most cases, they can be equally applied to Contingent and Prospective Resources conditional upon their satisfying the criteria for discovery and/or development.
Definitions - Page 5 of 10
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
For Contingent Resources, the general cumulative terms low/best/high estimates are denoted as 1C/2C/3C respectively. For Prospective Resources, the general cumulative terms low/best/high estimates still apply. No specific terms are defined for incremental quantities within Contingent and Prospective Resources.
Without new technical information, there should be no change in the distribution of technically recoverable volumes and their categorization boundaries when conditions are satisfied sufficiently to reclassify a project from Contingent Resources to Reserves. All evaluations require application of a consistent set of forecast conditions, including assumed future costs and prices, for both classification of projects and categorization of estimated quantities recovered by each project (see Commercial Evaluations, section 3.1).
Based on additional data and updated interpretations that indicate increased certainty, portions of Possible and Probable Reserves may be re-categorized as Probable and Proved Reserves.
Uncertainty in resource estimates is best communicated by reporting a range of potential results. However, if it is required to report a single representative result, the “best estimate” is considered the most realistic assessment of recoverable quantities. It is generally considered to represent the sum of Proved and Probable estimates (2P) when using the deterministic scenario or the probabilistic assessment methods. It should be noted that under the deterministic incremental (risk-based) approach, discrete estimates are made for each category, and they should not be aggregated without due consideration of their associated risk (see “2001 Supplemental Guidelines,” Chapter 2.5).
Table 1: Recoverable Resources Classes and Sub-Classes
Class/Sub-Class |
Definition |
Guidelines | ||
Reserves | Reserves are those quantities of petroleum anticipated to be commercially recoverable by application of development projects to known accumulations from a given date forward under defined conditions. | Reserves must satisfy four criteria: they must be discovered, recoverable, commercial, and remaining based on the development project(s) applied. Reserves are further subdivided in accordance with the level of certainty associated with the estimates and may be sub-classified based on project maturity and/or characterized by their development and production status.
To be included in the Reserves class, a project must be sufficiently defined to establish its commercial viability. There must be a reasonable expectation that all required internal and external approvals will be forthcoming, and there is evidence of firm intention to proceed with development within a reasonable time frame.
A reasonable time frame for the initiation of development depends on the specific circumstances and varies according to the scope of the project. While 5 years is recommended as a benchmark, a longer time frame could be applied where, for example, development of economic projects are deferred at the option of the producer for, among other things, market- related reasons, or to meet contractual or strategic objectives. In all cases, the justification for classification as Reserves should be clearly documented.
To be included in the Reserves class, there must be a high confidence in the commercial producibility of the reservoir as supported by actual production or formation tests. In certain cases, Reserves may be assigned on the basis of well logs and/or core analysis that indicate that the subject reservoir is hydrocarbon-bearing and is analogous to reservoirs in the same area that are producing or have demonstrated the ability to produce on formation tests. | ||
On Production | The development project is currently producing and selling petroleum to market. | The key criterion is that the project is receiving income from sales, rather than the approved development project necessarily being complete. This is the point at which the project “chance of commerciality” can be said to be 100%.
The project “decision gate” is the decision to initiate commercial production from the project. |
Definitions - Page 6 of 10
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
Class/Sub-Class |
Definition |
Guidelines | ||
Approved for Development | All necessary approvals have been obtained, capital funds have been committed, and implementation of the development project is under way. | At this point, it must be certain that the development project is going ahead. The project must not be subject to any contingencies such as outstanding regulatory approvals or sales contracts. Forecast capital expenditures should be included in the reporting entity’s current or following year’s approved budget.
The project “decision gate” is the decision to start investing capital in the construction of production facilities and/or drilling development wells. | ||
Justified for Development | Implementation of the development project is justified on the basis of reasonable forecast commercial conditions at the time of reporting, and there are reasonable expectations that all necessary approvals/contracts will be obtained. | In order to move to this level of project maturity, and hence have reserves associated with it, the development project must be commercially viable at the time of reporting, based on the reporting entity’s assumptions of future prices, costs, etc. (“forecast case”) and the specific circumstances of the project. Evidence of a firm intention to proceed with development within a reasonable time frame will be sufficient to demonstrate commerciality. There should be a development plan in sufficient detail to support the assessment of commerciality and a reasonable expectation that any regulatory approvals or sales contracts required prior to project implementation will be forthcoming. Other than such approvals/contracts, there should be no known contingencies that could preclude the development from proceeding within a reasonable timeframe (see Reserves class).
The project “decision gate” is the decision by the reporting entity and its partners, if any, that the project has reached a level of technical and commercial maturity sufficient to justify proceeding with development at that point in time. | ||
Contingent Resources | Those quantities of petroleum estimated, as of a given date, to be potentially recoverable from known accumulations by application of development projects, but which are not currently considered to be commercially recoverable due to one or more contingencies. | Contingent Resources may include, for example, projects for which there are currently no viable markets, or where commercial recovery is dependent on technology under development, or where evaluation of the accumulation is insufficient to clearly assess commerciality. Contingent Resources are further categorized in accordance with the level of certainty associated with the estimates and may be sub-classified based on project maturity and/or characterized by their economic status. | ||
Development Pending | A discovered accumulation where project activities are ongoing to justify commercial development in the foreseeable future. | The project is seen to have reasonable potential for eventual commercial development, to the extent that further data acquisition (e.g. drilling, seismic data) and/or evaluations are currently ongoing with a view to confirming that the project is commercially viable and providing the basis for selection of an appropriate development plan. The critical contingencies have been identified and are reasonably expected to be resolved within a reasonable time frame. Note that disappointing appraisal/evaluation results could lead to a re-classification of the project to “On Hold” or “Not Viable” status.
The project “decision gate” is the decision to undertake further data acquisition and/or studies designed to move the project to a level of technical and commercial maturity at which a decision can be made to proceed with development and production. | ||
Development Unclarified or on Hold | A discovered accumulation where project activities are on hold and/or where justification as a commercial development may be subject to significant delay. | The project is seen to have potential for eventual commercial development, but further appraisal/evaluation activities are on hold pending the removal of significant contingencies external to the project, or substantial further appraisal/evaluation activities are required to clarify the potential for eventual commercial development. Development may be subject to a significant time delay. Note that a change in circumstances, such that there is no longer a reasonable expectation that a critical contingency can be removed in the foreseeable future, for example, could lead to a reclassification of the project to “Not Viable” status.
The project “decision gate” is the decision to either proceed with additional evaluation designed to clarify the potential for eventual commercial development or to temporarily suspend or delay further activities pending resolution of external contingencies. |
Definitions - Page 7 of 10
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
Class/Sub-Class |
Definition |
Guidelines | ||
Development Not Viable | A discovered accumulation for which there are no current plans to develop or to acquire additional data at the time due to limited production potential. | The project is not seen to have potential for eventual commercial development at the time of reporting, but the theoretically recoverable quantities are recorded so that the potential opportunity will be recognized in the event of a major change in technology or commercial conditions.
The project “decision gate” is the decision not to undertake any further data acquisition or studies on the project for the foreseeable future. | ||
Prospective Resources | Those quantities of petroleum which are estimated, as of a given date, to be potentially recoverable from undiscovered accumulations. | Potential accumulations are evaluated according to their chance of discovery and, assuming a discovery, the estimated quantities that would be recoverable under defined development projects. It is recognized that the development programs will be of significantly less detail and depend more heavily on analog developments in the earlier phases of exploration. | ||
Prospect | A project associated with a potential accumulation that is sufficiently well defined to represent a viable drilling target. | Project activities are focused on assessing the chance of discovery and, assuming discovery, the range of potential recoverable quantities under a commercial development program. | ||
Lead | A project associated with a potential accumulation that is currently poorly defined and requires more data acquisition and/or evaluation in order to be classified as a prospect. | Project activities are focused on acquiring additional data and/or undertaking further evaluation designed to confirm whether or not the lead can be matured into a prospect. Such evaluation includes the assessment of the chance of discovery and, assuming discovery, the range of potential recovery under feasible development scenarios. | ||
Play | A project associated with a prospective trend of potential prospects, but which requires more data acquisition and/or evaluation in order to define specific leads or prospects. | Project activities are focused on acquiring additional data and/or undertaking further evaluation designed to define specific leads or prospects for more detailed analysis of their chance of discovery and, assuming discovery, the range of potential recovery under hypothetical development scenarios. |
Table 2: Reserves Status Definitions and Guidelines
Status |
Definition |
Guidelines | ||
Developed Reserves | Developed Reserves are expected quantities to be recovered from existing wells and facilities. | Reserves are considered developed only after the necessary equipment has been installed, or when the costs to do so are relatively minor compared to the cost of a well. Where required facilities become unavailable, it may be necessary to reclassify Developed Reserves as Undeveloped. Developed Reserves may be further sub-classified as Producing or Non-Producing. | ||
Developed Producing Reserves | Developed Producing Reserves are expected to be recovered from completion intervals that are open and producing at the time of the estimate. | Improved recovery reserves are considered producing only after the improved recovery project is in operation. | ||
Developed Non- Producing Reserves | Developed Non-Producing Reserves include shut-in and behind-pipe Reserves. | Shut-in Reserves are expected to be recovered from (1) completion intervals which are open at the time of the estimate but which have not yet started producing, (2) wells which were shut-in for market conditions or pipeline connections, or (3) wells not capable of production for mechanical reasons. Behind-pipe Reserves are expected to be recovered from zones in existing wells which will require additional completion work or future re- completion prior to start of production.
In all cases, production can be initiated or restored with relatively low expenditure compared to the cost of drilling a new well. |
Definitions - Page 8 of 10
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
Status |
Definition |
Guidelines | ||
Undeveloped Reserves | Undeveloped Reserves are quantities expected to be recovered through future investments: | (1) from new wells on undrilled acreage in known accumulations, (2) from deepening existing wells to a different (but known) reservoir, (3) from infill wells that will increase recovery, or (4) where a relatively large expenditure (e.g. when compared to the cost of drilling a new well) is required to (a) recomplete an existing well or (b) install production or transportation facilities for primary or improved recovery projects. |
Table 3: Reserves Category Definitions and Guidelines
Category |
Definition |
Guidelines | ||
Proved Reserves | Proved Reserves are those quantities of petroleum, which by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be commercially recoverable, from a given date forward, from known reservoirs and under defined economic conditions, operating methods, and government regulations. | If deterministic methods are used, the term reasonable certainty is intended to express a high degree of confidence that the quantities will be recovered. If probabilistic methods are used, there should be at least a 90% probability that the quantities actually recovered will equal or exceed the estimate.
The area of the reservoir considered as Proved includes (1) the area delineated by drilling and defined by fluid contacts, if any, and (2) adjacent undrilled portions of the reservoir that can reasonably be judged as continuous with it and commercially productive on the basis of available geoscience and engineering data.
In the absence of data on fluid contacts, Proved quantities in a reservoir are limited by the lowest known hydrocarbon (LKH) as seen in a well penetration unless otherwise indicated by definitive geoscience, engineering, or performance data. Such definitive information may include pressure gradient analysis and seismic indicators. Seismic data alone may not be sufficient to define fluid contacts for Proved reserves (see “2001 Supplemental Guidelines,” Chapter 8).
Reserves in undeveloped locations may be classified as Proved provided that:
• The locations are in undrilled areas of the reservoir that can be judged with reasonable certainty to be commercially productive.
• Interpretations of available geoscience and engineering data indicate with reasonable certainty that the objective formation is laterally continuous with drilled Proved locations.
For Proved Reserves, the recovery efficiency applied to these reservoirs should be defined based on a range of possibilities supported by analogs and sound engineering judgment considering the characteristics of the Proved area and the applied development program. | ||
Probable Reserves | Probable Reserves are those additional Reserves which analysis of geoscience and engineering data indicate are less likely to be recovered than Proved Reserves but more certain to be recovered than Possible Reserves. | It is equally likely that actual remaining quantities recovered will be greater than or less than the sum of the estimated Proved plus Probable Reserves (2P). In this context, when probabilistic methods are used, there should be at least a 50% probability that the actual quantities recovered will equal or exceed the 2P estimate.
Probable Reserves may be assigned to areas of a reservoir adjacent to Proved where data control or interpretations of available data are less certain. The interpreted reservoir continuity may not meet the reasonable certainty criteria. | ||
Probable estimates also include incremental recoveries associated with project recovery efficiencies beyond that assumed for Proved. |
Definitions - Page 9 of 10
PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS
Excerpted from the Petroleum Resources Management System Approved by
the Society of Petroleum Engineers (SPE) Board of Directors, March 2007
Category |
Definition |
Guidelines | ||
Possible Reserves | Possible Reserves are those additional reserves which analysis of geoscience and engineering data indicate are less likely to be recoverable than Probable Reserves. | The total quantities ultimately recovered from the project have a low probability to exceed the sum of Proved plus Probable plus Possible (3P), which is equivalent to the high estimate scenario. When probabilistic methods are used, there should be at least a 10% probability that the actual quantities recovered will equal or exceed the 3P estimate.
Possible Reserves may be assigned to areas of a reservoir adjacent to Probable where data control and interpretations of available data are progressively less certain. Frequently, this may be in areas where geoscience and engineering data are unable to clearly define the area and vertical reservoir limits of commercial production from the reservoir by a defined project.
Possible estimates also include incremental quantities associated with project recovery efficiencies beyond that assumed for Probable. | ||
Probable and Possible Reserves | (See above for separate criteria for Probable Reserves and Possible Reserves.) | The 2P and 3P estimates may be based on reasonable alternative technical and commercial interpretations within the reservoir and/or subject project that are clearly documented, including comparisons to results in successful similar projects.
In conventional accumulations, Probable and/or Possible Reserves may be assigned where geoscience and engineering data identify directly adjacent portions of a reservoir within the same accumulation that may be separated from Proved areas by minor faulting or other geological discontinuities and have not been penetrated by a wellbore but are interpreted to be in communication with the known (Proved) reservoir. Probable or Possible Reserves may be assigned to areas that are structurally higher than the Proved area. Possible (and in some cases, Probable) Reserves may be assigned to areas that are structurally lower than the adjacent Proved or 2P area.
Caution should be exercised in assigning Reserves to adjacent reservoirs isolated by major, potentially sealing, faults until this reservoir is penetrated and evaluated as commercially productive. Justification for assigning Reserves in such cases should be clearly documented. Reserves should not be assigned to areas that are clearly separated from a known accumulation by non-productive reservoir (i.e., absence of reservoir, structurally low reservoir, or negative test results); such areas may contain Prospective Resources.
In conventional accumulations, where drilling has defined a highest known oil (HKO) elevation and there exists the potential for an associated gas cap, Proved oil Reserves should only be assigned in the structurally higher portions of the reservoir if there is reasonable certainty that such portions are initially above bubble point pressure based on documented engineering analyses. Reservoir portions that do not meet this certainty may be assigned as Probable and Possible oil and/or gas based on reservoir fluid properties and pressure gradient interpretations. |
The 2007 Petroleum Resources Management System can be viewed in its entirety at
http://www.spe.org/spe-app/spe/industry/reserves/prms.htm.
Definitions - Page 10 of 10
SUMMARY PROJECTIONS OF RESERVES AND REVENUE |
||||
Total Proved Reserves |
I | |||
Proved Developed Producing Reserves |
II | |||
Proved Developed Non-Producing Reserves |
III | |||
Proved Undeveloped Reserves |
IV | |||
RESERVES AND ECONOMICS |
||||
Diatomite Reservoir |
||||
Total Proved Reserves |
1 | |||
Proved Developed Producing Reserves |
2 | |||
Proved Undeveloped Reserves |
5 | |||
Monterey Reservoir |
||||
Total Proved Reserves |
14 | |||
Proved Developed Producing Reserves |
15 | |||
Proved Developed Non-Producing Reserves |
22 | |||
Proved Undeveloped Reserves |
25 |
SUMMARY PROJECTION OF RESERVES AND REVENUE | ||||
SANTA MARIA ENERGY, LLC INTEREST | AS OF DECEMBER 31, 2012 | SUMMARY – CERTAIN PROPERTIES LOCATED IN ORCUTT FIELD | ||
TOTAL PROVED RESERVES | SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
147.2 | 0.0 | 232.6 | 131.0 | 0.0 | 93.7 | 104.439 | 0.000 | 1.958 | 13,678.4 | 0.0 | 183.5 | 13,861.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
161.1 | 0.0 | 278.2 | 143.1 | 0.0 | 70.1 | 104.390 | 0.000 | 1.958 | 14,943.2 | 0.0 | 137.3 | 15,080.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
562.3 | 0.0 | 599.1 | 507.5 | 0.0 | 0.0 | 104.588 | 0.000 | 0.000 | 53,074.8 | 0.0 | 0.0 | 53,074.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
820.3 | 0.0 | 687.1 | 743.2 | 0.0 | 0.0 | 104.650 | 0.000 | 0.000 | 77,777.9 | 0.0 | 0.0 | 77,777.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
765.4 | 0.0 | 623.1 | 691.2 | 0.0 | 0.0 | 104.656 | 0.000 | 0.000 | 72,340.1 | 0.0 | 0.0 | 72,340.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
719.3 | 0.0 | 574.4 | 625.6 | 0.0 | 0.0 | 104.657 | 0.000 | 0.000 | 65,474.0 | 0.0 | 0.0 | 65,474.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
677.8 | 0.0 | 534.3 | 589.4 | 0.0 | 0.0 | 104.660 | 0.000 | 0.000 | 61,685.2 | 0.0 | 0.0 | 61,685.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
641.5 | 0.0 | 500.0 | 557.7 | 0.0 | 0.0 | 104.662 | 0.000 | 0.000 | 58,373.7 | 0.0 | 0.0 | 58,373.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
604.7 | 0.0 | 468.0 | 525.7 | 0.0 | 0.0 | 104.663 | 0.000 | 0.000 | 55,017.3 | 0.0 | 0.0 | 55,017.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
571.9 | 0.0 | 440.7 | 497.1 | 0.0 | 0.0 | 104.664 | 0.000 | 0.000 | 52,023.9 | 0.0 | 0.0 | 52,023.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
541.6 | 0.0 | 416.6 | 470.6 | 0.0 | 0.0 | 104.664 | 0.000 | 0.000 | 49,252.1 | 0.0 | 0.0 | 49,252.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
514.5 | 0.0 | 394.9 | 447.0 | 0.0 | 0.0 | 104.664 | 0.000 | 0.000 | 46,788.0 | 0.0 | 0.0 | 46,788.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
486.3 | 0.0 | 372.6 | 422.4 | 0.0 | 0.0 | 104.664 | 0.000 | 0.000 | 44,215.0 | 0.0 | 0.0 | 44,215.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
460.8 | 0.0 | 352.9 | 400.3 | 0.0 | 0.0 | 104.664 | 0.000 | 0.000 | 41,892.6 | 0.0 | 0.0 | 41,892.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
437.3 | 0.0 | 332.7 | 379.7 | 0.0 | 0.0 | 104.663 | 0.000 | 0.000 | 39,743.8 | 0.0 | 0.0 | 39,743.8 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
8,112.0 | 0.0 | 6,807.3 | 7,131.5 | 0.0 | 163.8 | 104.646 | 0.000 | 1.958 | 746,279.9 | 0.0 | 320.8 | 746,600.7 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
1,726.4 | 0.0 | 2,936.8 | 1,498.7 | 0.0 | 0.0 | 104.374 | 0.000 | 0.000 | 156,420.0 | 0.0 | 0.0 | 156,420.0 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
9,838.4 | 0.0 | 9,744.1 | 8,630.1 | 0.0 | 163.8 | 104.598 | 0.000 | 1.958 | 902,699.9 | 0.0 | 320.8 | 903,020.7 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
15,755.9 | 0.0 | 7,043.2 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
25,594.4 | 0.0 | 16,787.2 |
PERIOD |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE | TAXES | CAPITAL | OPERATING | UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||||
COMPLETIONS | PRODUCTION | AD VALOREM | COST | EXPENSE | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | ||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||||
12-31-2013 |
64 | 63.7 | 19.7 | 184.4 | 4,194.0 | 5,990.8 | 3,473.0 | 3,473.0 | 3,388.6 | 3,388.6 | 8 | 205,987.9 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
66 | 63.4 | 21.1 | 200.6 | 80,469.9 | 6,326.2 | -71,937.4 | -68,464.4 | -61,750.6 | -58,362.0 | 12 | 143,914.9 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
180 | 162.5 | 71.4 | 706.1 | 37,412.5 | 17,119.9 | -2,235.1 | -70,699.5 | -2,772.3 | -61,134.3 | 15 | 110,935.0 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
180 | 163.1 | 104.5 | 1,034.7 | 0.0 | 21,485.0 | 55,153.7 | -15,545.8 | 39,539.8 | -21,594.5 | 20 | 72,351.8 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
180 | 162.6 | 97.2 | 962.4 | 0.0 | 19,582.4 | 51,698.1 | 36,152.3 | 33,701.2 | 12,106.7 | 25 | 46,863.8 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
180 | 156.6 | 88.0 | 871.0 | 0.0 | 18,182.8 | 46,332.2 | 82,484.5 | 27,455.0 | 39,561.7 | 30 | 29,473.8 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
180 | 156.5 | 82.9 | 820.6 | 0.0 | 17,504.1 | 43,277.6 | 125,762.1 | 23,314.7 | 62,876.4 | 35 | 17,306.6 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
180 | 156.5 | 78.4 | 776.6 | 0.0 | 16,914.1 | 40,604.6 | 166,366.7 | 19,884.7 | 82,761.1 | 40 | 8,626.3 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
179 | 155.6 | 73.9 | 731.9 | 0.0 | 16,317.3 | 37,894.2 | 204,260.9 | 16,869.0 | 99,630.1 | 45 | 2,342.1 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
179 | 155.6 | 69.9 | 692.1 | 0.0 | 15,776.3 | 35,485.6 | 239,746.4 | 14,361.6 | 113,991.8 | 50 | -2,255.0 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
177 | 153.8 | 66.2 | 655.2 | 0.0 | 15,287.3 | 33,243.4 | 272,989.8 | 12,231.8 | 126,223.6 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
177 | 153.8 | 62.9 | 622.4 | 0.0 | 14,857.9 | 31,244.8 | 304,234.6 | 10,450.7 | 136,674.3 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
176 | 152.9 | 59.4 | 588.2 | 0.0 | 14,391.6 | 29,175.8 | 333,410.4 | 8,870.8 | 145,545.1 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
175 | 152.0 | 56.3 | 557.3 | 0.0 | 13,949.8 | 27,329.2 | 360,739.6 | 7,554.5 | 153,099.6 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
174 | 151.1 | 53.4 | 528.7 | 0.0 | 13,571.1 | 25,590.6 | 386,330.2 | 6,431.2 | 159,530.8 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
1,005.1 | 9,932.5 | 122,076.4 | 227,256.6 | 386,330.2 | 386,330.2 | 159,530.8 | 159,530.8 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
210.7 | 2,080.9 | 22,190.9 | 68,590.4 | 63,347.0 | 449,677.2 | 12,289.3 | 171,820.1 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 50.0 YRS |
|
1,215.9 | 12,013.4 | 144,267.3 | 295,846.9 | 449,677.2 | 449,677.2 | 171,820.1 | 171,820.1 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Table I
SUMMARY PROJECTION OF RESERVES AND REVENUE | ||||
SANTA MARIA ENERGY, LLC INTEREST | AS OF DECEMBER 31, 2012 | SUMMARY – CERTAIN PROPERTIES LOCATED IN ORCUTT FIELD | ||
PROVED DEVELOPED PRODUCING RESERVES | SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
144.3 | 0.0 | 220.1 | 128.4 | 0.0 | 93.7 | 104.445 | 0.000 | 1.958 | 13,414.1 | 0.0 | 183.5 | 13,597.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
135.5 | 0.0 | 209.3 | 120.6 | 0.0 | 70.1 | 104.443 | 0.000 | 1.958 | 12,599.3 | 0.0 | 137.3 | 12,736.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
126.3 | 0.0 | 199.0 | 112.4 | 0.0 | 0.0 | 104.435 | 0.000 | 0.000 | 11,733.8 | 0.0 | 0.0 | 11,733.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
118.2 | 0.0 | 190.0 | 105.1 | 0.0 | 0.0 | 104.427 | 0.000 | 0.000 | 10,978.1 | 0.0 | 0.0 | 10,978.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
110.1 | 0.0 | 180.8 | 97.9 | 0.0 | 0.0 | 104.418 | 0.000 | 0.000 | 10,221.5 | 0.0 | 0.0 | 10,221.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
103.2 | 0.0 | 172.8 | 91.7 | 0.0 | 0.0 | 104.409 | 0.000 | 0.000 | 9,578.1 | 0.0 | 0.0 | 9,578.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
96.9 | 0.0 | 165.3 | 86.1 | 0.0 | 0.0 | 104.400 | 0.000 | 0.000 | 8,988.9 | 0.0 | 0.0 | 8,988.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
91.3 | 0.0 | 156.7 | 81.1 | 0.0 | 0.0 | 104.391 | 0.000 | 0.000 | 8,462.0 | 0.0 | 0.0 | 8,462.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
85.7 | 0.0 | 149.0 | 76.0 | 0.0 | 0.0 | 104.382 | 0.000 | 0.000 | 7,936.6 | 0.0 | 0.0 | 7,936.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
80.4 | 0.0 | 142.4 | 71.3 | 0.0 | 0.0 | 104.374 | 0.000 | 0.000 | 7,445.1 | 0.0 | 0.0 | 7,445.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
75.8 | 0.0 | 136.7 | 67.2 | 0.0 | 0.0 | 104.365 | 0.000 | 0.000 | 7,012.3 | 0.0 | 0.0 | 7,012.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
71.8 | 0.0 | 130.8 | 63.6 | 0.0 | 0.0 | 104.355 | 0.000 | 0.000 | 6,636.2 | 0.0 | 0.0 | 6,636.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
67.5 | 0.0 | 124.4 | 59.8 | 0.0 | 0.0 | 104.345 | 0.000 | 0.000 | 6,240.7 | 0.0 | 0.0 | 6,240.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
63.6 | 0.0 | 118.7 | 56.3 | 0.0 | 0.0 | 104.334 | 0.000 | 0.000 | 5,873.0 | 0.0 | 0.0 | 5,873.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
60.2 | 0.0 | 111.4 | 53.2 | 0.0 | 0.0 | 104.325 | 0.000 | 0.000 | 5,554.7 | 0.0 | 0.0 | 5,554.7 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
1,430.7 | 0.0 | 2,407.4 | 1,270.8 | 0.0 | 163.8 | 104.400 | 0.000 | 1.958 | 132,674.4 | 0.0 | 320.8 | 132,995.2 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
833.7 | 0.0 | 2,057.8 | 727.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 75,733.9 | 0.0 | 0.0 | 75,733.9 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
2,264.4 | 0.0 | 4,465.2 | 1,998.3 | 0.0 | 163.8 | 104.293 | 0.000 | 1.958 | 208,408.3 | 0.0 | 320.8 | 208,729.1 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
15,755.9 | 0.0 | 7,043.2 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
18,020.4 | 0.0 | 11,508.4 |
PERIOD |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE | TAXES | CAPITAL | OPERATING | UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||||
COMPLETIONS | PRODUCTION | AD VALOREM | COST | EXPENSE | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | ||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||||
12-31-2013 |
64 | 63.9 | 19.4 | 180.9 | 0.0 | 5,923.3 | 7,474.0 | 7,474.0 | 7,131.8 | 7,131.8 | 8 | 51,142.2 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
64 | 62.5 | 17.9 | 169.4 | 0.0 | 5,696.4 | 6,852.8 | 14,326.8 | 5,948.0 | 13,079.8 | 12 | 41,589.8 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
64 | 57.0 | 15.8 | 156.1 | 0.0 | 5,047.4 | 6,514.5 | 20,841.3 | 5,132.2 | 18,212.0 | 15 | 36,573.7 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
64 | 56.9 | 14.8 | 146.0 | 0.0 | 4,414.3 | 6,403.0 | 27,244.3 | 4,591.6 | 22,803.6 | 20 | 30,596.9 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
63 | 56.0 | 13.8 | 136.0 | 0.0 | 4,211.7 | 5,860.0 | 33,104.3 | 3,819.8 | 26,623.4 | 25 | 26,426.8 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
63 | 56.0 | 12.9 | 127.4 | 0.0 | 4,045.7 | 5,392.1 | 38,496.4 | 3,195.4 | 29,818.8 | 30 | 23,349.6 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
63 | 56.0 | 12.1 | 119.6 | 0.0 | 3,891.7 | 4,965.6 | 43,461.9 | 2,675.3 | 32,494.1 | 35 | 20,985.2 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
63 | 55.9 | 11.4 | 112.6 | 0.0 | 3,746.6 | 4,591.5 | 48,053.4 | 2,248.8 | 34,742.9 | 40 | 19,111.9 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
62 | 55.0 | 10.7 | 105.6 | 0.0 | 3,601.4 | 4,218.9 | 52,272.3 | 1,878.2 | 36,621.1 | 45 | 17,591.2 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
62 | 55.0 | 10.0 | 99.0 | 0.0 | 3,453.2 | 3,882.8 | 56,155.1 | 1,571.6 | 38,192.7 | 50 | 16,332.2 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
60 | 53.2 | 9.4 | 93.3 | 0.0 | 3,329.4 | 3,580.2 | 59,735.3 | 1,317.4 | 39,510.1 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
60 | 53.2 | 8.9 | 88.3 | 0.0 | 3,221.7 | 3,317.3 | 63,052.6 | 1,109.7 | 40,619.8 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
59 | 52.3 | 8.4 | 83.0 | 0.0 | 3,097.4 | 3,051.9 | 66,104.5 | 928.0 | 41,547.8 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
58 | 51.3 | 7.9 | 78.1 | 0.0 | 2,966.4 | 2,820.5 | 68,925.0 | 779.7 | 42,327.5 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
57 | 50.4 | 7.5 | 73.9 | 0.0 | 2,866.6 | 2,606.7 | 71,531.7 | 655.1 | 42,982.6 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
181.0 | 1,769.3 | 0.0 | 59,513.2 | 71,531.7 | 71,531.7 | 42,982.6 | 42,982.6 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
102.3 | 1,007.5 | 16,340.9 | 40,608.6 | 17,674.5 | 89,206.2 | 2,869.4 | 45,852.1 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 50.0 YRS |
|
283.3 | 2,776.8 | 16,340.9 | 100,121.8 | 89,206.2 | 89,206.2 | 45,852.1 | 45,852.1 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Table II
SUMMARY PROJECTION OF RESERVES AND REVENUE | ||||
SANTA MARIA ENERGY, LLC INTEREST | AS OF DECEMBER 31, 2012 | SUMMARY – CERTAIN PROPERTIES LOCATED IN ORCUTT FIELD | ||
PROVED DEVELOPED NON-PRODUCING RESERVES | SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
2.9 | 0.0 | 12.5 | 2.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 264.3 | 0.0 | 0.0 | 264.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
10.7 | 0.0 | 25.4 | 9.3 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 972.6 | 0.0 | 0.0 | 972.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
9.8 | 0.0 | 23.9 | 8.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 889.8 | 0.0 | 0.0 | 889.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
7.9 | 0.0 | 21.0 | 6.9 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 714.5 | 0.0 | 0.0 | 714.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
7.1 | 0.0 | 19.4 | 6.1 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 639.5 | 0.0 | 0.0 | 639.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
6.5 | 0.0 | 18.3 | 5.6 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 582.6 | 0.0 | 0.0 | 582.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
6.1 | 0.0 | 17.4 | 5.2 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 543.4 | 0.0 | 0.0 | 543.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
5.8 | 0.0 | 17.5 | 4.9 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 514.9 | 0.0 | 0.0 | 514.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
5.5 | 0.0 | 16.8 | 4.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 489.3 | 0.0 | 0.0 | 489.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
5.3 | 0.0 | 16.2 | 4.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 468.6 | 0.0 | 0.0 | 468.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
5.1 | 0.0 | 15.6 | 4.3 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 450.2 | 0.0 | 0.0 | 450.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
5.0 | 0.0 | 15.1 | 4.2 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 434.7 | 0.0 | 0.0 | 434.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
4.8 | 0.0 | 14.5 | 4.0 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 418.0 | 0.0 | 0.0 | 418.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
4.5 | 0.0 | 14.0 | 3.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 395.8 | 0.0 | 0.0 | 395.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
4.5 | 0.0 | 13.6 | 3.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 389.9 | 0.0 | 0.0 | 389.9 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
91.7 | 0.0 | 261.2 | 78.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 8,168.2 | 0.0 | 0.0 | 8,168.2 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
90.4 | 0.0 | 303.1 | 75.3 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 7,838.8 | 0.0 | 0.0 | 7,838.8 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
182.1 | 0.0 | 564.2 | 153.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 16,007.1 | 0.0 | 0.0 | 16,007.1 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
182.1 | 0.0 | 564.2 |
PERIOD |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE | TAXES | CAPITAL | OPERATING | UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||||
COMPLETIONS | PRODUCTION | AD VALOREM | COST | EXPENSE | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | ||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||||
12-31-2013 |
0 | 0.0 | 0.4 | 3.5 | 428.0 | 67.4 | -235.0 | -235.0 | -232.9 | -232.9 | 8 | 3,498.3 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
0 | 0.0 | 1.3 | 12.9 | 450.0 | 256.4 | 252.0 | 17.0 | 214.3 | -18.6 | 12 | 2,522.5 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
0 | 0.0 | 1.2 | 11.8 | 0.0 | 236.4 | 640.4 | 657.5 | 506.1 | 487.6 | 15 | 2,057.7 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
0 | 0.0 | 1.0 | 9.5 | 0.0 | 195.5 | 508.6 | 1,166.1 | 364.9 | 852.5 | 20 | 1,540.6 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
1 | 0.9 | 0.9 | 8.5 | 0.0 | 184.9 | 445.3 | 1,611.3 | 290.3 | 1,142.8 | 25 | 1,201.8 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
1 | 0.9 | 0.8 | 7.8 | 0.0 | 170.8 | 403.3 | 2,014.7 | 239.0 | 1,381.8 | 30 | 963.0 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
1 | 0.9 | 0.7 | 7.2 | 0.0 | 161.0 | 374.4 | 2,389.1 | 201.7 | 1,583.6 | 35 | 786.1 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
1 | 0.8 | 0.7 | 6.9 | 0.0 | 153.8 | 353.5 | 2,742.6 | 173.1 | 1,756.7 | 40 | 650.0 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
1 | 0.8 | 0.7 | 6.5 | 0.0 | 147.3 | 334.9 | 3,077.5 | 149.0 | 1,905.7 | 45 | 542.5 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
1 | 0.8 | 0.6 | 6.2 | 0.0 | 141.9 | 319.8 | 3,397.3 | 129.4 | 2,035.1 | 50 | 455.7 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
1 | 0.8 | 0.6 | 6.0 | 0.0 | 137.1 | 306.5 | 3,703.8 | 112.8 | 2,147.9 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
1 | 0.8 | 0.6 | 5.8 | 0.0 | 133.0 | 295.3 | 3,999.2 | 98.8 | 2,246.7 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
1 | 0.8 | 0.6 | 5.6 | 0.0 | 128.5 | 283.4 | 4,282.6 | 86.2 | 2,332.8 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
1 | 0.8 | 0.5 | 5.3 | 0.0 | 116.7 | 273.3 | 4,555.9 | 75.5 | 2,408.4 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
1 | 0.8 | 0.5 | 5.2 | 0.0 | 120.7 | 263.5 | 4,819.3 | 66.2 | 2,474.6 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
11.0 | 108.7 | 878.0 | 2,351.2 | 4,819.3 | 4,819.3 | 2,474.6 | 2,474.6 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
10.6 | 104.3 | 0.0 | 2,632.4 | 5,091.6 | 9,910.9 | 467.5 | 2,942.1 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 50.0 YRS |
|
21.6 | 213.0 | 878.0 | 4,983.6 | 9,910.9 | 9,910.9 | 2,942.1 | 2,942.1 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Table III
SUMMARY PROJECTION OF RESERVES AND REVENUE AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | PROVED UNDEVELOPED RESERVES |
SUMMARY – CERTAIN PROPERTIES LOCATED IN ORCUTT FIELD SANTA BARBARA COUNTY, CALIFORNIA | ||
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
14.9 | 0.0 | 43.5 | 13.2 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 1,371.2 | 0.0 | 0.0 | 1,371.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
426.2 | 0.0 | 376.3 | 386.6 | 0.0 | 0.0 | 104.643 | 0.000 | 0.000 | 40,451.1 | 0.0 | 0.0 | 40,451.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
694.2 | 0.0 | 476.1 | 631.2 | 0.0 | 0.0 | 104.693 | 0.000 | 0.000 | 66,085.3 | 0.0 | 0.0 | 66,085.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
648.2 | 0.0 | 422.9 | 587.2 | 0.0 | 0.0 | 104.702 | 0.000 | 0.000 | 61,479.2 | 0.0 | 0.0 | 61,479.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
609.5 | 0.0 | 383.3 | 528.3 | 0.0 | 0.0 | 104.706 | 0.000 | 0.000 | 55,313.2 | 0.0 | 0.0 | 55,313.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
574.7 | 0.0 | 351.6 | 498.1 | 0.0 | 0.0 | 104.711 | 0.000 | 0.000 | 52,152.9 | 0.0 | 0.0 | 52,152.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
544.4 | 0.0 | 325.9 | 471.7 | 0.0 | 0.0 | 104.714 | 0.000 | 0.000 | 49,396.8 | 0.0 | 0.0 | 49,396.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
513.5 | 0.0 | 302.2 | 444.9 | 0.0 | 0.0 | 104.717 | 0.000 | 0.000 | 46,591.5 | 0.0 | 0.0 | 46,591.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
486.2 | 0.0 | 282.2 | 421.2 | 0.0 | 0.0 | 104.719 | 0.000 | 0.000 | 44,110.2 | 0.0 | 0.0 | 44,110.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
460.6 | 0.0 | 264.4 | 399.1 | 0.0 | 0.0 | 104.721 | 0.000 | 0.000 | 41,789.6 | 0.0 | 0.0 | 41,789.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
437.8 | 0.0 | 249.0 | 379.3 | 0.0 | 0.0 | 104.722 | 0.000 | 0.000 | 39,717.1 | 0.0 | 0.0 | 39,717.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
414.0 | 0.0 | 233.6 | 358.6 | 0.0 | 0.0 | 104.724 | 0.000 | 0.000 | 37,556.2 | 0.0 | 0.0 | 37,556.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
392.7 | 0.0 | 220.2 | 340.2 | 0.0 | 0.0 | 104.725 | 0.000 | 0.000 | 35,623.8 | 0.0 | 0.0 | 35,623.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
372.6 | 0.0 | 207.7 | 322.7 | 0.0 | 0.0 | 104.725 | 0.000 | 0.000 | 33,799.2 | 0.0 | 0.0 | 33,799.2 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
6,589.6 | 0.0 | 4,138.7 | 5,782.2 | 0.0 | 0.0 | 104.707 | 0.000 | 0.000 | 605,437.3 | 0.0 | 0.0 | 605,437.3 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
802.3 | 0.0 | 575.9 | 695.9 | 0.0 | 0.0 | 104.683 | 0.000 | 0.000 | 72,847.3 | 0.0 | 0.0 | 72,847.3 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
7,391.9 | 0.0 | 4,714.6 | 6,478.1 | 0.0 | 0.0 | 104.704 | 0.000 | 0.000 | 678,284.6 | 0.0 | 0.0 | 678,284.6 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
7,391.9 | 0.0 | 4,714.6 |
PERIOD ENDING M-D-Y |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE | TAXES | CAPITAL | OPERATING | UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||||
COMPLETIONS | PRODUCTION | AD VALOREM | COST | EXPENSE | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | ||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||||
12-31-2013 |
0 | 0.0 | 0.0 | 0.0 | 3,766.1 | 0.0 | -3,766.1 | -3,766.1 | -3,510.3 | -3,510.3 | 8 | 151,347.4 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
2 | 1.8 | 1.9 | 18.2 | 80,019.9 | 373.4 | -79,042.2 | -82,808.3 | -67,912.9 | -71,423.3 | 12 | 99,802.6 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
116 | 105.2 | 54.4 | 538.1 | 37,412.5 | 11,836.2 | -9,390.1 | -92,198.4 | -8,410.6 | -79,833.8 | 15 | 72,303.7 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
116 | 105.5 | 88.8 | 879.2 | 0.0 | 16,875.2 | 48,242.2 | -43,956.2 | 34,583.3 | -45,250.5 | 20 | 40,214.3 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
116 | 105.1 | 82.6 | 817.9 | 0.0 | 15,185.8 | 45,392.9 | 1,436.7 | 29,591.1 | -15,659.4 | 25 | 19,235.2 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
116 | 100.5 | 74.3 | 735.9 | 0.0 | 13,966.3 | 40,536.8 | 41,973.5 | 24,020.5 | 8,361.0 | 30 | 5,161.2 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
116 | 100.5 | 70.0 | 693.8 | 0.0 | 13,451.4 | 37,937.6 | 79,911.1 | 20,437.7 | 28,798.7 | 35 | -4,464.8 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
116 | 100.5 | 66.3 | 657.2 | 0.0 | 13,013.7 | 35,659.6 | 115,570.6 | 17,462.9 | 46,261.6 | 40 | -11,135.7 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
116 | 100.5 | 62.6 | 619.8 | 0.0 | 12,568.6 | 33,340.4 | 148,911.1 | 14,841.7 | 61,103.3 | 45 | -15,791.6 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
116 | 100.5 | 59.2 | 586.8 | 0.0 | 12,181.3 | 31,282.9 | 180,194.0 | 12,660.6 | 73,763.9 | 50 | -19,042.9 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
116 | 100.5 | 56.1 | 556.0 | 0.0 | 11,820.9 | 29,356.7 | 209,550.7 | 10,801.6 | 84,565.5 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
116 | 100.5 | 53.3 | 528.4 | 0.0 | 11,503.2 | 27,632.2 | 237,182.8 | 9,242.3 | 93,807.8 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
116 | 100.5 | 50.4 | 499.6 | 0.0 | 11,165.7 | 25,840.5 | 263,023.3 | 7,856.7 | 101,664.5 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
116 | 100.5 | 47.8 | 473.9 | 0.0 | 10,866.6 | 24,235.4 | 287,258.7 | 6,699.2 | 108,363.7 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
116 | 100.5 | 45.4 | 449.7 | 0.0 | 10,583.7 | 22,720.4 | 309,979.1 | 5,709.9 | 114,073.6 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
813.1 | 8,054.5 | 121,198.4 | 165,392.1 | 309,979.1 | 309,979.1 | 114,073.6 | 114,073.6 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
97.9 | 969.1 | 5,850.0 | 25,349.4 | 40,580.9 | 350,560.0 | 8,952.4 | 123,026.0 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 40.6 YRS |
|
910.9 | 9,023.6 | 127,048.4 | 190,741.5 | 350,560.0 | 350,560.0 | 123,026.0 | 123,026.0 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Table IV
DIATOMITE RESERVOIR
ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA
SUMMARY PROJECTION OF RESERVES AND REVENUE AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY – CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
TOTAL PROVED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
75.9 | 0.0 | 38.7 | 69.0 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 7,225.8 | 0.0 | 0.0 | 7,225.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
70.6 | 0.0 | 36.0 | 64.2 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 6,727.5 | 0.0 | 0.0 | 6,727.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
424.8 | 0.0 | 216.7 | 387.0 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 40,537.5 | 0.0 | 0.0 | 40,537.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
702.5 | 0.0 | 358.3 | 640.0 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 67,036.6 | 0.0 | 0.0 | 67,036.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
663.3 | 0.0 | 338.3 | 601.9 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 63,041.1 | 0.0 | 0.0 | 63,041.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
628.0 | 0.0 | 320.3 | 545.9 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 57,172.9 | 0.0 | 0.0 | 57,172.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
594.7 | 0.0 | 303.3 | 516.8 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 54,131.7 | 0.0 | 0.0 | 54,131.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
564.7 | 0.0 | 288.0 | 490.7 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 51,395.8 | 0.0 | 0.0 | 51,395.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
533.4 | 0.0 | 272.0 | 463.4 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 48,537.9 | 0.0 | 0.0 | 48,537.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
505.3 | 0.0 | 257.7 | 438.9 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 45,973.7 | 0.0 | 0.0 | 45,973.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
478.7 | 0.0 | 244.1 | 415.8 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 43,550.0 | 0.0 | 0.0 | 43,550.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
454.8 | 0.0 | 231.5 | 395.0 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 41,368.9 | 0.0 | 0.0 | 41,368.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
429.6 | 0.0 | 218.4 | 373.1 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 39,076.2 | 0.0 | 0.0 | 39,076.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
406.8 | 0.0 | 205.7 | 353.2 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 36,993.8 | 0.0 | 0.0 | 36,993.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
385.6 | 0.0 | 194.3 | 334.7 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 35,060.4 | 0.0 | 0.0 | 35,060.4 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
6,918.7 | 0.0 | 3,523.2 | 6,089.8 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 637,829.7 | 0.0 | 0.0 | 637,829.7 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
733.4 | 0.0 | 374.0 | 635.0 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 66,513.5 | 0.0 | 0.0 | 66,513.5 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
7,652.1 | 0.0 | 3,897.2 | 6,724.8 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 704,343.2 | 0.0 | 0.0 | 704,343.2 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
199.6 | 0.0 | 91.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
7,851.8 | 0.0 | 3,988.7 |
PERIOD ENDING M-D-Y |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE | TAXES | CAPITAL | OPERATING | UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||||
COMPLETIONS | PRODUCTION | AD VALOREM | COST | EXPENSE | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | ||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||||
12-31-2013 |
21 | 19.1 | 9.7 | 96.1 | 3,766.1 | 3,499.7 | -145.8 | -145.8 | -55.9 | -55.9 | 8 | 169,778.3 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
21 | 19.1 | 9.0 | 89.5 | 68,539.9 | 3,376.5 | -65,287.4 | -65,433.2 | -56,126.8 | -56,182.6 | 12 | 117,131.3 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
131 | 119.3 | 54.4 | 539.3 | 35,297.5 | 13,044.3 | -8,398.0 | -73,831.2 | -7,560.6 | -63,743.2 | 15 | 88,852.2 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
131 | 119.4 | 90.0 | 891.8 | 0.0 | 17,865.3 | 48,189.4 | -25,641.7 | 34,542.0 | -29,201.2 | 20 | 55,589.2 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
131 | 118.9 | 84.6 | 838.7 | 0.0 | 16,332.4 | 45,785.4 | 20,143.6 | 29,845.1 | 643.9 | 25 | 33,594.3 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
131 | 113.9 | 76.8 | 760.6 | 0.0 | 15,189.6 | 41,145.9 | 61,289.5 | 24,380.5 | 25,024.4 | 30 | 18,641.3 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
131 | 113.8 | 72.7 | 720.1 | 0.0 | 14,704.4 | 38,634.5 | 99,924.1 | 20,812.7 | 45,837.1 | 35 | 8,249.4 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
131 | 113.8 | 69.0 | 683.7 | 0.0 | 14,270.3 | 36,372.7 | 136,296.8 | 17,811.9 | 63,649.1 | 40 | 904.9 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
131 | 113.8 | 65.2 | 645.7 | 0.0 | 13,808.1 | 34,018.9 | 170,315.8 | 15,143.7 | 78,792.8 | 45 | -4,348.7 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
131 | 113.8 | 61.7 | 611.6 | 0.0 | 13,395.3 | 31,905.1 | 202,220.8 | 12,912.4 | 91,705.2 | 50 | -8,134.7 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
131 | 113.8 | 58.5 | 579.4 | 0.0 | 13,003.8 | 29,908.4 | 232,129.3 | 11,004.7 | 102,709.9 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
131 | 113.8 | 55.5 | 550.4 | 0.0 | 12,653.6 | 28,109.5 | 260,238.7 | 9,402.0 | 112,112.0 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
131 | 113.8 | 52.5 | 519.9 | 0.0 | 12,268.1 | 26,235.8 | 286,474.5 | 7,977.0 | 120,089.0 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
130 | 112.9 | 49.7 | 492.2 | 0.0 | 11,898.1 | 24,553.9 | 311,028.4 | 6,787.4 | 126,876.3 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
130 | 112.9 | 47.1 | 466.4 | 0.0 | 11,581.5 | 22,965.4 | 333,993.8 | 5,771.5 | 132,647.9 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
856.3 | 8,485.4 | 107,603.4 | 186,890.6 | 333,993.8 | 333,993.8 | 132,647.9 | 132,647.9 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
89.3 | 884.9 | 6,650.0 | 21,937.7 | 36,951.7 | 370,945.5 | 8,252.4 | 140,900.3 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 17.6 YRS |
|
945.6 | 9,370.3 | 114,253.4 | 208,828.3 | 370,945.5 | 370,945.5 | 140,900.3 | 140,900.3 |
PRELIMINARY RUN - FOR REVIEW ONLY All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 1
SUMMARY PROJECTION OF RESERVES AND REVENUE AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY – CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED DEVELOPED PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
75.9 | 0.0 | 38.7 | 69.0 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 7,225.8 | 0.0 | 0.0 | 7,225.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
70.6 | 0.0 | 36.0 | 64.2 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 6,727.5 | 0.0 | 0.0 | 6,727.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
64.3 | 0.0 | 32.8 | 58.5 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 6,122.5 | 0.0 | 0.0 | 6,122.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
58.6 | 0.0 | 29.9 | 53.3 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 5,586.4 | 0.0 | 0.0 | 5,586.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
53.2 | 0.0 | 27.1 | 48.4 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 5,069.4 | 0.0 | 0.0 | 5,069.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
48.4 | 0.0 | 24.7 | 44.0 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 4,613.4 | 0.0 | 0.0 | 4,613.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
44.1 | 0.0 | 22.5 | 40.1 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 4,198.5 | 0.0 | 0.0 | 4,198.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
40.2 | 0.0 | 20.5 | 36.6 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 3,830.9 | 0.0 | 0.0 | 3,830.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
36.5 | 0.0 | 18.6 | 33.2 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 3,476.3 | 0.0 | 0.0 | 3,476.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
33.2 | 0.0 | 16.9 | 30.2 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 3,163.7 | 0.0 | 0.0 | 3,163.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
30.2 | 0.0 | 15.4 | 27.5 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 2,879.1 | 0.0 | 0.0 | 2,879.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
27.6 | 0.0 | 13.6 | 25.1 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 2,627.0 | 0.0 | 0.0 | 2,627.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
24.9 | 0.0 | 12.0 | 22.7 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 2,373.3 | 0.0 | 0.0 | 2,373.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
22.3 | 0.0 | 9.6 | 20.3 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 2,124.8 | 0.0 | 0.0 | 2,124.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
20.3 | 0.0 | 8.0 | 18.5 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 1,933.7 | 0.0 | 0.0 | 1,933.7 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
650.4 | 0.0 | 326.4 | 591.5 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 61,952.2 | 0.0 | 0.0 | 61,952.2 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
650.4 | 0.0 | 326.4 | 591.5 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 61,952.2 | 0.0 | 0.0 | 61,952.2 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
199.6 | 0.0 | 91.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
850.0 | 0.0 | 417.9 |
PERIOD ENDING M-D-Y |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE | TAXES | CAPITAL | OPERATING | UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||||
COMPLETIONS | PRODUCTION | AD VALOREM | COST | EXPENSE | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | ||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||||
12-31-2013 |
21 | 19.1 | 9.7 | 96.1 | 0.0 | 3,499.7 | 3,620.3 | 3,620.3 | 3,454.5 | 3,454.5 | 8 | 20,377.8 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
21 | 19.1 | 9.0 | 89.5 | 0.0 | 3,376.5 | 3,252.5 | 6,872.8 | 2,823.2 | 6,277.7 | 12 | 17,621.9 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
21 | 19.1 | 8.2 | 81.5 | 0.0 | 2,917.1 | 3,115.7 | 9,988.5 | 2,452.1 | 8,729.8 | 15 | 15,975.0 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
21 | 19.1 | 7.5 | 74.3 | 0.0 | 2,343.9 | 3,160.7 | 13,149.2 | 2,267.1 | 10,996.9 | 20 | 13,808.8 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
21 | 19.1 | 6.8 | 67.4 | 0.0 | 2,200.4 | 2,794.7 | 15,943.9 | 1,822.2 | 12,819.1 | 25 | 12,163.4 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
21 | 19.1 | 6.2 | 61.4 | 0.0 | 2,073.8 | 2,472.1 | 18,416.0 | 1,465.4 | 14,284.6 | 30 | 10,881.7 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
21 | 19.1 | 5.6 | 55.9 | 0.0 | 1,957.6 | 2,179.4 | 20,595.4 | 1,174.6 | 15,459.2 | 35 | 9,860.9 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
21 | 19.1 | 5.1 | 51.0 | 0.0 | 1,853.9 | 1,920.9 | 22,516.3 | 941.1 | 16,400.3 | 40 | 9,031.7 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
21 | 19.1 | 4.7 | 46.2 | 0.0 | 1,752.6 | 1,672.9 | 24,189.1 | 745.1 | 17,145.4 | 45 | 8,346.6 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
21 | 19.1 | 4.2 | 42.1 | 0.0 | 1,662.5 | 1,454.9 | 25,644.0 | 589.1 | 17,734.5 | 50 | 7,772.1 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
21 | 19.1 | 3.9 | 38.3 | 0.0 | 1,579.7 | 1,257.3 | 26,901.3 | 462.9 | 18,197.4 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
21 | 19.1 | 3.5 | 34.9 | 0.0 | 1,505.7 | 1,082.8 | 27,984.1 | 362.4 | 18,559.8 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
21 | 19.1 | 3.2 | 31.6 | 0.0 | 1,422.5 | 916.0 | 28,900.1 | 278.7 | 18,838.5 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
20 | 18.2 | 2.9 | 28.3 | 0.0 | 1,322.7 | 771.0 | 29,671.1 | 213.3 | 19,051.8 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
20 | 18.2 | 2.6 | 25.7 | 0.0 | 1,264.7 | 640.7 | 30,311.8 | 161.1 | 19,213.0 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
83.2 | 824.2 | 0.0 | 30,733.1 | 30,311.8 | 30,311.8 | 19,213.0 | 19,213.0 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
0.0 | 0.0 | 1,400.0 | 0.0 | -1,400.0 | 28,911.8 | -304.8 | 18,908.2 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 15.0 YRS |
|
83.2 | 824.2 | 1,400.0 | 30,733.1 | 28,911.8 | 28,911.8 | 18,908.2 | 18,908.2 |
PRELIMINARY RUN - FOR REVIEW ONLY All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 2
BASIC DATA AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED DEVELOPED PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
ACTIVE | GROSS ULTIMATE | WORKING | REVENUE | OIL/CND | NGL | GAS | GRS OPERATING | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN |
COMPLTNS | OIL/CND | GAS | INTEREST | INTEREST | $/BBL | $/BBL | $/MCF | EXPENSE M$/M | LIFE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LEASE NAME |
OIL | GAS | MBBL | MMCF | START | END | START | END | START | END | START | END | START | END | START | END | YRS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED PRODUCING RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00296 |
1312 | 1 | 0 | 37.9 | 17.5 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 5.2 | 3.3 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00311 |
1514 | 1 | 0 | 47.7 | 22.1 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 6.5 | 3.6 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00312 |
1515 | 1 | 0 | 51.7 | 24.2 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 6.6 | 3.7 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00313 |
1516 | 1 | 0 | 57.4 | 25.7 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 7.3 | 3.8 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00314 |
1517 | 1 | 0 | 29.5 | 14.6 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 4.9 | 3.2 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00315 |
1615 | 1 | 0 | 52.2 | 23.9 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 6.5 | 3.6 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00316 |
1616 | 1 | 0 | 51.6 | 25.7 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 6.9 | 3.7 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00317 |
1617 | 1 | 0 | 27.1 | 12.8 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 4.7 | 3.1 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00318 |
1714 | 1 | 0 | 51.8 | 23.7 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 6.8 | 3.6 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00297 |
1715 | 1 | 0 | 30.7 | 12.0 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 4.3 | 3.1 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00298 |
1716 | 1 | 0 | 20.2 | 10.7 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 3.9 | 3.0 | 12.8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00319 |
1717 | 1 | 0 | 20.4 | 10.3 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 4.3 | 3.1 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00299 |
1814 | 1 | 0 | 61.9 | 32.7 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 6.8 | 3.6 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00300 |
1815 | 1 | 0 | 39.1 | 16.6 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 4.7 | 3.1 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00301 |
1816 | 1 | 0 | 31.0 | 18.1 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 4.6 | 3.1 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00302 |
1817 | 1 | 0 | 28.7 | 15.1 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 4.3 | 3.1 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00320 |
1914 | 1 | 0 | 35.8 | 18.9 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 5.4 | 3.4 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00303 |
1915 | 1 | 0 | 44.8 | 21.4 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 5.4 | 3.4 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00304 |
1916 | 1 | 0 | 42.6 | 25.5 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 5.5 | 3.3 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00305 |
1917 | 1 | 0 | 25.5 | 13.7 | 100.000 | 100.000 | 91.129 | 91.129 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 4.5 | 3.1 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02369 |
2624 | 0 | 0 | 1.5 | 0.7 | 100.000 | 100.000 | 91.129 | 91.129 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 2.6 | 2.6 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00309 |
3318 | 0 | 0 | 1.9 | 4.4 | 100.000 | 100.000 | 91.129 | 91.129 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 2.6 | 2.6 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00321 |
B-2 | 1 | 0 | 58.8 | 27.6 | 100.000 | 100.000 | 88.367 | 88.367 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 6.8 | 3.6 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
01130 |
FIXED EXP DIAT PDP | 0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 91.129 | 91.129 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 15.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02372 |
OD PDP ABANDONMENT | 0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 100.000 | 100.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
TOTAL - PDP RESERVES |
|
850.0 | 417.9 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 3
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED DEVELOPED PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL | NET CAP | OPERATING | NET | CUM P.W. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
LEASE NAME |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
TAXES M$ |
COST M$ |
EXPENSE M$ |
REVENUE M$ |
10 % M$ |
||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED PRODUCING RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00296 |
1312 |
29.0 | 0.0 | 12.8 | 26.4 | 0.0 | 0.0 | 2,763.8 | 0.0 | 0.0 | 2,763.8 | 40.5 | 0.0 | 1,331.8 | 1,391.5 | 904.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00311 |
1514 | 40.3 | 0.0 | 20.6 | 36.7 | 0.0 | 0.0 | 3,846.7 | 0.0 | 0.0 | 3,846.7 | 56.3 | 0.0 | 1,668.4 | 2,121.9 | 1,362.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00312 |
1515 | 44.0 | 0.0 | 22.4 | 40.1 | 0.0 | 0.0 | 4,199.4 | 0.0 | 0.0 | 4,199.4 | 61.5 | 0.0 | 1,778.4 | 2,359.5 | 1,505.1 | ||||||||||||||||||||||||||||||||||||||||||||||
00313 |
1516 | 48.3 | 0.0 | 24.6 | 44.0 | 0.0 | 0.0 | 4,611.8 | 0.0 | 0.0 | 4,611.8 | 67.5 | 0.0 | 1,906.4 | 2,637.9 | 1,683.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00314 |
1517 | 25.1 | 0.0 | 12.6 | 22.9 | 0.0 | 0.0 | 2,399.7 | 0.0 | 0.0 | 2,399.7 | 35.1 | 0.0 | 1,218.6 | 1,146.0 | 752.4 | ||||||||||||||||||||||||||||||||||||||||||||||
00315 |
1615 | 40.3 | 0.0 | 20.6 | 36.7 | 0.0 | 0.0 | 3,846.7 | 0.0 | 0.0 | 3,846.7 | 56.3 | 0.0 | 1,668.4 | 2,121.9 | 1,362.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00316 |
1616 | 47.1 | 0.0 | 24.0 | 43.0 | 0.0 | 0.0 | 4,499.4 | 0.0 | 0.0 | 4,499.4 | 65.9 | 0.0 | 1,871.7 | 2,561.8 | 1,630.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00317 |
1617 | 21.5 | 0.0 | 11.0 | 19.6 | 0.0 | 0.0 | 2,051.6 | 0.0 | 0.0 | 2,051.6 | 30.0 | 0.0 | 1,110.2 | 911.3 | 609.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00318 |
1714 | 43.0 | 0.0 | 21.9 | 39.2 | 0.0 | 0.0 | 4,103.1 | 0.0 | 0.0 | 4,103.1 | 60.1 | 0.0 | 1,748.2 | 2,294.8 | 1,469.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00297 |
1715 | 18.9 | 0.0 | 8.9 | 17.2 | 0.0 | 0.0 | 1,799.8 | 0.0 | 0.0 | 1,799.8 | 26.4 | 0.0 | 1,032.0 | 741.4 | 501.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00298 |
1716 | 12.4 | 0.0 | 6.3 | 11.3 | 0.0 | 0.0 | 1,186.2 | 0.0 | 0.0 | 1,186.2 | 17.4 | 0.0 | 768.8 | 400.0 | 288.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00319 |
1717 | 18.8 | 0.0 | 9.1 | 17.2 | 0.0 | 0.0 | 1,798.2 | 0.0 | 0.0 | 1,798.2 | 26.3 | 0.0 | 1,031.7 | 740.2 | 500.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00299 |
1814 | 43.0 | 0.0 | 21.9 | 39.2 | 0.0 | 0.0 | 4,103.1 | 0.0 | 0.0 | 4,103.1 | 60.1 | 0.0 | 1,748.2 | 2,294.8 | 1,469.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00300 |
1815 | 21.5 | 0.0 | 11.0 | 19.6 | 0.0 | 0.0 | 2,051.6 | 0.0 | 0.0 | 2,051.6 | 30.0 | 0.0 | 1,110.2 | 911.3 | 609.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00301 |
1816 | 22.0 | 0.0 | 10.8 | 20.0 | 0.0 | 0.0 | 2,099.7 | 0.0 | 0.0 | 2,099.7 | 30.8 | 0.0 | 1,125.3 | 943.7 | 626.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00302 |
1817 | 18.9 | 0.0 | 8.9 | 17.2 | 0.0 | 0.0 | 1,799.8 | 0.0 | 0.0 | 1,799.8 | 26.4 | 0.0 | 1,032.0 | 741.4 | 501.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00320 |
1914 | 31.4 | 0.0 | 15.9 | 28.6 | 0.0 | 0.0 | 2,999.6 | 0.0 | 0.0 | 2,999.6 | 43.9 | 0.0 | 1,405.2 | 1,550.5 | 1,003.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00303 |
1915 | 31.4 | 0.0 | 16.0 | 28.6 | 0.0 | 0.0 | 2,999.6 | 0.0 | 0.0 | 2,999.6 | 43.9 | 0.0 | 1,405.2 | 1,550.5 | 1,003.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00304 |
1916 | 29.6 | 0.0 | 15.1 | 26.9 | 0.0 | 0.0 | 2,820.9 | 0.0 | 0.0 | 2,820.9 | 41.3 | 0.0 | 1,349.4 | 1,430.2 | 932.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00305 |
1917 | 20.6 | 0.0 | 9.8 | 18.7 | 0.0 | 0.0 | 1,963.3 | 0.0 | 0.0 | 1,963.3 | 28.8 | 0.0 | 1,080.6 | 853.9 | 567.0 | ||||||||||||||||||||||||||||||||||||||||||||||
02369 |
2624 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00309 |
3318 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00321 |
B-2 | 43.3 | 0.0 | 22.1 | 38.3 | 0.0 | 0.0 | 4,008.6 | 0.0 | 0.0 | 4,008.6 | 58.7 | 0.0 | 877.5 | 3,072.4 | 1,942.0 | ||||||||||||||||||||||||||||||||||||||||||||||
01130 |
FIXED EXP DIAT PDP | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,465.1 | -2,465.1 | -2,012.8 | ||||||||||||||||||||||||||||||||||||||||||||||
02372 |
OD PDP ABANDONMENT | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,400.0 | 0.0 | -1,400.0 | -304.8 | ||||||||||||||||||||||||||||||||||||||||||||||
TOTAL - PDP RESERVES |
650.4 | 0.0 | 326.4 | 591.5 | 0.0 | 0.0 | 61,952.2 | 0.0 | 0.0 | 61,952.2 | 907.4 | 1,400.0 | 30,733.1 | 28,911.8 | 18,908.2 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 4
SUMMARY PROJECTION OF RESERVES AND REVENUE AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY – CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
360.6 | 0.0 | 183.9 | 328.6 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 34,415.0 | 0.0 | 0.0 | 34,415.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
643.8 | 0.0 | 328.3 | 586.7 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 61,450.2 | 0.0 | 0.0 | 61,450.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
610.1 | 0.0 | 311.1 | 553.5 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 57,971.7 | 0.0 | 0.0 | 57,971.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
579.6 | 0.0 | 295.6 | 501.8 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 52,559.4 | 0.0 | 0.0 | 52,559.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
550.6 | 0.0 | 280.8 | 476.7 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 49,933.2 | 0.0 | 0.0 | 49,933.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
524.5 | 0.0 | 267.5 | 454.1 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 47,564.9 | 0.0 | 0.0 | 47,564.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
496.9 | 0.0 | 253.4 | 430.2 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 45,061.6 | 0.0 | 0.0 | 45,061.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
472.1 | 0.0 | 240.8 | 408.7 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 42,810.0 | 0.0 | 0.0 | 42,810.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
448.5 | 0.0 | 228.7 | 388.3 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 40,670.9 | 0.0 | 0.0 | 40,670.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
427.2 | 0.0 | 217.9 | 369.9 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 38,741.9 | 0.0 | 0.0 | 38,741.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
404.7 | 0.0 | 206.4 | 350.4 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 36,702.9 | 0.0 | 0.0 | 36,702.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
384.5 | 0.0 | 196.1 | 332.9 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 34,869.0 | 0.0 | 0.0 | 34,869.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
365.3 | 0.0 | 186.3 | 316.3 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 33,126.7 | 0.0 | 0.0 | 33,126.7 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
6,268.3 | 0.0 | 3,196.8 | 5,498.3 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 575,877.5 | 0.0 | 0.0 | 575,877.5 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
733.4 | 0.0 | 374.0 | 635.0 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 66,513.5 | 0.0 | 0.0 | 66,513.5 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
7,001.7 | 0.0 | 3,570.9 | 6,133.3 | 0.0 | 0.0 | 104.738 | 0.000 | 0.000 | 642,391.0 | 0.0 | 0.0 | 642,391.0 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
7,001.7 | 0.0 | 3,570.9 |
PERIOD ENDING M-D-Y |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE | TAXES | CAPITAL | OPERATING | UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||||
COMPLETIONS | PRODUCTION | AD VALOREM | COST | EXPENSE | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | ||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||||
12-31-2013 |
0 | 0.0 | 0.0 | 0.0 | 3,766.1 | 0.0 | -3,766.1 | -3,766.1 | -3,510.3 | -3,510.3 | 8 | 149,400.4 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
0 | 0.0 | 0.0 | 0.0 | 68,539.9 | 0.0 | -68,539.9 | -72,305.9 | -58,950.0 | -62,460.3 | 12 | 99,509.4 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
110 | 100.2 | 46.2 | 457.8 | 35,297.5 | 10,127.2 | -11,513.7 | -83,819.7 | -10,012.7 | -72,473.0 | 15 | 72,877.1 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
110 | 100.2 | 82.5 | 817.5 | 0.0 | 15,521.4 | 45,028.7 | -38,791.0 | 32,274.9 | -40,198.1 | 20 | 41,780.4 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
110 | 99.8 | 77.8 | 771.2 | 0.0 | 14,132.0 | 42,990.6 | 4,199.7 | 28,022.9 | -12,175.2 | 25 | 21,430.9 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
110 | 95.2 | 70.6 | 699.2 | 0.0 | 13,115.8 | 38,673.9 | 42,873.5 | 22,915.1 | 10,739.9 | 30 | 7,759.5 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
110 | 95.2 | 67.0 | 664.3 | 0.0 | 12,746.8 | 36,455.1 | 79,328.7 | 19,638.1 | 30,378.0 | 35 | -1,611.5 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
110 | 95.2 | 63.9 | 632.8 | 0.0 | 12,416.3 | 34,451.9 | 113,780.6 | 16,870.8 | 47,248.8 | 40 | -8,126.8 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
110 | 95.2 | 60.5 | 599.5 | 0.0 | 12,055.5 | 32,346.1 | 146,126.6 | 14,398.7 | 61,647.4 | 45 | -12,695.3 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
110 | 95.2 | 57.5 | 569.5 | 0.0 | 11,732.8 | 30,450.2 | 176,576.9 | 12,323.3 | 73,970.7 | 50 | -15,906.8 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
110 | 95.2 | 54.6 | 541.1 | 0.0 | 11,424.1 | 28,651.1 | 205,228.0 | 10,541.8 | 84,512.5 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
110 | 95.2 | 52.0 | 515.4 | 0.0 | 11,147.9 | 27,026.6 | 232,254.6 | 9,039.6 | 93,552.1 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
110 | 95.2 | 49.3 | 488.3 | 0.0 | 10,845.6 | 25,319.8 | 257,574.4 | 7,698.3 | 101,250.4 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
110 | 95.2 | 46.8 | 463.9 | 0.0 | 10,575.4 | 23,782.9 | 281,357.3 | 6,574.1 | 107,824.5 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
110 | 95.2 | 44.5 | 440.7 | 0.0 | 10,316.8 | 22,324.7 | 303,682.0 | 5,610.4 | 113,434.9 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
773.2 | 7,661.3 | 107,603.4 | 156,157.5 | 303,682.0 | 303,682.0 | 113,434.9 | 113,434.9 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
89.3 | 884.9 | 5,250.0 | 21,937.7 | 38,351.7 | 342,033.7 | 8,557.2 | 121,992.1 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 17.6 YRS |
|
862.5 | 8,546.1 | 112,853.4 | 178,095.2 | 342,033.7 | 342,033.7 | 121,992.1 | 121,992.1 |
PRELIMINARY RUN - FOR REVIEW ONLY All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 5
BASIC DATA AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
ACTIVE | GROSS ULTIMATE | WORKING | REVENUE | OIL/CND | NGL | GAS | GRS OPERATING | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
COMPLTNS | OIL/CND | GAS | INTEREST | INTEREST | $/BBL | $/BBL | $/MCF | EXPENSE M$/M | LIFE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LEASE NAME |
OIL | GAS | MBBL | MMCF | START | END | START | END | START | END | START | END | START | END | START | END | YRS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED UNDEVELOPED RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00323 |
110 WELL 001 |
1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00324 |
110 WELL 002 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00325 |
110 WELL 003 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00326 |
110 WELL 004 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00327 |
110 WELL 005 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00328 |
110 WELL 006 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00329 |
110 WELL 007 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00330 |
110 WELL 008 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00331 |
110 WELL 009 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00332 |
110 WELL 010 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00333 |
110 WELL 011 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00334 |
110 WELL 012 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00335 |
110 WELL 013 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00336 |
110 WELL 014 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00337 |
110 WELL 015 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00338 |
110 WELL 016 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00339 |
110 WELL 017 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00340 |
110 WELL 018 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00341 |
110 WELL 019 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00342 |
110 WELL 020 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00343 |
110 WELL 021 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00344 |
110 WELL 022 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00345 |
110 WELL 023 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00346 |
110 WELL 024 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00347 |
110 WELL 025 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00348 |
110 WELL 026 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00349 |
110 WELL 027 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00350 |
110 WELL 028 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00351 |
110 WELL 029 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00352 |
110 WELL 030 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00353 |
110 WELL 031 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00354 |
110 WELL 032 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00355 |
110 WELL 033 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00356 |
110 WELL 034 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00357 |
110 WELL 035 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00358 |
110 WELL 036 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00359 |
110 WELL 037 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00360 |
110 WELL 038 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 6
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL | NET CAP | OPERATING | NET | CUM P.W. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
LEASE NAME |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
TAXES M$ |
COST M$ |
EXPENSE M$ |
REVENUE M$ |
10 % M$ |
||||||||||||||||||||||||||||||||||||||||||||||
PROVED UNDEVELOPED RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00323 |
110 WELL 001 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.3 | 0.0 | 0.0 | 5,844.3 | 85.6 | 423.1 | 1,521.6 | 3,813.9 | 1,647.4 | ||||||||||||||||||||||||||||||||||||||||||||||
00324 |
110 WELL 002 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.3 | 0.0 | 0.0 | 5,844.3 | 85.6 | 423.1 | 1,521.6 | 3,813.9 | 1,647.4 | ||||||||||||||||||||||||||||||||||||||||||||||
00325 |
110 WELL 003 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.3 | 0.0 | 0.0 | 5,844.3 | 85.6 | 423.1 | 1,521.6 | 3,813.9 | 1,647.4 | ||||||||||||||||||||||||||||||||||||||||||||||
00326 |
110 WELL 004 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,646.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00327 |
110 WELL 005 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,646.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00328 |
110 WELL 006 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,646.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00329 |
110 WELL 007 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,646.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00330 |
110 WELL 008 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,646.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00331 |
110 WELL 009 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,649.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00332 |
110 WELL 010 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.4 | 0.0 | 0.0 | 5,844.4 | 85.6 | 423.1 | 1,521.7 | 3,814.0 | 1,650.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00333 |
110 WELL 011 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,649.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00334 |
110 WELL 012 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,649.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00335 |
110 WELL 013 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,649.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00336 |
110 WELL 014 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,649.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00337 |
110 WELL 015 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,649.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00338 |
110 WELL 016 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,649.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00339 |
110 WELL 017 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,649.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00340 |
110 WELL 018 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,658.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00341 |
110 WELL 019 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,658.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00342 |
110 WELL 020 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,658.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00343 |
110 WELL 021 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,658.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00344 |
110 WELL 022 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,658.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00345 |
110 WELL 023 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,658.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00346 |
110 WELL 024 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,658.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00347 |
110 WELL 025 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,658.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00348 |
110 WELL 026 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,658.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00349 |
110 WELL 027 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,661.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00350 |
110 WELL 028 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,661.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00351 |
110 WELL 029 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,661.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00352 |
110 WELL 030 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,661.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00353 |
110 WELL 031 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,661.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00354 |
110 WELL 032 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,661.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00355 |
110 WELL 033 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,661.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00356 |
110 WELL 034 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,661.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00357 |
110 WELL 035 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,661.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00358 |
110 WELL 036 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,664.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00359 |
110 WELL 037 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,664.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00360 |
110 WELL 038 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.4 | 0.0 | 0.0 | 5,844.4 | 85.6 | 423.1 | 1,521.7 | 3,814.0 | 1,665.4 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 7
BASIC DATA AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
ACTIVE | GROSS ULTIMATE | WORKING | REVENUE | OIL/CND | NGL | GAS | GRS OPERATING | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
COMPLTNS | OIL/CND | GAS | INTEREST | INTEREST | $/BBL | $/BBL | $/MCF | EXPENSE M$/M | LIFE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LEASE NAME |
OIL | GAS | MBBL | MMCF | START | END | START | END | START | END | START | END | START | END | START | END | YRS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED UNDEVELOPED RESERVES (CONTINUED) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00361 |
110 WELL 039 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00362 |
110 WELL 040 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00363 |
110 WELL 041 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00364 |
110 WELL 042 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00365 |
110 WELL 043 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00366 |
110 WELL 044 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00367 |
110 WELL 045 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00368 |
110 WELL 046 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00369 |
110 WELL 047 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00370 |
110 WELL 048 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00371 |
110 WELL 049 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00372 |
110 WELL 050 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00373 |
110 WELL 051 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00374 |
110 WELL 052 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00375 |
110 WELL 053 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00376 |
110 WELL 054 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00377 |
110 WELL 055 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00378 |
110 WELL 056 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00379 |
110 WELL 057 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00380 |
110 WELL 058 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00381 |
110 WELL 059 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00382 |
110 WELL 060 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00383 |
110 WELL 061 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00384 |
110 WELL 062 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00385 |
110 WELL 063 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00386 |
110 WELL 064 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00387 |
110 WELL 065 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00388 |
110 WELL 066 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00389 |
110 WELL 067 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00390 |
110 WELL 068 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00391 |
110 WELL 069 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00392 |
110 WELL 070 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00393 |
110 WELL 071 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00394 |
110 WELL 072 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00395 |
110 WELL 073 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00396 |
110 WELL 074 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00397 |
110 WELL 075 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00398 |
110 WELL 076 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 8
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL | NET CAP | OPERATING | NET | CUM P.W. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
LEASE NAME |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
TAXES M$ |
COST M$ |
EXPENSE M$ |
REVENUE M$ |
10 % M$ |
||||||||||||||||||||||||||||||||||||||||||||||
PROVED UNDEVELOPED RESERVES (CONTINUED) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00361 |
110 WELL 039 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,663.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00362 |
110 WELL 040 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,663.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00363 |
110 WELL 041 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,663.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00364 |
110 WELL 042 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,663.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00365 |
110 WELL 043 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.2 | 0.0 | 0.0 | 5,844.2 | 85.6 | 423.1 | 1,521.8 | 3,813.7 | 1,663.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00366 |
110 WELL 044 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,664.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00367 |
110 WELL 045 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,667.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00368 |
110 WELL 046 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,667.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00369 |
110 WELL 047 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,667.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00370 |
110 WELL 048 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,667.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00371 |
110 WELL 049 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.8 | 0.0 | 0.0 | 5,844.8 | 85.6 | 423.1 | 1,522.0 | 3,814.1 | 1,667.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00372 |
110 WELL 050 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.4 | 0.0 | 0.0 | 5,844.4 | 85.6 | 423.1 | 1,521.7 | 3,814.0 | 1,668.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00373 |
110 WELL 051 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.4 | 0.0 | 0.0 | 5,844.4 | 85.6 | 423.1 | 1,521.7 | 3,814.0 | 1,668.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00374 |
110 WELL 052 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,844.4 | 0.0 | 0.0 | 5,844.4 | 85.6 | 423.1 | 1,521.7 | 3,814.0 | 1,668.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00375 |
110 WELL 053 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,845.2 | 0.0 | 0.0 | 5,845.2 | 85.6 | 423.1 | 1,521.9 | 3,814.6 | 1,668.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00376 |
110 WELL 054 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,842.1 | 0.0 | 0.0 | 5,842.1 | 85.6 | 423.1 | 1,521.4 | 3,812.0 | 1,652.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00377 |
110 WELL 055 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,842.1 | 0.0 | 0.0 | 5,842.1 | 85.6 | 423.1 | 1,521.4 | 3,812.0 | 1,652.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00378 |
110 WELL 056 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,842.1 | 0.0 | 0.0 | 5,842.1 | 85.6 | 423.1 | 1,521.4 | 3,812.0 | 1,652.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00379 |
110 WELL 057 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,843.0 | 0.0 | 0.0 | 5,843.0 | 85.6 | 423.1 | 1,521.5 | 3,812.8 | 1,653.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00380 |
110 WELL 058 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,843.0 | 0.0 | 0.0 | 5,843.0 | 85.6 | 423.1 | 1,521.5 | 3,812.8 | 1,653.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00381 |
110 WELL 059 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,843.0 | 0.0 | 0.0 | 5,843.0 | 85.6 | 423.1 | 1,521.5 | 3,812.8 | 1,653.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00382 |
110 WELL 060 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,843.0 | 0.0 | 0.0 | 5,843.0 | 85.6 | 423.1 | 1,521.5 | 3,812.8 | 1,653.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00383 |
110 WELL 061 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,843.0 | 0.0 | 0.0 | 5,843.0 | 85.6 | 423.1 | 1,521.5 | 3,812.8 | 1,653.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00384 |
110 WELL 062 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,842.1 | 0.0 | 0.0 | 5,842.1 | 85.6 | 423.1 | 1,521.4 | 3,812.0 | 1,652.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00385 |
110 WELL 063 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,840.1 | 0.0 | 0.0 | 5,840.1 | 85.5 | 423.1 | 1,520.7 | 3,810.7 | 1,639.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00386 |
110 WELL 064 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,840.1 | 0.0 | 0.0 | 5,840.1 | 85.5 | 423.1 | 1,520.7 | 3,810.7 | 1,639.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00387 |
110 WELL 065 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,840.1 | 0.0 | 0.0 | 5,840.1 | 85.5 | 423.1 | 1,520.7 | 3,810.7 | 1,639.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00388 |
110 WELL 066 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,840.1 | 0.0 | 0.0 | 5,840.1 | 85.5 | 423.1 | 1,520.7 | 3,810.7 | 1,639.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00389 |
110 WELL 067 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,840.1 | 0.0 | 0.0 | 5,840.1 | 85.5 | 423.1 | 1,520.7 | 3,810.7 | 1,639.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00390 |
110 WELL 068 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,840.1 | 0.0 | 0.0 | 5,840.1 | 85.5 | 423.1 | 1,520.7 | 3,810.7 | 1,639.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00391 |
110 WELL 069 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,840.1 | 0.0 | 0.0 | 5,840.1 | 85.5 | 423.1 | 1,520.7 | 3,810.7 | 1,639.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00392 |
110 WELL 070 | 63.7 | 0.0 | 32.5 | 55.8 | 0.0 | 0.0 | 5,840.1 | 0.0 | 0.0 | 5,840.1 | 85.5 | 423.1 | 1,520.7 | 3,810.7 | 1,639.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00393 |
110 WELL 071 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,837.9 | 0.0 | 0.0 | 5,837.9 | 85.5 | 423.1 | 1,520.3 | 3,808.9 | 1,624.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00394 |
110 WELL 072 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,837.9 | 0.0 | 0.0 | 5,837.9 | 85.5 | 423.1 | 1,520.3 | 3,808.9 | 1,624.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00395 |
110 WELL 073 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,837.9 | 0.0 | 0.0 | 5,837.9 | 85.5 | 423.1 | 1,520.3 | 3,808.9 | 1,624.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00396 |
110 WELL 074 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,837.9 | 0.0 | 0.0 | 5,837.9 | 85.5 | 423.1 | 1,520.3 | 3,808.9 | 1,624.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00397 |
110 WELL 075 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,837.9 | 0.0 | 0.0 | 5,837.9 | 85.5 | 423.1 | 1,520.3 | 3,808.9 | 1,624.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00398 |
110 WELL 076 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,837.9 | 0.0 | 0.0 | 5,837.9 | 85.5 | 423.1 | 1,520.3 | 3,808.9 | 1,624.9 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 9
BASIC DATA AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
ACTIVE | GROSS ULTIMATE | WORKING | REVENUE | OIL/CND | NGL | GAS | GRS OPERATING | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
COMPLTNS | OIL/CND | GAS | INTEREST | INTEREST | $/BBL | $/BBL | $/MCF | EXPENSE M$/M | LIFE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LEASE NAME |
OIL | GAS | MBBL | MMCF | START | END | START | END | START | END | START | END | START | END | START | END | YRS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED UNDEVELOPED RESERVES (CONTINUED) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00399 |
110 WELL 077 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00400 |
110 WELL 078 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00401 |
110 WELL 079 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00402 |
110 WELL 080 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00403 |
110 WELL 081 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00404 |
110 WELL 082 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00405 |
110 WELL 083 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00406 |
110 WELL 084 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00407 |
110 WELL 085 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00408 |
110 WELL 086 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00409 |
110 WELL 087 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00410 |
110 WELL 088 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00411 |
110 WELL 089 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00412 |
110 WELL 090 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00413 |
110 WELL 091 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00414 |
110 WELL 092 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00415 |
110 WELL 093 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00416 |
110 WELL 094 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00417 |
110 WELL 095 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00418 |
110 WELL 096 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00419 |
110 WELL 097 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00420 |
110 WELL 098 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00421 |
110 WELL 099 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00422 |
110 WELL 100 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00423 |
110 WELL 101 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00424 |
110 WELL 102 | 1 | 0 | 63.7 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00425 |
110 WELL 103 | 1 | 0 | 63.6 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00426 |
110 WELL 104 | 1 | 0 | 63.6 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00427 |
110 WELL 105 | 1 | 0 | 63.6 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00428 |
110 WELL 106 | 1 | 0 | 63.6 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00429 |
110 WELL 107 | 1 | 0 | 63.6 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00430 |
110 WELL 108 | 1 | 0 | 63.6 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00431 |
110 WELL 109 | 1 | 0 | 63.6 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00432 |
110 WELL 110 | 1 | 0 | 63.6 | 32.5 | 100.000 | 95.455 | 91.129 | 86.584 | 104.738 | 104.738 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 4.9 | 17.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
01131 |
CAPEX 110 PROJECT | 0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 91.129 | 91.129 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 2.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02393 |
CAPEX PIPELINE AND ROAD | 0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 91.129 | 91.129 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 1.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02406 |
FIXED EXP DIAT PUD | 0 | 0 | 0.0 | 0.0 | 100.000 | 95.455 | 91.129 | 86.584 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 17.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02373 |
110 ABANDONMENT | 0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 91.129 | 91.129 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 10
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR | |||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL | NET CAP | OPERATING | NET | CUM P.W. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
LEASE NAME |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
TAXES M$ |
COST M$ |
EXPENSE M$ |
REVENUE M$ |
10 % M$ |
||||||||||||||||||||||||||||||||||||||||||||||
PROVED UNDEVELOPED RESERVES (CONTINUED) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00399 |
110 WELL 077 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,837.9 | 0.0 | 0.0 | 5,837.9 | 85.5 | 423.1 | 1,520.3 | 3,808.9 | 1,624.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00400 |
110 WELL 078 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,837.9 | 0.0 | 0.0 | 5,837.9 | 85.5 | 423.1 | 1,520.3 | 3,808.9 | 1,624.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00401 |
110 WELL 079 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,835.7 | 0.0 | 0.0 | 5,835.7 | 85.5 | 423.1 | 1,519.8 | 3,807.3 | 1,611.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00402 |
110 WELL 080 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,835.7 | 0.0 | 0.0 | 5,835.7 | 85.5 | 423.1 | 1,519.8 | 3,807.3 | 1,611.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00403 |
110 WELL 081 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,835.7 | 0.0 | 0.0 | 5,835.7 | 85.5 | 423.1 | 1,519.8 | 3,807.3 | 1,611.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00404 |
110 WELL 082 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,835.7 | 0.0 | 0.0 | 5,835.7 | 85.5 | 423.1 | 1,519.8 | 3,807.3 | 1,611.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00405 |
110 WELL 083 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,835.7 | 0.0 | 0.0 | 5,835.7 | 85.5 | 423.1 | 1,519.8 | 3,807.3 | 1,611.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00406 |
110 WELL 084 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,835.7 | 0.0 | 0.0 | 5,835.7 | 85.5 | 423.1 | 1,519.8 | 3,807.3 | 1,611.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00407 |
110 WELL 085 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,835.7 | 0.0 | 0.0 | 5,835.7 | 85.5 | 423.1 | 1,519.8 | 3,807.3 | 1,611.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00408 |
110 WELL 086 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,835.7 | 0.0 | 0.0 | 5,835.7 | 85.5 | 423.1 | 1,519.8 | 3,807.3 | 1,611.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00409 |
110 WELL 087 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,833.5 | 0.0 | 0.0 | 5,833.5 | 85.4 | 423.1 | 1,519.3 | 3,805.6 | 1,597.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00410 |
110 WELL 088 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,833.5 | 0.0 | 0.0 | 5,833.5 | 85.4 | 423.1 | 1,519.3 | 3,805.6 | 1,597.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00411 |
110 WELL 089 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,833.5 | 0.0 | 0.0 | 5,833.5 | 85.4 | 423.1 | 1,519.3 | 3,805.6 | 1,597.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00412 |
110 WELL 090 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,833.5 | 0.0 | 0.0 | 5,833.5 | 85.4 | 423.1 | 1,519.3 | 3,805.6 | 1,597.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00413 |
110 WELL 091 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,833.5 | 0.0 | 0.0 | 5,833.5 | 85.4 | 423.1 | 1,519.3 | 3,805.6 | 1,597.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00414 |
110 WELL 092 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,833.5 | 0.0 | 0.0 | 5,833.5 | 85.4 | 423.1 | 1,519.3 | 3,805.6 | 1,597.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00415 |
110 WELL 093 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,833.5 | 0.0 | 0.0 | 5,833.5 | 85.4 | 423.1 | 1,519.3 | 3,805.6 | 1,597.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00416 |
110 WELL 094 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,833.5 | 0.0 | 0.0 | 5,833.5 | 85.4 | 423.1 | 1,519.3 | 3,805.6 | 1,597.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00417 |
110 WELL 095 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,831.4 | 0.0 | 0.0 | 5,831.4 | 85.4 | 423.1 | 1,518.8 | 3,804.0 | 1,583.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00418 |
110 WELL 096 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,831.4 | 0.0 | 0.0 | 5,831.4 | 85.4 | 423.1 | 1,518.8 | 3,804.0 | 1,583.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00419 |
110 WELL 097 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,831.4 | 0.0 | 0.0 | 5,831.4 | 85.4 | 423.1 | 1,518.8 | 3,804.0 | 1,583.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00420 |
110 WELL 098 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,831.4 | 0.0 | 0.0 | 5,831.4 | 85.4 | 423.1 | 1,518.8 | 3,804.0 | 1,583.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00421 |
110 WELL 099 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,831.4 | 0.0 | 0.0 | 5,831.4 | 85.4 | 423.1 | 1,518.8 | 3,804.0 | 1,583.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00422 |
110 WELL 100 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,831.4 | 0.0 | 0.0 | 5,831.4 | 85.4 | 423.1 | 1,518.8 | 3,804.0 | 1,583.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00423 |
110 WELL 101 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,831.4 | 0.0 | 0.0 | 5,831.4 | 85.4 | 423.1 | 1,518.8 | 3,804.0 | 1,583.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00424 |
110 WELL 102 | 63.7 | 0.0 | 32.5 | 55.7 | 0.0 | 0.0 | 5,831.4 | 0.0 | 0.0 | 5,831.4 | 85.4 | 423.1 | 1,518.8 | 3,804.0 | 1,583.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00425 |
110 WELL 103 | 63.6 | 0.0 | 32.5 | 55.6 | 0.0 | 0.0 | 5,827.7 | 0.0 | 0.0 | 5,827.7 | 85.4 | 423.1 | 1,517.8 | 3,801.4 | 1,569.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00426 |
110 WELL 104 | 63.6 | 0.0 | 32.5 | 55.6 | 0.0 | 0.0 | 5,827.7 | 0.0 | 0.0 | 5,827.7 | 85.4 | 423.1 | 1,517.8 | 3,801.4 | 1,569.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00427 |
110 WELL 105 | 63.6 | 0.0 | 32.5 | 55.6 | 0.0 | 0.0 | 5,827.7 | 0.0 | 0.0 | 5,827.7 | 85.4 | 423.1 | 1,517.8 | 3,801.4 | 1,569.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00428 |
110 WELL 106 | 63.6 | 0.0 | 32.5 | 55.6 | 0.0 | 0.0 | 5,827.7 | 0.0 | 0.0 | 5,827.7 | 85.4 | 423.1 | 1,517.8 | 3,801.4 | 1,569.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00429 |
110 WELL 107 | 63.6 | 0.0 | 32.5 | 55.6 | 0.0 | 0.0 | 5,827.7 | 0.0 | 0.0 | 5,827.7 | 85.4 | 423.1 | 1,517.8 | 3,801.4 | 1,569.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00430 |
110 WELL 108 | 63.6 | 0.0 | 32.5 | 55.6 | 0.0 | 0.0 | 5,827.7 | 0.0 | 0.0 | 5,827.7 | 85.4 | 423.1 | 1,517.8 | 3,801.4 | 1,569.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00431 |
110 WELL 109 | 63.6 | 0.0 | 32.5 | 55.6 | 0.0 | 0.0 | 5,827.7 | 0.0 | 0.0 | 5,827.7 | 85.4 | 423.1 | 1,517.8 | 3,801.4 | 1,569.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00432 |
110 WELL 110 | 63.6 | 0.0 | 32.5 | 55.6 | 0.0 | 0.0 | 5,827.7 | 0.0 | 0.0 | 5,827.7 | 85.4 | 423.1 | 1,517.8 | 3,801.4 | 1,569.7 | ||||||||||||||||||||||||||||||||||||||||||||||
01131 |
CAPEX 110 PROJECT | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 48,136.5 | 0.0 | -48,136.5 | -40,893.5 | ||||||||||||||||||||||||||||||||||||||||||||||
02393 |
CAPEX PIPELINE AND ROAD | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12,921.2 | 0.0 | -12,921.2 | -11,516.3 | ||||||||||||||||||||||||||||||||||||||||||||||
02406 |
FIXED EXP DIAT PUD | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10,808.9 | -10,808.9 | -4,482.6 | ||||||||||||||||||||||||||||||||||||||||||||||
02373 |
110 ABANDONMENT | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5,250.0 | 0.0 | -5,250.0 | -893.6 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 11
BASIC DATA AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES | |||
LOCATED IN THE DIATOMITE RESERVOIR | ||||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
ACTIVE | GROSS ULTIMATE | WORKING | REVENUE | OIL/CND | NGL | GAS | GRS OPERATING | |||||||||||||||||||||||||||||||||
PHDWIN ID |
COMPLTNS | OIL/CND | GAS | INTEREST | INTEREST | $/BBL | $/BBL | $/MCF | EXPENSE M$/M | LIFE | ||||||||||||||||||||||||||||||
LEASE NAME |
OIL | GAS | MBBL | MMCF | START | END | START | END | START | END | START | END | START | END | START | END | YRS | |||||||||||||||||||||||
TOTAL - PUD RESERVES |
7,001.7 | 3,570.9 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 12
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | PROVED UNDEVELOPED RESERVES | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE DIATOMITE RESERVOIR ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL | NET CAP | OPERATING | NET | CUM P.W. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
LEASE NAME |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
TAXES M$ |
COST M$ |
EXPENSE M$ |
REVENUE M$ |
10 % M$ |
||||||||||||||||||||||||||||||||||||||||||||||
TOTAL - PUD RESERVES |
7,001.7 | 0.0 | 3,570.9 | 6,133.3 | 0.0 | 0.0 | 642,391.0 | 0.0 | 0.0 | 642,391.0 | 9,408.6 | 112,853.4 | 178,095.2 | 342,033.7 | 121,992.1 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 13
MONTEREY RESERVOIR
ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA
SUMMARY PROJECTION OF RESERVES AND REVENUE AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY – CERTAIN PROPERTIES LOCATED IN THE MONTEREY RESERVOIR | |||
TOTAL PROVED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
71.3 | 0.0 | 193.9 | 62.0 | 0.0 | 93.7 | 104.106 | 0.000 | 1.958 | 6,452.6 | 0.0 | 183.5 | 6,636.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
90.5 | 0.0 | 242.2 | 78.9 | 0.0 | 70.1 | 104.106 | 0.000 | 1.958 | 8,215.6 | 0.0 | 137.3 | 8,352.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
137.4 | 0.0 | 382.5 | 120.4 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 12,537.3 | 0.0 | 0.0 | 12,537.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
117.9 | 0.0 | 328.8 | 103.2 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 10,741.4 | 0.0 | 0.0 | 10,741.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
102.1 | 0.0 | 284.8 | 89.3 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 9,299.1 | 0.0 | 0.0 | 9,299.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
91.3 | 0.0 | 254.1 | 79.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 8,301.1 | 0.0 | 0.0 | 8,301.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
83.1 | 0.0 | 231.0 | 72.6 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 7,553.5 | 0.0 | 0.0 | 7,553.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
76.8 | 0.0 | 212.0 | 67.0 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 6,978.0 | 0.0 | 0.0 | 6,978.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
71.4 | 0.0 | 196.0 | 62.2 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 6,479.4 | 0.0 | 0.0 | 6,479.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
66.7 | 0.0 | 183.1 | 58.1 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 6,050.2 | 0.0 | 0.0 | 6,050.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
62.9 | 0.0 | 172.5 | 54.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 5,702.1 | 0.0 | 0.0 | 5,702.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
59.7 | 0.0 | 163.3 | 52.1 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 5,419.1 | 0.0 | 0.0 | 5,419.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
56.7 | 0.0 | 154.2 | 49.4 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 5,138.8 | 0.0 | 0.0 | 5,138.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
54.0 | 0.0 | 147.2 | 47.1 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,898.8 | 0.0 | 0.0 | 4,898.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
51.7 | 0.0 | 138.5 | 45.0 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,683.4 | 0.0 | 0.0 | 4,683.4 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
1,193.3 | 0.0 | 3,284.1 | 1,041.7 | 0.0 | 163.8 | 104.106 | 0.000 | 1.958 | 108,450.2 | 0.0 | 320.8 | 108,771.0 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
993.0 | 0.0 | 2,562.8 | 863.6 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 89,906.5 | 0.0 | 0.0 | 89,906.5 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
2,186.3 | 0.0 | 5,846.8 | 1,905.3 | 0.0 | 163.8 | 104.106 | 0.000 | 1.958 | 198,356.7 | 0.0 | 320.8 | 198,677.5 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
15,556.3 | 0.0 | 6,951.6 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
17,742.6 | 0.0 | 12,798.5 |
PERIOD |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE | TAXES | CAPITAL | OPERATING | UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||||
COMPLETIONS | PRODUCTION | AD VALOREM | COST | EXPENSE | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | ||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||||
12-31-2013 |
43 | 46.8 | 10.0 | 88.3 | 428.0 | 2,491.1 | 3,618.7 | 3,618.7 | 3,444.5 | 3,444.5 | 8 | 36,209.6 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
45 | 45.1 | 12.1 | 111.1 | 11,930.0 | 2,949.7 | -6,650.0 | -3,031.3 | -5,623.8 | -2,179.3 | 12 | 26,783.6 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
49 | 42.9 | 16.9 | 166.8 | 2,115.0 | 4,075.6 | 6,162.9 | 3,131.6 | 4,788.3 | 2,608.9 | 15 | 22,082.8 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
49 | 42.9 | 14.5 | 142.9 | 0.0 | 3,619.7 | 6,964.3 | 10,095.9 | 4,997.8 | 7,606.8 | 20 | 16,762.6 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
49 | 42.9 | 12.6 | 123.7 | 0.0 | 3,250.0 | 5,912.8 | 16,008.7 | 3,856.1 | 11,462.8 | 25 | 13,269.5 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
49 | 42.8 | 11.2 | 110.4 | 0.0 | 2,993.2 | 5,186.3 | 21,194.9 | 3,074.4 | 14,537.3 | 30 | 10,832.6 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
49 | 42.8 | 10.2 | 100.5 | 0.0 | 2,799.7 | 4,643.1 | 25,838.0 | 2,502.0 | 17,039.3 | 35 | 9,057.2 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
49 | 42.8 | 9.4 | 92.8 | 0.0 | 2,643.8 | 4,231.9 | 30,069.9 | 2,072.8 | 19,112.1 | 40 | 7,721.4 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
48 | 41.9 | 8.8 | 86.2 | 0.0 | 2,509.3 | 3,875.2 | 33,945.1 | 1,725.3 | 20,837.3 | 45 | 6,690.8 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
48 | 41.8 | 8.2 | 80.5 | 0.0 | 2,381.1 | 3,580.5 | 37,525.6 | 1,449.2 | 22,286.5 | 50 | 5,879.7 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
46 | 40.1 | 7.7 | 75.9 | 0.0 | 2,283.6 | 3,335.0 | 40,860.6 | 1,227.1 | 23,513.6 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
46 | 40.1 | 7.3 | 72.1 | 0.0 | 2,204.3 | 3,135.4 | 43,995.9 | 1,048.7 | 24,562.3 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
45 | 39.2 | 6.9 | 68.4 | 0.0 | 2,123.5 | 2,940.0 | 46,935.9 | 893.8 | 25,456.2 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
45 | 39.2 | 6.6 | 65.2 | 0.0 | 2,051.7 | 2,775.3 | 49,711.2 | 767.1 | 26,223.3 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
44 | 38.3 | 6.3 | 62.3 | 0.0 | 1,989.6 | 2,625.1 | 52,336.3 | 659.7 | 26,882.9 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
148.8 | 1,447.0 | 14,473.0 | 40,365.9 | 52,336.3 | 52,336.3 | 26,882.9 | 26,882.9 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
121.4 | 1,196.1 | 15,540.9 | 46,652.7 | 26,395.3 | 78,731.6 | 4,036.9 | 30,919.8 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 50.0 YRS |
|
270.2 | 2,643.1 | 30,013.9 | 87,018.7 | 78,731.6 | 78,731.6 | 30,919.8 | 30,919.8 |
PRELIMINARY RUN - FOR REVIEW ONLY All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 14
SUMMARY PROJECTION OF RESERVES AND REVENUE AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY – CERTAIN PROPERTIES LOCATED IN THE MONTEREY RESERVOIR | |||
PROVED DEVELOPED PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
68.4 | 0.0 | 181.4 | 59.4 | 0.0 | 93.7 | 104.106 | 0.000 | 1.958 | 6,188.3 | 0.0 | 183.5 | 6,371.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
64.9 | 0.0 | 173.3 | 56.4 | 0.0 | 70.1 | 104.106 | 0.000 | 1.958 | 5,871.8 | 0.0 | 137.3 | 6,009.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
62.0 | 0.0 | 166.2 | 53.9 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 5,611.3 | 0.0 | 0.0 | 5,611.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
59.5 | 0.0 | 160.1 | 51.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 5,391.7 | 0.0 | 0.0 | 5,391.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
56.9 | 0.0 | 153.6 | 49.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 5,152.1 | 0.0 | 0.0 | 5,152.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
54.8 | 0.0 | 148.1 | 47.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,964.7 | 0.0 | 0.0 | 4,964.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
52.8 | 0.0 | 142.8 | 46.0 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,790.4 | 0.0 | 0.0 | 4,790.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
51.1 | 0.0 | 136.2 | 44.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,631.2 | 0.0 | 0.0 | 4,631.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
49.2 | 0.0 | 130.4 | 42.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,460.2 | 0.0 | 0.0 | 4,460.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
47.2 | 0.0 | 125.4 | 41.1 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,281.4 | 0.0 | 0.0 | 4,281.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
45.6 | 0.0 | 121.2 | 39.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,133.2 | 0.0 | 0.0 | 4,133.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
44.2 | 0.0 | 117.2 | 38.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,009.2 | 0.0 | 0.0 | 4,009.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
42.6 | 0.0 | 112.5 | 37.1 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 3,867.5 | 0.0 | 0.0 | 3,867.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
41.3 | 0.0 | 109.1 | 36.0 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 3,748.2 | 0.0 | 0.0 | 3,748.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
39.9 | 0.0 | 103.5 | 34.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 3,621.0 | 0.0 | 0.0 | 3,621.0 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
780.3 | 0.0 | 2,081.1 | 679.3 | 0.0 | 163.8 | 104.106 | 0.000 | 1.958 | 70,722.2 | 0.0 | 320.8 | 71,043.0 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
833.7 | 0.0 | 2,057.8 | 727.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 75,733.9 | 0.0 | 0.0 | 75,733.9 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
1,614.0 | 0.0 | 4,138.9 | 1,406.8 | 0.0 | 163.8 | 104.106 | 0.000 | 1.958 | 146,456.0 | 0.0 | 320.8 | 146,776.8 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
15,556.3 | 0.0 | 6,951.6 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
17,170.3 | 0.0 | 11,090.5 |
PERIOD |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE | TAXES | CAPITAL | OPERATING | UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||||
COMPLETIONS | PRODUCTION | AD VALOREM | COST | EXPENSE | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | ||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||||
12-31-2013 |
43 | 47.2 | 9.7 | 84.8 | 0.0 | 2,423.7 | 3,853.7 | 3,853.7 | 3,677.4 | 3,677.4 | 8 | 30,764.4 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
43 | 45.1 | 8.9 | 79.9 | 0.0 | 2,319.9 | 3,600.3 | 7,454.0 | 3,124.8 | 6,802.2 | 12 | 23,967.9 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
43 | 37.4 | 7.6 | 74.7 | 0.0 | 2,130.3 | 3,398.8 | 10,852.8 | 2,680.1 | 9,482.2 | 15 | 20,598.6 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
43 | 37.4 | 7.3 | 71.7 | 0.0 | 2,070.4 | 3,242.2 | 14,095.1 | 2,324.5 | 11,806.7 | 20 | 16,788.1 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
42 | 36.5 | 7.0 | 68.5 | 0.0 | 2,011.3 | 3,065.3 | 17,160.4 | 1,997.6 | 13,804.2 | 25 | 14,263.4 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
42 | 36.6 | 6.7 | 66.0 | 0.0 | 1,971.9 | 2,920.0 | 20,080.4 | 1,730.0 | 15,534.2 | 30 | 12,467.9 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
42 | 36.6 | 6.5 | 63.7 | 0.0 | 1,934.1 | 2,786.1 | 22,866.5 | 1,500.7 | 17,034.9 | 35 | 11,124.4 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
42 | 36.6 | 6.3 | 61.6 | 0.0 | 1,892.6 | 2,670.6 | 25,537.2 | 1,307.6 | 18,342.5 | 40 | 10,080.2 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
41 | 35.7 | 6.0 | 59.3 | 0.0 | 1,848.9 | 2,546.0 | 28,083.2 | 1,133.2 | 19,475.7 | 45 | 9,244.6 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
41 | 35.7 | 5.8 | 57.0 | 0.0 | 1,790.7 | 2,428.0 | 30,511.1 | 982.5 | 20,458.2 | 50 | 8,560.1 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
39 | 34.0 | 5.6 | 55.0 | 0.0 | 1,749.7 | 2,322.9 | 32,834.0 | 854.5 | 21,312.7 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
39 | 34.0 | 5.4 | 53.3 | 0.0 | 1,716.0 | 2,234.5 | 35,068.5 | 747.2 | 22,060.0 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
38 | 33.1 | 5.2 | 51.5 | 0.0 | 1,674.9 | 2,135.9 | 37,204.4 | 649.3 | 22,709.3 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
38 | 33.1 | 5.1 | 49.9 | 0.0 | 1,643.8 | 2,049.5 | 39,253.9 | 566.4 | 23,275.7 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
37 | 32.3 | 4.9 | 48.2 | 0.0 | 1,601.9 | 1,966.0 | 41,219.9 | 494.0 | 23,769.7 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
97.8 | 945.1 | 0.0 | 28,780.1 | 41,219.9 | 41,219.9 | 23,769.7 | 23,769.7 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
102.3 | 1,007.5 | 14,940.9 | 40,608.6 | 19,074.5 | 60,294.4 | 3,174.2 | 26,943.8 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 50.0 YRS |
|
200.1 | 1,952.6 | 14,940.9 | 69,388.7 | 60,294.4 | 60,294.4 | 26,943.8 | 26,943.8 |
PRELIMINARY RUN - FOR REVIEW ONLY All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 15
BASIC DATA AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES | |||
LOCATED IN THE MONTEREY RESERVOIR | ||||
PROVED DEVELOPED PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
ACTIVE | GROSS ULTIMATE | WORKING | REVENUE | OIL/CND | NGL | GAS | GRS OPERATING | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
COMPLTNS | OIL/CND | GAS | INTEREST | INTEREST | $/BBL | $/BBL | $/MCF | EXPENSE M$/M | LIFE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LEASE NAME |
OIL | GAS | MBBL | MMCF | START | END | START | END | START | END | START | END | START | END | START | END | YRS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED PRODUCING RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00165 |
2A-GTL SI | 0 | 0 | 8.0 | 7.9 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00001 |
3 SI | 0 | 0 | 134.1 | 180.8 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00002 |
4 | 1 | 0 | 176.9 | 168.8 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.9 | 1.6 | 9.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00169 |
4A-GTL SI | 0 | 0 | 10.3 | 14.0 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00003 |
5 | 1 | 0 | 52.9 | 113.3 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.4 | 1.2 | 19.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00004 |
6 | 1 | 0 | 197.2 | 153.2 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 2.5 | 1.6 | 14.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00170 |
6-GTL | 1 | 0 | 113.3 | 263.4 | 95.455 | 95.455 | 77.356 | 77.356 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 7.7 | 2.8 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00005 |
7 SI | 0 | 0 | 117.4 | 108.1 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00006 |
11 | 1 | 0 | 131.5 | 92.3 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.6 | 1.2 | 24.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00007 |
12 SI | 0 | 0 | 82.1 | 79.8 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00008 |
14 SI | 0 | 0 | 99.5 | 130.3 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00010 |
1 6-GTL | 1 | 0 | 59.3 | 132.6 | 95.455 | 95.455 | 77.356 | 77.356 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 6.6 | 1.2 | 13.8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00011 |
18 | 1 | 0 | 157.4 | 197.7 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 2.7 | 1.6 | 24.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00096 |
21 | 1 | 0 | 1,242.9 | 82.3 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 2.9 | 1.4 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00097 |
22 | 1 | 0 | 130.9 | 181.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 3.1 | 1.6 | 42.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00064 |
23 SI | 0 | 0 | 5.3 | 5.3 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00099 |
24 | 1 | 0 | 300.9 | 176.8 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 4.6 | 2.2 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00066 |
25 SI | 0 | 0 | 764.0 | 8.4 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00012 |
26-GTL WTR | 0 | 0 | 0.2 | 0.0 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00013 |
29 SI | 0 | 0 | 623.8 | 45.5 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00014 |
30 SI | 0 | 0 | 217.4 | 7.8 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00070 |
31-GTL SI | 0 | 0 | 43.8 | 61.9 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00015 |
34 SI | 0 | 0 | 770.3 | 262.1 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00071 |
36-GTL | 1 | 0 | 66.0 | 535.0 | 95.455 | 95.455 | 77.356 | 77.356 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 3.0 | 1.2 | 38.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00016 |
37 | 1 | 0 | 1,432.5 | 886.8 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 7.7 | 2.8 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00166 |
37-GTL | 1 | 0 | 30.7 | 131.8 | 95.455 | 95.455 | 77.356 | 77.356 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.7 | 1.2 | 21.8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00017 |
40 | 1 | 0 | 531.1 | 181.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 4.0 | 1.5 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00018 |
43 | 1 | 0 | 538.0 | 253.1 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.8 | 1.2 | 40.8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00019 |
44 | 1 | 0 | 510.7 | 230.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 5.8 | 2.2 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00292 |
45 | 1 | 0 | 451.0 | 220.9 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 3.8 | 1.5 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00021 |
46 | 1 | 0 | 44.4 | 40.1 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.5 | 1.2 | 9.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00167 |
46-GTL | 1 | 0 | 17.6 | 73.9 | 95.455 | 95.455 | 77.356 | 77.356 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 2.1 | 1.2 | 11.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00022 |
47 | 1 | 0 | 590.2 | 277.0 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 4.6 | 1.9 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00168 |
47A-GTL SI | 0 | 0 | 0.8 | 9.0 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00079 |
47X-GTL WTR | 0 | 0 | 0.3 | 1.0 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00023 |
48 | 1 | 0 | 302.1 | 191.0 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 4.7 | 2.2 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00024 |
49 | 1 | 0 | 853.9 | 511.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 10.9 | 4.5 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00025 |
50 | 1 | 0 | 155.9 | 217.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 2.3 | 1.3 | 50.0 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 16
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES | |||
LOCATED IN THE MONTEREY RESERVOIR | ||||
PROVED DEVELOPED PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL | NET CAP | OPERATING | NET | CUM P.W. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
LEASE NAME |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
TAXES M$ |
COST M$ |
EXPENSE M$ |
REVENUE M$ |
10% M$ |
||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED PRODUCING RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00165 |
2A-GTL SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00001 |
3 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00002 |
4 | 4.0 | 0.0 | 4.7 | 3.5 | 0.0 | 0.0 | 364.3 | 0.0 | 0.0 | 364.3 | 5.3 | 0.0 | 194.1 | 164.8 | 113.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00169 |
4A-GTL SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00003 |
5 | 3.8 | 0.0 | 84.1 | 3.3 | 0.0 | 0.0 | 345.2 | 0.0 | 0.0 | 345.2 | 5.1 | 0.0 | 286.2 | 53.9 | 32.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00004 |
6 | 8.1 | 0.0 | 22.1 | 7.2 | 0.0 | 0.0 | 748.5 | 0.0 | 0.0 | 748.5 | 11.0 | 0.0 | 357.0 | 380.5 | 228.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00170 |
6-GTL | 91.0 | 0.0 | 225.4 | 70.4 | 0.0 | 0.0 | 7,330.3 | 0.0 | 0.0 | 7,330.3 | 107.4 | 0.0 | 2,705.1 | 4,517.7 | 1,357.1 | ||||||||||||||||||||||||||||||||||||||||||||||
00005 |
7 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00006 |
11 | 5.9 | 0.0 | 13.5 | 5.2 | 0.0 | 0.0 | 542.1 | 0.0 | 0.0 | 542.1 | 7.9 | 0.0 | 391.8 | 142.4 | 79.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00007 |
12 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00008 |
14 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00010 |
16-GTL | 12.8 | 0.0 | 13.0 | 9.9 | 0.0 | 0.0 | 1,028.0 | 0.0 | 0.0 | 1,028.0 | 15.1 | 0.0 | 444.4 | 568.6 | 423.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00011 |
18 | 14.5 | 0.0 | 63.9 | 12.8 | 0.0 | 0.0 | 1,331.1 | 0.0 | 0.0 | 1,331.1 | 19.5 | 0.0 | 617.8 | 693.8 | 325.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00096 |
21 | 28.0 | 0.0 | 70.9 | 24.7 | 0.0 | 0.0 | 2,572.6 | 0.0 | 0.0 | 2,572.6 | 37.7 | 0.0 | 1,216.5 | 1,318.4 | 425.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00097 |
22 | 27.6 | 0.0 | 65.0 | 24.4 | 0.0 | 0.0 | 2,538.7 | 0.0 | 0.0 | 2,538.7 | 37.2 | 0.0 | 1,129.6 | 1,371.8 | 466.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00064 |
23 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00099 |
24 | 55.4 | 0.0 | 75.9 | 49.0 | 0.0 | 0.0 | 5,098.3 | 0.0 | 0.0 | 5,098.3 | 74.7 | 0.0 | 1,920.7 | 3,102.9 | 883.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00066 |
25 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00012 |
26-GTL WTR | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00013 |
29 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00014 |
30 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00070 |
31-GTL SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00015 |
34 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00071 |
36-GTL | 18.6 | 0.0 | 80.7 | 14.4 | 0.0 | 0.0 | 1,500.2 | 0.0 | 0.0 | 1,500.2 | 22.0 | 0.0 | 824.8 | 653.3 | 301.1 | ||||||||||||||||||||||||||||||||||||||||||||||
00016 |
37 | 91.3 | 0.0 | 268.7 | 80.7 | 0.0 | 0.0 | 8,399.7 | 0.0 | 0.0 | 8,399.7 | 123.1 | 0.0 | 2,841.2 | 5,435.4 | 1,626.6 | ||||||||||||||||||||||||||||||||||||||||||||||
00166 |
37-GTL | 6.1 | 0.0 | 26.2 | 4.7 | 0.0 | 0.0 | 494.2 | 0.0 | 0.0 | 494.2 | 7.2 | 0.0 | 358.2 | 128.7 | 72.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00017 |
40 | 37.6 | 0.0 | 150.6 | 33.3 | 0.0 | 0.0 | 3,462.1 | 0.0 | 0.0 | 3,462.1 | 50.7 | 0.0 | 1,464.5 | 1,946.9 | 652.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00018 |
43 | 11.0 | 0.0 | 66.5 | 9.7 | 0.0 | 0.0 | 1,008.2 | 0.0 | 0.0 | 1,008.2 | 14.8 | 0.0 | 688.1 | 305.3 | 127.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00019 |
44 | 66.5 | 0.0 | 81.6 | 58.8 | 0.0 | 0.0 | 6,121.2 | 0.0 | 0.0 | 6,121.2 | 89.7 | 0.0 | 2,205.9 | 3,825.6 | 1,157.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00292 |
45 | 35.9 | 0.0 | 34.6 | 31.7 | 0.0 | 0.0 | 3,298.5 | 0.0 | 0.0 | 3,298.5 | 48.3 | 0.0 | 1,418.9 | 1,831.3 | 616.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00021 |
46 | 2.1 | 0.0 | 9.8 | 1.9 | 0.0 | 0.0 | 197.3 | 0.0 | 0.0 | 197.3 | 2.9 | 0.0 | 147.5 | 46.9 | 36.4 | ||||||||||||||||||||||||||||||||||||||||||||||
00167 |
46-GTL | 3.9 | 0.0 | 35.6 | 3.0 | 0.0 | 0.0 | 317.2 | 0.0 | 0.0 | 317.2 | 4.6 | 0.0 | 206.8 | 105.7 | 78.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00022 |
47 | 50.3 | 0.0 | 89.4 | 44.4 | 0.0 | 0.0 | 4,625.7 | 0.0 | 0.0 | 4,625.7 | 67.8 | 0.0 | 1,788.9 | 2,769.0 | 849.1 | ||||||||||||||||||||||||||||||||||||||||||||||
00168 |
47A-GTL SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00079 |
47X-GTL WTR | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00023 |
48 | 56.3 | 0.0 | 40.8 | 49.8 | 0.0 | 0.0 | 5,181.7 | 0.0 | 0.0 | 5,181.7 | 75.9 | 0.0 | 1,944.0 | 3,161.8 | 900.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00024 |
49 | 148.5 | 0.0 | 159.2 | 131.3 | 0.0 | 0.0 | 13,664.1 | 0.0 | 0.0 | 13,664.1 | 200.2 | 0.0 | 4,309.0 | 9,154.9 | 2,543.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00025 |
50 | 19.8 | 0.0 | 59.2 | 17.5 | 0.0 | 0.0 | 1,824.9 | 0.0 | 0.0 | 1,824.9 | 26.7 | 0.0 | 1,008.0 | 790.2 | 272.1 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 17
BASIC DATA AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES | |||
LOCATED IN THE MONTEREY RESERVOIR | ||||
PROVED DEVELOPED PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
ACTIVE | GROSS ULTIMATE | WORKING | REVENUE | OIL/CND | NGL | GAS | GRS OPERATING | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
COMPLTNS | OIL/CND | GAS | INTEREST | INTEREST | $/BBL | $/BBL | $/MCF | EXPENSE M$/M | LIFE | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LEASE NAME |
OIL | GAS | MBBL | MMCF | START | END | START | END | START | END | START | END | START | END | START | END | YRS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED PRODUCING RESERVES (CONTINUED) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00026 |
51 | 1 | 0 | 226.3 | 336.0 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 2.4 | 1.3 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00027 |
52 | 1 | 0 | 366.5 | 181.0 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 2.3 | 1.2 | 42.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00028 |
54 SI | 0 | 0 | 657.3 | 238.8 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00029 |
55 | 1 | 0 | 161.1 | 35.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.5 | 1.2 | 19.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00030 |
56 SI | 0 | 0 | 935.1 | 142.9 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00031 |
57 | 1 | 0 | 158.5 | 390.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 8.0 | 2.0 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00032 |
60 WTR | 1 | 0 | 212.2 | 99.5 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 5.2 | 2.1 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00033 |
61 | 1 | 0 | 436.5 | 222.8 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 15.8 | 4.1 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00034 |
62 | 1 | 0 | 290.8 | 103.6 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 5.2 | 1.4 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00103 |
63 | 1 | 0 | 131.4 | 111.7 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 4.6 | 1.7 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00035 |
64 | 1 | 0 | 156.8 | 438.7 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 3.3 | 1.4 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00036 |
66 SI | 0 | 0 | 22.0 | 0.0 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00037 |
73 SI | 0 | 0 | 254.7 | 228.7 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00038 |
74 WTR | 0 | 0 | 83.7 | 0.6 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00039 |
75 | 1 | 0 | 203.1 | 332.9 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 2.0 | 1.2 | 49.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00040 |
76 | 1 | 0 | 156.9 | 213.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 5.8 | 1.9 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00041 |
77 | 1 | 0 | 143.6 | 201.2 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.7 | 1.2 | 38.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00042 |
78 SI | 0 | 0 | 76.7 | 2.1 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00043 |
79 | 1 | 0 | 100.5 | 103.6 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 8.1 | 1.2 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00044 |
80 SI | 0 | 0 | 158.5 | 8.7 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00046 |
84 | 1 | 0 | 156.3 | 257.0 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 3.5 | 1.6 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00047 |
85 SI | 0 | 0 | 60.7 | 0.0 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00048 |
86 SI | 0 | 0 | 26.5 | 7.1 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00049 |
88 | 1 | 0 | 125.5 | 1.2 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.5 | 1.5 | 3.8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00050 |
89 | 1 | 0 | 214.5 | 68.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.5 | 1.2 | 7.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00051 |
90-31 RD | 1 | 0 | 338.4 | 221.1 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 11.6 | 1.0 | 44.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00052 |
91 SI | 0 | 0 | 93.6 | 0.0 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00053 |
92 SI | 0 | 0 | 2.3 | 2.6 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00054 |
93 SI | 0 | 0 | 12.2 | 0.4 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00057 |
126-GTL SI | 0 | 0 | 16.0 | 18.9 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00058 |
136-GTL SI | 0 | 0 | 11.1 | 22.1 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00061 |
146D-GTL SI | 0 | 0 | 2.7 | 8.4 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00084 |
B-1 | 1 | 0 | 73.9 | 409.7 | 100.000 | 100.000 | 84.490 | 84.490 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 3.5 | 1.4 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00086 |
B-3 | 1 | 0 | 54.0 | 202.9 | 100.000 | 100.000 | 84.490 | 84.490 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 3.3 | 1.5 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00087 |
B-4 | 1 | 0 | 85.9 | 244.6 | 100.000 | 100.000 | 84.490 | 84.490 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 5.4 | 2.1 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00095 |
B-5 WTR | 0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 83.333 | 83.333 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.8 | 0.8 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02403 |
FIELD GAS | 0 | 1 | 0.0 | 191.4 | 98.946 | 98.946 | 85.600 | 85.600 | 0.000 | 0.000 | 0.000 | 0.000 | 1.958 | 1.958 | 0.0 | 0.0 | 1.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00222 |
FIXED EXP MONT PDP | 0 | 0 | 0.0 | 0.0 | 99.150 | 99.150 | 90.790 | 90.790 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 50.0 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 18
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES | |||
LOCATED IN THE MONTEREY RESERVOIR | ||||
PROVED DEVELOPED PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PHDWIN ID |
LEASE NAME |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL TAXES M$ |
NET CAP COST M$ |
OPERATING EXPENSE M$ |
NET REVENUE M$ |
CUM P.W. 10% M$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED PRODUCING RESERVES (CONTINUED) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00026 |
51 | 20.3 | 0.0 | 81.1 | 17.9 | 0.0 | 0.0 | 1,864.6 | 0.0 | 0.0 | 1,864.6 | 27.3 | 0.0 | 1,019.1 | 818.2 | 280.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00027 |
52 | 15.2 | 0.0 | 26.0 | 13.4 | 0.0 | 0.0 | 1,393.9 | 0.0 | 0.0 | 1,393.9 | 20.4 | 0.0 | 811.1 | 562.3 | 239.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00028 |
54 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00029 |
55 | 4.4 | 0.0 | 18.6 | 3.9 | 0.0 | 0.0 | 406.3 | 0.0 | 0.0 | 406.3 | 6.0 | 0.0 | 303.3 | 97.1 | 59.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00030 |
56 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00031 |
57 | 78.1 | 0.0 | 345.6 | 69.1 | 0.0 | 0.0 | 7,188.7 | 0.0 | 0.0 | 7,188.7 | 105.3 | 0.0 | 2,503.5 | 4,579.8 | 1,555.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00032 |
60 WTR | 57.9 | 0.0 | 93.8 | 51.2 | 0.0 | 0.0 | 5,330.1 | 0.0 | 0.0 | 5,330.1 | 78.1 | 0.0 | 1,985.3 | 3,266.7 | 994.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00033 |
61 | 180.2 | 0.0 | 201.8 | 159.2 | 0.0 | 0.0 | 16,575.4 | 0.0 | 0.0 | 16,575.4 | 242.9 | 0.0 | 5,120.7 | 11,211.8 | 3,516.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00034 |
62 | 43.3 | 0.0 | 89.0 | 38.2 | 0.0 | 0.0 | 3,979.3 | 0.0 | 0.0 | 3,979.3 | 58.3 | 0.0 | 1,608.7 | 2,312.3 | 863.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00103 |
63 | 45.7 | 0.0 | 96.9 | 40.4 | 0.0 | 0.0 | 4,201.4 | 0.0 | 0.0 | 4,201.4 | 61.6 | 0.0 | 1,670.6 | 2,469.2 | 813.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00035 |
64 | 30.0 | 0.0 | 246.4 | 26.5 | 0.0 | 0.0 | 2,762.6 | 0.0 | 0.0 | 2,762.6 | 40.5 | 0.0 | 1,269.5 | 1,452.6 | 499.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00036 |
66 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00037 |
73 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00038 |
74 WTR | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00039 |
75 | 15.1 | 0.0 | 139.9 | 13.4 | 0.0 | 0.0 | 1,389.9 | 0.0 | 0.0 | 1,389.9 | 20.4 | 0.0 | 880.6 | 488.9 | 184.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00040 |
76 | 59.7 | 0.0 | 174.0 | 52.7 | 0.0 | 0.0 | 5,488.8 | 0.0 | 0.0 | 5,488.8 | 80.4 | 0.0 | 2,029.6 | 3,378.8 | 1,094.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00041 |
77 | 10.2 | 0.0 | 107.3 | 9.0 | 0.0 | 0.0 | 936.3 | 0.0 | 0.0 | 936.3 | 13.7 | 0.0 | 649.7 | 272.9 | 117.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00042 |
78 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00043 |
79 | 52.7 | 0.0 | 81.7 | 46.6 | 0.0 | 0.0 | 4,851.6 | 0.0 | 0.0 | 4,851.6 | 71.1 | 0.0 | 1,851.9 | 2,928.6 | 1,308.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00044 |
80 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00046 |
84 | 35.4 | 0.0 | 88.2 | 31.3 | 0.0 | 0.0 | 3,258.0 | 0.0 | 0.0 | 3,258.0 | 47.7 | 0.0 | 1,407.6 | 1,802.7 | 567.3 | ||||||||||||||||||||||||||||||||||||||||||||||
00047 |
85 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00048 |
86 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00049 |
88 | 1.2 | 0.0 | 0.5 | 1.0 | 0.0 | 0.0 | 107.3 | 0.0 | 0.0 | 107.3 | 1.6 | 0.0 | 67.3 | 38.4 | 32.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00050 |
89 | 1.7 | 0.0 | 27.3 | 1.5 | 0.0 | 0.0 | 157.7 | 0.0 | 0.0 | 157.7 | 2.3 | 0.0 | 117.6 | 37.8 | 30.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00051 |
90-31 RD | 38.1 | 0.0 | 53.3 | 33.7 | 0.0 | 0.0 | 3,507.5 | 0.0 | 0.0 | 3,507.5 | 51.4 | 0.0 | 1,277.3 | 2,178.8 | 1,194.4 | ||||||||||||||||||||||||||||||||||||||||||||||
00052 |
91 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00053 |
92 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00054 |
93 SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00057 |
126-GTL SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00058 |
136-GTL SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00061 |
146D-GTL SI | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00084 |
B-1 | 31.6 | 0.0 | 240.9 | 26.7 | 0.0 | 0.0 | 2,783.7 | 0.0 | 0.0 | 2,783.7 | 40.8 | 0.0 | 1,311.0 | 1,431.9 | 493.1 | ||||||||||||||||||||||||||||||||||||||||||||||
00086 |
B-3 | 33.3 | 0.0 | 107.0 | 28.1 | 0.0 | 0.0 | 2,930.5 | 0.0 | 0.0 | 2,930.5 | 42.9 | 0.0 | 1,353.8 | 1,533.8 | 488.9 | ||||||||||||||||||||||||||||||||||||||||||||||
00087 |
B-4 | 60.8 | 0.0 | 178.3 | 51.4 | 0.0 | 0.0 | 5,348.2 | 0.0 | 0.0 | 5,348.2 | 78.4 | 0.0 | 2,058.8 | 3,211.0 | 978.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00095 |
B-5 WTR | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
02403 |
FIELD GAS | 0.0 | 0.0 | 191.4 | 0.0 | 0.0 | 163.8 | 0.0 | 0.0 | 320.8 | 320.8 | 6.5 | 0.0 | 0.0 | 314.2 | 289.5 | ||||||||||||||||||||||||||||||||||||||||||||||
00222 |
FIXED EXP MONT PDP | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11,622.6 | -11,622.6 | -2,099.4 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 19
BASIC DATA AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES | |||
LOCATED IN THE MONTEREY RESERVOIR | ||||
PROVED DEVELOPED PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PHDWIN |
LEASE NAME | ACTIVE COMPLTNS |
GROSS ULTIMATE | WORKING INTEREST |
REVENUE INTEREST |
OIL/CND $/BBL |
NGL $/BBL |
GAS $/MCF |
GRS OPERATING | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
OIL/CND | GAS | EXPENSE M$/M | LIFE | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
OIL | GAS | MBBL | MMCF | START | END | START | END | START | END | START | END | START | END | START | END | YRS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED PRODUCING RESERVES (CONTINUED) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
02374 |
OM PDP ABANDONMENT |
0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 100.000 | 100.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02375 |
OM PDP GTL ABANDONMENT |
0 | 0 | 0.0 | 0.0 | 95.455 | 95.455 | 77.356 | 77.356 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
TOTAL - PDP RESERVES |
|
17,170.3 | 11,090.5 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 20
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES | |||
PROVED DEVELOPED PRODUCING RESERVES | LOCATED IN THE MONTEREY RESERVOIR ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PHDWIN ID |
LEASE NAME |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL TAXES M$ |
NET CAP COST M$ |
OPERATING EXPENSE M$ |
NET REVENUE M$ |
CUM P.W. 10 % M$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED PRODUCING RESERVES (CONTINUED) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
02374 |
OM PDP ABANDONMENT | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11,600.0 | 0.0 | -11,600.0 | -98.9 | ||||||||||||||||||||||||||||||||||||||||||||||
02375 |
OM PDP GTL ABANDONMENT | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,340.9 | 0.0 | -3,340.9 | -28.5 | ||||||||||||||||||||||||||||||||||||||||||||||
TOTAL - PDP RESERVES |
1,614.0 | 0.0 | 4,138.9 | 1,406.8 | 0.0 | 163.8 | 146,456.0 | 0.0 | 320.8 | 146,776.8 | 2,152.7 | 14,940.9 | 69,388.7 | 60,294.4 | 26,943.8 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 21
SUMMARY PROJECTION OF RESERVES AND REVENUE AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY – CERTAIN PROPERTIES LOCATED IN THE MONTEREY RESERVOIR | |||
PROVED DEVELOPED NON-PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
2.9 | 0.0 | 12.5 | 2.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 264.3 | 0.0 | 0.0 | 264.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
10.7 | 0.0 | 25.4 | 9.3 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 972.6 | 0.0 | 0.0 | 972.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
9.8 | 0.0 | 23.9 | 8.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 889.8 | 0.0 | 0.0 | 889.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
7.9 | 0.0 | 21.0 | 6.9 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 714.5 | 0.0 | 0.0 | 714.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
7.1 | 0.0 | 19.4 | 6.1 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 639.5 | 0.0 | 0.0 | 639.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
6.5 | 0.0 | 18.3 | 5.6 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 582.6 | 0.0 | 0.0 | 582.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
6.1 | 0.0 | 17.4 | 5.2 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 543.4 | 0.0 | 0.0 | 543.4 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
5.8 | 0.0 | 17.5 | 4.9 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 514.9 | 0.0 | 0.0 | 514.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
5.5 | 0.0 | 16.8 | 4.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 489.3 | 0.0 | 0.0 | 489.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
5.3 | 0.0 | 16.2 | 4.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 468.6 | 0.0 | 0.0 | 468.6 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
5.1 | 0.0 | 15.6 | 4.3 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 450.2 | 0.0 | 0.0 | 450.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
5.0 | 0.0 | 15.1 | 4.2 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 434.7 | 0.0 | 0.0 | 434.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
4.8 | 0.0 | 14.5 | 4.0 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 418.0 | 0.0 | 0.0 | 418.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
4.5 | 0.0 | 14.0 | 3.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 395.8 | 0.0 | 0.0 | 395.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
4.5 | 0.0 | 13.6 | 3.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 389.9 | 0.0 | 0.0 | 389.9 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
91.7 | 0.0 | 261.2 | 78.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 8,168.2 | 0.0 | 0.0 | 8,168.2 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
90.4 | 0.0 | 303.1 | 75.3 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 7,838.8 | 0.0 | 0.0 | 7,838.8 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
182.1 | 0.0 | 564.2 | 153.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 16,007.1 | 0.0 | 0.0 | 16,007.1 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
182.1 | 0.0 | 564.2 |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | |||||||||||||||||||||||||||||||||||||||||||||||
PERIOD |
NUMBER OF ACTIVE COMPLETIONS |
TAXES | CAPITAL COST M$ |
OPERATING EXPENSE M$ |
UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | |||||||||||||||||||||||||||||||||||||||||
PRODUCTION M$ |
AD VALOREM M$ |
PERIOD M$ |
CUM M$ |
PERIOD M$ |
CUM M$ |
DISC RATE % |
CUM PW M$ |
|||||||||||||||||||||||||||||||||||||||||
GROSS | NET | |||||||||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
0 | 0.0 | 0.4 | 3.5 | 428.0 | 67.4 | -235.0 | -235.0 | -232.9 | -232.9 | 8 | 3,498.3 | ||||||||||||||||||||||||||||||||||||
12-31-2014 |
0 | 0.0 | 1.3 | 12.9 | 450.0 | 256.4 | 252.0 | 17.0 | 214.3 | -18.6 | 12 | 2,522.5 | ||||||||||||||||||||||||||||||||||||
12-31-2015 |
0 | 0.0 | 1.2 | 11.8 | 0.0 | 236.4 | 640.4 | 657.5 | 506.1 | 487.6 | 15 | 2,057.7 | ||||||||||||||||||||||||||||||||||||
12-31-2016 |
0 | 0.0 | 1.0 | 9.5 | 0.0 | 195.5 | 508.6 | 1,166.1 | 364.9 | 852.5 | 20 | 1,540.6 | ||||||||||||||||||||||||||||||||||||
12-31-2017 |
1 | 0.9 | 0.9 | 8.5 | 0.0 | 184.9 | 445.3 | 1,611.3 | 290.3 | 1,142.8 | 25 | 1,201.8 | ||||||||||||||||||||||||||||||||||||
12-31-2018 |
1 | 0.9 | 0.8 | 7.8 | 0.0 | 170.8 | 403.3 | 2,014.7 | 239.0 | 1,381.8 | 30 | 963.0 | ||||||||||||||||||||||||||||||||||||
12-31-2019 |
1 | 0.9 | 0.7 | 7.2 | 0.0 | 161.0 | 374.4 | 2,389.1 | 201.7 | 1,583.6 | 35 | 786.1 | ||||||||||||||||||||||||||||||||||||
12-31-2020 |
1 | 0.8 | 0.7 | 6.9 | 0.0 | 153.8 | 353.5 | 2,742.6 | 173.1 | 1,756.7 | 40 | 650.0 | ||||||||||||||||||||||||||||||||||||
12-31-2021 |
1 | 0.8 | 0.7 | 6.5 | 0.0 | 147.3 | 334.9 | 3,077.5 | 149.0 | 1,905.7 | 45 | 542.5 | ||||||||||||||||||||||||||||||||||||
12-31-2022 |
1 | 0.8 | 0.6 | 6.2 | 0.0 | 141.9 | 319.8 | 3,397.3 | 129.4 | 2,035.1 | 50 | 455.7 | ||||||||||||||||||||||||||||||||||||
12-31-2023 |
1 | 0.8 | 0.6 | 6.0 | 0.0 | 137.1 | 306.5 | 3,703.8 | 112.8 | 2,147.9 | ||||||||||||||||||||||||||||||||||||||
12-31-2024 |
1 | 0.8 | 0.6 | 5.8 | 0.0 | 133.0 | 295.3 | 3,999.2 | 98.8 | 2,246.7 | ||||||||||||||||||||||||||||||||||||||
12-31-2025 |
1 | 0.8 | 0.6 | 5.6 | 0.0 | 128.5 | 283.4 | 4,282.6 | 86.2 | 2,332.8 | ||||||||||||||||||||||||||||||||||||||
12-31-2026 |
1 | 0.8 | 0.5 | 5.3 | 0.0 | 116.7 | 273.3 | 4,555.9 | 75.5 | 2,408.4 | ||||||||||||||||||||||||||||||||||||||
12-31-2027 |
1 | 0.8 | 0.5 | 5.2 | 0.0 | 120.7 | 263.5 | 4,819.3 | 66.2 | 2,474.6 | ||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
11.0 | 108.7 | 878.0 | 2,351.2 | 4,819.3 | 4,819.3 | 2,474.6 | 2,474.6 | ||||||||||||||||||||||||||||||||||||||||
REMAINING |
10.6 | 104.3 | 0.0 | 2,632.4 | 5,091.6 | 9,910.9 | 467.5 | 2,942.1 | ||||||||||||||||||||||||||||||||||||||||
TOTAL OF 50.0 YRS |
|
21.6 | 213.0 | 878.0 | 4,983.6 | 9,910.9 | 9,910.9 | 2,942.1 | 2,942.1 |
PRELIMINARY RUN - FOR REVIEW ONLY All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 22
BASIC DATA | ||||
AS OF DECEMBER 31, 2012 | ||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES | |||
LOCATED IN THE MONTEREY RESERVOIR | ||||
PROVED DEVELOPED NON-PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PHDWIN ID |
LEASE NAME |
ACTIVE COMPLTNS |
GROSS ULTIMATE | WORKING INTEREST |
REVENUE INTEREST |
OIL/CND $/BBL |
NGL $/BBL |
GAS $/MCF |
GRS OPERATING EXPENSE M$/M |
LIFE YRS |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
OIL/CND MBBL |
GAS MMCF |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
OIL | GAS | START | END | START | END | START | END | START | END | START | END | START | END | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED NON-PRODUCING RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
02358 |
16-GTL IPNP | 0 | 0 | 65.1 | 215.1 | 95.455 | 95.455 | 77.356 | 77.356 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 6.6 | 2.2 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02360 |
49 IPNP | 0 | 0 | 54.0 | 57.9 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 10.9 | 5.5 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02359 |
55 ADD PAY | 0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.5 | 1.2 | 19.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02363 |
73 RTP | 0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 88.367 | 88.367 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 2.1 | 2.1 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02361 |
77 IPNP | 0 | 0 | 22.5 | 237.5 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 1.7 | 1.5 | 50.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02362 |
88 RTP | 0 | 0 | 3.1 | 1.3 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 2.1 | 1.2 | 13.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02357 |
90-31 RD IPNP 1 | 0 | 0 | 14.5 | 20.4 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 11.6 | 1.4 | 31.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02364 |
90-31 RD IPNP 2 | 0 | 0 | 22.9 | 32.0 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 11.6 | 1.4 | 36.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
TOTAL - PDNP RESERVES |
|
182.1 | 564.2 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 23
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES | |||
LOCATED IN THE MONTEREY RESERVOIR | ||||
PROVED DEVELOPED NON-PRODUCING RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL TAXES M$ |
NET CAP COST M$ |
OPERATING EXPENSE M$ |
NET REVENUE M$ |
CUM P.W. 10% M$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN ID |
LEASE NAME |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED DEVELOPED NON-PRODUCING RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
02358 |
16-GTL IPNP | 65.1 | 0.0 | 215.1 | 50.3 | 0.0 | 0.0 | 5,239.1 | 0.0 | 0.0 | 5,239.1 | 76.8 | 148.0 | 1,937.5 | 3,076.9 | 648.1 | ||||||||||||||||||||||||||||||||||||||||||||||
02360 |
49 IPNP | 54.0 | 0.0 | 57.9 | 47.7 | 0.0 | 0.0 | 4,967.3 | 0.0 | 0.0 | 4,967.3 | 72.8 | 40.0 | 1,385.0 | 3,469.5 | 968.6 | ||||||||||||||||||||||||||||||||||||||||||||||
02359 |
55 ADD PAY | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
02363 |
73 RTP | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||
02361 |
77 IPNP | 22.5 | 0.0 | 237.5 | 19.9 | 0.0 | 0.0 | 2,072.2 | 0.0 | 0.0 | 2,072.2 | 30.4 | 80.0 | 688.4 | 1,273.5 | 307.4 | ||||||||||||||||||||||||||||||||||||||||||||||
02362 |
88 RTP | 3.1 | 0.0 | 1.3 | 2.7 | 0.0 | 0.0 | 282.5 | 0.0 | 0.0 | 282.5 | 4.1 | 85.0 | 170.5 | 22.9 | -12.8 | ||||||||||||||||||||||||||||||||||||||||||||||
02357 |
90-31 RD IPNP 1 | 14.5 | 0.0 | 20.4 | 12.9 | 0.0 | 0.0 | 1,338.4 | 0.0 | 0.0 | 1,338.4 | 19.6 | 75.0 | 226.7 | 1,017.1 | 649.1 | ||||||||||||||||||||||||||||||||||||||||||||||
02364 |
90-31 RD IPNP 2 | 22.9 | 0.0 | 32.0 | 20.2 | 0.0 | 0.0 | 2,107.5 | 0.0 | 0.0 | 2,107.5 | 30.9 | 450.0 | 575.6 | 1,051.0 | 381.6 | ||||||||||||||||||||||||||||||||||||||||||||||
TOTAL - PDNP RESERVES |
182.1 | 0.0 | 564.2 | 153.8 | 0.0 | 0.0 | 16,007.1 | 0.0 | 0.0 | 16,007.1 | 234.6 | 878.0 | 4,983.6 | 9,910.9 | 2,942.1 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions.
|
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 24
SUMMARY PROJECTION OF RESERVES AND REVENUE AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY – CERTAIN PROPERTIES | |||
LOCATED IN THE MONTEREY RESERVOIR | ||||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
PERIOD ENDING M-D-Y |
GROSS RESERVES | NET RESERVES | AVERAGE PRICES | GROSS REVENUE | ||||||||||||||||||||||||||||||||||||||||||||||||
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL MBBL |
NGL MBBL |
GAS MMCF |
OIL $/BBL |
NGL $/BBL |
GAS $/MCF |
OIL M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
||||||||||||||||||||||||||||||||||||||||
12-31-2013 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||
12-31-2014 |
14.9 | 0.0 | 43.5 | 13.2 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 1,371.2 | 0.0 | 0.0 | 1,371.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2015 |
65.6 | 0.0 | 192.4 | 58.0 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 6,036.1 | 0.0 | 0.0 | 6,036.1 | |||||||||||||||||||||||||||||||||||||||
12-31-2016 |
50.4 | 0.0 | 147.7 | 44.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 4,635.2 | 0.0 | 0.0 | 4,635.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2017 |
38.1 | 0.0 | 111.8 | 33.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 3,507.5 | 0.0 | 0.0 | 3,507.5 | |||||||||||||||||||||||||||||||||||||||
12-31-2018 |
29.9 | 0.0 | 87.8 | 26.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 2,753.8 | 0.0 | 0.0 | 2,753.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2019 |
24.1 | 0.0 | 70.7 | 21.3 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 2,219.7 | 0.0 | 0.0 | 2,219.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2020 |
19.9 | 0.0 | 58.4 | 17.6 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 1,831.9 | 0.0 | 0.0 | 1,831.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2021 |
16.6 | 0.0 | 48.8 | 14.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 1,529.9 | 0.0 | 0.0 | 1,529.9 | |||||||||||||||||||||||||||||||||||||||
12-31-2022 |
14.1 | 0.0 | 41.4 | 12.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 1,300.2 | 0.0 | 0.0 | 1,300.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2023 |
12.2 | 0.0 | 35.7 | 10.7 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 1,118.7 | 0.0 | 0.0 | 1,118.7 | |||||||||||||||||||||||||||||||||||||||
12-31-2024 |
10.6 | 0.0 | 31.1 | 9.4 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 975.2 | 0.0 | 0.0 | 975.2 | |||||||||||||||||||||||||||||||||||||||
12-31-2025 |
9.3 | 0.0 | 27.2 | 8.2 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 853.3 | 0.0 | 0.0 | 853.3 | |||||||||||||||||||||||||||||||||||||||
12-31-2026 |
8.2 | 0.0 | 24.1 | 7.3 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 754.8 | 0.0 | 0.0 | 754.8 | |||||||||||||||||||||||||||||||||||||||
12-31-2027 |
7.3 | 0.0 | 21.4 | 6.5 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 672.4 | 0.0 | 0.0 | 672.4 | |||||||||||||||||||||||||||||||||||||||
SUBTOTAL |
321.3 | 0.0 | 941.9 | 283.9 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 29,559.8 | 0.0 | 0.0 | 29,559.8 | |||||||||||||||||||||||||||||||||||||||
REMAINING |
68.8 | 0.0 | 201.9 | 60.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 6,333.8 | 0.0 | 0.0 | 6,333.8 | |||||||||||||||||||||||||||||||||||||||
TOTAL |
390.2 | 0.0 | 1,143.7 | 344.8 | 0.0 | 0.0 | 104.106 | 0.000 | 0.000 | 35,893.6 | 0.0 | 0.0 | 35,893.6 | |||||||||||||||||||||||||||||||||||||||
CUM PROD |
0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
ULTIMATE |
390.2 | 0.0 | 1,143.7 |
PERIOD |
NET DEDUCTIONS/EXPENDITURES | FUTURE NET REVENUE | ||||||||||||||||||||||||||||||||||||||||||||
NUMBER OF ACTIVE COMPLETIONS |
TAXES | CAPITAL COST |
OPERATING EXPENSE |
UNDISCOUNTED | DISCOUNTED AT 10% | PRESENT WORTH PROFILE | ||||||||||||||||||||||||||||||||||||||||
PRODUCTION | AD VALOREM | PERIOD | CUM | PERIOD | CUM | DISC RATE | CUM PW | |||||||||||||||||||||||||||||||||||||||
GROSS | NET | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | % | M$ | |||||||||||||||||||||||||||||||||||
12-31-2013 |
0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8 | 1,947.0 | ||||||||||||||||||||||||||||||||||
12-31-2014 |
2 | 1.8 | 1.9 | 18.2 | 11,480.0 | 373.4 | -10,502.3 | -10,502.3 | -8,963.0 | -8,963.0 | 12 | 293.2 | ||||||||||||||||||||||||||||||||||
12-31-2015 |
6 | 5.3 | 8.2 | 80.3 | 2,115.0 | 1,709.0 | 2,123.6 | -8,378.7 | 1,602.1 | -7,360.8 | 15 | -573.5 | ||||||||||||||||||||||||||||||||||
12-31-2016 |
6 | 5.3 | 6.3 | 61.7 | 0.0 | 1,353.8 | 3,213.5 | -5,165.2 | 2,308.4 | -5,052.4 | 20 | -1,566.1 | ||||||||||||||||||||||||||||||||||
12-31-2017 |
6 | 5.3 | 4.7 | 46.7 | 0.0 | 1,053.8 | 2,402.2 | -2,763.0 | 1,568.2 | -3,484.2 | 25 | -2,195.7 | ||||||||||||||||||||||||||||||||||
12-31-2018 |
6 | 5.3 | 3.7 | 36.6 | 0.0 | 850.5 | 1,862.9 | -900.1 | 1,105.4 | -2,378.8 | 30 | -2,598.4 | ||||||||||||||||||||||||||||||||||
12-31-2019 |
6 | 5.3 | 3.0 | 29.5 | 0.0 | 704.7 | 1,482.5 | 582.4 | 799.6 | -1,579.2 | 35 | -2,853.3 | ||||||||||||||||||||||||||||||||||
12-31-2020 |
6 | 5.3 | 2.5 | 24.4 | 0.0 | 597.4 | 1,207.7 | 1,790.1 | 592.0 | -987.2 | 40 | -3,008.9 | ||||||||||||||||||||||||||||||||||
12-31-2021 |
6 | 5.3 | 2.1 | 20.4 | 0.0 | 513.1 | 994.4 | 2,784.4 | 443.1 | -544.1 | 45 | -3,096.3 | ||||||||||||||||||||||||||||||||||
12-31-2022 |
6 | 5.3 | 1.8 | 17.3 | 0.0 | 448.5 | 832.7 | 3,617.2 | 337.3 | -206.8 | 50 | -3,136.1 | ||||||||||||||||||||||||||||||||||
12-31-2023 |
6 | 5.3 | 1.5 | 14.9 | 0.0 | 396.8 | 705.5 | 4,322.7 | 259.8 | 53.0 | ||||||||||||||||||||||||||||||||||||
12-31-2024 |
6 | 5.3 | 1.3 | 13.0 | 0.0 | 355.4 | 605.5 | 4,928.2 | 202.7 | 255.7 | ||||||||||||||||||||||||||||||||||||
12-31-2025 |
6 | 5.3 | 1.2 | 11.4 | 0.0 | 320.1 | 520.7 | 5,448.9 | 158.4 | 414.1 | ||||||||||||||||||||||||||||||||||||
12-31-2026 |
6 | 5.3 | 1.0 | 10.0 | 0.0 | 291.2 | 452.5 | 5,901.4 | 125.2 | 539.2 | ||||||||||||||||||||||||||||||||||||
12-31-2027 |
6 | 5.3 | 0.9 | 8.9 | 0.0 | 266.9 | 395.6 | 6,297.1 | 99.5 | 638.7 | ||||||||||||||||||||||||||||||||||||
SUBTOTAL |
39.9 | 393.2 | 13,595.0 | 9,234.6 | 6,297.1 | 6,297.1 | 638.7 | 638.7 | ||||||||||||||||||||||||||||||||||||||
REMAINING |
8.6 | 84.3 | 600.0 | 3,411.7 | 2,229.2 | 8,526.3 | 395.2 | 1,033.9 | ||||||||||||||||||||||||||||||||||||||
TOTAL OF 40.6 YRS |
|
48.5 | 477.5 | 14,195.0 | 12,646.3 | 8,526.3 | 8,526.3 | 1,033.9 | 1,033.9 |
PRELIMINARY RUN - FOR REVIEW ONLY All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 25
BASIC DATA AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE MONTEREY RESERVOIR | |||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
ACTIVE COMPLTNS |
GROSS ULTIMATE | WORKING INTEREST |
REVENUE INTEREST |
OIL/CND $/BBL |
NGL $/BBL |
GAS $/MCF |
GRS OPERATING EXPENSE M$/M |
LIFE |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN |
OIL/CND | GAS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LEASE NAME |
OIL | GAS | MBBL | MMCF | START | END | START | END | START | END | START | END | START | END | START | END | YRS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED UNDEVELOPED RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00123 |
7-31 HZ | 1 | 0 | 65.0 | 190.5 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 28.6 | 1.0 | 39.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00121 |
12-31 HZ | 1 | 0 | 65.0 | 190.5 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 28.6 | 1.0 | 40.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00187 |
22-31 HZ | 1 | 0 | 65.0 | 190.7 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 28.6 | 1.0 | 40.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00129 |
23-31 HZ | 1 | 0 | 65.0 | 190.7 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 28.6 | 1.0 | 40.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00128 |
25-31 HZ | 1 | 0 | 65.0 | 190.7 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 28.6 | 1.0 | 40.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
00120 |
29-31 HZ | 1 | 0 | 65.0 | 190.7 | 100.000 | 100.000 | 88.367 | 88.367 | 104.106 | 104.106 | 0.000 | 0.000 | 0.000 | 0.000 | 28.6 | 1.0 | 40.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02407 |
FIXED EXP MONT PUD | 0 | 0 | 0.0 | 0.0 | 99.150 | 99.150 | 90.790 | 90.790 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 40.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
02376 |
OM PUD ABANDONMENT | 0 | 0 | 0.0 | 0.0 | 100.000 | 100.000 | 100.000 | 100.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
TOTAL - PUD RESERVES |
|
390.2 | 1,143.7 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 26
RESERVES AND ECONOMICS AS OF DECEMBER 31, 2012 |
||||
SANTA MARIA ENERGY, LLC INTEREST | SUMMARY - CERTAIN PROPERTIES LOCATED IN THE MONTEREY RESERVOIR | |||
PROVED UNDEVELOPED RESERVES | ORCUTT FIELD, SANTA BARBARA COUNTY, CALIFORNIA |
GROSS RESERVES | NET RESERVES | GROSS REVENUE | TOTAL TAXES M$ |
NET CAP COST M$ |
OPERATING EXPENSE M$ |
NET REVENUE M$ |
CUM P.W. 10% M$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
PHDWIN |
LEASE NAME |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND MBBL |
NGL MBBL |
GAS MMCF |
OIL/CND M$ |
NGL M$ |
GAS M$ |
TOTAL M$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||
PROVED UNDEVELOPED RESERVES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
00123 |
7-31 HZ | 65.0 | 0.0 | 190.5 | 57.5 | 0.0 | 0.0 | 5,982.3 | 0.0 | 0.0 | 5,982.3 | 87.7 | 2,075.0 | 1,850.3 | 1,969.3 | 472.0 | ||||||||||||||||||||||||||||||||||||||||||||||
00121 |
12-31 HZ | 65.0 | 0.0 | 190.5 | 57.5 | 0.0 | 0.0 | 5,982.3 | 0.0 | 0.0 | 5,982.3 | 87.7 | 2,075.0 | 1,850.4 | 1,969.2 | 449.8 | ||||||||||||||||||||||||||||||||||||||||||||||
00187 |
22-31 HZ | 65.0 | 0.0 | 190.7 | 57.5 | 0.0 | 0.0 | 5,982.3 | 0.0 | 0.0 | 5,982.3 | 87.7 | 2,075.0 | 1,850.3 | 1,969.3 | 435.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00129 |
23-31 HZ | 65.0 | 0.0 | 190.7 | 57.5 | 0.0 | 0.0 | 5,982.3 | 0.0 | 0.0 | 5,982.3 | 87.7 | 2,365.0 | 1,850.3 | 1,679.3 | 188.2 | ||||||||||||||||||||||||||||||||||||||||||||||
00128 |
25-31 HZ | 65.0 | 0.0 | 190.7 | 57.5 | 0.0 | 0.0 | 5,982.3 | 0.0 | 0.0 | 5,982.3 | 87.7 | 2,365.0 | 1,850.3 | 1,679.2 | 186.7 | ||||||||||||||||||||||||||||||||||||||||||||||
00120 |
29-31 HZ | 65.0 | 0.0 | 190.7 | 57.5 | 0.0 | 0.0 | 5,982.3 | 0.0 | 0.0 | 5,982.3 | 87.7 | 2,640.0 | 1,850.3 | 1,404.3 | -46.5 | ||||||||||||||||||||||||||||||||||||||||||||||
02407 |
FIXED EXP MONT PUD | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,544.3 | -1,544.3 | -640.6 | ||||||||||||||||||||||||||||||||||||||||||||||
02376 |
OM PUD ABANDONMENT | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 600.0 | 0.0 | -600.0 | -11.5 | ||||||||||||||||||||||||||||||||||||||||||||||
TOTAL - PUD RESERVES |
390.2 | 0.0 | 1,143.7 | 344.8 | 0.0 | 0.0 | 35,893.6 | 0.0 | 0.0 | 35,893.6 | 526.0 | 14,195.0 | 12,646.3 | 8,526.3 | 1,033.9 |
All estimates and exhibits herein are part of this NSAI report and are subject to its parameters and conditions. |
BASED ON CONSTANT PRICE AND COST PARAMETERS |
Page 27
This ‘S-4’ Filing | Date | Other Filings | ||
---|---|---|---|---|
9/30/14 | ||||
Filed on: | 12/17/13 | 425 | ||
3/1/13 | ||||
12/31/12 | ||||
List all Filings |
As Of Filer Filing For·On·As Docs:Size Issuer Filing Agent 3/10/14 SEC UPLOAD¶ 9/15/17 1:159K Santa Maria Energy Corp. 2/18/14 SEC UPLOAD¶ 9/15/17 1:202K Santa Maria Energy Corp. 1/17/14 SEC UPLOAD¶ 9/15/17 1:269K Santa Maria Energy Corp. |