EX-99.3 7 tm2320652d9_ex99-3.htm EXHIBIT 99.3

Exhibit 99.3

 

TAP ROCK RESOURCES, LLC

TAP ROCK RESOURCES II, LLC

TAP ROCK NM10 HOLDINGS, LLC

CONSOLIDATED INTERESTS LESS OLYMPUS AREA

 

 

Estimated

 

Future Reserves and Income

 

Attributable to Certain

 

Leasehold and Royalty Interests

 

 

SEC Parameters

 

 

As of

 

December 31, 2022

 

 /s/ Clark D. Parrott 

Clark D. Parrott, P.E.

Colorado License No. 35262

Vice President

 

RYDER SCOTT COMPANY, L.P.

TBPELS Firm Registration No. F-1580

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

 

TAP ROCK CONSOLIDATED INTERESTS LESS OLYMPUS AREA

 

TABLE OF CONTENTS

 

DISCUSSION

PETROLEUM RESERVES DEFINITIONS

 

    TABLE NO. 
GRAND SUMMARIES     
TOTAL PROVED   1 
PROVED PRODUCING   2 
PROVED NON-PRODUCING   3 
PROVED UNDEVELOPED   4 

 

RYDER SCOTT COMPANY PETROLEUM CONSULTANTS - TBPE FIRM LICENSE No. F-1580

 

 

 

 

 

TBPELS REGISTERED ENGINEERING FIRM F-1580

  633 17TH STREET   SUITE 1700DENVER, COLORADO 80202TELEPHONE (303) 339-8110

 

October 2, 2023

 

Tap Rock Resources, LLC 

523 Park Point Drive, Suite 200 

Golden, CO 80401

 

Ladies and Gentlemen:

 

At your request, Ryder Scott Company, L.P. (Ryder Scott) has prepared an estimate of the proved reserves, future production, and income as of December 31, 2022 attributable to certain consolidated leasehold and royalty interests acquired from Tap Rock Resources, LLC, Tap Rock Resources II, LLC and Tap Rock NM10 Holdings, LLC (collectively, Tap Rock) exclusive of the Olympus Area by Civitas Resources, Inc. (Civitas). This revised report supersedes our prior report dated June 14, 2023 as of December 31, 2022, in order to provide additional required public disclosures for filings made with the SEC. The reserves and income data, as well as the underlying assumptions, in this report are the same as those included in our prior report; however this report was prepared for public disclosure by Civitas in filings made with the SEC in accordance with the disclosure requirements set forth in the SEC regulations. The subject properties are located in the states of New Mexico and Texas. The reserves and income data were estimated based on the definitions and disclosure guidelines of the United States Securities and Exchange Commission (SEC) contained in Title 17, Code of Federal Regulations, Modernization of Oil and Gas Reporting, Final Rule released January 14, 2009 in the Federal Register (SEC regulations).

 

The properties evaluated by Ryder Scott account for a portion of Civitas’s total net proved liquid hydrocarbon and gas reserves as of December 31, 2022. Based on information provided by Civitas, the third party estimate conducted by Ryder Scott addresses approximately 18 percent of the total proved net reserves of Civitas on a barrel of oil equivalent, BOE basis as of December 31, 2022. Natural gas is converted to oil equivalent using a factor of 6,000 cubic feet of natural gas per one barrel of oil equivalent.

 

The estimated reserves and future net income amounts presented in this report, as of December 31, 2022 are related to hydrocarbon prices. The hydrocarbon prices used in the preparation of this report are based on the average prices during the 12-month period prior to the “as of date” of this report, determined as the unweighted arithmetic averages of the prices in effect on the first-day-of-the-month for each month within such period, as required by the SEC regulations. Actual future prices may vary considerably from the prices required by SEC regulations. The reserves volumes and the income attributable thereto have a direct relationship to the hydrocarbon prices actually received; therefore, volumes of reserves actually recovered and the amounts of income actually received may differ significantly from the estimated quantities presented in this report. The results of this study are summarized as follows.

 

1100 LOUISIANA, SUITE 4600 HOUSTON, TEXAS 77002-5294 TEL (713) 651-9191 FAX (713) 651-0849
SUITE 2800, 350 7TH AVENUE, S.W. CALGARY, ALBERTA T2P 3N9 TEL (403) 262-2799  

 

 

 

 

Tap Rock Consolidated - Less Olympus Area (SEC 1P) 

October 2, 2023 

Page 2

 

SEC Parameters 

Estimated Net Reserves and Income Data 

Certain Leasehold and Royalty Interests of 

Tap Rock Consolidated Interests Less Olympus Area 

As of December 31, 2022

 

   Proved 
   Developed       Total 
   Producing   Non-Producing(1)   Undeveloped   Proved 
Net Reserves                    
Oil/Condensate – Mbbl   52,357    0    19,911    72,268 
Plant Products – Mbbl   22,406    0    6,661    29,067 
Gas – MMcf   138,324    0    44,197    182,521 
Income Data ($M)                    
Future Gross Revenue  $6,243,919   $0   $2,265,791   $8,509,710 
Deductions   1,960,547    705    1,106,523    3,067,775 
Future Net Income (FNI)  $4,283,372   $(705)  $1,159,268   $5,441,935 
                     
Discounted FNI @ 10%  $2,657,160   $(641)  $588,875   $3,245,394 

 

(1) Negative values for Future Net Income and Discounted FNI are due to abandonment liability.

 

Liquid hydrocarbons are expressed in standard 42 U.S. gallon barrels and shown herein as thousands of barrels (Mbbl). All gas volumes are reported on an “as sold basis” expressed in millions of cubic feet (MMcf) at the official temperature and pressure bases of the areas in which the gas reserves are located. In this report, the revenues, deductions, and income data are expressed as thousands of U.S. dollars ($M).

 

The estimates of the reserves, future production, and income attributable to properties in this report were prepared using the economic software package PHDWin Petroleum Economic Evaluation Software, a copyrighted program of TRC Consultants L.C. The program was used at the request of Tap Rock. Ryder Scott has found this program to be generally acceptable, but notes that certain summaries and calculations may vary due to rounding and may not exactly match the sum of the properties being summarized. Furthermore, one line economic summaries may vary slightly from the more detailed cash flow projections of the same properties, also due to rounding. The rounding differences are not material.

 

The future gross revenue is after the deduction of production taxes. The deductions incorporate the normal direct costs of operating the wells, ad valorem taxes, development costs, and certain abandonment costs net of salvage. The future net income is before the deduction of state and federal income taxes and general administrative overhead, and has not been adjusted for outstanding loans that may exist nor does it include any adjustment for cash on hand or undistributed income.

 

Liquid hydrocarbon reserves account for approximately 90 percent and gas reserves account for the remaining 10 percent of total future gross revenue from proved reserves.

 

The discounted future net income shown above was calculated using a discount rate of 10 percent per annum compounded annually. Future net income was discounted at four other discount rates which were also compounded annually. These results are shown in summary form as follows.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

 

Tap Rock Consolidated - Less Olympus Area (SEC 1P) 

October 2, 2023 

Page 3

 

    Discounted Future Net Income ($M) 
   As of December 31, 2022 
Discount Rate   Total 
Percent   Proved 
5   $4,050,038 
8   $3,521,611 
9   $3,377,220 
15   $2,728,429 

 

The results shown above are presented for your information and should not be construed as our estimate of fair market value.

 

Reserves Included in This Report

 

The proved reserves included herein conform to the definitions as set forth in the Securities and Exchange Commission’s Regulations Part 210.4-10(a). An abridged version of the SEC reserves definitions from 210.4-10(a) entitled “PETROLEUM RESERVES DEFINITIONS” is included as an attachment to this report.

 

The various reserves status categories are defined in the attachment entitled “PETROLEUM RESERVES STATUS DEFINITIONS AND GUIDELINES” in this report. The proved developed non-producing reserves included herein consist of the shut-in status category, including wells in the final stages of completions waiting on facilities.

 

No attempt was made to quantify or otherwise account for any accumulated gas production imbalances that may exist. The proved gas volumes presented herein do not include volumes of gas consumed in operations as reserves.

 

Reserves are “estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations.” All reserves estimates involve an assessment of the uncertainty relating the likelihood that the actual remaining quantities recovered will be greater or less than the estimated quantities determined as of the date the estimate is made. The uncertainty depends primarily on the amount of reliable geologic and engineering data available at the time of the estimate and the interpretation of these data. The relative degree of uncertainty may be conveyed by placing reserves into one of two principal categories, either proved or unproved. Unproved reserves are less certain to be recovered than proved reserves and may be further sub-categorized as probable and possible reserves to denote progressively increasing uncertainty in their recoverability. At Tap Rock’s request, this report addresses only the proved reserves attributable to the properties evaluated herein.

 

Proved oil and gas reserves are “those quantities of oil and gas which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward.” The proved reserves included herein were estimated using deterministic methods. The SEC has defined reasonable certainty for proved reserves, when based on deterministic methods, as a “high degree of confidence that the quantities will be recovered.”

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

 

Tap Rock Consolidated - Less Olympus Area (SEC 1P) 

October 2, 2023 

Page 4

 

Proved reserves estimates will generally be revised only as additional geologic or engineering data become available or as economic conditions change. For proved reserves, the SEC states that “as changes due to increased availability of geoscience (geological, geophysical, and geochemical), engineering, and economic data are made to the estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.” Moreover, estimates of proved reserves may be revised as a result of future operations, effects of regulation by governmental agencies or geopolitical or economic risks. Therefore, the proved reserves included in this report are estimates only and should not be construed as being exact quantities, and if recovered, the revenues therefrom, and the actual costs related thereto, could be more or less than the estimated amounts.

 

Tap Rock’s operations may be subject to various levels of governmental controls and regulations. These controls and regulations may include, but may not be limited to, matters relating to land tenure and leasing, the legal rights to produce hydrocarbons, drilling and production practices, environmental protection, marketing and pricing policies, royalties, various taxes and levies including income tax and are subject to change from time to time. Such changes in governmental regulations and policies may cause volumes of proved reserves actually recovered and amounts of proved income actually received to differ significantly from the estimated quantities.

 

The estimates of reserves presented herein were based upon a detailed study of the properties in which Civitas has acquired an interest; however, we have not made any field examination of the properties. No consideration was given in this report to potential environmental liabilities that may exist nor were any costs included for potential liabilities to restore and clean up damages, if any, caused by past operating practices.

 

Estimates of Reserves

 

The estimation of reserves involves two distinct determinations. The first determination results in the estimation of the quantities of recoverable oil and gas and the second determination results in the estimation of the uncertainty associated with those estimated quantities in accordance with the definitions set forth by the Securities and Exchange Commission’s Regulations Part 210.4-10(a). The process of estimating the quantities of recoverable oil and gas reserves relies on the use of certain generally accepted analytical procedures. These analytical procedures fall into three broad categories or methods: (1) performance-based methods, (2) volumetric-based methods and (3) analogy. These methods may be used individually or in combination by the reserves evaluator in the process of estimating the quantities of reserves. Reserves evaluators must select the method or combination of methods which in their professional judgment is most appropriate given the nature and amount of reliable geoscience and engineering data available at the time of the estimate, the established or anticipated performance characteristics of the reservoir being evaluated, and the stage of development or producing maturity of the property.

 

In many cases, the analysis of the available geoscience and engineering data and the subsequent interpretation of this data may indicate a range of possible outcomes in an estimate, irrespective of the method selected by the evaluator. When a range in the quantity of reserves is identified, the evaluator must determine the uncertainty associated with the incremental quantities of the reserves. If the reserves quantities are estimated using the deterministic incremental approach, the uncertainty for each discrete incremental quantity of the reserves is addressed by the reserves category assigned by the evaluator. Therefore, it is the categorization of reserves quantities as proved, probable and/or possible that addresses the inherent uncertainty in the estimated quantities reported. For proved reserves, uncertainty is defined by the SEC as reasonable certainty wherein the “quantities actually recovered are much more likely to be achieved than not.” The SEC states that “probable reserves are those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.” The SEC states that “possible reserves are those additional reserves that are less certain to be recovered than probable reserves and the total quantities ultimately recovered from a project have a low probability of exceeding proved plus probable plus possible reserves.” All quantities of reserves within the same reserves category must meet the SEC definitions as noted above.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

 

Tap Rock Consolidated - Less Olympus Area (SEC 1P) 

October 2, 2023 

Page 5

 

Estimates of reserves quantities and their associated reserves categories may be revised in the future as additional geoscience or engineering data become available. Furthermore, estimates of reserves quantities and their associated reserves categories may also be revised due to other factors such as changes in economic conditions, results of future operations, effects of regulation by governmental agencies or geopolitical or economic risks as previously noted herein.

 

The reserves for the properties included herein were estimated by performance methods or analogy. In general, the proved reserves attributable to producing wells and/or reservoirs were estimated by performance methods. These performance methods include, but may not be limited to, decline curve analysis which utilized extrapolations of historical production and pressure data available through November 2022 in those cases where such data were considered to be definitive. The data used in these analyses were furnished to Ryder Scott by Tap Rock or obtained from public data sources and were considered sufficient for the purpose thereof. In certain early-life cases, proved producing reserves were estimated by analogy. This method was used where there were inadequate historical performance data to establish a definitive trend and where the use of production performance data as a basis for the estimates was considered to be inappropriate.

 

The proved developed non-producing reserves included herein were based on the historical performance of the wells prior to being shut-in or analogy in the instance of new wells waiting to be put on production. Reserves attributable to the proved undeveloped status category included herein were estimated by analogy. The data utilized from the analogues were furnished to Ryder Scott by Tap Rock or obtained from public data sources and were considered sufficient for the purpose thereof.

 

To estimate economically producible proved oil and gas reserves and related future net cash flows, we consider many factors and assumptions including, but not limited to, the use of reservoir parameters derived from geological, geophysical and engineering data which cannot be measured directly, economic criteria based on current costs and SEC pricing requirements, and forecasts of future production rates. Under the SEC regulations 210.4-10(a)(22)(v) and (26), proved reserves must be anticipated to be economically producible from a given date forward based on existing economic conditions including the prices and costs at which economic producibility from a reservoir is to be determined. While it may reasonably be anticipated that the future prices received for the sale of production and the operating costs and other costs relating to such production may increase or decrease from those under existing economic conditions, such changes were, in accordance with rules adopted by the SEC, omitted from consideration in making this evaluation.

 

Tap Rock has informed us that they have furnished us all of the material accounts, records, geological and engineering data, and reports and other data required for this investigation. In preparing our forecast of future proved production and income, we have relied upon data furnished by Tap Rock with respect to consolidated property interests acquired by Civitas, production and well tests from examined wells, normal direct costs of operating the wells or leases, other costs such as transportation and/or processing fees, ad valorem and production taxes, development costs, development plans, abandonment costs after salvage, product prices based on the SEC regulations, adjustments or differentials to product prices and lease maps. Ryder Scott reviewed such factual data for its reasonableness; however, we have not conducted an independent verification of the data furnished by Tap Rock. We consider the factual data used in this report appropriate and sufficient for the purpose of preparing the estimates of reserves and future net revenues herein.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

 

Tap Rock Consolidated - Less Olympus Area (SEC 1P) 

October 2, 2023 

Page 6

 

In summary, we consider the assumptions, data, methods and analytical procedures used in this report appropriate for the purpose hereof, and we have used all such methods and procedures that we consider necessary and appropriate to prepare the estimates of reserves herein. The proved reserves included herein were determined in conformance with the United States Securities and Exchange Commission (SEC) Modernization of Oil and Gas Reporting; Final Rule, including all references to Regulation S-X and Regulation S-K, referred to herein collectively as the “SEC Regulations.” In our opinion, the proved reserves presented in this report comply with the definitions, guidelines and disclosure requirements as required by the SEC regulations.

 

Future Production Rates

 

For wells currently on production, our forecasts of future production rates are based on historical performance data. If no production decline trend has been established, future production rates were based on analogy. If a decline trend has been established, this trend was used as the basis for estimating future production rates.

 

The historical performance prior to being shut-in or the initial performance of analogous wells were used to estimate the anticipated initial production rates for those wells or locations that are not currently producing. For reserves not yet on production, sales were estimated to commence at an anticipated date furnished by Tap Rock. Wells or locations that are not currently producing may start producing earlier or later than anticipated in our estimates due to unforeseen factors causing a change in the timing to initiate production. Such factors may include delays due to weather, the availability of rigs, the sequence of drilling, completing wells, returning shut-in wells to production and/or constraints set by regulatory bodies.

 

The future production rates from wells currently on production or wells or locations that are not currently producing may be more or less than estimated because of changes including, but not limited to, reservoir performance, operating conditions related to surface facilities, compression and artificial lift, pipeline capacity and/or operating conditions, producing market demand and/or allowables or other constraints set by regulatory bodies.

 

Hydrocarbon Prices

 

The hydrocarbon prices used herein are based on SEC price parameters using the average prices during the 12-month period prior to the “as of date” of this report, determined as the unweighted arithmetic averages of the prices in effect on the first-day-of-the-month for each month within such period.

 

Tap Rock furnished us with the above mentioned average benchmark prices in effect on December 31, 2022. These initial SEC hydrocarbon prices were determined using the 12-month average first-day-of-the-month benchmark prices appropriate to the geographic area where the hydrocarbons are sold. These benchmark prices are prior to the adjustments for differentials as described herein. The table below summarizes the “benchmark prices” and “price reference” used for the geographic area included in the report.

 

The product prices that were actually used to determine the future gross revenue for each property reflect adjustments to the benchmark prices for gravity, quality, local conditions, and/or distance from market, referred to herein as “differentials.” The differentials used in the preparation of this report were furnished to us by Tap Rock. The differentials furnished by Tap Rock were reviewed by us for their reasonableness using information furnished by Tap Rock for this purpose.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

 

 

Tap Rock Consolidated - Less Olympus Area (SEC 1P)

October 2, 2023

Page 7

.

In addition, the table below summarizes the net volume weighted benchmark prices adjusted for differentials and referred to herein as the “average realized prices.” The average realized prices shown in the table below were determined from the total future gross revenue before production taxes and the total net reserves, by reserves category, for the geographic area and presented in accordance with SEC disclosure requirements for the geographic area included in the report.

 

           Average    Average
      Price    Benchmark    Realized
Geographic Area  Product  Reference    Prices    Prices
North America                
United States  Oil/Condensate  WTI Cushing  $ 93.67/bbl  $ 94.49/bbl
  NGLs  Mont Belvieu,TX  $ 47.88/bbl  $ 48.67/bbl
   Gas  Henry Hub  $ 6.36/MMBTU  $ 4.98/Mcf

 

The effects of derivative instruments designated as price hedges of oil and gas quantities are not reflected in our individual property evaluations.

 

Costs

 

Operating costs for the leases and wells in this report were furnished by Tap Rock and are based on the operating expense reports of Tap Rock and include only those costs directly applicable to the leases or wells. The operating costs include a portion of general and administrative costs allocated directly to the leases and wells. For operated properties, the operating costs include an appropriate level of corporate general administrative and overhead costs. The operating costs for non-operated properties include the COPAS overhead costs that are allocated directly to the leases and wells under terms of operating agreements. Gathering and transportation costs are included as operating costs. The operating costs furnished to us were accepted as factual data and reviewed by us for their reasonableness; however, we have not conducted an independent verification of the operating cost data used by Tap Rock. No deduction was made for loan repayments, interest expenses, or exploration and development prepayments that were not charged directly to the leases or wells.

 

Development costs were furnished to us by Tap Rock and are based on authorizations for expenditure for the proposed work or actual costs for similar projects. The development costs furnished to us were accepted as factual data and reviewed by us for their reasonableness; however, we have not conducted an independent verification of these costs. The estimated net cost of abandonment after salvage was included for properties where abandonment costs net of salvage were material. The estimates of the net abandonment costs furnished by Tap Rock were accepted without independent verification.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

Tap Rock Consolidated - Less Olympus Area (SEC 1P)

October 2, 2023

Page 8

 

The proved developed non-producing and undeveloped reserves in this report have been incorporated herein in accordance with Tap Rock’s plans to develop these reserves as of December 31, 2022. The implementation of Tap Rock’s development plans as presented to us and incorporated herein is subject to the approval process adopted by Tap Rock’s management. As the result of our inquiries during the course of preparing this report, Tap Rock has informed us that the development activities included herein have been subjected to and received the internal approvals required by Tap Rock’s management at the appropriate local, regional and/or corporate level. In addition to the internal approvals as noted, certain development activities may still be subject to specific partner AFE processes, Joint Operating Agreement (JOA) requirements or other administrative approvals external to Tap Rock. Tap Rock has provided written documentation supporting their commitment to proceed with the development activities as presented to us. Additionally, Tap Rock has informed us that they are not aware of any legal, regulatory, or political obstacles that would significantly alter their plans. While these plans could change from those under existing economic conditions as of December 31, 2022, such changes were, in accordance with rules adopted by the SEC, omitted from consideration in making this evaluation.

 

Current costs used by Tap Rock were held constant throughout the life of the properties.

 

Standards of Independence and Professional Qualification

 

Ryder Scott is an independent petroleum engineering consulting firm that has been providing petroleum consulting services throughout the world since 1937. Ryder Scott is employee- owned and maintains offices in Houston, Texas; Denver, Colorado; and Calgary, Alberta, Canada. We have approximately eighty engineers and geoscientists on our permanent staff. By virtue of the size of our firm and the large number of clients for which we provide services, no single client or job represents a material portion of our annual revenue. We do not serve as officers or directors of any privately-owned or publicly- traded oil and gas company and are separate and independent from the operating and investment decision-making process of our clients. This allows us to bring the highest level of independence and objectivity to each engagement for our services.

 

Ryder Scott actively participates in industry-related professional societies and organizes an annual public forum focused on the subject of reserves evaluations and SEC regulations. Many of our staff have authored or co-authored technical papers on the subject of reserves related topics. We encourage our staff to maintain and enhance their professional skills by actively participating in ongoing continuing education.

 

Prior to becoming an officer of the Company, Ryder Scott requires that staff engineers and geoscientists receive professional accreditation in the form of a registered or certified professional engineer’s license or a registered or certified professional geoscientist’s license, or the equivalent thereof, from an appropriate governmental authority or a recognized self-regulating professional organization. Regulating agencies require that, in order to maintain active status, a certain amount of continuing education hours be completed annually, including an hour of ethics training. Ryder Scott fully supports this technical and ethics training with our internal requirement mentioned above.

 

We are independent petroleum engineers with respect to Tap Rock and Civitas. Neither we nor any of our employees have any financial interest in the subject properties and neither the employment to do this work nor the compensation is contingent on our estimates of reserves for the properties which were reviewed.

 

The results of this study, presented herein, are based on technical analyses conducted by teams of geoscientists and engineers from Ryder Scott. The professional qualifications of the undersigned, the technical person primarily responsible for overseeing the evaluation of the reserves information discussed in this report, are included as an attachment to this letter.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

Tap Rock Consolidated - Less Olympus Area (SEC 1 P) 

October 2, 2023 

Page 9 

 

Terms of Usage

 

The results of our third party study, presented in report form herein, were prepared in accordance with the disclosure requirements set forth in the SEC regulations and intended for public disclosure as an exhibit in filings made with the SEC by Civitas.

 

Civitas makes current filings on Form 8-K with the SEC under the 1934 Exchange Act. Furthermore, Civitas has certain registration statements filed with the SEC under the 1933 Securities Act into which any subsequently filed Form 8-K is incorporated by reference. We have consented to the incorporation by reference in the registration statements on Form S-3 and S-8 of Civitas, of the references to our name, as well as to the references to our third party report for Civitas, which appears in the Form 8-K of Civitas to be filed with the SEC on or around October 4, 2023. Our written consent for such use is included as a separate exhibit to the filings made with the SEC by Civitas.

 

We have provided Tap Rock with a digital version of the original signed copy of this report letter. In the event there are any differences between the digital version included in filings made by Civitas and the original signed report letter, the original signed report letter shall control and supersede the digital version.

 

The data and work papers used in the preparation of this report are available for examination by authorized parties in our offices. Please contact us if we can be of further service.

 

 

  Very truly yours,
   
  RYDER SCOTT COMPANY, L P. 
  TBPELS Firm Registration No. F-1

 

 

/s/ Clark D. Parrott
Clark D. Parrott, P.E.

Colorado License No. 35262

Vice President

 

 

CDP (LPC)/pl

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

 

Professional Qualifications of Primary Technical Person

 

The conclusions presented in this report are the result of technical analysis conducted by teams of geoscientists and engineers from Ryder Scott Company, L.P. Clark D. Parrott was the primary technical person responsible for overseeing the estimate of the reserves, future production and income prepared by Ryder Scott presented herein.

 

Mr. Parrott, an employee of Ryder Scott Company, L.P. (Ryder Scott) since 2013 is a Vice President responsible for coordinating and supervising staff and consulting engineers of the company in ongoing reservoir evaluation studies throughout North America. Before joining Ryder Scott, Mr. Parrott served in a number of engineering positions with operators in the Rocky Mountain and Mid Continent regions. For more information regarding Mr. Parrott’s geographic and job specific experience, please refer to the Ryder Scott Company website at www.ryderscott.com/Company/Employees.

 

Mr. Parrott earned a Bachelor of Science degree in Petroleum Engineering from Colorado School of Mines in 1987 and is a registered Professional Engineer in the State of Colorado. He is a member of the Society of Petroleum Engineers.

 

Based on his educational background, professional training and more than 30 years of practical experience in the estimation and evaluation of petroleum reserves, Mr. Parrott has attained the professional qualifications as a Reserves Estimator and Reserves Auditor set forth in Article III of the “Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information” promulgated by the Society of Petroleum Engineers as of June 2019.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

PETROLEUM RESERVES DEFINITIONS

 

As Adapted From:

RULE 4-10(a) of REGULATION S-X PART 210

UNITED STATES SECURITIES AND EXCHANGE COMMISSION (SEC)

 

PREAMBLE

 

On January 14, 2009, the United States Securities and Exchange Commission (SEC) published the “Modernization of Oil and Gas Reporting; Final Rule” in the Federal Register of National Archives and Records Administration (NARA). The “Modernization of Oil and Gas Reporting; Final Rule” includes revisions and additions to the definition section in Rule 4-10 of Regulation S-X, revisions and additions to the oil and gas reporting requirements in Regulation S-K, and amends and codifies Industry Guide 2 in Regulation S-K. The “Modernization of Oil and Gas Reporting; Final Rule”, including all references to Regulation S-X and Regulation S- K, shall be referred to herein collectively as the “SEC regulations”. The SEC regulations take effect for all filings made with the United States Securities and Exchange Commission as of December 31, 2009, or after January 1, 2010. Reference should be made to the full text under Title 17, Code of Federal Regulations, Regulation S- X Part 210, Rule 4-10(a) for the complete definitions (direct passages excerpted in part or wholly from the aforementioned SEC document are denoted in italics herein).

 

Reserves are estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations. All reserve estimates involve an assessment of the uncertainty relating the likelihood that the actual remaining quantities recovered will be greater or less than the estimated quantities determined as of the date the estimate is made. The uncertainty depends primarily on the amount of reliable geologic and engineering data available at the time of the estimate and the interpretation of these data. The relative degree of uncertainty may be conveyed by placing reserves into one of two principal categories, either proved or unproved. Unproved reserves are less certain to be recovered than proved reserves and may be further sub-categorized as probable and possible reserves to denote progressively increasing uncertainty in their recoverability. Under the SEC regulations as of December 31, 2009, or after January 1, 2010, a company may optionally disclose estimated quantities of probable or possible oil and gas reserves in documents publicly filed with the SEC. The SEC regulations continue to prohibit disclosure of estimates of oil and gas resources other than reserves and any estimated values of such resources in any document publicly filed with the SEC unless such information is required to be disclosed in the document by foreign or state law as noted in §229.1202 Instruction to Item 1202.

 

Reserves estimates will generally be revised only as additional geologic or engineering data become available or as economic conditions change.

 

Reserves may be attributed to either natural energy or improved recovery methods. Improved recovery methods include all methods for supplementing natural energy or altering natural forces in the reservoir to increase ultimate recovery. Examples of such methods are pressure maintenance, natural gas cycling, waterflooding, thermal methods, chemical flooding, and the use of miscible and immiscible displacement fluids. Other improved recovery methods may be developed in the future as petroleum technology continues to evolve.

 

Reserves may be attributed to either conventional or unconventional petroleum accumulations. Petroleum accumulations are considered as either conventional or unconventional based on the nature of their in-place characteristics, extraction method applied, or degree of processing prior to sale. Examples of unconventional petroleum accumulations include coalbed or coalseam methane (CBM/CSM), basin-centered gas, shale gas, gas hydrates, natural bitumen and oil shale deposits. These unconventional accumulations may require specialized extraction technology and/or significant processing prior to sale.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

PETROLEUM RESERVES DEFINITIONS

Page 2

 

Reserves do not include quantities of petroleum being held in inventory.

 

Because of the differences in uncertainty, caution should be exercised when aggregating quantities of petroleum from different reserves categories.

 

RESERVES (SEC DEFINITIONS)

 

Securities and Exchange Commission Regulation S-X §210.4-10(a)(26) defines reserves as follows:

 

Reserves. Reserves are estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations. In addition, there must exist, or there must be a reasonable expectation that there will exist, the legal right to produce or a revenue interest in the production, installed means of delivering oil and gas or related substances to market, and all permits and financing required to implement the project.

 

Note to paragraph (a)(26): Reserves should not be assigned to adjacent reservoirs isolated by major, potentially sealing, faults until those reservoirs are penetrated and evaluated as economically producible. Reserves should not be assigned to areas that are clearly separated from a known accumulation by a non-productive reservoir (i.e., absence of reservoir, structurally low reservoir, or negative test results). Such areas may contain prospective resources (i.e., potentially recoverable resources from undiscovered accumulations).

 

PROVED RESERVES (SEC DEFINITIONS)

 

Securities and Exchange Commission Regulation S-X §210.4-10(a)(22) defines proved oil and gas reserves as follows:

 

Proved oil and gas reserves. Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible—from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations—prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time.

 

(i)The area of the reservoir considered as proved includes:

 

(A)The area identified by drilling and limited by fluid contacts, if any, and

 

(B) Adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

PETROLEUM RESERVES DEFINITIONS

Page 3

 

(ii) In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons (LKH) as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty.

 

(iii) Where direct observation from well penetrations has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty.

 

(iv) Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when:

 

(A) Successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and

 

(B) The project has been approved for development by all necessary parties and entities, including governmental entities.

 

(v) Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.

 

PROBABLE RESERVES (SEC DEFINITIONS)

 

Securities and Exchange Commission Regulation S-X §210.4-10(a)(18) defines probable oil and gas reserves as follows:

 

Probable reserves. Probable reserves are those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.

 

(i) When deterministic methods are used, it is as likely as not that actual remaining quantities recovered will exceed the sum of estimated proved plus probable reserves. When probabilistic methods are used, there should be at least a 50% probability that the actual quantities recovered will equal or exceed the proved plus probable reserves estimates.

 

(ii) Probable reserves may be assigned to areas of a reservoir adjacent to proved reserves where data control or interpretations of available data are less certain, even if the interpreted reservoir continuity of structure or productivity does not meet the reasonable certainty criterion. Probable reserves may be assigned to areas that are structurally higher than the proved area if these areas are in communication with the proved reservoir.

 

(iii) Probable reserves estimates also include potential incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than assumed for proved reserves.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

PETROLEUM RESERVES DEFINITIONS

Page 4

 

(iv) See also guidelines in paragraphs (a)(17)(iv) and (a)(17)(vi) of this section.

 

POSSIBLE RESERVES (SEC DEFINITIONS)

 

Securities and Exchange Commission Regulation S-X §210.4-10(a)(17) defines possible oil and gas reserves as follows:

 

Possible reserves. Possible reserves are those additional reserves that are less certain to be recovered than probable reserves.

 

(i) When deterministic methods are used, the total quantities ultimately recovered from a project have a low probability of exceeding proved plus probable plus possible reserves. When probabilistic methods are used, there should be at least a 10% probability that the total quantities ultimately recovered will equal or exceed the proved plus probable plus possible reserves estimates.

 

(ii)Possible reserves may be assigned to areas of a reservoir adjacent to probable reserves where data control and interpretations of available data are progressively less certain. Frequently, this will be in areas where geoscience and engineering data are unable to define clearly the area and vertical limits of commercial production from the reservoir by a defined project.

 

(iii) Possible reserves also include incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than the recovery quantities assumed for probable reserves.

 

(iv) The proved plus probable and proved plus probable plus possible reserves estimates must be based on reasonable alternative technical and commercial interpretations within the reservoir or subject project that are clearly documented, including comparisons to results in successful similar projects.

 

(v) 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 faults with displacement less than formation thickness or other geological discontinuities and that have not been penetrated by a wellbore, and the registrant believes that such adjacent portions are in communication with the known (proved) reservoir. Possible reserves may be assigned to areas that are structurally higher or lower than the proved area if these areas are in communication with the proved reservoir.

 

(vi) Pursuant to paragraph (a)(22)(iii) of this section, where direct observation has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves should be assigned in the structurally higher portions of the reservoir above the HKO only if the higher contact can be established with reasonable certainty through reliable technology. Portions of the reservoir that do not meet this reasonable certainty criterion may be assigned as probable and possible oil or gas based on reservoir fluid properties and pressure gradient interpretations.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

PETROLEUM RESERVES STATUS DEFINITIONS AND GUIDELINES

 

As Adapted From:

RULE 4-10(a) of REGULATION S-X PART 210

UNITED STATES SECURITIES AND EXCHANGE COMMISSION (SEC)

 

and

 

2018 PETROLEUM RESOURCES MANAGEMENT SYSTEM (SPE-PRMS)

Sponsored and Approved by:

SOCIETY OF PETROLEUM ENGINEERS (SPE)

WORLD PETROLEUM COUNCIL (WPC)

AMERICAN ASSOCIATION OF PETROLEUM GEOLOGISTS (AAPG)

SOCIETY OF PETROLEUM EVALUATION ENGINEERS (SPEE)

SOCIETY OF EXPLORATION GEOPHYSICISTS (SEG)

SOCIETY OF PETROPHYSICISTS AND WELL LOG ANALYSTS (SPWLA)
EUROPEAN ASSOCIATION OF GEOSCIENTISTS & ENGINEERS (EAGE)

 

Reserves status categories define the development and producing status of wells and reservoirs. Reference should be made to Title 17, Code of Federal Regulations, Regulation S-X Part 210, Rule 4-10(a) and the SPE-PRMS as the following reserves status definitions are based on excerpts from the original documents (direct passages excerpted from the aforementioned SEC and SPE-PRMS documents are denoted in italics herein).

 

DEVELOPED RESERVES (SEC DEFINITIONS)

 

Securities and Exchange Commission Regulation S-X §210.4-10(a)(6) defines developed oil and gas reserves as follows:

 

Developed oil and gas reserves are reserves of any category that can be expected to be recovered:

 

(i)Through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and

 

(ii) Through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.

 

Developed Producing (SPE-PRMS Definitions)

 

While not a requirement for disclosure under the SEC regulations, developed oil and gas reserves may be further sub-classified according to the guidance contained in the SPE-PRMS as Producing or Non-Producing.

 

Developed Producing Reserves

 

Developed Producing Reserves are expected quantities to be recovered from completion intervals that are open and producing at the effective date of the estimate.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

PETROLEUM RESERVES STATUS DEFINITIONS AND GUIDELINES

Page 2

 

Improved recovery reserves are considered producing only after the improved recovery project is in operation.

 

Developed Non-Producing

 

Developed Non-Producing Reserves include shut-in and behind-pipe Reserves.

 

Shut-In

 

Shut-in Reserves are expected to be recovered from:

 

(1)completion intervals that 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

 

Behind-pipe Reserves are expected to be recovered from zones in existing wells that will require additional completion work or future re-completion before start of production with minor cost to access these reserves.

 

In all cases, production can be initiated or restored with relatively low expenditure compared to the cost of drilling a new well.

 

UNDEVELOPED RESERVES (SEC DEFINITIONS)

 

Securities and Exchange Commission Regulation S-X §210.4-10(a)(31) defines undeveloped oil and gas reserves as follows:

 

Undeveloped oil and gas reserves are reserves of any category that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

 

(i)Reserves on undrilled acreage shall be limited to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances.

 

(ii) Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances, justify a longer time.

 

(iii) Under no circumstances shall estimates for undeveloped reserves be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual projects in the same reservoir or an analogous reservoir, as defined in paragraph (a)(2) of this section, or by other evidence using reliable technology establishing reasonable certainty.

 

RYDER SCOTT COMPANY      PETROLEUM CONSULTANTS

 

 

 

 

 

TAP ROCK CONSOLIDATED INTERESTS LESS OLYMPUS AREA

ESTIMATED FUTURE RESERVES AND INCOME

ATTRIBUTABLE TO CERTAIN LEASEHOLD AND ROYALTY INTERESTS

SEC PRICING

AS OF DECEMBER 31, 2022

TABLE 1
     
GRAND SUMMARY   TOTAL PROVED
    ALL CATEGORIES

 

       REVENUE INTEREST   PRODUCT PRICES    DISCOUNTED 
   Expense   Oil/   Plant       Oil/Cond   Plt. Prod.    Gas    FUTURE NET INCOME - $M 
   Interest   Condensate   Products   Gas   ($/bbl)   ($/bbl)    ($/Mcf)    COMPOUNDED ANNUALLY 
INITIAL                                5.00%  4,050,038 
FINAL                                8.00%  3,521,611 
REMARKS                                9.00%  3,377,220 
                                 10.00%  3,245,394 
                                 15.00%  2,728,429 

 

       ESTIMATED 8/8THS PRODUCTION   COMPANY NET PRODUCTION   AVERAGE PRICES 
   Number   Oil/Cond.   Plant Products   Gas   Oil/Cond.   Plant Products   Sales Gas   Oil/Cond.   Plt Prod.   Gas 
Year  of Wells   (Mbbl)   (Mbbl)   (MMcf)   (Mbbl)   (Mbbl)   (MMcf)   ($/bbl)   ($/bbl)   ($/Mcf) 
2023  329   20,722   8,484   74,125   9,967   3,982   24,317   94.49   48.67   4.98 
2024  340   15,853   6,583   57,750   7,239   2,883   17,726   94.49   48.67   4.98 
2025  361   14,771   5,637   50,070   7,319   2,563   16,045   94.49   48.67   4.98 
2026  378   12,847   5,102   46,160   5,944   2,251   14,421   94.49   48.67   4.98 
2027  381   10,665   4,464   40,855   4,665   1,873   12,037   94.49   48.67   4.98 
2028  379   8,510   3,714   33,710   3,808   1,569   10,012   94.49   48.67   4.98 
2029  378   7,282   3,231   29,227   3,278   1,366   8,690   94.49   48.67   4.98 
2030  377   6,444   2,888   26,063   2,906   1,219   7,742   94.49   48.67   4.98 
2031  377   5,802   2,615   23,570   2,618   1,102   6,990   94.49   48.67   4.98 
2032  376   5,289   2,394   21,550   2,385   1,007   6,378   94.49   48.67   4.98 
2033  375   4,818   2,189   19,694   2,173   919   5,819   94.49   48.67   4.98 
2034  371   4,418   2,013   18,103   1,992   844   5,339   94.49   48.67   4.98 
2035  371   4,064   1,856   16,679   1,832   777   4,911   94.49   48.67   4.98 
2036  369   3,750   1,716   15,424   1,689   717   4,532   94.49   48.67   4.98 
2037  368   3,442   1,576   14,165   1,548   656   4,144   94.49   48.67   4.98 
                                         
Sub-Total      128,676   54,463   487,144   59,363   23,729   149,104   94.49   48.67   4.98 
Remainder      28,428   13,283   118,838   12,905   5,337   33,417   94.49   48.67   4.98 
Total Future      157,104   67,746   605,982   72,268   29,067   182,521   94.49   48.67   4.98 
                                         
Cumulative      74,529   11,009   300,469                         
Ultimate      231,633   78,755   906,451                         

 

   COMPANY FUTURE GROSS REVENUE (FGR) - $M   PRODUCTION TAXES - $M   FGR AFTER 
   From   From   From           Oil/   Plant Prod./       PRODUCTION 
Year  Oil/Condensate   Plant Products   Gas   Other   Total   Condensate   Other   Gas   TAXES - $M 
2023  941,744   193,801   121,012   0   1,256,557   64,353   13,740   9,579   1,168,884 
2024  683,969   140,320   88,210   0   912,499   45,939   9,949   6,968   849,643 
2025  691,611   124,749   79,844   0   896,204   47,609   8,845   6,318   833,433 
2026  561,660   109,570   71,765   0   742,995   38,802   7,768   5,682   690,742 
2027  440,767   91,181   59,899   0   591,847   30,446   6,465   4,744   550,193 
2028  359,773   76,361   49,825   0   485,959   24,838   5,414   3,946   451,761 
2029  309,728   66,485   43,246   0   419,458   21,384   4,714   3,425   389,936 
2030  274,602   59,345   38,529   0   372,476   18,962   4,208   3,051   346,255 
2031  247,376   53,657   34,786   0   335,819   17,084   3,804   2,755   312,175 
2032  225,377   49,012   31,740   0   306,128   15,571   3,475   2,514   284,568 
2033  205,333   44,749   28,956   0   279,038   14,191   3,173   2,293   259,381 
2034  188,259   41,085   26,570   0   255,914   13,013   2,913   2,104   237,884 
2035  173,123   37,798   24,438   0   235,358   11,968   2,680   1,936   218,774 
2036  159,611   34,888   22,553   0   217,053   11,041   2,474   1,786   201,752 
2037  146,284   31,914   20,623   0   198,822   10,122   2,263   1,633   184,803 
                                     
Sub-Total  5,609,217   1,154,912   741,997   0   7,506,126   385,323   81,883   58,734   6,980,186 
Remainder  1,219,362   259,754   166,294   0   1,645,410   84,300   18,417   13,169   1,529,524 
Total Future  6,828,579   1,414,667   908,290   0   9,151,536   469,623   100,300   71,903   8,509,710 

 

   DEDUCTIONS - $M   FUTURE NET INCOME BEFORE TAXES - $M 
   Operating   Ad Valorem   Development           Undiscounted   Discounted 
Year  Costs   Taxes   Costs   Other   Total   Annual   Cumulative   @ 10.00% 
2023  204,488   25,707   174,379   0   404,574   764,310   764,310   729,325 
2024  165,508   18,871   74,736   0   259,114   590,529   1,354,838   514,847 
2025  157,976   18,276   147,905   0   324,156   509,277   1,864,115   400,582 
2026  143,839   15,112   62,564   0   221,514   469,228   2,333,343   336,297 
2027  120,553   12,036   436   0   133,025   417,168   2,750,511   272,311 
2028  103,759   9,885   130   0   113,774   337,987   3,088,498   200,423 
2029  94,842   8,532   30   0   103,404   286,532   3,375,030   154,421 
2030  88,282   7,575   2   0   95,860   250,395   3,625,425   122,657 
2031  82,563   6,829   0   0   89,392   222,784   3,848,209   99,210 
2032  78,558   6,224   100   0   84,881   199,687   4,047,896   80,836 
2033  75,544   5,672   100   0   81,316   178,065   4,225,960   65,521 
2034  73,007   5,201   189   0   78,397   159,487   4,385,447   53,354 
2035  70,897   4,783   0   0   75,680   143,094   4,528,541   43,522 
2036  68,808   4,410   104   0   73,321   128,431   4,656,973   35,511 
2037  66,405   4,039   100   0   70,544   114,259   4,771,232   28,717 
                                 
Sub-Total  1,595,029   153,151   460,774   0   2,208,954   4,771,232       3,137,534 
Remainder  805,701   33,445   19,675   0   858,822   670,703   5,441,935   107,860 
Total Future  2,400,730   186,596   480,449   0   3,067,775   5,441,935       3,245,394 

 

Life of summary is: 46.02 years.

 

These data are part of a Ryder Scott report and are subject to the conditions in the text of the report.

 

 

 

 

 

TAP ROCK CONSOLIDATED INTERESTS LESS OLYMPUS AREA

ESTIMATED FUTURE RESERVES AND INCOME

ATTRIBUTABLE TO CERTAIN LEASEHOLD AND ROYALTY INTERESTS

SEC PRICING

AS OF DECEMBER 31, 2022

TABLE 2
     
GRAND SUMMARY   PROVED
    PRODUCING

 

       REVENUE INTEREST   PRODUCT PRICES    DISCOUNTED 
   Expense   Oil/   Plant       Oil/Cond   Plt. Prod.    Gas    FUTURE NET INCOME - $M 
   Interest   Condensate   Products   Gas   ($/bbl)   ($/bbl)    ($/Mcf)    COMPOUNDED ANNUALLY 
INITIAL                                5.00%  3,252,816 
FINAL                                8.00%  2,861,638 
REMARKS                                9.00%  2,754,751 
                                 10.00%  2,657,160 
                                 15.00%  2,274,258 

 

       ESTIMATED 8/8THS PRODUCTION   COMPANY NET PRODUCTION AVERAGE PRICES 
   Number   Oil/Cond.   Plant Products   Gas   Oil/Cond.   Plant Products   Sales Gas   Oil/Cond.   Plt Prod.   Gas 
Year  of Wells   (Mbbl)   (Mbbl)   (MMcf)   (Mbbl)   (Mbbl)   (MMcf)   ($/bbl)   ($/bbl)   ($/Mcf) 
2023  300   17,824   7,565   66,422   8,626   3,552   21,789   94.49   48.67   4.98 
2024  300   11,867   5,212   45,976   5,590   2,332   14,359   94.49   48.67   4.98 
2025  299   9,211   4,124   36,447   4,278   1,801   11,119   94.49   48.67   4.98 
2026  298   7,638   3,468   30,680   3,515   1,494   9,237   94.49   48.67   4.98 
2027  297   6,565   3,018   26,717   3,002   1,288   7,979   94.49   48.67   4.98 
2028  295   5,793   2,691   23,838   2,637   1,142   7,080   94.49   48.67   4.98 
2029  294   5,173   2,422   21,468   2,347   1,023   6,352   94.49   48.67   4.98 
2030  293   4,691   2,209   19,582   2,124   930   5,776   94.49   48.67   4.98 
2031  293   4,291   2,027   17,972   1,940   851   5,286   94.49   48.67   4.98 
2032  292   3,952   1,872   16,594   1,784   783   4,866   94.49   48.67   4.98 
2033  291   3,622   1,721   15,259   1,634   719   4,464   94.49   48.67   4.98 
2034  287   3,334   1,588   14,080   1,502   662   4,109   94.49   48.67   4.98 
2035  287   3,072   1,467   13,000   1,383   610   3,785   94.49   48.67   4.98 
2036  285   2,837   1,358   12,033   1,275   563   3,494   94.49   48.67   4.98 
2037  284   2,603   1,246   11,045   1,167   514   3,188   94.49   48.67   4.98 
                                         
Sub-Total      92,473   41,988   371,112   42,805   18,263   112,884   94.49   48.67   4.98 
Remainder      21,154   10,505   92,695   9,552   4,142   25,440   94.49   48.67   4.98 
Total Future      113,627   52,493   463,807   52,356   22,406   138,324   94.49   48.67   4.98 
                                         
Cumulative      74,040   10,080   269,410                         
Ultimate      187,667   62,573   733,217                         

 

   COMPANY FUTURE GROSS REVENUE (FGR) - $M   PRODUCTION TAXES - $M   FGR AFTER 
   From   From   From           Oil/     Plant Prod./       PRODUCTION 
Year  Oil/Condensate   Plant Products   Gas   Other   Total   Condensate     Other   Gas   TAXES - $M 
2023  815,038   172,878   108,432   0   1,096,348   57,669   12,257   8,609   1,017,814 
2024  528,166   113,478   71,457   0   713,101   37,354   8,046   5,673   662,028 
2025  404,182   87,665   55,332   0   547,178   28,579   6,215   4,393   507,991 
2026  332,146   72,703   45,967   0   450,817   23,482   5,155   3,649   418,531 
2027  283,702   62,705   39,706   0   386,113   20,058   4,446   3,152   358,458 
2028  249,162   55,572   35,234   0   339,968   17,618   3,940   2,797   315,613 
2029  221,794   49,808   31,609   0   303,212   15,682   3,531   2,509   281,488 
2030  200,722   45,269   28,745   0   274,736   14,192   3,210   2,282   255,053 
2031  183,334   41,422   26,306   0   251,063   12,963   2,937   2,088   233,075 
2032  168,525   38,131   24,215   0   230,870   11,921   2,703   1,922   214,323 
2033  154,358   34,983   22,214   0   211,555   10,924   2,480   1,764   196,387 
2034  141,939   32,206   20,448   0   194,594   10,049   2,283   1,623   180,638 
2035  130,726   29,668   18,836   0   179,230   9,256   2,103   1,495   166,374 
2036  120,511   27,386   17,386   0   165,283   8,540   1,942   1,380   153,421 
2037  110,309   25,006   15,865   0   151,180   7,821   1,773   1,260   140,327 
                                     
Sub-Total  4,044,615   888,880   561,752   0   5,495,247   286,109   63,022   44,598   5,101,519 
Remainder  902,539   201,598   126,598   0   1,230,735   63,990   14,293   10,052   1,142,400 
Total Future  4,947,154   1,090,478   688,350   0   6,725,982   350,099   77,315   54,650   6,243,919 

 

   DEDUCTIONS - $M   FUTURE NET INCOME BEFORE TAXES - $M 
   Operating   Ad Valorem   Development           Undiscounted   Discounted 
Year  Costs   Taxes   Costs   Other   Total   Annual   Cumulative   @ 10.00% 
2023  183,826   21,953   0   0   205,779   812,035   812,035   778,413 
2024  135,668   14,283   1,119   0   151,070   510,958   1,322,993   444,120 
2025  112,715   10,961   0   0   123,676   384,315   1,707,308   303,457 
2026  95,783   9,031   171   0   104,986   313,545   2,020,853   224,951 
2027  79,377   7,735   31   0   87,144   271,314   2,292,167   176,925 
2028  71,425   6,810   130   0   78,365   237,247   2,529,415   140,644 
2029  67,787   6,074   30   0   73,891   207,598   2,737,013   111,857 
2030  64,970   5,504   2   0   70,475   184,577   2,921,590   90,410 
2031  62,499   5,029   0   0   67,528   165,546   3,087,136   73,717 
2032  60,112   4,624   100   0   64,836   149,487   3,236,623   60,511 
2033  57,878   4,236   100   0   62,214   134,173   3,370,796   49,368 
2034  55,957   3,895   189   0   60,042   120,596   3,491,392   40,343 
2035  54,367   3,587   0   0   57,954   108,420   3,599,812   32,975 
2036  52,713   3,307   104   0   56,123   97,298   3,697,110   26,902 
2037  50,722   3,024   100   0   53,846   86,481   3,783,591   21,736 
                                 
Sub-Total  1,205,801   110,051   2,076   0   1,317,928   3,783,591       2,576,330 
Remainder  602,892   24,615   15,112   0   642,619   499,781   4,283,372   80,830 
Total Future  1,808,693   134,666   17,188   0   1,960,547   4,283,372       2,657,160 

 

Life of summary is: 46.02 years.

 

These data are part of a Ryder Scott report and are subject to the conditions in the text of the report.

 

 

 

 

 

TAP ROCK CONSOLIDATED INTERESTS LESS OLYMPUS AREA

ESTIMATED FUTURE RESERVES AND INCOME

ATTRIBUTABLE TO CERTAIN LEASEHOLD AND ROYALTY INTERESTS

SEC PRICING

AS OF DECEMBER 31, 2022

TABLE 3
     
GRAND SUMMARY   PROVED
    NON-PRODUCING

 

       REVENUE INTEREST   PRODUCT PRICES    DISCOUNTED 
   Expense   Oil/   Plant       Oil/Cond   Plt. Prod.    Gas     FUTURE NET INCOME - $M 
   Interest   Condensate   Products   Gas   ($/bbl)   ($/bbl)    ($/Mcf)    COMPOUNDED ANNUALLY 
INITIAL                                5.00%  -671 
FINAL                                8.00%  -653 
REMARKS                                9.00%  -647 
                                 10.00%  -641 
                                 15.00%  -613 

 

       ESTIMATED 8/8THS PRODUCTION   COMPANY NET PRODUCTION AVERAGE PRICES 
   Number   Oil/Cond.   Plant Products   Gas   Oil/Cond.   Plant Products   Sales Gas   Oil/Cond.   Plt Prod.   Gas 
Year  of Wells   (Mbbl)   (Mbbl)   (MMcf)   (Mbbl)   (Mbbl)   (MMcf)   ($/bbl)   ($/bbl)   ($/Mcf) 
2023  0   0   0   0   0   0   0   0.00   0.00   0.00 
2024  0   0   0   0   0   0   0   0.00   0.00   0.00 
                                         
                                         
                                         
                                         
                                         
                                         
                                         
                                         
                                         
                                         
                                         
                                         
                                         
                                         
Sub-Total      0   0   0   0   0   0   0.00   0.00   0.00 
Remainder      0   0   0   0   0   0   0.00   0.00   0.00 
Total Future      0   0   0   0   0   0   0.00   0.00   0.00 
                                         
Cumulative      489   928   31,059                         
Ultimate      489   928   31,059                         

 

   COMPANY FUTURE GROSS REVENUE (FGR) - $M   PRODUCTION TAXES - $M   FGR AFTER 
   From   From   From           Oil/     Plant Prod./       PRODUCTION 
Year  Oil/Condensate   Plant Products   Gas   Other   Total   Condensate     Other   Gas   TAXES - $M 
2023  0   0   0   0   0   0   0   0   0 
2024  0   0   0   0   0   0   0   0   0 
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
                                     
Sub-Total  0   0   0   0   0   0   0   0   0 
Remainder  0   0   0   0   0   0   0   0   0 
Total Future  0   0   0   0   0   0   0   0   0 

 

   DEDUCTIONS - $M   FUTURE NET INCOME BEFORE TAXES - $M 
   Operating   Ad Valorem   Development           Undiscounted   Discounted 
Year  Costs   Taxes   Costs   Other   Total   Annual   Cumulative   @ 10.00% 
2023  0   0   0   0   0   0   0   0 
2024  0   0   705   0   705   -705   -705   -641 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
Sub-Total  0   0   705   0   705   -705       -641 
Remainder  0   0   0   0   0   0   -705   0 
Total Future  0   0   705   0   705   -705       -641 

 

Life of summary is: 0.00 years.

 

These data are part of a Ryder Scott report and are subject to the conditions in the text of the report.

 

 

 

 

 

TAP ROCK CONSOLIDATED INTERESTS LESS OLYMPUS AREA

ESTIMATED FUTURE RESERVES AND INCOME

ATTRIBUTABLE TO CERTAIN LEASEHOLD AND ROYALTY INTERESTS

SEC PRICING

AS OF DECEMBER 31, 2022

TABLE 4
     
GRAND SUMMARY   PROVED
    UNDEVELOPED

 

       REVENUE INTEREST   PRODUCT PRICES    DISCOUNTED 
   Expense   Oil/   Plant       Oil/Cond   Plt. Prod.    Gas     FUTURE NET INCOME - $M 
   Interest   Condensate   Products   Gas   ($/bbl)   ($/bbl)    ($/Mcf)     COMPOUNDED ANNUALLY 
INITIAL                                5.00%  797,893 
FINAL                                8.00%  660,625 
REMARKS                                9.00%  623,115 
                                 10.00%  588,875 
                                 15.00%  454,7783 

 

       ESTIMATED 8/8THS PRODUCTION   COMPANY NET PRODUCTION   AVERAGE PRICES 
   Number   Oil/Cond.   Plant Products   Gas   Oil/Cond.   Plant Products   Sales Gas   Oil/Cond.   Plt Prod.   Gas 
Year  of Wells   (Mbbl)   (Mbbl)   (MMcf)   (Mbbl)   (Mbbl)   (MMcf)   ($/bbl)   ($/bbl)   ($/Mcf) 
2023  29   2,898   919   7,703   1,341   430   2,528   94.49   48.67   4.98 
2024  40   3,985   1,371   11,774   1,649   552   3,367   94.49   48.67   4.98 
2025  62   5,560   1,513   13,622   3,042   762   4,926   94.49   48.67   4.98 
2026  80   5,209   1,634   15,480   2,429   757   5,184   94.49   48.67   4.98 
2027  84   4,100   1,447   14,139   1,662   585   4,058   94.49   48.67   4.98 
2028  84   2,717   1,023   9,872   1,171   427   2,932   94.49   48.67   4.98 
2029  84   2,109   809   7,759   931   343   2,338   94.49   48.67   4.98 
2030  84   1,754   679   6,481   782   289   1,966   94.49   48.67   4.98 
2031  84   1,511   588   5,598   678   251   1,704   94.49   48.67   4.98 
2032  84   1,337   522   4,957   602   224   1,512   94.49   48.67   4.98 
2033  84   1,196   468   4,435   539   201   1,355   94.49   48.67   4.98 
2034  84   1,084   425   4,023   490   182   1,230   94.49   48.67   4.98 
2035  84   991   389   3,679   449   167   1,126   94.49   48.67   4.98 
2036  84   913   359   3,391   414   154   1,038   94.49   48.67   4.98 
2037  84   839   330   3,120   381   142   956   94.49   48.67   4.98 
                                         
Sub-Total      36,203   12,475   116,031   16,558   5,466   36,220   94.49   48.67   4.98 
Remainder      7,274   2,778   26,143   3,353   1,195   7,977   94.49   48.67   4.98 
Total Future      43,477   15,253   142,174   19,911   6,661   44,197   94.49   48.67   4.98 
                                         
Cumulative      0   0   0                         
Ultimate      43,477   15,253   142,174                         

 

   COMPANY FUTURE GROSS REVENUE (FGR) - $M   PRODUCTION TAXES - $M   FGR AFTER 
   From   From   From           Oil/     Plant Prod./       PRODUCTION 
Year  Oil/Condensate   Plant Products   Gas   Other   Total   Condensate     Other   Gas   TAXES - $M 
2023  126,706   20,923   12,580   0   160,209   6,684   1,483   970   151,070 
2024  155,803   26,842   16,753   0   199,398   8,585   1,903   1,295   187,615 
2025  287,429   37,084   24,512   0   349,026   19,030   2,629   1,925   325,442 
2026  229,514   36,866   25,798   0   292,178   15,320   2,614   2,033   272,211 
2027  157,065   28,476   20,193   0   205,734   10,388   2,019   1,591   191,736 
2028  110,611   20,789   14,591   0   145,991   7,220   1,474   1,149   136,148 
2029  87,934   16,676   11,637   0   116,247   5,702   1,182   915   108,447 
2030  73,880   14,075   9,784   0   97,739   4,770   998   769   91,203 
2031  64,041   12,235   8,480   0   84,756   4,121   867   667   79,101 
2032  56,852   10,881   7,525   0   75,258   3,650   771   591   70,245 
2033  50,975   9,766   6,742   0   67,483   3,267   692   530   62,995 
2034  46,320   8,879   6,122   0   61,321   2,965   630   481   57,246 
2035  42,396   8,130   5,602   0   56,128   2,712   576   440   52,400 
2036  39,101   7,502   5,168   0   51,770   2,501   532   406   48,332 
2037  35,975   6,907   4,759   0   47,641   2,301   490   374   44,476 
                                     
Sub-Total  1,564,602   266,032   180,244   0   2,010,879   99,214   18,862   14,137   1,878,667 
Remainder  316,822   58,156   39,696   0   414,675   20,310   4,123   3,117   387,125 
Total Future  1,881,425   324,189   219,940   0   2,425,554   119,524   22,985   17,254   2,265,791 

 

   DEDUCTIONS - $M   FUTURE NET INCOME BEFORE TAXES - $M 
   Operating   Ad Valorem   Development           Undiscounted   Discounted 
Year  Costs   Taxes   Costs   Other   Total   Annual   Cumulative   @ 10.00% 
2023  20,661   3,754   174,379   0   198,795   -47,725   -47,725   -49,087 
2024  29,840   4,588   72,912   0   107,340   80,275   32,550   71,367 
2025  45,261   7,315   147,905   0   200,480   124,961   157,512   97,125 
2026  48,055   6,080   62,393   0   116,528   155,683   313,194   111,346 
2027  41,176   4,301   405   0   45,882   145,854   459,049   95,386 
2028  32,334   3,075   0   0   35,409   100,740   559,788   59,778 
2029  27,056   2,458   0   0   29,513   78,934   638,722   42,565 
2030  23,313   2,072   0   0   25,384   65,818   704,540   32,247 
2031  20,064   1,800   0   0   21,863   57,237   761,777   25,493 
2032  18,445   1,600   0   0   20,045   50,200   811,977   20,326 
2033  17,666   1,436   0   0   19,102   43,892   855,869   16,153 
2034  17,049   1,306   0   0   18,356   38,890   894,760   13,011 
2035  16,530   1,196   0   0   17,726   34,674   929,434   10,546 
2036  16,095   1,103   0   0   17,198   31,134   960,567   8,608 
2037  15,683   1,015   0   0   16,698   27,778   988,346   6,981 
                                 
Sub-Total  389,228   43,099   457,994   0   890,321   988,346       561,845 
Remainder  202,809   8,831   4,563   0   216,203   170,922   1,159,268   27,030 
Total Future  592,037   51,930   462,557   0   1,106,524   1,159,268       588,875 

 

Life of summary is: 39.09 years.

 

These data are part of a Ryder Scott report and are subject to the conditions in the text of the report.