Attached files

file filename
EX-23.4 - EX-23.4 - CONTANGO OIL & GAS COc993-20171231ex234d623b7.htm
EX-99.3 - EX-99.3 - CONTANGO OIL & GAS COc993-20171231ex99381f8c5.htm
EX-99.2 - EX-99.2 - CONTANGO OIL & GAS COc993-20171231ex9929fe04a.htm
EX-32.2 - EX-32.2 - CONTANGO OIL & GAS COc993-20171231ex3221e885a.htm
EX-32.1 - EX-32.1 - CONTANGO OIL & GAS COc993-20171231ex32120ea54.htm
EX-31.2 - EX-31.2 - CONTANGO OIL & GAS COc993-20171231ex312ec8ff9.htm
EX-31.1 - EX-31.1 - CONTANGO OIL & GAS COc993-20171231ex3111cc9ce.htm
EX-23.3 - EX-23.3 - CONTANGO OIL & GAS COc993-20171231ex233783649.htm
EX-23.2 - EX-23.2 - CONTANGO OIL & GAS COc993-20171231ex232ebc43e.htm
EX-23.1 - EX-23.1 - CONTANGO OIL & GAS COc993-20171231ex231e7768e.htm
EX-21.2 - EX-21.2 - CONTANGO OIL & GAS COc993-20171231ex2120f1b22.htm
EX-21.1 - EX-21.1 - CONTANGO OIL & GAS COc993-20171231ex2114a744e.htm
EX-10.21 - EX-10.21 - CONTANGO OIL & GAS COc993-20171231ex10216045a.htm
10-K - 10-K - CONTANGO OIL & GAS COc993-20171231x10k.htm

Exhibit 99.1

 

William M. Cobb & Associates, Inc.

Worldwide Petroleum Consultants

 

 

12770 Coit Road, Suite 907

(972) 385-0354

Dallas, Texas

Fax: (972) 788-5165

 

E-Mail: office@wmcobb.com

 

January 23, 2018

 

Mr. Steve Mengle

Contango Oil & Gas Company

717 Texas Avenue, Suite 2900

Houston, TX  77002

 

Dear Mr. Mengle:

 

In accordance with your request, William M. Cobb & Associates, Inc. (Cobb & Associates) has estimated the proved reserves and future income as of January 1, 2018, attributable to the interest of Contango Oil & Gas Company and its subsidiaries (Contango) in certain oil and gas properties located in state and federal waters of the Gulf of Mexico, and onshore in Mississippi and Texas.  This report was completed on January 23, 2018.

 

Table 1 summarizes our estimate of the proved oil and gas reserves and their pre-federal income tax value undiscounted and discounted at ten percent.  Values shown are determined utilizing constant oil and gas prices and well operating expenses.  The discounted present worth of future income values shown in Table 1 are not intended to necessarily represent an estimate of fair market value. These estimates were prepared in accordance with the definitions and regulations of the U.S. Securities and Exchange Commission (SEC) and, with the exception of the exclusion of future income taxes, conform to the FASB Accounting Standards Certification Topic 932, Extraction Activities – Oil and Gas.

 

TABLE 1

 

CONTANGO - NET RESERVES AND VALUE

AS OF JANUARY 1, 2018

CONSTANT SEC OIL AND GAS PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future Net Pre-Tax Income – M$

 

Reserve Category

 

Net Gas
(MMCF)

 

Net NGL
(MBBL)

 

Net Oil
(MBBL)

 

Undiscounted

 

Discounted
at 10%

 

Proved

    

 

    

 

    

 

    

 

    

 

 

Producing

 

62,998 

 

2,271 

 

1,583 

 

219,343 

 

148,086 

 

Undeveloped

 

6,497 

 

1,583 

 

4,796 

 

147,277 

 

32,135 

 

Total Proved

 

69,495 

 

3,854 

 

6,379 

 

366,620 

 

180,221 

 

 

 

 


 

Mr. Steve Mengle

January 23, 2018

Page 2

 

Total proved reserves as of January 1, 2018 are 130,893 MMCFE.  This amount is calculated using a  six MCF per barrel ratio applied to condensate and NGL volumes.

 

Oil and NGL volumes are expressed in thousands of stock tank barrels (MBBL).  A stock tank barrel is equivalent to 42 United States gallons.  Gas volumes are expressed in millions of standard cubic feet (MMCF) as determined at 60o Fahrenheit and the legal pressure base for the specific location of the gas reserves.

 

Our report, which was prepared for Contango’s use in filing with the SEC and will be filed with Contango’s Form 10-K for fiscal year ended December 31, 2017 (the “Form 10-K”), covers
130,893 MMCFE, or 70.2 percent of the total company present value discounted at ten percent (PV10) presented in Contango’s Form 10-K.  We have used all assumptions, data, methods, and procedures considered necessary and appropriate to prepare this report.

 

DISCUSSION

 

Eugene Island 10

 

Eugene Island 10 is located in federal and state waters of the Gulf of Mexico, at a water depth of approximately 13 feet.  Production is primarily from a single CibOp sand, the JRM-1 sand, at a depth of approximately 15,000 feet.  The field was discovered in September, 2006 by the Contango Operators Dutch 1 well.  Contango has since drilled four more wells, the Dutch 2, 3, 4 and 5, on Federal acreage.

 

Contango’s Louisiana State leases in this field are referred to as the Mary Rose prospect.  Five Mary Rose wells have been drilled to date.  Four Mary Rose wells, numbers 1 through 4, produce from the main CibOp sand.  The Mary Rose 5 well produces from a separate, and much smaller, CibOp reservoir.

 

All wells now produce to the Contango ‘H’ platform located in Eugene Island Block 11.  The Dutch 1, 2, and 3 wells previously produced to the Chevron EI-24 platform but were switched to the Contango ‘H’ platform in 2013.

 

Proved reserves for the Eugene Island 10 main CibOp sand are based on analysis of historical rate versus time decline curves and P/Z performance plots, supplemented by volumetric calculations of original-gas-in-place (OGIP) using all available well log and 3D seismic data.  The reservoir has been effectively drilled to the lowest structural datum and no significant aquifer has been found.  Performance to date indicates a depletion drive system.  All Dutch and Mary Rose wells now flow to compression on the ‘H’ platform, allowing for a decrease in producing flowing tubing pressures.  Contango plans to install a second stage of compression in the third quarter of 2018, which will lower the compressor inlet pressure to 200 psig or lower.  Forecasts for the producing wells are modeled to increase at the time the second stage is expected online.  There are no remaining capital or startup costs for compression on the ‘H’ platform.  The custody transfer meter is downstream of the compressor and other supply and fuel gas, so engineered and forecasted volumes already have these compressor and other fuel volumes removed, at an estimated total of 1,493 MCFD.

 

Contango’s working interest ownership is approximately 55 percent in the Dutch wells and 53 percent in the Mary Rose 1 through 3 wells.  The Contango working interest in the Mary Rose 4 and 5 wells is approximately 35 and 38 percent, respectively.  Based on future net income, discounted at ten percent


 

Mr. Steve Mengle

January 23, 2018

Page 3

(PV10), approximately 69.1 percent of the evaluated Contango proved reserve value is attributable to the Eugene Island 10 wells.

 

Two wells on the State acreage originally produced from gas reservoirs separate from the main CibOp reservoir.  The Eloise 3 well produced and depleted a lower RobL sand and was recompleted to  an isolated CibOp sand during the last quarter of 2011.  This stray CibOp producer, now called the Mary Rose 5, began producing in January 2012.  The Eloise 5 well has also produced and depleted a lower RobL sand and was recompleted to the main CibOp reservoir mid-year 2011.  The Eloise 5 was renamed the Dutch 5 well and began producing from the main CibOp reservoir in July 2011.

 

Ship Shoal 263

 

Contango drilled the Ship Shoal 263 B-1 well in 2009 and completed the well for production in a gas sand at 15,850 feet.  The well began producing on June 30, 2010 and has produced approximately 8.5 BCF of gas and 561 MBBL of condensate to date.  This well has been plugged and abandoned and will be dropped from future reports.

 

Vermilion 170

 

Contango drilled the OCS-G-33596 #1 in March of 2011 and successfully completed the well in the Big A sand at a depth of approximately 13,800 feet.  Production started in September 2011 upon installation of a production platform in 87 feet of water.  Current production rates are 5.0 MMCF per day with 38 barrels of condensate.  Cumulative production to date is approximately 22.6 BCF of gas and 453 MBBL of condensate.  Proved producing reserves are based on analysis of the gas rate versus time production history for the well.

 

South Timbalier 17-1

 

In mid to late-2013, Contango drilled and tested a well on its South Timbalier 17 lease.  The South Timbalier 17-1 was drilled to a total measured depth of 11,432 feet, and was completed in a sand from 11,174 - 11,200 feet.  The well tested in September of 2013 at a rate of 12.7 MMCF per day.  Facilities were installed in 2014 and the well commenced production in July of 2014, with peak daily rates of 15.0 MMCF per day with 166 BBL of condensate.  The well has been plugged and abandoned, having produced 3.2 BCF of gas and 20 MBBL of condensate.

 

Tuscaloosa Marine Shale Wells

 

Contango owns a working interest in four Tuscaloosa Marine Shale (TMS) wells drilled from 2012 to 2014, which are operated by Goodrich Petroleum.  The wells are located in Wilkinson and Amite Counties, Mississippi, and they produce from the Cretaceous aged TMS at a true vertical depth of approximately 12,000 feet.  The wells were drilled horizontally with variable lateral lengths that average approximately 6,000’.  The wells were hydraulically fracture stimulated to increase well deliverability.  Peak oil rates for the wells ranged from 225 to 875 BBL of oil per day, and averaged 585 BBL of oil per day.  The wells are on hydraulic pump with a current combined rate of approximately 100  BBL of oil per day.  Cumulative oil production to date is approximately 608 MBBL.  There are currently no gas sales for the TMS wells.

 


 

Mr. Steve Mengle

January 23, 2018

Page 4

Pecos County Wolfcamp Wells

 

During 2017, Contango embarked on a drilling program for Wolfcamp Shale wells in Pecos County, Texas.  Five wells have been drilled and completed and are carried as proved developed producing (PDP) in this report.  The five wells have a combined producing rate of approximately 1,150 BOPD and 2,550 MCFPD.  Cumulative production to date is approximately 295 MBBL and 535 MMCF.

 

Reserves for the five wells are based on analysis of all available daily rate data from the wells.  Four proved undeveloped (PUD) locations are assigned to each PDP well, with oil and gas reserve volumes equivalent to the specific offsetting PDP well.

 

OIL AND GAS PRICING

 

Projections of proved reserves contained in this report utilize constant product prices  of $2.98 per MMBTU of gas and $51.34 per barrel of oil.  These are the average first-of-month prices for the prior 12-month period for Henry Hub gas and West Texas Intermediate (WTI) oil.  Appropriate oil and gas pricing differentials, residue gas shrink, NGL yields, and NGL pricing as a fraction of WTI were calculated for each field, as shown below in Table 2.

 

TABLE 2

 

CONTANGO – PRODUCT PRICE DIFFERENTIALS

AND NGL YIELD BY FIELD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil/Cond

 

Residue Gas

 

Residue Gas

 

NGL

 

NGL

 

 

Differential

 

Differential

 

Fraction after

 

Yield

 

Fraction of

Field

    

($/BBL)

    

($/MMBTU)

    

Fuel & NGL

    

(B/MM)

    

WTI Price

Eugene Island 10 (DMR)

 

-1.879

 

0.056

 

0.8767

 

27.303

 

0.491

Vermilion 170

 

0.340

 

-0.454

 

0.9286

 

21.150

 

0.518

Pecos County Wolfcamp

 

-4.389

 

-0.236

 

0.5500

 

134

 

0.351

HUFF 18-7H1-TMS

 

-1.157

 

-0.236

 

0.0695

 

 

 

 

CMR Foster-TMS

 

-0.718

 

-0.236

 

0.0695

 

 

 

 

 

OPERATING COSTS

 

Future operating costs for each of the Contango wells are held constant at current values for the life of the property.  These costs were calculated using 12-month lease operating expense (LOE) statements provided by Contango.  Following is a brief description of the gross operating cost projections for each of the Contango properties:

 

According to the data analyzed, the ten Eugene Island 10 wells, including the Dutch 1-5 and Mary Rose 1-5 wells, had an average monthly operating cost of $779,326, or $77,933 per producing well.  These wells produce to the ‘H Platform’ and are subject to product transportation and processing fees. These fees were calculated using LOE data and current processing contracts when supplied.  For the Dutch wells, transportation and processing fees of $0.095 per net produced MCF, $2.196 per net barrel of oil,


 

Mr. Steve Mengle

January 23, 2018

Page 5

and $2.872 per net barrel of NGL were scheduled.   For the Mary Rose wells, transportation and processing fees of $0.086 per net produced MCF, $1.975 per net barrel of oil and $2.583 per net barrel of NGL were scheduled.

 

For Vermilion 170,  a fixed monthly operating cost of $156,815 was scheduled.  Transportation and processing fees of $0.044 per net MCF of produced gas, $2.679 per net barrel of oil, and $5.639 per net barrel of NGL were also scheduled.

 

The fixed monthly operating cost for the Tuscaloosa Marine Shale wells in the CMR Foster Field were determined to be $22,630 per well.  The monthly well operating cost for the Huff 18-7H1 was determined to be $21,042.

 

10 months of operating cost data were available for the four Pecos County Wolfcamp wells.  The per well operating cost was calculated to be $15,000 using data provided through August of 2017.  These wells were new drills in 2017 and more recent data indicates that monthly well operating costs will be closer to $7,000 per well.  Per well operating costs were scheduled at $15,000 per month for the first 12 months and then $7,000 per month for the remaining well life.  Transportation and processing costs of $0.375 per net produced MCF and $2.611 per net produced barrel of NGL were also scheduled.

 

CAPITAL COSTS

 

There are no future development projects scheduled for the Contango offshore properties.  However, abandonment costs, as provided by Contango, have been scheduled.  Platform abandonment costs are net of anticipated salvage value.  No salvage value for the individual wells has been considered.

 

The development costs for each Pecos County PUD location was scheduled at nine million dollars.  This value was provided by Contango, and is consistent with our experience in the area.

 

PROFESSIONAL GUIDELINES

 

Proved oil and gas reserves are the estimated quantities of crude oil, natural gas, and natural gas liquids, which geological and engineering data demonstrate with reasonable certainty to be recoverable in future years, from known reservoirs under expected economic and operating conditions.  Reserves are considered proved if economic productivity is supported by either actual production or conclusive formation tests.

 

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.  Possible reserves are those additional reserves which analysis of geoscience and engineering data suggest are less likely to be recoverable than probable reserves.

 

The reserve definitions used by Cobb & Associates are consistent with definitions set forth in the PRMS and approved by the Society of Petroleum Engineers and other professional organizations.

 

The reserves included in this report are estimates only and should not be construed as being exact quantities.  Governmental policies, uncertainties of supply and demand, the prices actually received for the reserves, and the costs incurred in recovering such reserves, may vary from the price and cost assumptions in this report.  Estimated reserves using price escalations may vary from values obtained


 

Mr. Steve Mengle

January 23, 2018

Page 6

using constant price scenarios.  In any case, estimates of reserves, resources, and revenues may increase or decrease as a result of future operations.

 

Cobb & Associates has not examined titles to the appraised properties nor has the actual degree of interest owned been independently confirmed.  The data used in this evaluation were obtained from Contango Oil & Gas Company and the non-confidential files of Cobb & Associates and were considered accurate.

 

We have not made a field examination of the Contango properties, therefore, operating ability and condition of the production equipment have not been considered.  Also, environmental liabilities, if any, caused by Contango or any other operator have not been considered, nor has the cost to restore the property to acceptable conditions, as may be required by regulation, been taken into account.

 

In evaluating available information concerning this appraisal, Cobb & Associates has excluded from its consideration all matters as to which legal or accounting interpretation, rather than engineering, may be controlling.  As in all aspects of oil and gas evaluation, there are uncertainties inherent in the interpretation of engineering data and conclusions necessarily represent only informed professional judgments.

 

William M. Cobb & Associates, Inc. is an independent consulting firm founded in 1983.  Its compensation is not contingent on the results obtained or reported.  Frank J. Marek, a Registered Texas Professional Engineer and President of William M. Cobb & Associates, Inc., is primarily responsible for overseeing the preparation of the reserve report.  His professional qualifications meet or exceed the qualifications of reserve estimators set forth in the “Standards Pertaining to Estimation and Auditing of Oil and Gas Reserves Information” promulgated by the Society of Petroleum Engineers.  His qualifications include: Bachelor of Science degree in Petroleum Engineering from Texas A&M University 1977; member of the Society of Petroleum Engineers; member of the Society of Petroleum Evaluation Engineers; and 40 years of experience in estimating and evaluating reserve information and estimating and evaluating reserves.

 

Cobb & Associates appreciates the opportunity to be of service to you.  If you have any questions regarding this report, please do not hesitate to contact us.

 

 

 

 

Sincerely,

 

 

 

WILLIAM M. COBB & ASSOCIATES, INC.

 

Texas Registered Engineering Firm F-84

 

 

 

 

 

Picture 1