form10ka.htm
 


 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC  20549

FORM 10-K/A
Amendment No. 1

(Mark One)
þ      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2009;
OR
 
¨  
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________________________________ to _________________________________.

Commission File No.:   1-32158




GEOGLOBAL RESOURCES INC.
(Exact name of registrant as specified in its charter)
Delaware
33-0464753
(State or other jurisdiction of incorporation or organization)
(IRS Employer Identification No.)
                 Suite 200, 625 – 4 Avenue SW,  Calgary, Alberta, Canada                                        T2P 0K2
                                              (Address of principal executive offices)                                                                                (Zip Code)
Registrant’s telephone number, including area code:        +1 403-777-9250
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Name of each exchange on which registered
Common Stock, par value $.001 per share
NYSE/Amex (formerly AMEX)
Securities registered pursuant to Section 12(g) of the Act:
None
(Title of Class)
 
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act
¨ Yes                       þ No
 
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act
¨ Yes                       þ No
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.þ Yes¨ No
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the 12 months (or for such shorter period that the registrant was required to submit and post such files). þ Yes     ¨ No
 
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (Section 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.þ
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company (as defined in Rule 12b-2 of the Exchange Act).
 
Large accelerated filer
¨
Accelerated filer
¨
Non-accelerated filer
þ
                 Smaller reporting company
¨
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
¨Yes                       þ No
The aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such common equity, as of June 30, 2009, the last business day of the registrant’s most recently completed second fiscal quarter was $38,403,510.
 
The number of shares outstanding of the registrant’s common stock as of March 30, 2010 was 72,805,756.
 
DOCUMENTS INCORPORATED BY REFERENCE
None

 
 



 




This Form 10-K/A Amendment No. 1 is being filed to amend the GeoGlobal Resources Inc. (the “Company”) Annual Report on Form 10-K for the year ended December 31, 2009. The Report as originally filed contained a duplication of page 75 within the Chapman Engineering Report attached as Exhibit 10.26 previously filed with the Securities and Exchange Commission.  This Amendment is being filed to correct that duplication.  Also within the Chapman Engineering Report, a Chapman letter dated March 4, 2010 contained a typographical error referencing a date of December 31, 2010 in the first paragraph.  The date should have read December 31, 2009 and this Amendment is being filed to correct that error.



This Form 10-K/A does not reflect events occurring after the filing of the original Form 10-K or modify or update those disclosures.  Information not affected by the amendment is unchanged and reflects the disclosure made at the time of the original filing of the Form 10-K with the Securities and Exchange Commission on March 31, 2010.  The following items have been amended:




Annual Report on Form 10-K/A
December 31, 2009


Table of Contents

   
Page
     
Item 15.
Exhibit 10.26
1
     



 
 

 


Item 15.                 Exhibits and Financial Statement Schedules

Exhibit
Description
   
10.26
Chapman Petroleum Engineering Report (as amended to correct duplicate page and letter) (1)

(1)
Filed herewith.

 
 

 



SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.


GeoGlobal Resources Inc.

By:           /s/ Allan J. Kent                                           
Allan J. Kent
Executive Vice President and CFO



Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Company and in the capacities and on the dates indicated.

Signature
 
Title
 
Date
/s/ Jean Paul Roy
Jean Paul Roy
 
 
President, Chief Executive Officer and Director
 
 
April 12, 2010
         
/s/ Allan J. Kent
Allan J. Kent
 
Executive Vice President, Chief Financial Officer, “Chief Accounting Officer” and Director
 
 
April 12, 2010
         
/s/ Brent J. Peters
Brent J. Peters
 
 
Director
 
 
April 12, 2010
         
/s/ Peter R. Smith
Peter R. Smith
 
 
Chairman of the Board and Director
 
 
April 12, 2010
         
/s/ Michael J. Hudson
Michael J. Hudson
 
 
Director
 
 
April 12, 2010
         
/s/ David D. Conklin
David D Conklin
 
 
Director
 
 
April 12, 2010



 
 

 

Exhibit 10.26





RESERVE AND ECONOMIC EVALUATION
OIL AND GAS PROPERTY



 
TARAPUR AREA
 
INDIA











Owned by

GEOGLOBAL RESOURCES INC.

January 1, 2010
(December 31, 2009)


 
 

 
1

 









March 4, 2010


Geoglobal Resources Inc.
200, 625 - 4th Avenue SW
Calgary, AB
T2P 0K2

Attention:  Mr. Allan Kent


Dear Sir:

Re:         Geoglobal Resources Inc.
Reserve and Economic Evaluation – January 1, 2010                                                                                                   

In accordance with your authorization we have performed a reserve and economic evaluation of oil and gas properties owned by Geoglobal Resources Inc. (the "Company") for an effective date of January 1, 2010 (as of December 31, 2009).

This evaluation has been carried out in accordance with the guidelines of Regulation S-X, Rule 4 -10 (a) of the Securities Exchange Act, with respect to the classification of Proved Reserves, in conjunction with the standards set out in the Canadian Oil and Gas Evaluation Handbook, Volume 1 – Second Edition (COGEH-1) prepared jointly by the Society of Petroleum Evaluation Engineers (Calgary Chapter) and the Canadian Institute of Mining, Metallurgy and Petroleum (Petroleum Society).  The report has been prepared and/or supervised by a "Qualified Reserves Evaluator" as demonstrated on the accompanying Certificate of Qualification of the author(s).

The SCOPE OF REPORT contains the authorization and purpose of the report and describes the methodology and economic parameters used in the preparation of this report.

The SUMMARY OF RESERVES AND ECONOMICS (SEC) contains the results of the economic forecasts using the new pricing guidelines as defined in Regulation S-X 210.4-10 22 (v), and expressed in United States dollars for the proved and proved plus probable reserves, as applicable for SEC filing.

The DISCUSSION contains a description of the interests and burdens, reserves and geology, production forecasts, product prices, capital and operating costs and a map of each major property.  The economic results and cash flow forecasts (before income tax) are also presented on an entity and property summary level.
 
 
2


 
A REPRESENTATION LETTER from the Company, confirming that to the best of their knowledge all the information they provided for our use in the preparation of this report was complete and accurate as of the effective date, is enclosed following the Glossary.

Because the reserves data are based on judgments regarding future events, actual results will vary and the variations may be material.  We have no responsibility to update our report for events and circumstances which may have occurred since the preparation date of this report.

Prior to public disclosure of any information contained in this report, or our name as author, our written consent must be obtained, as to the information being disclosed and the manner in which it is presented.  This report may not be reproduced, distributed or made available for use by any other party without our written consent and may not be reproduced for distribution at any time without the complete context of the report, unless otherwise reviewed and approved by us.

We consent to the submission of this report, in its entirety, to securities regulatory agencies and stock exchanges, by the Company.

It has been a pleasure to prepare this report and the opportunity to have been of service is appreciated.

Yours very truly,
Chapman Petroleum Engineering Ltd.

[Original Signed By:]

C.W. Chapman
C.W. Chapman P. Eng.,
President

[Original Signed By:]

Roy A. Collver
Roy A. Collver, E.I.T.
Petroleum Engineer

rac/lml/4930

 

3



CERTIFICATE OF QUALIFICATION
 





I, C. W. CHAPMAN, P. Eng., Professional Engineer of the City of Calgary, Alberta, Canada, officing at Suite 445, 708 – 11th Avenue S.W., hereby certify:

1.
THAT I am a registered Professional Engineer in the Province of Alberta and a member of the Australasian Institute of Mining and Metallurgy.

2.
THAT I graduated from the University of Alberta with a Bachelor of Science degree in Mechanical Engineering in 1971.

3.
THAT I have been employed in the petroleum industry since graduation by various companies and have been directly involved in reservoir engineering, petrophysics, operations, and evaluations during that time.

4.
THAT I have in excess of 25 years in the conduct of evaluation and engineering studies relating to oil & gas fields in Canada and around the world.

5.
THAT I participated directly in the evaluation of these assets and properties and preparation of this report for Geoglobal Resources Inc., dated March 4, 2010 and the parameters and conditions employed in this evaluation were examined by me and adopted as representative and appropriate in establishing the value of these oil and gas properties according to the information available to date.

6.
THAT I have not, nor do I expect to receive, any direct or indirect interest in the properties or securities of Geoglobal Resources Inc. its participants or any affiliate thereof.

7.
THAT I have not examined all of the documents pertaining to the ownership and agreements referred to in this report, or the chain of Title for the oil and gas properties discussed.

8.
A personal field examination of these properties was considered to be unnecessary because the data available from the Company's records and public sources was satisfactory for our purposes.




[Original Signed By:]

C.W. Chapman

C. W. Chapman, P.Eng.
President



4




CERTIFICATE OF QUALIFICATION





 
I, ROY A. COLLVER, of the City of Calgary, Alberta, Canada, officing at Suite 445, 708 – 11th Avenue S.W., hereby certify:

1.
THAT I am a registered Engineer-In-Training in the Province of Alberta.

2.
THAT I graduated from Queen’s University in Kingston, Ontario with a Bachelor of Science degree in Engineering Physics in 2005.

3.
THAT I participated directly in the evaluation of these assets and properties and preparation of this report for Geoglobal Resources Inc., dated March 4, 2010 and the parameters and conditions employed in this evaluation were examined by me and adopted as representative and appropriate in establishing the value of these oil and gas properties according to the information available to date.

4.
THAT I have not, nor do I expect to receive, any direct or indirect interest in the properties or securities of Geoglobal Resources Inc., its participants or any affiliate thereof.

5.
THAT I have not examined all of the documents pertaining to the ownership and agreements referred to in this report, or the chain of Title for the oil and gas properties discussed.

6.
A personal field examination of these properties was considered to be unnecessary because the data available from the Company’s records and public sources was satisfactory for our purposes.



[Original Signed By:]

Roy A. Collver

Roy A. Collver, E.I.T.
Petroleum Engineer





5




 
RESERVE AND ECONOMIC EVALUATION
OIL AND GAS PROPERTY



 
TARAPUR AREA
 
INDIA













Owned by

GEOGLOBAL RESOURCES INC.

January 1, 2010
(December 31, 2009)







6




 

TABLE OF CONTENTS


Scope of Report

Authorization
Purpose
Reserve Definitions
Barrels of Oil Equivalent
Sources of Information
Product Prices
Product Sales Arrangements
Royalties
Capital Expenditures and Operating Costs
Income Tax Parameters
Abandonment and Restoration
Economics
Constant Price Parameters
Orientation Map

Discussion

INDIA
Tarapur Area

Summary of Company Reserves and Economics

Glossary

Company Representation Letter



7



 


 
SCOPE OF REPORT
 


Authorization

This evaluation has been authorized by Mr. Allan Kent, on behalf of Geoglobal Resources Inc.   The engineering analysis has been performed between the months of August 2009 and March 2010.

Purpose

The purpose of this report was to prepare a third party independent appraisal of the oil and gas reserves owned by Geoglobal Resources Inc. for the Company's financial planning and for dual filing on the SEC in the USA and for NI 51-101 in Canada.

The values in this report do not include the value of the Company's undeveloped land holdings nor the tangible value of their interest in associated plant and well site facilities they may own.

Reserve Definitions
Proved reserves as classified in the report have been based on the definitions found in Rule 4-10(a) of Regulation S-X of the Securities Exchange Act, as follows:

Classification of Reserves

 
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:
 

 
8

 

 
(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.
 
 
(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
 
 
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.
 

 
9

 

 
(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.
 
 
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.
 

 
10

 

 
(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.
 
Barrel of Oil Equivalent
If at any time in this report reference is made to “Barrels of Oil Equivalent” (BOE), the conversion used is 6 Mscf : 1 STB (6 Mcf : 1 bbl).

BOEs may be misleading, particularly if used in isolation. A BOE conversion ratio of 6 Mcf : 1 bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent value equivalency at the well head.

Sources of Information
Source of the data used in the preparation of this report are as follows:
i)  
Ownership and Burdens have been derived from the Company's land records and other information from the Company as required for clarification;
ii)  
Production data is acquired from public data sources, except for very recent data or certain wells which are provided directly by the Company;
iii)  
Well data is accessed from the Company's well files and from public data sources;
iv)  
Operating Costs are based on actual revenue and expense statements provided by the Company for established properties or from discussions with the Company and our experience in the area for new or non-producing properties;
v)  
Price differentials are derived from revenue statements, compared to actual posted prices for the appropriate benchmark price over a period of several months for established properties or from discussions with the Company and our experience in the area for new or non-producing properties;

 
11

 

vi)  
Timing of Development Plans and Capital estimates are normally determined by discussions with the Company together with our experience and judgment.

Product Sales Arrangements

The Company does not have any "hedge" contracts in place at this time.

Royalties

A full provision for Crown royalties under the latest regulations and incentive programs for the Tarapur area have been included in this report.

Under the terms of the Production Sharing Agreement, all royalties and cess fees are paid by the licensee, OGNC.

Capital Expenditures and Operating Costs

Operating costs and capital expenditures have been based on historical experience and analogy where necessary and have not been escalated.

Income Tax Parameters

Net cash flows after consideration of corporate income tax have been included in this report.

The Company has a seven year income tax holiday on production from this area. Once the holiday period has expired, the Company can offset future income with their share of sunk exploration and development capital. Once all sunk capital is recovered, the net revenue from profit petroleum is taxable at a rate of 41.2%. The majority of operating costs are deductible.

Abandonment and restoration costs, net of salvage, have been accounted for in the cash flow forecasts for each level of reserves. Abandonment and restoration cost estimates have been based on discussions with the Company and analogy with similar fields in the area.




 
12

 

 
Economics
 

The economic analysis has been performed on a spread sheet format to account for all the terms of the PSC.

Constant Price Parameters

 
The price used for each area in this report, in accordance with SEC regulation S-X rule 4-10, was 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.
 
Adjustments for crude quality, gas heating value and NGL trucking and fractionation have still been applied to the average prices to reflect actual prices being received.  In addition, no escalation has been applied to either the capital expenditures or operating costs.

The average price shown in the cash flows may differ from year to year due to variations in the proportionate production volumes from each property relative to the total.

For the purpose of US Security Exchange Commission filing, the results of the Constant Prices and Cost case for proved and probable reserves are expressed in Canadian dollars are presented in the Summary of Reserves and Economics (SEC).



 
13

 





 
14

 

TARAPUR, INDIA
INDEX


Discussion

Ownership
Exploration and Development
Geology
Reserves
Production
Product Prices
Capital Expenditures
Operating Costs
Economics

Attachments

Figure 1:                      Well Location Map

Table 1:                 Schedule of Lands, Interests and Royalty Burdens

Figure 2:                 a)      Stratigraphic Correlation Chart
b)  
Structural Model Map
c)  
Tarapur # 1 Well Log Analysis – Kalol
d)  
Tarapur # 5 Well Log Analysis – Kalol
e)  
Tarapur # P Well Log Analysis – Kalol
f)  
Tarapur # 6 Well Log Analysis – Kalol
g)  
Tarapur # G Well Log Analysis – Kalol
h)  
Tarapur # 4 Well Log Analysis – Kalol
i)  
Tarapur # 4 Well Log Analysis – Cambay
j)  
Tarapur # G Well Log Analysis – Cambay
k)  
TA-6A1 Well Log Analysis – Kalol
l)  
TA-6A2 Well Log Analysis – Kalol
m)  
TA-6A3 Well Log Analysis – Kalol
n)  
TA-6A4 Well Log Analysis – Kalol
o)  
TA-6A5 Well Log Analysis – Kalol
p)  
TA-6A6 Well Log Analysis – Kalol
q)  
TA-6A7 Well Log Analysis – Kalol
r)  
TAR MAIN-TD1 Well Log Analysis – Kalol
s)  
TAR MAIN-TD2 Well Log Analysis – Kalol
t)  
TAR MAIN-TD3 Well Log Analysis – Kalol

Figure 3:                 Production History Plots
a)  
Tarapur #1- Kalol, Rate vs. Time
b)  
Tarapur #P- Kalol, Rate vs. Time
c)  
Tarapur #5- Kalol, Rate vs. Time
d)  
TAR MAIN-TD2- Kalol, Rate vs. Time
e)  
TAR MAIN-TD3- Kalol, Rate vs. Time





 
15

 

Table 2:                          Summary of Gross Reserves

Summary of Gross Reserves and Reservoir Parameters
Proved Developed Producing
a)  
Tarapur #1- Kalol
b)  
Tarapur #P- Kalol
c)  
Tarapur #5- Kalol
d)  
TAR MAIN-TD2 - Kalol
e)  
TAR MAIN-TD3 - Kalol

Proved Developed Non-Producing
f)  
TAR MAIN-TD1 - Kalol

Probable Developed
g)  
Tarapur # 6, Kalol
h)  
TA6-A1, Kalol
i)  
TA6-A2, Kalol
j)  
TA6-A3, Kalol
k)  
TA6-A4, Kalol
l)  
TA6-A5, Kalol
m)  
TA6-A6, Kalol
n)  
TA6-A7, Kalol
o)  
Tarapur # 4, Kalol
p)  
Tarapur # G, Kalol

Table 3:               Summary of Anticipated Capital Expenditures
a)       Development
b)       Abandonment and Restoration

Table 4:                                Summary of Company Reserves and Economics

Production, Capital, and Cash Flow Forecasts
a)  
Proved Developed Producing
b)  
Total Proved
c)  
Proved Plus Probable



 
16

 

 
TARAPUR, INDIA
 
DISCUSSION


 
Ownership
 

The Company Geoglobal Resources (Barbados) Inc. owns a 14% participating interest in certain wells and 399,808 acres of land included in the Phase III development plan in Block CB-ON2 of the Tarapur area of India.  At present this area contains five tested wells, as shown on Figure 1.
 

 
A detailed description of the lands, interests and royalty burdens for this property is presented in Table 1.  All royalties and cess fees are paid by the licensee; ONGC.
 

 
 
Exploration and Development
 

 
The Production Sharing Contract (PSC) for Block CB-ON/2 was signed on 12th April, 2000 between GSPC-HOEC-ONGC1 and the Government of India, with GSPC and HOEC each holding a 50% participating interest.  ONGC has exercised the right to take a 30% participating interest as per Article: 13.2 of the PSC, which has reduced each partner’s interest accordingly.

A Petroleum Exploration License (PEL) was granted on 22nd November, 2000 and exploration activities committed under Phase-I were completed on 21st November, 2002 when HOEC elected to walk out and then GSPC took over HOEC with 100% Participating Interest.

GSPC as Operator evaluated the hydrocarbon potential of Block CB-ON/2 using existing 2D seismic data (4200lkm) shot by NOC.  On the basis of this seismic interpretation, six structural and strati-structural leads were identified.

During Phase-II, GSPC drilled the Tarapur # 1 discovery well and then Tarapur # P as an appraisal well.  Both of the wells flowed oil in commercial quantities.



 
1 GSPC is Gujarat State Petroleum Corporation Limited, HOEC is Hindustan Oil Exploration Company Limited, ONGC is Oil and Natural Gas Corporation Limited.

 
17

 

GSPC entered Phase-III on November 22, 2005 to retain the whole block area. GSPC drilled five wells by April, 2006 and then two more exploratory wells identified on the basis of amplitude anomaly.  Tarapur # 5 proved to be oil bearing which established the extent of oil reservoir discovered in Tarapur # 1 whereas Tarapur # 7 did not show any presence of hydrocarbon and was abandoned.

GSPC acquired, processed and interpreted 560 sq km of additional 3D seismic and identified new leads for future drilling.

The Operator’s Phase III development included drilling three additional wells on the main structure encountered by Tarapur # 1, P and 5 and an additional seven wells on the structure encountered by Tarapur # 6.

On May 4, 2009 the Management committee approved the Tarapur 1 field development plan which covers an area of approximately 2.14 sq. km. within the Tarapur 1 Discovery Area of approximately 9.7 sq. km. and includes three existing discovery wells (Tarapur 1, Tarapur P and Tarapur 5) and three development wells (TD-1, TD-2 and TD-3).  Five of these wells are tied into the oil tank storage facilities by way of a gathering system.

As of the effective date of this report, the operator has successfully initiated production from five of six wells on the main structure.  Four of the wells have encountered issues with low permeability and gas breakthrough.  The operator is reviewing options available to remediate these problems.

 
Geology
 

The Company’s lands in this area have oil and gas production from the Tertiary Middle Eocene Kalol formation that is well developed in the North Cambay Basin2.  The Kalol Formation has been subdivided from bottom to top into three members: Sertha, Kansari and Wavel.  The Kalol was deposited under alternating regressive and transgressive regimes in a deltaic environment.  The regressive phases led to the deposition of the Wavel and Sertha members, and the transgressive phase led to the deposition of the Kansari Shale.

The Cambay rift Basin, a rich Petroleum Province of India is a narrow, elongated rift graben, extending from Surat in the south to Sanchor in the north.  The general orientation of the basinal axis is NNW-SSE, which swings to north-south in the northern part near Tharad.  Based on major transverse basement ridges and fault systems, the basin is subdivided into five tectonic blocks, one of which is called the Tarapur–Cambay where Block CB-ON2 is situated.  Each of the five tectonic blocks contains an independent depocenter.
 

 
18

 
The Kalol Formation is the main reservoir in the northern Cambay Basin as seen in Figure 2: Stratigraphy.

The Kalol is dominated by argillaceous sediments with only thinly developed sandstones and common oolitic sediments.  These sediments are interbedded with locally well developed coals that show the characteristic low density response on wireline logs.

The Kalol Formation over most of the area of Block CB-ONN-2000/1 is considered to represent a variably condensed horizon deposited in a series of shallow water, restricted lagoons and bays, possibly with an estuarine character.  The oolitic sediments are commonly associated with thin coal horizons and in some cases may even represent pedogenic (soil related) coated grains.  In either case, the oolitic sediments represent iron-rich oolites that occur in a clay matrix and are associated with abundant early diagenetic cements such as siderite and pyrite.  These sediments contain negligible intergranular porosity and they form poor to very poor quality reservoirs.

The net pay in the Kalol varies from 8 to 19 metres with an effective porosity from 20 to 25 percent.  The key to commercial oil production from this Kalol pool is the use of hydraulic fracturing treatments with proppant to reduce skin damage and increase permeability.

 
Reserves
 

 
Total proved oil reserves of 840 MSTB have been estimated for this area as described below.

 
Total proved developed producing oil reserves have been estimated to be 710 MSTB for the five producing wells based on reservoir parameters derived from log analysis, as well as current production performance.

 
Proved developed non-producing reserves of 130 MSTB have been estimated for the well TAR-TD1 based on reservoir parameters derived from log analysis, in addition to analogy with the currently producing wells.




 
2           Robertson Research International Limited, Report No. 8744/IId FEBRUARY 2004,  and
INFORMATION DOCKET - CAMBAY BASIN,  DGH 2005

 
19

 

Probable developed producing incremental oil reserves of 730 MSTB have been estimated for the five producing wells, assuming that the operator will re-complete these wells as “slot frac hole” completions.  This is hoped to remediate issues with low permeability and high gas to oil ratios.  The same reservoir parameters were used as in the proved case, but higher overall recovery factors were attributed to the planned re-completion.

 
Probable developed non-producing incremental oil reserves of 127 MSTB have been assigned to the well TAR-TD1 based on reservoir parameters derived from log analysis, and assuming a higher overall recovery factor from the planned “slot frac hole” re-completion.

 
Probable developed non-producing oil reserves of 2,318 MSTB have been assigned to the 8 wells on the Tarapur # 6 structure and the Tarapur # 4 well.  These reserves were assigned based on reservoir parameters derived from log analysis, and analogy with currently producing wells.  It is anticipated that all these wells will be re-completed as “slot frac hole” completions before they are put on production.

 
Probable developed non-producing marketable non-associated gas reserves of 4,469 MMscf have been assigned to the well Tarapur # G based on reservoir parameters derived from log analysis.

 
Probable undeveloped reserves of 490 MMscf have been assigned to one development location planned for the Tarapur # 4 structure.  These reserves were based on reservoir parameters derived from the log analysis of Tarapur # 4, in addition to analogy with currently producing wells.
 
Production
 

Production from this property currently averages 322 STB/d from five producing wells.  Production from the well TAR-TD1 is expected to commence in January of 2010 at a rate of 50 STB/d.  In 2012, production from the six wells on the main structure is anticipated to increase to 650 STB/d as a result of re-completing the wells as “slot frac hole” completions.

Production from the wells on the Tarapur # 6 structure is anticipated to commence in January of 2012 at a combined rate of 910 STB/d.

Production from the wells on the Tarapur # 4 structure is anticipated to commence in January of 2013 at a combined rate of 400 STB/d.

All production rates are expected to decline over the lives of the wells towards an eventual economic limit.

 
20

 

Product Prices

A constant price of $57.80/STB for oil and $7.00/Mscf of gas have been utilized for all years in the economics analysis. The Oil price was calculating using a $4.51/STB deduction from the average of the Bonny Light index price during the 12 month period prior to the effective date of this report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month. The gas price is based on current contractual arrangement the Company has in place to market the gas produced from this property.

These prices were calculated according to the new SEC pricing guidelines

Capital Expenditures

Total capital expenditures of $12,750,000 have been anticipated for this property in the Probable case, ($1,875,000 net to the Company), as presented in Table 3a.

Abandonment and restoration costs (net of salvage) of $600,000 ($84,000 net to the Company) in the proved case, and $1,700,000 ($278,000 net to the Company) in the proved plus probable case have been estimated for this area, as presented in Table 3b.

Estimates were based on experience with similar fields in the area, and discussions with the Company.

Operating Costs

Fixed costs have been estimated at $200,000 per year, plus $100,000 per year per active well.  Variable costs have been estimated at $2.66/STB and $0.35/Mscf.  These estmate are based on revenue statements supplied by the Company.

Economics

The economic analysis for this property has been presented in a spreadsheet format, to accommodate the terms of the government royalty and tax scheme.


 
21

 

The production and capital forecasts, production splits and Company cash flows are presented for proved developed non-producing reserves in Table 4a, for Total Proved reserves in Table 4b, and for proved plus probable reserves in Table 4c.

The oil and gas production and capital expenditures forecast is shown on Page 1.

The revenues, royalties, operating costs and production splits are shown on Page 2.

The ‘R’ factor and tax calculations, as well as the discounted and undiscounted company net cash flows are presented on Page 3.
 

 



 
22

 


 
23

 



Table 1
                                 
Schedule of Lands, Interests and Royalty Burdens
January 1, 2010
                                 
GeoGlobal Resources Inc.
Tarapur, India
                                 
             
Appraised Interest
 
 Royalty Burdens
     
Rights
 
Gross
 
Working
 
Royalty
 
 Basic
 
Overriding
Description
 
Owned
 
Acres
 
%
 
%
 
 %
 
%
Tarapur CB-ON/2
 
[A]
 
         399,808
   
    14.0000
[1],[2]
 -
 
 -
[3]
   
 -
Well TAR-1
                             
Well TAR-P
                             
Well TAR-5
                             
Well TAR-TD1
                             
Well TAR-TD2
                             
Well TAR-TD3
                             
Well TAR-6
                             
Well TAR-6-A1
                             
Well TAR-6-A2
                             
Well TAR-6-A3
                             
Well TAR-6-A4
                             
Well TAR-6-A5
                             
Well TAR-6-A6
                             
Well TAR-6-A7
                             
Well TAR-G
                             
Well TAR-4
                             
Loc. TAR-4-D1
                             
     
Total
 
    399,808
                     
                                 
                                 
 
Rights Owned :
[A] All P&NG.
                       
                                 
 
General Notes:
[1]
ONGC has chosen to increase their share an additional 30%, reducing the Company’s interest
   
[2]
See the Production Sharing Contract for detailed description of profit/cost petroleum split.
 
   
[3]
All royalties paid by ONGC
                   
                                 




 
24

 




 
25

 



 
26

 



 
27

 



 
28

 



 
29

 



 
30

 



 
31

 



 
32

 



 
33

 



 
34

 



 
35

 



 
36

 



 
37

 



 
38

 



 
39

 



 
40

 



 
41

 


 
42

 


 
43

 



 
44

 




 
45

 



 
46

 



 
47

 





 
48

 







49



 
 
Table 2
 
                               
Summary of Gross Reserves
 
January 1, 2010
 
                                 
Tarapur, India
 
                                 
       
Current or
                       
       
Initial
 
API
 
Ultimate
 
Cum
           
       
Rate
     
ROIP
 
Prod.
 
ROIP
       
Description
 
STB/d
 
(Deg)
 
(MSTB)
 
(MSTB)
 
(MSTB)
 
Reference
   
LIGHT & MEDIUM OIL
                           
Proved Developed Producing
                           
TAR - 1
 
Kalol (main structure)
 
50
 
45
 
156
 
14
 
142
 
Table 2a
   
TAR - P
 
Kalol (main structure)
 
37
 
45
 
104
 
11
 
93
 
Table 2b
   
TAR - 5
 
Kalol (main structure)
 
150
 
45
 
261
 
35
 
226
 
Table 2c
   
TAR - TD2
 
Kalol (main structure)
 
40
 
45
 
130
 
5
 
125
 
Table 2d
   
TAR - TD3
 
Kalol (main structure)
 
45
 
45
 
130
 
6
 
125
 
Table 2e
   
       Total Proved Developed Producing
 
322
     
781
 
71
 
710
       
                                 
Proved Developed Non-Producing
                           
TAR - TD1
 
Kalol (main structure)
 
50
Jan-10
45
 
130
 
0
 
130
 
Table 2f
   
Total Proved Developed Non-Producing
       
130
 
0
 
130
       
   
Total Proved
         
911
 
0
 
840
       
                                 
Probable
                               
Probable Developed Producing
                           
TAR - 1
 
Kalol (main structure)
(Incr.)
   
45
 
96
 
0
 
96
 
Table 2a, Figure 3a
 
TAR - P
 
Kalol (main structure)
(Incr.)
   
45
 
116
 
0
 
116
 
Table 2b, Figure 3b
 
TAR - 5
 
Kalol (main structure)
(Incr.)
   
45
 
242
 
0
 
242
 
Table 2c, Figure 3c
 
TAR - TD2
 
Kalol (main structure)
(Incr)
   
45
 
139
 
0
 
139
 
Table 2d, Figure 3d
 
TAR - TD3
 
Kalol (main structure)
(Incr)
   
45
 
137
 
0
 
137
 
Table 2e, Figure 3e
 
                                 
Probable Developed Non-Producing
                           
TAR - TD1
 
Kalol (main structure)
(Incr)
50
Jan-10
45
 
127
 
0
 
127
 
Table 2f
   
TAR-6
 
Kalol
 
130
Jan-12
45
 
261
 
0
 
261
 
Table 2g
   
TAR-6-A1
 
Kalol
 
120
Jan-12
45
 
256
 
0
 
256
 
Table 2h
   
TAR-6-A2
 
Kalol
 
120
Jan-12
45
 
268
 
0
 
268
 
Table 2i
   
TAR-6-A3
 
Kalol
 
120
Jan-12
45
 
225
 
0
 
225
 
Table 2j
   
TAR-6-A4
 
Kalol
 
90
Jan-12
45
 
171
 
0
 
171
 
Table 2k
   
TAR-6-A5
 
Kalol
 
130
Jan-12
45
 
256
 
0
 
256
 
Table 2l
   
TAR-6-A6
 
Kalol
 
100
Jan-12
45
 
198
 
0
 
198
 
Table 2m
   
TAR-6-A7
 
Kalol
 
100
Jan-12
45
 
193
 
0
 
193
 
Table 2n
   
TAR 4
 
Kalol
 
200
Jan-13
45
 
490
 
0
 
490
 
Table 2o
   
                                 
Probable Undeveloped
                           
Loc. TAR-4-D1
Kalol
 
200
Jan-13
45
 
490
 
0
 
490
 
Table 2o
   
   
Total Probable
         
3,665
 
0
 
3,665
       
                   Total Proved Plus Probable
         
4,576
 
0
 
4,505
       
 
 
 
50

 

 
Table  2
 
                                   
Summary of Gross Reserves
 
January 1, 2010
 
                                   
Tarapur, India
 
                                   
       
Current or
                         
       
Initial
 
Ultimate
 
Cumulative
 
Remaining
 
Remaining
       
       
Rate
 
RGIP
 
Production
 
  RGIP (raw)
 
  RGIP (sales)
         
Description
 
Mscf/d
 
(MMscf)
 
(MMscf)
 
(MMscf)
 
(MMscf)
   
Reference
   
ASSOCIATED AND NON-ASSOCIATED GAS
                         
Probable Developed Non-Producing (Incremental)
                       
TAR G
 
Kalol
(Incr.)
1,500
 
4,805
 
0
 
4,805
 
4,469
   
Table 2o
   
   
Total Probable
     
4,805
 
0
 
4,805
 
4,469
         
Total Proved Plus Probable
     
4,805
 
0
 
4,805
 
4,469
         
                                   
SOLUTION GAS
                             
                                   
Proved
                                 
Total Proved Solution Gas
 
208
 
680
 
0
 
680
 
632
   
Table 4b
   
   
Total Proved
     
680
 
0
 
680
 
632
         
                                   
Probable
                                 
Total Probable Solution Gas
(Incr.)
   
537
 
0
 
537
 
500
   
Table 4c
   
   
Total Probable
     
537
 
0
 
537
 
500
         
Total Proved Plus Probable
     
1,217
 
0
 
1,217
 
1,132
         










 
51

 


Table 2a
         
         
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
         
Tarapur, India
         
         
   
Tarapur 1 Kalol (1)
   
Proved
 
Proved
   
Developed Producing
 
Plus Probable
         
PRODUCT TYPE
     
 
Light and Medium Oil
     
         
RESERVOIR PARAMETERS
     
         
 
Reservoir Pressure, psia
3,313
 
3,313
 
Reservoir Temperature, deg F
230
 
230
 
Average Porosity, %
21.9
 
21.9
 
Average Water Saturation, %
33.3
 
33.3
 
Formation Volume Factor, RB/STB
1.250
 
1.250
         
 
Petroleum Initially-in-Place, STB/ac.ft
906.6
 
906.6
 
Recovery Factor, %
7.1
(2)
12
         
RESERVES
     
         
 
Net Pay, ft
27.5
 
27.5
 
Area, acres
87
 
87
         
 
Petroleum Initially-in-Place, STB
2,188,986
 
2,188,986
 
Reserves Initially-in-Place, STB
156,018
 
251,733
 
Cumulative Production, STB
13,779
 
13,779
 
Remaining Reserves, STB
142,239
 
237,953
         
         
Note:
(1)  Interval 1477.5 - 1495.2 m KB
     
 
(2)  Based on Production Performance
     


 
52

 


Table 2b
         
         
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
         
Tarapur, India
         
         
   
Tarapur P Kalol (1)
   
Proved
 
Proved
   
Developed Producing
 
Plus Probable
         
PRODUCT TYPE
     
 
Light and Medium Oil
     
         
RESERVOIR PARAMETERS
     
         
 
Reservoir Pressure, psia
2,740
 
2,740
 
Reservoir Temperature, deg F
225
 
225
 
Average Porosity, %
20.8
 
20.8
 
Average Water Saturation, %
27.9
 
27.9
 
Formation Volume Factor, RB/STB
1.250
 
1.250
         
 
Petroleum Initially-in-Place, STB/ac.ft
930.8
 
930.8
 
Recovery Factor, %
3.3
(2)
7
         
RESERVES
     
         
 
Net Pay, ft
38.5
 
38.5
 
Area, acres
87
 
87
         
 
Petroleum Initially-in-Place, STB
3,146,383
 
3,146,383
 
Reserves Initially-in-Place, STB
104,012
 
220,247
 
Cumulative Production, STB
11,056
 
11,056
 
Remaining Reserves, STB
92,956
 
209,190
         
         
Note:
(1)  Interval 1490.1 - 1507.4 m KB
     
 
(2)  Based on Production Performance
     


 
53

 


Table 2c
         
         
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
         
Tarapur, India
         
         
   
Tarapur 5 Kalol (1)
   
Proved
 
Proved
   
Developed Producing
 
Plus Probable
         
PRODUCT TYPE
     
 
Light and Medium Oil
     
         
RESERVOIR PARAMETERS
     
         
 
Reservoir Pressure, psia
3,331
 
3,331
 
Reservoir Temperature, deg F
230
 
230
 
Average Porosity, %
25.3
 
25.3
 
Average Water Saturation, %
13.5
 
13.5
 
Formation Volume Factor, RB/STB
1.250
 
1.250
         
 
Petroleum Initially-in-Place, STB/ac.ft
1358.2
 
1358.2
 
Recovery Factor, %
4.1
(2)
8
         
RESERVES
     
         
 
Net Pay, ft
52.8
 
52.8
 
Area, acres
87
 
87
         
 
Petroleum Initially-in-Place, STB
6,296,398
 
6,296,398
 
Reserves Initially-in-Place, STB
261,258
 
503,712
 
Cumulative Production, STB
35,473
 
35,473
 
Remaining Reserves, STB
225,785
 
468,239
         
         
Note:
(1)  Interval 1533.0 - 1556.5 m KB
     
 
(2)  Based on Production Performance
     


 
54

 


Table 2d
         
         
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
         
Tarapur, India
         
         
   
TD 2  Kalol (1)
   
Proved
 
Proved
   
Developed Producing
 
Plus Probable
         
PRODUCT TYPE
     
 
Light and Medium Oil
     
         
RESERVOIR PARAMETERS
     
         
 
Reservoir Pressure, psia
3,200
 
3,200
 
Reservoir Temperature, deg F
230
 
230
 
Average Porosity, %
13.4
 
13.4
 
Average Water Saturation, %
26.9
 
26.9
 
Formation Volume Factor, RB/STB
1.250
 
1.250
         
 
Petroleum Initially-in-Place, STB/ac.ft
607.9
 
607.9
 
Recovery Factor, %
4.3
(2)
9
         
RESERVES
     
         
 
Net Pay, ft
56.1
 
56.1
 
Area, acres
87
 
87
         
 
Petroleum Initially-in-Place, STB
2,994,260
 
2,994,260
 
Reserves Initially-in-Place, STB
130,015
 
269,483
 
Cumulative Production, STB
5,469
 
5,469
 
Remaining Reserves, STB
124,546
 
264,013
         
         
Note:
(1)  Interval 1538.7 - 1684.9 m KB
     
 
(2)  Based on Production Performance
     


 
55

 



Table 2e
         
         
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
         
Tarapur, India
         
         
   
TD 3  Kalol (1)
   
Proved
 
Proved
   
Developed Producing
 
Plus Probable
         
PRODUCT TYPE
     
 
Light and Medium Oil
     
         
RESERVOIR PARAMETERS
     
         
 
Reservoir Pressure, psia
3,200
 
3,200
 
Reservoir Temperature, deg F
230
 
230
 
Average Porosity, %
15.4
 
15.4
 
Average Water Saturation, %
29.4
 
29.4
 
Formation Volume Factor, RB/STB
1.250
 
1.250
         
 
Petroleum Initially-in-Place, STB/ac.ft
674.8
 
674.8
 
Recovery Factor, %
4.9
(2)
10
         
RESERVES
     
         
 
Net Pay, ft
45.0
 
45.0
 
Area, acres
87
 
87
         
 
Petroleum Initially-in-Place, STB
2,666,135
 
2,666,135
 
Reserves Initially-in-Place, STB
130,070
 
266,614
 
Cumulative Production, STB
5,524
 
5,524
 
Remaining Reserves, STB
124,546
 
261,089
         
         
Note:
(1)  Interval 1493.7 - 1620.9 m KB
     
 
(2)  Based on Production Performance
     

 
56

 


Table 2f
         
         
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
         
Tarapur, India
         
         
   
TD 1  Kalol (1)
   
Proved
 
Proved
   
Developed Non-Producing
 
Plus Probable
         
PRODUCT TYPE
     
 
Light and Medium Oil
     
         
RESERVOIR PARAMETERS
     
         
 
Reservoir Pressure, psia
3,200
 
3,200
 
Reservoir Temperature, deg F
230
 
230
 
Average Porosity, %
13.1
 
13.1
 
Average Water Saturation, %
27.4
 
27.4
 
Formation Volume Factor, RB/STB
1.250
 
1.250
         
 
Petroleum Initially-in-Place, STB/ac.ft
590.3
 
590.3
 
Recovery Factor, %
5.6
(2)
11
         
RESERVES
     
         
 
Net Pay, ft
45.0
 
45.0
 
Area, acres
87
 
87
         
 
Petroleum Initially-in-Place, STB
2,332,275
 
2,332,275
 
Reserves Initially-in-Place, STB
130,016
 
256,550
 
Cumulative Production, STB
0
 
0
 
Remaining Reserves, STB
130,016
 
256,550
         
         
Note:
(1)  Interval 1539.5 - 1688.7 m KB
     
 
(2)  Based on Production Performance
     


 
57

 


Table 2g
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed Non-Producing
   
Tarapur 6  Kalol (1)
     
PRODUCT TYPE
 
 
Light and Medium Oil
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,547
 
Reservoir Temperature, deg F
232
 
Average Porosity, %
23.1
 
Average Water Saturation, %
24.2
 
Formation Volume Factor, RB/STB
1.250
     
 
Petroleum Initially-in-Place, STB/ac.ft
1086.7
 
Recovery Factor, %
6
     
RESERVES
 
     
 
Net Pay, ft
50.0
 
Area, acres
80
     
 
Petroleum Initially-in-Place, STB
4,346,800
 
Reserves Initially-in-Place, STB
260,808
 
Cumulative Production, STB
0
 
Remaining Reserves, STB
260,808
     
     
Note:
(1)  Interval 1623.6 - 1648.8 m KB
 


 
58

 


Table 2h
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed Non-Producing
   
Tar 6-A1  Kalol (1)
     
PRODUCT TYPE
 
 
Light and Medium Oil
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,200
 
Reservoir Temperature, deg F
230
 
Average Porosity, %
16.8
 
Average Water Saturation, %
30.1
 
Formation Volume Factor, RB/STB
1.250
     
 
Petroleum Initially-in-Place, STB/ac.ft
728.8
 
Recovery Factor, %
8
     
RESERVES
 
     
 
Net Pay, ft
50.0
 
Area, acres
87
     
 
Petroleum Initially-in-Place, STB
3,199,432
 
Reserves Initially-in-Place, STB
255,955
 
Cumulative Production, STB
0
 
Remaining Reserves, STB
255,955
     
     
Note:
(1)  Interval 1551.0 - 1790.8 m KB
 


 
59

 


Table 2i
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed Non-Producing
   
Tar 6-A2  Kalol (1)
     
PRODUCT TYPE
 
 
Light and Medium Oil
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,200
 
Reservoir Temperature, deg F
230
 
Average Porosity, %
18.2
 
Average Water Saturation, %
33.3
 
Formation Volume Factor, RB/STB
1.250
     
 
Petroleum Initially-in-Place, STB/ac.ft
753.4
 
Recovery Factor, %
9
     
RESERVES
 
     
 
Net Pay, ft
45.0
 
Area, acres
87
     
 
Petroleum Initially-in-Place, STB
2,976,684
 
Reserves Initially-in-Place, STB
267,902
 
Cumulative Production, STB
0
 
Remaining Reserves, STB
267,902
     
     
Note:
(1)  Interval 1539.3 - 1784.3 m KB
 


 
60

 


Table 2j
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed Non-Producing
   
Tar 6-A3  Kalol (1)
     
PRODUCT TYPE
 
 
Light and Medium Oil
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,200
 
Reservoir Temperature, deg F
230
 
Average Porosity, %
24.2
 
Average Water Saturation, %
31.9
 
Formation Volume Factor, RB/STB
1.250
     
 
Petroleum Initially-in-Place, STB/ac.ft
1022.8
 
Recovery Factor, %
10
     
RESERVES
 
     
 
Net Pay, ft
25.0
 
Area, acres
87
     
 
Petroleum Initially-in-Place, STB
2,245,046
 
Reserves Initially-in-Place, STB
224,505
 
Cumulative Production, STB
0
 
Remaining Reserves, STB
224,505
     
     
Note:
(1)  Interval 1541.37 - 1742.8 m KB
 


 
61

 


Table 2k
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed Non-Producing
   
Tar 6-A4  Kalol (1)
     
PRODUCT TYPE
 
 
Light and Medium Oil
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,200
 
Reservoir Temperature, deg F
230
 
Average Porosity, %
13.0
 
Average Water Saturation, %
31.2
 
Formation Volume Factor, RB/STB
1.250
     
 
Petroleum Initially-in-Place, STB/ac.ft
555.1
 
Recovery Factor, %
7
     
RESERVES
 
     
 
Net Pay, ft
50.0
 
Area, acres
87
     
 
Petroleum Initially-in-Place, STB
2,436,889
 
Reserves Initially-in-Place, STB
170,582
 
Cumulative Production, STB
0
 
Remaining Reserves, STB
170,582
     
     
Note:
(1)  Interval 1554.8 - 1797.8 m KB
 


 
62

 


Table 2l
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed Non-Producing
   
Tar 6-A5  Kalol (1)
     
PRODUCT TYPE
 
 
Light and Medium Oil
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,200
 
Reservoir Temperature, deg F
230
 
Average Porosity, %
20.0
 
Average Water Saturation, %
34.7
 
Formation Volume Factor, RB/STB
1.250
     
 
Petroleum Initially-in-Place, STB/ac.ft
810.6
 
Recovery Factor, %
9
     
RESERVES
 
     
 
Net Pay, ft
40.0
 
Area, acres
87
     
 
Petroleum Initially-in-Place, STB
2,846,827
 
Reserves Initially-in-Place, STB
256,214
 
Cumulative Production, STB
0
 
Remaining Reserves, STB
256,214
     
     
Note:
(1)  Interval 1564.0 - 1818.8 m KB
 


 
63

 


Table 2m
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed Non-Producing
   
Tar 6-A6  Kalol (1)
     
PRODUCT TYPE
 
 
Light and Medium Oil
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,200
 
Reservoir Temperature, deg F
230
 
Average Porosity, %
16.6
 
Average Water Saturation, %
31.6
 
Formation Volume Factor, RB/STB
1.250
     
 
Petroleum Initially-in-Place, STB/ac.ft
704.7
 
Recovery Factor, %
8
     
RESERVES
 
     
 
Net Pay, ft
40.0
 
Area, acres
87
     
 
Petroleum Initially-in-Place, STB
2,474,907
 
Reserves Initially-in-Place, STB
197,993
 
Cumulative Production, STB
0
 
Remaining Reserves, STB
197,993
     
     
Note:
(1)  Interval 1515.4 - 1729.9 m KB
 


 
64

 


Table 2n
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed Non-Producing
   
Tar 6-A7  Kalol (1)
     
PRODUCT TYPE
 
 
Light and Medium Oil
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,200
 
Reservoir Temperature, deg F
230
 
Average Porosity, %
14.4
 
Average Water Saturation, %
31.6
 
Formation Volume Factor, RB/STB
1.250
     
 
Petroleum Initially-in-Place, STB/ac.ft
611.3
 
Recovery Factor, %
8
     
RESERVES
 
     
 
Net Pay, ft
45.0
 
Area, acres
87
     
 
Petroleum Initially-in-Place, STB
2,415,246
 
Reserves Initially-in-Place, STB
193,220
 
Cumulative Production, STB
0
 
Remaining Reserves, STB
193,220
     
     
Note:
(1)  Interval 1502.4 - 1713.4 m KB
 


 
65

 


Table 2o
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed
   
Tarapur 4 Total Structure  Kalol (1)
     
PRODUCT TYPE
 
 
Light and Medium Oil
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,266
 
Reservoir Temperature, deg F
231
 
Average Porosity, %
25.1
 
Average Water Saturation, %
21.3
 
Formation Volume Factor, RB/STB
1.250
     
 
Petroleum Initially-in-Place, STB/ac.ft
1226.0
 
Recovery Factor, %
9
     
RESERVES
 
     
 
Net Pay, ft
70.0
 
Area, acres
127
     
 
Petroleum Initially-in-Place, STB
10,899,140
 
Reserves Initially-in-Place, STB
980,923
 
Cumulative Production, STB
0
 
Remaining Reserves, STB
980,923
     
     
Note:
(1)  Interval 1597.4 - 1626.4 m KB
 


 
66

 


Table 2p
     
     
SUMMARY OF GROSS RESERVES AND RESERVOIR PARAMETERS
January 1, 2010
     
Tarapur, India
     
     
   
Probable Developed
   
Tarapur G  Kalol (1)
     
PRODUCT TYPE
 
 
Non-Associated Gas
 
     
RESERVOIR PARAMETERS
 
     
 
Reservoir Pressure, psia
3,400
 
Reservoir Temperature, deg F
239
 
Average Porosity, %
21.8
 
Average Water Saturation, %
30.3
 
Compressibility Factor, Z
0.924
     
 
Petroleum Initially-in-Place, Mscf/ac.ft
1236.7
 
Reservoir Loss, %
30.0
 
Surface Loss, %
7.0
     
RESERVES
 
     
 
Net Pay, ft
50.0
 
Area, acres
111
     
 
Petroleum Initially-in-Place, MMscf
6,864
 
Reserves Initially-in-Place, MMscf
4,805
 
Cumulative Production, Mscf
0
 
Remaining Raw Reserves, MMscf
4,805
 
Remaining Marketable Reserves, MMscf
4,469
     
 
NGL's Recovery, bbl/MMscf
16
 
Remaining NGL's, bbls
76,880
     
Note:
(1)  Interval 1557.8 - 1581.9 m KB
 

 
67

 


Table  3a
Summary of Anticipated Capital Expenditures
Development
January 1, 2010
GeoGlobal Resources Inc.
Tarapur, India
           
Capital
 
 Gross
 
 Net
 
           
Interest
 
 Capital
 
 Capital
 
Description
 
Date
 
Operation
 
%
 
 M$
 
 M$
 
Probable
                     
Light & Medium Oil
                   
Well TAR-1
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-P
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-5
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-TD1
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-TD2
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-TD3
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-6
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-6-A1
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-6-A2
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-6-A3
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-6-A4
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-6-A5
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-6-A6
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
Well TAR-6-A7
 
Jan 2012
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
TAR-6
 
Jan 2012
 
Install facilities and tie-ins for 7 wells
 
14.0000%
 
1,750
 
245
 
Loc. TAR-4-D1
 
Jan 2013
 
Drill, complete, and tie in one development location
 
14.0000%
 
2,500
 
350
 
TAR-4
 
Jan 2013
 
Recomplete well as a slant frac hole completion
 
14.0000%
 
500
 
70
 
TAR-4
 
Jan 2013
 
Install facilities and tie-ins for two wells
 
14.0000%
 
500
 
70
 
TAR-G
 
Jan 2013
 
Install facilities and tie-ins for single flowing gas well
 
14.0000%
 
500
 
70
 
       
Total Probable
     
12,750
 
1,785
 









 
68

 


Table 3b
Summary of Anticipated Capital Expenditures
Abandonment and Restoration
January 1, 2010
GeoGlobal Resources Inc.
Tarapur, India
       
Capital
 
 Gross
 
 Net
       
Interest
 
 Capital
 
 Capital
Description
 
Well Parameters
 
%
 
 M$
 
 M$
Light & Medium Oil
               
Well TAR-1
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-P
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-5
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-TD1
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-TD2
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-TD3
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-6
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-6-A1
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-6-A2
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-6-A3
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-6-A4
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-6-A5
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-6-A6
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-6-A7
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Well TAR-4
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Loc. TAR-4-D1
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
Associated & Non-Associated Gas
           
Well TAR-G
 
Abandon location and reclaim the land
 
14.0000
 
100
 
14
   
Total Abandonment and Restoration
     
1,700
 
238






 
69

 


Table 4a, Page 1
GEOGLOBAL RESOURCES INC.
Block CB-ON/2, Tarapur, India
Proved Developed Producing
Production and Capital Forecast
                           
     
Tarapur Wells
             
     
TAR MAIN TAR - 1 Kalol
TAR MAIN TAR - P Kalol
TAR MAIN TAR - 5 Kalol
TAR MAIN TD-2
 Kalol
TAR MAIN TD-3 Kalol
Total Oil Production
Solution Gas Sales
Total Gas
 
Year
Days On
Well Count
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/yr.
Mscf/d
Mscf/d
Mscf/yr.
Total
 Capital
2010
365
5.0
50
37
150
40
45
322
117,530
178
178
65,007
0
2011
365
5.0
46
33
126
37
41
283
103,296
158
158
57,514
0
2012
365
5.0
42
30
106
34
38
249
90,950
140
140
50,970
0
2013
365
5.0
38
27
89
32
34
220
80,221
124
124
45,243
0
2014
365
5.0
35
24
75
29
31
194
70,883
110
110
40,223
0
2015
365
5.0
32
22
63
27
29
172
62,741
98
98
35,815
0
2016
365
5.0
29
20
53
25
26
152
55,628
87
87
31,937
0
2017
365
5.0
27
18
44
23
24
135
49,405
78
78
28,521
0
2018
365
5.0
24
16
37
21
22
120
43,948
70
70
25,505
0
2019
365
5.0
22
14
31
20
20
107
39,157
63
63
22,839
0
2020
365
5.0
20
13
26
18
18
96
34,941
56
56
20,478
0
2021
365
5.0
19
12
22
17
17
86
31,226
50
50
18,384
0
2022
365
5.0
17
10
18
16
15
77
27,945
45
45
16,524
0
2023
365
5.0
16
9
15
14
14
69
25,044
41
41
14,868
0
2024
365
5.0
14
8
13
13
13
62
22,474
37
37
13,393
0
2025
365
5.0
13
8
11
12
12
55
20,193
33
33
12,076
0
2026
365
5.0
12
7
9
11
11
50
18,165
30
30
10,899
0
2027
365
5.0
11
6
8
10
10
45
16,360
27
27
9,847
100
2028
365
4.0
10
6
0
10
9
34
12,402
21
21
7,846
100
2029
365
3.0
9
5
0
9
0
23
8,390
15
15
5,399
300
Total
   
142,239
92,956
225,785
124,546
124,546
 
710,072
533,287
 
410,767
500
Decline % =
 
9%
10%
16%
8%
9%
       
Total Capital =
0
Average GOR
Scf/STB
600
800
450
600
600
           

 
 
70


 
Table 4a, Page 2
 
GEOGLOBAL RESOURCES INC.
 
Block CB-ON/2, Tarapur, India
 
Proved Developed Producing
 
Revenue and Production Splits
 
           
Operating Costs
                   
 
Gross Oil Production
Gross Gas Production
Oil Price
Gas Price
Gross Revenue
Fixed
Variable
Total
Annual Costs For Recovery
Cumulative Outstanding Costs
Contractor Cumulative Cash Flow
Contractor's Cost Petroleum Revenue
Contractor's Profit Petroleum Revenue
Capital Portion of Cost Petroleum
Opex Portion of Cost Petroleum
Company Share Sales Oil
Company Share Sales Gas
Company Share of Revenue
Year
STB/Yr
Mscf/yr.
$/STB
$/Mscf
M$/yr
M$/yr
Oil M$/yr
Gas M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
MSTB
MMscf
M$/yr
2010
117,530
65,007
57.80
7.00
7,248
700
313
23
1,035
1,035
40,956
(33,426)
5,799
1,450
4,763
1,035
21
12
1,301
2011
103,296
57,514
57.80
7.00
6,373
700
275
20
995
995
36,152
(28,048)
5,099
1,275
4,104
995
18
10
1,138
2012
90,950
50,970
57.80
7.00
5,614
700
242
18
960
960
32,013
(23,394)
4,491
1,123
3,531
960
16
9
998
2013
80,221
45,243
57.80
7.00
4,953
700
213
16
929
929
28,452
(19,370)
3,963
991
3,034
929
14
8
876
2014
70,883
40,223
57.80
7.00
4,379
700
189
14
903
903
25,392
(15,894)
3,503
876
2,600
903
12
7
769
2015
62,741
35,815
57.80
7.00
3,877
700
167
13
879
879
22,768
(12,896)
3,102
775
2,222
879
11
6
676
2016
55,628
31,937
57.80
7.00
3,439
700
148
11
859
859
20,526
(10,316)
2,751
688
1,892
859
10
6
595
2017
49,405
28,521
57.80
7.00
3,055
700
131
10
841
841
18,616
(8,103)
2,444
611
1,603
841
8
5
524
2018
43,948
25,505
57.80
7.00
2,719
700
117
9
826
826
16,997
(6,210)
2,175
544
1,349
826
7
4
462
2019
39,157
22,839
57.80
7.00
2,423
700
104
8
812
812
15,635
(4,599)
1,939
485
1,126
812
7
4
407
2020
34,941
20,478
57.80
7.00
2,163
700
93
7
800
800
14,496
(3,236)
1,730
433
930
800
6
3
359
2021
31,226
18,384
57.80
7.00
1,934
700
83
6
789
789
13,555
(2,092)
1,547
387
757
789
5
3
316
2022
27,945
16,524
57.80
7.00
1,731
700
74
6
780
780
12,789
(1,141)
1,385
346
605
780
4
3
279
2023
25,044
14,868
57.80
7.00
1,552
700
67
5
772
772
12,176
(361)
1,241
310
469
772
4
2
245
2024
22,474
13,393
57.80
7.00
1,393
700
60
5
764
764
11,699
267
1,114
279
350
764
3
2
216
2025
20,193
12,076
57.80
7.00
1,252
700
54
4
758
758
11,343
761
1,001
250
243
758
3
2
190
2026
18,165
10,899
57.80
7.00
1,126
700
48
4
752
752
11,093
1,112
901
203
149
752
3
2
163
2027
16,360
9,847
57.80
7.00
1,015
700
44
3
747
847
11,039
1,260
812
183
0
812
2
1
139
2028
12,402
7,846
57.80
7.00
772
600
33
3
636
736
10,964
1,280
617
139
0
617
2
1
106
2029
8,390
5,399
57.80
7.00
523
500
22
2
524
824
11,170
968
418
94
0
418
1
1
72
Total
930,898
533,287
   
57,539
13,700
2,476
187
16,363
16,863
   
46,031
11,439
29,728
16,303
159
91
9,830
             
2.66
0.35
 
Contractor Sunk Capital =
43,900
 
80%
           
             
per barrel
per Mscf
       
maximum
           
                         
cost recovery
           

 
 
71


 
Table 4a, Page 3
GEOGLOBAL RESOURCES INC.
Block CB-ON/2, Tarapur, India
Proved Developed Producing
R Factor Determination
Company Net Cash Flow
                                     
                             
Discounted @
 
Contractor Cum Net Cash Income
Contractor Capital
Capital Int.
Company Net Capital
Contractor Cum Net Capital
R Factor
Contractor Profit Share
   
Company Net Cash Flow
Company Taxable Income
Available Tax Pools
Company Income Tax
Company After Tax Cash Flow
5%
10%
15%
20%
Year
M$
M$/yr
 
M$/yr
M$
Ratio
Frac.
 
Year
M$
M$
M$
M$
M$
M$
M$
M$
M$
2010
10,474
0
14.00%
0
43,900
0.24
1.0
 
2010
1,156
0
7,988
0
1,156
1,128
1,102
1,078
1,055
2011
15,852
0
14.00%
0
43,900
0.36
1.0
 
2011
999
0
6,832
0
999
929
866
810
760
2012
20,506
0
14.00%
0
43,900
0.47
1.0
 
2012
863
0
5,833
0
863
764
680
609
547
2013
24,530
0
14.00%
0
43,900
0.56
1.0
 
2013
745
0
4,969
0
745
628
534
457
394
2014
28,006
0
14.00%
0
43,900
0.64
1.0
 
2014
643
0
4,224
0
643
516
419
343
283
2015
31,004
0
14.00%
0
43,900
0.71
1.0
 
2015
553
0
3,581
0
553
423
327
256
203
2016
33,584
0
14.00%
0
43,900
0.77
1.0
 
2016
475
0
3,028
0
475
346
255
191
145
2017
35,797
0
14.00%
0
43,900
0.82
1.0
 
2017
406
0
2,554
0
406
282
199
142
103
2018
37,690
0
14.00%
0
43,900
0.86
1.0
 
2018
346
0
2,147
0
346
229
154
105
73
2019
39,301
0
14.00%
0
43,900
0.90
1.0
 
2019
293
0
1,802
0
293
184
119
78
52
2020
40,664
0
14.00%
0
43,900
0.93
1.0
 
2020
247
0
1,508
0
247
148
91
57
36
2021
41,808
0
14.00%
0
43,900
0.95
1.0
 
2021
206
0
1,262
0
206
117
69
41
25
2022
42,759
0
14.00%
0
43,900
0.97
1.0
 
2022
169
0
1,056
0
169
92
51
30
17
2023
43,539
0
14.00%
0
43,900
0.99
1.0
 
2023
137
0
887
0
137
71
38
21
12
2024
44,167
0
14.00%
0
43,900
1.01
1.0
 
2024
109
0
749
0
109
54
27
14
8
2025
44,661
0
14.00%
0
43,900
1.02
0.90
 
2025
84
0
641
0
84
39
19
10
5
2026
45,012
0
14.00%
0
43,900
1.03
0.90
 
2026
58
0
557
0
58
26
12
6
3
2027
45,260
100
14.00%
14
44,000
1.03
0.90
 
2027
21
0
499
0
21
9
4
2
1
2028
45,380
100
14.00%
14
44,100
1.03
0.90
 
2028
3
0
473
0
3
1
0
0
0
2029
45,368
300
14.00%
42
44,400
1.02
0.90
 
2029
(44)
0
454
0
(44)
(17)
(7)
(3)
(1)
Total
 
500
 
70
       
Total
7,469
   
0
7,469
5,968
4,960
4,247
3,722
                         
Company Capital Interest =
14.0%
       
                         
Company Working Interest =
14.0%
       
                         
Capex Recovery=
20.0%
       
 
 
72


 

Table 4b, Page 1
GEOGLOBAL RESOURCES INC.
Block CB-ON/2, Tarapur, India
Total Proved
Production and Capital Forecast
       
Tarapur Wells
             
       
TAR MAIN TAR - 1 Kalol
TAR MAIN TAR - P Kalol
TAR MAIN TAR - 5 Kalol
TAR MAIN TD-1 Kalol
TAR MAIN TD-2 Kalol
TAR MAIN TD-3 Kalol
Total Oil Production
Solution Gas Sales
Total Gas
 
 
Year
Days On
Well Count
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/yr.
Mscf/d
Mscf/d
Mscf/yr.
Total Capital
 
2010
365
6.0
50
37
150
50
40
45
372
135,780
208
208
75,957
0
 
2011
365
6.0
46
33
126
45
37
41
328
119,793
185
185
67,412
0
 
2012
365
6.0
42
30
106
41
34
38
290
105,861
164
164
59,917
0
 
2013
365
6.0
38
27
89
37
32
34
257
93,700
146
146
53,330
0
 
2014
365
6.0
35
24
75
33
29
31
228
83,067
130
130
47,533
0
 
2015
365
6.0
32
22
63
30
27
29
202
73,754
116
116
42,423
0
 
2016
365
6.0
29
20
53
27
25
26
180
65,584
104
104
37,911
0
 
2017
365
6.0
27
18
44
25
23
24
160
58,404
93
93
33,920
0
 
2018
365
6.0
24
16
37
22
21
22
143
52,083
83
83
30,386
0
 
2019
365
6.0
22
14
31
20
20
20
127
46,510
75
75
27,251
0
 
2020
365
6.0
20
13
26
18
18
18
114
41,588
67
67
24,466
0
 
2021
365
6.0
19
12
22
16
17
17
102
37,234
60
60
21,989
0
 
2022
365
6.0
17
10
18
15
16
15
91
33,376
54
54
19,782
0
 
2023
365
6.0
16
9
15
13
14
14
82
29,953
49
49
17,813
0
 
2024
365
6.0
14
8
13
12
13
13
74
26,911
44
44
16,055
0
 
2025
365
6.0
13
8
11
11
12
12
66
24,204
40
40
14,483
0
 
2026
365
6.0
12
7
9
10
11
11
60
21,791
36
36
13,075
0
 
2027
365
6.0
11
6
8
9
10
10
54
19,637
32
32
11,813
100
 
2028
365
5.0
10
6
0
8
10
9
42
15,364
26
26
9,624
100
 
2029
365
4.0
9
5
0
7
9
0
30
11,068
19
19
7,005
400
 
Total
   
142,239
92,956
225,785
130,016
124,546
124,546
 
840,088
632,145
 
488,776
600
 
Decline % =
 
9%
10%
16%
10%
8%
9%
           
 
Average GOR
Scf/STB
600
800
450
600
600
600
           


73




Table 4b, Page 2
GEOGLOBAL RESOURCES INC.
Block CB-ON/2, Tarapur, India
Total Proved
Revenue and Production Splits
                                           
               
Operating Costs
                   
 
Gross Oil Production
Gross Gas Production
Oil Price
Gas Price
Gross Revenue
Royalties + Cess
Fixed
Variable
Total
Annual Costs For Recovery
Cumulative Outstanding Costs
Contractor Cumulative Cash Flow
Contractor's Cost Petroleum Revenue
Contractor's Profit Petroleum Revenue
Capital Portion of Cost Petroleum
Opex Portion of Cost Petroleum
Company Share Sales Oil
Company Share Sales Gas
Company Share of Revenue
Year
STB/Yr
Mscf/yr.
$/STB
$/Mscf
M$/yr
 
M$/yr
M$/yr
Oil M$/yr
Gas M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
MSTB
MMscf
M$/yr
2010
135,780
75,957
57.80
7.00
8,380
 
0
800
361
27
1,188
1,188
41,108
(32,447)
6,704
1,676
5,516
1,188
24
14
1,504
2011
119,793
67,412
57.80
7.00
7,396
 
0
800
319
24
1,142
1,142
35,547
(26,194)
5,917
1,479
4,774
1,142
21
12
1,322
2012
105,861
59,917
57.80
7.00
6,538
 
0
800
282
21
1,103
1,103
30,733
(20,758)
5,231
1,308
4,128
1,103
19
11
1,163
2013
93,700
53,330
57.80
7.00
5,789
 
0
800
249
19
1,068
1,068
26,570
(16,037)
4,631
1,158
3,563
1,068
17
9
1,024
2014
83,067
47,533
57.80
7.00
5,134
 
0
800
221
17
1,038
1,038
22,976
(11,940)
4,107
1,027
3,070
1,038
15
8
903
2015
73,754
42,423
57.80
7.00
4,560
 
0
800
196
15
1,011
1,011
19,880
(8,391)
3,648
912
2,637
1,011
13
7
797
2016
65,584
37,911
57.80
7.00
4,056
 
0
800
174
13
988
988
17,220
(5,323)
3,245
811
2,257
988
11
7
703
2017
58,404
33,920
57.80
7.00
3,613
 
0
800
155
12
967
967
14,942
(2,677)
2,891
723
1,923
967
10
6
621
2018
52,083
30,386
57.80
7.00
3,223
 
0
800
139
11
949
949
13,001
(403)
2,578
645
1,629
949
9
5
549
2019
46,510
27,251
57.80
7.00
2,879
 
0
800
124
10
933
933
11,355
1,543
2,303
576
1,370
933
8
5
485
2020
41,588
24,466
57.80
7.00
2,575
 
0
800
111
9
919
919
9,971
3,199
2,060
515
1,141
919
7
4
429
2021
37,234
21,989
57.80
7.00
2,306
 
0
800
99
8
907
907
8,818
4,552
1,845
415
938
907
6
4
373
2022
33,376
19,782
57.80
7.00
2,068
 
0
800
89
7
896
896
7,869
5,682
1,654
372
758
896
5
3
329
2023
29,953
17,813
57.80
7.00
1,856
 
0
800
80
6
886
886
7,101
6,615
1,485
334
599
886
5
3
291
2024
26,911
16,055
57.80
7.00
1,668
 
0
800
72
6
877
877
6,493
7,373
1,334
300
457
877
4
2
256
2025
24,204
14,483
57.80
7.00
1,500
 
0
800
64
5
869
869
6,028
7,973
1,200
270
331
869
4
2
226
2026
21,791
13,075
57.80
7.00
1,351
 
0
800
58
5
863
863
5,691
8,435
1,081
243
218
863
3
2
198
2027
19,637
11,813
57.80
7.00
1,218
 
0
800
52
4
856
956
5,566
8,672
974
219
18
956
3
2
168
2028
15,364
9,624
57.80
7.00
955
 
0
700
41
3
744
844
5,436
8,764
764
172
0
764
2
1
131
2029
11,068
7,005
57.80
7.00
689
 
0
600
29
2
632
1,032
5,704
8,407
551
124
0
551
2
1
94
Total
1,095,661
632,145
   
67,754
 
0
15,700
2,914
221
18,836
19,436
   
54,203
13,279
35,328
18,875
187
108
11,567
                 
2.66
0.35
 
Contractor Sunk Capital =
43,900
 
80%
           
                 
per barrel
per Mscf
       
maximum
           
                             
cost recovery
           
 
 
74


 
Table 4b, Page 3
GEOGLOBAL RESOURCES INC.
Block CB-ON/2, Tarapur, India
Total Proved
R Factor Determination
Company Net Cash Flow
                             
Discounted @
 
Contractor
Cum Net
Cash
Income
Contractor Capital
Capital Int.
Company
Net Capital
Contractor
Cum Net Capital
R Factor
Contractor Profit Share
   
Company
Net Cash
Flow
Company Taxable Income
Available
Tax Pools
Company Income Tax
Company After Tax Cash Flow
5%
10%
15%
20%
Year
M$
M$/yr
 
M$/yr
M$
Ratio
Frac.
 
Year
M$
M$
M$
M$
M$
M$
M$
M$
M$
2010
11,453
0
14.00%
0
43,900
0.26
1.0
 
2010
1,338
0
7,988
0
1,338
1,306
1,276
1,248
1,221
2011
17,706
0
14.00%
0
43,900
0.40
1.0
 
2011
1,162
0
6,650
0
1,162
1,080
1,007
942
884
2012
23,142
0
14.00%
0
43,900
0.53
1.0
 
2012
1,009
0
5,488
0
1,009
893
795
711
639
2013
27,863
0
14.00%
0
43,900
0.63
1.0
 
2013
875
0
4,479
0
875
737
627
536
462
2014
31,960
0
14.00%
0
43,900
0.73
1.0
 
2014
758
0
3,604
0
758
608
493
404
334
2015
35,509
0
14.00%
0
43,900
0.81
1.0
 
2015
655
0
2,847
0
655
501
388
304
240
2016
38,577
0
14.00%
0
43,900
0.88
1.0
 
2016
565
0
2,192
0
565
411
304
228
173
2017
41,223
0
14.00%
0
43,900
0.94
1.0
 
2017
486
0
1,626
0
486
337
238
170
124
2018
43,497
0
14.00%
0
43,900
0.99
1.0
 
2018
416
0
1,141
0
416
275
185
127
88
2019
45,443
0
14.00%
0
43,900
1.04
1.0
 
2019
355
0
725
0
355
223
143
94
63
2020
47,099
0
14.00%
0
43,900
1.07
0.90
 
2020
300
0
370
0
300
180
110
69
44
2021
48,452
0
14.00%
0
43,900
1.10
0.90
 
2021
246
0
70
0
246
140
82
49
30
2022
49,582
0
14.00%
0
43,900
1.13
0.90
 
2022
204
52
0
21
182
99
55
32
19
2023
50,515
0
14.00%
0
43,900
1.15
0.90
 
2023
167
47
0
19
147
76
41
22
13
2024
51,273
0
14.00%
0
43,900
1.17
0.90
 
2024
133
42
0
17
116
57
29
15
8
2025
51,873
0
14.00%
0
43,900
1.18
0.90
 
2025
104
38
0
16
88
41
20
10
5
2026
52,335
0
14.00%
0
43,900
1.19
0.90
 
2026
78
34
0
14
64
28
13
6
3
2027
52,672
100
14.00%
14
44,000
1.20
0.90
 
2027
34
31
0
13
22
9
4
2
1
2028
52,864
100
14.00%
14
44,100
1.20
0.90
 
2028
13
24
0
10
3
1
1
0
0
2029
52,907
400
14.00%
56
44,500
1.19
0.90
 
2029
(50)
0
0
0
(50)
(19)
(8)
(3)
(1)
Total
 
600
 
84
       
Total
8,846
   
110
8,736
6,985
5,804
4,967
4,350
                         
Company Capital Interest =
14.0%
       
                         
Company Working Interest =
14.0%
       
                         
Capex Recovery=
20.0%
       


 
75

 



Table 4c, Page 1
GEOGLOBAL RESOURCES INC.
Block CB-ON/2, Tarapur, India
Total Proved Plus Probable
Production and Capital Forecast
                                                   
     
Tarapur Wells
                                   
     
TAR MAIN TAR - 1 Kalol
TAR MAIN TAR - P Kalol
TAR MAIN TAR - 5 Kalol
TAR MAIN TD-1 Kalol
TAR MAIN TD-2 Kalol
TAR MAIN TD-3 Kalol
TAR-6
TAR-6 A1
TAR-6 A2
TAR-6 A3
TAR-6 A4
TAR-6 A5
TAR-6 A6
TAR-6 A7
TAR-4
TAR-4 Dev. 1
Total Oil
Production
Solution Gas Sales
TAR - G Kalol
Total Gas
 
Year
Days On
Well Count
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/d
STB/yr.
Mscf/d
Mscf/d
Mscf/d
Mscf/yr.
Total Capital
2010
365
17.0
50
37
150
50
40
45
-
-
-
-
-
-
-
-
-
-
372
135,780
208
-
208
75,957
0
2011
365
17.0
43
31
134
43
35
39
-
-
-
-
-
-
-
-
-
-
325
118,605
181
-
181
66,045
0
2012
365
17.0
100
100
150
100
100
100
130
120
120
120
90
130
100
100
-
-
1560
569,400
388
-
388
141,438
8,750
2013
365
17.0
85
83
134
87
87
87
107
100
101
97
73
106
82
81
200
200
1710
624,291
334
1500
1834
669,525
4,000
2014
365
17.0
73
69
120
75
76
75
88
83
85
78
59
87
67
66
172
172
1446
527,665
289
1337
1625
593,289
0
2015
365
17.0
62
57
108
65
66
66
72
69
72
63
48
71
55
54
148
148
1223
446,399
249
1191
1441
525,865
0
2016
365
17.0
53
47
97
56
57
57
59
58
60
51
39
58
45
44
127
127
1036
377,993
215
1062
1277
466,217
0
2017
365
17.0
45
39
87
49
50
49
49
48
51
41
31
48
37
36
109
109
878
320,362
186
946
1133
413,429
0
2018
365
17.0
39
33
78
42
43
43
40
40
43
33
25
39
30
29
94
94
745
271,766
161
843
1005
366,699
0
2019
365
17.0
33
27
70
36
38
37
33
33
36
27
21
32
25
24
81
81
632
230,753
140
752
891
325,318
0
2020
365
17.0
28
22
62
32
33
32
27
28
30
22
17
26
20
19
69
69
537
196,109
121
670
791
288,665
0
2021
365
17.0
24
19
56
27
29
28
22
23
25
18
14
21
17
16
60
60
457
166,819
105
597
702
256,191
0
2022
365
17.0
20
15
50
24
25
24
18
19
21
14
11
17
14
13
51
51
389
142,033
91
532
623
227,411
0
2023
365
17.0
17
13
45
20
22
21
15
16
18
11
9
14
11
10
44
44
332
121,040
79
474
553
201,899
0
2024
365
17.0
15
11
40
18
19
18
12
13
15
9
7
12
9
8
38
38
283
103,243
69
423
491
179,279
0
2025
365
17.0
13
9
36
15
16
16
10
11
13
7
6
10
7
7
32
32
241
88,143
60
377
436
159,218
0
2026
365
17.0
11
7
32
13
14
14
8
9
11
6
5
8
6
6
28
28
206
75,319
52
336
387
141,423
0
2027
365
17.0
9
6
29
11
12
12
7
8
9
5
4
6
5
5
24
24
176
64,419
45
299
344
125,636
0
2028
365
17.0
8
5
26
10
11
10
6
6
8
4
3
5
4
4
21
21
151
55,145
39
267
306
111,626
0
2029
365
17.0
7
4
23
9
9
9
5
5
6
3
3
4
3
3
18
18
129
47,248
34
238
272
99,191
0
2030
365
17.0
6
3
21
7
8
8
4
4
5
3
2
3
3
2
15
15
111
40,518
30
212
242
88,153
0
2031
365
17.0
5
3
19
6
7
7
3
4
5
2
2
3
2
2
13
13
95
34,777
26
189
215
78,352
1,700
Total
 
237,953
209,190
468,239
256,550
264,013
261,089
260,808
255,955
267,902
224,505
170,582
256,214
197,993
193,220
490,462
490,462
 
4,503,442
1,131,824
4,469,000
 
5,458,823
14,450
Decline % =
 
15%
17%
10%
13%
13%
13%
18%
17%
16%
19%
19%
18%
18%
19%
14%
14%
     
11%
     
Average GOR
Scf/
STB
600
800
450
600
600
600
350
350
350
350
350
350
350
350
500
500
             
 
 
76


 
Table 4c, Page 2
GEOGLOBAL RESOURCES INC.
Block CB-ON/2, Tarapur, India
Total Proved Plus Probable
Revenue and Production Splits
                                       
           
Operating Costs
                   
 
Gross Oil Production
Gross Gas Production
Oil Price
Gas Price
Gross Revenue
Fixed
Variable
Total
Annual Costs For Recovery
Cumulative Outstanding Costs
Contractor Cumulative Cash Flow
Contractor's Cost Petroleum Revenue
Contractor's Profit Petroleum Revenue
Capital Portion of Cost Petroleum
Opex Portion of Cost Petroleum
Company Share Sales Oil
Company Share Sales Gas
Company Share of Revenue
Year
STB/Yr
Mscf/yr.
$/STB
$/Mscf
M$/yr
M$/yr
Oil M$/yr
Gas M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
M$/yr
MSTB
MMscf
M$/yr
2010
135,780
75,957
57.80
7.00
8,380
1,900
361
27
2,288
2,288
42,208
(33,547)
6,704
1,676
4,416
2,288
23
13
1,438
2011
118,605
66,045
57.80
7.00
7,318
1,900
315
23
2,239
2,239
37,743
(28,468)
5,854
1,464
3,616
2,239
20
11
1,241
2012
569,400
141,438
57.80
7.00
33,901
1,900
1,515
50
3,464
12,214
44,103
(6,781)
27,121
6,780
14,907
12,214
95
24
5,641
2013
624,291
669,525
57.80
7.00
40,771
1,900
1,661
234
3,795
7,795
24,777
26,195
24,777
15,994
16,982
7,795
103
110
6,727
2014
527,665
593,289
57.80
7.00
34,652
1,900
1,404
208
3,511
3,511
3,511
57,336
3,511
31,141
0
3,511
74
83
4,851
2015
446,399
525,865
57.80
7.00
29,483
1,900
1,187
184
3,271
3,271
3,271
80,926
3,271
23,590
0
3,271
57
67
3,761
2016
377,993
466,217
57.80
7.00
25,112
1,900
1,005
163
3,069
3,069
3,069
98,560
3,069
17,634
0
3,069
44
54
2,898
2017
320,362
413,429
57.80
7.00
21,411
1,900
852
145
2,897
2,897
2,897
113,372
2,897
14,811
0
2,897
37
48
2,479
2018
271,766
366,699
57.80
7.00
18,275
1,900
723
128
2,751
2,751
2,751
124,238
2,751
10,867
0
2,751
28
38
1,907
2019
230,753
325,318
57.80
7.00
15,615
1,900
614
114
2,628
2,628
2,628
132,030
2,628
7,792
0
2,628
22
30
1,459
2020
196,109
288,665
57.80
7.00
13,356
1,900
522
101
2,523
2,523
2,523
138,530
2,523
6,500
0
2,523
19
27
1,263
2021
166,819
256,191
57.80
7.00
11,435
1,900
444
90
2,433
2,433
2,433
143,932
2,433
5,401
0
2,433
16
25
1,097
2022
142,033
227,411
57.80
7.00
9,801
1,900
378
80
2,357
2,357
2,357
148,398
2,357
4,466
0
2,357
14
22
955
2023
121,040
201,899
57.80
7.00
8,409
1,900
322
71
2,293
2,293
2,293
151,456
2,293
3,058
0
2,293
11
18
749
2024
103,243
179,279
57.80
7.00
7,222
1,900
275
63
2,237
2,237
2,237
153,949
2,237
2,493
0
2,237
9
16
662
2025
88,143
159,218
57.80
7.00
6,209
1,900
234
56
2,190
2,190
2,190
155,958
2,190
2,010
0
2,190
8
15
588
2026
75,319
141,423
57.80
7.00
5,343
1,900
200
49
2,150
2,150
2,150
157,555
2,150
1,597
0
2,150
7
14
525
2027
64,419
125,636
57.80
7.00
4,603
1,900
171
44
2,115
2,115
2,115
158,799
2,115
1,244
0
2,115
7
13
470
2028
55,145
111,626
57.80
7.00
3,969
1,900
147
39
2,086
2,086
2,086
159,740
2,086
942
0
2,086
6
12
424
2029
47,248
99,191
57.80
7.00
3,425
1,900
126
35
2,060
2,060
2,060
160,423
2,060
682
0
2,060
5
11
384
2030
40,518
88,153
57.80
7.00
2,959
1,900
108
31
2,039
2,039
2,039
160,883
2,039
460
0
2,039
5
10
350
2031
34,777
78,352
57.80
7.00
2,559
1,900
93
27
2,020
2,020
2,020
161,152
2,020
269
0
2,020
4
10
320
Total
4,757,828
5,600,824
   
314,208
41,800
12,656
1,960
56,416
69,166
   
109,087
160,871
39,920
69,166
614
672
40,189
             
2.66
0.35
 
Contractor Sunk Capital =
43,900
 
80%
           
             
per barrel
per Mscf
       
maximum
           
                         
cost recovery
           

 
 
77


 
Table 4c, Page 3
GEOGLOBAL RESOURCES INC.
Block CB-ON/2, Tarapur, India
Total Proved Plus Probable
R Factor Determination
Company Net Cash Flow
                                     
                             
Discounted @
 
Contractor Cum Net Cash Income
Contractor Capital
Capital Int.
Company Net Capital
Contractor Cum Net Capital
R Factor
Contractor Profit Share
   
Company Net Cash Flow
Company Taxable Income
Available Tax Pools
Company Income Tax
Company After Tax Cash Flow
5%
10%
15%
20%
Year
M$
M$/yr
 
M$/yr
M$
Ratio
Frac.
 
Year
M$
M$
M$
M$
M$
M$
M$
M$
M$
2010
10,353
0
14.00%
0
43,900
0.24
1.0
 
2010
1,118
0
7,988
0
1,118
1,091
1,066
1,042
1,020
2011
15,432
0
14.00%
0
43,900
0.35
1.0
 
2011
928
0
6,870
0
928
863
804
752
706
2012
45,869
8,750
14.00%
1225
52,650
0.87
1.0
 
2012
3,931
0
5,942
0
3,931
3,479
3,097
2,772
2,492
2013
82,845
4,000
14.00%
560
56,650
1.46
1.0
 
2013
5,636
228
2,011
94
5,542
4,672
3,970
3,398
2,927
2014
113,986
0
14.00%
0
56,650
2.01
0.90
 
2014
4,360
4,360
0
1,796
2,564
2,058
1,669
1,367
1,129
2015
137,576
0
14.00%
0
56,650
2.43
0.80
 
2015
3,303
3,303
0
1,361
1,942
1,485
1,150
900
712
2016
155,210
0
14.00%
0
56,650
2.74
0.80
 
2016
2,469
2,469
0
1,017
1,452
1,057
781
585
444
2017
170,022
0
14.00%
0
56,650
3.00
0.70
 
2017
2,074
2,074
0
854
1,219
846
597
427
311
2018
180,888
0
14.00%
0
56,650
3.19
0.60
 
2018
1,521
1,521
0
627
895
591
398
273
190
2019
188,680
0
14.00%
0
56,650
3.33
0.60
 
2019
1,091
1,091
0
449
641
404
259
170
113
2020
195,180
0
14.00%
0
56,650
3.45
0.60
 
2020
910
910
0
375
535
321
197
123
79
2021
200,582
0
14.00%
0
56,650
3.54
0.60
 
2021
756
756
0
312
445
254
149
89
55
2022
205,048
0
14.00%
0
56,650
3.62
0.50
 
2022
625
625
0
258
368
200
112
64
38
2023
208,106
0
14.00%
0
56,650
3.67
0.50
 
2023
428
428
0
176
252
130
70
38
21
2024
210,599
0
14.00%
0
56,650
3.72
0.50
 
2024
349
349
0
144
205
101
52
27
15
2025
212,608
0
14.00%
0
56,650
3.75
0.50
 
2025
281
281
0
116
165
78
38
19
10
2026
214,205
0
14.00%
0
56,650
3.78
0.50
 
2026
224
224
0
92
131
59
27
13
6
2027
215,449
0
14.00%
0
56,650
3.80
0.50
 
2027
174
174
0
72
102
44
19
9
4
2028
216,390
0
14.00%
0
56,650
3.82
0.50
 
2028
132
132
0
54
78
31
13
6
3
2029
217,073
0
14.00%
0
56,650
3.83
0.50
 
2029
96
96
0
39
56
22
9
4
2
2030
217,533
0
14.00%
0
56,650
3.84
0.50
 
2030
64
64
0
27
38
14
5
2
1
2031
217,802
1,700
14.00%
238
58,350
3.73
0.50
 
2031
(200)
0
0
0
(200)
(70)
(26)
(10)
(4)
Total
 
14,450
 
2,023
       
Total
30,268
   
7,863
22,405
17,727
14,455
12,071
10,273
                       
Company Capital Interest =
14.0%
       
                       
Company Working Interest =
14.0%
       
                       
Capex Recovery=
20.0%
       

 
78

 



Glossary of Terms
(Abbreviations & Definitions)


General


BIT
-
Before Income Tax
     
AIT
-
After Income Tax
     
M$
-
Thousands of Dollars
     
Effective Date
-
The date for which the Present Value of the future cash flows and reserve categories are established
     
$US
-
United States Dollars
     
WTI
-
West Texas Intermediate – the common reference for crude oil used for oil price comparisons
     
ARTC
-
Alberta Royalty Tax Credit
     
GRP
-
Gas Reference Price


Interests and Royalties


BPO
-
Before Payout
     
APO
-
After Payout
     
APPO
-
After Project Payout
     
Payout
-
The point at which a participant’s original capital investment is recovered from its net revenue
     
GORR
-
Gross Overriding Royalty – percentage of revenue on gross revenue earned (can be an interest or a burden)
     
NC
-
New Crown – crown royalty on petroleum and natural gas discovered after April 30, 1974
     
SS 1/150 (5%-15%) Oil
-
Sliding Scale Royalty – a varying gross overriding royalty based on monthly production.  Percentage is calculated as 1-150th of monthly production with a minimum percentage of 5% and a maximum of 15%
     
FH
-
Freehold Royalty



 
79

 

Technical Data


psia
-
pounds per square inch absolute
     
MSTB
-
Thousands of Stock Tank Barrels of oil (oil volume at 60 F and 14.65 psia)
     
MMscf
-
millions of standard cubic feet of gas (gas volume at 60 F and 14.65 psia)
     
Bbls
-
barrels
     
Mbbls
-
thousands of barrels
     
NGL
-
Natural Gas Liquids – hydrocarbon fluids processed from natural gas
     
MMBTU
-
Millions of British Thermal Units – heating value of natural gas
     
STB/d
-
Stock Tank Barrels of oil per day – oil production rate
     
Mscf/d
-
thousands of standard cubic feet of gas per day – gas production rate
     
GOR (scf/STB)
-
Gas-Oil Ratio (standard cubic feet of solution gas per stock tank barrel of oil)
     
mKB
-
Metres Kelly Bushing – depth of well in relation to the Kelly Bushing which is located on the floor of the drilling rig.  The Kelly Bushing is the usual reference for all depth measurements during drilling operations.
     
EOR
-
Enhanced Oil Recovery
     
GJ
-
Gigajoules



 
80

 

March 4, 2010





Chapman Petroleum Engineering Ltd.
445, 708 - 11 Avenue SW
Calgary, AB T2R 0E4

Dear Sir:

Re:         Company Representation Letter                                                                             

Regarding the evaluation of our Company's oil and gas reserves and independent appraisal of the economic value of these reserves for the year ended December 31, 2009, (the effective date), we herein confirm to the best of our knowledge and belief as of the effective date of the reserves evaluation, and as applicable, as of today, the following representations and information made available to you during the conduct of the evaluation:

1.  
We, GeoGlobal Resources Inc., (the Client) have made available to you, Chapman Petroleum Engineering Ltd. (the Evaluator) certain records, information, and data relating to the evaluated properties that we confirm is, with the exception of immaterial items, complete and accurate as of the effective date of the reserves evaluation, including the following:
·  
Accounting, financial, tax and contractual data;
·  
Asset ownership and related encumbrance information;
·  
Details concerning product marketing, transportation and processing arrangements;
·  
All technical information including geological, engineering and production and test data;
·  
Estimates of future abandonment and reclamation costs.

2.  
We confirm that all financial and accounting information provided to you is, to the best of our knowledge, both on an individual entity basis and in total, entirely consistent with that reported by our Company for public disclosure and audit purposes.

3.  
We confirm that our Company has satisfactory title to all of the assets, whether tangible, intangible, or otherwise, for which accurate and current ownership information has been provided.

4.  
With respect to all information provided to you regarding product marketing, transportation, and processing arrangements, we confirm that we have disclosed to you all anticipated changes, terminations, and additions to these arrangements that could reasonably be expected to have a material effect on the evaluation of our Company's reserves and future net revenues.


81



5.  
With the possible exception of items of an immaterial nature, we confirm the following as of the effective date of the evaluation:
·  
For all operated properties that you have evaluated, no changes have occurred or are reasonably expected to occur to the operating conditions or methods that have been used by our Company over the past twelve (12) months, except as disclosed to you.  In the case of non-operated properties, we have advised you of any such changes of which we have been made aware.
·  
All regulatory, permits, and licenses required to allow continuity of future operations and production from the evaluated properties are in place and, except as disclosed to you, there are no directives, orders, penalties, or regulatory rulings in effect or expected to come into effect relating to the evaluated properties.
·  
Except as disclosed to you, the producing trend and status of each evaluated well or entity in effect throughout the three-month period preceding the effective date of the evaluation are consistent with those that existed for the same well or entity immediately prior to this three-month period.
·  
Except as disclosed to you, we have no plans or intentions related to the ownership, development or operation of the evaluated properties that could reasonably be expected to materially affect the production levels or recovery of reserves from the evaluated properties.
·  
If material changes of an adverse nature occur in the Company's operating performance subsequent to the effective date and prior to the report data, we will inform you of such material changes prior to requesting your approval for any public disclosure of reserves information.

Between the effective date of the report and the date of this letter, nothing has come to our attention that has materially affected or could affect our reserves and economic value of these reserves that has not been disclosed to you.

Yours truly,

GEOGLOBAL RESOURCES INC.                                                                           GEOGLOBAL RESOURCES INC.

/s/ Jean Paul Roy                                                                           /s/ Allan J. Kent

Jean P. Roy                                                                           Allan J. Kent
President & CFO                                                                           Executive VP & CFO




 
82