SlideShare ist ein Scribd-Unternehmen logo
1 von 41
Downloaden Sie, um offline zu lesen
A Revolutionary Method for Enhanced Oil Recovery
Investment Opportunity CIM
October 2016
Table of Contents
Company Overview A
Industry Overview B
Competitive Landscape C
Market Opportunity D
Pilot Project 1: Cigna 1-23 E
Pilot Project 2: State Cleon 2-13 F
Investment Opportunity G
2
Company Overview
3
Introduction: Fossil Bay Energy
 Fossil Bay Energy (FBE) is commercializing a novel method of Enhanced Oil Recovery that revitalizes production of depleted oil fields,
doubling recoverable crude oil reserves.
 The Fossil Bay management team will utilize its contacts within the oil industry to develop strategic relationships with oil producers in
Michigan and throughout North America to secure Exhaust Gas EOR development rights on millions of barrels of “Stranded Oil.”
4
 75% of the world’s proven oil reserves are stranded underground
after conventional extraction is complete.
 Currently, the best method for increasing crude oil production
after conventional methods is to flood the reservoir with CO2
gas.
 The problem is that sources of CO2 are very limited, and the
pipeline infrastructure needed to transport CO2 gas makes the
method viable only for very large oil reservoirs.
 The Fossil Bay process utilizes a mobile gas producing unit,
producing exhaust gas directly at the wellhead for Enhanced Oil
Recovery. This method makes gas flooding economically viable for
thousands of oil fields, effectively capturing hundreds of millions of
barrels of stranded crude oil.
Example of oil recovery through primary, secondary, and tertiary methods.
Unique Opportunity as Exclusive Operator
5
 During Equipment IP exclusivity with Weatherford International, LTD, Fossil Bay will have control over deal terms and our ability to extract profit
from these relationships.
 If and when exclusivity expires, Fossil Bay will still be able to operate effectively and will have a head start in terms of knowledge and ability to
execute, but FBE will be operating in a more efficient market with the potential for heated competition.
 Fossil Bay co-founder and CEO, Dan Kulka, is the author of a
granted patent titled ‘Method and system for extraction of liquid
hydraulics from subterranean wells,’ which covers the method of
using exhaust gas as a source for gas flooding.
 The other key IP fence that Fossil Bay Energy can exploit is the
exclusive license with Weatherford International. Weatherford
controls intellectual property around the equipment from which
FBE will benefit.
 U.S. & Canada Patent # 6,662,885 describes a method of
producing a pressurized stream of substantially inert gas.
 The method involves collecting the exhaust gases from an
internal combustion engine, directing the exhaust gases into the
intake of a compressor for compressing to a desired pressure,
and recirculating a portion of the compressed exhaust gases
back to the intake of the compressor such that the pressure of
the exhaust gases within said compressor intake is maintained
above atmospheric pressure.
 Also disclosed is an apparatus for producing a pressurized
stream of substantially inert gas utilizing the described method.
Management Team
Wm. Cobb and Associates, Petroleum Engineering Adviser
6
Dan Kulka,
Co-founder, CEO
Mr. Kulka has 30+ years of experience in the Oil and Gas Industry as an “explorationist” developing prospects in the Michigan, Illinois and Appalachian
Basins. From 1997-2000, Mr. Kulka managed an EOR Joint Venture with Shell Oil Noreast, American Natural Resources Pipeline and Gas Storage Companies
(ANR), and Forcenergy, Inc. This JV aimed to exploit the depleted Niagaran Reefs of Northern Michigan using Methane gas.
Mike McGhan,
Co-founder, COO
Mr. McGhan has 30+ years of experience in gas compression. Mr. McGhan was co-founder and CEO of Hanover Compressor (now “Exterran”) during the
1990s and Valerus Compression Services starting in 2004. Mr. McGhan will oversee Fossil Bay’s manufacturing and exploitation of its first-to-market,
patented, portable exhaust gas compression and injection equipment.
Brian Marshall
CFO
Mr. Marshall consults as CFO and M&A advisor for energy businesses in various stages of development ranging from start-ups to mature firms. Previously,
Mr. Marshall served in an ‘operating partner’ role working with PE-backed portfolio companies on behalf of Luther King Capital Management. Mr. Marshall
began his career with PwC in New York and has 12+ years of experience in M&A, financial management, accounting/controls, and board-level leadership.
Mr. Marshall earned Masters and Bachelors degrees in Accounting from Texas A&M University and earned his MBA from Rice University.
Alvin Hosking,
Geosciences
Mr. Hosking has 40+ years of domestic and international experience in the acquisition, processing, and interpretation of 2D and 3D seismic data. He is the
author of “Static Corrections” which is widely used today in the processing and interpretation of seismic data. Mr. Hosking has expertise in generating and
screening prospects and developing oil and gas fields throughout North America.
Hung Bui, PE
Senior EOR Manager
Mr. Bui is a registered Petroleum Engineer from Penn State University with 30+ years of experience modeling, designing, and developing reservoirs for gas
storage throughout North America on behalf of ANR Gas Storage Company, Coastal Corporation, CNG, El Paso Gas, TGP and Trans Canada. Mr. Bui has
extensive experience designing reservoirs for maximum injection and withdrawal rates and liquid recovery. Mr. Bui is an advocate of new technology and
reservoir modeling and simulation software and was the first to use underbalanced drilling and high-angle wellbores with spurs in the development of gas
storage reservoirs. Mr. Bui is proficient in maximizing reservoir capacity.
Industry Overview
7
Problem: Stranded oil
Primary Production
When oil is discovered in a new reservoir, typically only 25% of the discovered oil reserves can be extracted with traditional
drilling and extraction methods, called ‘primary production.’
Secondary & Tertiary Production
 In order to recover additional crude oil from an oil reservoir, a number of ‘secondary’ and ‘tertiary’ production methods
have been developed to mobilize crude oil trapped in rock formations and to re-pressurize the reservoir by replacing the
volume of gas and oil extracted during primary production.
 ‘Secondary production’ typically refers to water floods, and ‘tertiary production’ typically refers to gas and steam floods.
 The most effective tertiary method of Enhanced Oil Recovery is CO2 gas flooding. The key benefit of CO2 gas is that it is
‘miscible’ with crude oil; under pressure conditions, CO2 gas molecules combine with the crude oil, swell the oil and lower
the viscosity pressure.
 CO2 gas Injection has been successfully used for over 60 years in the very large oil fields located in Texas, Kansas,
Oklahoma, Michigan, Louisiana, Mississippi, Wyoming and Oklahoma. CO2 projects are financially sound and represent
some of the most profitable projects for companies like Kinder Morgan, Anadarko, Merit, Denbury and Whiting.
8
Historical solution: CO2 (gas) flooding
9
 The chart below shows a typical result for gas flooding; this project
is in the Salt Creek reservoir of Wyoming.
 After six months of gas injection, the field produced 800 bopd.
After one year, the field produced over 2,000 bopd.
 EOR can double the recoverable oil reserves within most oil fields.
Problems with CO2 flooding: Transportation costs and supply
CO2 flooding is restricted to fields where large quantities of CO2 can be transported by pipeline from natural or industrial sources.
Pipelines are costly with capital expenses reaching hundreds of millions of dollars.
10
 Due to the cost of transporting CO2, only
the largest oil fields in certain geographic
areas will be developed. The capital
required for CO2 flooding, as well as the
scarcity of natural or industrial sources of
CO2, results in a significant gap in the
industry’s ability to optimize crude oil
production in the world’s known reserves.
 The Jackson Dome in Eastern Louisiana is
the only natural source of CO2 east of New
Mexico. In 1999, Denbury purchased the
reservoir for enhanced oil recovery.
Denbury has since built 1,100 miles of
pipeline in Louisiana, Mississippi, and Texas
to transport CO2 for gas flooding projects at
a total cost of $2.2 billion .
Fossil Bay solution: Portable exhaust gas
 Combustion gas is comprised of approximately 13% CO2 and 87% Nitrogen.
 Researchers at Louisiana State University compared exhaust gas to pure CO2 in simulated conditions and found that exhaust gas
performs significantly better than pure CO2 in the recovery of crude oil.
11
Combustion gas from a standard internal combustion engine provides an ideal gas for enhanced oil recovery.
In a pure CO2 flood, CO2 combines with oil under pressure, increasing the volume of oil and reducing viscosity.
Exhaust gas provides increased oil volume, reduced viscosity, and pressure-induced drive – without adding water.
 This allows the oil to flow more freely towards the producing well. However, CO2 does not provide drive.
 In a pure CO2 flood, gas injection is followed by water (WAG, Water And Gas) which provides pressure and drive to push the oil
towards a producing well.
 The 13% CO2 separates from the Nitrogen and combines with the oil under pressure, providing the needed swelling, lowering
viscosity, and increasing oil flow.
 The 87% Nitrogen gas rises to the top of the reservoir, providing a pressure source which is more effective than water at driving
oil towards a producing well.
Evolution of exhaust gas as EOR solution
 In the 1960s, exhaust gas was used in a number of projects. For
example, the Spring Hill Field in Kentucky increased monthly oil
production from 100 barrels per month to over 5,000 barrels
per month after four months and a total of 8 million cubic feet
of exhaust gas injection.
 A critical step in using exhaust gas for EOR is post-production
processing: drying the combustion gas, cooling it, and
pressurizing it for injection. Without the drying step, loose
water molecules in the gas create carbonic acid, which is a
corrosive substance, damaging a well’s casing.
 Exhaust gas production lost favor because the original
equipment did not have the ability to effectively produce very
large volumes of gas and deliver the post-production capacity
(non-corrosive) needed to economically use the gas for
injection.
12
Exhaust gas was initially promising but held back by technology. New technology allows effective use of exhaust gas for EOR.
 Weatherford International owns the technology IP needed to
produce very large quantities of pressurized exhaust gas for
Enhanced Oil Recovery.
 The system has been built, the gas output is fully characterized,
and the equipment is field-ready. Exhaust gas volume and
pressure are expandable to meet most gas injection
requirements.
 Fossil Bay Energy has negotiated an exclusive contract with
Weatherford International.
Mobile Injection Gas Equipment
Gas Assisted Gravity Drainage with Horizontal Wellbores
Gas Assisted Gravity Drainage with horizontal wellbores will increase reservoir exposure, resulting in
greater injection and production rates. Horizontal wellbores are essential for maximum oil recovery.
Nitrogen Drive
Horizontal wellbores
13
Oil & CO2
Under Pressure
Case study: Block 31, exhaust gas pioneer
 Block 31 was discovered in the Permian Basin by Atlantic-Richfield in 1945.
 Estimated OOIP was 300 million boe with pressure exceeding 4,000 psi; however, the
reservoir rock was quite impermeable, around 1 md.
 Consists of three reservoirs: upper, middle, and lower.
 Major reservoir (middle) is at depth of 8,500 ft with a net pay zone
averaging 170 ft.
 Porosity is intercrystalline and averages 15%.
 Initial well rates were essentially zero, and no oil was extracted under primary or
secondary methods.
 In 1949, Atlantic-Richfield began compressing and injecting natural gas from a nearby
source into Block 31, and production finally commenced under this revolutionary
tertiary method.
 By 1965, cumulative production from Block 31 approached 90 million boe.
 In 1966, to avoid using marketable natural gas, Atlantic-Richfield developed
a system to inject flue (exhaust) gas from a nearby processing plant.
 Production peaked at 20,000 bopd from the field in 1978 but slid steadily to
2,500 bopd in 1998 with average production per well of 15 bopd.
 Projected ultimate recovery through gas flooding is greater than 65% of
OOIP; to date, about two-thirds of the ultimate oil recovery has been
produced.
14
Case study: Springhill Grove exhaust gas projects
 The Springhill Grove field was discovered in 1958, and the two wells produced 1-2 bopd.
 In 1961, the operator bought an 80 mcfd Exhaust Gas Processor (EGP), and production increased to 6 bopd.
 In 1964, the field was sold, and the new operators employed additional EGPs for a total of 200 mcfd and started injection.
 Within four months, the Springhill Grove field was producing at rates over 5,000 bopm.
 The offsetting Boswell-Walker Leases saw production increases from 150 bopm to 1,300 bopm by virtue of the exhaust being
injected in the Hart Lease.
 In 1964, a full scale development was initiated on this lease which produced 54% of the OOIP using Exhaust Gas.
N2
15
Competitive Landscape
16
Competing EOR methods: Water flooding
 Water injection wells are used both onshore and offshore to increase oil recovery from an existing reservoir.
 Water is injected to support reservoir pressure and sweep oil from the reservoir and push it towards a production well.
 Normally, only 25% of the oil in a reservoir can be extracted; water injection often increases oil recovery by 8-12%.
 Water floods are typically inexpensive but slow in affecting incremental oil recovery.
17
Competing EOR methods: Steam injection
 Steam injection is the most common method of extracting heavy crude oil. It is considered an EOR method and is the main
type of thermal stimulation used in heavy oil reservoirs.
 There are several forms of steam injection: the two dominant methods are Cyclic Steam Stimulation and Steam Flooding. Both
methods are most commonly applied to oil reservoirs which are relatively shallow and contain crude oils which are very
viscous at the temperature of the native underground formation. Steam injection is widely used in the San Joaquin Valley of
California (USA), the Lake Maracaibo region of Venezuela, and the oil sands of northern Alberta (Canada).
18
Competing EOR methods: Carbon sequestration (coal-fired)
 Carbon sequestration is a potentially-attractive method of EOR
which involves the use of flue gas from coal-fired power plants
for CO2 gas flooding. While promising, flue gas produced in this
manner is an imperfect tool: there is not yet an economical way
to remove H2S and NOX from the emissions. Also, transporting
the gas is still a challenge due to the distance between power
plants and oil reservoirs.
 A number of emerging projects are connected to new coal
gasification power plants located near oil reservoirs. Coal
gasification is a more expensive and energy-intensive process
but eliminates the emissions and, thereby, the need for post-
processing the gas to remove contaminants. These projects are
also designed specifically to deliver gas to oil fields which makes
transportation more tenable. Since these projects require
billions of dollars in capital and years to complete, they are only
feasible for very large oil fields.
19
EOR industry leaders
 A number of major international companies have ventured heavily into EOR projects. These companies have the capital resources to
exploit new opportunities and the reserves in place to develop significant projects:
 BP
 Chevron
 ConocoPhillips
 ExxonMobil
 Non-major leaders in the EOR Industry include the following:
 Denbury - CO2 , developing projects
 Kinder Morgan - own fields, supply and transport CO2
 Apache - own fields, purchasing CO2
 Whiting - own fields, purchasing CO2
 Anadarko - own fields, purchasing and developing its own source of CO2
 Merit - own fields, purchasing CO2
 Occidental Chemical Company - 350,000 barrels from EOR in Calgary and California
 These companies are invested primarily in traditional CO2 flooding methods. Fossil Bay plans to partner with oil producing companies like
these on mobile exhaust gas flooding projects. In order to protect market position, FBE will invest in extending and deepening its
intellectual property position around exhaust gas EOR.
20
Market Opportunity
21
Domestic and Global Oil Markets
Domestic and Global Oil Reserves
 The DOE and ARI estimate that approximately 72 billion barrels of
reserves hold EOR potential in the United States alone. The United
States proven reserves are 200 billion barrels with another 1,130
billion barrels in place.
 Globally, it is difficult to estimate proven reserves since the data is
highly political and closely-held. The US Energy Information
Administration estimated 1.7 trillion barrels of global proven oil
reserves in 2014.
 The United States produces 2.3 billion barrels of oil annually while
the global oil industry produces 32 billion barrels of oil annually.
United States Domestic Market
 In the United States alone, there are roughly 225,000 crude oil wells
in production with 1,330 billion barrels oil in place: 200 billion
recovered and 200 billion stranded.
 Of the 230,000 crude oil fields in the United States, Fossil Bay
estimates that 114,805 have geologic merit and are potentially
addressable for mobile gas flooding.
22
Initial development focus: Michigan Basin
 The Michigan Basin will be the initial developmental region. Fossil Bay currently
has two pilot projects engineered and in the final permitting process in the
Southern Niagaran Reefs.
 Fossil Bay has Options on other reservoirs and will pursue acquisition of
plugged and abandoned reservoirs throughout the Northern and Southern
Reef Trends.
 These reefs are some of the best reservoirs for Gravity Assisted Gas
Injection EOR due to certain reservoir properties: thick pay columns,
impermeable cap seal, compact size, low primary recoveries, and highly-
dipping structure.
 Fossil Bay has identified over 200 reefs in Michigan which meet the EOR criteria,
representing over 150 million barrels of oil. Over 75 of those reefs are plugged
and abandoned and could be obtained through direct leases. The remaining
producing fields can be obtained through Joint Venture agreements with small
independents.
 Pure CO2 flooding has been successful in a handful of Michigan reefs with
production rates as high as 1,200 bopd. However, pure CO2 flooding in Michigan
would be limited to less than 10 total projects due to the lack of scalable CO2
supply and the costly infrastructure required to move the gas.
 Fossil Bay’s mobile exhaust gas process is the only known process which is
scalable enough to have a major impact on the recovery of stranded oil in
Michigan and other North American basins.
23
Michigan Basin: Brief EOR history, attractive Niagaran characteristics
24
EOR in Michigan
 Historic oil production primarily from Ordovician, Silurian and
Devonian carbonates.
 Cumulative oil production exceeds 1.2 billion boe.
 Most fields produced through primary phase only.
 A few dozen water floods have been mostly successful. Water
flood production nearly equals primary production in some
fields.
 ANR-designed gas storage operations have recovered long-
term liquids at rates upwards of 7,000bpd from the Niagaran
Reefs.
 CO2 flooding began in Niagaran Reefs in 1996; only three
fields developed to date due to limited pipeline access.
 Completely sealed vertically & laterally by evaporitic lithologic
sequence.
 Readily identifiable by seismic.
 Ideal for gas re- pressurization.
Dover 33 CO2 – EOR project Michigan
High Angle Production Well
Cased Hole Completion
Injector Well
Crestal position Horizontal Production well
Open Hole Completion
1974 1978 1982 1986 1990 1994 1998 2002 2006
10
100
1,000
10,000
100,000
Time
MonthlyProductionRates
Oil Production (bbl)
447 MBO
1, 280 MBO Primary Recovery
447 MBO CO2 Flood Recovery to date
2.2 Bcf to reach MMP – 9 months
Northern Reef Trend
 Over 650 Separate Reefs
 390 Million boe and 2.2 TCF gas produced
 28% average primary recovery
 Only a limited number of waterflood attempts
Thickness 150 to 700 ft
Average Porosity (Range) 7% (3 to 18%)
Average Permeability (Range) 12 md (0.1 md to 8 darcies)
Oil Gravity 40º to 42º api on average
Average Reservoir Temperature 100º to 120º F
Oil Formation Volume Factor 1.2 to 1.6
Lithology Dolomite and/or Limestone
Average depths to top of reservoirs 3600 to 6000 ft
Key Engineering Properties - Northern Trend
Bottom Line – Spectacular Tertiary Recovery and Sequestration Targets
Michigan Basin: Typical project economics
 A small to medium-sized reservoir with 2 million barrels of proven reserve will require approximately $5 million in upfront capital for all
project development expenses.
 Direct project development expenses include the following:
 Seismic, Geology, Geophysics, Engineering
 Drilling a new horizontal production well
 Converting the existing production well into a horizontal gas injection well
 Leasing the exhaust gas equipment
 Provisioning fuel required to run the equipment during the re-pressurization phase
 Ongoing recirculation and reinjection of gas extracted as a byproduct of the oil production
27
Michigan Basin: Typical project economics
28
Pure CO2 projects range in yield from 17% to 34% of original oil in place. Fossil Bay estimates a 25% yield over 5 years for total gross
proceeds of $25 million at $50 oil.
Ave MI Reef Mid-Case
Year Assumptions 0 1 2 3 4 5 Total
Income
Oil In Place Barrels 2,000,000
Oil in Place Recovery 25% - 130,293 121,757 97,957 84,643 65,350 500,000
Price per Barrel $ 50
Gross Proceeds $ - $ 6,514,627 $ 6,087,861 $ 4,897,869 $ 4,232,133 $ 3,267,509 25,000,000
Expenses
Project Cost
Work Over $ 75,000 $ - $ - $ - $ - $ - $ -
Prodocer Well
Completion $ 275,000 $ - $ - $ - $ - $ - $ -
Project Development $ 100,000 $ - $ - $ - $ - $ - $ -
Rotary Rig $ 1,300,000 $ - $ - $ - $ - $ - $ -
Injection Gas $ 1,430,000 $ - $ - $ - $ - $ - $ -
Operating Cost $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 1,000,000
Total Project Cost $ 3,180,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 4,180,000
Stakeholder Carry
Mineral Rights Owner 20% $ 1,302,925 $ 1,217,572 $ 979,574 $ 846,427 $ 653,502 $ 5,000,000
Severance Tax 4% $ 260,585.06 $ 243,514 $ 195,915 $ 169,285 $ 130,700 $ 1,000,000
Well Operator 0% $ - $ - $ - $ - $ - $ -
Total Expense $ 3,180,000 $ 1,763,510 $ 1,661,087 $ 1,375,489 $ 1,215,712 $ 984,202 $ 10,180,000
Net Proceeds $ (3,180,000) $ 4,751,116 $ 4,426,775 $ 3,522,381 $ 3,016,421 $ 2,283,307 $ 14,820,000
General Partner
Carry 20% $ 950,223 $ 885,355 $ 704,476 $ 603,284 $ 456,661 $ 3,600,000
Management Fee 0% $ - $ - $ - $ - $ - $ -
Proceeds $ 950,223 $ 885,355 $ 704,476 $ 603,284 $ 456,661 $ 3,600,000
Limited Partners
Proceeds $ (3,180,000) $ 3,800,893 $ 3,541,420 $ 2,817,905 $ 2,413,137 $ 1,826,646 $ 11,220,000
IRR 106%
Cash Multiple 4.5x
Partnering with oil production companies
 Fossil Bay will partner with existing well owners and operators to increase the ultimate recovery of oil from their pressure-depleted
reservoirs. As a general rule, gas flooding methods are geologically appropriate for roughly 50% of conventional oil reservoirs.
 Fossil Bay’s initial primary market of Joint Venture partners will be small and medium-sized oil production companies that operate
reservoirs with between 1 million and 5 million barrels of original oil in place (OOIP).
 Fossil Bay Energy is essentially a project finance, engineering, and management company.
 Fossil Bay is partnering with existing oil producers who will be highly motivated to increase the yields on expiring and depleted holdings.
FBE production partners will have detailed geology, engineering, and production data for each field - reducing the cost and risk associated
with choosing projects.
 Project drilling and completion costs are contained at the operating company level and are funded by Fossil Bay’s partners with whom FBE
will share the risk and reward for each project. The resources needed to mobilize a project are industry standard and readily available in
any oil producing region.
 The key activities and related expenses for Fossil Bay will include the following:
 Project Origination: recruiting, educating, and managing relationships with a highly-fragmented group of independent oil producers
as well as large production companies.
 Project Engineering: the key technical risk for this opportunity is correctly selecting projects with economic merit and accurately
producing the geologic and engineering analysis needed to spec drilling and injection operations.
 Project Finance: the total market opportunity will potentially require billions of dollars in capital. Best-in-class financial controls will
be essential to success.
 Project Management: the opportunities for enhanced oil recovery span the globe. Capitalizing on these opportunities, while at the
same time ensuring operational control and efficiencies, will be an extremely complex and difficult task. Fossil Bay plans to start
locally and scale in a controlled way, establishing strong local partnerships in order to distribute responsibility to parties with working
knowledge for each new region.
29
Six-project portfolio: Projected cash flow and project timeline
30
TASKS Sept Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Pilot Project
Second Project
Third Project
Forth Project
Fifth Project
Sixth Project
Key
Eng, Land & Legal Evaluation PeriodEvaluation Per.
Drilling Operations Production
Injection Period
Investors’ Net Cash Flow
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8
Project 1 (1,880,000) 1,476,175 1,371,612 1,080,047 916,932 680,586
Project 2 (1,980,000) 1,476,175 1,371,612 1,080,047 916 819,373
Project 3 (3,180,000) 3,800,893 3,541,420 2,817,905 2,413,137 1,826,646
Project 4 (3,180,000) 3,800,893 3,541,420 2,817,905 2,413,137 1,826,646
Project 5 (3,180,000) 3,800,893 3,541,420 2,817,905 2,413,137 1,826,646
Project 6 (3,180,000) 3,800,893 3,541,420 2,817,905 2,413,137 1,826,646 Net Cash Flow to Investors
(7,040,000) 393,243 10,706,430 15,861,732 12,508,215 10,970,784 6,066,429 1,826,646 51,293,479
IRR 90.0%
Cash Multiple 4.1x
2 Year CAPEX with Net Revenue after Op. Cost, Royality, State Taxes
Pilot Project 1: Cigna 1-23
31
Overview: Cigna 1-23
 Cigna 1-23 is a 25 acre Niagaran Reef having produced 176,000 boe since
1994; the well is located in Livingston County, Michigan and has recovered
18% of the OOIP.
 The Cigna 1-23 had 1779# BHP at discovery, 140 ft. of net oil pay with an
average of 6.5% porosity.
 OOIP was estimated between 861,000 and 1,000,000 boe; CO2 floods could
reasonably yield 18-32%.
 Fossil Bay estimates OOIP of 861,000 boe and projects 25% additional oil
recovery through mobile exhaust gas EOR.
32
0.0
500.0
1000.0
1500.0
2000.0
1
91
181
271
361
451
541
631
721
811
901
991
1081
1171
1261
Historic Prod -vs- Pressure Decline
Reservoir Pressure
(PSIA)
OIL Prod. Rate
(STB/DAY)
Cigna 1-23: Prediction of reservoir performance
33
The simulation model and data developed in the history match analysis were
used to design and forecast field performance that could achieve the objective
target rate. To enhance the mixing of injected flue gas of N2 and CO2 with the
residual oil in place, the compositional model was used for the prediction
analysis. A compositional sample of the reservoir was also constructed based
upon data from various reservoirs in the reef trend.
One new horizontal well would be completed in the lower zone as the
producing well with a spur leg extending into additional unproduced areas of
the reservoir. The existing vertical production well will be converted into the
injection well. The new horizontal producing well would have approximately
1,200 feet of open-hole exposure to the reservoir. Special procedures should be
used to complete the producer as an upward (toe up) slanted horizontal well.
Prediction analysis indicates that oil production could begin after three months
of injection. Cumulative injection of 90 MMscf would raise reservoir pressure
to approximately 1,200 psi. Field production could duplicate the primary
volume in two-to-three years. However, the CO2 concentration in the produced
vapor would be less than 4% over time, and, occasionally, a fresh patch of flue
gas may be necessary to enhance oil mobility.
Cigna 1-23: EOR financial projections
34
Cigna 1-23 Mid Case
Year Assumptions 0 1 2 3 4 5 Total
Income
Oil In Place Barrels 980,370
Oil in Place Recovery 22% - 56,203 52,522 42,255 36,512 28,190 215,681
Price per Barrel $ 50
Gross Proceeds $ - $ 2,810,168 $ 2,626,077 $ 2,112,759 $ 1,825,585 $ 1,409,482 10,784,070
Expenses
Project Cost
Work Over $ 72,500 $ - $ - $ - $ - $ - $ -
Prodocer Well Completion $ 182,000 $ - $ - $ - 8cv zv $ - $ -
Project Development $ 150,000 $ - $ - $ - $ - $ - $ -
Rotary Rig $ 825,500 $ - $ - $ - $ - $ - $ -
Injection Gas $ 650,000 $ - $ - $ - $ - $ - $ -
Operating Cost $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 750,000
Total Project Cost $ 1,880,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 2,630,000
Stakeholder Carry
Mineral Rights Owner 25% $ 702,542 $ 656,519 $ 528,190 $ 456,396 $ 352,371 $ 2,696,018
Severance Tax 4% $ 112,406.70 $ 105,043 $ 84,510 $ 73,023 $ 56,379 $ 431,363
Well Operator 0% $ - $ - $ - $ - $ - $ -
Total Expense $ 1,880,000 $ 964,949 $ 911,562 $ 762,700 $ 679,420 $ 558,750 $ 5,757,380
Net Proceeds $ (1,880,000) $ 1,845,219 $ 1,714,515 $ 1,350,059 $ 1,146,165 $ 850,732 $ 5,026,690
General Partner
Carry 20% $ 369,044 $ 342,903 $ 270,012 $ 229,233 $ 170,146 $ 1,381,338
Management Fee 0% $ - $ - $ - $ - $ - $ -
Proceeds $ 369,044 $ 342,903 $ 270,012 $ 229,233 $ 170,146 $ 1,381,338
Limited Partners
Proceeds $ (1,880,000) $ 1,476,175 $ 1,371,612 $ 1,080,047 $ 916,932 $ 680,586 $ 3,645,352
IRR 62%
$ 5,525,352
Pilot Project 2: State Cleon 2-13
35
Overview: State Cleon 2-13
 The Cleon 13 field was discovered by Federal Oil in December 1993 in
Cleon Township, Manistee County, Michigan.
 The St Cleon 2-13 well penetrated the Brown Niagaran reef at a True
Vertical Depth (TVD) of 5,609 feet and encountered the Gray Niagaran
formation at a TVD of 6,034 feet.
 From the well log analysis, the reservoir net pay extended from the top of
the Brown Niagaran to approximately 5,965 feet TVD and a net pay of 356
feet.
 The discovery field data indicated that the Cleon 13 field is an under
saturated oil reservoir. The initial produced oil has an estimated gravity at
about 42 degrees API, and the separator gas gravity was about 0.6.
 Bottom hole pressure was 2,380 at 5,907 feet. In December 1996, the
original perforation interval was squeezed, a casing window was milled,
and the well was completed with a lateral open hole from 5,879 to 6,512
feet.
 The first lateral extended 660 feet south and 400 feet west of the original
well location at an average depth of 5,040 feet TVD.
36
State Cleon 2-13: Production History
 The production history of the field indicated that the original 21 feet perforation interval and the perforations added in October 1995
produced 124.6 Mbbls of oil and 242 MMscf of gas from December 1994 to December 1996.
 After the well was recompleted with the lateral, production increased for a short period, then fell off.
 The reservoir produced an additional 62.3 Mbbls of oil and 66MMscf of gas since that time and is currently producing at a rate of 5 bopd.
 This reef recovered approximately 22% of the Original Oil in Place.
37
The Cleon 13 project will utilize the existing wellbore as the injector well, and a new well will be drilled to act as the producer. The
Injection Phase is expected to last approximately 90 days. Once the reservoir is partially re-charged, a shut-in soaking period will take
place before the well is returned to production.
State Cleon 2-13 Reservoir: EOR production profile
38
State Cleon 2-13: EOR financial projections
39
Cleon 13 Mid Case
Year Assumptions 0 1 2 3 4 5 Total
Income
Oil In Place Barrels 980,370
Oil in Place Recovery 22% - 56,203 52,522 42,255 36,512 28,190 215,681
Price per Barrel $ 50
Gross Proceeds $ - $ 2,810,168 $ 2,626,077 $ 2,112,759 $ 1,825,585 $ 1,409,482 10,784,070
Expenses
Project Cost
Work Over $ 75,000 $ - $ - $ - $ - $ - $ -
Prodocer Well Completion $ 290,000 $ - $ - $ - 8cv zv $ - $ -
Project Development $ 150,000 $ - $ - $ - $ - $ - $ -
Rotary Rig $ 825,000 $ - $ - $ - $ - $ - $ -
Injection Gas $ 650,000 $ - $ - $ - $ - $ - $ -
Operating Cost $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 750,000
Total Project Cost $ 1,990,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 2,740,000
Stakeholder Carry
Mineral Rights Owner 25% $ 702,542 $ 656,519 $ 528,190 $ 456,396 $ 352,371 $ 2,696,018
Severance Tax 4% $ 112,406.70 $ 105,043 $ 84,510 $ 73,023 $ 56,379 $ 431,363
Well Operator 0% $ - $ - $ - $ - $ - $ -
Total Expense $ 1,990,000 $ 964,949 $ 911,562 $ 762,700 $ 679,420 $ 558,750 $ 5,867,380
Net Proceeds $ (1,990,000) $ 1,845,219 $ 1,714,515 $ 1,350,059 $ 1,146,165 $ 850,732 $ 4,916,690
General Partner
Carry 20% $ 369,044 $ 342,903 $ 270,012 $ 229,233 $ 170,146 $ 1,381,338
Management Fee 0% $ - $ - $ - $ - $ - $ -
Proceeds $ 369,044 $ 342,903 $ 270,012 $ 229,233 $ 170,146 $ 1,381,338
Limited Partners
Proceeds $ (1,990,000) $ 1,476,175 $ 1,371,612 $ 1,080,047 $ 916,932 $ 680,586 $ 3,535,352
IRR 57%
$ 5,525,352
Investment Opportunity
40
Investment Opportunity
We are currently raising funds for Fossil Bay Energy LLC to execute its initial Exhaust Gas EOR Projects. The first $6 million of
the planned $30 million raise will fund our first two projects in southern Michigan. The initial projects are fully engineered
and will be ready to begin the 1st quarter of 2017.
The Funding Parties shall have the right to participate with Fossil Bay Energy in future projects within the State of Michigan.
Participation Rights outside of Michigan shall be negotiated by the parties. All Participation Terms and Conditions shall be
mutually agreed upon by all parties and detailed in a legally-binding agreement.
41

Weitere ähnliche Inhalte

Was ist angesagt?

Kuai minirefineries
Kuai minirefineriesKuai minirefineries
Kuai minirefinerieslucerodiego
 
March 2014 World Oil: Greener completions advance in the Marcellus
March 2014 World Oil: Greener completions advance in the MarcellusMarch 2014 World Oil: Greener completions advance in the Marcellus
March 2014 World Oil: Greener completions advance in the MarcellusBaker Hughes
 
New base 810 special 17 march 2016
New base 810 special 17 march 2016New base 810 special 17 march 2016
New base 810 special 17 march 2016Khaled Al Awadi
 
September ir deck final
September ir deck finalSeptember ir deck final
September ir deck finalDorianLPG2016
 
William n young bio & resume
William n young bio &  resumeWilliam n young bio &  resume
William n young bio & resumeBill Young
 
Annual Report 2009
Annual Report 2009Annual Report 2009
Annual Report 2009soumoin
 
New base 1031 special 18 may 2017 energy news
New base 1031 special 18 may 2017 energy newsNew base 1031 special 18 may 2017 energy news
New base 1031 special 18 may 2017 energy newsKhaled Al Awadi
 
December 17 investor deck
December 17 investor deckDecember 17 investor deck
December 17 investor deckDorianLPG2016
 
VERDIS Presentation - JUL 2015 - DEC INVESTORS
VERDIS Presentation - JUL 2015 - DEC INVESTORSVERDIS Presentation - JUL 2015 - DEC INVESTORS
VERDIS Presentation - JUL 2015 - DEC INVESTORSRob Ayasse
 
New base special 15 october 2014
New base special  15 october  2014New base special  15 october  2014
New base special 15 october 2014Khaled Al Awadi
 
devon energy 2005 AR
devon energy 2005 ARdevon energy 2005 AR
devon energy 2005 ARfinance23
 
Catalyst profile 2018
Catalyst profile 2018Catalyst profile 2018
Catalyst profile 2018Ben Low
 
VERDIS Presentation - APR 2015 - CUSTOMER
VERDIS Presentation - APR 2015 - CUSTOMERVERDIS Presentation - APR 2015 - CUSTOMER
VERDIS Presentation - APR 2015 - CUSTOMERJorge Gomez
 
New base 999 special 12 february 2017 energy news
New base 999 special 12 february 2017 energy newsNew base 999 special 12 february 2017 energy news
New base 999 special 12 february 2017 energy newsKhaled Al Awadi
 

Was ist angesagt? (16)

Kuai minirefineries
Kuai minirefineriesKuai minirefineries
Kuai minirefineries
 
March 2014 World Oil: Greener completions advance in the Marcellus
March 2014 World Oil: Greener completions advance in the MarcellusMarch 2014 World Oil: Greener completions advance in the Marcellus
March 2014 World Oil: Greener completions advance in the Marcellus
 
Introduction to oil & gas industry for economic student
Introduction to oil & gas industry for economic studentIntroduction to oil & gas industry for economic student
Introduction to oil & gas industry for economic student
 
New base 810 special 17 march 2016
New base 810 special 17 march 2016New base 810 special 17 march 2016
New base 810 special 17 march 2016
 
September ir deck final
September ir deck finalSeptember ir deck final
September ir deck final
 
William n young bio & resume
William n young bio &  resumeWilliam n young bio &  resume
William n young bio & resume
 
Annual Report 2009
Annual Report 2009Annual Report 2009
Annual Report 2009
 
Enhanced oil recovery and storage
Enhanced oil recovery and storageEnhanced oil recovery and storage
Enhanced oil recovery and storage
 
New base 1031 special 18 may 2017 energy news
New base 1031 special 18 may 2017 energy newsNew base 1031 special 18 may 2017 energy news
New base 1031 special 18 may 2017 energy news
 
December 17 investor deck
December 17 investor deckDecember 17 investor deck
December 17 investor deck
 
VERDIS Presentation - JUL 2015 - DEC INVESTORS
VERDIS Presentation - JUL 2015 - DEC INVESTORSVERDIS Presentation - JUL 2015 - DEC INVESTORS
VERDIS Presentation - JUL 2015 - DEC INVESTORS
 
New base special 15 october 2014
New base special  15 october  2014New base special  15 october  2014
New base special 15 october 2014
 
devon energy 2005 AR
devon energy 2005 ARdevon energy 2005 AR
devon energy 2005 AR
 
Catalyst profile 2018
Catalyst profile 2018Catalyst profile 2018
Catalyst profile 2018
 
VERDIS Presentation - APR 2015 - CUSTOMER
VERDIS Presentation - APR 2015 - CUSTOMERVERDIS Presentation - APR 2015 - CUSTOMER
VERDIS Presentation - APR 2015 - CUSTOMER
 
New base 999 special 12 february 2017 energy news
New base 999 special 12 february 2017 energy newsNew base 999 special 12 february 2017 energy news
New base 999 special 12 february 2017 energy news
 

Andere mochten auch

Planaritätsalgorithmus nach Demoucron, Malgrange und Pertuiset
Planaritätsalgorithmus nach Demoucron, Malgrange und PertuisetPlanaritätsalgorithmus nach Demoucron, Malgrange und Pertuiset
Planaritätsalgorithmus nach Demoucron, Malgrange und PertuisetMartin Klinke
 
PICTURES OF THAI BINH - HAM RONG GAS DISTRIBUTION CENTER
PICTURES OF THAI BINH - HAM RONG GAS DISTRIBUTION CENTERPICTURES OF THAI BINH - HAM RONG GAS DISTRIBUTION CENTER
PICTURES OF THAI BINH - HAM RONG GAS DISTRIBUTION CENTERNguyen Truong Son
 
Growtainer simplified v1.1
Growtainer simplified v1.1Growtainer simplified v1.1
Growtainer simplified v1.1ifrost
 
Landschaftsgarten Luisenburg
Landschaftsgarten LuisenburgLandschaftsgarten Luisenburg
Landschaftsgarten LuisenburgSonjaStrittmatter
 
Coal and mine version 2007
Coal and mine  version 2007Coal and mine  version 2007
Coal and mine version 2007Arvinder Singh
 
Endeca Web Acquisition Toolkit - Integration verteilter Web-Anwendungen und a...
Endeca Web Acquisition Toolkit - Integration verteilter Web-Anwendungen und a...Endeca Web Acquisition Toolkit - Integration verteilter Web-Anwendungen und a...
Endeca Web Acquisition Toolkit - Integration verteilter Web-Anwendungen und a...Harald Erb
 
Herbert Magazin
Herbert Magazin Herbert Magazin
Herbert Magazin AnjaSchober
 
Presentacion um dyl marzo 2004
Presentacion um dyl  marzo 2004Presentacion um dyl  marzo 2004
Presentacion um dyl marzo 2004rtoledo0
 
Modell der anlagen für das pilotprojekt deep heat mining in basel
Modell der anlagen für das pilotprojekt deep heat mining in baselModell der anlagen für das pilotprojekt deep heat mining in basel
Modell der anlagen für das pilotprojekt deep heat mining in baseldinomasch
 
Trends im Wärmemarkt 2013 - nuances public affairs Analyse
Trends im Wärmemarkt 2013 - nuances public affairs AnalyseTrends im Wärmemarkt 2013 - nuances public affairs Analyse
Trends im Wärmemarkt 2013 - nuances public affairs Analysenuances
 
Buchbranche 2020
Buchbranche 2020Buchbranche 2020
Buchbranche 2020awa1
 
Estrategias contra la reoxidación del acero líquido en la colada continua de ...
Estrategias contra la reoxidación del acero líquido en la colada continua de ...Estrategias contra la reoxidación del acero líquido en la colada continua de ...
Estrategias contra la reoxidación del acero líquido en la colada continua de ...Jorge Madias
 
El petroleo
El petroleoEl petroleo
El petroleolina0102
 
La materia y energia
La materia y energiaLa materia y energia
La materia y energiamassielro
 

Andere mochten auch (20)

Introducción
IntroducciónIntroducción
Introducción
 
Planaritätsalgorithmus nach Demoucron, Malgrange und Pertuiset
Planaritätsalgorithmus nach Demoucron, Malgrange und PertuisetPlanaritätsalgorithmus nach Demoucron, Malgrange und Pertuiset
Planaritätsalgorithmus nach Demoucron, Malgrange und Pertuiset
 
PICTURES OF THAI BINH - HAM RONG GAS DISTRIBUTION CENTER
PICTURES OF THAI BINH - HAM RONG GAS DISTRIBUTION CENTERPICTURES OF THAI BINH - HAM RONG GAS DISTRIBUTION CENTER
PICTURES OF THAI BINH - HAM RONG GAS DISTRIBUTION CENTER
 
Growtainer simplified v1.1
Growtainer simplified v1.1Growtainer simplified v1.1
Growtainer simplified v1.1
 
Landschaftsgarten Luisenburg
Landschaftsgarten LuisenburgLandschaftsgarten Luisenburg
Landschaftsgarten Luisenburg
 
Coal and mine version 2007
Coal and mine  version 2007Coal and mine  version 2007
Coal and mine version 2007
 
Ammonite cormetrics presentation german october 2012
Ammonite cormetrics presentation german october 2012Ammonite cormetrics presentation german october 2012
Ammonite cormetrics presentation german october 2012
 
Endeca Web Acquisition Toolkit - Integration verteilter Web-Anwendungen und a...
Endeca Web Acquisition Toolkit - Integration verteilter Web-Anwendungen und a...Endeca Web Acquisition Toolkit - Integration verteilter Web-Anwendungen und a...
Endeca Web Acquisition Toolkit - Integration verteilter Web-Anwendungen und a...
 
Yahoo! Versorgerstudie
Yahoo! VersorgerstudieYahoo! Versorgerstudie
Yahoo! Versorgerstudie
 
Alle Energieträger aus einer Hand
Alle Energieträger aus einer HandAlle Energieträger aus einer Hand
Alle Energieträger aus einer Hand
 
Herbert Magazin
Herbert Magazin Herbert Magazin
Herbert Magazin
 
Presentacion um dyl marzo 2004
Presentacion um dyl  marzo 2004Presentacion um dyl  marzo 2004
Presentacion um dyl marzo 2004
 
Geldanlage und finanzielle Freiheit
Geldanlage und finanzielle FreiheitGeldanlage und finanzielle Freiheit
Geldanlage und finanzielle Freiheit
 
Modell der anlagen für das pilotprojekt deep heat mining in basel
Modell der anlagen für das pilotprojekt deep heat mining in baselModell der anlagen für das pilotprojekt deep heat mining in basel
Modell der anlagen für das pilotprojekt deep heat mining in basel
 
Trends im Wärmemarkt 2013 - nuances public affairs Analyse
Trends im Wärmemarkt 2013 - nuances public affairs AnalyseTrends im Wärmemarkt 2013 - nuances public affairs Analyse
Trends im Wärmemarkt 2013 - nuances public affairs Analyse
 
Buchbranche 2020
Buchbranche 2020Buchbranche 2020
Buchbranche 2020
 
Estrategias contra la reoxidación del acero líquido en la colada continua de ...
Estrategias contra la reoxidación del acero líquido en la colada continua de ...Estrategias contra la reoxidación del acero líquido en la colada continua de ...
Estrategias contra la reoxidación del acero líquido en la colada continua de ...
 
El petroleo
El petroleoEl petroleo
El petroleo
 
La materia y energia
La materia y energiaLa materia y energia
La materia y energia
 
03b soldadura procesos_v1.4
03b soldadura procesos_v1.403b soldadura procesos_v1.4
03b soldadura procesos_v1.4
 

Ähnlich wie Fossil Bay Energy - Investment Opportunity CIM - September 2016 - BMM v3

Formate matters-issue-6
Formate matters-issue-6Formate matters-issue-6
Formate matters-issue-6John Downs
 
Eor oilfield review
Eor oilfield reviewEor oilfield review
Eor oilfield reviewUmmu Muadz
 
This paper was prepared by Dr Steve Whittaker and Dr Ernie Per
This paper was prepared by Dr Steve Whittaker and Dr Ernie PerThis paper was prepared by Dr Steve Whittaker and Dr Ernie Per
This paper was prepared by Dr Steve Whittaker and Dr Ernie PerTakishaPeck109
 
8 case study pptShubham.pptx
8 case study pptShubham.pptx8 case study pptShubham.pptx
8 case study pptShubham.pptxAakashJangid6
 
Brief Introduction into Oil & Gas Industry by Fidan Aliyeva
Brief Introduction into Oil & Gas Industry by Fidan AliyevaBrief Introduction into Oil & Gas Industry by Fidan Aliyeva
Brief Introduction into Oil & Gas Industry by Fidan AliyevaFidan Aliyeva
 
In Situ Oil Sands SOR Reduction Initiative
In Situ Oil Sands SOR Reduction InitiativeIn Situ Oil Sands SOR Reduction Initiative
In Situ Oil Sands SOR Reduction Initiativephilbrown49
 
Evaluation of Artificial Lift Methods to Increase Oil Production from Depleti...
Evaluation of Artificial Lift Methods to Increase Oil Production from Depleti...Evaluation of Artificial Lift Methods to Increase Oil Production from Depleti...
Evaluation of Artificial Lift Methods to Increase Oil Production from Depleti...Dr. Amarjeet Singh
 
Oil Shale Ex-Situ Process - Leaching Study of Spent Shale
Oil Shale Ex-Situ Process - Leaching Study of Spent ShaleOil Shale Ex-Situ Process - Leaching Study of Spent Shale
Oil Shale Ex-Situ Process - Leaching Study of Spent Shaleinventionjournals
 
The best overview of CO2 EOR I've seen crabtree
The best overview of CO2 EOR I've seen crabtreeThe best overview of CO2 EOR I've seen crabtree
The best overview of CO2 EOR I've seen crabtreeSteve Wittrig
 
Saudi aramco presentation
Saudi aramco presentationSaudi aramco presentation
Saudi aramco presentationbukeivan
 
fp-literature jajamak sjkaka review.pptx
fp-literature jajamak sjkaka review.pptxfp-literature jajamak sjkaka review.pptx
fp-literature jajamak sjkaka review.pptxJagdishannaya
 
Marco sully perez on oil and gas extraction
Marco sully perez on oil and gas extractionMarco sully perez on oil and gas extraction
Marco sully perez on oil and gas extractionMarco Sully Perez
 
Shell Oil In Nigeria Case Study
Shell Oil In Nigeria Case StudyShell Oil In Nigeria Case Study
Shell Oil In Nigeria Case Studykran2796
 
New base special 22 january 2014
New base special  22 january 2014New base special  22 january 2014
New base special 22 january 2014Khaled Al Awadi
 
New base special 22 january 2014 khaled alawadi
New base special  22 january 2014 khaled alawadiNew base special  22 january 2014 khaled alawadi
New base special 22 january 2014 khaled alawadiKhaled Al Awadi
 
New base special 23 january 2014 khaled al awadi
New base special  23 january 2014 khaled al awadiNew base special  23 january 2014 khaled al awadi
New base special 23 january 2014 khaled al awadiKhaled Al Awadi
 

Ähnlich wie Fossil Bay Energy - Investment Opportunity CIM - September 2016 - BMM v3 (20)

Formate matters-issue-6
Formate matters-issue-6Formate matters-issue-6
Formate matters-issue-6
 
Eor oilfield review
Eor oilfield reviewEor oilfield review
Eor oilfield review
 
This paper was prepared by Dr Steve Whittaker and Dr Ernie Per
This paper was prepared by Dr Steve Whittaker and Dr Ernie PerThis paper was prepared by Dr Steve Whittaker and Dr Ernie Per
This paper was prepared by Dr Steve Whittaker and Dr Ernie Per
 
8 case study pptShubham.pptx
8 case study pptShubham.pptx8 case study pptShubham.pptx
8 case study pptShubham.pptx
 
Case study strategic management
Case study strategic managementCase study strategic management
Case study strategic management
 
Brief Introduction into Oil & Gas Industry by Fidan Aliyeva
Brief Introduction into Oil & Gas Industry by Fidan AliyevaBrief Introduction into Oil & Gas Industry by Fidan Aliyeva
Brief Introduction into Oil & Gas Industry by Fidan Aliyeva
 
In Situ Oil Sands SOR Reduction Initiative
In Situ Oil Sands SOR Reduction InitiativeIn Situ Oil Sands SOR Reduction Initiative
In Situ Oil Sands SOR Reduction Initiative
 
Evaluation of Artificial Lift Methods to Increase Oil Production from Depleti...
Evaluation of Artificial Lift Methods to Increase Oil Production from Depleti...Evaluation of Artificial Lift Methods to Increase Oil Production from Depleti...
Evaluation of Artificial Lift Methods to Increase Oil Production from Depleti...
 
Oil Shale Ex-Situ Process - Leaching Study of Spent Shale
Oil Shale Ex-Situ Process - Leaching Study of Spent ShaleOil Shale Ex-Situ Process - Leaching Study of Spent Shale
Oil Shale Ex-Situ Process - Leaching Study of Spent Shale
 
Eor in Tight Oil Plays
Eor in Tight Oil PlaysEor in Tight Oil Plays
Eor in Tight Oil Plays
 
The best overview of CO2 EOR I've seen crabtree
The best overview of CO2 EOR I've seen crabtreeThe best overview of CO2 EOR I've seen crabtree
The best overview of CO2 EOR I've seen crabtree
 
Saudi aramco presentation
Saudi aramco presentationSaudi aramco presentation
Saudi aramco presentation
 
fp-literature jajamak sjkaka review.pptx
fp-literature jajamak sjkaka review.pptxfp-literature jajamak sjkaka review.pptx
fp-literature jajamak sjkaka review.pptx
 
Marco sully perez on oil and gas extraction
Marco sully perez on oil and gas extractionMarco sully perez on oil and gas extraction
Marco sully perez on oil and gas extraction
 
Shell Oil In Nigeria Case Study
Shell Oil In Nigeria Case StudyShell Oil In Nigeria Case Study
Shell Oil In Nigeria Case Study
 
Oil and Gas Reservoir Engineering
Oil and Gas Reservoir EngineeringOil and Gas Reservoir Engineering
Oil and Gas Reservoir Engineering
 
3rd Annual Gas Flaring Management SUmmit 2016
3rd Annual Gas Flaring Management SUmmit 20163rd Annual Gas Flaring Management SUmmit 2016
3rd Annual Gas Flaring Management SUmmit 2016
 
New base special 22 january 2014
New base special  22 january 2014New base special  22 january 2014
New base special 22 january 2014
 
New base special 22 january 2014 khaled alawadi
New base special  22 january 2014 khaled alawadiNew base special  22 january 2014 khaled alawadi
New base special 22 january 2014 khaled alawadi
 
New base special 23 january 2014 khaled al awadi
New base special  23 january 2014 khaled al awadiNew base special  23 january 2014 khaled al awadi
New base special 23 january 2014 khaled al awadi
 

Fossil Bay Energy - Investment Opportunity CIM - September 2016 - BMM v3

  • 1. A Revolutionary Method for Enhanced Oil Recovery Investment Opportunity CIM October 2016
  • 2. Table of Contents Company Overview A Industry Overview B Competitive Landscape C Market Opportunity D Pilot Project 1: Cigna 1-23 E Pilot Project 2: State Cleon 2-13 F Investment Opportunity G 2
  • 4. Introduction: Fossil Bay Energy  Fossil Bay Energy (FBE) is commercializing a novel method of Enhanced Oil Recovery that revitalizes production of depleted oil fields, doubling recoverable crude oil reserves.  The Fossil Bay management team will utilize its contacts within the oil industry to develop strategic relationships with oil producers in Michigan and throughout North America to secure Exhaust Gas EOR development rights on millions of barrels of “Stranded Oil.” 4  75% of the world’s proven oil reserves are stranded underground after conventional extraction is complete.  Currently, the best method for increasing crude oil production after conventional methods is to flood the reservoir with CO2 gas.  The problem is that sources of CO2 are very limited, and the pipeline infrastructure needed to transport CO2 gas makes the method viable only for very large oil reservoirs.  The Fossil Bay process utilizes a mobile gas producing unit, producing exhaust gas directly at the wellhead for Enhanced Oil Recovery. This method makes gas flooding economically viable for thousands of oil fields, effectively capturing hundreds of millions of barrels of stranded crude oil. Example of oil recovery through primary, secondary, and tertiary methods.
  • 5. Unique Opportunity as Exclusive Operator 5  During Equipment IP exclusivity with Weatherford International, LTD, Fossil Bay will have control over deal terms and our ability to extract profit from these relationships.  If and when exclusivity expires, Fossil Bay will still be able to operate effectively and will have a head start in terms of knowledge and ability to execute, but FBE will be operating in a more efficient market with the potential for heated competition.  Fossil Bay co-founder and CEO, Dan Kulka, is the author of a granted patent titled ‘Method and system for extraction of liquid hydraulics from subterranean wells,’ which covers the method of using exhaust gas as a source for gas flooding.  The other key IP fence that Fossil Bay Energy can exploit is the exclusive license with Weatherford International. Weatherford controls intellectual property around the equipment from which FBE will benefit.  U.S. & Canada Patent # 6,662,885 describes a method of producing a pressurized stream of substantially inert gas.  The method involves collecting the exhaust gases from an internal combustion engine, directing the exhaust gases into the intake of a compressor for compressing to a desired pressure, and recirculating a portion of the compressed exhaust gases back to the intake of the compressor such that the pressure of the exhaust gases within said compressor intake is maintained above atmospheric pressure.  Also disclosed is an apparatus for producing a pressurized stream of substantially inert gas utilizing the described method.
  • 6. Management Team Wm. Cobb and Associates, Petroleum Engineering Adviser 6 Dan Kulka, Co-founder, CEO Mr. Kulka has 30+ years of experience in the Oil and Gas Industry as an “explorationist” developing prospects in the Michigan, Illinois and Appalachian Basins. From 1997-2000, Mr. Kulka managed an EOR Joint Venture with Shell Oil Noreast, American Natural Resources Pipeline and Gas Storage Companies (ANR), and Forcenergy, Inc. This JV aimed to exploit the depleted Niagaran Reefs of Northern Michigan using Methane gas. Mike McGhan, Co-founder, COO Mr. McGhan has 30+ years of experience in gas compression. Mr. McGhan was co-founder and CEO of Hanover Compressor (now “Exterran”) during the 1990s and Valerus Compression Services starting in 2004. Mr. McGhan will oversee Fossil Bay’s manufacturing and exploitation of its first-to-market, patented, portable exhaust gas compression and injection equipment. Brian Marshall CFO Mr. Marshall consults as CFO and M&A advisor for energy businesses in various stages of development ranging from start-ups to mature firms. Previously, Mr. Marshall served in an ‘operating partner’ role working with PE-backed portfolio companies on behalf of Luther King Capital Management. Mr. Marshall began his career with PwC in New York and has 12+ years of experience in M&A, financial management, accounting/controls, and board-level leadership. Mr. Marshall earned Masters and Bachelors degrees in Accounting from Texas A&M University and earned his MBA from Rice University. Alvin Hosking, Geosciences Mr. Hosking has 40+ years of domestic and international experience in the acquisition, processing, and interpretation of 2D and 3D seismic data. He is the author of “Static Corrections” which is widely used today in the processing and interpretation of seismic data. Mr. Hosking has expertise in generating and screening prospects and developing oil and gas fields throughout North America. Hung Bui, PE Senior EOR Manager Mr. Bui is a registered Petroleum Engineer from Penn State University with 30+ years of experience modeling, designing, and developing reservoirs for gas storage throughout North America on behalf of ANR Gas Storage Company, Coastal Corporation, CNG, El Paso Gas, TGP and Trans Canada. Mr. Bui has extensive experience designing reservoirs for maximum injection and withdrawal rates and liquid recovery. Mr. Bui is an advocate of new technology and reservoir modeling and simulation software and was the first to use underbalanced drilling and high-angle wellbores with spurs in the development of gas storage reservoirs. Mr. Bui is proficient in maximizing reservoir capacity.
  • 8. Problem: Stranded oil Primary Production When oil is discovered in a new reservoir, typically only 25% of the discovered oil reserves can be extracted with traditional drilling and extraction methods, called ‘primary production.’ Secondary & Tertiary Production  In order to recover additional crude oil from an oil reservoir, a number of ‘secondary’ and ‘tertiary’ production methods have been developed to mobilize crude oil trapped in rock formations and to re-pressurize the reservoir by replacing the volume of gas and oil extracted during primary production.  ‘Secondary production’ typically refers to water floods, and ‘tertiary production’ typically refers to gas and steam floods.  The most effective tertiary method of Enhanced Oil Recovery is CO2 gas flooding. The key benefit of CO2 gas is that it is ‘miscible’ with crude oil; under pressure conditions, CO2 gas molecules combine with the crude oil, swell the oil and lower the viscosity pressure.  CO2 gas Injection has been successfully used for over 60 years in the very large oil fields located in Texas, Kansas, Oklahoma, Michigan, Louisiana, Mississippi, Wyoming and Oklahoma. CO2 projects are financially sound and represent some of the most profitable projects for companies like Kinder Morgan, Anadarko, Merit, Denbury and Whiting. 8
  • 9. Historical solution: CO2 (gas) flooding 9  The chart below shows a typical result for gas flooding; this project is in the Salt Creek reservoir of Wyoming.  After six months of gas injection, the field produced 800 bopd. After one year, the field produced over 2,000 bopd.  EOR can double the recoverable oil reserves within most oil fields.
  • 10. Problems with CO2 flooding: Transportation costs and supply CO2 flooding is restricted to fields where large quantities of CO2 can be transported by pipeline from natural or industrial sources. Pipelines are costly with capital expenses reaching hundreds of millions of dollars. 10  Due to the cost of transporting CO2, only the largest oil fields in certain geographic areas will be developed. The capital required for CO2 flooding, as well as the scarcity of natural or industrial sources of CO2, results in a significant gap in the industry’s ability to optimize crude oil production in the world’s known reserves.  The Jackson Dome in Eastern Louisiana is the only natural source of CO2 east of New Mexico. In 1999, Denbury purchased the reservoir for enhanced oil recovery. Denbury has since built 1,100 miles of pipeline in Louisiana, Mississippi, and Texas to transport CO2 for gas flooding projects at a total cost of $2.2 billion .
  • 11. Fossil Bay solution: Portable exhaust gas  Combustion gas is comprised of approximately 13% CO2 and 87% Nitrogen.  Researchers at Louisiana State University compared exhaust gas to pure CO2 in simulated conditions and found that exhaust gas performs significantly better than pure CO2 in the recovery of crude oil. 11 Combustion gas from a standard internal combustion engine provides an ideal gas for enhanced oil recovery. In a pure CO2 flood, CO2 combines with oil under pressure, increasing the volume of oil and reducing viscosity. Exhaust gas provides increased oil volume, reduced viscosity, and pressure-induced drive – without adding water.  This allows the oil to flow more freely towards the producing well. However, CO2 does not provide drive.  In a pure CO2 flood, gas injection is followed by water (WAG, Water And Gas) which provides pressure and drive to push the oil towards a producing well.  The 13% CO2 separates from the Nitrogen and combines with the oil under pressure, providing the needed swelling, lowering viscosity, and increasing oil flow.  The 87% Nitrogen gas rises to the top of the reservoir, providing a pressure source which is more effective than water at driving oil towards a producing well.
  • 12. Evolution of exhaust gas as EOR solution  In the 1960s, exhaust gas was used in a number of projects. For example, the Spring Hill Field in Kentucky increased monthly oil production from 100 barrels per month to over 5,000 barrels per month after four months and a total of 8 million cubic feet of exhaust gas injection.  A critical step in using exhaust gas for EOR is post-production processing: drying the combustion gas, cooling it, and pressurizing it for injection. Without the drying step, loose water molecules in the gas create carbonic acid, which is a corrosive substance, damaging a well’s casing.  Exhaust gas production lost favor because the original equipment did not have the ability to effectively produce very large volumes of gas and deliver the post-production capacity (non-corrosive) needed to economically use the gas for injection. 12 Exhaust gas was initially promising but held back by technology. New technology allows effective use of exhaust gas for EOR.  Weatherford International owns the technology IP needed to produce very large quantities of pressurized exhaust gas for Enhanced Oil Recovery.  The system has been built, the gas output is fully characterized, and the equipment is field-ready. Exhaust gas volume and pressure are expandable to meet most gas injection requirements.  Fossil Bay Energy has negotiated an exclusive contract with Weatherford International. Mobile Injection Gas Equipment
  • 13. Gas Assisted Gravity Drainage with Horizontal Wellbores Gas Assisted Gravity Drainage with horizontal wellbores will increase reservoir exposure, resulting in greater injection and production rates. Horizontal wellbores are essential for maximum oil recovery. Nitrogen Drive Horizontal wellbores 13 Oil & CO2 Under Pressure
  • 14. Case study: Block 31, exhaust gas pioneer  Block 31 was discovered in the Permian Basin by Atlantic-Richfield in 1945.  Estimated OOIP was 300 million boe with pressure exceeding 4,000 psi; however, the reservoir rock was quite impermeable, around 1 md.  Consists of three reservoirs: upper, middle, and lower.  Major reservoir (middle) is at depth of 8,500 ft with a net pay zone averaging 170 ft.  Porosity is intercrystalline and averages 15%.  Initial well rates were essentially zero, and no oil was extracted under primary or secondary methods.  In 1949, Atlantic-Richfield began compressing and injecting natural gas from a nearby source into Block 31, and production finally commenced under this revolutionary tertiary method.  By 1965, cumulative production from Block 31 approached 90 million boe.  In 1966, to avoid using marketable natural gas, Atlantic-Richfield developed a system to inject flue (exhaust) gas from a nearby processing plant.  Production peaked at 20,000 bopd from the field in 1978 but slid steadily to 2,500 bopd in 1998 with average production per well of 15 bopd.  Projected ultimate recovery through gas flooding is greater than 65% of OOIP; to date, about two-thirds of the ultimate oil recovery has been produced. 14
  • 15. Case study: Springhill Grove exhaust gas projects  The Springhill Grove field was discovered in 1958, and the two wells produced 1-2 bopd.  In 1961, the operator bought an 80 mcfd Exhaust Gas Processor (EGP), and production increased to 6 bopd.  In 1964, the field was sold, and the new operators employed additional EGPs for a total of 200 mcfd and started injection.  Within four months, the Springhill Grove field was producing at rates over 5,000 bopm.  The offsetting Boswell-Walker Leases saw production increases from 150 bopm to 1,300 bopm by virtue of the exhaust being injected in the Hart Lease.  In 1964, a full scale development was initiated on this lease which produced 54% of the OOIP using Exhaust Gas. N2 15
  • 17. Competing EOR methods: Water flooding  Water injection wells are used both onshore and offshore to increase oil recovery from an existing reservoir.  Water is injected to support reservoir pressure and sweep oil from the reservoir and push it towards a production well.  Normally, only 25% of the oil in a reservoir can be extracted; water injection often increases oil recovery by 8-12%.  Water floods are typically inexpensive but slow in affecting incremental oil recovery. 17
  • 18. Competing EOR methods: Steam injection  Steam injection is the most common method of extracting heavy crude oil. It is considered an EOR method and is the main type of thermal stimulation used in heavy oil reservoirs.  There are several forms of steam injection: the two dominant methods are Cyclic Steam Stimulation and Steam Flooding. Both methods are most commonly applied to oil reservoirs which are relatively shallow and contain crude oils which are very viscous at the temperature of the native underground formation. Steam injection is widely used in the San Joaquin Valley of California (USA), the Lake Maracaibo region of Venezuela, and the oil sands of northern Alberta (Canada). 18
  • 19. Competing EOR methods: Carbon sequestration (coal-fired)  Carbon sequestration is a potentially-attractive method of EOR which involves the use of flue gas from coal-fired power plants for CO2 gas flooding. While promising, flue gas produced in this manner is an imperfect tool: there is not yet an economical way to remove H2S and NOX from the emissions. Also, transporting the gas is still a challenge due to the distance between power plants and oil reservoirs.  A number of emerging projects are connected to new coal gasification power plants located near oil reservoirs. Coal gasification is a more expensive and energy-intensive process but eliminates the emissions and, thereby, the need for post- processing the gas to remove contaminants. These projects are also designed specifically to deliver gas to oil fields which makes transportation more tenable. Since these projects require billions of dollars in capital and years to complete, they are only feasible for very large oil fields. 19
  • 20. EOR industry leaders  A number of major international companies have ventured heavily into EOR projects. These companies have the capital resources to exploit new opportunities and the reserves in place to develop significant projects:  BP  Chevron  ConocoPhillips  ExxonMobil  Non-major leaders in the EOR Industry include the following:  Denbury - CO2 , developing projects  Kinder Morgan - own fields, supply and transport CO2  Apache - own fields, purchasing CO2  Whiting - own fields, purchasing CO2  Anadarko - own fields, purchasing and developing its own source of CO2  Merit - own fields, purchasing CO2  Occidental Chemical Company - 350,000 barrels from EOR in Calgary and California  These companies are invested primarily in traditional CO2 flooding methods. Fossil Bay plans to partner with oil producing companies like these on mobile exhaust gas flooding projects. In order to protect market position, FBE will invest in extending and deepening its intellectual property position around exhaust gas EOR. 20
  • 22. Domestic and Global Oil Markets Domestic and Global Oil Reserves  The DOE and ARI estimate that approximately 72 billion barrels of reserves hold EOR potential in the United States alone. The United States proven reserves are 200 billion barrels with another 1,130 billion barrels in place.  Globally, it is difficult to estimate proven reserves since the data is highly political and closely-held. The US Energy Information Administration estimated 1.7 trillion barrels of global proven oil reserves in 2014.  The United States produces 2.3 billion barrels of oil annually while the global oil industry produces 32 billion barrels of oil annually. United States Domestic Market  In the United States alone, there are roughly 225,000 crude oil wells in production with 1,330 billion barrels oil in place: 200 billion recovered and 200 billion stranded.  Of the 230,000 crude oil fields in the United States, Fossil Bay estimates that 114,805 have geologic merit and are potentially addressable for mobile gas flooding. 22
  • 23. Initial development focus: Michigan Basin  The Michigan Basin will be the initial developmental region. Fossil Bay currently has two pilot projects engineered and in the final permitting process in the Southern Niagaran Reefs.  Fossil Bay has Options on other reservoirs and will pursue acquisition of plugged and abandoned reservoirs throughout the Northern and Southern Reef Trends.  These reefs are some of the best reservoirs for Gravity Assisted Gas Injection EOR due to certain reservoir properties: thick pay columns, impermeable cap seal, compact size, low primary recoveries, and highly- dipping structure.  Fossil Bay has identified over 200 reefs in Michigan which meet the EOR criteria, representing over 150 million barrels of oil. Over 75 of those reefs are plugged and abandoned and could be obtained through direct leases. The remaining producing fields can be obtained through Joint Venture agreements with small independents.  Pure CO2 flooding has been successful in a handful of Michigan reefs with production rates as high as 1,200 bopd. However, pure CO2 flooding in Michigan would be limited to less than 10 total projects due to the lack of scalable CO2 supply and the costly infrastructure required to move the gas.  Fossil Bay’s mobile exhaust gas process is the only known process which is scalable enough to have a major impact on the recovery of stranded oil in Michigan and other North American basins. 23
  • 24. Michigan Basin: Brief EOR history, attractive Niagaran characteristics 24 EOR in Michigan  Historic oil production primarily from Ordovician, Silurian and Devonian carbonates.  Cumulative oil production exceeds 1.2 billion boe.  Most fields produced through primary phase only.  A few dozen water floods have been mostly successful. Water flood production nearly equals primary production in some fields.  ANR-designed gas storage operations have recovered long- term liquids at rates upwards of 7,000bpd from the Niagaran Reefs.  CO2 flooding began in Niagaran Reefs in 1996; only three fields developed to date due to limited pipeline access.  Completely sealed vertically & laterally by evaporitic lithologic sequence.  Readily identifiable by seismic.  Ideal for gas re- pressurization.
  • 25. Dover 33 CO2 – EOR project Michigan High Angle Production Well Cased Hole Completion Injector Well Crestal position Horizontal Production well Open Hole Completion 1974 1978 1982 1986 1990 1994 1998 2002 2006 10 100 1,000 10,000 100,000 Time MonthlyProductionRates Oil Production (bbl) 447 MBO 1, 280 MBO Primary Recovery 447 MBO CO2 Flood Recovery to date 2.2 Bcf to reach MMP – 9 months
  • 26. Northern Reef Trend  Over 650 Separate Reefs  390 Million boe and 2.2 TCF gas produced  28% average primary recovery  Only a limited number of waterflood attempts Thickness 150 to 700 ft Average Porosity (Range) 7% (3 to 18%) Average Permeability (Range) 12 md (0.1 md to 8 darcies) Oil Gravity 40º to 42º api on average Average Reservoir Temperature 100º to 120º F Oil Formation Volume Factor 1.2 to 1.6 Lithology Dolomite and/or Limestone Average depths to top of reservoirs 3600 to 6000 ft Key Engineering Properties - Northern Trend Bottom Line – Spectacular Tertiary Recovery and Sequestration Targets
  • 27. Michigan Basin: Typical project economics  A small to medium-sized reservoir with 2 million barrels of proven reserve will require approximately $5 million in upfront capital for all project development expenses.  Direct project development expenses include the following:  Seismic, Geology, Geophysics, Engineering  Drilling a new horizontal production well  Converting the existing production well into a horizontal gas injection well  Leasing the exhaust gas equipment  Provisioning fuel required to run the equipment during the re-pressurization phase  Ongoing recirculation and reinjection of gas extracted as a byproduct of the oil production 27
  • 28. Michigan Basin: Typical project economics 28 Pure CO2 projects range in yield from 17% to 34% of original oil in place. Fossil Bay estimates a 25% yield over 5 years for total gross proceeds of $25 million at $50 oil. Ave MI Reef Mid-Case Year Assumptions 0 1 2 3 4 5 Total Income Oil In Place Barrels 2,000,000 Oil in Place Recovery 25% - 130,293 121,757 97,957 84,643 65,350 500,000 Price per Barrel $ 50 Gross Proceeds $ - $ 6,514,627 $ 6,087,861 $ 4,897,869 $ 4,232,133 $ 3,267,509 25,000,000 Expenses Project Cost Work Over $ 75,000 $ - $ - $ - $ - $ - $ - Prodocer Well Completion $ 275,000 $ - $ - $ - $ - $ - $ - Project Development $ 100,000 $ - $ - $ - $ - $ - $ - Rotary Rig $ 1,300,000 $ - $ - $ - $ - $ - $ - Injection Gas $ 1,430,000 $ - $ - $ - $ - $ - $ - Operating Cost $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 1,000,000 Total Project Cost $ 3,180,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 4,180,000 Stakeholder Carry Mineral Rights Owner 20% $ 1,302,925 $ 1,217,572 $ 979,574 $ 846,427 $ 653,502 $ 5,000,000 Severance Tax 4% $ 260,585.06 $ 243,514 $ 195,915 $ 169,285 $ 130,700 $ 1,000,000 Well Operator 0% $ - $ - $ - $ - $ - $ - Total Expense $ 3,180,000 $ 1,763,510 $ 1,661,087 $ 1,375,489 $ 1,215,712 $ 984,202 $ 10,180,000 Net Proceeds $ (3,180,000) $ 4,751,116 $ 4,426,775 $ 3,522,381 $ 3,016,421 $ 2,283,307 $ 14,820,000 General Partner Carry 20% $ 950,223 $ 885,355 $ 704,476 $ 603,284 $ 456,661 $ 3,600,000 Management Fee 0% $ - $ - $ - $ - $ - $ - Proceeds $ 950,223 $ 885,355 $ 704,476 $ 603,284 $ 456,661 $ 3,600,000 Limited Partners Proceeds $ (3,180,000) $ 3,800,893 $ 3,541,420 $ 2,817,905 $ 2,413,137 $ 1,826,646 $ 11,220,000 IRR 106% Cash Multiple 4.5x
  • 29. Partnering with oil production companies  Fossil Bay will partner with existing well owners and operators to increase the ultimate recovery of oil from their pressure-depleted reservoirs. As a general rule, gas flooding methods are geologically appropriate for roughly 50% of conventional oil reservoirs.  Fossil Bay’s initial primary market of Joint Venture partners will be small and medium-sized oil production companies that operate reservoirs with between 1 million and 5 million barrels of original oil in place (OOIP).  Fossil Bay Energy is essentially a project finance, engineering, and management company.  Fossil Bay is partnering with existing oil producers who will be highly motivated to increase the yields on expiring and depleted holdings. FBE production partners will have detailed geology, engineering, and production data for each field - reducing the cost and risk associated with choosing projects.  Project drilling and completion costs are contained at the operating company level and are funded by Fossil Bay’s partners with whom FBE will share the risk and reward for each project. The resources needed to mobilize a project are industry standard and readily available in any oil producing region.  The key activities and related expenses for Fossil Bay will include the following:  Project Origination: recruiting, educating, and managing relationships with a highly-fragmented group of independent oil producers as well as large production companies.  Project Engineering: the key technical risk for this opportunity is correctly selecting projects with economic merit and accurately producing the geologic and engineering analysis needed to spec drilling and injection operations.  Project Finance: the total market opportunity will potentially require billions of dollars in capital. Best-in-class financial controls will be essential to success.  Project Management: the opportunities for enhanced oil recovery span the globe. Capitalizing on these opportunities, while at the same time ensuring operational control and efficiencies, will be an extremely complex and difficult task. Fossil Bay plans to start locally and scale in a controlled way, establishing strong local partnerships in order to distribute responsibility to parties with working knowledge for each new region. 29
  • 30. Six-project portfolio: Projected cash flow and project timeline 30 TASKS Sept Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Pilot Project Second Project Third Project Forth Project Fifth Project Sixth Project Key Eng, Land & Legal Evaluation PeriodEvaluation Per. Drilling Operations Production Injection Period Investors’ Net Cash Flow Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Project 1 (1,880,000) 1,476,175 1,371,612 1,080,047 916,932 680,586 Project 2 (1,980,000) 1,476,175 1,371,612 1,080,047 916 819,373 Project 3 (3,180,000) 3,800,893 3,541,420 2,817,905 2,413,137 1,826,646 Project 4 (3,180,000) 3,800,893 3,541,420 2,817,905 2,413,137 1,826,646 Project 5 (3,180,000) 3,800,893 3,541,420 2,817,905 2,413,137 1,826,646 Project 6 (3,180,000) 3,800,893 3,541,420 2,817,905 2,413,137 1,826,646 Net Cash Flow to Investors (7,040,000) 393,243 10,706,430 15,861,732 12,508,215 10,970,784 6,066,429 1,826,646 51,293,479 IRR 90.0% Cash Multiple 4.1x 2 Year CAPEX with Net Revenue after Op. Cost, Royality, State Taxes
  • 31. Pilot Project 1: Cigna 1-23 31
  • 32. Overview: Cigna 1-23  Cigna 1-23 is a 25 acre Niagaran Reef having produced 176,000 boe since 1994; the well is located in Livingston County, Michigan and has recovered 18% of the OOIP.  The Cigna 1-23 had 1779# BHP at discovery, 140 ft. of net oil pay with an average of 6.5% porosity.  OOIP was estimated between 861,000 and 1,000,000 boe; CO2 floods could reasonably yield 18-32%.  Fossil Bay estimates OOIP of 861,000 boe and projects 25% additional oil recovery through mobile exhaust gas EOR. 32 0.0 500.0 1000.0 1500.0 2000.0 1 91 181 271 361 451 541 631 721 811 901 991 1081 1171 1261 Historic Prod -vs- Pressure Decline Reservoir Pressure (PSIA) OIL Prod. Rate (STB/DAY)
  • 33. Cigna 1-23: Prediction of reservoir performance 33 The simulation model and data developed in the history match analysis were used to design and forecast field performance that could achieve the objective target rate. To enhance the mixing of injected flue gas of N2 and CO2 with the residual oil in place, the compositional model was used for the prediction analysis. A compositional sample of the reservoir was also constructed based upon data from various reservoirs in the reef trend. One new horizontal well would be completed in the lower zone as the producing well with a spur leg extending into additional unproduced areas of the reservoir. The existing vertical production well will be converted into the injection well. The new horizontal producing well would have approximately 1,200 feet of open-hole exposure to the reservoir. Special procedures should be used to complete the producer as an upward (toe up) slanted horizontal well. Prediction analysis indicates that oil production could begin after three months of injection. Cumulative injection of 90 MMscf would raise reservoir pressure to approximately 1,200 psi. Field production could duplicate the primary volume in two-to-three years. However, the CO2 concentration in the produced vapor would be less than 4% over time, and, occasionally, a fresh patch of flue gas may be necessary to enhance oil mobility.
  • 34. Cigna 1-23: EOR financial projections 34 Cigna 1-23 Mid Case Year Assumptions 0 1 2 3 4 5 Total Income Oil In Place Barrels 980,370 Oil in Place Recovery 22% - 56,203 52,522 42,255 36,512 28,190 215,681 Price per Barrel $ 50 Gross Proceeds $ - $ 2,810,168 $ 2,626,077 $ 2,112,759 $ 1,825,585 $ 1,409,482 10,784,070 Expenses Project Cost Work Over $ 72,500 $ - $ - $ - $ - $ - $ - Prodocer Well Completion $ 182,000 $ - $ - $ - 8cv zv $ - $ - Project Development $ 150,000 $ - $ - $ - $ - $ - $ - Rotary Rig $ 825,500 $ - $ - $ - $ - $ - $ - Injection Gas $ 650,000 $ - $ - $ - $ - $ - $ - Operating Cost $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 750,000 Total Project Cost $ 1,880,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 2,630,000 Stakeholder Carry Mineral Rights Owner 25% $ 702,542 $ 656,519 $ 528,190 $ 456,396 $ 352,371 $ 2,696,018 Severance Tax 4% $ 112,406.70 $ 105,043 $ 84,510 $ 73,023 $ 56,379 $ 431,363 Well Operator 0% $ - $ - $ - $ - $ - $ - Total Expense $ 1,880,000 $ 964,949 $ 911,562 $ 762,700 $ 679,420 $ 558,750 $ 5,757,380 Net Proceeds $ (1,880,000) $ 1,845,219 $ 1,714,515 $ 1,350,059 $ 1,146,165 $ 850,732 $ 5,026,690 General Partner Carry 20% $ 369,044 $ 342,903 $ 270,012 $ 229,233 $ 170,146 $ 1,381,338 Management Fee 0% $ - $ - $ - $ - $ - $ - Proceeds $ 369,044 $ 342,903 $ 270,012 $ 229,233 $ 170,146 $ 1,381,338 Limited Partners Proceeds $ (1,880,000) $ 1,476,175 $ 1,371,612 $ 1,080,047 $ 916,932 $ 680,586 $ 3,645,352 IRR 62% $ 5,525,352
  • 35. Pilot Project 2: State Cleon 2-13 35
  • 36. Overview: State Cleon 2-13  The Cleon 13 field was discovered by Federal Oil in December 1993 in Cleon Township, Manistee County, Michigan.  The St Cleon 2-13 well penetrated the Brown Niagaran reef at a True Vertical Depth (TVD) of 5,609 feet and encountered the Gray Niagaran formation at a TVD of 6,034 feet.  From the well log analysis, the reservoir net pay extended from the top of the Brown Niagaran to approximately 5,965 feet TVD and a net pay of 356 feet.  The discovery field data indicated that the Cleon 13 field is an under saturated oil reservoir. The initial produced oil has an estimated gravity at about 42 degrees API, and the separator gas gravity was about 0.6.  Bottom hole pressure was 2,380 at 5,907 feet. In December 1996, the original perforation interval was squeezed, a casing window was milled, and the well was completed with a lateral open hole from 5,879 to 6,512 feet.  The first lateral extended 660 feet south and 400 feet west of the original well location at an average depth of 5,040 feet TVD. 36
  • 37. State Cleon 2-13: Production History  The production history of the field indicated that the original 21 feet perforation interval and the perforations added in October 1995 produced 124.6 Mbbls of oil and 242 MMscf of gas from December 1994 to December 1996.  After the well was recompleted with the lateral, production increased for a short period, then fell off.  The reservoir produced an additional 62.3 Mbbls of oil and 66MMscf of gas since that time and is currently producing at a rate of 5 bopd.  This reef recovered approximately 22% of the Original Oil in Place. 37
  • 38. The Cleon 13 project will utilize the existing wellbore as the injector well, and a new well will be drilled to act as the producer. The Injection Phase is expected to last approximately 90 days. Once the reservoir is partially re-charged, a shut-in soaking period will take place before the well is returned to production. State Cleon 2-13 Reservoir: EOR production profile 38
  • 39. State Cleon 2-13: EOR financial projections 39 Cleon 13 Mid Case Year Assumptions 0 1 2 3 4 5 Total Income Oil In Place Barrels 980,370 Oil in Place Recovery 22% - 56,203 52,522 42,255 36,512 28,190 215,681 Price per Barrel $ 50 Gross Proceeds $ - $ 2,810,168 $ 2,626,077 $ 2,112,759 $ 1,825,585 $ 1,409,482 10,784,070 Expenses Project Cost Work Over $ 75,000 $ - $ - $ - $ - $ - $ - Prodocer Well Completion $ 290,000 $ - $ - $ - 8cv zv $ - $ - Project Development $ 150,000 $ - $ - $ - $ - $ - $ - Rotary Rig $ 825,000 $ - $ - $ - $ - $ - $ - Injection Gas $ 650,000 $ - $ - $ - $ - $ - $ - Operating Cost $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 750,000 Total Project Cost $ 1,990,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 150,000 $ 2,740,000 Stakeholder Carry Mineral Rights Owner 25% $ 702,542 $ 656,519 $ 528,190 $ 456,396 $ 352,371 $ 2,696,018 Severance Tax 4% $ 112,406.70 $ 105,043 $ 84,510 $ 73,023 $ 56,379 $ 431,363 Well Operator 0% $ - $ - $ - $ - $ - $ - Total Expense $ 1,990,000 $ 964,949 $ 911,562 $ 762,700 $ 679,420 $ 558,750 $ 5,867,380 Net Proceeds $ (1,990,000) $ 1,845,219 $ 1,714,515 $ 1,350,059 $ 1,146,165 $ 850,732 $ 4,916,690 General Partner Carry 20% $ 369,044 $ 342,903 $ 270,012 $ 229,233 $ 170,146 $ 1,381,338 Management Fee 0% $ - $ - $ - $ - $ - $ - Proceeds $ 369,044 $ 342,903 $ 270,012 $ 229,233 $ 170,146 $ 1,381,338 Limited Partners Proceeds $ (1,990,000) $ 1,476,175 $ 1,371,612 $ 1,080,047 $ 916,932 $ 680,586 $ 3,535,352 IRR 57% $ 5,525,352
  • 41. Investment Opportunity We are currently raising funds for Fossil Bay Energy LLC to execute its initial Exhaust Gas EOR Projects. The first $6 million of the planned $30 million raise will fund our first two projects in southern Michigan. The initial projects are fully engineered and will be ready to begin the 1st quarter of 2017. The Funding Parties shall have the right to participate with Fossil Bay Energy in future projects within the State of Michigan. Participation Rights outside of Michigan shall be negotiated by the parties. All Participation Terms and Conditions shall be mutually agreed upon by all parties and detailed in a legally-binding agreement. 41