Professional Documents
Culture Documents
In re: )
Debtors. )
)
(Jointly Administered)
Related Docket Nos. J 8, J 9 & 4 J 5
NOTICE OF FILING OF EXECUTION VERSION OF AMENDMENT NO.9 TO SENIOR SECURED SUPER PRIORITY PRIMING DEBTOR IN POSSESSION CREDIT AND GUARANTY AGREEMENT REGARDING MOTION OF THE DEBTORS TO APPROVE INTERIM AND FINAL ORDERS PURSUANT TO 11 U.S.c. SECTIONS 105,
361,362,363,364,365 AND 507: (1) APPROVING SENIOR SECURED
SUPERPRIORITY POSTPETITION FINANCING; (2) AUTHORIZING USE OF CASH COLLATERAL; (3) GRANTING LIENS AND PROVIDING SUPERPRIORITY ADMINISTRATIVE EXPENSE STATUS; (4) GRANTING ADEQUATE PROTECTION; (5) MODIFYING AUTOMATIC STAY; AND (6) SCHEDULING A FINAL HEARING
On March 9, 2009, the above-captioned debtors and debtors in possession
(collectively, the "Debtors"), filed the Motion of
Cash Collateral;
(4) Granting Adequate Protection; (5) Modifing Automatic Stay; and (6) Scheduling a Final
Hearing (Docket No. 18) (the "DIP Motion") and Exhibits to the Motion (Docket No. 19) with
the United States Bankruptcy Court for the District of
Delaware i 980 i. On June 4, 2009 the Court entered the Final Order (1) Approving Senior
Secured Super priority Post petition Financing,-2) Authorizing Use of
Cash Collateral;
the Debtors' federal tax identification number, are: Pacific Energy Resources Ltd. (3442); Petrocal Acquisition Corp. (6249); Pacific Energy Alaska Holdings, LLC (tax I.D. # not available); Cameros Acquisition Corp. (5866); Pacific Energy Alaska Operating LLC (7021); San Pedro Bay Pipeline Company (1234); Cameros
Energy, Inc. (9487); and Gotland Oil, Inc. (5463). The mailing address for all of
i The Debtors in these cases, along with the last four digits of each of
(3) Granting Liens and Providing Superpriority Administrative Expense Status: (4) Granting
Adequate Protection: and (5) Modtfying Automatic Stay Docket No. 415) (the "Final DIP
Order").
Attached is Amendment No.9 to Senior Secured Super Priority Priming Debtor in
Possession Credit and Guaranty Agreement regarding the DIP Motion.
Kathleen P. Makowski (DE Bar No. 3648) 919 North Market Street, 1 ih Floor P.O. Box 8705 Wilmington, DE 19899-8705
Telephone: 302/652-4100
Facsimile: 310/652-4400
Email: ikharasch(fpszilaw.com
smcfarland~pszi law .com
Counsel for Debtor and Debtor in Possession Pacific Energy Resources Ltd.
DOCS DE: i 53668. i
This AMENDMENT NO.9 TO SENIOR SECURED SUPER PRIORITY PRIMING DEBTOR IN POSSESSION CREDIT AND GUARANTY AGREEMENT (this "Amendment"), dated as of December 18,2009 (the "Effective Date"), by and 'among PACIFIC ENERGY RESOURCES LTD. (the "Company"), PACIFIC ENERGY ALASKA HOLDINGS, LLC ("PEAH"), PACIFIC ENERGY ALASKA OPERATING LLC ("PEAO" and, together with the Company and PEAH, the "Borrowers"), certain Subsidiaries of the Company, as Guarantors (the "Guarantors" and together with the Borrowers, the "Credit Parties"), the institutions party hereto as Lenders under the Credit Agreement (as hereinafter that certain Senior Secured defined) (collectively, the "Lenders"), amends certain provisions of Super Priority Priming Debtor in Possession Credit and Guaranty Agreement dated as of March 11,2009 (as amended and in effect from time to time, the "Credit Agreement") by and among the Credit Parties, the Lenders, RISE ENERGY BETA, LLC, as administrative agent (the "Administrative Agent"), RISE ENERGY BETA, LLC and SILVER POINT FINANCE, LLC, as collateral agents, and certain other parties thereto from time to time.
A. WHEREAS, the Company, the Administrative Agent and the Lenders desire to
amend certain provisions of the Credit Agreement, as provided more fully herein below.
B. Capitalized terms used but not defined herein shall have the meanings assigned to
Accordingly, in consideration of the mutual agreements herein contained and other good and valuable consideration, the sufficiency and receipt of which are hereby acknowledged, the parties hereto agree as follows:
SECTION 1. AMENDMENTS TO EXHIBITS AND APPENDICES.
(a) Exhibit A to the Credit Agreement is hereby amended by deleting such exhibit in
its entirety and substituting in lieu thereof Exhibit A attached hereto as Exhibit A.
(b) Appendix B to the Credit Agreement is hereby amended by deleting such
appendix in its entirety and substituting in lieu thereof Appendix B attached hereto as Exhibit B.
SECTION 2. LIMITED WAIVER. Subject to the terms and conditions of this Amendment, the Administrative Agent, the Collateral Agents and the Lenders each hereby expressly waive any Events of Default that may have occurred:
(a) as a result of Borrowers' payment and disbursement on or about December 11,
2009 of approximately $618,179.82 in cure payments due in connection with Borrowers' sale of in Section 6.13 of Alaska Properties that closed on December 11,2009, despite the prohibition the Credit Agreement of Borrowers' payment of any expenses or disbursements other than those set forth in the Budget; and
(b) as a result of Borrowers' payment and disbursement of $334,573.3 1 to AFCO on
or about December 1 1, 2009 in satisfaction of the insurance premium that was authorized under
the Budget to be paid on or about December 15, 2009.
This Amendment shall not constitute a waiver of the occurrence or the continuance of any other Event of Default other than the Events of Default expressly described in clauses (a) and (b) above.
674/023353-0035
1058058.02 al2118/09
parties SECTION 3. REPRESENTATIONS AND WARRANTIES. To induce the other hereto to enter into this Amendment, the Credit Parties represent and warrant to each of the Lenders and the Administrative Agent that, as of the Effective Date:
(a) This Amendment has been duly authorized, executed and delivered by the Credit Parties and this Amendment and the Credit Agreement constitute each Credit Party's legal, valid and binding obligation, enforceable against it in accordance with its terms except as such enforceability may be limited by bankruptcy, insolvency, reorganization, moratorium or other similar laws affecting creditors' rights generally and by general principles of equity (regardless of whether such enforceability is considered in a proceeding at law or in equity).
(b) The execution and delivery by each Credit Party of this Amendment and the
performance by the various Credit Parties of their obligations under the Transaction Documents to which each is a party, and the consummation of the transactions contemplated by the various Transaction Documents, do not and will not (a) conflict with any provision of (i) any Law, (ii) the Organizational Documents of any Credit Party, or (iii) any agreement, judgment, license, order or permit applicable to or binding upon any Credit Party, (b) result in the acceleration of any Indebtedness owed by any Credit Party, or (c) result in or require the creation of any Lien upon any assets or properties of any Credit Party except, in each case as expressly contemplated in the Transaction Documents and, except in the case of clauses (a)(iii), (b) and (c) of this Section 3(b), such conflicts, results or requirements as arise in connection with the fiing, prosecution and resolution of the Case. Except as expressly contemplated in the Transaction
Documents no consent, approval, authorization or order of, and no notice to or
Governmental Authority or third party is required in connection with the execution, delivery or performance by any Credit Party of any Transaction Document or to consummate any
transactions contemplated hereby or thereby.
(c) The representations and warranties set forth in each Transaction Document are,
after giving effect to this Amendment, true and correct in all material respects on and as of the Effective Date, except (i) where such representations and warranties expressly relate to an earlier date (in which case they were true and correct in all material respects as of such earlier date); (ii) to the extent affected by orders entered by the Bankruptcy Court; and (iii) the Amended and Restated Trading Bay Facilities Agreement effective as of September 1, 2009 by and between Union Oil Company of California and PEAO has replaced the Trading Bay Facilities Agreement between Union Oil Company of California dba Unocal Alaska and Forest Oil Company dated May 1, 2002 (as assigned by Forest Oil Corporation to Pacific Energy Alaska Operating LLC pursuant to the Asset Sales Agreement) and Amendment No. i thereto dated effective April 16, 2007, listed on Schedule 4.20(b) of the Credit Agreement.
(d) No Default or Event of Default under the Credit Agreement and other Transaction
Company's and the Guarantors' obligations under the Credit Agreement and the other Transaction Documents.
6741023353-0035
i 058058.02 a i 2/1 8109
-2-
SECTION 4. CONDITIONS OF EFFCTIVENESS OF AMENDMENT. The effectiveness of this Amendment and the occurrence of the Effective Date are subject to the satisfaction of the following conditions:
(a) Each of the Lenders shall have received this Amendment, executed and delivered
by (i) a duly authorized officer of the Credit Parties and (ii) the Required Lenders.
(b) Each of the Lenders shall have received a revised Budget in form and substance
Transaction Documents shall have occurred and be continuing as of the Effective Date, other than the Defaults or Events of Default described in Section 2 above. The representations and warranties in this Amendment, in the Credit Agreement and in the other Transaction Documents shall be true and correct in all material respects, except to the extent such representations and warranties specifically relate to an earlier date, in which case such representations and warranties shall have been true and correct in all material respects on and as of such earlier date.
SECTION 5. EFFECT ON TRANSACTION DOCUMENTS; ACKNOWLEDGMENTS.
(a) The Lenders expressly reserve all of their respective rights, remedies, and claims
under the Credit Agreement and the other Transaction Documents. Nothing in this Amendment shall constitute a waiver or relinquishment of the rights of each of the Lenders, the Administrative Agent or either Collateral Agent to collect the full amounts owing to it under the Credit Agreement and the other Transaction Documents.
(b) Each of the parties hereto hereby adopt, ratify, and confirm the Credit
Agreement, and each of the foregoing parties acknowledge and agree that the Credit Agreement and the other Transaction Documents are and remain in full force and effect, and each of the Credit Parties acknowledges and agrees that neither its liabilities under the Credit Agreement and the other Transaction Documents nor the validity, perfection, or priority of any lien or security interest securing the Obligations are impaired in any respect by this Amendment.
SECTION 6. COUNTERPARTS. This Amendment may be executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed and delivered shall be deemed an original, but all such counterparts together shall constitute but one and the same instrument. Delivery of any executed counterpart of a signature page of this Amendment by facsimile transmission or electronic transmission shall be as effective as delivery of a manually executed counterpart hereof.
SECTION 7. APPLICABLE LAW. THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES THEREOF (OTHER THAN THE NEW YORK GENERAL OBLIGA TIONS LAW 5- 1 40 1 AND 5- 1402) AND ANY APPLICABLE LAWS OF THE UNITED STATES OF AMERICA (INCLUDING THE BANKRUPTCY CODE).
6741023353-0035
i 05805802 a i 2/1 8/09
-3-
SECTION 8. HEADINGS. The headings of this Amendment are for purposes of reference only and shall not limit or otherwise affect the meaning hereof.
f Remainder of page intentionally left blank. J
674/023353-0035
i 058058.02 a i 2/1 8/09
-4-
1\ \\! \:"" \\1 :n( l! ,1,,-, !,',:n;,::, h,'let" h:1\,' c';i,i:,d \i;;.\n:\.ndl1,:nt L" h: dOl!:
eXt'('uted hy their respccti\e of!crs ,in (II" ahemt the .l--Cct\C Date, t-i bl.' cfkcti\c as ()tthc
Effective Date.
as a Horw\\cl/
.//
Ih:
Ty\\oniuk Chief F:.xceuti\c ()tticcr
1/.. '-1 /1
B y:---..--U ! Ii 1/' ~.. ______
// -7 .: / // 'J
,. /..
.. d__'="'..".'m_'_"O_.."...._..,_.___....._~..____.._..__".._....".
:\amc: Gcro'hwoniuk ~.
lh:
Name: Title:
13\_
Name~(jrry (1liuk.
1)5~()58 \j: ai2 SiFI
B\ :
..
(~~4 02;,:')d:'~((j.~5
-)-
Name: Title:
Name:
Title: A
SPF CDO I, L Tn., as a Lender
~.
By:
N,ame: a a eitlin
Name:
Title: A
6741023353-35 \058058.02 .12/710
-6-
an~ .
RISE ENERGY BETA, LLC,
By:~~;:
Name: Dicki - unter
Title: CFO, Secretary and Treasurer
674/0233.13-0035
IO.l80sx.02 ;i12/IH/O')
-7-
Exhibit A
(attach Budget)
674/023353-0035
1058058.02 a 12/1 8109
-8-
.m
4/10 17,145 4/17 15.427 4,509 S 5,005 $ 415 2,723 635 404 MO 634 633 I,IX4 403 1,147 403 25.381 16,563 27,390
4/24
27 ,242 27,193
.:!tFi.."mi7l':ll~III..
22,050 24,1 i i 14,069
.i
~
27.291
il
27,098 27.050
27 ,003
il
Barrds produce
27,340
- S 2.418 S
479
290 335 4Cl8
656
Royalty payments LOE $G&A I pertomiancl. bond Critii-al vi.'1dor payments Operating outflows 250 642 250 . )Q4 479 290
-l
lQ
438 656 415 365
.D5S
404
640
\.5S8
634
1.550
633
(642) 2,024 (479) (290) (365) (438) 3,853 (415) (3.358) (404) 4,365 (1.5S8) (634) (1,550) (633)
247 247 247 134 134 134 134 134 25 25 25 25 280 280 190 127 127 127 127 127 99 99 99 99 293 293 293
1,925
~iJ
~,X50 3.:-46 (II
(1.6IJ) 1,4'17 (916) (551) (626) (6IJlJ) 3,592 (676) (3,482) (528) 4,241 (1,7121 (927) (1,843) (926)
lJl43
.~.K39 2.275 2,449
BaiTcls produce
2.099
1.573
lASS
279 S
2,4ll.
1.:-00
1.797
2.624
2,622
R~v~nut: rc:l'lpl'
1,032 S
36 S
160 160 160 4R
iii
246 50 407 220 (220) (137) (20X) 20R (407) 173 4K
IX5 257
79 21
:BI 74
105 227
155 40
14K 19
199 5R
333 71 10
4'
60 44
76 60 10
4'
Royalty payments LOE SG&A d perfnrmance hond Uiiifict Coinmand Criiical vendor payml11ts Operating outtlows
!2
593 305 355
iso il
332 225 (207) (297) 207 297
-i
416
S07
~
104
208
146
20R
(305)
(ll2
(104)
120')
(1(9)
(10K)
22 69 69 69 20 20 16 16 1'1 19 II
(593) S 355 S (305) $ (332) $ 7~5 S (276) S (365) S (475) $ (240) S (\57) S (223) S (120) $ (226) S (12K) S (219)
h!lin..lI(...NG:T~~lii.
Other 659 156 47 169 3&4 Contingeni)'Capex 191 25 25 25 25 25 252Ml 47567 310 266 127 25 25 25 612 487490 27 30 25 1506 ll9 25 2S 25 1.443 25 25 25 92 16K 47 1,244 Prnf~sinnal Fee 30 127 30 25 25
4.509
692 1.206 5,005 3.846 279 867 \,H9.l .~,029 K05 1,075
1234
1_032 1,077
(UN3)
(1.075) (745)
(1.H)
(1.9"')
(1.97X) 3 io (692) (2,716) (46) (2.024) (131)
.!
(120(,)
(535) 1.443
~ ~ ~
1.91UL (.1.846) (4.381) (2.357) i588) (4,969) (22531
.~6 1,742
3,OX5
(1.R4)
(1.0'1) (l.X74)
(9XI) (1.651)
(1.06)
(2,765) (1,2291
50R 304
Net Operaiiiig Cash Flow Cumulative Net Operating Cash Flow Rolling Cumulative Net Operating Cash Flow (I,X93) (I,X93)
1.224 .q 1.214
(\.075)
0,(47)
(5.579) (610)
(l08)
(25) (355) (490)
(37)
(165) (567) (562)
no)
(in)
1.545 930
(2&6) (25)
020)
0,590)
3.-10
5,050
1337) (266)
(127)
(329) (1.443)
(2,475) 2,475
0,545) 4.)84
(3.733) 8,783
(2,262) (11.045
2,694 8,351
.~i':llmT:WI:iii.
500 (2,005) 3.000 (720) 775 ~ ~() 500 355 (470) 720 500 855 1055 (lX3) IR3 775 1,190
(1.27) (1.13) (97~1 (1.61) 2.771 (1,115) (),63l) (2,106) 2.,7S0 (2,149) (1.20) (9.11\4) (4,776) 2.0()() 1.600 i .0110 1,600 1,600 3JHlO 2,300 2,300 i .50n Q.400 4,IJflO (lIB) (332) (276) (241) (475) (102) (157) (85) (120) (~R) (12S) (~ii
(1,190) (90) (55) (22) (64) (2,530) (10) (67) (38) (2.694) (32) (91) (RS)
\,940 X40 805 772 SI4 3,280 760 817 71\S .1,44 7S2 841 X.lI\
PERL Balance Net Cash rlow PERL Borrowmgs PEAO Funding Cash Sw\."\p E.ndin~ Balance
~
1,940 500 (332) 332 500
840 805 772 814 3..280 760 817 788 .~,444 782 841 838 7f)3
son 909
sou (I02)
500 (241 ) 241 1.409 500 500 (475) 475 1,409 (276) 276 (909) 500 500 102 500
:'00 (S8) 500 (157) 157 500 500 (85) R5 500 500 (120) 1211 500
""
500
Endin~ Balance
ll
500
.I0fo
(6.,00)
Betii Earn Out Segregah:d Funds AERA Rc:strit~d Cash Contribution Nob!. Rc.'trii1.ct ish Contribution Ending Halance
~
7,106
7,106
~
36
36 36
(25)
455
1,510
945
669
(64)
(930)
3,790
2.233
(38)
(394)
1.468
i;.309
.i,IH2
i of3
i 211iV200Q
~"minl'~f!:flll'
26,956 26,815 25,900 26,768 26,721 26.675 26.62S 25.206 26,909 26.K62
il
m.
7flO 8/28 9/25 9/11 7/17 7/31 8114
11
m
8/2t
9fl8
26,089 7,OQ8 25.900
~
26,250
26,204
BalTds produce
6.047 5.Q65 6.433
Rcvenue receipts
2,246
388 749 462
1.706 630
6"
Royaliy payments LOE SG&A I pl.'Tfonnancc bond Critical VI,,'ldor payments Operaiing outflows
41J
2.068
631 399 2.931 .H9 6.fl54 411 401
2,3.1
630
2,624
,,88 749 (74Q) 15 117 6,636 462 (630)
(401)
(2.337)
125 117 166 166 166 166
5.554
(399)
(2.624)
('"')
(2.931)
15 132
1i5
in
.,m~
1,923 174 174 1.400 1.921 1.920 174
(2.192) (525) (720 _5.429 (2.461) (565) (795) 5.888 (2,7901 (505) (865) 6.,"9 (3.077)
1.25
1327
1,135
BalTels produce
Revi;nui; ri;ciipts
1.40 S
60 44 160 160 53 7 45 5~
1,760
H2
Royalty pymcnl:i LOE SG&A I pcrfonnancc bond Unific Coirunand Critical \'i;ndor payini;nts Oper.iing outflows
4'
74 10
"
70 242 (242) 22 88 43 43 (194) (59) (226) (192) (59) 43 59 226 59 194 192 377 763
60 10
160 S2
184 10
153 39
153 73
~3R 3
99 50
340 (340)
149 1.611
(iox)
PO)
22
!.
(115)
.J
75t( S (345)
1,596 47 25 732
1l.'i'.'lrii.I'lT..m'i'"
47 176 25 563 495 674 25 441 299 25 9t)5 169 25 751 47 25 336
2;
575
Corporaie SC&A & Oihcr Contingent)' Capex Profi;:;slOnal Fi;c::; Monthly Interc:1 Paynii:oi 47 25 369 563 169 25 40 401 25 19' 574
313 25 472
"94 15 12H2
6,047
2,445 2,'677 641 (641)
~
2l
(53!)
(2,877)
5,354
:'eI Oper iing Cash Flow Cumulaiive ;-et Operaiing Cash Flow Rolling Cumulative Nel Operating Cash Flow
0..10,
(2..62)
(5.2J9)
516 298
(2.445) (5.755)
!.
5,965 52M 5.437
~
(279) (40)
6.433 840
~
(991) (6.870) 929
~ ~
(1.78)
1.0S5
\.760 3.287
(1.27)
(3.163) (4.441) 799
1,494) (4,935) 945
(546) 301
(l,t(t(li
(6.lX6) (707)
(5."'0)
407
9"
(172) (9Q5
(4,043) 11.028
(191) (575)
(~,29;)
3.146 2Q5 (234)
(In)
(17)
(172) (441) (563)
(17)
(19')
(574) (134) (472) (185) (7.12) (147) 11.11 (UR)
Total Capi:x Tolal Professional rL"C Monthly lnlcrcsl Payment (32Q) (563) (495)
(17::) (336)
i3(9)
(1202)
(1,108) 22.136 (1.309) 23.445
4.587 18.858
(3,869) 22.727
ii~:miliill..
3,S43 0,276) (632) (2.034) 4.194 0,917) (914) (1.60) 4,690 0,730) (J ,309) (\.642) 4,369 (4,507)
PERL Balance
793 4.478 7'0 812 S25 4,!l52 807 842 841 7.237 781 X3t) 757 7,874
:'et Cash rlow PERL Borrowings PEAO Fuiiding CashSwc.-p Ending Balance
4 478 783 812 825 4,851 807 842 841 "1,2.3 _ 781 839 757 7.874 780
500 (1151 115 500 (92) Y2 500 7,344 500 500 (106) 106 500 7,106
(115) (92) (106) (n) (92) (126) (194) (150) (W2) (l3t)) (102) (2521 (345) (164) (43) (3.728) (H) (62) (75) (4.102) (57) (92) (91) (6.487) (31) (891 (7) (7.124)
500 500 500 (92) 92 500 500 (92) 92 500 500 (126) 126 500 500 (194) 194 500
3.400 xoo 2.200 4.100 1.z00 1,400 I,QOO 3,900 l,50n 1,900 3,100 4,7flO
(IOl)
102 500
(!9)
13'J 500
l51 345 1M
7,344
7,344
Cash Swc."
(1.140)
Ending Ralance
7,576
7.576
7,576
Bela Earn Oul Scgregatc. Ftmds AERA Ri;striti;d Cash Contribution Noblc Rl."Stril.1ed Cash Contrbution Ening Balanc
36 36
(238) (231)
36 36 36 36 36 36 36 36
7,576 36 36
7,576
36 36
7;576 36
7,576 36
7,576
36
7.576 36
7,576 36 (178)
7~76
214
7,576
36 (43)
36
36
36
ii
(J28)
767
214
2,138
(75)
(2)
1.143
1.308
1,809
(2.587)
1.469
1.811
1.953
(2,424)
i or3
12/IS/200t)
.:lI..~imJl1n.inll,'
25,855
.!
1l6
11113 12118 12/25
J. .!
il
Total
1,121,639 26,318
il
25,416 7.404 25.372 26,364
Barrels produce
26,250
22.558
26.204
25,550 7.641 25,550 25.505 25,461
27,4n
25,505 59,008
Rc:venuc: receipts
6.489
1.20
20,417 779 560 42,795
Royalty payments LOE SG&A I pertormance bond Critical vendor payments Operating outflows 553 628 388 592 382 1.955 593 489 592 2,4H2 482
5al
381 590
2,3H9 400
il,HtH
628 388 (38R) 54 54 54 48 3.941 (4R'l) 2.548 382 591 381 590 2,789 1.999 (5'l1) 592 2.964
489
(628)
54
(592) (590)
40 38
65 .18 65 3'
(382)
48
10 48 30 38 10 53 10 .18
7.04a
(2.a64)
(381)
4,615
(1.t9a)
1,805 5,466 8,942
\6,213
(700) (682) (442) 3,887 (543) (639) (429) 6,992 0,(27) (659) (449) (668) 4,512 (2.102)
.,r:,iinmn
52,884
Barrels produced
Revenue receipts
436
250 S
42 IS 42 65 16 95 15 75 13 10 J 10 592 26 501
50 S
5,594
1,640 4,481 2,044 SO 501
135 60 54
Unified Conund
249 107 111 618 139 27 23 (107) t24'l) 143 74 57 362
90
13 (13)
8,625
.:
(501)
(61')
(3,031)
727
(264) $ (143) $ 362 S (57) $ (107) $ 139 $ 27 $ (90) S (13) S - S (61') $ - ~$_ _I501)
(3,75S)
k!tl'l-ltr...I"mi....n'lll
Corporate SG&A & Other 200 114 427 114 201 104 383 129 201 104 310 122 797 205 13,165
ContingcncyCapex 25 25 25172 535 25 25 253S6 609 25 25 25 25 17,297 Fee 439 443 250 464 311 25 25 295 26R 25 25 205 305 321 1,075
436
250 7.641 1,002 885 (885) (3.182) 1,9lHt (453) (3.635) 3.769 135 1.429 (7971 (662) 1,634 (557) (1,219) 1,963
Professional
7.404
6')5
~ ~
(738) (1,957) 1,678
6.830 4.873 4.738
(73) (535) (83) (295) (569)
~
5,883 21.967
..
(3.179) 1.694 2,356
.!
(695) 999 2.11 ~ (88) (268) (93) OH6)
2.
(7JJ)
(1,382) (3X3) 1.574
4,oin
3.317
2.204
64,602 64.585
(2204)
18
~el Operating Cash Flow Cumulative Nel Operating Cash flow Rolling Cumulative Net Operating ('ash flow
(1.002) (2.297) 1,63H
(~,06)
(5.968)
(3.M7)
(79) (250) (79)
(79) (464) (556) (73) (172) (802) 26,505
2222 52'
(93) (609)
(3,534) 25,502 (1,174) 26,675
(103) (205)
I' (9'1)
I,HI4
Pll)
(1.187) 25,703
0,627)
24,998
(1,407) 26,405
(782) 27.186
2,671 24.516
(1,345) 27,850
2,330 27,450
(2.784) (30,235
(30235)
"lrl:m~H..:i.
U9
266 (1.021)
PERL Balance
(1,64) (1.64) (1.44) 3.172 (J,OMO) (941) (1.72) 5,973 (3,521) ().174) (1,466)
no 823 343 332 6,R21 263 298 255 7.933 .H6 276 2,IOO 1,500 uOO J,9(JC) 1,200 1,100 1.4011 I,SOO J,6t10 uno 2,100
1.00
3.191 4,300
(530) (573) (93) (82) (6,571) (13) (48) (5) (7,683) (661 (26) (16) (79) (7,491)
(13) 13 500 500 (618) (IS 500 500
823 343 332 6,821 263 298 255 7,933 316 276 266 329 7,741 266 359 50n 500 500 500 500 2.260 51m SOO 936 500 500 750 550
l50
(501) 360
359 359
Ending Balance
7,576
264 143 74 (1.760) 936 501 107 7~ 5~ 500 (436) ~O ILL 23 all 500 500 500 (250) (50)
7,576
7.576 7.576 7,576
7.576
7,576
7,576
7,576
Beta Earn Out Segregated Fund~ AERA Restricted Cash Contribution Nohle Restrcted Cash Contribution Ending Balance 7,576 444 444
7,576
7576
444 444
927 444
7,576 444
7,576
7,576
7,."76
7,576
7.576
7,576
7,576
7576
7,576
7.576
44
444
1,2117 444 3,3S2
444
444
444
444
444
444
444
67
44
(90)
444
(5.371)
1,087
444
1.102
444
1,745
444 (4,OM3)
444 1.134
44
2,074
444
l,l184
444 .H,lI 67
4,221
67
~
84
(4.691)
37,409
3 of)
12/18/200'l
Confidential
"-lJ'~-lL
20 90 96 96
175 9 9 162
50 23
97
Debtor ProfessionaL~ Albrecht DcGolyer and MacNaughton Jensen Lunny JIB Auditors Lazard
64 00
43
750 50
100 26 29
63
15 14 ~ 144
W
253
723
190
206 478
87
176 116 120 137
33 30 318
412
228
1,047 753
2.479
233
Pachulski Stang Ziehl & Jones LLP Rutan & Tucker LLP SchuUy. Robens Zolfo Cooper
i~
153 10 100 14 100 186 12 6 129 10
444
41 I
400
390 27
iX7
2.296
1.000
Lender Professionals
Andrews Kurth LLP Ashby & G~des Bingham I Rise Energy Counsel
Reed Ferril
257 2 23
I 3
36 148 30
719
315 56 1.510 60
100
Skadden
226
lOG
25 259
900
iso
79 1,605
Steptoe
13
i07
io
658
)0
31
21
ncloinc
18 3
24
5 16
99 22 40
iii
218
Other
24
15
45
23
20
105 53
---- ~ -- -- -- ~ ~ ~~~__~~ ~~
)6
2
8 3 101 10 114 13 100 5 5 15 8 8 15 5 5 18 101 53 5 34 5 150 101
3.050
1,250
97
162
55 56
iso
250
71 8
Lard
Ii
87 67 38 22
942
134
750
Netherland Sewell
Ii
514
32R
276 65
154
50
285 90
200
150 150
400
400
3,622
iso iso
220 300
129 10 100 196
1.473 1,269
Omni Management Pachulski Slang Ziehl & Jones LLP Rutan & Tucker LLP SchuUy, Roberts Zolfo Cooper
444 400
79
13
iso
20
100
2.787
1.000
Lender Professionals
Andrews Kunh LLP Ashby & Geddes Bingham I Rise Energy Counsel
257
6 15 186 15
6 2 107 7
472
3
10 150 i
127 14
100
100
100
245 56 1.747
)
29 82
543
115 141
22 82
6 6 148 9 25 113
338
iso
100
100
100
58 79 1,805
Steptoe
74
Pepper Hamilton
10
i~
Dcloine
21
147 37 74 15
22
30
17
25 8 20
25 6 10
10 10
75 10 10
75 10 10
153
276
Other
US Trustee
15
15
15
15
29
15 9
15 20
15 25
15 25
156 108
3.050
----- ~ ~ -- _ -- ~ ~ ~ ~ ~ ~ _ ~~~~
i ort
12/ I 812009
Capex Summary
Confidential
3/20
6/5
3/27
4/3
4/10
4/17
4/24
5/8
5/15 5/22 5/29
6/12
53
10 10 10
28
28
28
28
28
Gas Scrubber - 35 Ib
Ellen Center Crane Repairs Centaur Turbine Overhaul #2 Eureka Additional Shipping Pump
io
38
16 7 7 7 6 16 16
io
38
16 7
6 6 6
13 13
28 42 67 20 27
28 42 67 20 27
42 67 20 27
13
1083
13 13
6 6
67 67
25
17
7 20 20
6 6 6 25
5
6
13
2012 2013
17 12 12 17
67 67 25 25
5
67 67 25
Eureka RTP #5 Eureka RTP #6 Annual Inspection 6" & 10" Lines
12
20 20 40 20
4
25
5
25
5
13
3
13
3
40 20 4
20 20 40 20 4
20 20 40 20 4
20 20 40 20 4
100 75 38
100
75 38
28
28
28
S-02 AlB Roof repair Ellen Marine Growth Removal Elly SalU Turbine Repair #2 Elly Sulfa Treat Changeout #1 Elly Centaur Turbine Overhaul #3 Elly Dehydration Train Repairs # i
40 40
40
40
40
50
50
50
50
50
16
50
16
1087 1077 1060 1012 1076 1093 1088 1092 1096 1094 THD
TBD
1097 1087
Filter Media Changcout #1 Wcmco A Repairs Bi-Annual Inspect 16" Line Rc-inspcction of6ll & 10" Lines
527
261
527
437
261
261
261
261
124
124
124
124
293
293
i ot4
12/18/2009
Capex Summary
Confidential
7/10
7/17
7/24
7/31
8/7
8/14
8/21
8/28
9/4
9/11
Gas Scrubber - 35 Ib
Ellen Center Crane Repairs Centaur Turbine Overhaul #2 Eureka Additional Shipping Pump
2012 2013
13
13
3 3
Eureka RTP #4 Eureka RTP #5 Eureka RTP #6 Annual Inspection 6" & 10" Lines
100 100
52
52 52
S-02 AI Rootrepair
75 38
24 75 38 20 20
24
20
20
20
100
50
16
16
13 13
50
13
40
13
40
40
40
40
13
50
16
100 50
16
100 50
16
100 50
16
40 40
13
40 40
13
Ellen Marine Growth Removal Elly Saturn Turbine Repair #2 Elly Sulfa Treat Changeout # 1 Elly Centaur Turbine Overhaul #3 Elly Dehydration Train Repairs #1 Eureka East Crane Repairs
TBD TBD
1097 1087
1087 1077 1060 1012 1076 1093 1088 1092 1096 1094
Wemco A Repairs
293
125
125
125
125
166
166
166
166
117
117
Footnote Inclusion of a project in the list above means commitments are being made: payments may continue beyond the budget period shown above.
2ot4
i 21 i 8/2009
Capex Summary
Confidential
10/16
10/23
10/30
116
1113
Gas Scrubber - 35 Ib
Ellen Center Crane Repairs Centaur Turbine Overhaul #2 Eureka Additional Shipping Pump
Eureka RTP #5
Eureka R TP #6
24
16
10
10
40 40
i3
40 40
13
13
40 40
13
13 13
13 13 13 13
13
TBD TBD
10
5 5 5
10
10
13
13
6 6
i3
13 13
13
6 6
13 13
Ellen Marine Growth Removal Elly Saturn Turbine Repair #2 Elly Sulfa Treat Changeout #1 Elly Centaur Turbine Overhaul #3 Elly Dehydration Train Repairs # 1 Eureka East Crane Repairs Filter Media Changeout #1 Weinco A Repairs Bi-Anual Inspect 16" Line Re-inspection of6" & 10" Lines
1097 1087
54
54
54
54
48
48
Footnote Inclw;ion of a project in the list above means commitments are being made: payments may continue beyond the budget period shown above.
30l4
12/18/2009
Capex Summary
Confidential
1127
1/1
1211
1218
1225
Total
Total AFE
310 822
440
179 125 231
245
100
130
290
189
Eureka R TP #5 Eureka R TP #6
2012 2013
Annual Inspection 6" & 10" Lines EdithiElly Power Cable (Prelim.)
10
10 6 6
250
125
297 250
135
Ellen Marine Growth Removal Elly Saturn Turbine Repair #2 Elly Sulfa Treat Changeout #1 Elly Centaur Turbine Overhaul #3 Elly Dehydration Train Repairs #1 Eureka East Crane Repairs
6 6
13
13
1087 1077 1060 1012 1076 1093 108S 1092 1096 1094
6
5 5 7 5
Wemco A Repairs
10
i5
200 400
7 10 7
10
7 10
150 175
15
35
35
85 85 80
68
68
78
103
103
7,271
Footnote Inclusion of a project in the list above means commitments are being made; payments may continue beyond the budget period shown above,
4 of 4
i 21 i 8/2009
Exhibit B
(Appendix B to Credit Agreement - Attached)
674/023353-0035
1058058.02 a I 2118/09
-9-
APPENDIX B TO SENIOR SECURED SUPER PRIORITY PRIMING DEBTOR IN POSSESSION CREDIT AND GUARANTY AGREEMENT
PACIFIC ENERGY RESOURCES LTD. PACIFIC ENERGY ALASKA HOLDINGS, LLC PACIFIC ENERGY ALASKA OPERATING LLC PETROCAL ACQUISITION CORP. SAN PEDRO BAY PIPELINE COMPANY CARNEROS ACQUISITION CORP. CARNEROS ENERGY, INC. GOTLAND OIL, INC.
111 W. Ocean Blvd., Suite 1240 Long Beach, California 90802 Attention: Acting Chief Executive Officer Telecopier: 562-628-1526 Email: gtywoniuk(gpacenergy.com
with a copy to:
Costa Mesa, California 92626 Telecopier: 714-546-9035 Attention: Gregg Amber Email: gamber(grutan.com
WIRING INSTRUCTIONS FOR PAYMENTS TO ADMINISTRATIVE AGENT
Bank - Wells Fargo Bank, N.A.
Syndicate and Private Level Credit (Financials, Credit Agreements, Amendments, Waivers,
Compliance ):
Greenwich, Connecticut 06830 Attention: Benjamin Tecmire Telecopier: 203-542-4162 Email: creditadmin(gsilverpointcapital.com
Greenwich, Connecticut 06830 Attention: Benjamin Tecmire Telecopier: 203-542-4162 Email: creditadmin(gsilverpointcapital.com
Rise Energy Beta, LLC
201 E. John Carpenter Freeway, Suite 610
Irving, TX 75062
Attn: Dickie Hunter
Telecopier: 972.556.2953
Email: hunter(grise-energy.com
With a copy to
Rise Energy Beta, LLC c/o Capitol Corporate Services, Inc.
800 Brazos, Suite 400
Austin, TX 78701
Attn: Brian James Jennings.
Telecopier: 972.556.2953
Email: brianjamesjennings(grise-energy.com
Robert D. Albergotti Haynes and Boone, LLP 2323 Victory Avenue, Suite 700 Dallas, TX 75219 Telecopier: 214.200.0350 Email: Robert.Albergotti(ihaynesboone.com