Estimated Capital Sources & Expenditures
----------------------------------------
Our capital expenditures for the twelve-month period ending March 31, 2003
are estimated to be approximately $6 million. The combined capital sources
available for these expenditures are estimated to be $31.7 million over the same
period, resulting in estimated remaining available capital in the approximate
amount of $25.7 million. These capital expenditures and sources of capital are
described in more detail in the table below.
Estimated Capital Sources
Pro forma working capital(1) $ 4,200,000
Estimated net cash earnings(2) 5,000,000
Marketable securities(3) 25,000,000
Estimated loan value of oil
and gas properties(4) 10,000,000
------------
Estimated total capital sources $ 44,200,00
============
Long-term debt(1) $ 12,500,000
------------
Estimated net capital sources $ 31,700,000
============
Estimated Capital Expenditures
Oil Projects
Diamond M project(5) $ 1,000,000
Page, Hulldale, West World(6) 1,000,000
Gas Projects
Yegua, Frio(7) 3,000,000
Cook Mountain project(8) 1,000,000
------------
Estimated capital expenditures $ 6,000,000
------------
Estimated remaining available capital(9) $ 25,700,000
============
___________________
(1) As of March 31, 2002. This amount excludes $3,300,000 of current maturities
of long-term debt. We are currently reviewing with our bank lender the
redetermination of the borrowing base under our revolving credit facility,
and anticipate extending the facility with an increased borrowing base
secured by our oil and gas properties and marketable securities. We
anticipate that these changes in the revolving credit facility will result
in the elimination of current maturities of long-term debt during the
remainder of the current fiscal year and the first quarter of 2003.
(2) Estimated net cash earnings is Adjusted EBITDA less interest expense.
Adjusted EBITDA represents earnings before interest expense, dividends,
income taxes, depreciation, depletion and amortization, change in fair
value of derivatives, and equity income or loss in earnings of First
Permian, L.P. Adjusted EBITDA is not intended to represent cash flow or any
other measure of performance in accordance with GAAP. Net cash earnings and
-10-
adjusted EBITDA are included in this table because we believe that
investors find them to be useful analytical tools. Other companies may
calculate Adjusted EBITDA differently, and we cannot assure that such
figures are comparable with similarly titled figures for such other
companies.
(3) Marketable securities includes 933,589 shares of common stock of Energen
Corporation. On June 10, 2002, the last sale price of Energen's common
stock was $25.16.
(4) This amount is the estimated loan value of our oil and gas properties,
based on our bank lender's loan parameters.
(5) We have budgeted $1,000,000 for our proposed activities in the Diamond M
Project located in Scurry County, Texas. This amount represents our pro
rata share of drilling and completion costs for four development wells on
this project.
(6) We have budgeted $1,000,000 for our proposed activities in the Permian
Basin of west Texas. This amount represents our pro rata share of the
estimated costs associated with exploitation and enhancement work on
twenty-five wells on our Permian Basin properties.
(7) The estimated expenditures of $3,000,000 represents our pro rata share of
the drilling and completion costs of fifteen Yegua/Frio 3-D seismic
development wells in Jackson and Wharton Counties, Texas.
(8) We have drilled one well and anticipate drilling a second well in our Cook
Mountain Gas project, located in Liberty County, Texas. Our pro rata share
of the estimated costs to drill and complete two wells in the Cook Mountain
Gas project is $1,000,000.
(9) The estimated remaining available capital will be budgeted and utilized
from time to time in connection with opportunities that are consistent with
our new business plan.
-11-
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
PARALLEL PETROLEUM CORPORATION
By: /s/ Larry C. Oldham
--------------------------------
Larry C. Oldham, President
Dated: June 14, 2002
-12-