Exhibit 15.4



LOGO





March 3, 2014

China
National Oil and Gas Exploration

And Development Corporation

International Holding Ltd (CNODCI)

No.6-1 Fuchengmen Beidajie

Xicheng District

Beijing, China 100034



|           |  |                                                                                               |  | 
|---------- |  | --------------------------------------------------------------------------------------------- |  | 
|Attention: |  | Mr. Bo Qiliang, President                                                                     |  | 
|           |  |                                                                                              
|Reference: |  | CNPC E&D Interest in PetroKazakhstan Inc. Evaluation of Crude Oil Reserves Third Party Report |  | 

Dear Sir:



|1. | INTRODUCTION
|-- | ------------

McDaniel & Associates Consultants Ltd. (McDaniel) was requested by PetroKazakhstan Inc. (PKI) to prepare an evaluation of the crude oil reserves and the net present values
of these reserves for the interests of PKI in the South Turgai Basin, Republic of Kazakhstan, effective as of December 31, 2013. McDaniel submitted to PKI an Executive Summary Report and Detailed Technical Report for the evaluation of PKI in
January 2014.

PKI is an integrated oil and gas company owned 67 percent by CNODCI and 33 percent by JSC KazMunaiGas
Exploration Production (KMG EP). PKI requested McDaniel to prepare this Third Party Report for CNODCI based on the 67 percent interest owned by CNODCI in PKI for the assets of CNODCI that are held within three operating subsidiaries:
PetroKazakhstan Kumkol Resources (PKKR), Kolzhan LLP (Kolzhan) and PetroKazakhstan Ventures Inc. (PKVI).

This report was prepared to support PKIs and CNODCIs annual securities filings with the SEC. The data employed in this evaluation and the assumptions and procedures used to estimate the
reserves and net present values are consistent with standard industry reserves evaluation procedures.



2200, Bow Valley Square 3, 255 - 5 Avenue SW, Calgary AB T2P 3G6    Tel:
(403) 262-5506    Fax: (403) 233-2744    www.mcdan.com



---

|                                                                                                |  |                       
|----------------------------------------------------------------------------------------------- |  | ----------------------
|CNODCI Interest in PetroKazakhstan Inc.
Evaluation of Oil and Gas Reserves  Third Party Report |  | Page 
 2 March 3, 2014





|2. | METHODOLOGY
|-- | -----------

Crude oil reserves estimates and their associated net present values were evaluated in this report by McDaniel & Associates Consultants Ltd. for the interests of PKI in Kazakhstan.

Essentially all of the basic information employed in the preparation of this report was obtained from PKI including geological,
geophysical, engineering and financial data. McDaniel utilized this data to prepare an independent assessment of the crude oil reserves as of December 31, 2013. The reserves estimates presented in this report have been prepared in accordance
with the United States Securities and Exchange Commission (SEC) reserves definitions and guidance (see Section 3). Only the proved reserves and sub-classifications were included in this report.

Net present value estimates were calculated based on future revenue forecasts. As per SEC guidelines, the future net revenues and net
present values presented were calculated using the first day of the month crude oil prices for each of the 12 months prior to the effective date of December 31, 2013 and were presented in United States dollars. No escalation of the prices were
made nor were the operating and capital costs increased for inflation in this evaluation. Future capital costs and operating costs were based on PKI budgets for each respective property with adjustments as deemed appropriate by McDaniel.



|3. | RESERVES DEFINITIONS
|-- | --------------------

The SEC reserves definitions are contained in the Final Rule of Modernization of Oil and Gas Reporting (17 CFR Parts 210, 211, 229 and 249) published by the SEC Regulation on January 14, 2009. A
summary of the key proved reserves definitions in Regulation S-X 210.4-10 is presented below.

Reserves

Reserves are estimated remaining quantities of oil and gas and related substances anticipated to be economically
producible, as of a given date, by application of development projects to known accumulations. In addition, there must exist, or there must be a reasonable expectation that there will exist, the legal right to produce or a revenue interest in the
production, installed means of delivering oil and gas or related substances to market, and all permits and financing required to implement the project. Note: Reserves should not be assigned to adjacent reservoirs isolated by major, potentially
sealing, faults until those reservoirs are penetrated and evaluated as economically producible. Reserves should not be assigned to areas that are clearly separated from a known accumulation by a non- productive reservoir (i.e. , absence of
reservoir, structurally low reservoir, or negative test results). Such areas may contain prospective resources (i.e., potentially recoverable resources from undiscovered accumulations).

Proved Oil and Gas Reserves

Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible  from
a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations  prior to the time at which contracts providing the right to operate expire, unless evidence indicates that
renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the
project within a reasonable time.



| | (i) | The area of the reservoir considered as proved includes:
| | --- | --------------------------------------------------------



| | (A) | The area identified by drilling and limited by fluid contacts, if any, and
| | --- | --------------------------------------------------------------------------



| |  |      |  | 
| |  | ---- |  | 
| |  | LOGO |  | 
| |  |      | 



---

|                                                                                                |  |                       
|----------------------------------------------------------------------------------------------- |  | ----------------------
|CNODCI Interest in PetroKazakhstan Inc.
Evaluation of Oil and Gas Reserves  Third Party Report |  | Page 
 3 March 3, 2014





| | (B) | Adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically
producible oil or gas on the basis of available geoscience and engineering data.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (ii) | In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons (LKH) as seen in a well
penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (iii) | Where direct observation from well penetrations has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap,
proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty.
| | ----- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (iv) | Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are
included in the proved classification when:
| | ---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (A) | Successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation
of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (B) | The project has been approved for development by all necessary parties and entities, including governmental entities.
| | --- | ---------------------------------------------------------------------------------------------------------------------



| | (v) | Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the
average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by
contractual arrangements, excluding escalations based upon future conditions.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Analogous Reservoir

Analogous reservoirs, as used in resources assessments, have similar rock and fluid properties, reservoir
conditions (depth, temperature, and pressure) and drive mechanisms, but are typically at a more advanced stage of development than the reservoir of interest and thus may provide concepts to assist in the interpretation of more limited data and
estimation of recovery. When used to support proved reserves, an analogous reservoir refers to a reservoir that shares the following characteristics with the reservoir of interest:



| | (i) | Same geological formation (but not necessarily in pressure communication with the reservoir of interest);
| | --- | ---------------------------------------------------------------------------------------------------------



| | (ii) | Same environment of deposition; (iii) Similar geological structure; and (iv) Same drive mechanism.
| | ---- | --------------------------------------------------------------------------------------------------

Reasonable Certainty

If deterministic methods are used, reasonable certainty means a high degree of confidence that the quantities will be recovered. If probabilistic methods are used, there should be at least a 90 percent
probability that the quantities actually recovered will equal or exceed the estimate. A high degree of confidence exists if the quantity is much more likely to be achieved than not, and, as changes due to increased availability of geoscience
(geological, geophysical, and geochemical), engineering, and economic data are made to estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.



| |  |      |  | 
| |  | ---- |  | 
| |  | LOGO |  | 
| |  |      | 



---

|                                                                                                |  |                       
|----------------------------------------------------------------------------------------------- |  | ----------------------
|CNODCI Interest in PetroKazakhstan Inc.
Evaluation of Oil and Gas Reserves  Third Party Report |  | Page 
 4 March 3, 2014





|4. | EVALUATION SUMMARY
|-- | ------------------



|4.1 | NET RESERVES
|--- | ------------

The net share of proved developed, proved undeveloped and total proved crude oil reserves as of December 31, 2013 attributable to CNODCI for each of the three subsidiary companies are summarized
below.

CNODCIS NET ENTITLEMENT OF PROVED RESERVES(1)

AS OF DECEMBER 31, 2013



|                |  |                 |        |  |                   |  |        |             |  |  |        | 
|--------------- |  | --------------- | ------ |  | ----------------- |  | ------ | ----------- |  |  | ------ | 
|                |  | ProvedDeveloped |        |  | ProvedUndeveloped |  |        | TotalProved | 
|Crude Oil, Mbbl |  |                 |        |  |                   |  |        |             |  |  |        | 
|PKKR            |  |                 | 37,598 |  |                   |  | 7,329  |             |  |  | 44,927 | 
|Kolzhan         |  |                 | 10,544 |  |                   |  | 7,957  |             |  |  | 18,501 | 
|PKVI            |  |                 | 236    |  |                   |  | 79     |             |  |  | 315    | 
|Total           |  |                 | 48,378 |  |                   |  | 15,365 |             |  |  | 63,743 | 



|(1) | Net entitlement reserves are the working interest reserves in each property after deducting royalties payable to others. In the case of all
properties, there are no royalties payable to others.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|4.2 | GROSS RESERVES
|--- | --------------

The total proved developed, proved undeveloped and total proved crude oil reserves as of December 31, 2013 for each of the three subsidiary companies are presented below for reference purposes only.
These gross reserves estimates are based on a 100 percent working interest in each of the properties and include all reserves attributable to government and working interest partners.

GROSS PROVED RESERVES

AS OF DECEMBER 31, 2013



|                |  |                 |        |  |                   |  |        |             |  |  |         | 
|--------------- |  | --------------- | ------ |  | ----------------- |  | ------ | ----------- |  |  | ------- | 
|                |  | ProvedDeveloped |        |  | ProvedUndeveloped |  |        | TotalProved | 
|Crude Oil, Mbbl |  |                 |        |  |                   |  |        |             |  |  |         | 
|PKKR            |  |                 | 56,116 |  |                   |  | 10,939 |             |  |  | 67,055  | 
|Kolzhan         |  |                 | 19,760 |  |                   |  | 21,122 |             |  |  | 40,882  | 
|PKVI            |  |                 | 470    |  |                   |  | 156    |             |  |  | 627     | 
|Total           |  |                 | 76,346 |  |                   |  | 32,217 |             |  |  | 108,564 | 



|4.3 | NEW PRODUCTION CONTRACTS
|--- | ------------------------

In 2013 PKKR received two new production contracts: Contract #3889 for the North Nuraly field and Contract #3939 for the South West Karabulak field. Before 2013 PKKR conducted exploration and appraisal
work on the North Nuraly and South West Karabulak oil fields within Exploration Contracts. A summary of the production and reserves assigned to the new production contracts are presented below.



| |  |      |  | 
| |  | ---- |  | 
| |  | LOGO |  | 
| |  |      | 



---

|                                                                                                |  |                       
|----------------------------------------------------------------------------------------------- |  | ----------------------
|CNODCI Interest in PetroKazakhstan Inc.
Evaluation of Oil and Gas Reserves  Third Party Report |  | Page 
 5 March 3, 2014



PKKR NEW PRODUCTION CONTRACT RESERVES

AS OF DECEMBER 31, 2013



|                                            |  |                     |       |  |                   |  |       |                  |  |  |                |  |  |  |       | 
|------------------------------------------- |  | ------------------- | ----- |  | ----------------- |  | ----- | ---------------- |  |  | -------------- |  |  |  | ----- | 
|                                            |  | 2013ProductionGross |       |  | 2013ProductionNet |  |       | TotalProvedGross |  |  | TotalProvedNet | 
|Crude Oil, MT                               |  |                     |       |  |                   |  |       |                  |  |  |                |  |  |  |       | 
|Contract #3889  North Nuraly Field         |  |                     | 89.7  |  |                   |  | 89.7  |                  |  |  | 411            |  |  |  | 411   | 
|Contract #3939  South West Karabulak Field |  |                     | 345.0 |  |                   |  | 345.0 |                  |  |  | 1,158          |  |  |  | 1,158 | 
|Total                                       |  |                     |       |  |                   |  |       |                  |  |  |                |  |  |  |       | 



|4.4 | NET PRESENT VALUES
|--- | ------------------

The net present values for the proved developed, proved undeveloped and total proved crude oil reserves as of December 31, 2013 attributable to CNODCI for each of the three subsidiary companies are
presented below. All of the net present values have been presented at a 10 percent discount rate.

CNODCI NET PRESENT VALUES DISCOUNTED AT
10 PERCENT

AS OF DECEMBER 31, 2013, $MM



|        |  |                 |     |  |                   |  |     |             |  |  |       | 
|------- |  | --------------- | --- |  | ----------------- |  | --- | ----------- |  |  | ----- | 
|        |  | ProvedDeveloped |     |  | ProvedUndeveloped |  |     | TotalProved | 
|PKKR    |  |                 | 711 |  |                   |  | 123 |             |  |  | 834   | 
|Kolzhan |  |                 | 163 |  |                   |  | 113 |             |  |  | 276   | 
|PKVI    |  |                 | 5   |  |                   |  | 1   |             |  |  | 5     | 
|Total   |  |                 | 879 |  |                   |  | 237 |             |  |  | 1,115 | 



|4.5 | NET PRESENT VALUES SENSITIVITY ANALYSIS
|--- | ---------------------------------------

A sensitivity analysis has been prepared for the net present values for the proved developed, proved undeveloped and total proved crude oil reserves as of December 31, 2013 attributable to CNODCI for
each of the three subsidiary companies. At the request of PKI, all of the oil prices, capital costs and operating costs have been escalated at 2 percent per year throughout the evaluation period.

CNODCI NET PRESENT VALUES SENSITIVITY DISCOUNTED AT 10 PERCENT

AS OF DECEMBER 31, 2013, $MM



|        |  |                 |     |  |                   |  |     |             |  |  |       | 
|------- |  | --------------- | --- |  | ----------------- |  | --- | ----------- |  |  | ----- | 
|        |  | ProvedDeveloped |     |  | ProvedUndeveloped |  |     | TotalProved | 
|PKKR    |  |                 | 723 |  |                   |  | 128 |             |  |  | 851   | 
|Kolzhan |  |                 | 169 |  |                   |  | 123 |             |  |  | 291   | 
|PKVI    |  |                 | 5   |  |                   |  | 0   |             |  |  | 5     | 
|Total   |  |                 | 897 |  |                   |  | 251 |             |  |  | 1,147 | 



|5 | SUMMARY TABLES
|- | --------------

Summary tables showing the reserves, future production forecasts and future revenue forecasts are presented in the Appendix for each of the three subsidiary companies.



| |  |      |  | 
| |  | ---- |  | 
| |  | LOGO |  | 
| |  |      | 



---

|                                                                                                |  |                       
|----------------------------------------------------------------------------------------------- |  | ----------------------
|CNODCI Interest in PetroKazakhstan Inc.
Evaluation of Oil and Gas Reserves  Third Party Report |  | Page 
 6 March 3, 2014





|6 | BASIS OF OPINION
|- | ----------------

McDaniel & Associates Consultants Ltd. has over 55 years of experience in the evaluation of oil and gas properties. McDaniel is registered with the Association of Professional Engineers and
Geoscientists of Alberta (APEGA). All of the professionals involved in the preparation of this report have in excess of 5 years of experience in the evaluation of oil and gas properties. Mr. Bryan Emslie, Senior Vice President, supervised the
preparation of this report. Mr. Emslie is a professional engineer registered with APEGA and has over 30 years of experience in the evaluation of oil and gas properties. All of the persons involved in the preparation of this report and
McDaniel & Associates are independent of PKI and CNODCI.

In preparing this report, we relied upon certain factual
information including ownership, well data, production data, prices, revenues, operating costs, capital costs, contracts, and other relevant data supplied by PKI. The supplied information was only relied upon where in our opinion it appeared
reasonable and consistent with our knowledge of the properties however no independent verification of the information was made.

This report was prepared by McDaniel for the use of PKI and CNODCI for its securities filings with the SEC and is not to be used for any
other purpose without the knowledge and consent of McDaniel & Associates Consultants Ltd.

We reserve the right to
revise any estimates provided herein if any relevant data existing prior to preparation of this report was not made available, if any data between the preparation date and the evaluation date of this evaluation were to vary significantly from that
forecast, or if any data provided was found to be erroneous.

Sincerely,

McDANIEL & ASSOCIATES CONSULTANTS LTD.

APEGA PERMIT NUMBER: P3145



|                     
|---------------------
|LOGO                 
|B. Emslie, P. Eng.   
|Senior Vice President
|                     
|BHE:jep              
|[13-0290]            



| |  |      |  | 
| |  | ---- |  | 
| |  | LOGO |  | 
| |  |      | 



---

CNPC E&D Interest in PKI PetroKazakhstan Kumkol Resources Summary of Reserves and Net Present
Values Effective December 31, 2013


Table 1 Summary of Reserves(1)(2)  Crude Oil Reserves  Bbls


Natural Gas Reserves


Natural Gas Liquids ReservesReserve Category

PropertyGrossMbbl


CompanyGrossMbbl


CompanyNetMbbl


PropertyGrossMMcf


CompanyGrossMMcf


CompanyNetMMcf


PropertyGrossMbbl


CompanyGrossMbbl


CompanyNetMbblProved Developed Reserves


56,116



37,598



37,598























Proved Undeveloped Reserves


10,939



7,329



7,329























Total Proved Reserves


67,055



44,927



44,927























  Crude Oil Reserves  Tonnes


BOE Reserves(3)PropertyGrossMT


CompanyGrossMT


CompanyNetMT


PropertyGrossMbbl


CompanyGrossMbbl


CompanyNetMbblProved Developed Reserves


7,241



4,852



4,852



56,116



37,598



37,598Proved Undeveloped Reserves


1,413



947



947



10,939



7,329



7,329Total Proved Reserves


8,655



5,799



5,799



67,055



44,927



44,927 Summary of Company Share of Net Present Values Before Income Taxes  $MM US DollarsReserve Category

0.0%


5.0%


10.0%


15.0%


20.0%Proved Developed Reserves


1,325



1,199



1,095



1,010



938Proved Undeveloped Reserves


305



259



224



195



172Total Proved Reserves


1,630



1,458



1,319



1,205



1,109 Summary of Company Share of Net Present Values After Income Taxes  $MM US DollarsReserve Category

0.0%


5.0%


10.0%


15.0%


20.0%Proved Developed Reserves


876



785



711



651



601Proved Undeveloped Reserves


176



146



123



104



90Total Proved Reserves


1,051



930



834



755



690  (1)
The above reserves estimates are presented after applying license expiry and economic limit cutoffs. (2)
Company Gross reserves are based on Company working interest share of the reserves for each property. Company Net reserves are the working interest
reserves in each property after deducting royalties payable to others. In the case of all properties, there are no royalties payable to others. (3)
Based on a gas to BOE conversion of 6:1




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

CNPC E&D Interest in PKI PetroKazakhstan Kumkol Resources Forecast of Production and
Revenues Proved Developed Reserves Effective December 31, 2013


Table 2 Property Gross Share of Production and Gross Revenues  Crude Oil


Natural Gas


Natural Gas Liquids


TotalSalesRevenueUS$MMYear

ProducingWellCount


DailyRateBopd


AnnualVolumeMbbl


AnnualVolumeMT


CrudeOil PriceUS$/bbl


SalesRevenueUS$MM


AnnualVolumeMMcf


NaturalGas PriceUS$/Mcf


SalesRevenueUS$MM


AnnualVolumeMbbl


NGLPriceUS$/bbl


SalesRevenueUS$MM2014


521



44,608



16,282



2,108



79



1,286



























1,2862015


523



34,299



12,519



1,621



79



993



























9932016


497



25,980



9,483



1,229



80



763



























7632017


451



19,414



7,086



918



81



571



























5712018


390



12,974



4,735



612



80



380



























3802019


264



7,690



2,807



359



79



223



























2232020


152



4,424



1,615



206



78



126



























1262021


138



2,517



919



117



78



71



























712022


32



788



287



37



68



19



























192023


26



575



210



27



67



14



























142024


24



473



173



23



67



11



























112025


















































2026


















































2027


















































2028


















































Rem.


















































Total










56,116



7,257







4,458



























4,458 Property Gross Share of Royalties, Expenses, Taxes and Net Cash Flow  Year

TotalMETUS$MM


TotalMET%


ExportRent TaxUS$MM


ExportRentTax %


TotalOperatingCostsUS$MM


Aband.CostsUS$MM


CapitalCostsUS$MM


Hist. Costs& Com.BonusUS$MM


Net CashFlow B. TaxUS$MM


PropertyTaxUS$MM


CorporateTaxUS$MM


ExcessProfitsTaxUS$MM


Net CashFlow A. TaxUS$MM2014


79



6



240



19



206



0



106







654



7



130



134



3832015


58



6



187



19



190



0



100



1



457



7



89



77



2832016


41



5



148



19



175



0



56







343



7



60



42



2332017


28



5



112



20



157



1



23







251



6



39



19



1872018


18



5



74



19



126



6



12







145



5



18



5



1162019


11



5



42



19



93



11



2







65



3



9



1



512020


6



5



23



18



53



0



1







43



2



4



0



372021


3



5



13



18



35



8











12



1



1







92022


1



4



2



13



12



1











4



0



0







32023


1



4



2



12



9















3



0



0







32024


0



4



1



12



7



1











1



0











12025


















































2026


















































2027


















































2028


















































Rem.


















































Total


246



6



845



19



1,063



27



298



1



1,978



40



351



280



1,307




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

Company Working Interest Share Summary  Year

GrossAnnualOilProductionMbbl


NetAnnualOilProductionMbbl


NetAnnual GasProductionMMcf


NetAnnual NGLProductionMbbl


GrossSalesRevenueUS$MM


TotalMETUS$MM


ExportTaxUS$MM


Operating& Aband.CostsUS$MM


CapitalCostsUS$MM


Hist. Costs& Com.BonusUS$MM


Net CashFlow 
B.TaxUS$MM


TotalTaxesUS$MM


Net CashFlow A.T.US$MM2014


10,909



10,909











861



53



161



138



71







438



182



2572015


8,388



8,388











665



39



126



127



67



0



306



116



1902016


6,354



6,354











511



27



99



117



38







229



73



1562017


4,748



4,748











383



18



75



106



15







168



43



1252018


3,173



3,173











255



12



49



88



8







97



19



782019


1,880



1,880











149



7



28



70



1







43



9



342020


1,082



1,082











85



4



16



36



0







29



4



252021


616



616











48



2



9



29











8



2



62022


193



193











13



1



2



8











3



0



22023


141



141











9



0



1



6











2



0



22024


116



116











8



0



1



6











1



0



12025


















































2026


















































2027


















































2028


















































Rem.


















































Total


37,598



37,598











2,987



165



566



731



200



0



1,325



449



876




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

CNPC E&D Interest in PKI PetroKazakhstan Kumkol Resources Forecast of Production and
Revenues Total Proved Reserves Effective December 31, 2013


Table 3 Property Gross Share of Production and Gross Revenues  Crude Oil


Natural Gas


Natural Gas Liquids


TotalSalesRevenueUS$MMYear

ProducingWellCount


DailyRateBopd


AnnualVolumeMbbl


AnnualVolumeMT


CrudeOil PriceUS$/bbl


SalesRevenueUS$MM


AnnualVolumeMMcf


NaturalGas PriceUS$/Mcf


SalesRevenueUS$MM


AnnualVolumeMbbl


NGLPriceUS$/bbl


SalesRevenueUS$MM2014


540



47,485



17,332



2,245



79



1,363



























1,3632015


574



40,983



14,959



1,939



79



1,177



























1,1772016


567



32,558



11,884



1,542



80



953



























9532017


528



24,845



9,068



1,177



80



729



























7292018


466



16,557



6,043



781



80



484



























4842019


314



9,620



3,511



448



79



278



























2782020


204



5,944



2,169



276



78



170



























1702021


188



3,535



1,290



164



78



100



























1002022


49



968



353



46



68



24



























242023


38



675



247



32



67



16



























162024


36



543



198



26



67



13



























132025


















































2026


















































2027


















































2028


















































Rem.


















































Total










67,055



8,676







5,307



























5,307 Property Gross Share of Royalties, Expenses, Taxes and Net Cash Flow  Year

TotalMETUS$MM


TotalMET%


ExportRentTaxUS$MM


ExportRent Tax%


TotalOperatingCostsUS$MM


Aband.CostsUS$MM


CapitalCostsUS$MM


Hist. Costs& Com.BonusUS$MM


Net CashFlow B. TaxUS$MM


PropertyTaxUS$MM


CorporateTaxUS$MM


ExcessProfitsTaxUS$MM


Net CashFlow A. TaxUS$MM2014


83



6



253



19



212



0



158







658



7



137



142



3712015


72



6



218



19



201



0



128



1



556



8



112



108



3282016


51



5



184



19



188



0



71







458



8



84



70



2972017


40



5



142



19



169



1



31







347



7



57



38



2442018


23



5



93



19



137



6



15







210



6



30



11



1622019


13



5



52



19



100



11



2







100



4



15



3



782020


8



5



31



19



60



0



1







70



2



8



0



592021


5



5



18



18



45



9











24



2



1







202022


1



4



3



13



13



1











6



0



1







52023


1



4



2



12



10















4



0



0







42024


1



4



2



12



9



1











1



0











12025


















































2026


















































2027


















































2028


















































Rem.


















































Total


297



6



999



19



1,144



29



404



1



2,433



45



446



373



1,569




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

Company Working Interest Share Summary  Year

GrossAnnual OilProductionMbbl


NetAnnual OilProductionMbbl


NetAnnual GasProductionMMcf


NetAnnual NGLProductionMbbl


GrossSalesRevenueUS$MM


TotalMETUS$MM


ExportTaxUS$MM


Operating& Aband.CostsUS$MM


CapitalCostsUS$MM


Hist. Costs& Com.BonusUS$MM


Net CashFlow 
B.TaxUS$MM


TotalTaxesUS$MM


Net CashFlow A.T.US$MM2014


11,612



11,612











913



56



169



142



106







441



193



2482015


10,022



10,022











789



48



146



135



86



0



373



153



2202016


7,962



7,962











638



34



123



126



47







307



108



1992017


6,076



6,076











488



26



95



114



20







232



69



1642018


4,049



4,049











324



16



63



96



10







140



32



1092019


2,352



2,352











186



9



35



74



1







67



15



532020


1,454



1,454











114



5



21



40



0







47



7



392021


864



864











67



3



12



36











16



2



142022


237



237











16



1



2



9











4



1



32023


165



165











11



0



1



7











3



0



22024


133



133











9



0



1



7











1



0



12025


















































2026


















































2027


















































2028


















































Rem.


















































Total


44,927



44,927











3,556



199



669



786



271



0



1,630



579



1,051




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

CNPC E&D Interest in PKI Kolzhan LLP Summary of Reserves and Net Present Values
Effective December 31, 2013


Table 4 Summary of Reserves(1)(2)  Crude Oil Reserves  Bbls


Natural Gas Reserves


Natural Gas Liquids ReservesReserve Category

PropertyGrossMbbl


CompanyGrossMbbl


CompanyNetMbbl


PropertyGrossMMcf


CompanyGrossMMcf


CompanyNetMMcf


PropertyGrossMbbl


CompanyGrossMbbl


CompanNetMbblProved Developed Reserves


19,760



10,544



10,544























Proved Undeveloped Reserves


21,122



7,957



7,957























Total Proved Reserves


40,882



18,501



18,501























  Crude Oil Reserves  Tonnes


BOE Reserves(3)PropertyGrossMT


CompanyGrossMT


CompanyNetMT


PropertyGrossMbbl


CompanyGrossMbbl


CompanyNetMbblProved Developed Reserves


2,491



1,321



1,321



19,760



10,544



10,544Proved Undeveloped Reserves


2,713



1,018



1,018



21,122



7,957



7,957Total Proved Reserves


5,204



2,339



2,339



40,882



18,501



18,501 Summary of Company Share of Net Present Values Before Income Taxes  $MM US DollarsReserve Category

0.0%


5.0%


10.0%


15.0%


20.0%Proved Developed Reserves


354



311



278



251



229Proved Undeveloped Reserves


385



296



235



191



159Total Proved Reserves


739



607



513



442



388 Summary of Company Share of Net Present Values After Income Taxes  $MM US DollarsReserve Category

0.0%


5.0%


10.0%


15.0%


20.0%Proved Developed Reserves


216



186



163



145



131Proved Undeveloped Reserves


196



146



113



89



73Total Proved Reserves


411



332



276



235



203  (1)
The above reserves estimates are presented after applying license expiry and economic limit cutoffs. (2)
Company Gross reserves are based on Company working interest share of the reserves for each property. Company Net reserves are the working interest
reserves in each property after deducting royalties payable to others. In the case of all properties, there are no royalties payable to others. (3)
Based on a gas to BOE conversion of 6:1




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

CNPC E&D Interest in PKI Kolzhan LLP Forecast of Production and Revenues
Proved Developed Reserves Effective December 31, 2013


Table 5 Property Gross Share of Production and Gross Revenues  Crude Oil


Natural Gas


Natural Gas Liquids


TotalSalesRevenueUS$MMYear

ProducingWellCount


DailyRateBopd


AnnualVolumeMbbl


AnnualVolumeMT


CrudeOil PriceUS$/bbl


SalesRevenueUS$MM


AnnualVolumeMMcf


NaturalGas PriceUS$/Mcf


SalesRevenueUS$MM


AnnualVolumeMbbl


NGLPriceUS$/bbl


SalesRevenueUS$MM2014


78



13,062



4,768



602



62



297



























2972015


80



9,935



3,626



457



63



227



























2272016


80



7,802



2,848



359



71



203



























2032017


78



6,328



2,310



291



71



164



























1642018


75



5,255



1,918



242



71



137



























1372019


73



4,057



1,481



187



71



105



























1052020


70



3,258



1,189



150



71



85



























852021


64



2,175



794



100



71



56



























562022


60



1,499



547



69



70



39



























392023


31



766



279



35



68



19



























192024


















































2025


















































2026


















































2027


















































2028


















































Rem.


















































Total










19,760



2,491







1,331



























1,331 Property Gross Share of Royalties, Expenses, Taxes and Net Cash Flow  Year

TotalMETUS$MM


TotalMET%


ExportRentTaxUS$MM


ExportRentTax %


TotalOperatingCostsUS$MM


Aband.CostsUS$MM


CapitalCostsUS$MM


Hist. Costs& Com.BonusUS$MM


Net CashFlow B. TaxUS$MM


PropertyTaxUS$MM


CorporateTaxUS$MM


ExcessProfitsTaxUS$MM


Net CashFlow 
A.TaxUS$MM2014


14



5



22



7



52



0



40



7



161



1



36



53



722015


10



4



18



8



41



0



35







123



1



26



36



602016


8



4



28



14



40



0



23







103



1



20



19



622017


7



4



23



14



38



0



12







84



1



15



11



562018


6



4



19



14



37



0



8







67



1



12



6



482019


4



4



15



14



36



0



1







49



1



7



2



392020


4



4



12



14



34



0



1







35



1



5



0



292021


2



4



8



14



30



0











16



1



1







142022


2



4



5



14



27



0











5



1



0







42023


1



4



2



12



14



1











0



0











02024


















































2025


















































2026


















































2027


















































2028


















































Rem.


















































Total


58



4



152



11



349



3



120



7



643



9



123



127



384




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

Company Working Interest Share Summary  Year

GrossAnnual OilProductionMbbl


NetAnnual OilProductionMbbl


NetAnnual GasProductionMMcf


NetAnnual NGLProductionMbbl


GrossSalesRevenueUS$MM


TotalMETUS$MM


ExportTaxUS$MM


Operating& Aband.CostsUS$MM


CapitalCostsUS$MM


Hist. Costs& Com.BonusUS$MM


Net CashFlow 
B.TaxUS$MM


TotalTaxesUS$MM


Net CashFlowA.T.US$MM2014


2,482



2,482











160



8



15



27



17



2



91



47



432015


1,921



1,921











124



6



12



23



15







69



33



362016


1,527



1,527











107



4



14



22



10







57



22



342017


1,237



1,237











87



4



12



21



5







46



15



312018


1,011



1,011











71



3



10



20



3







35



10



262019


792



792











56



2



7



20



1







26



5



202020


637



637











45



2



6



19



0







18



3



152021


437



437











31



1



4



16











9



1



82022


312



312











22



1



3



15











3



0



32023


187



187











13



1



2



10











0



0



02024


















































2025


















































2026


















































2027


















































2028


















































Rem.


















































Total


10,544



10,544











715



32



83



193



51



2



354



138



216




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

CNPC E&D Interest in PKI Kolzhan LLP Forecast of Production and Revenues
Total Proved Reserves Effective December 31, 2013


Table 6 Property Gross Share of Production and Gross Revenues  Crude Oil


Natural Gas


Natural Gas Liquids


TotalSalesRevenueUS$MMYear

ProducingWellCount


DailyRateBopd


AnnualVolumeMbbl


AnnualVolumeMT


CrudeOil PriceUS$/bbl


SalesRevenueUS$MM


AnnualVolumeMMcf


NaturalGas PriceUS$/Mcf


SalesRevenueUS$MM


AnnualVolumeMbbl


NGLPriceUS$/bbl


SalesRevenueUS$MM2014


81



14,697



5,364



678



62



330



























3302015


91



14,684



5,360



680



61



325



























3252016


101



14,732



5,377



683



73



390



























3902017


106



13,976



5,101



649



73



372



























3722018


105



12,340



4,504



574



73



329



























3292019


103



10,097



3,685



470



73



269



























2692020


97



8,398



3,065



391



73



224



























2242021


88



6,659



2,431



310



73



178



























1782022


81



5,119



1,868



238



73



137



























1372023


72



3,894



1,421



182



74



104



























1042024


27



2,289



836



108



75



63



























632025


24



1,815



663



86



75



50



























502026


22



1,439



525



68



75



40



























402027


20



1,141



417



54



75



31



























312028


18



723



264



34



75



20



























20Rem.


















































Total










40,882



5,204







2,862



























2,862 Property Gross Share of Royalties, Expenses, Taxes and Net Cash Flow  Year

TotalMETUS$MM


TotalMET%


ExportRent TaxUS$MM


ExportRentTax %


TotalOperatingCostsUS$MM


Aband.CostsUS$MM


CapitalCostsUS$MM


Hist. Costs& Com.BonusUS$MM


Net CashFlow 
B.TaxUS$MM


PropertyTaxUS$MM


CorporateTaxUS$MM


ExcessProfitsTaxUS$MM


Net CashFlow 
A.TaxUS$MM2014


15



5



23



7



54



0



48







190



1



43



69



762015


15



5



20



6



46



0



52



7



186



1



41



64



802016


23



6



58



15



46



0



40







223



1



46



62



1132017


20



5



56



15



46



0



22







227



2



44



60



1212018


18



6



50



15



45



0



8







208



1



39



52



1162019


15



6



41



15



43



0



1







169



1



31



38



992020


13



6



34



15



41



0



1







136



1



24



29



812021


8



4



27



15



37



0











106



1



19



22



642022


6



4



21



15



34



0











76



1



13



15



472023


5



4



16



15



30



2











52



1



9



10



332024


3



4



10



16



14



0











36



0



6



6



232025


2



4



8



16



13















27



0



5



3



182026


2



4



7



16



12















20



0



3



2



142027


1



4



5



16



10















15



0



2



1



112028


1



4



3



16



9















7



0



1







6Rem.


















































Total


146



5



378



13



480



4



171



7



1,676



12



327



433



904




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

Company Working Interest Share Summary  Year

GrossAnnual OilProductionMbbl


NetAnnual OilProductionMbbl


NetAnnual GasProductionMMcf


NetAnnual NGLProductionMbbl


GrossSalesRevenueUS$MM


TotalMETUS$MM


ExportTaxUS$MM


Operating& Aband.CostsUS$MM


CapitalCostsUS$MM


Hist. Costs& Com.BonusUS$MM


Net CashFlow 
B.TaxUS$MM


TotalTaxesUS$MM


Net Cash FlowA.T. US$MM2014


2,711



2,711











173



9



15



28



21







101



56



452015


2,589



2,589











163



8



13



25



22



2



93



49



442016


2,510



2,510











179



10



25



25



17







102



48



542017


2,323



2,323











166



8



24



25



9







101



45



562018


2,009



2,009











144



7



21



24



3







89



37



522019


1,634



1,634











118



6



17



23



1







71



28



432020


1,346



1,346











97



5



14



22



0







56



21



352021


1,067



1,067











77



3



11



20











43



15



272022


807



807











58



2



9



18











30



10



192023


599



599











43



2



6



17











19



7



122024


280



280











21



1



3



5











12



4



82025


222



222











17



1



3



4











9



3



62026


176



176











13



1



2



4











7



2



52027


140



140











11



0



2



3











5



1



42028


88



88











7



0



1



3











2



0



2Rem.


















































Total


18,501



18,501











1,288



65



167



243



72



2



739



327



411




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

CNPC E&D Interest in PKI PetroKazakhstan Ventures Inc. Summary of Reserves and Net Present
Values Effective December 31, 2013


Table 7 Summary of Reserves(1)(2)  Crude Oil Reserves  Bbls


Natural Gas Reserves


Natural Gas Liquids ReservesReserve Category

PropertyGrossMbbl


CompanyGrossMbbl


CompanyNetMbbl


PropertyGrossMMcf


CompanyGrossMMcf


CompanyNetMMcf


PropertyGrossMbbl


CompanyGrossMbbl


CompanyNetMbblProved Developed Reserves


470



236



236























Proved Undeveloped Reserves


156



79



79























Total Proved Reserves


627



315



315























  Crude Oil Reserves  Tonnes


BOE Reserves(3)PropertyGrossMT


CompanyGrossMT


CompanyNetMT


PropertyGrossMbbl


CompanyGrossMbbl


CompanyNetMbblProved Developed Reserves


62



31



31



470



236



236Proved Undeveloped Reserves


20



10



10



156



79



79Total Proved Reserves


82



41



41



627



315



315 Summary of Company Share of Net Present Values Before Income Taxes  $MM US DollarsReserve Category

0.0%


5.0%


10.0%


15.0%


20.0%Proved Developed Reserves


6



5



5



5



5Proved Undeveloped Reserves


1



1



1



1



1Total Proved Reserves


7



6



6



6



5 Summary of Company Share of Net Present Values After Income Taxes  SMM US DollarsReserve Category

0.0%


5.0%


10.0%


15.0%


20.0%Proved Developed Reserves


5



5



5



5



5Proved Undeveloped Reserves


1



1



1



0



0Total Proved Reserves


6



6



5



5



5  (1)
The above reserves estimates are presented after applying license expiry and economic limit cutoffs. (2)
Company Gross reserves are based on Company working interest share of the reserves for each property. Company Net reserves are the working interest
reserves in each property after deducting royalties payable to others. In the case of all properties, there are no royalties payable to others. (3)
Based on a gas to BOE conversion of 6:1




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

CNPC E&D Interest in PKI PetroKazakhstan Ventures Inc. Forecast of Production and
Revenues Proved Developed Reserves Effective December 31,2013


Table 8 Property Gross Share of Production and Gross Revenues  Crude Oil


Natural Gas


Natural Gas Liquids


TotalSalesRevenueUS$MYear

ProducingWellCount


DailyRateBopd


AnnualVolumeMbbl


AnnualVolumeMT


CrudeOil PriceUS$/bbl


SalesRevenueUS$M


AnnualVolumeMMcf


NaturalGas PriceUS$/Mcf


SalesRevenueUS$M


AnnualVolumeMbbl


NGLPriceUS$/bbl


SalesRevenueUS$M2014


6



642



234



30



54,440



12,756



10,156























12,7562015


6



399



146



19



54,440



7,922



8,095























7,9222016


6



248



90



12



75,048



6,783



6,135























6,7832017


























4,741























2018


























3,630























2019


























2,717























2020


























2,039























2021


























1,564























2022


























1,198























2023


























902























2024


























114























2025


















































2026


















































2027


















































2028


















































Rem.


















































Total










470



61







27,461



41,292























27,461 Property Gross Share of Royalties, Expenses, Taxes and Net Cash Flow  Year

TotalMETUS$M


TotalMET%


ExportRentTaxUS$M


ExportRentTax %


TotalOperatingCostsUS$M


Aband.CostsUS$M


CapitalCostsUS$M


Hist. Costs& Com.BonusUS$M


Net CashFlow 
B.TaxUS$M


PropertyTaxUS$M


CorporateTaxUS$M


ExcessProfitsTaxUS$M


Net CashFlow 
A.TaxUS$M2014


319



3











4,961



18



441







7,017



2



431







6,5842015


198



3











4,135



18



601







2,970



7











2,9632016


302



4



1,114



16



3,537



54



359



115



1,302



11











1,2912017


















































2018


















































2019


















































2020


















































2021


















































2022


















































2023


















































2024


















































2025


















































2026


















































2027


















































2028


















































Rem.


















































Total


819



3



1,114



4



12,632



90



1,401



115



11,290



21



431







10,838




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

Company Working Interest Share Summary  Year

GrossAnnual OilProductionMbbl


NetAnnual OilProductionMbbl


NetAnnual GasProductionMMcf


NetAnnual NGLProductionMbbl


GrossSalesRevenueUS$M


TotalMETUS$M


ExportTaxUS$M


Operating& Aband.CostsUS$M


CapitalCostsUS$M


Hist. Costs& Com.BonusUS$M


Net CashFlow 
B.TaxUS$M


TotalTaxesUS$M


Net CashFlowA.T.US$M2014


118



118











6,410



160







2,502



222







3,526



218



3,3092015


73



73











3,981



100







2,087



302







1,493



4



1,4892016


45



45











3,408



152



560



1,804



180



58



654



6



6482017


















































2018


















































2019


















































2020


















































2021


















































2022


















































2023


















































2024


















































2025


















































2026


















































2027


















































2028


















































Rem.


















































Total


236



236











13,799



412



560



6,393



704



58



5,673



227



5,446




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

CNPC E&D Interest in PKI PetroKazakhstan Ventures Inc. Forecast of Production and
Revenues Total Proved Reserves Effective December 31, 2013


Table 9 Property Gross Share of Production and Gross Revenues  Crude Oil


Natural Gas


Natural Gas Liquids


TotalSalesRevenueUS$MYear

ProducingWellCount


DailyRateBopd


AnnualVolumeMbbl


AnnualVolumeMT


CrudeOil PriceUS$/bbl


SalesRevenueUS$M


AnnualVolumeMMcf


NaturalGas PriceUS$/Mcf


SalesRevenueUS$M


AnnualVolumeMbbl


NGLPriceUS$/bbl


SalesRevenueUS$M2014


7



742



271



35



54,440



14,743



10,684























14,7432015


7



527



192



25



54,440



10,471



9,247























10,4712016


7



284



104



13



75,048



7,776



7,719























7,7762017


7



164



60



8



75,048



4,493



6,509























4,4932018


























5,191























2019


























3,975























2020


























3,046























2021


























2,373























2022


























1,847























2023


























1,425























2024


























185























2025


















































2026


















































2027


















































2028


















































Rem.


















































Total










627



81







37,483



52,200























37,483 Property Gross Share of Royalties, Expenses, Taxes and Net Cash Flow  Year

TotalMETUS$M


TotalMET%


ExportRent TaxUS$M


ExportRentTax %


TotalOperatingCostsUS$M


Aband.CostsUS$M


CapitalCostsUS$M


Hist. Costs& Com.BonusUS$M


Net CashFlow B. TaxUS$M


PropertyTaxUS$M


CorporateTaxUS$M


ExcessProfitsTaxUS$M


Net CashFlow 
A.TaxUS$M2014


369



3











5,433



18



2,341







6,583



12



608







5,9622015


262



3











4,781



18



601







4,810



26



216







4,5672016


346



4



1,278



16



3,955



18



359



115



1,705



27











1,6782017


200



4



738



16



3,434



36



168







(83
)


26











(109
)2018


















































2019


















































2020


















































2021


















































2022


















































2023


















































2024


















































2025


















































2026


















































2027


















































2028


















































Rem.


















































Total


1,177



3



2,016



5



17,603



90



3,469



115



13,014



91



824







12,098




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014



---

Company Working Interest Share Summary  Year

GrossAnnual OilProductionMbbl


NetAnnual OilProductionMbbl


NetAnnual GasProductionMMcf


NetAnnual NGLProductionMbbl


GrossSalesRevenueUS$M


TotalMETUS$M


ExportTaxUS$M


Operating& Aband.CostsUS$M


CapitalCostsUS$M


Hist. Costs& Com.BonusUS$M


Net CashFlow 
B.TaxUS$M


TotalTaxesUS$M


Net CashFlowA.T.US$M2014


136



136











7,408



185







2,739



1,176







3,308



312



2,9962015


97



97











5,262



132







2,411



302







2,417



122



2,2952016


52



52











3,907



174



642



1,997



180



58



857



14



8432017


30



30











2,258



101



371



1,744



84







(42
)


13



(55
)2018


















































2019


















































2020


















































2021


















































2022


















































2023


















































2024


















































2025


















































2026


















































2027


















































2028


















































Rem.


















































Total


315



315











18,835



591



1,013



8,891



1,743



58



6,539



460



6,079




|                                                               |  |                                        |  |           
|-------------------------------------------------------------- |  | -------------------------------------- |  | ----------
|Petrokazakhstan Dec 2013 Final  PetroChina Third Party Report |  | McDaniel & Associates
Consultants Ltd. |  | 12/02/2014