CALGARY, AB, April 19, 2021
/CNW/ - Prairie Storm Resources Corp. (TSXV: PSEC) ("Prairie
Storm" or the "Company") is pleased to announce the results of
its 2020 year-end reserves evaluation and to provide an update on
corporate governance matters.
RESERVES INFORMATION
The Company retained independent reserve
evaluators, Sproule Associates Limited ("Sproule") to evaluate
the Company's petroleum and natural gas reserves as of December 31, 2020. Reserves information
contained herein, which is effective as of December 31, 2020, is extracted from the
evaluation report prepared by Sproule, dated March 11, 2021 (the "Reserve Report"). The
Reserve Report was prepared in accordance with definitions,
standards and procedures contained within Canadian Oil and Gas
Evaluation Handbook and National Instrument 51-101 – Standards
of Disclosure for Oil and Gas Activities ("NI 51-101").
Additional reserve information as required under NI 51-101 will
be included in Prairie Storm's Statement of Reserves Data and Other
Oil and Gas Information ("Form 51-101F1"), which will be filed with
Canadian securities regulatory authorities and made available on
the Company's SEDAR profile at www.sedar.com.
Proved Developed Producing Reserves
·
Company gross reserve volumes of 4.9 MMboe
· NPV10 Before Tax of $37.6
million
Proved ("1P") Reserves
·
Company gross reserve volumes of 21.3 MMboe
· NPV10 Before Tax of $109.7
million
· 1P reserves represent 79% of total 2P reserve
volumes
Proved plus Probable ("2P")
Reserves
· Company gross reserve volumes of
26.8 MMboe
· NPV10 Before Tax of $173.1
million
· Light and medium crude oil and natural gas liquids
account for 58% of 2P reserve volumes
Pricing Assumptions
Sproule's independent evaluation was based on the average of the
published price forecasts for McDaniel & Associates Consultants
Ltd., GLJ Petroleum Consultants Ltd., and Sproule (the "Consultant
Average Price Forecast") at December 31,
2020, with the following table detailing pricing and foreign
exchange rate assumptions.
Consultant Average
Price Forecast December 31, 2020
|
|
WTI Crude Oil
($US/bbl)
|
Edmonton Light
Crude Oil
($Cdn/bbl)
|
AECO Spot Price
($Cdn/Mmbtu)
|
Operating and
Capital Cost Inflation
(%)
|
Exchange
Rate ($US/$Cdn)
|
2021
|
47.17
|
55.76
|
2.78
|
0.0
|
0.77
|
2022
|
50.17
|
59.89
|
2.70
|
1.3
|
0.77
|
2023
|
53.17
|
63.48
|
2.61
|
2.0
|
0.76
|
2024
|
54.97
|
65.76
|
2.65
|
2.0
|
0.76
|
2025
|
56.07
|
67.13
|
2.70
|
2.0
|
0.76
|
Summary of Oil and Gas Reserves
The following table sets out the Company's reserves as at
December 31, 2020, on a forecast
pricing and cost, gross and net basis.
|
|
Light
&
Medium Oil
|
Conventional
Natural
Gas
|
Natural Gas
Liquids
|
Total
|
|
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
Gross
|
Net
|
Reserves
Category
|
(Mbbls)
|
(Mbbls)
|
(MMcf)
|
(MMcf)
|
(Mbbls)
|
(Mbbls)
|
(Mboe)
|
(Mboe)
|
Proved
|
|
|
|
|
|
|
|
|
Proved Developed
Producing
|
1,494
|
1,378
|
13,339
|
12,370
|
1,184
|
1,021
|
4,901
|
4,460
|
Proved
Undeveloped
|
6,786
|
6,233
|
40,869
|
38,331
|
2,814
|
2,560
|
16,412
|
15,182
|
Total
Proved
|
8,281
|
7,611
|
54,209
|
50,701
|
3,998
|
3,581
|
21,314
|
19,642
|
Total
Probable
|
2,295
|
2,008
|
13,507
|
12,633
|
985
|
847
|
5,531
|
4,960
|
Total Proved +
Probable
|
10,576
|
9,619
|
67,714
|
63,335
|
4,983
|
4,427
|
26,845
|
24,602
|
Net Present Value of Future Net Revenue
(1)(2)(3)
The following table sets out the net present value of future net
revenue of the Company's reserves as at December 31, 2020 on a before tax basis, using
various discount rates on a forecast pricing.
|
|
|
|
Before Tax
|
Before
Tax Net
Value
|
NPV
|
0%
|
5%
|
10%
|
15%
|
20%
|
10%
($/boe)
|
Reserves
Category
|
M$Cdn
|
M$Cdn
|
M$Cdn
|
M$Cdn
|
M$Cdn
|
Proved
|
|
|
|
|
|
|
Proved Developed
Producing
|
26,572
|
41,010
|
37,592
|
33,226
|
29,596
|
8.43
|
Proved
Undeveloped
|
214,175
|
123,009
|
72,074
|
42,390
|
24,155
|
4.75
|
Total
Proved
|
240,747
|
164,019
|
109,666
|
75,617
|
53,751
|
5.58
|
Total
Probable
|
143,698
|
90,267
|
63,416
|
48,143
|
38,446
|
12.78
|
Total Proved +
Probable
|
384,444
|
254,286
|
173,083
|
123,760
|
92,197
|
7.04
|
(1)
Estimates of future net revenue, whether discounted or not, do
not represent fair market value.
|
(2)
Future net revenue is after deduction of estimated ADR
costs.
|
(3)
Unit values are based on net reserves. Net reserves means
the Company's working interest reserves after deduction of
royalties, plus its royalty interest in reserves, if
any.
|
Future Development Capital Costs
The following table is Sproule's estimated future development
costs required to bring total proved and total proved plus probable
reserves on production.
Year
|
Proved
(M$)
|
Proved + Probable
(M$)
|
2021
|
17,432
|
17,432
|
2022
|
37,575
|
37,575
|
2023
|
45,398
|
45,724
|
2024
|
51,336
|
51,336
|
2025
|
54,736
|
62,919
|
Total
Undiscounted
|
206,476
|
214,986
|
Total Discounted at
10%
|
157,971
|
163,567
|
Total Future Net Revenue (Undiscounted)
(1)(2)
The following table provides a breakdown of the various
components of total future net revenue on an undiscounted basis for
the Company's proved reserves and proved plus probable reserves,
calculated as at December 31,
2020.
Reserves
Category
|
Revenue
M$
|
Royalties
M$
|
Operating
Costs M$
|
Development
Costs M$
|
Abandonment
&
Reclamation
Costs M$
|
Future
Net
Revenue
Before
Income
Taxes M$
|
Income
Taxes M$
|
Future Net
Revenue
After
Income
Taxes M$
|
Total
Proved
|
893,566
|
60,522
|
318,482
|
206,475
|
67,340
|
240,747
|
50,198
|
190,548
|
Total Proved +
Probable
|
1,154,056
|
87,624
|
396,918
|
214,986
|
70,084
|
384,444
|
83,063
|
301,382
|
(1)
Estimates of future net revenue, whether discounted or not, do
not represent fair market value.
|
(2)
Future net revenue is after deduction of estimated ADR
costs.
|
CORPORATE GOVERNANCE UPDATES
On December 16, 2020, the Company,
through a wholly-owned subsidiary, completed an amalgamation with
Prairie Storm Energy Corp ("Prairie Energy") resulting in a reverse
takeover ("RTO") of the Company by the former shareholders of
Prairie Energy.
Subsequent to the RTO, the Company undertook a review of various
governance and compensation policies as a result of its transition
to an operating public entity. Based on this review, the
Company established, or redefined the following governance
committees: Audit Committee; Reserves Committee; Corporate
Governance, Compensation & Nominating Committee; and
Environment, Health and Safety Committee. Charters for these
committees were adopted and ratified by the board of directors of
the Company.
The Company also updated its stock option plan, which will be
put forth for ratification at the Company's upcoming Annual General
and Special Meeting of Shareholders. In addition, to reflect
the change in corporate structure resulting from the RTO, the
Company entered into new executive employment agreements with its
executive officers, whose previous executive employment agreements
were entered into with Prairie Energy. There is no change to
the salaries or benefits provided to the executives under the new
agreements as compared to the prior agreements, however potential
severance entitlements based on a change of control were
eliminated. The new executive employment agreements also
incorporate non-competition and non-solicitation covenants, which
were previously provided for in separate agreements between Prairie
Energy and the executive.
The Company announces that its Annual General and Special
Meeting of Shareholders will be held at Suite 2000, 350 -
7th Avenue SW, Calgary,
Alberta, on Thursday, June 10,
2021, at 10:00 am Mountain Daylight
Time.
The record date for the meeting is May
6, 2021. The Notice of Meeting, the accompanying
Management Proxy Circular and related meeting materials will be
mailed and made available during May
2021 under the Company's profile on SEDAR at
www.sedar.com.
The Company encourages you to vote your shares by proxy in
advance of the meeting, via mail, telephone or on the
internet. In conducting the meeting on June 10, 2021, the Company intends to follow the
guidelines for physical distancing prescribed by the Public Health
Agency of Canada to minimize the
spread of the novel coronavirus disease (COVID-19), as such
guidelines are applicable as at the date of the meeting.
About Prairie Storm Resources Corp.
Prairie Storm is a Canadian oil company focused on sustainable
growth of its high netback, low decline oil assets through
waterflood enhanced recovery methods and exploitation of the
bioturbated Cardium formation. Prairie Storm has no debt and a
positive working capital position. The shares of the Company
trade on the TSX Venture Exchange under the symbol "PSEC".
FORWARD LOOKING-INFORMATION AND ADVISORIES
Forward-looking Information
This news release contains certain forward-looking
information and statements within the meaning of applicable
securities laws. The use of any of the words
"expect", "anticipate",
"continue", "estimate", "may", "will", "project", "should",
"believe", "plans", "intends" and similar expressions are intended
to identify forward-looking information or statements
("forward-looking information"). In particular, but without
limiting the foregoing, this news release contains forward-looking
information pertaining to: the volumes of Prairie Storm's oil and
gas reserves; estimates of the net present values of the future net
revenues of such reserves; forecasts for prices, inflation and
exchange rates; the Company's future development costs; and
statements relating to the Company's Form 51-101F1, (including the
content thereof), the upcoming annual general and special meeting
of shareholders (including the actions to be taken thereat), and
the anticipated timing thereof. In addition, statements relating to
"reserves" are deemed to be forward-looking information, as they
involve the implied assessment, based on certain estimates and
assumptions, that the reserves described can be profitably produced
in the future.
The estimates of Prairie Storm's reserves and the recovery
factors provided herein are estimates only and there is no
guarantee that the estimated reserves will be recovered. In
addition, forward-looking information is based on a number of
material factors, expectations or assumptions of Prairie Storm
which have been used to develop such statements and information,
but which may prove to be incorrect. Although Prairie Storm
believes that the expectations reflected in such forward-looking
information are reasonable, undue reliance should not be placed on
forward-looking information because Prairie Storm can give no
assurance that such expectations will prove to be correct. In
addition to other factors and assumptions which may be identified
herein, assumptions have been made regarding, among other things:
that Prairie Storm will continue to conduct its operations in a
manner consistent with past operations; results from drilling and
development activities are consistent with past operations; the
quality of the reservoirs in which Prairie Storm operates and
continued performance from existing wells; the continued and timely
development of infrastructure in areas of new production; the
accuracy of the estimates of Prairie Storm's reserve volumes;
certain commodity price and other cost assumptions; continued
availability of debt and equity financing and cash flow to fund
Prairie Storm's current and future plans and expenditures; the
impact of increasing competition; the general stability of the
economic and political environment in which Prairie Storm operates;
the impact of COVID-19 on the Company's operations and demand for
oil and natural gas; the general continuance of current industry
conditions; the timely receipt of any required regulatory
approvals; the ability of Prairie Storm to obtain qualified staff,
equipment and services in a timely and cost efficient manner;
drilling results; the ability of the operator of the projects in
which Prairie Storm has an interest in to operate the field in a
safe, efficient and effective manner; the ability of Prairie Storm
to obtain financing on acceptable terms; field production rates and
decline rates; the ability to replace and expand oil and natural
gas reserves through acquisition, development and exploration; the
timing and cost of pipeline, storage and facility construction and
expansion and the ability of Prairie Storm to secure adequate
product transportation; future commodity prices; currency, exchange
and interest rates; the regulatory framework regarding royalties,
taxes and environmental matters in the jurisdictions in which
Prairie Storm operates; and the ability of Prairie Storm to
successfully market its oil and natural gas products.
The forward-looking information included in this news release
does not guarantee future performance and should not be unduly
relied upon. Such information and statements, including the
assumptions made in respect thereof, involve known and unknown
risks, uncertainties and other factors that may cause actual
results or events to differ materially from those anticipated in
such information or statements including, without limitation:
changes in commodity prices; changes to, or restrictions of,
labour, supplies, and infrastructure as a result of COVID-19;
changes in the demand for or supply of Prairie Storm's products;
the stage of development of some of the evaluated areas and zones;
unanticipated operating results or production declines; changes in
tax or environmental laws, royalty rates or other regulatory
matters; changes in development plans of Prairie Storm or by third
party operators of Prairie Storm's properties, increased debt
levels or debt service requirements; inaccurate estimation of
Prairie Storm's oil and gas reserve volumes; limited, unfavourable
or a lack of access to capital markets; increased costs; a lack of
adequate insurance coverage; the impact of competitors; and certain
other risks detailed from time-to-time in Prairie Storm's public
disclosure documents, (including, without limitation, those risks
identified in this news release).
The forward-looking information contained in this news
release speaks only as of the date of this news release, and
Prairie Storm does not assume any obligation to publicly update or
revise any of the included forward-looking information, whether as
a result of new information, future events or otherwise, except as
may be required by applicable securities laws.
Oil and Gas Advisories
Currency: All dollar values in this news release are in
Canadian dollars unless otherwise noted.
Rounding: Due to rounding, certain figures in the tables
contained in this news release may be inconsistent.
Reserves Categories: Reserves are estimated remaining
quantities of oil and natural gas and related substances
anticipated to be recoverable from known accumulations, as of a
given date, based on (i) analysis of drilling, geological,
geophysical and engineering data; (ii) the use of established
technology; and (iii) specified economic conditions, which are
generally accepted as being reasonable, and shall be
disclosed. Reserves are classified according to the degree of
certainty associated with the estimates.
• "proved reserves" are those reserves that can be estimated
with a high degree of certainty to be recoverable. It is likely
that the actual remaining quantities recovered will exceed the
estimated proved reserves. Proved reserves should have at least a
90 percent probability that the quantities actually recovered will
equal or exceed the estimated proved reserves.
• "probable reserves" are those additional reserves that are
less certain to be recovered than proved reserves. It is equally
likely that the actual remaining quantities recovered will be
greater or less than the sum of the estimated proved plus probable
reserves. Probable reserves should have at least a 50 percent
probability that the quantities actually recovered will equal or
exceed the sum of the estimated proved plus probable
reserves.
Reserves: Except where indicated otherwise, all reserve
references in this news release are "gross" or "Company interest
reserves". Such reserves are the Company's total working interest
reserves before the deduction of any royalties but include any
royalty interests of the Company. The recovery and reserve
estimates of Prairie Storm's crude oil, natural gas liquids and
natural gas reserves provided herein are estimates only and there
is no guarantee that the estimated reserves will be recovered.
Actual crude oil, natural gas and natural gas liquids reserves may
be greater than or less than the estimates provided herein.
Forecast Prices and Costs: Reserves estimates stated herein
are calculated using the forecast price and cost assumptions by the
reserves evaluator which were in effect at the time of the
applicable reserves evaluation.
Estimated Future Net Revenues: All future net revenues
are estimated using forecast prices, arising from the anticipated
development and production of the Company's reserves, net of the
associated royalties, operating costs, development costs and
abandonment and reclamation costs and are stated prior to provision
for interest and general and administrative expenses. Future net
revenues have been presented in this news release on a before tax
basis. It should not be assumed that the net present value of
the estimated future net revenues presented in this news release
represent the fair market value of the reserves. There is no
assurance that the forecast prices and costs assumptions will be
attained, and variances could be material.
Future Development Costs: With respect to future development
costs, there can be no guarantee that in the future, funds will be
available or that the Company will allocate funds to develop all of
the attributed reserves. Failure to develop these reserves
would have a negative impact on future production and cash flow
estimated by Sproule.
"Boe" means barrel of oil equivalent on the basis of 6 mcf of
natural gas to 1 bbl of oil. Boe's may be misleading, particularly
if used in isolation. A boe conversion ratio of 6 mcf : 1 bbl is
based on an energy equivalency conversion method primarily
applicable at the burner tip and does not represent a value
equivalency at the wellhead. In addition, given that the
value ratio based on the current price of crude oil as compared to
natural gas is significantly different from the energy equivalency
of 6:1, utilizing a conversion on a 6:1 basis may be misleading as
an indication of value.
Definitions and Abbreviations
bbl
|
barrel
|
MMbtu
|
million British
Thermal Unit
|
Mbbls
|
thousands of
barrels
|
$US
|
United States
dollar
|
Mboe
|
thousands of
barrels of oil equivalent
|
NPV10
|
Net present value
of future net
revenue, discounted at 10%, before tax
|
boe
|
barrel of oil
equivalent
|
$Cdn
|
Canadian
dollar
|
boe/d
|
barrel of oil
equivalent per day
|
M$
|
thousand
dollars
|
MMboe
|
millions of
barrels of oil equivalent
|
WTI
|
West Texas
Intermediate
|
MMcf
|
million cubic
feet
|
AECO
|
Alberta Gas
Pricing Point
|
Neither the TSX Venture Exchange nor its Regulation
Services Provider (as that term is defined in the policies of the
TSX Venture Exchange) accepts responsibility for the adequacy or
accuracy of this news release.
SOURCE Prairie Storm Resources Corp.