Crown Point Provides Update on Acquisition of El Tordillo, La Tapera & Puesto Quiroga Concessions and Discloses Reserve Information
Completion of the Acquisitions remains subject to, among other things, the receipt of all necessary regulatory and Provincial approvals, including the approval of the
The Company's common shares were halted on
GaffneyCline energy advisory ("GCea"), an independent qualified reserves engineer, audited the oil and natural gas reserves attributable to the Sellers' working interests in the Concessions as at
The following table presents, in the aggregate, the gross and net proved and probable reserves attributable to the Sellers' working interests in the Concessions, estimated using forecast prices and costs, by product type and in total (in barrels of oil equivalent), as of
SUMMARY OF RESERVES AS OF
(Forecast Prices & Costs)
|
Light & Medium Crude Oil |
|
Total Reserves |
|||
(Mbbl) |
(MMcf) |
MBOE |
||||
Reserves Category (2) |
Gross |
Net |
Gross |
Net |
Gross |
Net |
Proved: |
|
|
|
|
|
|
Developed Producing |
7,537 |
6,061 |
275 |
224 |
7,583 |
6,098 |
Developed Non-Producing |
- |
- |
- |
- |
- |
- |
Undeveloped |
6,055 |
5,199 |
1,315 |
1,053 |
6,274 |
5,375 |
Total Proved |
13,592 |
11,260 |
1,590 |
1,278 |
13,857 |
11,473 |
Total Probable |
11,234 |
9,214 |
3,802 |
3,129 |
11,868 |
9,736 |
Total Proved plus Probable |
24,827 |
20,472 |
5,392 |
4,407 |
25,726 |
21,207 |
The following tables disclose, in the aggregate, the net present value of the future net revenue attributable to the reserves categories in the table above, estimated using forecast prices and costs, before and after deducting future income tax expenses, and calculated without discount and using discount rates of 5%, 10%, 15% and 20%.
SUMMARY OF NET PRESENT VALUE OF FUTURE NET REVENUE
AS OF
(Forecast Prices & Costs)
|
Net Present Values of Future Net Revenue Before Income Taxes (1) |
||||
Discounted at (%/year) |
|||||
Reserves Category (2) |
0 % |
5 % |
10 % |
15 % |
20 % |
MMUS$ |
MMUS$ |
MMUS$ |
MMUS$ |
MMUS$ |
|
Proved: |
|
|
|
|
|
Developed Producing |
-87.7 |
-55.7 |
-33.9 |
-18.9 |
-8.6 |
Developed Non-Producing |
- |
- |
- |
- |
- |
Undeveloped |
57.4 |
58.9 |
53.2 |
45.4 |
37.7 |
Total Proved |
-30.3 |
3.1 |
19.4 |
26.5 |
29.1 |
Total Probable |
152.4 |
113.9 |
78.8 |
52.3 |
33.7 |
Total Proved + Probable |
122.2 |
117.1 |
98.2 |
78.8 |
62.8 |
|
|
|
|
|
|
(1) The estimated net present values of future net revenues disclosed do not represent fair market value. |
(2) The definitions of the various categories of reserves are those set out in NI 51-101 and the COGE Handbook. |
SUMMARY OF NET PRESENT VALUE OF FUTURE NET REVENUE
AS OF
(Forecast Prices & Costs)
|
Net Present Values of Future Net Revenue After Income Taxes (3) |
||||||
Discounted at (%/year) |
|||||||
|
Reserves Category (4) |
0 % |
5 % |
10 % |
15 % |
20 % |
|
|
MMUS$ |
MMUS$ |
MMUS$ |
MMUS$ |
MMUS$ |
||
|
Proved: |
|
|
|
|
|
|
|
Developed Producing |
-104.9 |
-71.4 |
-48.4 |
-32.4 |
-21.0 |
|
|
Developed Non-Producing |
- |
- |
- |
- |
- |
|
|
Undeveloped |
36.2 |
42.3 |
39.9 |
34.4 |
28.3 |
|
|
Total Proved |
-68.8 |
-29.2 |
-8.5 |
2.0 |
7.2 |
|
|
Total Probable |
95.2 |
75.0 |
51.1 |
31.7 |
17.6 |
|
|
Total Proved + Probable |
26.4 |
45.9 |
42.6 |
33.7 |
24.8 |
|
|
|
|
|
|
|
|
|
(3) The estimated net present values of future net revenues disclosed do not represent fair market value. |
(4) The definitions of the various categories of reserves are those set out in NI 51-101 and the COGE Handbook. |
The following table sets forth, for each product type, the pricing assumptions used by GCea in estimating the reserves data disclosed herein as at
SUMMARY OF PRICING ASSUMPTIONS
AS OF
Year |
|
Crude Oil Price (1) US$/bbl |
|
Natural Gas Price (1) US$/Mcf |
2025 |
|
66.60 |
|
5.64 |
2026 |
|
65.80 |
|
5.87 |
2027 |
|
65.60 |
|
5.87 |
2028 |
|
65.60 |
|
5.87 |
2029 |
|
65.70 |
|
3.99 |
2030 |
|
65.80 |
|
3.99 |
2031 |
|
65.70 |
|
3.99 |
2032 |
|
65.70 |
|
3.99 |
2033 |
|
65.70 |
|
3.99 |
2034 |
|
65.70 |
|
3.99 |
2035 |
|
65.70 |
|
3.99 |
2036 |
|
65.70 |
|
3.99 |
2037 |
|
65.70 |
|
3.99 |
2038 |
|
65.70 |
|
3.99 |
(1) |
The crude oil and natural gas forecast prices were estimated by |
About Crown Point
Crown Point Energy Inc. is an international oil and gas exploration and development company headquartered in
Oil and Gas Advisories
Barrels of oil equivalent ("BOE") may be misleading, particularly if used in isolation. A BOE conversion ratio of six thousand cubic feet (6 Mcf) to one barrel (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 in
"MBOE" means thousands of barrels of oil equivalent. "Mcf" means thousand cubic feet. "MMcf" means million cubic feet. "bbl" means barrel. "Mbbl" means thousands of barrels.
The reserves estimates contained in this news release represent the gross and net reserves attributable to the Sellers' working interests in the Concessions as at
All future net revenues are estimated using forecast prices arising from the anticipated development and production of the 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 on a before and after tax basis.
The estimates of reserves and future net revenue for individual properties may not reflect the same confidence level as estimates of reserves and future net revenue for all properties, due to the effects of aggregation.
Forward Looking Statements
Certain information set forth in this document is considered forward-looking information, and necessarily involves risks and uncertainties, certain of which are beyond Crown Point's control
. Forward-looking information herein includes: our expectations regarding the terms, conditions and timing for closing the proposed Acquisitions
; and the forecast pricing assumptions set forth herein.
In addition, information relating to the reserves attributable to the Sellers' working interests in the Concessions is deemed to be forward-looking information, as it involves the implied assessment, based on certain estimates and assumptions, that the reserves described can be economically produced in the future. Such risks include but are not limited to: that the Company is unable to complete the proposed Acquisitions on the terms described herein or at all, whether due to the inability of the Company to obtain financing to fund the purchase price, obtain requisite regulatory or governmental approvals, satisfy applicable conditions precedent, or otherwise
;
the risks that pandemics and outbreaks of communicable disease such as COVID-19 pose to the oil and gas industry generally and our business in particular; risks associated with oil and gas exploration, development, exploitation, production, marketing and transportation, including the risk that the infrastructure on which we rely to produce, transport and sell our products breaks down and requires parts that are not readily available or repairs that cannot be made on a timely basis, and which impair our ability to operate and/or sell our products; risks associated with operating in
Neither
SOURCE Crown Point Energy Inc.