Heavy Oil. Gems. November TSX:PXX; OMX:PXXS

Similar documents
A SPRINGBOARD FOR GROWTH

A SPRINGBOARD FOR GROWTH

CORPORATE PRESENTATION MARCH 2013

We have the building blocks to be a successful heavy oil company

PETERS & CO. ENERGY CONFERENCE SEPTEMBER 9 11, 2014

Continuing Success in Heavy Oil

CORPORATE PRESENTATION OCTOBER 2012 UPDATE

CORPORATE PRESENTATION NOVEMBER 2012 UPDATE

The following is a summary of the abbreviations that may have been used in this document:

Heavy Oil Gems. Large Resource. Low Risk. High Potential.

BLACKPEARL RESOURCES INC. 900, 215 9th Avenue SW, Calgary, AB T2P 1K3 Ph. (403) Fax (403)

BLACKPEARL RESOURCES INC. 700, 444 7th Avenue SW, Calgary, AB T2P 0X8 Ph. (403) Fax (403)

BLACKPEARL RESOURCES INC. 700, 444 7th Avenue SW, Calgary, AB T2P 0X8 Ph. (403) Fax (403)

Year-end 2017 Reserves

BLACKPEARL RESOURCES INC. 900, 215 9th Avenue SW, Calgary, AB T2P 1K3 Ph. (403) Fax (403)

CEQUENCE ENERGY ANNOUNCES 2015 INDEPENDENT RESERVES EVALUATION

BLACKPEARL RESOURCES INC. 700, 444 7th Avenue SW, Calgary, AB T2P 0X8 Ph. (403) Fax (403)

For Immediate Release Granite Oil Corp. Announces 2017 Record Year End Reserve Metrics and Operational Update

CANADIAN NATURAL RESOURCES LIMITED ANNOUNCES 2016 YEAR END RESERVES CALGARY, ALBERTA FEBRUARY 14, 2017 FOR IMMEDIATE RELEASE

TSX V: HME. Achieved a two year average F&D cost of $9.22/boe (including changes in FDC) for a recycle ratio of 1.8.

CEQUENCE ENERGY LTD. ANNOUNCES OVER 36 % GROWTH IN RESERVES AND RESERVE VALUE AND FOURTH QUARTER AND YEAR END 2011 RESULTS

Light Oil North America Jeff Wilson, Senior Vice-President, Exploration

BELLATRIX ANNOUNCES 2018 YEAR END RESERVES HIGHLIGHTED BY 13% RESERVE GROWTH AND LOW COST RESERVE ADDITIONS

BLACKPEARL RESOURCES INC. MANAGEMENT S DISCUSSION AND ANALYSIS, FINANCIAL STATEMENTS AND NOTES

Driving New Growth TSX:PGF. Peters & Co Presentation September 11, 2018

INPLAY OIL CORP. ANNOUNCES 2016 YEAR END RESERVES AND AN OPERATIONS UPDATE

2013 TD Calgary Energy Conference July 9-10, 2013

Part 1 - Relevant Dates. Part 2 - Disclosure of Reserves Data

BAYTEX ANNOUNCES 2018 BUDGET AND BOARD SUCCESSION

Bengal Energy Announces Fourth Quarter and Fiscal 2018 Year End and Reserve Results

SURVIVE TO THRIVE 2016 CAPP SCOTIABANK INVESTMENT SYMPOSIUM

CRESCENT POINT ANNOUNCES SASKATCHEWAN VIKING CONSOLIDATION ACQUISITION AND UPWARDLY REVISED GUIDANCE FOR 2014

BAYTEX REPORTS 2016 RESULTS, STRONG RESERVES GROWTH IN THE EAGLE FORD AND RESUMPTION OF DRILLING ACTIVITY IN CANADA

Corporate Presentation

TransGlobe Energy Corporation Announces 2017 Year-End Reserves

HARVEST OPERATIONS ANNOUNCES YEAR END 2010 RESERVES

FOR IMMEDIATE RELEASE CALGARY, ALBERTA MARCH 8, 2011

Athabasca Oil Corporation Announces 2018 Year end Results

CRESCENT POINT ANNOUNCES STRATEGIC CONSOLIDATION ACQUISITION OF CORAL HILL ENERGY LTD. AND UPWARDLY REVISED 2015 GUIDANCE

CEQUENCE ENERGY ANNOUNCES OPERATIONAL UPDATE AND 2014 RESERVES AND FINANCIAL AND OPERATING RESULTS

Relentless Resources Agrees to Acquire Alberta Assets in Exchange for Loverna Property

BAYTEX ANNOUNCES 2019 BUDGET

CEQUENCE ENERGY ANNOUNCES 35% GROWTH IN RESERVES AND 2012 FINANCIAL AND OPERATING RESULTS

NEWS RELEASE MARCH 1, 2018 VERMILION ENERGY INC. ANNOUNCES 2017 YEAR-END SUMMARY RESERVES AND RESOURCE INFORMATION

RELENTLESS RESOURCES ANNOUNCES NON-BROKERED PRIVATE PLACEMENT OFFERING AND RESERVES INFORMATION REGARDING ASSETS BEING PURCHASED

FORM F1 STATEMENT OF RESERVES DATA AND OTHER OIL AND GAS INFORMATION. Year Ended December 31, 2016

Bank of America Merrill Lynch 2016 Energy Credit Conference

CEQUENCE ENERGY ANNOUNCES OPERATIONAL UPDATE, 2016 FINANCIAL AND OPERATING RESULTS AND RESERVES

Driving New Growth TSX:PGF. TD Securities Calgary Energy Conference July 10-11, 2018

Light Oil International Tim McKay, Chief Operating Officer

Progress Energy Grows Reserves by 28 Percent

The following is a summary of the abbreviations that may have been used in this document:

DELPHI ENERGY RELEASES YEAR END 2015 RESERVES

Predictable & Sustainable Per Share Growth

PETRUS RESOURCES ANNOUNCES FOURTH QUARTER AND YEAR END 2017 FINANCIAL & OPERATING RESULTS AND YEAR END RESERVE INFORMATION

BAYTEX REPORTS Q RESULTS WITH CONTINUED STRONG EAGLE FORD PERFORMANCE

Border Petroleum Corp.

CRESCENT POINT ENERGY ANNOUNCES 2016 CAPITAL EXPENDITURES PLANS

TSXV: TUS September 8, 2015

CEQUENCE ENERGY ANNOUNCES SECOND QUARTER 2018 FINANCIAL RESULTS

JOINT NEWS RELEASE PENGROWTH ENERGY CORPORATION AND NAL ENERGY CORPORATION ANNOUNCE STRATEGIC BUSINESS COMBINATION

Annual and Special Shareholder Meeting May 17, 2018

Freehold Royalties Ltd. Announces 2017 Results, Increases Dividend and Unveils 2018 Guidance

CEQUENCE ENERGY ANNOUNCES SECOND QUARTER FINANCIAL AND OPERATING RESULTS

SUSTAINABLE DIVIDEND & GROWTH May 2018

BAYTEX REPORTS Q RESULTS

ACQUISITION OF SPARTAN ENERGY CORP. APRIL 2018

Canadian Natural Resources Limited MANAGEMENT S DISCUSSION AND ANALYSIS

Freehold Royalties Ltd. Strong Growth in Funds from Operations and Second Quarter Results

NOT FOR DISTRIBUTION TO THE U.S. NEWSWIRE OR FOR DISSEMINATION IN THE UNITED STATES

BAYTEX REPORTS 2017 RESULTS WITH 26% INCREASE IN ADJUSTED FUNDS FLOW, 6% INCREASE IN RESERVES AND STRONG EAGLE FORD PERFORMANCE

GMP FirstEnergy - Energy Growth Conference November 15, 2016 Toronto, Ontario. Senior Vice President, Capital Markets & Public Affairs

Financial and Operating Highlights. InPlay Oil Corp. #920, th Ave SW Calgary, AB T2P 3G4. Three months ended Dec 31 Year ended Dec 31

Delivering Growth OSUM OIL SANDS CORP. JANUARY 2018 INVESTOR PRESENTATION

News release February 10, 2015

ANNUAL INFORMATION FORM FOR THE YEAR ENDED DECEMBER 31, 2016

Corporate Presentation

Eagle Energy Inc. Announces Second Quarter 2018 Results and Previously Announced Sale of Twining Assets

SUSTAINABLE DIVIDEND & GROWTH July 2018

POSITIONED FOR SUCCESS

INPLAY OIL CORP. PROVIDES OPERATIONS UPDATE AND 2019 CAPITAL BUDGET

Clearview Resources Ltd. Reports March 31, 2018 Year End Reserves

Freehold Royalties Ltd. Announces Strong Growth in Funds from Operations and Third Quarter Results

indicated) per share ( per boe , , ,487 41, , , ,390 80,

NOT FOR DISTRIBUTION TO THE U.S. NEWSWIRE OR FOR DISSEMINATION IN THE UNITED STATES

FOR IMMEDIATE RELEASE

NEWS RELEASE FEBRUARY 14, 2018 TOURMALINE ADDS 558 MMBOE OF 2P RESERVES, GROWS LIQUID RESERVES BY 73% AND 2P RESERVE VALUE BY $2.

CEQUENCE ENERGY LTD. AND OPEN RANGE ENERGY CORP. ANNOUNCE BUSINESS COMBINATION AND $32 MILLION EQUITY FINANCINGS

BAYTEX ANNOUNCES CLOSING OF STRATEGIC COMBINATION WITH RAGING RIVER, UPDATED 2018 GUIDANCE AND CONFIRMATION OF PRELIMINARY 2019 PLANS

Peters & Co North American Oil & Gas Conference September 11, 2012 The Game Plan Robert J. Waters, Senior Vice-President and Chief Financial

BUILT TO LAST. April 2016

Zargon Oil & Gas Ltd. Announces Q Production Volumes and 2017 Year End Reserves

Corporate Presentation

FOR IMMEDIATE RELEASE

News Release March 7, Parex Resources Announces 2016 Fourth Quarter and Full Year Results

2014 Q2 FINANCIAL REPORT

DELPHI ENERGY CORP. REPORTS 2018 YEAR END RESERVES

DELPHI ENERGY ANNOUNCES CLOSING OF DISPOSITION OF WAPITI ASSETS

Cenovus focuses on oil investments for 2011 Large reserves additions anticipated for Foster Creek

2011 Annual Report. Non-Consolidated Financial and Operating Highlights (1) Year ended December 31, Three months ended December 31, 2010

Transcription:

Heavy Oil TSX:PXX; OMX:PXXS November 2010 Gems www.blackpearlresources.ca 1

Introduction Corporate: Symbol: PXX, PXXS Exchanges: TSX, OMX Shares Outstanding (MM): Basic (1) 282.9 Fully Diluted(options & warrants) (1) 308.1 Current Share Price ($/share):* 5.05 Market Capitalization ($MM) (1) : 1,429 Management ownership (1) 7%/11% Financial: Working Capital ($MM):** (1) 140 Debt ($MM):** 0.0 Operational: Current Production (boe/day) 6,800 2P Reserves (mm) *** 23.6 2C Resource (mm) **** 749.0 Trading Volumes (3 mon daily Avg) Canada (TSX) 883,000 Sweden (OMX) 510,000 Total 1,393,000 Overview Focus is heavy oil Exposure to long life oil reserves Conservative financial structure Significant management ownership Independent reserve and resource assessments support 80,000 Bbl/d 2 * as at November 18, 2010; **as at September 30, 2010 *** as at Dec 31, 2009; **** as at Sept 30, 2010 (1) Assumes closing of recent financing

Why Heavy Oil? Heavy oil is a high cost barrel due to the energy and equipment needs for extraction Heavy oil trades at a discount to light oil High cost and lower price creates a margin squeeze. Our strategy is to be a low cost operator with a conservative financial plan EDMONTON The upside is that there are vast amounts of heavy oil and oil sands with long life reserves The key is to understand what can be extracted economically with current technology and current pricing CALGARY Understanding the resource subtleties and the right extraction technology are keys to success 3

Recent developments Sproule Associates Limited recently completed an independent resource assessment of BlackPearl s three core properties Summary of Contingent Resource Assessment (1)(2) : Gross Heavy Oil//Bitumen Net Present Values of Before Tax Future Net Revenue as of September 30, 2010 Contingent Resources Discounted at 0% 5% 8% 10% ($million) (MMboe) Low estimate (P90) 673 15,715 6,033 3,647 2,671 Best estimate (P50) 749 19,257 7,022 4,174 3,039 High estimate (P10) 831 23,051 8,174 4,850 3,542 4 1) Definitions of each of the resource categories and the pricing assumptions used is included in the appendix to this presentation 2) These volumes are arithmetic sums of multiple estimates of contingent resources, which statistical principles indicate may be misleading as to volumes that may actually be recovered. Readers should give attention to the estimates of individual classes of resources and appreciate the differing probabilities of recovery associated with each class as explained.

Core Areas Core Area Profile Core Areas Contingent Resource* WI Operator Technology (mmbbls) 70,000 bopd Onion Lake 86 87% PXX Conventional wells SAGD 8,000 bopd 15,000 bopd Mooney 44 100% PXX Horizontal wells Polymer flood Blackrod 619 100% PXX SAGD *Best estimate recoverable resource as per contingent resources study prepared by Sproule Associates Limited dated September 30, 2010 Our three core areas have common characteristics: lots of oil in place; BlackPearl operated; high working interests, and the resource is exploitable with proven technology. 5

Onion Lake ALBERTA SASKATCHEWAN General Characteristics Current production of ~ 5,500 Boe/day ONION LAKE 11 API oil 87.5% working interest Keys to Value Creation Primary well development 200+ well drilling inventory OIL SANDS Develop resource with a thermal (SAGD) process 25+ year project life Potential Production potential of 15,000 Boe/day 11mm Bbl reserves (1) and 86mm Bbl 2C resource (2) 6 (1) As at Dec 31/09 as per Sproule report; (2)Best estimate recoverable resource as per contingent resources study prepared by Sproule Associates Limited dated September 30, 2010

Onion Lake 7 Primary Development Production from the Cummings and Dina sands Typical well IP ~ 60-75 bbl/day; Capex ~ $0.5mm/well; 1 year or less to payout capital costs; F&D <$10/bbl 5-8% recovery factor; 60 80,000 bbls/well SAGD Opportunity Net pay on a portion of the lease is in excess of 15m, making it suitable for thermal exploitation 50-70% potential recovery factor Future Plans Continue drilling primary heavy oil wells (next 4 yrs) Initiate a 10,000 bbl/day SAGD project (in3-5 yrs)

Mooney Project General Characteristics Current production of ~ 900 Boe/day 16 API oil 100% working interest Key to Value Creation Polymer flood Regulatory approval - received Polymer Flood Characteristics Polymer thickens the water to improve the ability to sweep oil to the wellbore Alkali and surfactant acts as a detergent to wash more oil from the rock Potential to significantly increase oil recovery rates 8

Mooney Project ALBERTA SASKATCHEWAN Potential 7,000 10,000 Boe/day 8mm Bbl reserves (1) and 44mm Bbl 2C resource (2) OIL SANDS MOONEY Future Plans Expand polymer flood in 3 5 yrs Additional drilling, surface facilities 9 (1) As at Dec 31/09 as per Sproule report; (2)Best estimate recoverable resource as per contingent resources study prepared by Sproule Associates Limited dated September 30, 2010

Blackrod SAGD Project ALBERTA SASKATCHEWAN General Characteristics Athabasca Oil Sands Lower Grand Rapids ~300 metres No current production 9 API oil 100% working interest Key to Value Creation Move from a pilot to first phase of commercial development Potential 70,000 Boe/day (1) 619mm Bbl 2C resource (1) OIL SANDS BLACKROD 10 (1)Best estimate recoverable resource as per contingent resources study prepared by Sproule Associates Limited dated September 30, 2010

Blackrod SAGD Project R18W4 11 Next Steps Regulatory - approval received to construct a SAGD pilot Drill single well SAGD well pair Drill water source and observation wells Construct surface facilities First steam in the ground Q1 2011 Future Plans File application for 40,000 bbl/day commercial development of the lease (late 2011/early 2012) Commercial development to occur in phases 40,000 bopd Commercial Project Application Area Initial Phase 1-10,000 bopd project Lower Grand Rapids Net Oil Pay <17m Pay Cutoff

Heavy Oil Differentials 40% 35% 30% 25% 20% 15% 10% 5% Heavy Differentials (1) BlackPearl produces, on average, 11-12 API crude The trend over the last 3 yrs is narrowing heavy oil differentials. -increased pipeline access to the US gulf coast -increased heavy oil refining capacity -decreased supplies from other countries 0% 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 Q1 10 Q2 10 Q3 10 12 PXX uses 20% for longer term planning (1)Differential is the discount a heavy oil reference bbl (Bow River) receives compared to a WTI bbl

2011 Guidance 2010 2011 Production: Average (boe/d) 6,800-7,100 9,200-9,700 Year-end exit (boe/d) 8,000 11,000-13,000 Investment: Capital expenditures ($mm) $100-110 $130-150 Financial: Cash flow from operations ($mm) $53-57 $65-70 Per share 0.21 0.25 Ending Working Capital ($mm): $55-60 *$0-5 Debt ($mm): 0 0 Pricing Assumptions (avg for the yr) Crude Oil - WTI US$78 US$80 Light/Heavy Differential US$14 US$16 Cdn/US$ exchange 0.98 1.00 14,000 12,000 10,000 8,000 6,000 4,000 2,000 2011 exit production levels are expected to be 50% higher than 2010 Capital program will be funded from existing working capital and anticipated cash flow Boe/day - 2009 2010(+) 2010exit(+) 2011(+) 2011 exit(+) 5,254 7,024 8,000 9,350 12,000 13 *prior to recently announced equity financing + estimates

2011 Capital Program Blackrod, $22 2011 Spending ($mm) Other, $12 Onion Lk, $69 Onion Lake -Drill 100-110 primary wells -Upgrade infrastructure Mooney -install polymer facilities -convert wells to polymer injection Mooney, $43 We plan to spend $130-$150 million in 2011 Blackrod -Complete construction of SAGD pilot and begin steaming -Complete 40,000 bbl/day commercial application 14

10 Year Capital Requirements Capital Required ($mm) Sources of Capital ($mm) Onion Lake (Primary and SAGD) $400 Mooney (polymer flood) Working Capital Asset Sales $90 $138 $150 To be Financed $300 15 Blackrod (first 30 mboe/d) $875 Three core properties will require over $1 billion during the next 10 years Financing Options Issue equity Debt Take on a partner Sell one of our core properties Estimated Future Cashflow* $900 *Estimate based on 13,000 boe/d, WTI of $80, differential of 20%, 28% royalty rate; Fx=1; Operating costs & transportation of $18.50/bbl

BlackPearl Share Price Analysis Asset $/Share Best Estimate Resource (1) $9.96 Stock Option Proceeds, Other Probable Reserves (2) Proven Reserves (2) Net Cash (3) $0.18 $0.62 $0.81 $0.45 Total $12.02 30% 100% $5.00 Share Price 16 (1) as per Sept 30/10 Sproule resource study (PV@10%) (2) as per Dec 31/09 Sproule report (PV@10%) (3) as at Sept 30, 2010

Reasons to Invest In Summary, BlackPearl provides: Pure heavy oil focus Significant leverage to oil prices Disciplined, experienced heavy oil management team Exposure to large high quality, high impact properties Strong balance sheet 70,000 bopd 8,000 bopd 15,000 bopd 17

Cautionary Statements FORWARD-LOOKING STATEMENTS This presentation contains certain forward-looking statements and forward-looking information within the meaning of applicable Canadian securities legislation (collectively referred to as forward-looking statements ). All statements other than statements of historical fact may be forward-looking statements. Forwardlooking statements are often, but not always, identified by the use of words such as "anticipate", "believe", "plan", "continuous", "estimate", "expect", "may", "will", "project", "should", predict, targeting, seek, intend, could, potential or similar words. In particular, this presentation contains forward looking statements pertaining to the following: the Company s capital expenditure programs, the estimated quantity of the Company s Proven and Probable Reserves (2P) and Contingent Resources (2C); the Company s drilling plans and its exploration and development activities; the net present value of future net revenues from contingent resources of bitumen and heavy oil; forecasted production levels; estimated cash flow from operations; forecast working capital and debt levels; funding for the Company s current and future capital programs and estimated proceeds form asset dispositions. Statements relating to "reserves, resources ; oil initially in place or contingent resources are deemed to be forward-looking statements as they involve the implied assessment, based on certain estimates and assumptions that the reserves described exist in the quantities predicted or estimated and can profitably be produced in the future. Undue reliance should not be placed on forward-looking statements, which are inherently uncertain, are based on estimates and assumptions, and are subject to known and unknown risks and uncertainties (both general and specific) that contribute to the possibility that the future events or circumstances contemplated by the forward-looking statements will not occur. There can be no assurance that the plans, intentions or expectations upon which forward-looking statements are based will in fact be realized. Actual results will differ, and the difference may be material and adverse to the Company and its shareholders. Forward-looking statements are based on the Corporation's current beliefs as well as assumptions made by, and information currently available to, the Corporation concerning anticipated financial performance, business prospects, strategies, regulatory developments, future commodity prices, future production levels, the ability to obtain equipment in a timely manner to carry out development activities, the ability to market oil and natural gas successfully to current and new customers, the impact of increasing competition, the ability to obtain financing on acceptable terms, and the ability to add production, reserves and resources through development and exploration activities. Although management considers these assumptions to be reasonable based on information currently available to it, they may prove to be incorrect. By their very nature, forward-looking statements involve inherent risks and uncertainties (both general and specific) and risks that forward-looking statements will not be achieved. These factors include, but are not limited to, risks associated with oil and gas exploration, financial risks, substantial capital requirements, bank financing, government regulation, aboriginal claims, environmental matters, prices, markets and marketing, dependence on key personnel, availability of drilling equipment and access, uninsurable risks, management of growth, expiration of licenses and leases, reserves estimates, seasonality, competition, conflicts of interest, issuance of debt, title to properties, variations in exchange rates and hedging and uncertainty in global financial markets. Readers are cautioned that these factors and risks are difficult to predict and that the assumptions used in the preparation of such information, although considered reasonably accurate at the time of preparation, may prove to be incorrect. Accordingly, readers are cautioned that the actual results achieved will vary from the information provided herein and the variations may be material. Readers are also cautioned that the foregoing list of factors is not exhaustive. Consequently, there is no representation by the Corporation that actual results achieved will be the same in whole or in part as those set out in the forward-looking information. Furthermore, the forward-looking statements contained in this short form prospectus are made as of the date hereof, and neither the Corporation nor the Underwriters undertake any obligation, except as required by applicable securities legislation, to update publicly or to revise any of the included forward-looking statements, whether as a result of new information, future events or otherwise. The forward-looking statements contained herein are expressly qualified by this cautionary statement. 18

Cautionary Statements cont d RESOURCES: There are significant differences in the criteria associated with the classification of reserves and contingent resources. Contingent resource estimates involve additional risk, specifically the risk of not achieving commerciality, not apllicable to reserves estimates. There is no certainty that it will be commercially viable to produce any portion of the resources. No adjustments for these risks have been made in the groupings of reserves and recoverable resources. The estimates of reserves and future net revenue from individual properties may not reflect the same confidence level as estimates of reserves and future net revenues for all properties, due to the effects of aggregation. BOE s: All references to BOEs are based on a 6 to 1 conversion ratio. BOEs may be misleading, particularly if used in isolation. A BOE conversion 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. NON-GAAP MEASURES: This presentation uses the terms Cash flow from operations and cash flow which represent cash flow from operating activities before working capital adjustments. 19

20 Appendix

Contingent Resource Definitions Contingent Resources are defined in the COGE Handbook as those quantities of petroleum estimated, as of a given date, to be potentially recoverable from known accumulations using established technology or technology under development, but are not currently considered to be commercially recoverable due to one or more contingencies. Contingencies may include factors such as economic, legal, environmental, political and regulatory matters or a lack of markets. It is also appropriate to classify as Contingent Resources the estimated discovered recoverable quantities associated with a project in the early evaluation stage. Best estimate (P50) is a classification of estimated resources described in the COGE Handbook as being considered to be the best estimate of the quantity that will be actually recovered. It is equally likely that the actual remaining quantities recovered will be greater or less than the best estimate. If probabilistic methods are used, there should be at least a 50% probability that the quantities actually recovered will equal or exceed the best estimate. Low estimate (P90) is a classification of estimated resources described in the COGE Handbook as being considered to be a conservative estimate of the quantity that will be actually recovered. It is likely that the actual remaining quantities recovered will exceed the low estimate. If probabilistic methods are used, there should be at least a 90% probability that the quantities actually recovered will equal or exceed the low estimate. High estimate (P10) is a classification of estimated resources described in the COGE Handbook as being considered to be an optimistic estimate of the quantity that will be actually recovered. It is unlikely that the actual remaining quantities recovered will exceed the high estimate. If probabilistic methods are used, there should be at least a 10% probability that the quantities actually recovered will equal or exceed the high estimate. 21

Sproule Resource Assessment -Oil Price Assumptions The price forecasts and assumptions that formed the basis for the revenue projections in the Sproule assessment was based on Sproule s pricing models as of September 30, 2010. A summary of selected items from these pricing models are set forth below. Year WTI Cushing 40 API Edmonton Par Price 40 API Western Canada Select 20.5 API Alberta AECO-C Spot Inflation Exchange rate rate (US$/bbl) (CDN$/bbl) (CDN$/bbl) (CDN$/MMBtu) (%/yr) (US$/CDN$) 2010 75.60 79.12 69.63 3.64 1.5 0.934 2011 80.57 84.42 73.45 4.19 1.5 0.934 2012 83.76 87.82 75.52 4.82 1.5 0.934 2013 86.09 90.29 74.94 5.35 1.5 0.934 2014 90.22 94.69 77.65 6.33 1.5 0.934 2015 91.57 96.12 78.82 7.30 1.5 0.934 2016 92.94 97.57 80.01 8.01 1.5 0.934 2017 94.34 99.04 81.22 8.14 1.5 0.934 2018 95.75 100.54 82.44 8.28 1.5 0.934 2019 97.19 102.06 83.69 8.41 1.5 0.934 2020 98.65 103.60 84.95 8.55 1.5 0.934 Escalation rate of 1.5% thereafter 22