CALGARY, ALBERTA–(Marketwired – March 11, 2016) – Hawk Exploration Ltd. (“Hawk” or the “Corporation”) (TSX VENTURE:HWK.A) is pleased to provide a summary of its December 31, 2015 reserve information as evaluated by GLJ Petroleum Consultants Ltd. (“GLJ”) and an operations update.
HIGHLIGHTS
OPERATIONS UPDATE
Hawk’s production averaged 712 boe/d during 2015 and 675 boe/d during the fourth quarter of 2015. Over the past six months, the Corporation has shut in approximately 150 bbl/d of heavy oil production due to uneconomic conditions in the current price environment. Should oil prices improve, Hawk plans to place some or all of these shut in wells back on production. The Corporation’s production for February 2016 averaged approximately 610 boe/d, based on field estimates.
RESERVES
GLJ prepared an independent engineering report in accordance with National Instrument 51-101 (“NI 51-101”) with an effective date of December 31, 2015 (the “GLJ Report”). The tables below are a summary of the oil, NGL and natural gas reserves attributable to the Corporation and the net present value of future net revenue attributable to such reserves as evaluated in the GLJ Report.
The net present value of future net revenue attributable to reserves is stated without provision for interest costs and general and administrative costs, but after providing for estimated royalties, production costs, development costs, other income, future capital expenditures and well abandonment costs for only those wells assigned reserves by GLJ. It should not be assumed that the undiscounted or discounted net present value of future net revenue attributable to reserves estimated by GLJ represents the fair market value of those reserves. Other assumptions and qualifications relating to costs, prices for future production and other matters are summarized herein. The recovery and reserve estimates of oil, NGL and natural gas reserves provided herein are estimates only. Actual reserves may be greater than or less than the estimates provided herein.
The reserve data provided in this press release only represents a summary of the disclosure required under NI 51-101. Additional reserves disclosure will be provided in the Corporation’s Annual Information Form to be filed on SEDAR (www.sedar.com) on or before April 30, 2016. The tables summarize the data contained in the GLJ Report and as a result may contain slightly different numbers than such report due to rounding. Also due to rounding, certain columns may not add exactly.
Summary of Oil and Gas Reserves as of December 31, 2015
| Reserves Summary | |||||||||||||||||
| Oil | Natural Gas | Natural Gas Liquids | Total Oil Equivalent | ||||||||||||||
| Reserves Category | Gross (Mbbl) | Net (Mbbl) | Gross (MMcf) | Net (MMcf) | Gross (Mbbl) | Net (Mbbl) | Gross (Mboe) | Net (Mboe) | |||||||||
| Proved | |||||||||||||||||
| Developed Producing | 694 | 612 | 109 | 90 | 4 | 3 | 717 | 631 | |||||||||
| Developed Non-producing | 104 | 97 | 221 | 125 | 0 | 0 | 141 | 118 | |||||||||
| Undeveloped | 600 | 503 | 107 | 85 | 5 | 4 | 623 | 522 | |||||||||
| Total Proved | 1,399 | 1,212 | 437 | 300 | 9 | 7 | 1,481 | 1,270 | |||||||||
| Probable | 1,688 | 1,425 | 984 | 650 | 5 | 4 | 1,857 | 1,538 | |||||||||
| Total Proved plus Probable | 3,087 | 2,638 | 1,421 | 950 | 14 | 11 | 3,338 | 2,808 | |||||||||
Net Present Value Summary as of December 31, 2015
| Net Present Value of Future Net Revenue Before Income Taxes Discounted At (%/year) | Unit Value Before Income Tax Discounted at 10%/year | ||||||||||||
| Reserves Category | 0% M$ | 5% M$ | 10% M$ | 15% M$ | 20% M$ | $/boe | |||||||
| Proved | |||||||||||||
| Developed Producing | 10,503 | 9,427 | 8,500 | 7,719 | 7,064 | 13.47 | |||||||
| Developed Non-producing | 2,168 | 1,734 | 1,406 | 1,158 | 969 | 11.95 | |||||||
| Undeveloped | 7,616 | 5,618 | 4,134 | 3,018 | 2,165 | 7.93 | |||||||
| Total Proved | 20,287 | 16,778 | 14,040 | 11,896 | 10,198 | 11.05 | |||||||
| Probable | 37,634 | 27,634 | 20,732 | 15,860 | 12,335 | 13.48 | |||||||
| Total Proved plus Probable | 57,921 | 44,413 | 34,773 | 27,756 | 22,533 | 12.38 | |||||||
Total Future Net Revenue (Undiscounted) as of December 31, 2015
| Reserves Category | Revenue M$ | Royalties M$ | Operating Cost M$ | Capital Development Costs M$ | Abandonment Costs M$ | Future Net Revenue Before Income Tax M$ | ||||||
| Total Proved | 74,967 | 10,942 | 34,010 | 6,862 | 2,867 | 20,287 | ||||||
| Total Proved plus Probable | 181,736 | 29,834 | 74,105 | 15,626 | 4,250 | 57,921 |
Summary of Forecast Pricing and Inflation Assumptions
The GLJ Report used the following prices, exchange rates, and inflation rate assumptions as of December 31, 2015:
| Year | WTI Cushing Oklahoma ($US/bbl) | Edmonton 40 degree API Crude Oil ($CAD/bbl) | WCS Crude Oil ($CAD/bbl) | AECO – NIT Spot ($CAD/mmbtu) | Inflation Rate % | Exchange Rate ($US/$CAD) | ||||||
| 2016 | 44.00 | 55.86 | 42.26 | 2.76 | 2.0 | 0.725 | ||||||
| 2017 | 52.00 | 64.00 | 51.20 | 3.27 | 2.0 | 0.750 | ||||||
| 2018 | 58.00 | 68.39 | 55.39 | 3.45 | 2.0 | 0.775 | ||||||
| 2019 | 64.00 | 73.75 | 60.84 | 3.63 | 2.0 | 0.800 | ||||||
| 2020 | 70.00 | 78.79 | 66.18 | 3.81 | 2.0 | 0.825 | ||||||
| 2021 | 75.00 | 82.35 | 70.00 | 3.90 | 2.0 | 0.850 | ||||||
| 2022 | 80.00 | 88.24 | 75.88 | 4.10 | 2.0 | 0.850 | ||||||
| 2023 | 85.00 | 94.12 | 81.41 | 4.30 | 2.0 | 0.850 | ||||||
| 2024 | 87.88 | 96.48 | 84.90 | 4.50 | 2.0 | 0.850 | ||||||
| 2025 | 89.63 | 98.41 | 86.60 | 4.60 | 2.0 | 0.850 | ||||||
| 2026+ | Escalated at 2.0 % per year thereafter. | 2.0 | 0.850 | |||||||||
FINDING AND DEVELOPMENT COSTS (“F&D”) (1)
| 2015 | 2014 | Three Year Average | |||||||||||
| Proved | Proved plus Probable | Proved | Proved plus Probable | Proved | Proved plus Probable | ||||||||
| Exploration and development costs (M$) (2) | 2,069 | 2,069 | 10,580 | 10,580 | 21,548 | 21,548 | |||||||
| Change in future development cost (M$) | |||||||||||||
| Exploration and development | 2,509 | 2,949 | 2,146 | 9,957 | 4,174 | 12,030 | |||||||
| Total costs (M$) | 4,578 | 5,018 | 12,726 | 20,537 | 25,722 | 33,578 | |||||||
| Net reserve additions and revisions (Mboe) | 403 | 721 | 439 | 1,310 | 1,085 | 2,355 | |||||||
| Finding and Development – including future development cost ($/boe) | |||||||||||||
| Total F&D costs ($/boe) | 11.35 | 6.96 | 28.98 | 15.68 | 23.71 | 14.26 | |||||||
| (1) The aggregate of the exploration and development costs incurred in the most recent financial year and the change during that year in estimated future development costs generally will not reflect total finding and development costs related to reserve additions for that year. | |||||||||||||
| (2) The Corporation’s annual audit of the 2015 financial statements has not been completed and accordingly all financial amounts are management’s best estimates which are unaudited and subject to change. | |||||||||||||
NET ASSET VALUE
| M$, except per share amounts | December 31, 2015 | ||
| Proved plus probable reserves discounted at 10% (before taxes) | 34,773 | ||
| Undeveloped land and seismic (1) | 3,708 | ||
| Net debt and working capital deficit (2) | (10,369 | ) | |
| Proceeds from dilutive options | 1,598 | ||
| Net asset value | 29,710 | ||
| Fully diluted Class A shares outstanding (000’s) (3) | 50,061 | ||
| Net asset value per fully diluted Class A share | $0.59 | ||
| (1) Undeveloped land is based on management’s internal estimate at December 31, 2015. Hawk had a total of 16,147 net acres of land at December 31, 2015 assessed at an average value of $125 per net acre. The value of seismic data is based on management’s internal estimate at December 31, 2015 using a percentage of costs incurred in shooting the seismic data. | |||
| (2) The Corporation’s annual audit of the 2015 financial statements has not been completed and accordingly all financial amounts are management’s best estimates which are unaudited and subject to change. | |||
| (3) Includes Class A shares outstanding at December 31, 2015 of 45,575,952 plus dilutive options of 4,485,000. | |||
LAND HOLDINGS
| Developed | Undeveloped | Total | ||||||||||
| Acres | Gross | Net | Gross | Net | Gross | Net | ||||||
| Alberta | 3,480 | 2,653 | 3,521 | 2,529 | 7,001 | 5,182 | ||||||
| Saskatchewan | 3,270 | 2,785 | 16,492 | 13,618 | 19,762 | 16,403 | ||||||
| Total | 6,750 | 5,438 | 20,013 | 16,147 | 26,763 | 21,585 | ||||||
Hawk is an emerging company engaged in the exploration, development and production of conventional crude oil and natural gas in western Canada and is based in Calgary, Alberta. The Class A Shares of Hawk trade on the TSX Venture Exchange under the trading symbols of HWK.A.
[/expand]