CALGARY, ALBERTA–(Marketwired – March 14, 2016) – Traverse Energy Ltd. (“Traverse” or “the Company“) (TSX VENTURE:TVL) presents its 2015 year-end reserves. Traverse’s independent reserve report was prepared by Sproule Associates Limited (“Sproule”) in accordance with National Instrument 51-101 effective December 31, 2015.
Highlights
The Company’s gross proved reserves increased from the prior year report by 35% from 1,343.8 MBOE (thousand barrels of oil equivalent) to 1,822.0 MBOE.
Summary of oil and gas reserves
The following tables are a summary of Traverse’s petroleum and natural gas reserves, as evaluated by Sproule, effective December 31, 2015, using Sproule’s forecast prices and costs. It should not be assumed that the estimates of future net revenue presented in the tables below represent the fair market value of the reserves. There is no assurance that the forecast prices and cost assumptions will be attained and variances could be material. The recovery and reserve estimates of the Company’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 reserves may be greater or less than the estimates provided herein. Reserves information may not add due to rounding.
Summary of oil and gas reserves:
| Light and Medium Crude Oil |
Conventional Natural Gas |
Natural Gas Liquids |
Oil Equivalent |
|||||
| Reserve Category | Gross(1) (Mbbl) |
Net(2) (Mbbl) |
Gross(1) (MMcf) |
Net(2) (MMcf) |
Gross(1) (Mbbl) |
Net(2) (Mbbl) |
Gross(1) (MBOE) |
Net(2) (MBOE) |
| Proved Developed Producing | 521.8 | 469.5 | 3,286 | 2,914 | 45.4 | 30.2 | 1,114.9 | 985.4 |
| Proved Developed Non-producing | 9.7 | 9.7 | 314 | 296 | 4.5 | 3.3 | 66.5 | 62.3 |
| Proved Undeveloped | 414.0 | 364.0 | 1,237 | 1,161 | 20.4 | 16.0 | 640.6 | 573.5 |
| Total Proved | 945.5 | 843.1 | 4,837 | 4,371 | 70.3 | 49.5 | 1,822.0 | 1,621.2 |
| Probable | 237.2 | 192.8 | 1,279 | 1,139 | 18.6 | 12.5 | 468.8 | 395.1 |
| Total Proved Plus Probable | 1,182.7 | 1,035.9 | 6,116 | 5,510 | 88.9 | 62.0 | 2,290.8 | 2,016.3 |
| Notes: |
| 1. Gross reserves are Traverse’s working interest reserves before deduction of any royalties and before consideration of Traverse’s royalty interests. |
| 2. Net reserves are Traverse’s working interest reserves after deduction of royalties, plus Traverse’s royalty interests. |
Summary of net present value of future net revenue as of December 31, 2015:
| Value Before Income Taxes Discounted at (%/Year) (1) | Unit Value Before Income Taxes | ||||||
| Reserve Category | 0 (M$) |
5 (M$) |
10 (M$) |
15 (M$) |
20 (M$) |
10% $/BOE |
|
| Proved Developed Producing | 23,009 | 18,791 | 15,790 | 13,610 | 11,979 | 16.02 | |
| Proved Developed Non-producing | 373 | 396 | 386 | 362 | 333 | 6.20 | |
| Proved Undeveloped | 15,069 | 11,135 | 8,458 | 6,586 | 5,229 | 14.75 | |
| Total Proved | 38,450 | 30,322 | 24,634 | 20,558 | 17,542 | 15.20 | |
| Probable | 13,829 | 8,760 | 6,046 | 4,482 | 3,507 | 15.30 | |
| Total Proved Plus Probable | 52,279 | 39,082 | 30,679 | 25,040 | 21,048 | 15.22 | |
Summary of net present value of future net revenue as of December 31, 2015 (continued):
| Value After Income Taxes Discounted at (%/Year) (1) | |||||
| Reserve Category | 0 (M$) |
5 (M$) |
10 (M$) |
15 (M$) |
20 (M$) |
| Proved Developed Producing | 22,858 | 18,727 | 15,762 | 13,597 | 11,972 |
| Proved Developed Non-producing | 278 | 349 | 362 | 350 | 328 |
| Proved Undeveloped | 10,830 | 8,181 | 6,298 | 4,947 | 3,948 |
| Total Proved | 33,967 | 27,256 | 22,422 | 18,895 | 16,249 |
| Probable | 10,150 | 6,461 | 4,459 | 3,302 | 2,581 |
| Total Proved Plus Probable | 44,117 | 33,718 | 26,881 | 22,197 | 18,830 |
| Notes: |
| 1. Includes future development capital of $7.9 million (undiscounted). |
Reserve reconciliations
The following tables reconcile Traverse’s gross reserves by principal product type. Gross reserves are Traverse’s working interest reserves before deduction of any royalties and before consideration of Traverse’s royalty interests:
| Gross Reserves | Light and Medium Crude Oil | Conventional Natural Gas | ||||||||||
| Proved | Probable | Proved Plus Probable | Proved | Probable | Proved Plus Probable | |||||||
| Mbbl | Mbbl | Mbbl | MMcf | MMcf | MMcf | |||||||
| December 31, 2014 | 742.4 | 308.6 | 1,051.0 | 3,334 | 1,482 | 4,816 | ||||||
| Infill drilling | 300.3 | 72.3 | 372.6 | 1,323 | 316 | 1,639 | ||||||
| Technical revisions | 101.0 | (140.4 | ) | (39.4 | ) | 1,388 | (412 | ) | 976 | |||
| Economic factors | (23.0 | ) | (3.3 | ) | (26.3 | ) | (211 | ) | (107 | ) | (318 | ) |
| Production | (175.2 | ) | 0.0 | (175.2 | ) | (997 | ) | 0 | (997 | ) | ||
| December 31, 2015 | 945.5 | 237.2 | 1,182.7 | 4,837 | 1,279 | 6,116 | ||||||
| Gross Reserves (continued) | Natural Gas Liquids | Oil equivalent | ||||||||||
| Proved | Probable | Proved Plus Probable | Proved | Probable | Proved Plus Probable | |||||||
| Mbbl | Mbbl | Mbbl | MBOE | MBOE | MBOE | |||||||
| December 31, 2014 | 45.7 | 21.0 | 66.7 | 1,343.8 | 576.6 | 1,920.4 | ||||||
| Infill drilling | 21.8 | 5.3 | 27.1 | 542.6 | 130.3 | 672.9 | ||||||
| Technical revisions | 19.8 | (6.4 | ) | 13.4 | 352.1 | (215.4 | ) | 136.7 | ||||
| Economic factors | (2.8 | ) | (1.3 | ) | (4.1 | ) | (60.9 | ) | (22.5 | ) | (83.4 | ) |
| Production | (14.2 | ) | 0.0 | (14.2 | ) | (355.5 | ) | 0.0 | (355.5 | ) | ||
| December 31, 2015 | 70.3 | 18.6 | 88.9 | 1,822.0 | 468.8 | 2,290.8 | ||||||
[/expand]