AI assistant
Oregen Energy Corp. — Audit Report / Information 2020
May 14, 2021
45124_rns_2021-05-14_04a552de-96a3-4383-a314-b4948a400f90.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
Supernova Metals Corp.
AMENDED FORM 51-101F1 For the Year Ended December 31, 2020
STATEMENT OF RESERVES DATA AND OTHER OIL AND GAS INFORMATION
PART 1 DATE OF STATEMENT
The effective date of the information being provided in this statement is as at December 31, 2020, and for the year ended December 31, 2020. The preparation date of the information being provided in this statement is May 13, 2021.
For a glossary of terminology and definitions relating to the information included within this statement (including the aforementioned dates) readers are referred to National Instrument 51-101 (“NI 51-101”).
All dollar figures are in Canadian Dollars, unless otherwise specified.
PART 2 DISCLOSURE OF RESERVES DATA
The following is a summary of the oil and natural gas reserves and the value of future net revenue of Supernova Metals Corp. (the "Company") as evaluated by McDaniel & Associates Consultants Ltd. (“McDaniel”) as at December 31, 2020, and dated May 13, 2021 (the "McDaniel Report"). McDaniel is an independent qualified reserves evaluator and auditor.
All evaluations of future revenue are after the deduction of future income tax expenses, unless otherwise noted in the tables, royalties, development costs, production costs and well abandonment costs but before consideration of indirect costs such as administrative, overhead and other miscellaneous expenses. The estimated future net revenue contained in the following tables does not necessarily represent the fair market value of the Company's reserves. There is no assurance that the forecast price and cost assumptions contained in the McDaniel Report will be attained and variances could be material. Other assumptions and qualifications relating to costs and other matters are included in the McDaniel Report. The recovery and reserves estimates on the Company's properties described herein are estimates only. The actual reserves on the Company's properties may be greater or less than those calculated.
All monetary values presented in this document are expressed in terms of Canadian dollars.
2
Item 2.1 Reserves Data (Forecast Prices and Costs)
- Breakdown of Reserves (Forecast Case) - The following summarizes the aggregate proved reserves of the Company:
Supernova Metals Corp. Summary of Oil and Gas Reserves As of December 31, 2020 Forecast Prices and Costs - CDN Dollars
Reserves
| Supernova Metals Corp. Summary of Oil and Gas Reserves As of December 31, 2020 Forecast Prices and Costs - CDN Dollars |
Supernova Metals Corp. Summary of Oil and Gas Reserves As of December 31, 2020 Forecast Prices and Costs - CDN Dollars |
|---|---|
| Reserves | |
| Reserve Category | Light and Medium Oil HeavyOil Natural Gas (Non-associated and Associated Natural Gas Liquids |
| Gross (Mbbl) Net (Mbbl) Gross (Mbbl) Net (Mbbl) Gross (Mbbl) Net (Mbbl) Gross (Mbbl) Net (Mbbl) |
|
| Proved Developed Producing Non-Producing Undeveloped Total Proved Total Probable Total Proved & Probable |
10.5 9.9 - - - - - - - - - - - - - - - - - - - - - - 10.5 9.9 - - - - - - 2.9 2.7 - - - - - - 13.4 12.6 - - - - - - |
- Net Present Value of Future Net Revenue (Forecast Case) – The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented:
| 2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
2. Net Present Value of Future Net Revenue (Forecast Case)– The following summarizes the future net revenue attributable to the Company’s proved reserves disclosed in section 1, estimated using forecast prices and costs before deducting future income tax expenses, if any, calculated without discount and using discounts as presented: |
|---|---|---|---|---|---|---|---|---|---|---|
| Supernova Metals Corp. Summary of Net Present Values of Future Net Revenue As of December 31, 2020 Forecast Prices and Costs - CDN Dollars |
||||||||||
| Net Present Values of Future Net Revenue | ||||||||||
| Before Income Taxes Discounted at(%/Year) |
After\ Income Taxes Discounted at(%/Year) |
|||||||||
| Reserve Category | 0 (M$) |
5 (M$) |
10 (M$) |
15 (M$) |
20 (M$) |
0 (M$) |
5 (M$) |
10 (M$) |
15 (M$) |
20 (M$) |
| Proved Developed Producing 246.3 207.4 178.1 155.8 138.6 246.3 207.4 178.1 155.8 138.6 Non-Producing - - - - - - - - - - Undeveloped - - - - - - - - - - Total Proved 246.3 207.4 178.1 155.8 138.6 246.3 207.4 178.1 155.8 138.6 Total Probable 87.0 56.6 38.8 28.0 21.2 87.0 56.6 38.8 28.0 21.2 Total Proved & Probable 333.3 264.0 216.9 183.8 159.8 333.3 264.0 216.9 183.8 159.8 |
4
- Additional Information Concerning Undiscounted Future Net Revenue (Forecast Case) – The following summarizes by reserve category (Proved, Probable or Possible) the elements using forecast pricing and costs of the undiscounted future net revenue and the per unit value of future net revenue before income tax:
Supernova Metals Corp. Total Future Net Revenue (Undiscounted) As of December 31, 2020 Forecast Prices and Costs - CDN Dollars
| Future | ||||||||
|---|---|---|---|---|---|---|---|---|
| Future Net | Net Revenue | |||||||
| Operating | Development | ARO | Revenue Before | After | ||||
| Revenue | Royalties | Costs | Costs | Costs | Income Taxes | Income Taxes | Income Taxes | |
| Reserve Category | (M$) | (M$) | (M$) | (M$) | (M$) | (M$) | (M$) | (M$) |
| Total Proved Reserves | 644 | 47 | 305 | - | 45 |
246 | - | 246 |
| Total Proved and Probable Reserves | 846 | 62 | 405 | - | 46 | 333 | - | 333 |
| Supernova Metals Corp. Future Net Revenue By Product Type (Undiscounted) As of December 31, 2020 Forecast Prices and Costs - CDN Dollars |
|||
| Reserve Category | Product Type | Future Net Revenue Before Income Taxes (M$) |
Unit Value $/Bbl |
| Total Proved Reserves 178 18.05 Total Proved and Probable Reserves 217 17.28 Light and Medium Oil Light and Medium Oil |
5
Item 2.2 Supplemental Disclosure (Constant Prices and Costs)
Optional – not presented.
Item 2.3 Reserves Disclosure Varies With Accounting
In determining reserves to be disclosed, the Company prepares consolidated financial statements and includes 100% of the reserves attributable to the Company and its wholly-owned subsidiary. There are no minority interests related to any subsidiaries of the Company.
Item 2.4 Future Net Revenue Disclosure Varies With Accounting
As discussed in Item 2.3, the Company prepares consolidated financial statements and no portion of future net revenue related to the Company’s oil and gas reserves is attributable to a minority interest in a subsidiary held by non-affiliates.
PART 3 PRICING ASSUMPTIONS
Item 3.1 Constant Prices Used In Supplemental Disclosure
Optional - Not Presente d
6
Item 3.2 Forecast Prices Used In Estimates
- The following summarizes the pricing assumptions by product used in estimating reserves data disclosed in Item 2.1:
| Supernova Metals Corp. Summary of Pricing and Inflation Rate Assumptions As of December 31, 2020 Forecast Prices and Costs - CDN Dollars |
|||||||||
| Year | WTI Crude Oil US$/BBL |
Brent Crude Oil $US/BBL |
Edmonton Light Crude Oil $CDN/BBL |
Alberta Bow River Hardlaty Crude Oil $CDN/BBL |
Western Canadian Select Crude Oil $CDN/BBL |
Alberta Heavy Crude Oil $CDN/BBL |
Sask Cromer Medium Crude Oil $CDN/BBL |
Inflation Rate %/Yr |
Exchange Rate US$/Cdn$ |
| 2021 | 47.17 | 49.42 | 55.76 | 45.36 | 44.63 | 39.87 | 53.77 | - | 0.768 |
| 2022 | 50.17 | 52.85 | 59.89 | 48.96 | 48.18 | 43.20 | 57.31 | 1.30 | 0.765 |
| 2023 | 53.17 | 56.04 | 63.48 | 52.91 | 52.10 | 46.86 | 60.68 | 2.00 | 0.763 |
| 2024 | 54.97 | 57.87 | 65.76 | 54.95 | 54.10 | 48.67 | 62.90 | 2.00 | 0.763 |
| 2025 | 56.07 | 59.00 | 67.13 | 56.05 | 55.19 | 49.65 | 64.22 | 2.00 | 0.763 |
| 2026 | 57.19 | 60.15 | 68.53 | 57.16 | 56.29 | 50.65 | 65.57 | 2.00 | 0.763 |
| 2027 | 58.34 | 61.33 | 69.95 | 58.30 | 57.42 | 51.67 | 66.94 | 2.00 | 0.763 |
| 2028 | 59.50 | 62.53 | 71.40 | 59.47 | 58.57 | 52.71 | 68.35 | 2.00 | 0.763 |
| 2029 | 60.69 | 63.75 | 72.88 | 60.66 | 59.74 | 53.76 | 69.78 | 2.00 | 0.763 |
| 2030 | 61.91 | 65.03 | 74.34 | 61.87 | 60.93 | 54.84 | 71.19 | 2.00 | 0.763 |
| 2031 | 63.15 | 66.33 | 75.83 | 63.10 | 62.15 | 55.94 | 72.61 | 2.00 | 0.763 |
| 2032 | 64.41 | 67.66 | 77.34 | 64.37 | 63.40 | 57.05 | 74.06 | 2.00 | 0.763 |
| 2033 | 65.70 | 69.01 | 78.89 | 65.65 | 64.66 | 58.20 | 75.55 | 2.00 | 0.763 |
| 2034 | 67.01 | 70.39 | 80.47 | 66.97 | 65.96 | 59.36 | 77.06 | 2.00 | 0.763 |
| 2035 | 68.35 | 71.80 | 82.08 | 68.31 | 67.28 | 60.55 | 78.60 | 2.00 | 0.763 |
| Thereafter | esc 2.0% | esc 2.0% | esc 2.0% | esc 2.0% | esc 2.0% | esc 2.0% | esc 2.0% | 2.00 | 0.763 |
7
PART 4 RECONCILIATION OF CHANGES IN RESERVES
Item 4.1 Reserves Reconciliation
The following is a reconciliation of gross reserves by product of the Company since January 1, 2020 through December 31, 2020:
| Category Light & Medium Oil Gross Proved Mstb Light & Medium Oil Gross Probable Mstb Supernova Metals Corp. Reconciliation of Company Gross Reserves Total Proved As of December 31, 2020 Forecast Prices and Costs - CDN Dollars |
Light & Medium Oil Gross Proved and Probable Mstb |
|||||
| Beginning Gross Reserves, January 1, 2020 Acquisitions Drilling Extensions (Infill Drilling) Improved Recovery Technical Revisions Exploration Discoveries Dispositions Economic Factors Production Ending Gross Reserves, December 31, 2020 |
- 13.0 - - - - - - (2.5) 10.5 |
- 2.9 - - - - - - - 2.9 |
- 15.8 - - - - - - (2.5) 13.4 |
8
PART 5. ADDITIONAL INFORMATION RELATING TO RESERVES DATA
Item 5.1 Undeveloped Reserves
The Company has reported no undeveloped reserves for the year ended December 31, 2020, within the meaning of that term under NI 51-101, either proved, probable and possible reserves.
Item 5.2 Significant Factors or Uncertainties Affecting Reserves Data
See notes to the Company’s financial statements for the year ended December 31, 2020, for a discussion of some of the important economic factors and significant uncertainties likely to affect the components of oil and gas information and the reserves data disclosed herein. In addition, such components may be affected by material fluctuations in commodity prices, material changes in current taxation or royalty rates and/or state and federal regulations governing the conduct of oil and gas activities.
Item 5.3 Future Development Costs
None as of December 31, 2020.
PART 6. OTHER OIL AND GAS INFORMATION
Item 6.1 Oil and Gas Properties and Wells
The following summarizes wells, capable of producing, which have reserves attributed to them.
| Oil Wells Producing | Oil Wells Producing | Gas Wells Producing | Gas Wells Producing |
|---|---|---|---|
| Gross | Net | Gross | Net |
| 3.0 | 0.69 | - | - |
All of the Company’s wells are located in Kingsford, Saskatchewan.
Item 6.2 Properties with No Attributed Reserves
The Company has two shut-in wells which has no attributed reserves.
9
Item 6.2.1 Significant Factors or Uncertainties Relevant to Properties with No Attributed Reserves
There are numerous uncertainties inherent in estimating quantities in crude oil reserves and cash flows to be derived therefrom, including many factors beyond the company’s control. In general, estimates of economically recoverable crude oil and the future net cash flows therefrom are based upon a number of variable factors and assumptions, such as historical production from the properties, production rates, ultimate reserve recovery, timing and amount of capital expenditures, marketability of crude oil and natural gas, royalty rates, the assumed effects of regulation by governmental agencies and future operating costs, all of which may vary from actual results. For those reasons, estimates of the economically recoverable crude oil and natural gas reserves attributable to any particular group of properties, classification of such reserves based on risk of recovery and estimates of future net revenues expected therefrom prepared by different engineers, or by the same engineers at different times, may vary.
Item 6.3 Forward Contracts
None in place as of December 31, 2020.
Item 6.4 Additional Information Concerning Abandonment and Reclamation Costs
Repealed (July 1, 2015).
Item 6.5 Tax Horizon
During the financial year ended December 31, 2020, the Company did not pay any income taxes in Canada. The Company will not be required to pay income taxes until the Company has taxable income.
Item 6.6 Costs Incurred
In the year ending December 31, 2020, the Company made no capital expenditures (whether capitalized or charged to expense):
Item 6.7 Exploration and Development Activities
During the financial year ended December 31, 2020, the Company did not conduct any exploratory or development activities.
10
Item 6.8 Production Estimates
| For the Year ended Dec 31, 2021 Total Proved Total Proved Plus Probable |
Light and Medium Oil (bbl/d) |
|---|---|
| 5.2 5.3 |
Item 6.9 Production History
| Supernova Metals Corp. Gross 2020 Production Volumes(Company Working Interest Before Royalties) |
||
| Total Proved Total Probable Total Proved Plus Probable Total Possible Total Proved Plus Probable Plus Possible * Barrel of oil equivalent, 6 Mcf:1 barrel |
Total (BOE) (2,469.5) - |
Light and Medium Oil (Barrels) Natural Gas (Mcf) Natural Gas Liquids (Barrels) Non-Conv. Gas (MMCF) (2,469.5) - - - - - - - |
| (2,469.5) - |
(2,469.5) - - - - - - - |
|
| (2,469.5) | (2,469.5) - - - |
11
==> picture [463 x 54] intentionally omitted <==
----- Start of picture text -----
Supernova Metals Corp.
Gross 2020 Production Volumes (Company Working Interest Before Royalties)
Three Months Ended Year Ended
31-Dec-20 30-Sep-20 30-Jun-20 31-Mar-20 31-Dec-20
----- End of picture text -----
| Average Sales Volume | |||||
|---|---|---|---|---|---|
| Light & Medium Oil (bbl/d) | 5.9 |
7.0 | 7.0 | 7.1 | 6.7 |
| Price Received | |||||
| Light & Medium Oil ($/bbl) | 48.33 |
46.28 |
25.38 |
45.47 | 41.19 |
| Royalties | |||||
| Light & Medium Oil ($/bbl) | 5.49 | 6.50 | 2.47 | 8.85 |
5.88 |
| Opearting Expenses | |||||
| Light & Medium Oil ($/bbl) | 20.58 | 23.66 | 3.21 | 17.11 | 16.05 |
| Netback | |||||
| Light & Medium Oil ($/bbl) | 22.26 | 16.12 | 19.70 | 19.51 | 19.26 |
PART 7. OPTIONAL DISCLOSURE OF CONTINGENT RESOURCES DATA AND PROSPECTIVE RESOURCES DATA
Not applicable
12