VANCOUVER, BRITISH COLUMBIA--(Marketwire - March 26, 2012) - Bucking Horse Energy Inc. (the "Company" or "Bucking Horse") (TSX:BUC.TO - News) is pleased to report the filing of the Company's Statement of Reserves Data and Other Oil and Gas Information effective December 31, 2011. The reserves information and data summarized below are available in greater detail in the Company's Statement of Reserves Data and Other Oil and Gas Information (National Instrument 51-101: Forms 51-101F1, 51-101F2, 51-101F3 and 51-101F4) for the year ended December 31, 2011. The Company also announces the filing of its Annual Information Form for the year ended December 31, 2011. These filings are available for review at www.sedar.com.
All listed currencies are United States dollars ("US$") unless otherwise indicated.
-- Net Proved U.S. reserves totalled 278 billion cubic feet of natural gas
-- Net Proved plus Probable U.S. reserves totalled 432 Bcfe
-- Net Proved plus Probable plus Possible U.S. reserves totalled 451 Bcfe
Bucking Horse is an independent oil and gas exploration and production company focused exclusively on its natural gas properties situated in the prolific Pinedale field, within the Green River Basin of southwestern Wyoming. The reserves data set forth below are attributed to the Company's Wyoming assets and based upon an independent reserves assessment and evaluation by Netherland Sewell and Associates Inc. with an effective date of December 31, 2011 (the "NSA Report") in accordance with the standards set forth in Canadian Oil and Gas Evaluation Handbook and reserve definitions contained in National Instrument 51-101. This presentation summarizes the Company's natural gas and natural gas liquids reserves and net present values before income tax, of future net revenue for the Company's reserves using forecast prices and costs in the NSA Report.
The reserves for the year ended December 31, 2011 presented include Company working interests before and net after royalties using forecast price and cost assumptions. Where amounts and volumes are expressed on a gas equivalent basis, liquids volumes have been converted to cubic feet of gas at a ratio of 6,000 cubic feet of natural gas per barrel of oil ("6 Mcf/bbl"). A conversion ratio of 6 Mcf/bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent equivalency at the wellhead.
The evaluations of future net cash flows do not include provisions for interest costs or general and administrative costs but do include estimated future capital expenditures for wells to which reserves have been assigned. It should not be assumed that the estimates of future net revenue presented 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 of the reserve estimates summarized herein are estimates only and there is no guarantee that the estimated reserves will be recovered. Actual natural gas and natural gas liquids reserves may be greater than or less than the estimates provided herein.
Company Interest Oil and Gas Reserves - Forecast Prices and Costs
Associated and Non- Natural Gas Natural Gas
Associated Gas Liquids Equivalent
U.S. PROPERTIES (6 Mcf : 1 bbl)
Gross Net Gross Net Gross Net
Reserves Category (MMcf) (MMcf) (Mbbl) (Mbbl) (MMcfe) (MMcfe)
Developed Producing 41,082 33,979 320 262 42,999 35,549
Producing 1,734 1,517 11.8 10.3 1,805 1,579
Undeveloped 286,648 228,331 2,613 2,070 302,323 240,751
Total Proved 329,463 263,826 2,944 2,342 347,126 277,879
Probable 186,771 145,552 1,785 1,390 197,481 153,894
Total Proved + Probable 516,234 409,378 4,729 3,733 544,607 431,773
Possible 22,959 18,068 219 172 24,270 19,099
Total Proved + Probable
+ Possible 539,193 427,446 4,947 3,904 568,877 450,872
Possible reserves are those additional reserves that are less certain to be recovered than probable reserves. There is a 10% probability that the quantities actually recovered will equal or exceed the sum of proved plus probable plus possible reserves.
Forecast product prices and inflation used in the evaluation of the Company's reserves are based on price forecasts published effective December 31, 2011 by Canadian petroleum consultants AJM Deloitte with adjustments for regional price differentials.
Net Present Value of Pinedale Reserves - Forecast Prices and Costs
BEFORE INCOME TAXES
U.S. PROPERTIES (US$000s)
Discounted at (%/year)
Reserves Category 0% 5% 10% 15% 20%
Proved Producing 178,762 104,262 69,797 51,447 40,550
Proved Non-producing 8,620 5,758 4,335 3,529 3,021
Proved Undeveloped 1,049,187 536,083 299,284 176,469 106,893
Total Proved 1,236,568 646,104 373,415 231,444 150,464
Probable 664,068 276,332 123,488 57,553 27,073
Proved + Probable 1,900,636 922,436 496,904 288,997 177,537
Possible 83,976 34,725 15,945 7,721 3,764
Proved + Probable +
Possible 1,984,612 957,161 512,848 296,718 181,301
Note: Totals may not add exactly due to rounding.
Included in the Net Present Value determination are undiscounted well abandonment costs of US$13.5 million for Proved reserves, US$23.8 million for Proved plus Probable reserves, and US$25.2 million for Proved plus Probable plus Possible reserves.
The estimates of Future Net Revenue do not necessarily reflect fair market value.
About Bucking Horse Energy Inc.
Bucking Horse Energy is a public oil and gas exploration, development and production company listed on the Toronto Stock Exchange with 22,618,113 shares issued. More information about Bucking Horse Energy Inc. can be found on its website.
Certain statements including future drilling programs, future reserves and other information included herein constitute "forward looking statements" within the meaning of applicable laws or regulatory policies. Such forward looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements described herein to be materially different from any future results or achievements expressed or implied by such forward looking statements. In particular, estimating reserves involves inherent engineering uncertainties as well as inherent uncertainties about the future fluctuations in the price of gas, which can cause estimates of economic reserves to be revised upwards or downwards. Other factors affecting forward looking statements include, among others, the inherent uncertainties associated with oil and gas exploration; legislative, environmental, judicial, regulatory, political and competitive developments in areas in which Bucking Horse operates; and technological, mechanical and operational difficulties encountered in connection with Bucking Horse's activities. You should refer to the risk disclosures set out in our Annual Information Form, Management's Discussion and Analysis and other disclosure documents filed from time to time with the TSX Exchange and other regulatory authorities.
The Toronto Stock Exchange has not reviewed and does not accept responsibility for the adequacy or accuracy of this news release.