To: Kerm Yerman who wrote (11575 ) 7/2/1998 9:35:00 PM From: Herb Duncan Read Replies (3) | Respond to of 15196
EARNINGS / Hegco Announces Oil & Gas Reserves ASE SYMBOL: HEG JULY 2, 1998 EDMOND, OKLAHOMA--HEGCO Canada Inc. is pleased to announce that it has received an Engineering Report of Oil & Gas Reserves as of May 1, 1998. The report was prepared by Rush-Andrus Engineering, an independent third part engineering firm located in Edmond, Oklahoma, and is dated June 15, 1998. A copy of the summary letter is available upon request. Four field are included within the engineering report the fields include: El Grande Prospect; N.E. Garber Prospect; Ponca City Field Project and the Three Sands Field. All dollar amounts are stated in U.S. Dollars. The summary of pre-tax cash flow projections are set forth in the following table: /T/ SUMMARY OF PRE-TAX CASH FLOW PROJECTIONS ----------------------------------------------------- PRODUCTION --------------------------- HEGCO W.I. NET ----------------------------------------------------- MBBL MMCF MBBL MMCF ----------------------------------------------------- Proved Producing 522 0 417 0 Proved Non-Producing 416 546 328 431 Proved Behind Pipe 492 2818 388 2254 Proved Undeveloped 3831 0 3035 0 ----------------------------------------------------- Total Proved 5261 3364 4168 2685 ----------------------------------------------------- ----------------------------------------------------- Probable Additional 0 112206 0 94071 ----------------------------------------------------- ----------------------------------------------------- Total Reserves: 5261 15570 4168 96756 ----------------------------------------------------- ------------------------------------------------------------- NET CUM. 10 Percent OPERATING OPERATING CASH PV CUM.CASH REVENUE EXPENSES FLOW FLOW M$ M$ M$ M$ ------------------------------------------------------------- Proved Producing 6388 1842 4093 2699 Proved Non-Producing 5460 2049 2822 1792 Proved Behind Pipe 11001 2636 7206 3201 Proved Undeveloped 46437 12330 24863 14124 ------------------------------------------------------------- Total Proved 69286 18857 38984 21816 ------------------------------------------------------------- ------------------------------------------------------------- Probable Additional 211661 5809 182595 115311 ------------------------------------------------------------- ------------------------------------------------------------- Total Reserves: 280947 24666 221579 137127 ------------------------------------------------------------- /T/ - Note: Net operating revenue is before severance / AdV taxes. - Note: The cash flow estimates contained in this table include the capital costs associated with developing the designated reserves. - Note: It is not intended as, nor should it be considered an indication of Fair Market Value. The oil reserves are calculated based upon a $13.75 spot price while the gas reserves are calculated based upon a price of $2.25/mcf. The value of the reserves will be increased or decreased depending on the spot price of oil and gas. Hegco's average price per barrel oil for the first three quarters of fiscal ending March 31, 1998 has been $17.41 per barrel. The category Total Reserves includes Probable Additional reserves which have been risked at a probability of success factor of 0.50. Within the category Total Proved is a classification of Proved Undeveloped which have been risked at a probability of success factor of 0.75. Highlights from the reserve report and calculation from US dollars to Canadian dollars are set forth below. The conversion rate from US dollars to Canadian dollars utilized was 1.4706. /T/ CUM. CASH CUM. CASH BARRELS OF MCF FLOW FLOW CATEGORY OIL OF GAS U.S.DOLLARS CDN DOLLARS -------- ---------- --------- ----------- ----------- Total Proved Hegco W.I. 5,261,000 3,364,000 - - Total Proved Net 4,168,000 2,685,000 $38,984,000 $57,329,870 Total Reserves Hegco W.I. 5,261,000 115,570,000 - - Total Reserves Net 4,168,000 96,756,000 $221,579,000 $325,854,000 /T/ The Probable Additional category includes reserves in the El Grande Prospect. The Engineering Report forecast for the gross reserves developed by reentering/drilling the El Grande well is limited to drilling and completing 8 Arbuckle and 8 Penters wells within the confines of the El Grande Prospect. The report also states, "Interpreted probable areal extent of the El Grande productive reservoir is between ten gas units (6,400 acres) and thirty gas units (19,200 acres) with possible additional." Hegco currently holds interest in thirty-three possible gas units (based on 640-acre spacing). Once the El Grande well is completed a updated report will be obtained to recategorize the reserves associated with the El Grande well and increase the area for evaluation of reserves. On behalf of the Board By: Douglas C. Hewitt Chairman of the Board CEO