Sign Up for FREE Daily Energy News
  • Stay Connected
  • linkedin
  • twitter
  • facebook
  • instagram
  • youtube2
Copper Tip Energy Services
WEC - Western Engineered Containment
Hazloc Heaters
Copper Tip Energy
Hazloc Heaters
WEC - Western Engineered Containment

Prairie Storm Resources Corp. Announces 2020 Reserve Report and Corporate Governance Updates

English Français 简体中文
These translations are done via Google Translate

CALGARY, AB, April 19, 2021 /CNW/ – Prairie Storm Resources Corp. (TSXV: PSEC) (“Prairie Storm” or the “Company”) is pleased to announce the results of its 2020 year-end reserves evaluation and to provide an update on corporate governance matters.


The Company retained independent reserve evaluators, Sproule Associates Limited (“Sproule”) to evaluate the Company’s petroleum and natural gas reserves as of December 31, 2020.  Reserves information contained herein, which is effective as of December 31, 2020, is extracted from the evaluation report prepared by Sproule, dated March 11, 2021 (the “Reserve Report”).  The Reserve Report was prepared in accordance with definitions, standards and procedures contained within Canadian Oil and Gas Evaluation Handbook and National Instrument 51-101 – Standards of Disclosure for Oil and Gas Activities (“NI 51-101”).

Additional reserve information as required under NI 51-101 will be included in Prairie Storm’s Statement of Reserves Data and Other Oil and Gas Information (“Form 51-101F1”), which will be filed with Canadian securities regulatory authorities and made available on the Company’s SEDAR profile at

Proved Developed Producing Reserves
· Company gross reserve volumes of 4.9 MMboe
· NPV10 Before Tax of $37.6 million

Proved (1P) Reserves
· Company gross reserve volumes of 21.3 MMboe
· NPV10 Before Tax of $109.7 million
· 1P reserves represent 79% of total 2P reserve volumes

Proved plus Probable (2P) Reserves
· Company gross reserve volumes of 26.8 MMboe
· NPV10 Before Tax of $173.1 million
· Light and medium crude oil and natural gas liquids account for 58% of 2P reserve volumes

Pricing Assumptions

Sproule’s independent evaluation was based on the average of the published price forecasts for McDaniel & Associates Consultants Ltd., GLJ Petroleum Consultants Ltd., and Sproule (the “Consultant Average Price Forecast”) at December 31, 2020, with the following table detailing pricing and foreign exchange rate assumptions.

Consultant Average Price Forecast December 31, 2020
WTI Crude Oil
Edmonton Light
Crude Oil
AECO Spot Price
Operating and
Capital Cost Inflation
Exchange Rate
2021 47.17 55.76 2.78 0.0 0.77
2022 50.17 59.89 2.70 1.3 0.77
2023 53.17 63.48 2.61 2.0 0.76
2024 54.97 65.76 2.65 2.0 0.76
2025 56.07 67.13 2.70 2.0 0.76

Summary of Oil and Gas Reserves

The following table sets out the Company’s reserves as at December 31, 2020, on a forecast pricing and cost, gross and net basis.

Light &

Medium Oil


Natural Gas

Natural Gas
Gross Net Gross Net Gross Net Gross Net
Reserves Category (Mbbls) (Mbbls) (MMcf) (MMcf) (Mbbls) (Mbbls) (Mboe) (Mboe)
Proved Developed Producing 1,494 1,378 13,339 12,370 1,184 1,021 4,901 4,460
Proved Undeveloped 6,786 6,233 40,869 38,331 2,814 2,560 16,412 15,182
Total Proved 8,281 7,611 54,209 50,701 3,998 3,581 21,314 19,642
Total Probable 2,295 2,008 13,507 12,633 985 847 5,531 4,960
Total Proved + Probable 10,576 9,619 67,714 63,335 4,983 4,427 26,845 24,602

Net Present Value of Future Net Revenue (1)(2)(3) 

The following table sets out the net present value of future net revenue of the Company’s reserves as at December 31, 2020 on a before tax basis, using various discount rates on a forecast pricing.

Before Tax Before
Tax Net
NPV 0% 5% 10% 15% 20% 10%


Reserves Category M$Cdn M$Cdn M$Cdn M$Cdn M$Cdn
Proved Developed Producing 26,572 41,010 37,592 33,226 29,596 8.43
Proved Undeveloped 214,175 123,009 72,074 42,390 24,155 4.75
Total Proved 240,747 164,019 109,666 75,617 53,751 5.58
Total Probable 143,698 90,267 63,416 48,143 38,446 12.78
Total Proved + Probable 384,444 254,286 173,083 123,760 92,197 7.04
(1) Estimates of future net revenue, whether discounted or not, do not represent fair market value.
(2) Future net revenue is after deduction of estimated ADR costs.
(3) Unit values are based on net reserves.  Net reserves means the Company’s working interest reserves after deduction of royalties, plus its royalty interest in reserves, if any.

Future Development Capital Costs

The following table is Sproule’s estimated future development costs required to bring total proved and total proved plus probable reserves on production.

Year Proved
Proved + Probable
2021 17,432 17,432
2022 37,575 37,575
2023 45,398 45,724
2024 51,336 51,336
2025 54,736 62,919
Total Undiscounted 206,476 214,986
Total Discounted at 10% 157,971 163,567

Total Future Net Revenue (Undiscounted) (1)(2)

The following table provides a breakdown of the various components of total future net revenue on an undiscounted basis for the Company’s proved reserves and proved plus probable reserves, calculated as at December 31, 2020.

Future Net
Total Proved 893,566 60,522 318,482 206,475 67,340 240,747 50,198 190,548
Total Proved + Probable 1,154,056 87,624 396,918 214,986 70,084 384,444 83,063 301,382
(1) Estimates of future net revenue, whether discounted or not, do not represent fair market value.
(2) Future net revenue is after deduction of estimated ADR costs.


On December 16, 2020, the Company, through a wholly-owned subsidiary, completed an amalgamation with Prairie Storm Energy Corp (“Prairie Energy”) resulting in a reverse takeover (“RTO”) of the Company by the former shareholders of Prairie Energy.

Subsequent to the RTO, the Company undertook a review of various governance and compensation policies as a result of its transition to an operating public entity.  Based on this review, the Company established, or redefined the following governance committees: Audit Committee; Reserves Committee; Corporate Governance, Compensation & Nominating Committee; and Environment, Health and Safety Committee.  Charters for these committees were adopted and ratified by the board of directors of the Company.

The Company also updated its stock option plan, which will be put forth for ratification at the Company’s upcoming Annual General and Special Meeting of Shareholders.  In addition, to reflect the change in corporate structure resulting from the RTO, the Company entered into new executive employment agreements with its executive officers, whose previous executive employment agreements were entered into with Prairie Energy.  There is no change to the salaries or benefits provided to the executives under the new agreements as compared to the prior agreements, however potential severance entitlements based on a change of control were eliminated.  The new executive employment agreements also incorporate non-competition and non-solicitation covenants, which were previously provided for in separate agreements between Prairie Energy and the executive.

The Company announces that its Annual General and Special Meeting of Shareholders will be held at Suite 2000, 350 – 7th Avenue SW, Calgary, Alberta, on Thursday, June 10, 2021, at 10:00 am Mountain Daylight Time.

The record date for the meeting is May 6, 2021.  The Notice of Meeting, the accompanying Management Proxy Circular and related meeting materials will be mailed and made available during May 2021 under the Company’s profile on SEDAR at

The Company encourages you to vote your shares by proxy in advance of the meeting, via mail, telephone or on the internet.  In conducting the meeting on June 10, 2021, the Company intends to follow the guidelines for physical distancing prescribed by the Public Health Agency of Canada to minimize the spread of the novel coronavirus disease (COVID-19), as such guidelines are applicable as at the date of the meeting.

About Prairie Storm Resources Corp.

Prairie Storm is a Canadian oil company focused on sustainable growth of its high netback, low decline oil assets through waterflood enhanced recovery methods and exploitation of the bioturbated Cardium formation. Prairie Storm has no debt and a positive working capital position.  The shares of the Company trade on the TSX Venture Exchange under the symbol “PSEC”.


Forward-looking Information

This news release contains certain forward-looking information and statements within the meaning of applicable securities laws. The use of any of the words “expect”, “anticipate”, “continue”, “estimate”, “may”, “will”, “project”, “should”, “believe”, “plans”, “intends” and similar expressions are intended to identify forward-looking information or statements (“forward-looking information”). In particular, but without limiting the foregoing, this news release contains forward-looking information pertaining to: the volumes of Prairie Storm’s oil and gas reserves; estimates of the net present values of the future net revenues of such reserves; forecasts for prices, inflation and exchange rates; the Company’s future development costs; and statements relating to the Company’s Form 51-101F1, (including the content thereof), the upcoming annual general and special meeting of shareholders (including the actions to be taken thereat), and the anticipated timing thereof. In addition, statements relating to “reserves” are deemed to be forward-looking information, as they involve the implied assessment, based on certain estimates and assumptions, that the reserves described can be profitably produced in the future.

The estimates of Prairie Storm’s reserves and the recovery factors provided herein are estimates only and there is no guarantee that the estimated reserves will be recovered. In addition, forward-looking information is based on a number of material factors, expectations or assumptions of Prairie Storm which have been used to develop such statements and information, but which may prove to be incorrect. Although Prairie Storm believes that the expectations reflected in such forward-looking information are reasonable, undue reliance should not be placed on forward-looking information because Prairie Storm can give no assurance that such expectations will prove to be correct. In addition to other factors and assumptions which may be identified herein, assumptions have been made regarding, among other things: that Prairie Storm will continue to conduct its operations in a manner consistent with past operations; results from drilling and development activities are consistent with past operations; the quality of the reservoirs in which Prairie Storm operates and continued performance from existing wells; the continued and timely development of infrastructure in areas of new production; the accuracy of the estimates of Prairie Storm’s reserve volumes; certain commodity price and other cost assumptions; continued availability of debt and equity financing and cash flow to fund Prairie Storm’s current and future plans and expenditures; the impact of increasing competition; the general stability of the economic and political environment in which Prairie Storm operates; the impact of COVID-19 on the Company’s operations and demand for oil and natural gas; the general continuance of current industry conditions; the timely receipt of any required regulatory approvals; the ability of Prairie Storm to obtain qualified staff, equipment and services in a timely and cost efficient manner; drilling results; the ability of the operator of the projects in which Prairie Storm has an interest in to operate the field in a safe, efficient and effective manner; the ability of Prairie Storm to obtain financing on acceptable terms; field production rates and decline rates; the ability to replace and expand oil and natural gas reserves through acquisition, development and exploration; the timing and cost of pipeline, storage and facility construction and expansion and the ability of Prairie Storm to secure adequate product transportation; future commodity prices; currency, exchange and interest rates; the regulatory framework regarding royalties, taxes and environmental matters in the jurisdictions in which Prairie Storm operates; and the ability of Prairie Storm to successfully market its oil and natural gas products.

The forward-looking information included in this news release does not guarantee future performance and should not be unduly relied upon. Such information and statements, including the assumptions made in respect thereof, involve known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such information or statements including, without limitation: changes in commodity prices; changes to, or restrictions of, labour, supplies, and infrastructure as a result of COVID-19; changes in the demand for or supply of Prairie Storm’s products; the stage of development of some of the evaluated areas and zones; unanticipated operating results or production declines; changes in tax or environmental laws, royalty rates or other regulatory matters; changes in development plans of Prairie Storm or by third party operators of Prairie Storm’s properties, increased debt levels or debt service requirements; inaccurate estimation of Prairie Storm’s oil and gas reserve volumes; limited, unfavourable or a lack of access to capital markets; increased costs; a lack of adequate insurance coverage; the impact of competitors; and certain other risks detailed from time-to-time in Prairie Storm’s public disclosure documents, (including, without limitation, those risks identified in this news release).

The forward-looking information contained in this news release speaks only as of the date of this news release, and Prairie Storm does not assume any obligation to publicly update or revise any of the included forward-looking information, whether as a result of new information, future events or otherwise, except as may be required by applicable securities laws.

Oil and Gas Advisories

Currency: All dollar values in this news release are in Canadian dollars unless otherwise noted.

Rounding: Due to rounding, certain figures in the tables contained in this news release may be inconsistent.

Reserves Categories:  Reserves are estimated remaining quantities of oil and natural gas and related substances anticipated to be recoverable from known accumulations, as of a given date, based on (i) analysis of drilling, geological, geophysical and engineering data; (ii) the use of established technology; and (iii) specified economic conditions, which are generally accepted as being reasonable, and shall be disclosed.  Reserves are classified according to the degree of certainty associated with the estimates.

  • “proved reserves” are those reserves that can be estimated with a high degree of certainty to be recoverable. It is likely that the actual remaining quantities recovered will exceed the estimated proved reserves. Proved reserves should have at least a 90 percent probability that the quantities actually recovered will equal or exceed the estimated proved reserves.
  • “probable reserves” are those additional reserves that are less certain to be recovered than proved reserves. It is equally likely that the actual remaining quantities recovered will be greater or less than the sum of the estimated proved plus probable reserves. Probable reserves should have at least a 50 percent probability that the quantities actually recovered will equal or exceed the sum of the estimated proved plus probable reserves.

Reserves: Except where indicated otherwise, all reserve references in this news release are “gross” or “Company interest reserves”. Such reserves are the Company’s total working interest reserves before the deduction of any royalties but include any royalty interests of the Company.  The recovery and reserve estimates of Prairie Storm’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 crude oil, natural gas and natural gas liquids reserves may be greater than or less than the estimates provided herein.

Forecast Prices and Costs: Reserves estimates stated herein are calculated using the forecast price and cost assumptions by the reserves evaluator which were in effect at the time of the applicable reserves evaluation.

Estimated Future Net Revenues: All future net revenues are estimated using forecast prices, arising from the anticipated development and production of the Company’s reserves, net of the associated royalties, operating costs, development costs and abandonment and reclamation costs and are stated prior to provision for interest and general and administrative expenses. Future net revenues have been presented in this news release on a before tax basis.  It should not be assumed that the net present value of the estimated future net revenues presented in this news release represent the fair market value of the reserves. There is no assurance that the forecast prices and costs assumptions will be attained, and variances could be material.

Future Development Costs: With respect to future development costs, there can be no guarantee that in the future, funds will be available or that the Company will allocate funds to develop all of the attributed reserves.  Failure to develop these reserves would have a negative impact on future production and cash flow estimated by Sproule.

“Boe” means barrel of oil equivalent on the basis of 6 mcf of natural gas to 1 bbl of oil. Boe’s may be misleading, particularly if used in isolation. A boe conversion ratio of 6 mcf : 1 bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.  In addition, given that the value ratio based on the current price of crude oil as compared to natural gas is significantly different from the energy equivalency of 6:1, utilizing a conversion on a 6:1 basis may be misleading as an indication of value.

Definitions and Abbreviations

bbl barrel MMbtu million British Thermal Unit
Mbbls thousands of barrels $US United States dollar
Mboe thousands of barrels of oil equivalent NPV10 Net present value of future net
revenue, discounted at 10%, before tax
boe barrel of oil equivalent $Cdn Canadian dollar
boe/d barrel of oil equivalent per day M$ thousand dollars
MMboe millions of barrels of oil equivalent WTI West Texas Intermediate
MMcf million cubic feet AECO Alberta Gas Pricing Point

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this news release.

SOURCE Prairie Storm Resources Corp.

For further information: please visit the Company’s SEDAR profile at or contact: Hugh Ross, President & Chief Executive Officer, Telephone: (403) 774-2901 or; Julian Din, VP Business Development, Telephone: (403) 774-2904

Related Links


Share This:

More News Articles

New SHOWCASE Directory Companies


Muddy Boots
The Coverall Shop
Axis Communciations
Delta Remediation Inc.
Smart-Project Management Inc. / Trusted Pipeline Advisor
Payload Technologies Inc.
Vista Projects Limited