CALGARY,
AB, Aug. 14, 2024 /CNW/ - CanAsia Energy
Corp. (TSXV: CEC), on behalf of its wholly owned subsidiary Andora
Energy Corporation ("Andora"), is pleased to announce the results
of the June 30, 2024 Contingent
Bitumen Resources Report ("Resources Report") which is a National
Instrument 51-101 compliant resources evaluation for Andora's
oil sands interests at Sawn Lake Alberta, Canada, as evaluated by
independent qualified reserves evaluator Sproule Associates Limited
("Sproule"). The Resources Report represents an update
of Andora's December 31, 2023
Contingent Bitumen Resources Report to reflect, among other things,
the previously announced increase of Andora's working interest at
the Sawn Lake Central block from 75% to 100%. The evaluation
included all of Andora's Oil Sands Leases at Sawn Lake based on
exploitation using Steam Assisted Gravity Drainage
("SAGD").
Please note that unless otherwise stated, amounts are in
Canadian dollars and volumes and financial amounts are net to
Andora.
Highlights of Sawn Lake, Alberta Contingent Resources Report
as of June 30, 2024
- Following a successful auction bid, in May 2024, Andora acquired certain assets (the
"Assets") from two entities which were placed under receivership
(the "Debtors") for a purchase price equal to $2.0 million (which includes the assumption of
various obligations). The net consideration paid was approximately
$1.3 million after offset of amounts
due from the Debtors. The Assets include the Debtors' 25% working
interest in Sawn Lake, within the central Alberta Peace River Oil
Sands region. Following the acquisition, Andora's working interest
in the Sawn Lake Central block increased from 75% to 100%. The
Resource Report reflects Andora's 100% working interest at Sawn
Lake Central and Sawn Lake
South.
- The unrisked "Best Estimate" contingent resources for Andora's
interests as at June 30, 2024 are 358
million barrels of bitumen recoverable with net present value
discounted at 10% and 15% of $850
million and $356 million on an
after-tax basis, respectively.
- The Resources Report assigned an 85% chance of development for
Sawn Lake, and the risked "Best Estimate" contingent resources for
Andora as at June 30, 2024 are 304
million barrels of bitumen recoverable. The risked "Best Estimate"
net present value, discounted at 10% and 15%, for Andora's
interests as at June 30, 2024 is
$725 million and $304 million on an after-tax basis,
respectively.
- The Resource Report at June 30,
2024 reflects the use of a 1,600 meter horizontal SAGD
wellpair design with industry standard Inflow Control Devices
("ICDs") to reduce the number of required wellpairs to develop the
contingent resources. The number of new wellpairs required to
develop the contingent resources is 182.
- The Resources Report forecasts bitumen production from 2026 to
2097, with maximum unrisked "Best Estimate" production net to
Andora of 26,658 BOPD in 2040. The unrisked "Best Estimate"
evaluation indicates that the cumulative financing requirement
(being cumulative cash flow of operating income less capital
expenditures) to the end of 2026 is $11.3
million, and further development is to be funded by cash
flow.
Resources Report
- The Resources Report evaluated Andora's interests at the Sawn
Lake Alberta oil sands project. Contingent resources are those
quantities of petroleum estimated, as of a given date, to be
potentially recoverable from known accumulations by the application
of development projects, but which are not currently considered to
be commercially recoverable due to one or more contingencies. The
contingent resources volumes estimated in the Resources Report are
considered contingent until such time as there are additional
delineation wells confirming reservoir quality and continuity,
refinement of the commercial development plan, regulatory approval
for full field development, corporate commitment to move forward
and financing for commercial development. Contingent resources are
further classified as "High", "Best" and "Low" in accordance with
the level of certainty.
- Sproule classifies the project evaluation status of the
contingent resource volumes to be at the Development Studies level.
The contingent resource volumes are classified as Development
Pending with respect to project maturity. Sproule evaluated
Andora's development plan for the contingent resources to be
Economically Viable in the aggregate, although there may be
individual locations within the project which may be
uneconomic.
- Contingent resource volumes in the Resources Report have been
assigned an 85% chance of development by Sproule. This chance of
development risk factor is an aggregation of risk factors
attributable to the identified contingencies. There is uncertainty
that it will be commercially viable to produce any portion of the
reported contingent resources volumes.
- The Resources Report identified key positive and negative
factors for development of the Bluesky formation in the Sawn Lake area. Key
positive factors include: the abundance of well data available from
penetrations on and surrounding Andora's lands (petrophysical,
geophysical and production history); the presence of successful
analog SAGD projects; and the successful pilot project at the
16-30-91-12W5M location. Key negative factors include: access to
the funding required to develop the resource base; sensitivity to
low commodity pricing which will impact the economics of
development; environmental and regulatory approval for approval of
bitumen development, pipelines and other infrastructure; higher
Alberta or Federal Carbon tax,
income tax or royalties; and market egress.
- The Resources Report represents an update of a December 31, 2023 Contingent Resources Report
which was also prepared by Sproule. The Resources Report has been
updated for:
- June 30, 2024 price forecasts for
crude oil, bitumen, natural gas and exchange rates with inflation
of 0% in 2025.
- An increase of Andora's working interest at Sawn Lake Central
from 75% to 100%.
- Adjustment of the development stages for potential commencement
of commercial production in 2026.
- Updates for Andora tax pools and non-capital loss
carry-forwards of $65.4 million and
the Alberta Oil Sands Royalties Pre-payout Cumulative Costs of
$51.7 million for the Sawn Lake
Project.
Changes to income tax rates, carbon tax legislation and other
factors.
Sawn Lake SAGD Development
Andora holds interests in 27 sections of heavy oilsands
leases in Sawn Lake, within the central Alberta Peace River Oil
Sands region. Andora is focused on developing the bitumen resources
at Sawn Lake using SAGD development.
Contingent resources have been assigned to the Sawn Lake Central
and Sawn Lake South blocks.Andora is
the operator with a 100% working interest in both blocks. Sawn Lake
Central, with 11 sections of oil sands leases,has been assigned 284
million barrels of unrisked "Best Estimate" bitumen
recoverable and Sawn Lake South,
with 16 sections of oil sands leases, has been assigned 74 million
barrels of unrisked "Best Estimate" bitumen recoverable.
A SAGD demonstration project at the Sawn Lake Central block
commenced in 2013 and consisted of one SAGD wellpair drilled to a
depth of 650 meters and a horizontal length of 780 meters and a
SAGD facility for steam generation, water handling and bitumen
treating. Steam injection commenced in May
2014 and produced bitumen from September 2014 to February
2016. The demonstration project reached a steady state
production level in February 2016 of
620 BOPD with an instantaneous steam-oil ratio ("ISOR") of
2.1. The demonstration project successfully captured the key data
associated with the objectives of the demonstration project and
operations were suspended at the end of February 2016. The demonstration project proved
that the SAGD process works in the Bluesky formation at Sawn Lake, established
characteristics of ramp up through stabilization of SAGD
performance, indicated the productive capability, ISOR, and
provided critical information required for well and facility design
associated with future commercial development. Production results
to date are not necessarily indicative of long-term performance or
of ultimate recovery and the Sawn Lake demonstration project has
not yet proven that it is commercially viable.
The Resources Report reflects the development plan for Sawn Lake
Central and Sawn Lake South of
staged development with five standardized "battery scale" SAGD
facilities where growth is primarily funded by cash flow generated
by the project. The SAGD batteries will be capable of
producing 5,000 to 6,000 barrels of bitumen per day (BOPD) each and
will utilize Andora's proprietary Produced Water Boiler ("PWB")
technology which will use water from SAGD production to generate
steam and meet water recycle requirements in Alberta. This strategy is expected to
significantly reduce financial, reservoir and operating risk.
The potential first stage of commercial development is at Sawn
Lake Central Battery #1 to reactivate the existing SAGD facility
with a new 1,600 meter horizontal length SAGD wellpair for restart
of bitumen production in 2026. The estimated capital cost
(excluding operating losses until plateau production is reached) is
$13.7 million and plateau production
is 1,210 BOPD in 2027. The potential second stage of
commercial development starts with the installation of a PWB
in 2027 to demonstrate its effectiveness and the restart of the
existing wellpair 1. This is expected to be followed in 2028 and
2029 with the drilling of an additional wellpair and related
facilities work largely funded by cash flow. The estimated capital
cost is $30.4 million in 2027 to 2029
with plateau production at 2,782 BOPD in 2030. Regulatory approval
for the Sawn Lake commercial operation to 3,200 BOPD was received
in December 2017. The facility with
additional wellpairs could be expanded in 2030 and 2031 after
regulatory approval to increase production to 5,293 BOPD. Four
additional batteries would be constructed for full field
development. The timing of individual batteries is dependent on
regulatory approval and after-tax cash flow from existing
operations for funding of new investment. Volume estimates
are unrisked "Best Estimate".
It is recognized that stable crude oil prices, and specifically
Western Canada Select benchmark prices, will have a significant
impact on project economics and financing, and on decisions
regarding the timing and extent of future development.
Andora Sawn Lake,
Alberta Interests at June 30, 2024
|
|
Gross
Sections
|
Working
Interest
|
Unrisked Best
Estimate
Contingent Resources -
Company Gross (million
barrels)
|
Central Block (Andora
operated)
|
11
|
100 %
|
283.7
|
South Block (Andora
operated)
|
16
|
100 %
|
74.5
|
|
27
|
|
358.2
|
|
Summary of Contingent
Bitumen Resources of Andora as of June 30, 2024 as provided by
Sproule
|
Marketable Resources -
Company Gross (million barrels)
|
|
|
Risked (evaluation
assigned an 85% chance of development)
|
Contingent - Low Estimate "1C"
|
249.0
|
|
Contingent - Best Estimate "2C"
|
304.5
|
|
Contingent - High Estimate "3C"
|
396.9
|
|
Unrisked
|
|
|
Contingent - Low Estimate "1C"
|
292.9
|
|
Contingent - Best Estimate "2C"
|
358.2
|
|
Contingent - High Estimate "3C"
|
466.9
|
|
|
Sawn Lake Oil Sands
Project of Andora
|
Summary of Net
Present Values as of June 30, 2024
|
Contingent Resources
as provided by Sproule
|
(Cdn$
million)
|
Net Present Values
Before Tax (Risked)
|
0 %
|
5 %
|
10 %
|
15 %
|
20 %
|
Contingent - Low Estimate "1C"
|
8,173
|
2,112
|
739
|
313
|
150
|
Contingent - Best Estimate "2C"
|
11,413
|
2,784
|
953
|
404
|
196
|
Contingent - High Estimate "3C"
|
18,740
|
3,789
|
1,184
|
484
|
233
|
Net Present Values
After Tax (Risked)
|
|
|
|
|
|
Contingent - Low Estimate "1C"
|
6,296
|
1,616
|
561
|
235
|
112
|
Contingent - Best Estimate "2C"
|
8,786
|
2,134
|
725
|
304
|
146
|
Contingent - High Estimate "3C"
|
14,440
|
2,908
|
904
|
367
|
175
|
Net Present Values
Before Tax (Unrisked)
|
|
|
|
|
|
Contingent - Low Estimate "1C"
|
9,612
|
2,483
|
868
|
367
|
176
|
Contingent - Best Estimate "2C"
|
13,423
|
3,274
|
1,119
|
474
|
230
|
Contingent - High Estimate "3C"
|
22,043
|
4,455
|
1,391
|
568
|
273
|
Net Present Values
After Tax (Unrisked)
|
|
|
|
|
|
Contingent - Low Estimate "1C"
|
7,402
|
1,897
|
657
|
275
|
130
|
Contingent - Best Estimate "2C"
|
10,331
|
2,507
|
850
|
356
|
170
|
Contingent - High Estimate "3C"
|
16,983
|
3,418
|
1,061
|
429
|
204
|
1
For risked resources and values, the evaluation assigned an
85% chance of development for Sawn Lake.
|
2
Resources assessed at forecast crude oil reference prices and
costs.
|
3
Bitumen production is forecast to commence in
2026.
|
4
The reference prices for heavy oil per barrel (Western Canada
Select "WCS" 20.5 API in Canadian dollars)
are $85.81 for 2025, $84.67 for 2026,
$86.36 for 2027, $88.09 for 2028, $89.85 for 2029, $91.65 for
2030,
$93.48 for 2031 and increase at 2% per
year thereafter.
|
5
Bitumen revenue per barrel for these resources is $17.71 less
than the associated WCS reference price in
2026 and the differential increases
approximately 1.2% per year.
|
6
The reference prices for natural gas (AECO-C Spot price per
MMBTU in Canadian dollars) are $3.48 for
2025, $3.95 for 2026, $4.03 for 2027,
$4.11 for 2028, $4.19 for 2029, $4.27 for 2030, $4.36 for 2031
and
increase at 2% per year
thereafter.
|
7
Future development costs (including inflation of 2% per annum
from 2026 onward) for Contingent Resources
which have been deducted in calculating
the before tax NPV:
|
• Unrisked Low Estimate – CDN $3,284 million with the drilling of 182 gross well
pairs and building facilities
• Unrisked Best Estimate – CDN$3,487 million
with the drilling of 182 gross well pairs and building
facilities
• Unrisked High Estimate – CDN$3,637 million
with the drilling of 182 gross well pairs and building
facilities
|
8
The values disclosed may not represent fair market
value.
|
9
There is uncertainty that it will be commercially viable to
produce any portion of the resources.
|
CanAsia is a Calgary,
Alberta based oil and gas company with operations in
Western Canada.
This press release contains forward-looking information
within the meaning of applicable Canadian securities laws.
Forward-looking information is generally identifiable by the
terminology used, such as "expect", "believe", "estimate",
"should", "could", "will", "anticipate" and "potential" or other
similar wording. Forward-looking information in this press release
includes, without limitation, references, express or implied,
estimates of contingent resources volumes and the net present value
thereof, the expected development plan for Sawn Lake, including the
estimated costs thereof, the use of, and expected results
from, ICDs and the PWB and forecast production volumes. By its
very nature, the forward-looking information contained in this
press release requires CanAsia and its management to make
assumptions that may not materialize or that may not be accurate.
With respect to the forward-looking statements contained in this
press release, CanAsia has made assumptions regarding, among
other things, estimated resources volumes; the Sawn Lake
development plan, including the timing and cost thereof and
technical feasability; the commercial viability of producing
CanAsia's resources; sources and availability of funding; current
and future commodity prices and royalty rates and regimes; the
timing and outcome of regulatory approvals; availability of skilled
labour; timing and amount of capital expenditures; future cash
flows; future exchange rates; the impact of competition; general
economic and financial conditions; the availability of drilling and
other equipment; the effectiveness of technologies, including ICDs
and the PWB; future bitumen production; effects of regulation by
governmental agencies; future operating costs; and other matters.
In addition, the forward-looking information contained in this
press release is subject to known and unknown risks and
uncertainties and other factors, some of which are beyond the
control of CanAsia, which could cause actual results, expectations,
achievements or performance to differ materially, including,
without limitation, imprecision of resources estimates and
estimates of recoverable quantities of oil; inability to access
sufficient capital or generate sufficient cash flow to fund the
Sawn Lake development plan; adverse outcomes of regulatory
proceedings; delays in regulatory proceedings; changes in project
schedules; operating and reservoir performance; the effects of
weather and climate change; the results of exploration and
development drilling and related activities; changes in demand for
oil and gas; commodity price volatility; uncertainty of production
estimates; impact of the changes in the economy; well performance
and marketability of production; transportation and refining
availability and costs; exploration and development costs; the
recoverability of estimated resources volumes; failure of new
technologies, including ICDs and PWB, to achieve expected results;
CanAsia's ability to add reserves through development and
exploration activities; fluctuations in currency exchange rates;
changes in government legislation and regulations, including
royalty and tax laws; the results of commercial negotiations; the
timing and outcome of applications for government approvals; the
factors for development set forth in the Resources Report and other
technical and economic factors or revisions. Although CanAsia
believes that the expectations reflected in its forward-looking
information are reasonable, it can give no assurances that those
expectations will prove to be correct. CanAsia undertakes no
obligation to update publicly or revise any forward-looking
information, whether as a result of new information, future events
or otherwise, except as required by applicable securities
laws.
Neither 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 release.
SOURCE CanAsia Energy Corp.