oil and gas well investing
crude oil exploration raises $250,000 in two financings
   

NEWS RELEASE


Montney targets could yield $ 53,000,000 in probable net revenue over 14 years


CALGARY, Alberta, June 17, 2008 (TSXV: PBT, FSE: P5W)Pemberton Energy Ltd. (“Pemberton”) wishes to announce that it has received an Evaluation of Prospective Resources in its Gage Area holdings and a report supplement delineating consideration of multiple staged fracture stimulation in horizontal Montney wellbores from Chapman Petroleum Engineering Ltd. 

President Richard Saxon states: “With this report in our hands we are not only bringing confidence to our shareholders, but securing a rewarding future as well. These results are much higher then our team’s expectations.  Using a 25% recovery rate, with 4.4 million barrels in place, has produced an excellent case scenario for all investors.  With this most recent report of best average oil in place, we are looking at over $ 53,000,000 in probable net revenue over the next 14 years. We started out looking at developing six vertical wells, then took a look at 2 horizontal wells and projection numbers were significantly higher. Management felt we could enhance the production of the wells dramatically by using stage frac techniques to complete the horizontal wells. As large as the initial assessment is, management believes that even larger multi prospect potential exists on our Peace River Arch holdings."

Pemberton is developing a Montney exploitation plan for this area. Montney oil production in this area began in 2004 with the discovery of the George Montney Oil Pool by Tusk Energy Corp.  The ERCB has booked an areal extent of 1164 acres for this pool. In 2007 Pemberton shot a high quality 3D seismic on in this area  In early 2008 Pemberton drilled two exploratory wells. The first well, 10-15-82-3W6M (“10-15”) was drilled to basement at a total depth of 2395m.  The Montney zone show evidence of being hydrocarbon bearing due to light oil staining on the geological samples and significant gas shows on the mud log.  The 10-15 well was on the edge of the Montney Gage pool.

The Company is planning a development program for a hydrocarbon bearing zone near the top of the Montney Formation that was penetrated in well 10-15.  The Montney Formation is a clastic unit of Middle Triassic Age.  It is 200 m. thick in well 10-15 and is unconformable overlain by the organic rich shale of the Nordegg Formation of Jurassic Age.  The Montney Formation in this area consists of interbedded shale, siltstones and fine grained sandstones as was illustrated in the lithologic log obtained from well 10-15.  The lithologic log of the upper Montney of well 10-15 has a number of hydrocarbon indicators.  At the top of the log, the mud gas readings are elevated as the well drills through the organic rich shale of the Nordegg Formation.  There is a reduction in mud gas reading to background as the first clean sand of the Montney is drilled.  After drilling a barren shale section with very low mud gas readings, the second Montney sand is penetrated with six metres of elevated mud gas reading before returning to background readings for the remainder of the Montney section.  The wellsite geologist in his geological report on the chip samples noted that the Montney zone with the elevated mud gas reading was “qaurtzose, very fine grained grading in part of siltstone” with “good intergranular porosity” and “light even brown oil stain throughout”.  The oil staining is visible in the photo micrograph of these chip samples as the even tan colour of the fine grain sandstone.  Another hydrocarbon indicator was the reported “immediate gold cut fluorescene” which will occur as oil is liberated from chip samples by an organic solvent and examined under UV light.  A small amount of 33 API oil was recovered during the completion attempt and an oil analysis of this sample from the Montney zone was performed by Core Lab.

Mathew Dodwell, Director and VP of Production states: “After close review of the report on the Montney targets at the Gage properties, Pemberton initiated plans for development.  With projected volumes and revenues as high as indicated in the Chapman Engineering report, Pemberton will be moving forward with plans to develop accordingly and with diligence.  Development plans are underway to create a production system that will sufficiently accommodate Pemberton’s growth in the area for years to come. With existing sales points in the general surrounding area, Pemberton energy feels this will be easy access for uninterrupted , long term production . Applications for development of the Gage properties are underway”.

According to the summary of resource estimate and reservoir parameters, Petroleum Initially in place, STB is 4,400,435.  Petroleum Initial in Place (PIIP) is that quantity of petroleum that is estimated to exist originally in naturally occurring accumulations.  It includes that quantity of petroleum that estimated, as of a given date, to be contained in known accumulations, prior to production, plus those estimated quantities in accumulations yet to be discovered (equivalent to “total resources”).

Recent developments in well bore equipment technology have made it possible to fracture horizontal well bores in tight oil and gas sands over multiple intervals.  These completions are expensive but create greater production rates and improved ultimate recovery because of improved permeability in the immediate well bore vicinity all along the horizontal leg.  These types of completions have been commonly used successfully in the Montney sand in northwest Alberta and northeast British Columbia.  The incremental cost of this program to that of an unstimulated horizontal well is approximately $1,000,000 depending on the well bore configuration any number and size of the frac jobs.  Reasonable estimates of increased rates and recoveries due to the multistage fracture completion compared to an unstimulated horizontal well were made.

Low Estimate:   The rates and recovery were the same
Best Estimate:   The rates and recoveries were doubled
High Estimate:  The rates were tripled and recoveries increased to 2.5 times

Summary of Company Prospective Resources and Economics
Montney, Gage Field, Alberta

 

Before Risk

 

After Risk

 

Best Estimate
Two Horizontal Staged Fracture Wells

Low Estimate

High Estimate

Arithmetic Average

Arithmetic Average After Risk

Oil –Thousands of Barrels (Gross)

880

440

1,100

807

202

Oil –Thousands of Barrels (Net)

660

330

825

605

151

Gross Resources are the total of the Company’s working and /or royalty interest share before of royalties owned by others.
Net Resources are the total of the Company’s working and/or royalty interest share after deducting the amounts attributable to royalties owned by others

AVG WI -100.000%
Royalties/Taxes AVG FH 25.00%
M$ - Thousand of Dollars  (Add 000 to the numbers in the table)
STB- Stock Tank Barrels of oil
EFF- Effective date, the date for which the present value of the future cash flows and reserve categories are established. 
The estimated values disclosed do not represent fair market value

Evaluation of Gage Alberta- Prospect Best Estimate

EFF March 1, 2009
OIL STB

 

 

 

Pool

Company Share

Year

# of Wells

Price $/STB

STB/D

Vol

Gross

Net

2009

0

59.97

0

0

0

0

2010

2

73.05

370.1

135076

135076

101307

2011

2

82.39

316.1

115379

115379

86534

2012

2

88.24

270.0

98554

98554

73916

2013

2

98.76

230.6

84183

84183

63137

2014

2

98.76

197.0

71907

71907

53931

2015

2

100.87

168.3

61422

61422

46066

2016

2

103.02

143.7

52465

52465

39349

2017

2

105.21

122.8

44815

44815

33611

2018

2

107.44

104.9

38280

38280

28710

2019

2

109.72

89.6

32698

32698

24523

2020

2

112.04

76.6

27930

27930

20947

2021

2

114.41

65.4

23857

23857

178893

2022

2

116.83

55.8

20378

20378

15284

2023

2

119.30

47.7

17407

17407

13055

 

 

 

 

 

 

 

SUB

 

 

 

824351

824351

618264

REM

 

 

 

55648

55648

41736

TOT

 

 

 

880000

880000

660000

 

Company Share Future Net Revenue based on Two Horizontal Staged Fracture Wells (Montney)

 

 

Future Revenue

Royalties

Operating Costs

 

 

 

Future Net Rev

 

Year

Capital & Aband Cost M$

 

Oil M$

Total M$

Other
M$

 

%

 

Fixed
M$

Variable
M$

$/STB

FR After Roy & Oper
M$

Net Back
$/STB

Cap’l Costs
M$

Undisc
M$

10.0% M$

2009

4500

0

0

0

25

0

0

.00

0

.00

4500

-4500

-4324

2010

0

9867

9867

2467

25

98

344

3.27

6958

51.51

0

6958

6125

2011

0

9506

9506

2377

25

100

300

3.47

6730

58.33

0

6730

5385

2012

0

8696

8696

2174

25

102

261

3.69

6159

62.49

0

6159

4480

2013

0

8314

8314

2078

25

104

228

3.94

5904

70.13

0

5904

3904

2014

0

7102

7102

1775

25

106

198

4.23

5022

69.84

0

5022

3019

2015

0

6196

6196

1549

25

108

173

4.58

4366

71.08

0

4366

2386

2016

0

5405

5405

1351

25

110

151

4.97

3793

72.29

0

3793

1885

2017

0

4715

4715

1179

25

112

131

5.44

3292

73.47

0

3292

1487

2018

0

4113

4113

1028

25

115

114

5.98

2855

74.60

0

2855

1173

2019

0

3588

3588

897

25

117

100

6.63

2474

75.66

0

2474

924

2020

0

3129

3129

782

25

119

87

7.38

2141

76.65

0

2141

727

2021

0

2729

2729

682

25

122

76

8.27

1850

77.53

0

1850

571

2022

0

2381

2381

595

25

124

66

9.33

1596

78.29

0

1596

447

2023

0

2077

2077

519

25

127

57

10.58

1373

78.90

0

1373

350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUB

4500

77817

77817

19454

25

1564

2287

 

54512

 

4500

50012

28539

REM

141

5726

5726

1432

25

647

187

 

3460

 

0

3319

682

TOT

4641

83544

83544

20886

25

2211

2474

 

57972

 

4500

53331

29221

 

Net Present Value ($M) -
 


Discount Rate

0%

5.0%

10.%

15.%

20.%

FR After Royalty $ Oper

57972

43040

33565

27169

22629

Proc & Other Income

0

0

0

0

0

Capital Costs

4500

4409

4324

4244

4169

Abandonment Costs

141

52

20

8

3

Future Net Revenue

53331

38579

29221

22917

18456

Profitability

Company Share Basis

Before Tax

Rate of Return (%)

162.1

Profit Index (undisc)

11.5

                 (disc. @ 10.0%)

6.7

                     (disc.@5.0%)

8.6

First Payout (years)

1.5

Total Payout (years)

1.5

Cost of Finding ($/BOE)

5.27

NPV @ 10.0% ($/STB)

33.21

NPV @ 5.0% ($/STB)

43.84

 

Anticipated Capital Expenditure costs to put these two horizontal with stage frac wells into production will be raised through private placements, warrant and option exercise, bank loans or line of credit or selling percentage of the WI to potential joint venture partners.

Evaluation of the prospective resources was performed in order to determine the feasibility of the Company undertaking the exploration and development of this prospect and determine the magnitude of the prospective resources and the economic value before and after the consideration of risk.  This evaluation has been conducted in accordance with the requirements of Canadian National Instrument 51-101 Standards of Disclosure for Oil and Gas Activities (“NI 51-101”), Sec. 5.9 pertaining to disclosure of resources, utilizing forecast prices and costs. Capitalized terms related to resource classification are based on the definitions and guidelines in the Canadian Oil and Gas Evaluation Handbook (“GOGEH”).  Analysis has included a review of the available technical data including the geological and geophysical interpretation presented by the Company, the proposed ownership terms, information from relevant nearby wells or analogous reservoirs and the proposed program for each prospect.  Prospective Resources are those quantities of petroleum estimated, as of a given date, to be potentially recoverable from undiscovered accumulations by application of future development projects.  Prospective resources are further subdivided in accordance with the level of certainty associated with recoverable estimates assuming their discovery and development and may be subclassified based on project maturity.  There is no certainty that any portion of the resources will be discovered.  If discovered, there is no certainty that it will be commercially viable to produce any portion of the resources.

Pemberton Energy Ltd’s principal business is the acquisition, exploration and development of petroleum properties. The company continues to focus on its primary corporate objective: the creation of value for shareholders by identifying oil and gas accumulations with relatively low geological risk but with substantial reserve potential.

For additional information please contact the Company at 604-269-9801 or info@pembertonenergy.ca

 

On Behalf of Pemberton Energy Ltd.

“Miroslava Antonuk”
___________________________
Miroslava Antonuk Director

 

Disclaimers
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 release.”
This press release contains certain forward-looking statements including estimates as to the unrisked and risk-adjusted prospective oil resource.  These estimates involve substantial known and unknown risks and uncertainties, many of which are beyond Pemberton’s control.