UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 20-F
¨ | REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934 |
OR
x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended December 31, 2012
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
OR
¨ | SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Date of event requiring this shell company report:
Commission file number: 001-33491
DEJOUR ENERGY INC.
(Exact name of Registrant as specified in its charter)
Province of British Columbia, Canada
(Jurisdiction of incorporation or organization)
598 - 999 Canada Place
Vancouver, British Columbia V6C 3E1
(Address of principal executive offices)
David N. Matheson
598 - 999 Canada Place
Vancouver, British Columbia V6C 3E1
Tel: (604) 638-5050
Facsimile: (604) 638-5051
(Name, Telephone, E-mail and/or Facsimile number and Address of Company Contact Person)
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class |
Name of each exchange on which registered |
|
Common Shares, without par value | NYSE Amex Equities |
Securities registered pursuant to Section 12(g) of the Act: None
Securities for which there is a reporting obligation pursuant to Section 15(d) of the Act: None
Indicate the number of outstanding shares of each of the Registrants classes of capital or common stock as of the close of the period covered by the annual report: 148,916,374 common shares as at April 25, 2013
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ¨ No x
If this report is an annual or transition report, indicate by check mark if the Registrant is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. Yes ¨ No x
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one)
Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer x
Indicate by check mark which basis of accounting the registrant has used to prepare the financial statements included in this filing:
U.S. GAAP ¨ | International Financial Reporting Standards as issued | Other ¨ | ||
by the International Accounting Standards Board x |
If Other has been checked in response to the previous question, indicate by check mark which financial statement item the registrant has elected to follow: ¨ Item 17 ¨ Item 18
If this is an annual report, indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
4 | ||||||
4 | ||||||
6 | ||||||
6 | ||||||
8 | ||||||
ITEM 1. |
8 | |||||
ITEM 2. |
8 | |||||
ITEM 3. |
8 | |||||
ITEM 4. |
20 | |||||
ITEM 4A. |
40 | |||||
ITEM 5. |
40 | |||||
ITEM 6. |
50 | |||||
ITEM 7. |
66 | |||||
ITEM 8. |
68 | |||||
ITEM 9. |
69 | |||||
ITEM 10. |
71 | |||||
ITEM 11. |
87 | |||||
ITEM 12. |
89 | |||||
90 | ||||||
ITEM 13. |
90 | |||||
ITEM 14. |
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS |
90 | ||||
ITEM 15. |
90 | |||||
ITEM 16. |
91 | |||||
ITEM 16A. |
91 | |||||
ITEM 16B. |
91 | |||||
ITEM 16C. |
92 | |||||
ITEM 16D. |
92 | |||||
ITEM 16E. |
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PERSONS |
93 | ||||
ITEM 16F. |
93 | |||||
ITEM 16G. |
93 | |||||
ITEM 16H. |
93 | |||||
94 | ||||||
ITEM 17. |
94 | |||||
ITEM 18. |
94 | |||||
ITEM 19. |
95 | |||||
97 |
All references in this annual report on Form 20-F to the terms we, our, us, the Company and Dejour refer to Dejour Energy Inc.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This annual report on Form 20-F and the documents incorporated herein by reference contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements concern our anticipated results and developments in the our operations in future periods, planned exploration and, if warranted, development of our properties, plans related to our business and other matters that may occur in the future. These statements relate to analyses and other information that are based on forecasts of future results, estimates of amounts not yet determinable and assumptions of management.
Any statements that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as expects or does not expect, is expected, anticipates or does not anticipate, plans, estimates or intends, or stating that certain actions, events or results may, could, would, might or will be taken, occur or be achieved) are not statements of historical fact and may be forward-looking statements. The forward-looking statements contained in this annual report on Form 20-F concern, among other things:
|
drilling inventory, drilling plans and timing of drilling, re-completion and tie-in of wells; |
|
productive capacity of wells, anticipated or expected production rates and anticipated dates of commencement of production; |
|
drilling, completion and facilities costs; |
|
results of our various projects; |
|
ability to lower cost structure in certain of our projects; |
|
our growth expectations; |
|
timing of development of undeveloped reserves; |
|
the performance and characteristics of the Companys oil and natural gas properties; |
|
oil and natural gas production levels; |
|
the quantity of oil and natural gas reserves; |
|
capital expenditure programs; |
|
supply and demand for oil and natural gas and commodity prices; |
|
the impact of federal, provincial, and state governmental regulation on Dejour; |
|
expected levels of royalty rates, operating costs, general administrative costs, costs of services and other costs and expenses; |
|
expectations regarding our ability to raise capital and to continually add to reserves through acquisitions, exploration and development; |
|
treatment under governmental regulatory regimes and tax laws; and |
|
realization of the anticipated benefits of acquisitions and dispositions. |
These statements relate to analyses and other information that are based on forecasts of future results, estimates of amounts not yet determinable and assumptions of our management.
4
Forward-looking statements are subject to a variety of known and unknown risks, uncertainties and other factors that could cause actual events or results to differ from those expressed or implied by the forward-looking statements, including, without limitation:
|
risks related to the marketability and price of oil and natural gas being affected by factors outside our control; |
|
risks related to world oil and natural gas prices being quoted in U.S. dollars and our production revenues being adversely affected by an appreciation in the Canadian dollar; |
|
risks related to our ability to execute projects being dependent on factors outside our control; |
|
risks related to oil and gas exploration having a high degree of risk and exploration efforts failing; |
|
risks related to cumulative unsuccessful exploration efforts; |
|
risks related to oil and natural gas operations involving hazards and operational risks; |
|
risks related to seasonal factors and unexpected weather; |
|
risks related to competition in the oil and gas industry; |
|
risks related to the fact that we do not control all of the assets that are used in the operation of our business; |
|
risks related to our ability to market oil and natural gas depending on its ability to transport the product to market; |
|
risks related to high demand for drilling equipment; |
|
risks related to title to our properties; |
|
risks related to our ability to continue to meet its oil and gas lease or license obligations; |
|
risks related to our anticipated substantial capital needs for future oil and gas exploration, development and acquisitions; |
|
risks related to our cash flow from reserves not being sufficient to fund its ongoing operations; |
|
risks related to covenants in issued debt restricting the ability to conduct future financings; |
|
risks related to renewal or refinancing; |
|
risks related to our being exposed to third party credit risks; |
|
risks related to our being able to find, acquire, develop and commercially produce oil and natural gas; |
|
risks related to our properties not producing as projected; |
|
risks related to our estimated reserves being based upon estimates; |
|
risks related to future oil and gas revenues not resulting in revenue increases; |
|
risks related to our managing growth; |
|
risks related to our being dependent on key personnel; |
|
risks related to our operations being subject to federal, state, local and other laws, controls and regulations; |
|
risks related to uncertainty regarding claims of title and right of aboriginal people; |
|
risks related to environmental laws and regulations; |
|
risks related to our facilities, operations and activities emitting greenhouse gases; |
|
risks related to our not having paid dividends to date; |
|
risks related to our stock price being volatile; and |
|
risks related to our being a foreign private issuer. |
5
This list is not exhaustive of the factors that may affect any of our forward-looking statements. Some of the important risks and uncertainties that could affect forward-looking statements are described further under the section heading Item 3. Key Information D. Risk Factors below. If one or more of these risks or uncertainties materializes, or if underlying assumptions prove incorrect, our actual results may vary materially from those expected, estimated or projected. Forward-looking statements in this document are not a prediction of future events or circumstances, and those future events or circumstances may not occur. Given these uncertainties, users of the information included herein, including investors and prospective investors are cautioned not to place undue reliance on such forward-looking statements. Investors should consult our quarterly and annual filings with Canadian and U.S. securities commissions for additional information on risks and uncertainties relating to forward-looking statements. We do not assume responsibility for the accuracy and completeness of these statements.
Forward-looking statements are based on our beliefs, opinions and expectations at the time they are made, and we do not assume any obligation to update our forward-looking statements if those beliefs, opinions, or expectations, or other circumstances, should change, except as required by applicable law.
We qualify all the forward-looking statements contained in this annual report on Form 20-F by the foregoing cautionary statements.
Canadian Dollars Per U.S. Dollar
Unless otherwise indicated, all references in this annual report are to Canadian dollars ($ or Cdn$). Certain numbers in this annual report are rounded to the nearest thousands of Canadian dollars.
The following tables set forth the number of Canadian dollars required to buy one United States dollar (US$) based on the average, high and low nominal noon exchange rate as reported by the Bank of Canada for each of the last five fiscal years and each of the last six months. The average rate means the average of the exchange rates on the last day of each month during the period.
Canadian Dollars Per One U.S. Dollar | ||||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||
Average for the period |
0.9996 | 0.9891 | 1.0345 | 1.1416 | 1.0592 |
March
2013 |
February
2013 |
January
2013 |
December
2012 |
November
2012 |
October
2012 |
|||||||||||||||||||
High for the period |
1.0314 | 1.0285 | 1.0078 | 0.9952 | 1.0028 | 1.0004 | ||||||||||||||||||
Low for the period |
1.0156 | 0.9960 | 0.9839 | 0.9841 | 0.9927 | 0.9763 |
Exchange rates are based on the Bank of Canada nominal noon exchange rates. The nominal noon exchange rate on April 25, 2013 as reported by the Bank of Canada for the conversion of United States dollars into Canadian dollars was US$1.00 = Cdn$1.0194.
Oil and Natural Gas Liquids | Natural Gas | |||||||||
bbl | barrel | Mcf | thousand cubic feet | |||||||
bbls | barrels | MCFD | thousand cubic feet per day | |||||||
BOPD | barrels per day | MMcf | million cubic feet | |||||||
Mbbls | thousand barrels | MMcf/d | million cubic feet per day | |||||||
Mmbtu | million British thermal units | Mcfe | Thousand cubic feet of gas equivalent |
6
Other | ||||
AECO | Intra-Alberta Nova Inventory Transfer Price (NIT net price of natural gas). | |||
BOE | Barrels of oil equivalent. A barrel of oil equivalent is determined by converting a volume of natural gas to barrels using the ratio of 6 Mcf to one barrel. | |||
BOE/D | Barrels of oil equivalent per day. | |||
BCFE | Billion cubic feet equivalent. | |||
MBOE | Thousand barrels of oil equivalent. | |||
NYMEX | New York Mercantile Exchange. | |||
WTI | West Texas Intermediate, the reference price paid in U.S. dollars at Cushing Oklahoma for crude oil of standard grade. |
7
ITEM 1. IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISORS
Not applicable.
ITEM 2. OFFER STATISTICS AND EXPECTED TIMETABLE
Not applicable.
A. | Selected Financial Data |
Our selected financial data and the information in the following tables for the years ended December 31, 2008 2012 was derived from our audited consolidated financial statements. These audited consolidated financial statements have been audited by BDO Canada LLP, Chartered Accountants, for the years ended December 31, 2012, 2011 and 2010, and Dale Matheson Carr-Hilton LaBonte LLP, Chartered Accountants, for the years ended December 31, 2008 2009. Certain prior years comparative figures have been reclassified, if necessary.
The information in the following table should be read in conjunction with the information appearing under the heading Item 5. Operating and Financial Review and Prospects and our audited consolidated financial statements under the heading Item 18. Financial Statements.
On January 1, 2011, the Company adopted International Financial Reporting Standards (IFRS) for financial reporting purposes, using a transition date of January 1, 2010. The Companys annual audited Consolidated Financial Statements for the year ended December 31, 2011, including 2010 required comparative information, have been prepared in accordance with IFRS, as issued by the International Accounting Standards Board (IASB) and interpretations of the International Financial Reporting Interpretations Committee (IFRIC). Financial statements prior to the fiscal year ended December 31, 2010 were prepared in accordance with Canadian generally accepted accounting principles (Canadian GAAP). Reference is made to Note 21 of our audited consolidated financial statements as at December 31, 2010 and 2009 and for the years ended December 31, 2010, 2009 and 2008 for a discussion of the material measurement differences between Canadian GAAP and United States generally accepted accounting principles (U.S. GAAP), and their effect on our financial statements.
Financial information included in this annual report on Form 20-F for the years 2012, 2011 and 2010 is determined using IFRS, which differ from U.S. GAAP and Canadian GAAP. Unless otherwise indicated, financial information included in this annual report on Form 20-F prior to year 2010 were in accordance with Canadian GAAP.
We have not declared any dividends since incorporation and do not anticipate that we will do so in the foreseeable future. Our present policy is to retain all available funds for use in our operations and the expansion of our business.
8
The following table is a summary of selected audited consolidated financial information of the Company for each of the three most recently completed financial years. The information presented is presented in accordance with IFRS:
(Cdn$ in 000, except per share data) |
Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | ||||||||||
Revenue (Oil and natural gas) |
$ | 6,882 | $ | 8,824 | $ | 8,086 | ||||||
Net Loss for the Year |
($ | 11,753 | ) | ($ | 11,043 | ) | ($ | 5,124 | ) | |||
Loss Per Share |
($ | 0.08 | ) | ($ | 0.09 | ) | ($ | 0.05 | ) | |||
Dividends Per Share |
Nil | Nil | Nil | |||||||||
Weighted Avg. Shares, basic (,000) |
141,056 | 120,300 | 99,789 | |||||||||
Weighted Avg. Shares, diluted (,000) |
141,056 | 120,300 | 99,789 | |||||||||
Year-end Shares (,000) |
148,916 | 126,892 | 110,181 | |||||||||
Working Capital (Deficiency) |
($ | 8,557 | ) | ($ | 7,756 | ) | ($ | 3,264 | ) | |||
Resource properties and equipment |
$ | 25,033 | $ | 25,043 | $ | 24,432 | ||||||
Long-term Investments |
| | | |||||||||
Long-term Liabilities |
$ | 6,622 | $ | 1,383 | $ | 738 | ||||||
Share Capital |
$ | 90,274 | $ | 85,076 | $ | 79,386 | ||||||
Retained Earnings (Deficit) |
($ | 88,262 | ) | ($ | 76,510 | ) | ($ | 65,467 | ) | |||
|
|
|
|
|
|
|||||||
Total Assets |
$ | 27,573 | $ | 29,438 | $ | 30,413 | ||||||
|
|
|
|
|
|
The following table is a summary of selected audited consolidated financial information of the Company for the two fiscal years ended December 31, 2009 and 2008. The information presented is presented in accordance with Canadian GAAP and is not comparable to the financial information presented in accordance with IFRS.
(Cdn$ in 000, except per share data) |
Years Ended December 31, | |||||||
2009 | 2008 | |||||||
Revenue (Oil and natural gas) |
$ | 6,471 | $ | 5,766 | ||||
Net Loss for the Year |
($ | 12,807 | ) | ($ | 20,891 | ) | ||
Loss Per Share |
($ | 0.16 | ) | ($ | 0.29 | ) | ||
Dividends Per Share |
Nil | Nil | ||||||
Weighted Avg. Shares, basic (,000) |
78,926 | 72,211 | ||||||
Weighted Avg. Shares, diluted (,000) |
78,926 | 72,211 | ||||||
Year-end Shares (,000) |
95,791 | 73,652 | ||||||
Working Capital (Deficiency) |
($ | 20 | ) | ($ | 12,712 | ) | ||
Resource Properties |
$ | 41,758 | $ | 57,684 | ||||
Long-term Investments |
| $ | 2,722 | |||||
Long-term Liabilities |
$ | 2,594 | $ | 3,446 | ||||
Share Capital |
$ | 72,560 | $ | 64,939 | ||||
Retained Earnings (Deficit) |
($ | 39,386 | ) | ($ | 26,579 | ) | ||
|
|
|
|
|||||
Total Assets |
$ | 45,886 | $ | 62,643 | ||||
|
|
|
|
9
Canadian GAAP Adjusted to United States Generally Accepted Accounting Principles
Under U.S. GAAP the following financial information would be adjusted from Canadian GAAP, and certain prior years comparative figures have been reclassified or restated, if necessary. The following table is a summary of selected audited consolidated financial information of the Company for the fiscal years ended December 31, 2009 and 2008. The information presented is in accordance with U.S. GAAP:
(Cdn$ in 000, except per share data) |
Years Ended December 31, | |||||||
2009 | 2008 | |||||||
Net Loss for the Year |
($ | 10,270 | ) | ($ | 34,181 | ) | ||
Loss Per Share |
($ | 0.13 | ) | ($ | 0.47 | ) | ||
Resource Properties |
$ | 31,041 | $ | 44,232 | ||||
Retained Earnings (Deficit) |
($ | 54,785 | ) | ($ | 44,515 | ) | ||
|
|
|
|
|||||
Total Assets |
$ | 35,169 | $ | 49,192 | ||||
|
|
|
|
Exchange Rate History
See the disclosure under the heading Currency and Exchange Rates above.
Recently Adopted Accounting Policies and Future Accounting Pronouncements
IFRS
On January 1, 2011, we adopted IFRS and the accounting policies have been applied in preparing the consolidated financial statements for the year ended December 31, 2011, the consolidated financial statements for the year ended December 31, 2010 and the opening IFRS balance sheet on January 1, 2010. The detail accounting policies in accordance with IFRS were disclosed in Note 3 of the Companys audited consolidated financial statements and the details of transition to IFRS were disclosed in Note 25 of the Companys audited consolidated financial statements under the heading Item 18. Financial Statements, below. Subsequent to transition, the Company has prepared its consolidated financial statement in accordance with IFRS.
Future Accounting Pronouncements
Certain pronouncements were issued by the International Accounting Standards Board (IASB) or the International Financial Reporting Interpretations Committee (IFRIC) that are mandatory for accounting periods beginning after January 1, 2013 or later periods.
The following new standards, amendments and interpretations, have not been early adopted in the Companys consolidated annual financial statements. The Company is currently assessing the impact, if any, of this new guidance on the Companys future results and financial position:
|
IFRS 7 Financial Instruments: Disclosures, which requires disclosure of both gross and net information about financial instruments eligible for offset in the balance sheet and financial instruments subject to master netting arrangements. Concurrent with the amendments to IFRS 7, the IASB also amended IAS 32, Financial Instruments: Presentation to clarify the existing requirements for offsetting financial instruments in the balance sheet. The amendments to IAS 32 are effective as of January 1, 2014. |
|
IFRS 9 Financial Instruments is part of the IASBs wider project to replace IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 retains but simplifies the mixed measurement model and establishes two primary measurement categories for financial assets: amortized cost and fair value. The basis of classification depends on the entitys business model and the contractual cash flow characteristics of the financial asset. The standard is effective for annual periods beginning on or after January 1, 2015. |
|
IFRS 10 Consolidated Financial Statements is the result of the IASBs project to replace Standing Interpretations Committee 12, Consolidation Special Purpose Entities and the consolidation requirements of IAS 27, Consolidated |
10
and Separate Financial Statements. The new standard eliminates the current risk and rewards approach and establishes control as the single basis for determining the consolidation of an entity. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRS 11 Joint Arrangements is the result of the IASBs project to replace IAS 31, Interests in Joint Ventures. The new standard redefines joint operations and joint ventures and requires joint operations to be proportionately consolidated and joint ventures to be equity accounted. Under IAS 31, joint ventures could be proportionately consolidated. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRS 12 Disclosure of Interests in Other Entities outlines the required disclosures for interests in subsidiaries and joint arrangements. The new disclosures require information that will assist financial statement users to evaluate the nature, risks and financial effects associated with an entitys interests in subsidiaries and joint arrangements. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRS 13 Fair Value Measurement defines fair value, requires disclosures about fair value measurements and provides a framework for measuring fair value when it is required or permitted within the IFRS standards. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRIC 20 Stripping costs in the production phase of a mine, IFRIC 20 clarifies the requirements for accounting for the costs of the stripping activity in the production phase when two benefits accrue: (i) unusable ore that can be used to produce inventory and (ii) improved access to further quantities of material that will be mined in future periods. IFRIC 20 is effective for annual periods beginning on or after January 1, 2013 with earlier application permitted and includes guidance on transition for pre-existing stripping assets. |
|
IAS 1, Presentation of Financial Statements was amended in June 2011. This standard requires companies preparing financial statements under IFRS to group items within Other Comprehensive Income (OCI) that may be reclassified to the profit or loss. The amendments also reaffirm existing requirements that items in OCI and profit of loss should be presented as either a single statement or two consecutive statements. The amendments to IAS 1 are effective as of January 1, 2013. |
|
IAS 28 Investments in Associates and Joint Ventures, prescribes the accounting for investments in associates and sets out the requirements for the application of the equity method when accounting for investments in associates and joint ventures. IAS 28 applies to all entities that are investors with joint control of, or significant influence over, an investee (associate or joint venture). The standard is effective for annual periods beginning on or after January 1, 2013. |
B. | Capitalization and Indebtedness |
Not Applicable.
C. | Reasons for the Offer and Use of Proceeds |
Not Applicable.
D. | Risk Factors |
An investment in a company engaged in oil and gas exploration involves an unusually high amount of risk, both unknown and known, present and potential, including, but not limited to the risks enumerated below. An investment in our common shares is highly speculative and subject to a number of known and unknown risks. Only those persons who can bear the risk of the entire loss of their investment should purchase our securities. An investor should carefully consider the risks described below and the other information that we file with the SEC and with Canadian securities regulators before investing in our common shares. The risks described below are not the only ones faced. Additional risks that we are not currently aware of or that we currently believe are immaterial may become important factors that affect our business. The risk factors set forth below and elsewhere in this annual report, and the risks discussed in our other filings with the SEC and Canadian securities regulators, may have a significant impact on our business, financial condition and/or results of operations and could cause actual results to differ materially from those projected in any forward-looking statements. See Cautionary Note Regarding Forward-Looking Statements.
11
Our failure to successfully address the risks and uncertainties described below would have a material adverse effect on our business, financial condition and/or results of operations, and the trading price of our common stock may decline and investors may lose all or part of their investment. We cannot assure you that we will successfully address these risks or other unknown risks that may affect our business.
Risks related to commodity price fluctuations
The marketability and price of oil and natural gas are affected by numerous factors outside of our control. Material fluctuations in oil and natural gas prices could adversely affect our net production revenue and oil and natural gas operations.
Prices for oil and natural gas may fluctuate widely in response to relatively minor changes in the supply of and demand for oil and natural gas, market uncertainty and a variety of additional factors that are beyond our control, such as:
|
the domestic and foreign supply of and demand for oil and natural gas; |
|
the price and quantity of imports of crude oil and natural gas; |
|
overall domestic and global economic conditions; |
|
political and economic conditions in other oil and natural gas producing countries, including embargoes and continued hostilities in the Middle East and other sustained military campaigns, and acts of terrorism or sabotage; |
|
the ability of members of the Organization of Petroleum Exporting Countries to agree to and maintain oil price and production controls; |
|
the level of consumer product demand; |
|
weather conditions; |
|
the impact of the U.S. dollar exchange rates on oil and natural gas prices; and |
|
the price and availability of alternative fuels. |
Our ability to market our oil and natural gas depends upon our ability to acquire space on pipelines that deliver such commodities to commercial markets. We are also affected by deliverability uncertainties related to the proximity of our reserves to pipelines and processing and storage facilities and operational problems affecting such pipelines and facilities, as well as extensive governmental regulation relating to price, taxes, royalties, land tenure, allowable production, the export of oil and natural gas and many other aspects of the oil and natural gas business.
Both oil and natural gas prices are unstable and are subject to fluctuation. Any material decline in prices could result in a reduction of our net production revenue. The economics of producing from some wells may change as a result of lower prices, which could result in reduced production of oil or natural gas and a reduction in the volumes and net present value of our reserves. We might also elect not to produce from certain wells at lower prices. All of these factors could result in a material decrease in our net production revenue and a reduction in our oil and natural gas acquisition, development and exploration activities.
Because world oil and natural gas prices are quoted in U.S. dollars, our production revenues could be adversely affected by an appreciation of the Canadian dollar.
World oil and natural gas prices are quoted in U.S. dollars, and the price received by Canadian producers, including us, is therefore affected by the Canadian/U.S. dollar exchange rate, which will fluctuate over time. In recent years, the Canadian dollar has increased materially in value against the U.S. dollar, which may negatively affect our production revenues. Further material increases in the value of the Canadian dollar would exacerbate this potential negative effect and could have a material adverse effect on our financial condition and results of operations. An increase in the exchange rate for the Canadian dollar and future Canadian/U.S. exchange rates could also negatively affect the future value of our reserves as determined by independent petroleum reserve engineers.
12
Risks related to operating an exploration, development and production company
Our ability to execute projects will depend on certain factors outside of our control. If we are unable to execute projects on time, on budget or at all, we may not be able to effectively market the oil and natural gas that we produce.
We manage a variety of small and large projects in the conduct of our business. Our ability to execute projects and market oil and natural gas will depend upon numerous factors beyond our control, including:
|
the availability of adequate financing; |
|
the availability of processing capacity; |
|
the availability and proximity of pipeline capacity; |
|
the availability of storage capacity; |
|
the supply of and demand for oil and natural gas; |
|
the availability of alternative fuel sources; |
|
the effects of inclement weather; |
|
the availability of drilling and related equipment; |
|
accidental events; |
|
currency fluctuations; |
|
changes in governmental regulations; and |
|
the availability and productivity of skilled labor. |
Because of these factors, we could be unable to execute projects on time, on budget or at all, and may not be able to effectively market the oil and natural gas that we produce.
Oil and gas exploration has a high degree of risk and our exploration efforts may be unsuccessful, which would have a negative effect on our operations.
There is no certainty that the expenditures to be made by us in the exploration of our current projects, or any additional project interests we may acquire, will result in discoveries of recoverable oil and gas in commercial quantities. An exploration project may not result in the discovery of commercially recoverable reserves and the level of recovery of hydrocarbons from a property may not be a commercially recoverable (or viable) reserve that can be legally and economically exploited. If exploration is unsuccessful and no commercially recoverable reserves are defined, we would be required to evaluate and acquire additional projects that would require additional capital, or we would have to cease operations altogether.
Cumulative unsuccessful exploration efforts could result in us having to cease operations.
The expenditures to be made by us in the exploration of our properties may not result in discoveries of oil and natural gas in commercial quantities. Many exploration projects do not result in the discovery of commercially recoverable oil and gas deposits, and this occurrence could ultimately result in us having to cease operations.
Oil and natural gas operations involve many hazards and operational risks, some of which may not be fully covered by insurance. If a significant accident or event occurs for which we are not fully insured, our business, financial condition, results of operations and prospects could be adversely affected.
Our involvement in the oil and natural gas exploration, development and production business subjects us to all of the risks and hazards typically associated with those types of operations, including hazards such as fire, explosion, blowouts, sour gas releases and spills, each of which could result in substantial damage to oil and natural gas wells, production facilities, other property and the environment or personal injury. In particular, we may explore for and produce sour natural gas in certain areas. An unintentional leak of sour natural gas could result in personal injury, loss of life or damage to property, and may necessitate an evacuation of populated areas, all of which could result in liability to us. In accordance with industry practice, we are not fully insured against all of these risks. Although we maintain liability insurance in an amount that we consider consistent with industry practice, the nature of these risks is such that liabilities could exceed policy limits, in which event we could incur significant costs that could have a material adverse effect upon our business, financial condition, results of operations and prospects. In addition, the risks we face are not, in all circumstances, insurable and, in certain circumstances, we may elect not to obtain insurance to deal with specific risks due to the high premiums associated with such insurance or other reasons. For instance, we do not have insurance to protect against the risk from terrorism. Oil and natural gas production operations are also subject to all of the risks typically associated with those operations, including encountering unexpected geologic formations or pressures, premature decline of reservoirs and the invasion of water into producing formations. Losses resulting from the occurrence of any of these risks could have a material adverse effect on our business, financial condition, results of operations and prospects.
13
Seasonal factors and unexpected weather patterns may lead to declines in exploration and production activity.
The level of activity in the Canadian oil and natural gas industry is influenced by seasonal weather patterns. Oil and natural gas development activities, including seismic and drilling programs in northern Alberta and British Columbia, are restricted to those months of the year when the ground is frozen. Wet weather and spring thaw may make the ground unstable. Consequently, municipalities and provincial transportation departments enforce road bans that restrict the movement of rigs and other heavy equipment, thereby reducing activity levels. In addition, certain oil and natural gas producing areas are located in areas that are inaccessible other than during the winter months because the ground surrounding the sites in these areas consists of swampy terrain, and additional seasonal weather variations will also affect access to these areas. Seasonal factors and unexpected weather patterns may lead to declines in exploration and production activity during certain parts of the year.
The petroleum industry is highly competitive, and increased competitive pressures could adversely affect our business, financial condition, results of operations and prospects.
The petroleum industry is competitive in all of its phases. We compete with numerous other organizations in the search for, and the acquisition of, oil and natural gas properties and in the marketing of oil and natural gas. Our competitors include oil and natural gas companies that have substantially greater financial resources, staff and facilities than us. Our ability to increase our reserves in the future will depend not only upon our ability to explore and develop our present properties, but also upon our ability to select and acquire other suitable producing properties or prospects for exploratory drilling. Competitive factors in the distribution and marketing of oil and natural gas include price and methods and reliability of delivery and storage.
We do not control all of the assets that are used in the operation of our business and, therefore, cannot ensure that those assets will be operated in a manner favorable to us.
Other companies operate some of the assets in which we have an interest. As a result, we have a limited ability to exercise influence over the operation of those assets or their associated costs, which could adversely affect our financial performance. Our return on assets operated by others will therefore depend upon a number of factors that may be outside of our control, including the timing and amount of capital expenditures, the operators expertise and financial resources, the approval of other participants, the selection of technology and risk management practices.
Our ability to market oil and natural gas depends on our ability to transport our product to market. If we are unable to expand and develop the infrastructure in the areas surrounding certain of our assets, we may not be able to effectively market the oil and natural gas that we produce.
Due to the location of some of our assets, both in Canada and the United States, there is minimal infrastructure currently available to transport oil and natural gas from our existing and future wells to market. As a result, even if we are able to engage in successful exploration and production activities, we may not be able to effectively market the oil and natural gas that we produce, which could adversely affect our business, financial condition, results of operations and prospects.
Demand and competition for drilling equipment could delay our exploration and production activities, which could adversely affect our business, financial condition, results of operations and prospects.
Oil and natural gas exploration and development activities depend upon the availability of drilling and related equipment (typically leased from third parties) in the particular areas where such activities will be conducted. Demand for such limited equipment or access restrictions may affect the availability of such equipment to us and may delay exploration and development activities. To the extent we are not the operator of our oil and natural gas properties, we depend upon the operators of the properties for the timing of activities related to the properties and are largely unable to direct or control the activities of the operators.
Title to our oil and natural gas producing properties cannot be guaranteed and may be subject to prior recorded or unrecorded agreements, transfers, claims or other defects.
Although title reviews may be conducted prior to the purchase of oil and natural gas producing properties or the commencement of drilling wells, those reviews do not guarantee or certify that an unforeseen defect in the chain of title will not arise to defeat our claim. Unregistered agreements or transfers, or native land claims, may affect title. If title is
14
disputed, we will need to defend our ownership through the courts, which would likely be an expensive and protracted process and have a negative effect on our operations and financial condition. In the event of an adverse judgment, we would lose our property rights. A defect in our title to any of our properties may have a material adverse effect on our business, financial condition, results of operations and prospects.
We may be unable to meet all of the obligations necessary to successfully maintain each of the licenses and leases and working interests in licenses and leases related to our properties, which could adversely affect our business, financial condition, results of operations and prospects.
Our properties are held in the form of licenses and leases and working interests in licenses and leases. If we or the holder of the license or lease fails to meet the specific requirement of a license or lease, the license or lease may terminate or expire. None of the obligations required to maintain each license or lease may be met. The termination or expiration of our licenses or leases or the working interests relating to a license or lease may have a material adverse effect on our business, financial condition, results of operations and prospects.
Risks related to financing continuing and future operations
We have a working capital deficiency and will be required to raise capital through financings. We may not be able to obtain capital or financing on satisfactory terms, or at all.
As of December 31, 2012, the Company had a working capital deficiency of approximately $8.6 million. Excluding the non-cash warrant liability of $1.4 million related to the fair value of US$ denominated warrants issued in current and previous equity financings and the non-current portion of financial contract liability of $1.3 million, the working capital deficiency mainly consists of $6.0 million outstanding demand line of credit. On March 28, 2013, the Company renewed its revolving bank facility in the amount of $5.9 million. Under the terms of the revised agreement with the Bank, the Company is obligated to make monthly principal payments of $200,000 commencing March 26, 2013 and pay its Bank $1,450,000 on June 30, 2013. We expect to incur general and administration expenses of approximately $2.5 million over the next twelve months. We cannot assure you that debt or equity financing will be available to us, and even if debt or equity financing is available, it may not be on terms acceptable to us. Our inability to access sufficient capital for our operations and our June 30, 2013 Bank payment would have a material adverse effect on our business, financial condition, results of operations and prospects.
The Companys ability to continue as a going concern is dependent upon attaining profitable operations and obtaining sufficient financing to meet obligations and continue exploration and development activities. Whether and when the Company can attain profitability is uncertain. These uncertainties cast substantial doubt upon the Companys ability to continue as going concern.
During the year ended December 31, 2012, the Company incurred a loss of $11,752,525 and has an accumulated deficit of $88,262,350. Whether and when the Company can attain profitability is uncertain. The Company also has a working capital deficiency of $8,557,281 as at December 31, 2012. These uncertainties cast substantial doubt upon the Companys ability to continue as going concern in the next twelve months, because we will be required to obtain additional capital in the future to continue our operations and there is no assurance that we will be able to obtain such capital, through equity or debt financing, or any combination thereof, or on satisfactory terms or at all. Our independent auditors have included an explanatory paragraph in their report on our consolidated financial statements for the year ended December 31, 2012 that describes uncertainties that cast substantial doubt about our ability to continue as a going concern. Our audited consolidated financial statements have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board applicable to a going concern, which implies we will continue to meet our obligations and continue our operations for the next twelve months. Realization values may be substantially different from carrying values as shown, and our consolidated financial statements do not include any adjustments relating to the recoverability or classification of recorded asset amounts or the amount and classification of liabilities that might be necessary as a result of the going concern uncertainty.
15
We anticipate making substantial capital expenditures for future acquisition, exploration, development and production projects. We may not be able to obtain capital or financing necessary to support these projects on satisfactory terms, or at all.
We anticipate making substantial capital expenditures for the acquisition, exploration, development and production of oil and natural gas reserves in the future. If our revenues or reserves decline, we may not have access to the capital necessary to undertake or complete future drilling programs. Debt or equity financing, or cash generated by operations, may not be available to us or may not be sufficient to meet our requirements for capital expenditures or other corporate purposes. Even if debt or equity financing is available, it may not be on terms acceptable to us. Our inability to access sufficient capital for our operations could have a material adverse effect on our business, financial condition, results of operations and prospects.
Our cash flow from our reserves may not be sufficient to fund our ongoing activities at all times, thereby causing us to forfeit our interest in certain properties, miss certain acquisition opportunities and reduce or terminate our operations.
Our cash flow from our reserves may not be sufficient to fund our ongoing activities at all times and we are currently utilizing our bank line of credit to fund our working capital deficit. From time to time, we may require additional financing in order to carry out our oil and gas acquisition, exploration and development activities. Failure to obtain such financing on a timely basis could cause us to forfeit its interest in certain properties, not be able to take advantage of certain acquisition opportunities and reduce or terminate our level of operations. If our revenues from our reserves decrease as a result of lower oil and natural gas prices or otherwise, our ability to expend the necessary capital to replace our reserves or to maintain our production will be impaired. If our cash flow from operations is not sufficient to satisfy our capital expenditure requirements, there can be no assurance that additional debt or equity financing will be available to meet these requirements or, if available, on favorable terms.
Debt that we incur in the future may limit our ability to obtain financing and to pursue other business opportunities, which could adversely affect our business, financial condition, results of operations and prospects.
From time to time, we may enter into transactions to acquire assets or equity of other organizations. These transactions may be financed in whole or in part with debt, which may increase our debt levels above industry standards for oil and natural gas companies of a similar size. Depending upon future exploration and development plans, we may require additional equity and/or debt financing that may not be available or, if available, may not be available on acceptable terms. None of our organizational documents currently limit the amount of indebtedness that we may incur. The level of our indebtedness from time to time could impair our ability to obtain additional financing on a timely basis to take advantage of business opportunities that may arise.
We may be exposed to the credit risk of third parties through certain of our business arrangements. Non-payment or non-performance by any of these third parties could have an adverse effect on our financial condition and results of operations.
We may be exposed to third-party credit risk through our contractual arrangements with our current or future joint venture partners, marketers of our petroleum and natural gas production and other parties. In the event those entities fail to meet their contractual obligations to us, those failures could have a material adverse effect on our financial condition and results of operations. In addition, poor credit conditions in the industry and of joint venture partners may affect a joint venture partners willingness to participate in our ongoing capital program, potentially delaying the program and the results of the program until we find a suitable alternative partner.
Risks related to maintaining reserves and acquiring new sources of oil and natural gas
Our success depends upon our ability to find, acquire, develop and commercially produce oil and natural gas, which depends upon factors outside of our control.
Oil and natural gas operations involve many risks that even a combination of experience, knowledge and careful evaluation may not be able to overcome. Our long-term commercial success depends upon our ability to find, acquire, develop and commercially produce oil and natural gas. We have only recently commenced production of oil and natural gas. There is no assurance that our other properties or future properties will achieve commercial production. Without the continual addition of new reserves, our existing reserves and our production will decline over time as our reserves are exploited. A future increase in our reserves will depend not only upon our ability to explore and develop any properties we may have from time to time, but also upon our ability to select and acquire new suitable producing properties or prospects. No assurance can be given that we will be able to locate satisfactory properties for acquisition or participation. Moreover, if acquisitions or participations are identified, we may determine that current market conditions, the terms of any acquisition or participation arrangement, or pricing conditions, may make the acquisitions or participations uneconomical, and further commercial quantities of oil and natural gas may not be produced, discovered or acquired by us, any of which could have a material adverse effect on our business, financial condition, results of operations and prospects.
16
Properties that we acquire may not produce as projected, and we may be unable to determine reserve potential, identify liabilities associated with the properties or obtain protection from sellers against such liabilities.
Our long-term commercial success depends upon our ability to find, acquire, develop and commercially produce oil and natural gas reserves. However, our review of acquired properties is inherently incomplete, as it generally is not feasible to review in depth every individual property involved in each acquisition. Even a detailed review of records and properties may not necessarily reveal existing or potential problems, nor will it permit a buyer to become sufficiently familiar with the properties to assess fully their deficiencies and potential. Inspections may not always be performed on every well, and environmental problems, such as ground water contamination, are not necessarily observable even when an inspection is undertaken.
Our estimated reserves are based on many assumptions that may prove to be inaccurate. Any material inaccuracies in the reserve estimates or the underlying assumptions may adversely affect the quantities and present value of our reserves.
There are numerous uncertainties inherent in estimating quantities of oil, natural gas reserves and the future cash flows attributed to the reserves. Our reserve and associated cash flow estimates are estimates only. In general, estimates of economically recoverable oil and natural gas reserves and the associated future net cash flows are based upon a number of variable factors and assumptions, such as historical production from the properties, production rates, ultimate reserve recovery, timing and amount of capital expenditures, marketability of oil and gas, royalty rates, the assumed effects of regulation by governmental agencies and future operating costs, all of which may vary materially from actual results. All estimates are to some degree speculative, and classifications of reserves are only attempts to define the degree of speculation involved. For those reasons, estimates of the economically recoverable oil and natural gas reserves attributable to any particular group of properties, classification of such reserves based on risk of recovery and estimates of future net revenues associated with reserves prepared by different engineers, or by the same engineers at different times, may vary. Our actual production, revenues, taxes and development and operating expenditures with respect to our reserves will vary from our estimates of them, and those variations could be material.
Estimates of proved reserves that may be developed and produced in the future are often based upon volumetric calculations and upon analogy to similar types of reserves rather than actual production history. Recovery factors and drainage areas are estimated by experience and analogy to similar producing pools. Estimates based on these methods are generally less reliable than those based on actual production history. Subsequent evaluation of the same reserves based upon production history and production practices will result in variations in the estimated reserves, and those variations could be material.
Our future oil and natural gas production may not result in revenue increases and may be adversely affected by operating conditions, production delays, drilling hazards and environmental damages.
Future oil and natural gas exploration may involve unprofitable efforts, not only from dry wells, but also from wells that are productive but do not produce sufficient petroleum substances to return a profit after drilling, operating and other costs. Completion of a well does not assure a profit on the investment or recovery of drilling, completion and operating costs. In addition, drilling hazards or environmental damage could greatly increase the cost of operations, and various field operating conditions may adversely affect the production from successful wells. These conditions include delays in obtaining governmental approvals or consents, shut-ins of connected wells resulting from extreme weather conditions, insufficient storage or transportation capacity or other geological and mechanical conditions. While diligent well supervision and effective maintenance operations can contribute to maximizing production rates over time, production delays and declines from normal field operating conditions cannot be eliminated and can be expected to adversely affect revenue and cash flow levels to varying degrees.
Risks related to management of the Company
We may experience difficulty managing our anticipated growth.
We may be subject to growth-related risks including capacity constraints and pressure on our internal systems and controls. Our ability to manage growth effectively will require us to continue to implement and improve our operational and
17
financial systems and to attract and retain qualified management and technical personnel to meet the needs of our anticipated growth. Our inability to deal with this growth could have a material adverse effect on our business, financial condition, results of operations and prospects.
We depend upon key personnel and the absence of any of these individuals could result in us having to cease operations.
Our ability to continue our operation business depends, in large part, upon our ability to attract and maintain qualified key management and technical personnel. Competition for such personnel is intense and we may not be able to attract and retain such personnel.
Strategic relationships upon which we may rely are subject to change, which may diminish our ability to conduct our operations.
Our ability to successfully acquire additional licenses, to discover reserves, to participate in drilling opportunities and to identify and enter into commercial arrangements depends on developing and maintaining close working relationships with industry participants and government officials and on our ability to select and evaluate suitable properties and to consummate transactions in a highly competitive environment. We may not be able to establish these strategic relationships, or if established, we may not be able to maintain them. In addition, the dynamics of our relationships with strategic partners may require us to incur expenses or undertake activities we would not otherwise be inclined to undertake in order to fulfill our obligations to these partners or maintain our relationships. If our strategic relationships are not established or maintained, our business prospects may be limited, which could diminish our ability to conduct our operations.
We cannot be certain that current expected expenditures and any current or planned completion/testing programs will be realized.
We believe that the costs used to prepare internal budgets are reasonable, however, there are assumptions, uncertainties, and risk that may cause our allocated funds on a per well basis to change as a result of having to alter certain activities from those originally proposed or programmed to reduce and mitigate uncertainties and risks. These assumptions, uncertainties, and risks are inherent in the completion and testing of wells and can include but are not limited to: pipe failure, casing collapse, unusual or unexpected formation pressure, environmental hazards, and other operating or production risk intrinsic in oil and or gas activities. Any of the above may cause a delay in any of our completion/testing programs or our ability to determine reserve potential.
Risks related to federal, state, local and other laws, controls and regulations
We are subject to complex federal, provincial, state, local and other laws, controls and regulations that could adversely affect the cost, manner and feasibility of conducting our oil and natural gas operations.
Oil and natural gas exploration, production, marketing and transportation activities are subject to extensive controls and regulations imposed by various levels of government, which may be amended from time to time. Governments may regulate or intervene with respect to price, taxes, royalties and the exportation of oil and natural gas. Regulations may be changed from time to time in response to economic or political conditions. The implementation of new regulations or the modification of existing regulations affecting the oil and natural gas industry could reduce demand for crude oil and natural gas and increase our costs, any of which may have a material adverse effect on our business, financial condition, results of operations and prospects. In addition, in order to conduct oil and natural gas operations, we require licenses from various governmental authorities. We cannot assure you that we will be able to obtain all of the licenses and permits that may be required to conduct operations that we may desire to undertake.
There is uncertainty regarding claims of title and rights of the aboriginal people to properties in certain portions of western Canada, and such a claim, if made in respect of our property or assets, could adversely affect our business, financial condition, results of operations and prospects.
Aboriginal peoples have claimed aboriginal title and rights to a substantial portion of western Canada. We are not aware that any claims have been made in respect of its property and assets. However, if a claim arose and was successful it would have an adverse effect on our business, financial condition, results of operations and prospects.
18
We are subject to stringent environmental laws and regulations that may expose us to significant costs and liabilities, which could adversely affect our business, financial condition, results of operations and prospects.
All phases of the oil and natural gas business present environmental risks and hazards and are subject to environmental regulation under a variety of federal, provincial, state and local laws and regulations. Environmental legislation provides for, among other things, restrictions and prohibitions on spills, releases or emissions of various substances produced in association with oil and natural gas operations. The legislation also requires that wells and facility sites be operated, maintained, abandoned and reclaimed to the satisfaction of applicable regulatory authorities. Compliance with legislation can require significant expenditures, and a breach of applicable environmental legislation may result in the imposition of fines and penalties, some of which may be material. Environmental legislation is evolving in a manner expected to result in stricter standards and enforcement, larger fines and liability and potentially increased capital expenditures and operating costs. The discharge of oil, natural gas or other pollutants into the air, soil or water may give rise to liabilities to governments and third parties and may require us to incur costs to remedy any discharge. Environmental laws may result in a curtailment of production or a material increase in the costs of production, development or exploration activities, or otherwise adversely affect our business, financial condition, results of operations and prospects.
As a public company, our compliance costs and risks have increased in recent years.
Legal, accounting and other expenses associated with public company reporting requirements have increased significantly in the past few years. We anticipate that general and administrative costs associated with regulatory compliance will continue to increase with on-going compliance requirements under the Sarbanes-Oxley Act of 2002, as well as any new rules implemented by the SEC, Canadian Securities Administrators, the NYSE Amex Equities and the Toronto Stock Exchange in the future. These rules and regulations have significantly increased our legal and financial compliance costs and made some activities more time-consuming and costly. We cannot assure you that we will continue to effectively meet all of the requirements of these regulations, including Section 404 of the Sarbanes-Oxley Act and National Instrument 52-109 of the Canadian Securities Administrators. Any failure to effectively implement internal controls, or to resolve difficulties encountered in their implementation, could harm our operating results, cause us to fail to meet reporting obligations, or result in our principal executive officer and principal financial officer being required to give a qualified assessment of our internal control over financial reporting. Any such result could cause investors to lose confidence in our reported financial information, which could have a material adverse effect on the trading price of our common shares and our ability to raise capital. These rules and regulations have made it more difficult and more expensive for us to obtain director and officer liability insurance, and we may be required to accept reduced policy limits and coverage or incur substantially higher costs to obtain the same or similar coverage in the future. As a result, it may be more difficult for us to attract and retain qualified individuals to serve on our board of directors or as executive officers.
Risks Related to Our Being a Foreign Private Issuer
As a foreign private issuer, our shareholders may receive less complete and timely data.
We are a foreign private issuer as defined in Rule 3b-4 under the United States Securities Exchange Act of 1934. Our equity securities are accordingly exempt from Sections 14(a), 14(b), 14(c), 14(f) and 16 of the Exchange Act, pursuant to Rule 3a12-3 of the Exchange Act. Therefore, we are not required to file a Schedule 14A proxy statement in relation to our annual meetings of shareholders. The submission of proxy and annual meeting of shareholder information on Form 6-K may result in shareholders having less complete and timely information in connection with shareholder actions. The exemption from Section 16 rules regarding reports of beneficial ownership and purchases and sales of common shares by insiders and restrictions on insider trading in our securities may result in shareholders having less data and there being fewer restrictions on insiders activities in our securities.
It may be difficult to enforce judgments or bring actions outside the United States against us and certain of our directors and officers.
It may be difficult to bring and enforce suits against us. We are incorporated in British Columbia, Canada. Many of our directors and officers are not residents of the United States and some of our assets are located outside of the United States. As a result, it may be difficult for U.S. holders of our common shares to effect service of process on these persons within the United States or to enforce judgments obtained in the U.S. based on the civil liability provisions of the U.S. federal securities laws against us or our officers and directors. In addition, a shareholder should not assume that the courts of Canada (i) would enforce judgments of U.S. courts obtained in actions against us or our officers or directors predicated
19
upon the civil liability provisions of the U.S. federal securities laws or other laws of the United States, or (ii) would enforce, in original actions, liabilities against us or our officers or directors predicated upon the U.S. federal securities laws or other laws of the United States.
Risks related to investing in our common shares
We have not paid any dividends on our common shares. Consequently, your only opportunity currently to achieve a return on your investment will be if the market price of our common shares appreciates above the price that you pay for our common shares.
We have not declared or paid any dividends on our common shares since our incorporation. Any decision to pay dividends on our common shares will be made by our board of directors on the basis of our earnings, financial requirements and other conditions existing at such future time. Consequently, your only opportunity to achieve a return on your investment in our securities will be if the market price of our common shares appreciates and you are able to sell your common shares at a profit.
Our common share price has been volatile and your investment in our common shares could suffer a decline in value.
Our common shares are traded on the Toronto Stock Exchange and the NYSE Amex Equities. The market price of our common shares may fluctuate significantly in response to a number of factors, some of which are beyond our control. These factors include price fluctuations of precious metals, government regulations, disputes regarding mining claims, broad stock market fluctuations and economic conditions in the United States.
Dilution through officer, director, employee, consultant or agent options could adversely affect our shareholders.
Because our success is highly dependent upon our officers, directors, employees, consultants and agents, we have granted to some or all of our key officers, directors, employees, consultants and agents options to purchase common shares as non-cash incentives. To the extent that we grant significant numbers of options and those options are exercised, the interests of our other shareholders may be diluted.
The issuance of additional common shares may negatively affect the trading price of our common shares.
We have issued equity securities in the past and may continue to issue equity securities to finance our activities in the future, including to finance future acquisitions, or as consideration for acquisitions of businesses or assets. In addition, outstanding options and warrants to purchase our common shares may be exercised, resulting in the issuance of additional common shares. The issuance by us of additional common shares would result in dilution to our shareholders, and even the perception that such an issuance may occur could have a negative effect on the trading price of our common shares.
ITEM 4. | INFORMATION ON THE COMPANY |
A. | History and Development of the Company |
Introduction
Our executive office is located at:
598 999 Canada Place
Vancouver, British Columbia, Canada V6C 3E1
Telephone: (604) 638-5050
Facsimile: (604) 638-5051
Website: www.dejour.com
Email: rhodgkinson@dejour.com or dmatheson@dejour.com
The contact person is: Mr. Robert L. Hodgkinson, Co-Chairman and Chief Executive Officer or Mr. David Matheson, Chief Financial Officer and Corporate Secretary.
Our common shares trade on the Toronto Stock Exchange and the NYSE Amex Equities Stock Exchange under the symbol DEJ.
20
Our authorized capital consists of three classes of shares: an unlimited number of common voting shares; an unlimited number of preferred shares designated as First Preferred Shares, issuable in series; and an unlimited number of preferred shares designated as Second Preferred Shares, issuable in series. There are no indentures or agreements limiting the payment of dividends and there are no conversion rights, special liquidation rights, pre-emptive rights or subscription rights.
The First Preferred Shares have priority over the Common Shares and the Second Preferred Shares with respect to the payment of dividends and in the distribution of assets in the event of a winding up of Dejour. The Second Preferred Shares have priority over the Common Shares with respect to dividends and surplus assets in the event of a winding up of Dejour.
As of December 31, 2012, there were 148,916,374 common shares issued and outstanding. As of December 31, 2012, there were no First Preferred Shares and no Second Preferred Shares issued and outstanding.
Incorporation and Name Changes
Dejour Energy Inc. (formerly Dejour Enterprises Ltd.) is incorporated under the laws of British Columbia, Canada. The Company was originally incorporated as Dejour Mines Limited on March 29, 1968 under the laws of the Province of Ontario. By articles of amendment dated October 30, 2001, the issued shares were consolidated on the basis of one (1) new for every fifteen (15) old shares and the name of the Company was changed to Dejour Enterprises Ltd. On June 6, 2003, the shareholders approved a resolution to complete a one-for-three-share consolidation, which became effective on October 1, 2003. In 2005, the Company was continued in British Columbia under the Business Corporations Act (British Columbia). On March 9, 2011, the Company changed its name from Dejour Enterprises Ltd. to Dejour Energy Inc.
Financings
We have financed our operations through funds from loans, public/private placements of common shares, common shares issued for property, common shares issued in debt settlements, and shares issued upon exercise of stock options and share purchase warrants. The following table summarizes our financings for the past three fiscal years.
Fiscal Year | Nature of Share Issuance | Number of Shares |
Gross Proceeds (Cdn$) |
|||||||
Fiscal 2012 |
Private Placement (1) |
18,130,305 | 4,909,133 | |||||||
Fiscal 2011 |
Public Offering (2) Exercise of Warrants Exercise of Options |
|
11,010,000
4,551,841 1,150,000 |
|
|
3,288,641
1,688,147 402,500 |
|
|||
Fiscal 2010 |
Private Placement (3) |
2,907,334 | 1,017,567 | |||||||
Private Placement (4) |
2,000,000 | 750,000 | ||||||||
Public Offering/Private Placement (5) |
7,142,858 | 2,000,000 | ||||||||
Private Placement (6) |
2,339,315 | 888,940 |
(1) | In June 2012, we completed a private placement of 18,130,305 units at US $0.26 per unit. Each unit consists of one common share and 3/4 of one common share purchase warrant. Each whole warrant entitles the holder to acquire one additional common share of the Company at US$0.40 per common share beginning 6 months from the date of issuance until June 4, 2017. Gross proceeds raised were Cdn$4,909,133 (US$4,713,879). In connection with this private placement, the Company paid finders fees of Cdn$294,655 (US$282,833) in cash and other related costs of Cdn$187,442 in cash. |
(2) | In February 2011, we completed a public offering of 11,010,000 units at US $0.30 per unit. Each unit consists of one common share and one-half of one common share purchase warrant. Each whole warrant entitles the holder to acquire one additional common share of the Company at US$0.35 per common share on or before February 10, 2012. Gross proceeds raised were Cdn$3,288,641 (US$3,303,000). In connection with this private placement, the Company paid finders fees of Cdn$196,694 (US$199,710) in cash and other related costs of Cdn$119,602 in cash. |
21
(3) | In March 2010, we completed a private placement and issued 2,907,334 flow-through units at Cdn$0.35 per unit. Each unit consists of 2,907,334 common shares and 1,453,667 share purchase warrants, exercisable at $0.45 per share on or before March 3, 2011. Gross proceeds raised were Cdn$1,017,567. In connection with this private placement, we paid finders fees of Cdn$54,575 and other related costs of $52,819. We also issued 37,423 agents warrants, exercisable at Cdn$0.45 per share on or before March 3, 2011. |
(4) | In September 2010, we completed a private placement and issued 2,000,000 flow-through shares at Cdn$0.375 per share. Gross proceeds raised were Cdn$750,000. In connection with this private placement, we paid finders fees of Cdn$37,500 and other related costs of Cdn$38,890. |
(5) | In November 2010, we completed an offering of 7,142,858 units at Cdn$0.28 per unit, partially pursuant to a public offering and partially pursuant to a private placement. Each unit consists of one common share and 0.65 of a common share purchase warrant. Each whole common share purchase warrant is exercisable into one common share at Cdn$0.40 per share on or before November 17, 2015. Gross proceeds raised were Cdn$2,000,000. In connection with this offering, we paid finders fees of Cdn$120,000 and other related costs of Cdn$123,423. |
(6) | In December 2010, we completed a private placement and issued 2,339,315 flow-through shares at Cdn$0.38 per share. Gross proceeds raised were Cdn$888,940. In connection with this private placement, we paid finders fees of Cdn$53,337 and other related costs of Cdn$61,862. We also issued 140,359 agents warrants, exercisable at Cdn$0.38 per share on or before December 23, 2011. Directors and Officers of the Company purchased 513,157 shares of this offering. |
Past Capital Expenditures
Fiscal Year |
Cash flows used
for equipment and resource properties |
|||
Fiscal 2012 |
Cdn$ | 4,485,000 | (1) | |
Fiscal 2011 |
Cdn$ | 8,360,000 | (2) | |
Fiscal 2010 |
Cdn$ | 5,039,000 | (3) |
(1) | $6,000 of these funds was spent on the purchase of corporate and other assets; and $4,479,000 was spent on our resource properties. (For a breakdown on the resource property expenditures, see Notes 5 and 6 to our audited consolidated financial statements for the fiscal year ended December 31, 2012, filed with this annual report on Form 20-F.) |
(2) | $29,000 of these funds was spent on the purchase of corporate and other assets; and $8,331,000 was spent on our resource properties. (For a breakdown on the resource property expenditures, see Notes 5 and 6 to our audited consolidated financial statements for the fiscal year ended December 31, 2011, filed with this annual report on Form 20-F.) |
(3) | $27,000 of these funds was spent on the purchase of corporate and other assets; and $5,012,000 was spent on our resource properties. (For a breakdown on the resource property expenditures, see Notes 5 and 6 to our audited consolidated financial statements for the fiscal year ended December 31, 2011, filed with this annual report on Form 20-F.) |
Capital Expenditures
Dejour is committed to future growth through its strategy to implement a full-cycle exploration and development program, augmented by strategic acquisitions with exploitation upside.
During the year ended December 31, 2012, Dejour incurred $2.2 million on drilling and completion operations. Equipment and facility expenditures were $1.4 million. The balance of $0.8 million was mostly related to the capitalization of general and administrative costs and lease rentals on its oil and gas interests.
During the year ended December 31, 2011, Dejour incurred $4.4 million on drilling and completion operations. Equipment and facility expenditures were $3.0 million. The balance of $1.0 million was mostly related to the capitalization of general and administrative costs and lease rentals on its oil and gas interests.
22
Additions to property and equipment and exploration and evaluation assets:
Year ended December 31, 2012 | Year ended December 31, 2011 | |||||||||||||||||||
$ | % of total | $ | % of total | % change | ||||||||||||||||
Land acquisition and retention |
265,000 | 5.9 | % | 242,000 | 2.9 | % | 10 | % | ||||||||||||
Drilling and completion (1) |
2,179,000 | 48.6 | % | 4,398,000 | 52.6 | % | -50 | % | ||||||||||||
Facility and pipelines |
1,388,000 | 30.9 | % | 2,949,000 | 35.3 | % | -53 | % | ||||||||||||
Capitalized general and administrative |
646,000 | 14.4 | % | 742,000 | 8.9 | % | -13 | % | ||||||||||||
Other assets |
7,000 | 0.2 | % | 29,000 | 0.3 | % | -76 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
4,485,000 | 100.0 | % | 8,360,000 | 100.0 | % | -46 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | excludes non-cash capital expenditures of $6,466,850 (US$6,500,000) related to joint venture financing (see Financial Contract section of the MD&A for details) |
Daily Production
Three months ended December 31, | Year ended December 31, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
By Product |
||||||||||||||||
Oil and natural gas liquids (bbls/d) |
193 | 242 | 198 | 223 | ||||||||||||
Natural gas (mcf/d) |
755 | 1,376 | 1,040 | 1,184 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total (boe/d) |
319 | 471 | 372 | 421 | ||||||||||||
|
|
|
|
|
|
|
|
The decrease in oil production for the current year was mainly the result of the temporary curtailment of production due to the pump installation and maintenance required to handle higher future oil production associated with the main producing oil well at Drake/Woodrush.
Natural gas production for the fourth quarter of 2012 decreased in comparison with natural gas production in Q4 2011 was due to the depletion of the Halfway E pool gas cap and the re-pressuring of the reservoir under waterflood combined with normal production declines.
B. | Business Overview |
General
The Company is in the business of acquiring, exploring and developing energy projects with a focus on oil and gas exploration in Canada and the United States. The Company holds oil and gas leases in the following regions:
|
The Peace River Arch of northwestern British Columbia and northeastern Alberta, Canada |
|
The Piceance, Paradox and Uinta Basins in the US Rocky Mountains |
Summary
Over the past few years, the Company has evolved its forward focus from acquiring resource potential toward conversion of resources into reserves. This process involved several distinct steps on the same continuum including:
|
Classification and prioritization of acreage based on economic promise, technical robustness, infrastructural and logistic advantage and commercial maturity |
|
Evaluation and development planning for top tier acreage positions |
|
Developing partnerships within financial and industry circles to speed the exploitation process, and |
|
Bringing production on line where feasible |
23
As a result of these moves, the Companys asset characterization has moved toward more tangible low risk near term development projects, moderate risk appraisal opportunities and moderate to high risk exploration potential.
Our business objective is to grow our oil and gas production and generate sufficient cash flow to continue to expand company operations and enhance shareholder value.
Specialized Skill and Knowledge: Exploration for and development of petroleum and natural gas resources requires specialized skills and knowledge including in the areas of petroleum engineering, geophysics, geology and title. The Company and its subsidiaries have obtained personnel with the required specialized skills and knowledge to carry out their respective operations. While the current labour market in the industry is highly competitive, the Company expects to be able to attract and maintain appropriately qualified employees for fiscal 2013.
Cycles: All of the Companys operations in Canada are affected by seasonal operating conditions. Dejour Energy (Alberta) Ltd., our wholly owned subsidiary, holds properties in northwestern Alberta and northeastern British Columbia which are accessible to heavy equipment in winter only when the ground is frozen, typically between December to early April. For this reason drilling and pipeline construction ceases over the remainder of the year, limiting growth to winter only. Production operations continue year round in these areas once production is established. The prices that the Company will receive for oil and gas production in the future are weighted to world benchmark prices and may be adversely affected by mild weather conditions. Recently there has been a significant change in the supply demand balance and commodity prices have fallen dramatically. The Company expects this condition to persist for several months but the Company believes that a balance between production and consumption and a stable price environment will be reestablished by the end of 2013. See Risk Factors Risks related to operating an exploration, development and production company.
Environmental Protection: The Companys operations are subject to environmental regulations (including regular environmental impact assessments and permitting) in the jurisdictions in which it operates. Such regulations cover a wide variety of matters, including, without limitation, emission of greenhouse gases, prevention of waste, pollution and protection of the environment, labour regulations and worker safety. Under such regulations there are preventative obligations, clean-up costs and liabilities for toxic or hazardous substances which may exist on or under any of its properties or which may be produced as a result of its operations. Environmental legislation and legislation relating to exploration and production of oil and natural gas will require stricter standards and enforcement, increased fines and penalties for non-compliance, more stringent environmental assessments of proposed projects and a heightened degree of responsibility for companies and their directors and employees. Such stricter standards could impact the Companys costs and have an adverse effect on results of operations. The Company expects to incur abandonment and site reclamation costs as existing oil and gas properties are abandoned and reclaimed; however, the Company does not anticipate making material expenditures beyond normal compliance with environmental regulations in 2013 and future years.
Employees: The Company had the equivalent of approximately 17 full-time employees and consultants during 2012.
Social or Environmental Policies: The health and safety of employees, contractors and the public, as well as the protection of the environment, is of utmost importance to the Company. The Company endeavors to conduct its operations in a manner that will minimize adverse effects of emergency situations by:
|
complying with government regulations and standards; |
|
following industry codes, practices and guidelines; |
|
ensuring prompt, effective response and repair to emergency situations and environmental incidents; and |
|
educating employees and contractors of the importance of compliance with corporate safety and environmental rules and procedures. |
The Company believes that all Company personnel have a vital role in achieving excellence in environmental, health and safety performance. This is best achieved through careful planning and the support and active participation of everyone involved.
Competitive Conditions: The Company operates in geographical areas where there is strong competition by other companies for reserve acquisitions, exploration leases, licences and concessions and skilled industry personnel. The Companys competitors include major integrated oil and natural gas companies and numerous other independent oil and natural gas companies and individual producers and operators, many of whom have greater financial and personnel
24
resources than the Company. The Companys ability to acquire additional property rights, to discover reserves, to participate in drilling opportunities and to identify and enter into commercial arrangements with customers is dependent upon developing and maintaining close working relationships with its current industry partners and joint operators, and its ability to select and evaluate suitable properties and to consummate transactions in a highly competitive environment.
Three Year History
2012
In 2012, the Company continued its focus on production optimization of the Drake/Woodrush oilfield in northeastern British Columbia, Canada, while completing drilling and production activities at the Kokopelli and South Rangely bases in the Piceance Basin of Western Colorado.
During the year, the Company achieved the following:
(1) | Executed a US$6.5 million financial contract with a private U.S. based oil and gas drilling fund whereby the parties agreed to form a partnership to complete the initial well in the Kokopelli Field and drill and complete three additional wells in early 2013. Total program cost will be approximately US$8.2 million; |
(2) | Executed a sale and farm-out agreement covering about 7,450 acres of 100% owned western Piceance Basin lands to a listed U.S. oil and natural gas exploration and production company, for certain cash consideration and a commitment to carry the Company through the drilling and completion of three earning wells, with certain performance provisions. The Company will retain a 20% working interest in over 5,100 acres in this project; |
(3) | Tied in production at South Rangely from a discovery well drilled in 2011; |
(4) | Raised gross proceeds of US$4.7 million in equity, allowing the Company to support exploration, development and acquisition activities of its oil and gas properties and provide for additional working capital; |
(5) | Added about 31,000 net acres to the Companys current landholdings in northwestern Colorado through a restructuring of its exploration joint venture with Brownstone Energy Inc., a joint venture partner; |
(6) | Completed construction of the first drilling pad and drilled the initial well in the Kokopelli area of the Piceance Basin; |
(7) | Formed a federal unit containing the leases adjacent to the lease on which the discovery well at South Rangely leasehold was drilled in 2011 in the Companys Piceance Basin area of operations; and |
(8) | Completed and tied into production the 3rd oil well at the Companys Woodrush property, north of Fort St. John, British Columbia. |
2011
In 2011, the Companys focus was on production optimization of the Drake/Woodrush property, while finalizing pre-drilling activities for the Kokopelli development and drilling a discovery well at South Rangely.
During the year, the Company achieved the following:
(1) | Implementation and expansion of the Halfway E oil pool waterflood on the Companys Woodrush property. |
(2) | Obtained a $7 million line of credit from a Canadian bank to refinance the bridge loan and to provide funds for general corporate purposes. |
(3) | Generated positive operating cash flow for the second half of the year. |
(4) | Completed all requirements for drilling on the Companys federal leases at Gibson Gulch, Piceance Basin, Colorado, resulting in the first drilling permits being issued in the fourth quarter of the year. |
(5) | Completed and tested a discovery well at South Rangely. After the well was fractured and stimulated, the well flowed rich gas from the Mancos B Sand in commercial quantities. |
25
2010
During the year, the Company achieved the following:
(1) | Extended the limits of the Woodrush halfway pool by drilling three successful development wells in 2010. |
(2) | Received approval from the British Columbia Oil and Gas Commission to implement a waterflood in the Halfway E oil pool at Woodrush and began project implementation in October. |
(3) | Raised gross proceeds of $4.7 million in equity, allowing the Company to support the development of oil and gas properties in the Drake/Woodrush properties. |
(4) | Obtained a bridge loan credit facility of up to $5 million, allowing the Company to refinance its existing bank facility and fund its working capital and capital expenditures. |
United States vs. Foreign Sales/Assets
Gross Revenue for fiscal year ended: |
Canada | United States | ||||||
$ | $ | |||||||
12/31/2010 |
8,085,627 | | ||||||
12/31/2011 |
8,824,345 | | ||||||
12/31/2012 |
6,881,826 | |
Asset Location as of: |
Canada | United States | ||||||
$ | $ | |||||||
12/31/2010 |
18,563,424 | 11,849,967 | ||||||
12/31/2011 |
20,622,433 | 8,816,003 | ||||||
12/31/2012 |
12,117,565 | 15,455,444 |
Commodity Price Environment
Generally, the demand for, and the price of, natural gas increases during the colder winter months and decreases during the warmer summer months. Pipelines, utilities, local distribution companies and industrial users utilize natural gas storage facilities and purchase some of their anticipated winter requirements during the summer, which can lessen seasonal demand fluctuations. Crude oil and the demand for heating oil are also impacted by seasonal factors, with generally higher prices in the winter. Seasonal anomalies, such as mild winters, sometimes lessen these fluctuations.
Our results of operations and financial condition are significantly affected by oil and natural gas commodity prices, which can fluctuate dramatically. The market for oil and natural gas is beyond our control and prices are difficult to predict. (See also Trend Information under item 5 Operating and Financial Review and Prospects)
Forward Contracts
The Company is not bound by an agreement (including any transportation agreement) directly or through an aggregator, under which it may be precluded from fully realizing, or may be protected from the full effect of, future market prices for oil and gas. The Company had no commodity contracts in place at December 31, 2012.
Additional Information Concerning Abandonment and Reclamation Costs
For the Companys Canadian and US oil and gas interests, the well abandonment costs for all wells with reserves have been included at the property level. The Company estimated the total undiscounted amount of the cash flows required to settle the decommissioning liabilities as at December 31, 2012 to be approximately $1,928,000. These obligations are expected to be settled over the next 20 years with the majority of costs incurred between 2016 and 2030. Additional abandonment costs associated with non-reserves wells, lease reclamation costs and facility abandonment and reclamation expenses have not been included.
26
Government Regulations
Our oil and natural gas exploration, production and related operations, when developed, are subject to extensive laws and regulations promulgated by federal, state, tribal and local authorities and agencies. These laws and regulations often require permits for drilling operations, drilling bonds and reports concerning operations, and impose other requirements relating to the exploration for and production of oil and natural gas. Many of the laws and regulations govern the location of wells, the method of drilling and casing wells, the plugging and abandoning of wells, the restoration of properties upon which wells are drilled, temporary storage tank operations, air emissions from flaring, compression, the construction and use of access roads, sour gas management and the disposal of fluids used in connection with operations.
Our operations are subject to environmental regulations (including regular environmental impact assessments and permitting) in the jurisdictions in which it operates. Such regulations cover a wide variety of matters, including, without limitation, emission of greenhouse gases, prevention of waste, pollution and protection of the environment, labour regulations and worker safety. Under such regulations there are preventative obligations, clean-up costs and liabilities for toxic or hazardous substances which may exist on or under any of its properties or which may be produced as a result of its operations. Environmental legislation and legislation relating to exploration and production of oil and natural gas will require stricter standards and enforcement, increased fines and penalties for non-compliance, more stringent environmental assessments of proposed projects and a heightened degree of responsibility for companies and their directors and employees. Such stricter standards could impact our costs and have an adverse effect on results of operations.
The Comprehensive Environmental, Response, Compensation, and Liability Act, or CERCLA, and comparable state statutes impose strict, joint and several liability on owners and operators of sites and on persons who disposed of or arranged for the disposal of hazardous substances found at such sites. It is not uncommon for the government to file claims requiring cleanup actions, demands for reimbursement for government-incurred cleanup costs, or natural resource damages, or for neighboring landowners and other third parties to file claims for personal injury and property damage allegedly caused by hazardous substances released into the environment. The Federal Resource Conservation and Recovery Act, or RCRA, and comparable state statutes govern the disposal of solid waste and hazardous waste and authorize the imposition of substantial fines and penalties for noncompliance, as well as requirements for corrective actions. Although CERCLA currently excludes petroleum from its definition of hazardous substance, state laws affecting our operations may impose clean-up liability relating to petroleum and petroleum-related products. In addition, although RCRA classifies certain oil field wastes as non-hazardous, such exploration and production wastes could be reclassified as hazardous wastes thereby making such wastes subject to more stringent handling and disposal requirements. CERCLA, RCRA and comparable state statutes can impose liability for clean-up of sites and disposal of substances found on drilling and production sites long after operations on such sites have been completed. Other statutes relating to the storage and handling of pollutants include the Oil Pollution Act of 1990, or OPA, which requires certain owners and operators of facilities that store or otherwise handle oil to prepare and implement spill response plans relating to the potential discharge of oil into surface waters. The OPA, contains numerous requirements relating to prevention of, reporting of, and response to oil spills into waters of the United States. State laws mandate oil cleanup programs with respect to contaminated soil. A failure to comply with OPAs requirements or inadequate cooperation during a spill response action may subject a responsible party to civil or criminal enforcement actions.
The Endangered Species Act, or ESA, seeks to ensure that activities do not jeopardize endangered or threatened animal, fish and plant species, or destroy or modify the critical habitat of such species. Under the ESA, exploration and production operations, as well as actions by federal agencies, may not significantly impair or jeopardize the species or its habitat. The ESA has been used to prevent or delay drilling activities and provides for criminal penalties for willful violations of its provisions. Other statutes that provide protection to animal and plant species and that may apply to our operations include, without limitation, the Fish and Wildlife Coordination Act, the Fishery Conservation and Management Act, the Migratory Bird Treaty Act. Although we believe that our operations are in substantial compliance with these statutes, any change in these statutes or any reclassification of a species as threatened or endangered or re-determination of the extent of critical habit could subject us to significant expenses to modify our operations or could force us to discontinue some operations altogether.
The National Environmental Policy Act, or NEPA, requires a thorough review of the environmental impacts of major federal actions and a determination of whether proposed actions on federal and certain Indian lands would result in significant impact. For purposes of NEPA, major federal action can be something as basic as issuance of a required
27
permit. For oil and gas operations on federal and certain Indian lands or requiring federal permits, NEPA review can increase the time for obtaining approval and impose additional regulatory burdens on the natural gas and oil industry, thereby increasing our costs of doing business and our profitability.
The Clean Water Act, or CWA, and comparable state statutes, impose restrictions and controls on the discharge of pollutants, including spills and leaks of oil and other substances, into waters of the United States. The discharge of pollutants into regulated waters is prohibited, except in accordance with the terms of a permit issued by the Environmental Protection Agency (EPA) or an analogous state agency. The CWA regulates storm water run-off from oil and natural gas facilities and requires a storm water discharge permit for certain activities. Such a permit requires the regulated facility to monitor and sample storm water run-off from its operations. The CWA and regulations implemented thereunder also prohibit discharges of dredged and fill material in wetlands and other waters of the United States unless authorized by an appropriately issued permit. The CWA and comparable state statutes provide for civil, criminal and administrative penalties for unauthorized discharges for oil and other pollutants and impose liability on parties responsible for those discharges for the costs of cleaning up any environmental damage caused by the release and for natural resource damages resulting from the release.
The Safe Drinking Water Act, or SDWA, and the Underground Injection Control (UIC) program promulgated thereunder, regulate the drilling and operation of subsurface injection wells. EPA directly administers the UIC program in some states and in others the responsibility for the program has been delegated to the state. The program requires that a permit be obtained before drilling a disposal well. Violation of these regulations and/or contamination of groundwater by oil and natural gas drilling, production, and related operations may result in fines, penalties, and remediation costs, among other sanctions and liabilities under the SWDA and state laws. In addition, third party claims may be filed by landowners and other parties claiming damages for alternative water supplies, property damages, and bodily injury.
The Clean Air Act, as amended, restricts the emission of air pollutants from many sources, including oil and gas operations. New facilities may be required to obtain permits before work can begin, and existing facilities may be required to incur capital costs in order to remain in compliance. In addition, the EPA has promulgated more stringent regulations governing emissions of toxic air pollutants from sources in the oil and gas industry, and these regulations may increase the costs of compliance for some facilities.
Significant studies and research have been devoted to climate change and global warming, and climate change has developed into a major political issue in the United States and globally. Certain research suggests that greenhouse gas emissions contribute to climate change and pose a threat to the environment. Recent scientific research and political debate has focused in part on carbon dioxide and methane incidental to oil and natural gas exploration and production. Many state governments have enacted legislation directed at controlling greenhouse gas emissions, and future state and federal legislation and regulation could impose additional restrictions or requirements in connection with our operations and favor use of alternative energy sources, which could increase operating costs and demand for oil products. As such, our business could be materially adversely affected by domestic and international legislation targeted at controlling climate change.
We expect to incur abandonment and site reclamation costs as existing oil and gas properties are abandoned and reclaimed; however, we do not anticipate making material expenditures beyond normal compliance with environmental regulations in 2012 and future years.
The health and safety of employees, contractors and the public, as well as the protection of the environment, is of utmost importance to us. We endeavour to conduct our operations in a manner that will minimize adverse effects of emergency situations by:
|
complying with government regulations and standards; |
|
following industry codes, practices and guidelines; |
|
ensuring prompt, effective response and repair to emergency situations and environmental incidents; and |
|
educating employees and contractors of the importance of compliance with corporate safety and environmental rules and procedures. |
We believe that all of our personnel have a vital role in achieving excellence in environmental, health and safety performance. This is best achieved through careful planning and the support and active participation of everyone involved.
28
Competition
We operate in geographical areas where there is strong competition by other companies for reserve acquisitions, exploration leases, licences and concessions and skilled industry personnel. Our competitors include major integrated oil and natural gas companies and numerous other independent oil and natural gas companies and individual producers and operators, many of whom have greater financial and personnel resources than us. Our ability to acquire additional property rights, to discover reserves, to participate in drilling opportunities and to identify and enter into commercial arrangements with customers is dependent upon developing and maintaining close working relationships with its current industry partners and joint operators, and its ability to select and evaluate suitable properties and to consummate transactions in a highly competitive environment.
We compete with many companies possessing greater financial resources and technical facilities for the acquisition of oil and gas properties, exploration and production equipment, as well as for the recruitment and retention of qualified employees.
Seasonality
All of our operations in Canada are affected by seasonal operating conditions. Dejour Energy (Alberta) Ltd., our wholly owned subsidiary, holds properties in northwestern Alberta and northeastern British Columbia which are accessible to heavy equipment in winter only when the ground is frozen, typically between December to early April. For this reason drilling and pipeline construction ceases over the remainder of the year, limiting growth to winter only. Production operations continue year round in these areas once production is established. The prices that we will receive for oil and gas production in the future are weighted to world benchmark prices and may be adversely affected by mild weather conditions.
C. | Organizational Structure |
Dejour Energy Inc. (formerly Dejour Enterprises Ltd.) is incorporated under the laws of British Columbia, Canada. The Company was originally incorporated as Dejour Mines Limited on March 29, 1968 under the laws of the Province of Ontario. By articles of amendment dated October 30, 2001, the issued shares were consolidated on the basis of one (1) new for every fifteen (15) old shares and the name of the Company was changed to Dejour Enterprises Ltd. On June 6, 2003, the shareholders approved a resolution to complete a one-for-three-share consolidation, which became effective on October 1, 2003. In 2005, the Company was continued in British Columbia under the Business Corporations Act (British Columbia). On March 9, 2011, the Company changed its name from Dejour Enterprises Ltd. to Dejour Energy Inc.
Intercorporate Relationships
We have four 100% owned subsidiaries:
|
Dejour Energy (USA) Corp. (Dejour USA), a Nevada corporation, holds Dejours United States oil and gas interests, |
|
Dejour Energy (Alberta) Ltd. (DEAL), an Alberta corporation, holds its Canadian oil and gas interests in northwestern Alberta and northeastern British Columbia; |
|
Wild Horse Energy Ltd. (Wild Horse), an inactive Alberta corporation, and |
|
0855524 B.C. Ltd. (0855524), a British Columbia Corporation, which is currently inactive. |
D. | Property, Plant and Equipment |
Our executive offices are located in rented premises of approximately 2,519 sq. ft. at 598 999 Canada Place, Vancouver, British Columbia, V6C 3E1. We began occupying these facilities on July 1, 2009.
29
Resource Properties
Our current focus is on oil and gas properties located in the United States and Canada and currently have oil and gas leases in the following regions:
|
The Piceance, Paradox and Uinta Basins in the US Rocky Mountains. |
|
The Peace River Arch of northeastern British Columbia and north western Alberta, Canada. |
US Oil and Gas Interests
Kokopelli, Piceance Basin
During 2012, the Company drilled an initial well into the Williams Fork liquids-rich natural gas formation at Kokopelli to hold its 2,200 acres of leasehold interests. The Company also entered into a financial contract with an industry Drilling Fund to complete the initial well and drill, complete, and tie-in an additional 3 wells. The Drilling Funds investment of US$6,500,000 represents about 80% of the total program costs of US$8,200,000. The primary producing geological horizons are the Williams Fork and Lower Mancos zones.
The Companys 4-well drilling and completion program at Kokopelli will focus strictly on the Williams Fork formation and is expected to be completed by June 30, 2013.
South Rangely, Piceance Basin
In June 2011, the Company drilled and cased an evaluation well on this 5,500 gross acre (4,490 net acre) lease which is located just south of the Rangely field. The well was drilled and casing set on approximately 90 feet of gross Mancos B Sand and later successfully fractured and stimulated. The well flowed rich gas from the Mancos B Sand in commercial quantities. Analysis of the gas showed a higher natural gas liquid (NGL) yield from the South Rangely discovery than that expected from our NGL development at Kokopelli.
West Grand Valley, Piceance Basin Evolution of the Niobrara/Mancos Shale Resource Play
On the Companys West Grand Valley property, it executed a sale and farm-out agreement covering about 7,450 acres of 100% owned western Piceance Basin lands to a listed U.S. oil and natural gas exploration and production company, for certain cash consideration and a commitment to carry the Company through the drilling and completion of three earning wells, with certain performance provisions. The Company will retain a 20% working interest in over 5,100 acres in this project that is located in an area of active drilling by EnCana, Laramie Partners II and Axia. Success in developing the gas in the Lower Mancos (Niobrara) section has revitalized drilling interest in this area of the Piceance Basin.
Future Exploration and Evaluation
|
North Rangely This 33,000 acre (gross) project located north of the Rangely Field, is prospective for oil in the Lower Mancos (Niobrara), Dakota, Morrison and Phosphoria formations. |
Additionally, Dejour holds approximately 123,000 net acres prospective for oil and gas exploitation in Colorado and Utah.
Canadian Activities
Drake/Woodrush Field
The Companys wholly-owned subsidiary, Dejour Energy (Alberta) Ltd. (DEAL), currently has interests in oil and gas properties in the Peace River Arch located principally in northeastern British Columbia. DEAL holds approximately 7,000 net acres concentrated in the Peace River Arch.
Production and Development Projects
Woodrush/Drake
In December 2010, a waterflood project application was expedited and approval was received. The project was implemented in early 2011 with water injection commencing in March 2011. In the first quarter of 2011, gross production from the field was reduced to approximately 544 barrels of oil equivalent/day (BOED) (408 BOED net) in response to the
30
decreasing pressure in the Halfway oil sand. In October, Dejour received approval to operate the waterflood on a voidage replacement basis and in December drilled a third production well while increasing total injection from 1200 BWPD to 2400 BWPD. The start-up and subsequent enhancement of the waterflood marked the end of major capital investments in Woodrush. During 2012, Dejour concentrated efforts on optimizing injection and production in the waterflood, controlling cost and increasing margins on oil production. The reservoir reached fill up in the fourth quarter of 2012 and subsequent to achieving fill up oil production began increasing at a rate of approximately 25 barrels/day/month, a trend which continued through the first quarter of 2013.
Uranium Properties
The Company owns a 10% carried interest and a 1% Net Smelter Return on certain uranium exploration leases in Saskatchewan operated by Nexgen Energy Ltd.
Summary of Operational Highlights
Production and Netback Summary | ||||||||
Year ended December 31, | ||||||||
2012 | 2011 | |||||||
Production Volumes: |
||||||||
Oil and natural gas liquids (bbls) |
72,567 | 81,468 | ||||||
Natural gas (mcf) |
380,780 | 432,199 | ||||||
|
|
|
|
|||||
Total (BOE) |
136,031 | 153,501 | ||||||
Average Price Received: |
||||||||
Oil and natural gas liquids ($/bbls) |
81.37 | 88.98 | ||||||
Natural gas ($/mcf) |
2.57 | 3.64 | ||||||
|
|
|
|
|||||
Total ($/BOE) |
50.59 | 57.49 | ||||||
Royalties ($/BOE) |
8.20 | 10.61 | ||||||
Operating and Transportation Expenses ($/BOE) |
27.66 | 16.18 | ||||||
|
|
|
|
|||||
Netbacks ($/BOE) |
14.73 | 30.70 | ||||||
|
|
|
|
Operating Netback is defined as revenues less royalties and operating and transportation expenses.
Year ended December 31 | ||||||||
2012 | 2011 | |||||||
$ | $ | |||||||
Gross Revenues |
6,882000 | 8,824,000 | ||||||
Royalties |
(1,116,000 | ) | (1,623,000 | ) | ||||
|
|
|
|
|||||
Revenues, net of royalties |
5,766,000 | 7,196,000 | ||||||
Financial instrument Loss |
(55,000 | ) | (59,000 | ) | ||||
Other income |
33,000 | 34,000 | ||||||
|
|
|
|
|||||
Total revenue |
5.744000 | 7.171,000 | ||||||
|
|
|
|
For the year ended December 31, 2012 (fiscal 2012), the Company recorded $6,882,000 in oil and natural gas sales as compared to $8,824,000 in oil and natural gas sales for the year ended December 31, 2011 (fiscal 2011). The decrease in gross revenues was due to lower realized oil and gas prices and lower oil and gas production.
31
Royalties for fiscal 2012 decreased to $1,116,000 from $1,628,000 for fiscal 2011, due to lower oil and gas production. Royalties are mainly driven by the varying production mix between oil and gas.
The following table summarizes the commodity prices realized by the Company and the crude oil and natural gas benchmark prices for the years ended December 31, 2012 and 2011:
Year ended December 31, | ||||||||
2012 | 2011 | |||||||
$ | $ | |||||||
Dejour Realized Average Prices |
||||||||
Oil and natural gas liquids ($/bbl) |
81.37 | 93.00 | ||||||
Natural gas ($/mcf) |
2.57 | 3.23 | ||||||
Total average price ($/boe) |
50.59 | 57.15 | ||||||
Average Benchmark Prices |
||||||||
Edmonton Par ($/bbl) |
86.53 | 97.87 | ||||||
Natural gas - AECO-C Spot ($ per mcf) |
2.40 | 3.47 |
For fiscal 2012, Dejours average realized natural gas prices reflected lower benchmark prices compared to fiscal 2011. Oil prices received for fiscal 2012 decreased to $81.37 per barrel (bbl), compared to $93.00 per bbl for fiscal 2011. The decrease was due to the general downturn of the global economy, leading to lower commodity prices. In addition, the oil differential between West Texas Intermediate (WTI) oil to British Columbia light crude oil increased due to pipeline constraints, resulting in lower realized prices for the Companys oil.
32
Reserve Data
The standards of the SEC require that proved reserves be estimated using existing economic conditions (constant pricing). Based on this methodology, the Companys results have been calculated utilizing the 12-month average price for each of the years presented.
The Company reports in Canadian currency and therefore the Reserves Data set forth in the tables below has been converted to Canadian dollars at the prevailing conversion rate at December 31, 2012. The conversion rate used per Bank of Canada is 0.9949.
In 2012, AJM Deloitte, independent petroleum engineering consultants based in Calgary, Alberta was retained by the Company to evaluate the Canadian properties of the Company. Their report, titled Reserve and resource estimation and economic evaluation, Dejour Energy (Alberta) Ltd., is dated January 30, 2013 and has an effective date of December 31, 2012.
Gustavson Associates (Gustavson), an independent petroleum engineering consultants based in Denver, Colorado were retained by the Company to evaluate the US properties of the Company. Their report, titled Reserve Estimate and Financial Forecast as to Dejours Interests in the Kokopelli Field Area, Garfield County, Colorado, and the South Rangely Field Area, Rio Blanco County, Colorado is dated April 6, 2013 and has an effective date of January 1, 2013.
The reserves data set forth below (the Reserves Data ), derived from AJM Deloitte and Gustavsons reports, summarizes our oil, liquids and natural gas reserves.
The AJM Deloitte and Gustavson reports are based on certain factual data supplied by the Company, and AJM Deloitte and Gustavsons opinion of reasonable practice in the industry. The extent and character of ownership and all factual data pertaining to the Companys petroleum properties and contracts (except for certain information residing in the public domain) were supplied by the Company to AJM and Gustavson and accepted without any further investigation. AJM and Gustavson accepted this data as presented and neither title searches nor field inspections were conducted. All statements relating to the activities of the Company for the year ended December 31, 2012 include a full year of operating data on the properties of the Company.
The reserve estimates of 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 liquids and natural gas reserves may be greater than or less than the estimates provided herein.
Controls Over Reserve Report Preparation
Our reserve estimates reports as of December 31, 2012 are prepared by our independent qualified reserve evaluators, AJM and Gustavson. To ensure accuracy and completeness of the data prior to disclosure of reserve estimates to the public, our reserves committee does the following: (1) reviews our procedures for providing information to the independent qualified reserve evaluators, (2) meets with the independent qualified reserves evaluators to determine whether any restrictions affected the ability of the qualified reserves evaluators to report without reservation, (3) reviews the reserves data with management and the independent qualified reserves evaluator. If the reserve committee is satisfied with results of its evaluation it will approve the content of our reserve disclosure. If any concerns arise in the reserve committees evaluation, the reserve committee will work with our management and the independent qualified reserves evaluators to resolve the issues before disclosure of reserves is made public.
As of December 31, 2012, the Companys reserve committee was composed of: Harrison Blacker, Ross Gorrell and Richard Bachmann. Please see Item 6. Directors, Senior Management and Employees, A. Directors and Senior Management for biographical information on the members of the reserve committee.
33
Summary of Oil and Gas Reserves as of Fiscal Year-End Based on Average Fiscal Year Prices
Net Reserves | ||||||||||||||||
Proved Reserves Category |
Oil
(Mbbl) |
Condensate
(MBO) |
Natural Gas
(Mmcf) |
Natural Gas
Liquids (Mbbl) |
||||||||||||
Developed |
||||||||||||||||
Canada |
243 | | 165 | 2 | ||||||||||||
United States |
| 1 | 176 | 19 | ||||||||||||
Undeveloped |
||||||||||||||||
Canada |
| | | | ||||||||||||
United States |
| 339 | 40,762 | 4,440 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL PROVED |
243 | 340 | 41,103 | 4,461 | ||||||||||||
|
|
|
|
|
|
|
|
Given acceptable commodity prices, 100% of the Companys undeveloped reserves are scheduled to be developed within the five year period ending December 31, 2017.
Canada Decrease in Total Proved Natural Gas Reserves of 306 MMcf:
During the year ended December 31, 2012, following the implementation of waterflood in 2011, an expected decrease in natural gas reserves as the influx of water into the reservoir will replace some of the natural gas reserves-in-place. AJM Deloitte decreased, by way of a technical revision, the Companys total proved natural gas reserves by 306 MMcfs.
United States Increase in Total Proved Natural Gas Liquids Reserves of 705 Mbbls and Natural Gas Reserves of 615 MMcf:
During the year ended December 31, 2012, an expected increase in the natural gas reserves and natural gas liquids reserves as the Companys major competitors have strong upside reserves potential in the nearby areas of the Piceance Basin of Western Colorado. Gustavson increased, by way of a technical revision, the Companys total proved natural gas liquids reserves and natural gas reserves by 705 Mbbls and 615 MMcfs respectively.
Total Proved Reserves
The table below compares our estimated proved reserves and associated present value (discounted at an annual rate of 10%) of the estimated future revenue before income tax.
December 31, 2012 | ||||||||||||||||||||
Canada (Proved Developed and Undeveloped Reserves) |
Natural Gas | Oil |
Natural Gas
Liquids |
Total | PV-10 (2) | |||||||||||||||
(Mmcf) | (Mbbl) | (Mbbl) | (Mmcfe) |
(in thousands
Cdn$) |
||||||||||||||||
2012 12-month average prices (SEC) (1) |
165 | 243 | 2 | 1,635 | $ | 7,502 | ||||||||||||||
December 31, 2012 | ||||||||||||||||||||
United States (Proved Developed and Undeveloped Reserves) |
Natural Gas | Condensate |
Natural Gas
Liquids |
Total | PV-10 (2) | |||||||||||||||
(Mmcf) | (Mbbl) | (Mbbl) | (Mmcfe) |
(in thousands
Cdn$) |
||||||||||||||||
2012 12-month average prices (SEC) (1) |
40,938 | 340 | 4,458 | 69,726 | $ | (2,196 | ) |
34
December 31, 2012 | ||||||||||||||||||||||||
Total (Proved Developed and Undeveloped Reserves) |
Natural Gas | Oil | Condensate |
Natural Gas
Liquids |
Total | PV-10 ( 2) | ||||||||||||||||||
(Mmcf) | (Mbbl) | (Mbbl) | (Mbbl) | (Mmcfe) |
(in thousands
Cdn$) |
|||||||||||||||||||
2012 12-month average prices (SEC) (1) |
41,103 | 243 | 340 | 4,460 | 71,361 | $ | 5,306 |
Notes:
(1) | The 12-month average prices (SEC) are calculated based on an average of market prices posted at or near the first of each month from January to December 2012, adjusted for pipeline transportation costs from the wellhead to the interstate pipeline prevailing at December 31, 2012. The 12-month average prices (SEC) used for Canadian properties were Cdn$80.02 per barrel of oil and Cdn$2.45 per Mcf of natural gas. The 12-month average prices (SEC) used for US properties were US$88.42 per barrel of condensate, US$12.46 per barrel of ethane, US$1.49 per Mcf of natural gas, US$59.99 per barrel of heavy NGLs for Kokopelli property and $51.81 per barrel of heavy NGLs for South Rangely Field property. |
(2) | Present value of estimated future net cash flows before income taxes (PV-10) is considered a non-GAAP financial measure as defined by the SEC. We believe that our PV-10 presentation is relevant and useful to our investors because it presents the discounted future net cash flows attributable to our proved reserves before taking into account the related deferred income taxes, as such taxes may differ among various companies because of differences in the amounts and timing of deductible basis, net operating loss carryforwards and other factors. We believe investors and creditors use our PV-10, before tax, as a basis for comparison of the relative size and value of our proved reserves to the reserve estimates of other companies. PV-10 is not a measure of financial or operating performance under GAAP and is not intended to represent the current market value of our estimated oil and natural gas reserves. PV-10, before tax, should not be considered in isolation or as a substitute for the standardized measure of discounted future net cash flows as defined under GAAP. |
(3) | US dollars are converted into Canadian dollars using the closing exchange rate on December 31, 2012, which is US$1.00 = Cdn$0.9949. |
Oil and Gas Production, Production Prices and Production Costs
The following is our total net oil and gas production for the fiscal years ended December 31, 2012, 2011 and 2010. All production came from our Canadian properties. There was no production from our United States properties in the fiscal years ended December 31, 2012, 2011, or 2010.
Production |
||||||||||||
Fiscal Year Ended |
Oil and Natural
Gas
Liquids (bbls) |
Natural Gas
(Mcf) |
Total
(BOE) |
|||||||||
December 31, 2012 |
72,567 | 380,780 | 136,031 | |||||||||
December 31, 2011 |
81,468 | 432,199 | 153,501 | |||||||||
December 31, 2010 |
86,119 | 548,890 | 177,599 |
The following table includes the average prices the Company received for its production for the fiscal years ended December 31, 2012, 2011 and 2010.
Average Sales Prices |
||||||||||||
Fiscal Year Ended |
Oil and Natural
Gas
Liquids ($/bbls) |
Natural Gas
($/Mcf) |
Total
($/BOE) |
|||||||||
December 31, 2012 |
81.37 | 2.57 | 50.59 | |||||||||
December 31, 2011 |
88.98 | 3.64 | 57.49 | |||||||||
December 31, 2010 |
67.46 | 4.13 | 45.53 |
35
The following table includes the average production cost, not including ad valorem and severance taxes, per unit of production for the fiscal years ended December 31, 2012, 2011 and 2010.
Average Production Costs |
||||||||||||
Fiscal Year Ended |
Oil and Natural
Gas
Liquids ($/bbls) |
Natural Gas
($/Mcf) |
Total
($/BOE) |
|||||||||
December 31, 2012 |
36.64 | 2.80 | 27.36 | |||||||||
December 31, 2011 |
16.62 | 2.60 | 16.15 | |||||||||
December 31, 2010 |
13.01 | 2.77 | 14.86 |
Drilling and Other Exploratory and Development Activities
During the fiscal year ended December 31, 2012, we drilled the following wells:
Net Exploratory Wells | Net Development Wells | |||||||||||||||
Canada |
Productive | Dry | Productive | Dry | ||||||||||||
Oil |
| | | | ||||||||||||
Natural Gas |
| | | | ||||||||||||
Dry Wells |
| | | | ||||||||||||
Service Wells |
| | | | ||||||||||||
Suspended |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Wells |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Exploratory Wells | Net Development Wells | |||||||||||||||
U.S.A |
Productive | Dry | Productive | Dry | ||||||||||||
Natural Gas |
| | 0.20 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Wells |
| | 0.20 | | ||||||||||||
|
|
|
|
|
|
|
|
36
During the fiscal year ended December 31, 2011, we drilled the following wells:
Net Exploratory Wells | Net Development Wells | |||||||||||||||
Canada |
Productive | Dry | Productive | Dry | ||||||||||||
Oil |
| | 0.75 | | ||||||||||||
Natural Gas |
| | | | ||||||||||||
Dry Wells |
| | | | ||||||||||||
Service Wells |
1.50 | | 2.25 | | ||||||||||||
Suspended |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Wells |
1.50 | | 3.00 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Exploratory Wells | Net Development Wells | |||||||||||||||
U.S.A |
Productive | Dry | Productive | Dry | ||||||||||||
Natural Gas |
| | 0.50 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Wells |
| | 0.50 | | ||||||||||||
|
|
|
|
|
|
|
|
During the fiscal year ended December 31, 2010, we drilled the following wells:
Net Exploratory Wells | Net Development Wells | |||||||||||||||
Canada |
Productive | Dry | Productive | Dry | ||||||||||||
Oil |
| | 1.50 | | ||||||||||||
Natural Gas |
0.75 | | | | ||||||||||||
Dry Wells |
| | | | ||||||||||||
Service Wells |
| | | | ||||||||||||
Suspended |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Wells |
0.75 | | 1.50 | | ||||||||||||
|
|
|
|
|
|
|
|
Delivery Commitments
We have no current delivery commitments for either oil or natural gas.
Oil and Gas Properties and Wells
As of December 31, 2012, we had 11 gross (7.33 net) producing or shut-in oil or natural gas wells.
Oil | Natural Gas | |||||||||||||||
Canada |
Gross | Net | Gross | Net | ||||||||||||
Producing |
3 | 2.25 | 5 | 3.63 | ||||||||||||
Shut-In |
| | 1 | 0.75 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL |
3 | 2.25 | 6 | 4.38 | ||||||||||||
|
|
|
|
|
|
|
|
37
Oil | Natural Gas | |||||||||||||||
U.S.A |
Gross | Net | Gross | Net | ||||||||||||
Shut-In |
| | 2 | 0.70 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL |
| | 2 | 0.70 | ||||||||||||
|
|
|
|
|
|
|
|
As of December 31, 2011, we had 10 gross (7.13 net) producing or shut-in oil or natural gas wells.
Oil | Natural Gas | |||||||||||||||
Canada |
Gross | Net | Gross | Net | ||||||||||||
Producing |
3 | 2.25 | 5 | 3.63 | ||||||||||||
Shut-In |
| | 1 | 0.75 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL |
3 | 2.25 | 6 | 4.38 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Oil | Natural Gas | |||||||||||||||
U.S.A |
Gross | Net | Gross | Net | ||||||||||||
Shut-In (1) |
| | 1 | 0.50 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL |
| | 1 | 0.50 | ||||||||||||
|
|
|
|
|
|
|
|
As of December 31, 2010, we had 9 gross (6.63 net) producing oil or natural gas wells.
Oil | Natural Gas | |||||||||||||||
Canada |
Gross | Net | Gross | Net | ||||||||||||
Producing |
3 | 2.25 | 3 | 2.19 | ||||||||||||
Shut-In |
| | 3 | 2.19 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL |
3 | 2.25 | 6 | 4.38 | ||||||||||||
|
|
|
|
|
|
|
|
Interest in Oil and Gas Properties
The following table sets forth information for our interest in oil and gas properties as of December 31, 2012 relating to our leasehold acreage. Developed acres are acres spaced or assigned to productive wells including undrilled acreage held-by-production under the terms of a lease. Undeveloped acres are acres on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of gas or oil, regardless of whether such acreage contains proved reserves. Gross acres are the total number of acres in which a working interest is owned. Net acres are the sum of the fractional working interests owned in gross acres expressed as whole numbers and fractions thereof.
As at December 31, 2012, the Companys developed and undeveloped acres are as follows:
Developed Acreage | Undeveloped Acreage | Total | ||||||||||||||||||||||
Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||
Canada |
9,640 | 6,324 | 4,780 | 1,024 | 14,420 | 7,348 | ||||||||||||||||||
U.S.A |
5,498 | 4,081 | 169,779 | 119,484 | 175,277 | 123,565 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL |
15,138 | 10,405 | 174,559 | 120,508 | 189,697 | 130,913 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
38
The Companys net undeveloped acres as of December 31, 2012, together with expiries for the period from 2013 to 2015 and thereafter is as follows.
Undeveloped Acreage | ||||||||||||||||
As of December 31, 2012 |
Net | 2013 Expirations | 2014 Expirations |
2015 and thereafter
Expirations |
||||||||||||
Canada: |
||||||||||||||||
Manning |
1,024 | | | 1,024 | ||||||||||||
U.S.A: |
||||||||||||||||
Ashley |
480 | | | 480 | ||||||||||||
Bitter Creek |
240 | | | 240 | ||||||||||||
Bonanza |
262 | | | 262 | ||||||||||||
Book Cliffs |
11,401 | | 3,682 | 7,718 | ||||||||||||
Cisco |
5,071 | 320 | 913 | 3,838 | ||||||||||||
Dinosaur |
62,830 | | 15,988 | 46,842 | ||||||||||||
Displacement Point |
223 | | | 223 | ||||||||||||
Gorge Spring |
986 | | | 986 | ||||||||||||
Gunnison |
753 | | | 753 | ||||||||||||
Kokopelli |
1,611 | | | 1,611 | ||||||||||||
Meeker |
921 | | 921 | | ||||||||||||
Oil Shale |
899 | | | 899 | ||||||||||||
Pinyon Ridge |
4,635 | 1,340 | 250 | 3,045 | ||||||||||||
Plateau |
3,014 | | | 3,014 | ||||||||||||
N. Rangely |
19,822 | | 14,912 | 4,910 | ||||||||||||
Roan Creek (Grand Valley) |
5,180 | | 5,160 | 21 | ||||||||||||
San Juan |
169 | | 169 | | ||||||||||||
Sand Wash |
70 | 50 | | 20 | ||||||||||||
Seep Ridge |
160 | 160 | | | ||||||||||||
Tri County South |
677 | 35 | 160 | 482 | ||||||||||||
Waddle Creek |
80 | | | 80 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Subtotal: |
119,484 | 1,905 | 42,155 | 75,423 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL: |
120,508 | 1,905 | 42,155 | 76,447 | ||||||||||||
|
|
|
|
|
|
|
|
Uranium Properties
The Company owns a 10% carried interest and a 1% Net Smelter Return on certain uranium exploration leases in Saskatchewan operated by Nexgen Energy Ltd.
39
ITEM 4A. | UNRESOLVED STAFF COMMENTS |
Not Applicable.
ITEM 5. | OPERATING AND FINANCIAL REVIEW AND PROSPECTS |
The following is a discussion of our consolidated operating results and financial position, including all our wholly-owned subsidiaries. It should be read in conjunction with our audited consolidated financial statements and notes for the year ended December 31, 2012 and related notes included therein under the heading Item 18. Financial Statements below.
The financial statements of the Company for the year ended December 31, 2012 and 2011 are prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) and interpretations of the International Financial Reporting Interpretations Committee (IFRIC).
Certain forward-looking statements are discussed in this Item 5 with respect to our activities and future financial results. These are subject to risks and uncertainties that may cause projected results or events to differ materially from actual results or events. Readers should also read the Cautionary Note Regarding Forward-Looking Statements above and Item 3. Key Information Risk Factors.
INTERNATIONAL FINANCIAL REPORTING STANDARDS
On January 1, 2011, the Company adopted IFRS for financial reporting purposes, with a transition date of January 1, 2010. The consolidated financial statements for the year ended December 31, 2011, including required comparative information, have been prepared in accordance with IFRS. Previously, the Company prepared its financial statements in accordance with Canadian GAAP. Unless otherwise noted, 2010 comparative financial statement information has been prepared in accordance with IFRS. Subsequent to transition, the Company has prepared its consolidated financial statements in accordance with IFRS.
The adoption of IFRS has not had a material impact on the Companys operations, strategic decisions, cash flow and capital expenditures. The most significant changes to the Companys accounting policies related to the accounting for its property, plant and equipment and accounting for derivative financial instruments. Other impacted areas include stock-based compensation, foreign currency translation and accounting for flow through shares.
CRITICAL ACCOUNTING ESTIMATES
The Company makes estimates and assumptions about the future that affect the reported amounts of assets and liabilities. Estimates and judgments are continually evaluated based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. In the future, actual experience may differ from these estimates and assumptions.
The effect of a change in an accounting estimate is recognized prospectively by including it in profit or loss in the period of the change, if the change affects that period only; or in the period of the change and future periods, if the change affects both.
Information about critical judgments in applying accounting policies that have the most significant risk of causing material adjustment to the carrying amounts of assets and liabilities recognized in the consolidated annual financial statements within the next financial year are discussed below:
Decommissioning liability
Decommissioning liabilities have been recognized based on the Companys internal estimates. Assumptions, based on the current economic environment, have been made which management believes are a reasonable basis upon which to estimate the future liability. These estimates take into account any material changes to the assumptions that occur when reviewed regularly by management. Estimates are reviewed at least annually and are based on current regulatory requirements. Significant changes in estimates of contamination, restoration standards and techniques will result in changes to provisions from period to period. Actual decommissioning costs will ultimately depend on future market prices for the decommissioning costs which will reflect the market conditions at the time the decommissioning costs are actually incurred. The final cost of the currently recognized decommissioning provisions may be higher or lower than currently provided for.
40
Exploration and evaluation expenditure
The application of the Companys accounting policy for exploration and evaluation expenditure requires judgment in determining whether it is likely that future economic benefits will flow to the Company, which is based on assumptions about future events or circumstances. Estimates and assumptions made may change if new information becomes available. If, after the expenditure is capitalized, information becomes available suggesting that the recovery of the expenditure is unlikely, the amount capitalized is written off in profit or loss in the period the new information becomes available.
Income taxes
The Company recognizes the net future tax benefit related to deferred tax assets to the extent that it is probable that the deductible temporary differences will reverse in the foreseeable future. Assessing the recoverability of deferred tax assets requires the Company to make significant estimates related to expectations of future taxable income. Estimates of future taxable income are based on forecast cash flows from operations and the application of existing tax laws in each jurisdiction. To the extent that future cash flows and taxable income differ significantly from estimates, the ability of the Company to realize the net deferred tax assets recorded at the reporting date could be impacted. Additionally, future changes in tax laws in the jurisdictions in which the Company operates could limit the ability of the Company to obtain tax deductions in future periods. All tax filings are subject to audit and potential reassessment. Accordingly, the actual income tax liability may differ significantly from the estimated and recorded amounts.
Share-based payment transactions
The Company measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. Estimating fair value for share-based payment transactions requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires determining the most appropriate inputs to the valuation model including the expected life of the share option, volatility and dividend yield.
Impairment
A CGU is defined as the lowest grouping of integrated assets that generate identifiable cash inflows that are largely independent of the cash inflows of other assets or groups of assets. The allocation of assets into CGUs requires significant judgment and interpretations with respect to the integration between assets, the existence of active markets, similar exposure to market risks, shared infrastructures, and the way in which management monitors the operations. The recoverable amounts of CGUs and individual assets have been determined based on the higher of fair value less costs to sell or value-in-use calculations. The key assumptions the Company uses in estimating future cash flows for recoverable amounts are anticipated future commodity prices, expected production volumes and future operating and development costs. Changes to these assumptions will affect the recoverable amounts of CGUs and individual assets and may then require a material adjustment to their related carrying value. At December 31, 2012, the Company has two CGUs in Canada (Drake/Woodrush and Saddle Hills) and two CGUs in the United States (Kokopelli and South Rangely).
Financial instrument
When estimating the fair value of financial instruments, the Company uses third-party models and valuation methodologies that utilize observable market data. In addition to market information, the Company incorporates transaction specific details that market participants would utilize in a fair value measurement, including the impact of non-performance risk.
Reserves
The estimate of reserves is used in forecasting the recoverability and economic viability of the Companys oil and gas properties, and in the depletion and impairment calculations. The process of estimating reserves is complex and requires significant interpretation and judgment. It is affected by economic conditions, production, operating and development activities, and is performed using available geological, geophysical, engineering, and economic data. Reserves are
41
evaluated at least annually by the Companys independent reserve evaluators and updates to those reserves, if any, are estimated internally. Future development costs are estimated using assumptions as to the number of wells required to produce the commercial reserves, the cost of such wells and associated production facilities and other capital costs.
FUTURE ACCOUNTING PRONOUNCEMENTS
Certain pronouncements were issued by the International Accounting Standards Board (IASB) or the International Financial Reporting Interpretations Committee (IFRIC) that are mandatory for accounting periods beginning after January 1, 2013 or later periods.
The following new standards, amendments and interpretations, have not been early adopted in these consolidated annual financial statements. The Company is currently assessing the impact, if any, of this new guidance on the Companys future results and financial position:
|
IFRS 7 Financial Instruments: Disclosures, which requires disclosure of both gross and net information about financial instruments eligible for offset in the balance sheet and financial instruments subject to master netting arrangements. Concurrent with the amendments to IFRS 7, the IASB also amended IAS 32, Financial Instruments: Presentation to clarify the existing requirements for offsetting financial instruments in the balance sheet. The amendments to IAS 32 are effective as of January 1, 2014. |
|
IFRS 9 Financial Instruments is part of the IASBs wider project to replace IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 retains but simplifies the mixed measurement model and establishes two primary measurement categories for financial assets: amortized cost and fair value. The basis of classification depends on the entitys business model and the contractual cash flow characteristics of the financial asset. The standard is effective for annual periods beginning on or after January 1, 2015. |
|
IFRS 10 Consolidated Financial Statements is the result of the IASBs project to replace Standing Interpretations Committee 12, Consolidation Special Purpose Entities and the consolidation requirements of IAS 27, Consolidated and Separate Financial Statements. The new standard eliminates the current risk and rewards approach and establishes control as the single basis for determining the consolidation of an entity. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRS 11 Joint Arrangements is the result of the IASBs project to replace IAS 31, Interests in Joint Ventures. The new standard redefines joint operations and joint ventures and requires joint operations to be proportionately consolidated and joint ventures to be equity accounted. Under IAS 31, joint ventures could be proportionately consolidated. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRS 12 Disclosure of Interests in Other Entities outlines the required disclosures for interests in subsidiaries and joint arrangements. The new disclosures require information that will assist financial statement users to evaluate the nature, risks and financial effects associated with an entitys interests in subsidiaries and joint arrangements. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRS 13 Fair Value Measurement defines fair value, requires disclosures about fair value measurements and provides a framework for measuring fair value when it is required or permitted within the IFRS standards. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRIC 20 Stripping costs in the production phase of a mine, IFRIC 20 clarifies the requirements for accounting for the costs of the stripping activity in the production phase when two benefits accrue: (i) unusable ore that can be used to produce inventory and (ii) improved access to further quantities of material that will be mined in future periods. IFRIC 20 is effective for annual periods beginning on or after January 1, 2013 with earlier application permitted and includes guidance on transition for pre-existing stripping assets. |
|
IAS 1 Presentation of Financial Statements was amended in June 2011. This standard requires companies preparing financial statements under IFRS to group items within Other Comprehensive Income (OCI) that may be reclassified to the profit or loss. The amendments also reaffirm existing requirements that items in OCI and profit of loss should be presented as either a single statement or two consecutive statements. The amendments to IAS 1 are effective as of January 1, 2013. |
|
IAS 28 Investments in Associates and Joint Ventures, prescribes the accounting for investments in associates and sets out the requirements for the application of the equity method when accounting for investments in associates and joint ventures. IAS 28 applies to all entities that are investors with joint control of, or significant influence over, an investee (associate or joint venture). The standard is effective for annual periods beginning on or after January 1, 2013. |
42
A. | Operating Results |
The Companys annual audited Consolidated Financial Statements for the year ended December 31, 2012, including 2011 and 2010 required comparative information, have been prepared in accordance with IFRS.
All financial information is stated in Canadian dollars, the Companys presentation currency, unless otherwise noted.
Year ended December 31, 2012 compared to the year ended December 31, 2011
1. | Revenues |
For the year ended December 31, 2012 (fiscal 2012), the Company recorded $6,882,000 in oil and natural gas sales as compared to $8,824,000 in oil and natural gas sales for the year ended December 31, 2011 (fiscal 2011). The decrease in gross revenues was due to lower realized oil and gas prices and lower oil and gas production.
Royalties for fiscal 2012 decreased to $1,116,000 from $1,628,000 for fiscal 2011, due to lower oil and gas production. Royalties are mainly driven by the varying production mix between oil and gas.
The following table summarizes the commodity prices realized by the Company and the crude oil and natural gas benchmark prices for the years ended December 31, 2012 and 2011:
Year ended December 31, | ||||||||
2012 | 2011 | |||||||
$ | $ | |||||||
Dejour Realized Avenge Prices |
||||||||
Oil and natural gas liquids ($/bbl) |
81.37 | 93.00 | ||||||
Natural gas ($/mcf) |
2.57 | 3.23 | ||||||
Total average price ($/boe) |
30.59 | 57.13 | ||||||
Average Benchmark Prices |
||||||||
Edmonton Par ($/bbl) |
86.53 | 97.87 | ||||||
Natural gas - AECO-C Spot ($ per mcf) |
2.40 | 3.47 |
For fiscal 2012, Dejours average realized natural gas prices reflected lower benchmark prices compared to fiscal 2011. Oil prices received for fiscal 2012 decreased to $81.37 per barrel (bbl), compared to $93.00 per bbl for fiscal 2011. The decrease was due to the general downturn of the global economy, leading to lower commodity prices. In addition, the oil differential between West Texas Intermediate (WTI) oil to British Columbia light crude oil increased due to pipeline constraints, resulting in lower realized prices for the Companys oil.
2. | Operating and Transportation Expenses |
Operating and transportation expenses include all costs associated with the production of oil and natural gas and the transportation of oil and natural gas to the processing plants. The major components of operating expenses include labour, equipment maintenance, workovers, fuel and power. Operating and transportation expenses for fiscal 2012 increased to $3,793,000 from $2,499,000 for fiscal 2011. The increase was due to the expenditures associated with a major workover on one of the oil producing wells ($564,000), increased repairs and maintenance of oil wells, and higher waterflood implementation expenses.
43
3. | General and Administrative Expenses |
General and administrative expenses for fiscal 2012 decreased to $3,433,000 from $4,042,000 for fiscal 2011. The Board and managements decision to not pay a bonus to employees for the year ended December 31, 2012 and the inclusion of such a bonus in 2011 accounted for much of the difference. Further, 2011 included non-recurring professional fees associated with the required conversion to the International Financial Reporting Standards (IFRS).
Year ended December 31, 2011 compared to the year ended December 31, 2010
1. | Revenues |
For fiscal 2011, the Company recorded $8,824,000 in oil and natural gas sales as compared to $8,086,000 in oil and natural gas sales for the year ended December 31, 2010 (fiscal 2010). The increase in gross revenues was due to higher realized oil prices in 2011. This was partly offset by lower oil and gas production for the current year.
Royalties for fiscal 2011 increased to $1,628,000 from $1,312,000 for fiscal 2010. The increase was attributable to higher oil revenue and the increase in the proportion of revenue attributed to oil. Oil production is subject to higher royalty rate compared to the royalty rate for natural gas.
The following table summarizes the commodity prices realized by the Company and the crude oil and natural gas benchmark prices for the year ended December 31, 2011 and 2010:
Year ended December 31, | ||||||||
2011 | 2010 | |||||||
$ | $ | |||||||
Dejour Realized Average Prices |
||||||||
Oil and natural gas liquids ($/bbl) |
88.98 | 67.46 | ||||||
Natural gas ($/mcf) |
3.64 | 4.13 | ||||||
|
|
|
|
|||||
Total average price ($/boe) |
57.49 | 45.53 | ||||||
|
|
|
|
|||||
Average Benchmark Prices |
||||||||
Edmonton Par ($/bbl) |
95.16 | 77.81 | ||||||
|
|
|
|
|||||
Natural gas - AECO-C Spot ($ per mcf) |
3.67 | 4.13 | ||||||
|
|
|
|
For fiscal 2011, Dejours average realized natural gas prices reflected lower benchmark prices compared to fiscal 2010. Oil prices received for fiscal 2011 increased to $88.98 per barrel (bbl), compared to $67.46 per bbl for fiscal 2010.
44
2. | Operating and Transportation Expenses |
Operating and transportation expenses include all costs associated with the production of oil and natural gas and the transportation of oil and natural gas to the processing plants. The major components of operating expenses include labour, equipment maintenance, workovers, fuel and power. Operating and transportation expenses for fiscal 2011 decreased to $2,499,000 from $2,609,000 for fiscal 2010. The decrease was due to lower oil and gas production. Operating costs per BOE for both years were comparable despite lower oil and gas production.
3. | General and Administrative Expenses |
General and administrative expenses for fiscal 2011 increased to $4,042,000 from $3,383,000 for fiscal 2010. The increase was mainly due to the year-end bonus accrual for fiscal 2011 and the non-recurring professional fees associated with the required conversion to the International Financial Reporting Standards (IFRS).
Financial Instruments and Risk Management
The Companys financial instruments consist of cash and cash equivalents, accounts receivable, bank line of credit, and accounts payable and accrued liabilities. Management has determined that the fair value of these financial instruments approximates their carrying values due to their immediate or short-term maturity. Net smelter royalties and related rights to earn or relinquish interests in mineral properties constitute derivative instruments. No value or discounts have been assigned to such instruments as there is no reliable basis to determine fair value until properties are in development or production and reserves have been determined.
From time to time, the Company enters into derivative contracts such as forwards, futures and swaps in an effort to mitigate the effects of volatile commodity prices and protect cash flows to enable funding of its exploration and development programs. Commodity prices can fluctuate due to political events, meteorological conditions, disruptions in supply and changes in demand.
The primary risks and how the Company mitigates them are disclosed in Item 11 Quantitative and Qualitative Disclosures About Market Risk, below.
45
B. | Liquidity and Capital Resources |
Going Concerns, Bank Credit Facility, and Subsequent Events
The financial statements were prepared on a going concern basis. The going concern basis assumes that the Company will continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business. The Company has a working capital deficiency of $8,557,281 (of which $5,956,749 is represented by its bank line of credit) and accumulated deficit of $88,262,350.
Subsequent to December 31, 2012, DEAL was informed by its Canadian Bank (Bank) that the value of the petroleum and natural gas reserves assigned to the Bank by the Company as partial security for its $6,050,000 (December 31, 2012 $5,956,749) revolving line of credit was deficient for loan collateral purposes. On March 28, 2013, DEAL signed a new Commitment Letter with the Bank to renew its $5,950,000 (December 31, 2012 $5,956,749) revolving operating demand loan under the following terms and conditions:
(a) | Credit Facility A Revolving Operating Demand Loan $3,700,000, to be used for general corporate purposes, ongoing operations, capital expenditures, and acquisition of additional petroleum and natural gas assets. Interest on Credit Facility A is at Prime + 1% payable monthly and all amounts outstanding are payable on demand any time, and |
(b) | Credit Facility B Non-Revolving Demand Loan $2,250,000. Interest on Credit Facility B is at Prime + 3 1/2% payable monthly. Monthly principal payments of $200,000 are due and payable commencing March 26, 2013 with all amounts outstanding under Credit Facility B ($1,450,000) due and payable in full on June 30, 2013. |
Collateral for Credit Facilities A and B (the Credit Facilities) is provided by a $10,000,000 first floating charge over all the assets of DEAL, a general assignment of DEALs book debts, a $10,000,000 debenture with a first floating charge over all the assets of the Company and an unlimited guarantee provided by Dejour USA. The Credit Facilities are subject to bank renewal on or before June 30, 2013.
Prior to each advance under the Credit Facilities, DEAL is required to (i) provide the Bank with certain additional security required by the Bank; (ii) satisfy the Bank that no further default or event of default exists and that no material adverse effect has occurred with respect to DEAL, any guarantor or the collateral; (iii) satisfy the Bank that all representations and warranties of DEAL and all guarantors are true and correct; and (iv) execute any other document that may be reasonably requested by the Bank.
Further, in the event the Company accesses the debt or equity markets to source cash during the period from March 26, 2013 to June 30, 2013, or sells certain assets for cash, then the proceeds will be applied as follows: (i) full repayment of the balance outstanding under Credit Facility B on or before June 30, 2013 and (ii) a shortfall, if any, between the amount of Credit Facility A at June 30, 2013 and the underlying value of the lenders collateral at that date.
Under the terms of the facility, DEAL is required to maintain an adjusted working capital ratio of greater than 1:1 at all times. The working capital ratio is defined as the ratio of (i) current assets less unrealized hedging gains to (ii) accounts payable less unrealized hedging losses.
The Companys ability to continue as a going concern is dependent upon attaining profitable operations and obtaining sufficient financing to meet obligations and continue exploration and development activities. There is no assurance that these activities will be successful. These material uncertainties cast substantial doubt upon the Companys ability to continue as a going concern.
46
Cash Balances
The Company had cash and cash equivalents of $1,508,000 as at December 31, 2012.
Financial Contract
On December 31, 2012, Dejour USA entered into a financial contract with an unrelated U.S. oil and gas drilling fund (Drilling Fund) to drill three wells and complete up to four wells (the Tranche 1 Wells) in the State of Colorado. By agreement:
(a) | Dejour USA contributed four natural gas well spacing units, including one drilled and cased well with a cost of US$1,147,779; |
(b) | The Drilling Fund contributed US$6,500,000 cash directly to a related party drilling company as prepaid drilling costs; |
(c) | Dejour USA will earn a before payout working interest of 10% to 14% and an after payout working interest of 28% to 39% in the net operating profits from the Tranche 1 Wells based on the actual cash invested in the drilling program; |
(d) | The Drilling Fund has the right to require that Dejour USA purchase the Drilling Funds entire working interest in the Tranche 1 Wells 36 months after the commencement of production from the initial Tranche 1 Well. In the event the Drilling Fund exercises its right, the purchase price to be paid by Dejour USA will equal 75% of the Drilling Funds actual investment less 75% of the Drilling Funds share of working interest net profits from the Tranche 1 Wells, if any, for the 36-month period, plus a top-up amount so that the Drilling Fund earns a minimum 8% return, compounded annually and applied on a monthly basis, on 75% of its original investment over the 36-month period; and |
(e) | The Drilling Fund has the right to require Dejour USA to purchase all of the Drilling Funds interest in the Tranche 1 Wells if at any time Dejour USA plans to divest of greater than 51% of its Working Interest in the Tranche 1 Wells and resigns as Operator (a Change of Control Event). The purchase price is equal to the future net profit from the Proven and Probable Reserves attributable to the Drilling Funds working interest in the Tranche 1 Wells, discounted at 12%, as determined by a third party evaluator acceptable to both parties. |
Dejour USA considers the transaction to be a financial contract liability as the risks and rewards of ownership have not been substantially transferred at the Agreement date. On December 31, 2012 the Drilling Fund had advanced US$6,500,000 to a drilling contractor for the Tranche 1 wells. On the Drilling Fund financing advance, the Company increased property and equipment and financial contract liability by $6,466,850 (US$6,500,000). On initial recognition, the Company imputed its borrowing cost of 8.4% based on the estimated timing and amount of operating profit using the independent reserve engineers estimated future cash flows for the Drilling Funds working interest in the Tranche 1 Wells. Subsequent to initial measurement the financial contract liability will be increased by the imputed interest expense and decreased by the Drilling Funds net operating profit from the Tranche 1 Wells. Any changes in the estimated timing and amount of the net operating profit cash flows will be discounted at the initial imputed interest rate with any change in the recognized liability recognized as a gain (loss) in the period of change. The Company has estimated the current portion of the obligation based on the expected net operating profit to be paid to the Drilling Fund in the next twelve months.
US$ | CAD$ | |||||||
Loan advance |
6,500,000 | 6,466,850 | ||||||
Less: Current portion of financial contract liability |
(1,311,969 | ) | (1,305,278 | ) | ||||
|
|
|
|
|||||
Non-current portion of financial contract liability |
5,188,031 | 5,161,572 | ||||||
|
|
|
|
47
The estimated reduction in the financial contract liability is estimated to be:
US$ | CAD$ | |||||||
2013 |
1,311,969 | 1,305,278 | ||||||
2014 |
917,943 | 913,261 | ||||||
2015 |
602,166 | 599,095 |
Working Capital Position
As at December 31, 2012 |
$ | |||
Working capital deficit |
(8,557,000 | ) | ||
Non-cash warrant liability |
1,425,000 | |||
Current portion of financial contract liability |
1,305,000 | |||
|
|
|||
Adjusted working capital deficit |
(5,827,000 | ) | ||
Add: Bank line of credit |
5,957,000 | |||
|
|
|||
Adjusted working capital (excluding bank line of credit) |
130,000 | |||
|
|
Working capital is defined as current assets less current liabilities. As at December 31, 2012, the Company had a working capital deficit of $8,557,000. Excluding the non-cash warrant liability of $1,425,000 related to the fair value of US$ denominated warrants issued in previous equity financings and the non-current portion of financial contract liability of $1,305,000, the adjusted working capital deficit was $5.8 million. The majority of the working capital deficit relates to the $6.0 million outstanding bank line of credit, with a $0.7 million credit limit remaining.
The bank line of credit is classified as current liabilities because it is a demand loan, subject to periodic review by the lender. Nevertheless, the Company intends to use it as a long-term financing due to the low cost of capital (currently 4% p.a.).
As noted in the GOING CONCERN, BANK CREDIT FACILITY, and SUBSEQUENT EVENT section of this MD&A, on March 28, 2013, DEAL signed a new Commitment Letter with the Bank to renew its $5,950,000 (December 31, 2012 $5,956,749) revolving operating demand loan under the following terms and conditions:
(a) | Credit Facility A Revolving Operating Demand Loan $3,700,000, to be used for general corporate purposes, ongoing operations, capital expenditures, and acquisition of additional petroleum and natural gas assets. Interest on Credit Facility A is at Prime + 1% payable monthly and all amounts outstanding are payable on demand any time; and |
(b) | Credit Facility B Non-Revolving Demand Loan $2,250,000. Interest on Credit Facility B is at Prime + 3 1/2% payable monthly. Monthly principal payments of $200,000 are due and payable commencing March 26, 2013 with all amounts outstanding under Credit Facility B ($1,450,000) due and payable in full on June 30, 2013. |
Collateral for Credit Facilities A and B (the Credit Facilities) is provided by a $10,000,000 first floating charge over all the assets of DEAL, a general assignment of DEALs book debts, a $10,000,000 debenture with a first floating charge over all the assets of the Company and an unlimited guarantee provided by Dejour USA. The Credit Facilities are subject to bank renewal on or before June 30, 2013.
Prior to each advance under the Credit Facilities, DEAL is required to (i) provide the Bank with certain additional security required by the Bank; (ii) satisfy the Bank that no further default or event of default exists and that no material adverse effect has occurred with respect to DEAL, any guarantor or the collateral; (iii) satisfy the Bank that all representations and warranties of DEAL and all guarantors are true and correct; and (iv) execute any other document that may be reasonably requested by the Bank.
48
Further, in the event the Company accesses the debt or equity markets to source cash during the period from March 26, 2013 to June 30, 2013, or sells certain assets for cash, then the proceeds will be applied as follows: (i) full repayment of the balance outstanding under Credit Facility B on or before June 30, 2013 and (ii) a shortfall, if any, between the amount of Credit Facility A at June 30, 2013 and the underlying value of the lenders collateral at that date.
Under the terms of the facility, DEAL is required to maintain an adjusted working capital ratio of greater than 1:1 at all times. The working capital ratio is defined as the ratio of (i) current assets less unrealized hedging gains to (ii) accounts payable less unrealized hedging losses.
Subsequent to the year-end, the Company has initiated discussions with a number of financial advisory firms to address the Companys financing requirements on a timely basis.
Capital Resources
a) | Canada |
At Drake/Woodrush, the Company successfully completed and tied into production a 3rd oil well and continued to optimize the waterflood implemented in 2012.
b) | United States |
Industry activity in the Piceance Basin of Colorado continues to increase. Several major US companies and one large Canadian company are currently drilling and completing over 10 wells within a 5 mile radius of the Companys Kokopelli acreage in the eastern extremity of the Piceance. At Kokopelli, the Company has started a drilling program to further develop the Williams Fork natural gas zone at 9,000 ft. consisting of the drilling of 3 wells and the completion and related tie-in of 4 wells. The total cost of the program will be approximately US$8,200,000. Funding for the program has been primarily provided by a US$6,500,000 financing contract with an industry Drilling Find. Under the terms of the industry-standard agreement, the Company will earn a before-payout (BPO) working interest of 10% to 14% and an after payout (APO) working interest of 28% to 39%. Payout to the Drilling Fund is defined as 125% of the capital investment amount on a tranche by tranche basis.
The agreement with the Drilling Fund provides for an additional two tranches of drilling under the following terms and conditions:
|
The Drilling Fund will have the right, but not the obligation, to invest up to an additional US$8,500,000 for a total of US$15,000,000 in two additional tranches; |
|
Tranche 3 estimated between US$4 to US$5 million, can only be initiated within two years after committing to the full US$4,000,000 to US$5,000,000 in Tranche 2; |
|
Dejour will receive a 10% BPO carried interest in all wells or partial wells drilled by the Drilling Fund, reverting to a 32.5% APO working interest; |
|
Tranche 2 and 3 wells will be funded only in conjunction with Dejours plans for development of Kokopelli. If, for example, no development is planned, the Drilling Funds option will remain in effect until Dejour presents a drilling plan to the Drilling Fund; and |
|
The Drilling Fund does not earn the right to put its Tranche 2 and 3 working interests back to the Company under any circumstances. |
49
C. | Research and Development, Patents and Licenses, etc. |
None.
D. | Trend Information |
In 2012, our natural gas and natural gas liquids production operations in the State of Colorados Piceance Basin, were negatively impacted by lower realized natural gas prices coupled with lower natural and liquids prices relative to 2011. Also, as a result of declines in the forward market pricing curve, for natural gas prices, we recorded impairments of producing properties totalling $1,273,000. The marketability and price of oil and natural gas are affected by numerous factors outside of the Companys control, and the US$ exchange rate (See Part 1, Section D Risk Factors). In northeastern British Columbia, Canada, pipeline restrictions have resulted in lower prices being paid to oil producers like Dejour. This differential from NYMEX-WTI has averaged between Cdn. $11.00 $13.00 per barrel most of 2012. The Company expects no appreciable relief in narrowing this differential in the short run as increasing crude oil production in the northern Canadian oil sands and the Bakken Trend in North Dakota have combined to limit access to the normal markets in the US for northern B.C. conventional crude oil. The Company, however, does not expect any curtailment of its oil production due to pipeline access constraints as there is ample quota space in the marketing agreement between the purchaser of the Companys production and the pipeline transporter.
E. | Off-Balance Sheet Arrangements |
The Company has no material undisclosed off-balance sheet arrangements that have or are reasonably likely to have, a current or future effect on our results of operations or financial condition at December 31, 2012.
F. | Tabular Disclosure of Contractual Obligations |
As of December 31, 2012, and in the normal course of business we have obligations to make future payments, representing contracts and other commitments that are known and committed.
(in thousands of dollars) |
2013 | 2014 | 2015 | 2016 | 2017 | Thereafter | Total | |||||||||||||||||||||
$ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||
Operating lease obligations |
229 | 164 | 48 | | | Nil | 441 | |||||||||||||||||||||
Bank line of credit |
5,957 | | | | | Nil | 5,957 | |||||||||||||||||||||
Financial contract liability (1) |
1,305 | 913 | 599 | | | Nil | 2,817 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
7,491 | 1,077 | 647 | | | Nil | 9,215 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | This represents the Companys obligations over the 36-month put option period until it expires. If the put option expires unexercised, both the property and equipment and related liability of approximately $3,650,000 will be derecognized. See Note 11 to the consolidated financial statements for details. |
G. | Safe Harbor |
The Company seeks safe harbor for our forward-looking statements contained in Items 5.E and F. See the heading Cautionary Note Regarding Forward-Looking Statements above.
ITEM 6. DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES
A. | Directors and Senior Management |
The following table sets forth all current directors and executive officers of Dejour as of the date of this annual report on Form 20-F, with each position and office held by them in the Company and the period of service as such.
50
Name, Jurisdiction of Residence
|
Principal occupation or
|
Number of Dejour Common
Shares beneficially owned, directly or indirectly, or controlled or directed (2) |
Percentage of Dejour
Common Shares beneficially owned, directly or indirectly, or controlled or directed (2) |
Director Since |
||||||||
Robert L. Hodgkinson
|
President of a private company, Hodgkinson Equities Corporation, which provides consulting services to emerging businesses in the petroleum resource industry. Formerly a director of Titan Uranium (TSX-V: TUE). | 7,750,000 | 5.20 | % | May 18, 2004 | |||||||
Stephen Mut
|
Mr. Mut has served as CEO of Nycon Energy Consulting since his retirement from Shell in mid-2009. At Shell, Mr. Mut served as chief executive officer of a unit of Shell Exploration and Production Company from 2000 until his retirement in 2009. Prior to that, Mr. Mut served in various executive roles at Atlantic Richfield Corporation. | 1,701,001 | 1.14 | % | December 17, 2009 | |||||||
Harrison Blacker
(5)
|
President of Dejour Energy (USA) Inc. since April 2008. Over 30 years of expertise managing oil and gas operations. Held the positions of Chief Executive Officer with China Oman Energy Company and Portfolio Manager, Latin American Business Unit and General Manager/ President of Venezuela Energy with Atlantic Richfield Corporation prior to joining Dejour USA. | 525,678 | 0.35 | % | April 2, 2008 | |||||||
Richard Bachmann
(3)(4)(5)
|
Mr. Bachmann previously served as President/CEO of EPL LLC, an energy consulting firm since his retirement from Energy Partners Ltd. in 2009. He was the founder, President and CEO of Energy Partners, an U.S. independent oil and gas exploration and production company. Prior to that, he was President of Louisiana Land & Exploration, a prominent U.S. gulf coast oil and gas explorer and producer. He began his career with Exxon serving in many executive positions both in the U.S. and internationally. | | | December 14, 2012 |
51
Name, Jurisdiction of Residence
|
Principal occupation or
|
Number of Dejour Common
Shares beneficially owned, directly or indirectly, or controlled or directed (2) |
Percentage of Dejour
Common Shares beneficially owned, directly or indirectly, or controlled or directed (2) |
Director Since |
||||||||
Dr. A. Gorrell
(4)(5)
|
Dr. Gorrell has over 30 years experience with both private and public oil and gas property exploration and development in Western Canada and China. Dr. Gorrell has served as director, officer and controlling principal of several oil and gas ventures listed on the Toronto Stock Exchange. Currently, Dr. Gorrell is a director, President/CEO and Co-Chairman of Petromin Resources Ltd. | | | December 14, 2012 | ||||||||
Richard Kennedy
(4)
|
Mr. Kennedy is a prominent barrister, solicitor and partner at Kennedy Agrios LLP, an Edmonton, Alberta based law firm focusing on commercial real estate, administrative and regulatory law. | 94,900 | 0.06 | % | December 14, 2012 | |||||||
Craig Sturrock
(3)
|
Tax lawyer since 1971. Currently, he is a partner at Thorsteinssons LLP, and his practice focuses primarily on civil and criminal tax litigation. | 650,000 | 0.44 | % | August 22, 2005 | |||||||
David Matheson
|
Mr. Matheson has over 30 years of executive experience in the oil and gas industry in both operations and finance. He previously served as CFO and then as President of Equatorial Energy Ltd., a public Canadian oil and gas exploration & production company with operations in Canada and Indonesia. Mr. Matheson was admitted to the Institute of Chartered Accountants in British Columbia, the Northwest Territories, and Canada in 1975. | | | N/A |
52
Name, Jurisdiction of Residence
|
Principal occupation or
|
Number of Dejour Common
Shares beneficially owned, directly or indirectly, or controlled or directed (2) |
Percentage of Dejour
Common Shares beneficially owned, directly or indirectly, or controlled or directed (2) |
Director
|
||||||||
Phillip Bretzloff, BA, LLB
|
Mr. Bretzloff has acted for oil, gas and energy companies, including extensive work for Canadian and offshore private and public corporations. Between 1980 and 1995, he was Senior Counsel for Petro-Canada. Subsequently, he was a Partner for 8 years with Cumming Blackett Bretzloff Todesco, Gowlings, and Baker & McKenzie, where his clients included PetroChina, Shell, Exxon Mobil, GazProm and Veba Oil and Gas. | 59,500 | 0.04 | % | N/A | |||||||
Neyeska Mut
|
Engineer. Since 2000, she has been President of Nycon Energy Consulting working as an advisor to two major oil companies. Prior to forming Nycon Energy Consulting Mrs. Mut pursued international opportunities with Atlantic Richfield Corporation. Ms. Mut has been with Dejour since 2008. | 50,001 | 0.03 | % | N/A |
(1) |
Each director will serve until the next annual general meeting of the Company or until a successor is duly elected or appointed in accordance with the Notice of Articles and Articles of the Company and the Business Corporations Act (British Columbia). |
(2) |
The number of common shares beneficially owned, directly or indirectly, or over which control or direction is exercised is based upon information furnished to the Company by individual directors and executive officers. |
(3) |
Member of audit committee. |
(4) |
Member of compensation and corporate governance committee. |
(5) |
Member of reserve committee. |
Directors and Executive Officers
Brief biographies for Dejours directors and executive officers are set forth below:
Robert L. Hodgkinson: Mr. Hodgkinson was the founder and Chairman of Optima Petroleum, which drilled wells in Alberta and the Gulf of Mexico before merging to form Petroquest Energy, a NASDAQ traded company. Subsequently, he founded and was CEO of Australian Oil Fields, which would later merge to become Resolute Energy/Cardero Energy Inc. Mr. Hodgkinson was also a Vice-President and partner of Canaccord Capital Corporation, and an early stage investor and original lease financier in Synenco Energys Northern Lights Project in the Alberta oil sands.
Stephen Mut : Mr. Mut most recently served as chief executive officer of a unit of Shell Exploration and Production Company. Prior to joining Shell in 2000, Mr. Mut dedicated much of his career to operational and new business venture activities in the oil and gas, refining and marketing, and chemical and mining sectors at Atlantic Richfield Corporation, where he served in various internationally based executive roles in both upstream and downstream businesses. His global expertise has contributed to industry successes in Europe, South America, the Asia Pacific and the United States.
53
Harrison Blacker: Mr. Blacker is an accomplished senior executive with over 30 years of expertise managing oil and gas operations with major corporations in the United States, South America, China and the Middle East. Prior to joining Dejour, Mr. Blacker was CEO of China Oman Energy Company, a joint venture between Oman Oil Company, IPIC and China Gas Holdings, importing and distributing LNG and LPG from the Middle East into China. Mr. Blacker held positions as VP of Business Development and Senior Investor Advisor with Oman Oil Company and Portfolio Manager, Latin American Business Unit and General Manager/ President of Venezuela Energy with Atlantic Richfield Corporation. Mr. Blacker began his career with Amoco Production Company working in offshore construction and field operations in the Gulf of Mexico.
Richard Bachmann : Mr. Bachmann previously served as President/CEO of EPL LLC, an energy consulting firm since his retirement from Energy Partners Ltd. in 2009. He was the founder, President and CEO of Energy Partners, an U.S. independent oil and gas exploration and production company. Prior to that, he was President of Louisiana Land & Exploration, a prominent U.S. gulf coast oil and gas explorer and producer. He began his career with Exxon serving in many executive positions both in the U.S. and internationally.
Dr. A. Gorrell: Dr. Gorrell has over 30 years experience with both private and public oil and gas property exploration and development in Western Canada and China. Dr. Gorrell has served as director, officer and controlling principal of several oil and gas ventures listed on the Toronto Stock Exchange. Currently, Dr. Gorrell is a director, President/CEO and Co-Chairman of Petromin Resources Ltd.
Richard Kennedy: Mr. Kennedy is a prominent barrister, solicitor and partner at Kennedy Agrios LLP, an Edmonton, Alberta based law firm focusing on commercial real estate, administrative and regulatory law.
Craig Sturrock: Mr. Sturrock has served as a director and founding member of various public and private companies. Admitted to the British Columbia Bar in 1969, he joined Thorsteinssons LLP, tax lawyers in 1971. He served for 15 years as a tax lawyer and partner at Birnie, Sturrock & Company returning to Thorsteinssons as a partner in 1989. He is an author and speaker for the Canadian and British Columbia Bar Associations, the Continuing Legal Education Society of British Columbia and the Canadian Tax Foundation. He is also a former member of the Board of Governors of the Canadian Tax Foundation.
David Matheson : Mr. Matheson has over 30 years of executive experience in the oil and gas industry in both operations and finance. He previously served as CFO and then as President of Equatorial Energy Ltd., a public Canadian oil and gas exploration & production company with operations in Canada and Indonesia. Mr. Matheson was admitted to the Institute of Chartered Accountants in British Columbia, the Northwest Territories, and Canada in 1975.
Phillip Bretzloff : Mr. Bretzloff has acted for oil, gas and energy companies, including extensive work for Canadian and offshore private and public corporations. Between 1980 and 1995, he was Senior Counsel for Petro-Canada. Subsequently, he was a Partner for 8 years with Cumming Blackett Bretzloff Todesco, Gowlings, and Baker & McKenzie, where his clients included PetroChina, Shell, Exxon Mobil, GazProm and Veba Oil and Gas.
Neyeska Mut : Since 2000, Ms. Mut has been President of Nycon Energy Consulting working as an advisor to two major oil companies. Prior to forming Nycon Energy Consulting, Ms. Mut pursued international opportunities with Atlantic Richfield Corporation. Ms. Mut has been with Dejour since 2008.
Family Relationships
Stephen Mut, one of the Companys directors, and Neyeska Mut, EVP Operations of Dejour Energy (USA) Corp., are hushand and wife.
Arrangements
There are no known arrangements or understandings with any major shareholders, customers, suppliers or others, pursuant to which any of the Companys officers or directors was selected as an officer or director of the Company, other than indicated immediately above and at Item 7. Major Shareholders and Related Party Transactions Related Party Transactions.
54
Cease Trade Orders, Bankruptcies, Penalties or Sanctions
To the knowledge of the Company, no director or executive officer of the Company is, or has been in the last ten years, a director, chief executive officer or chief financial officer of an issuer that, while that person was acting in that capacity, (a) was the subject of a cease trade order or similar order or an order that denied the issuer access to any exemptions under Canadian securities legislation, for a period of more than 30 consecutive days, or (b) was subject to an event that resulted, after that person ceased to be a director, chief executive officer or chief financial officer, in the issuer being the subject of a cease trade or similar order or an order that denied the issuer access to any exemption under Canadian securities legislation, for a period of more than 30 consecutive days. To the knowledge of the Company, no director or executive officer of the Company, or a shareholder holding a sufficient number of securities in the Company to affect materially the control of the Company, is or has been in the last ten years, a director or executive officer of an issuer that, while or acting in that capacity within a year of that person ceasing to act in that capacity, became bankrupt, made a proposal under any legislation relating to bankruptcy or insolvency or was subject to or instituted any proceedings, arrangement or compromise with creditors or had a receiver, receiver manager or trustee appointed to hold its assets. To the knowledge of the Company, in the past ten years, no such person has become bankrupt, made a proposal under any legislation related to bankruptcy or insolvency, or was subject to or instituted any proceedings, arrangement or compromise with creditors, or had a receiver, receiver manager or trustee appointed to hold their assets.
Conflicts of Interest
Certain of the Companys directors and officers serve or may agree to serve as directors or officers of other reporting companies or have significant shareholdings in other reporting companies and, to the extent that such other companies may participate in ventures in which the Company may participate, the directors of the Company may have a conflict of interest in negotiating and concluding terms respecting the extent of such participation. In the event that such a conflict of interest arises at a meeting of the Companys directors, a director who has such a conflict will abstain from voting for or against the approval of such participation or such terms and such director will not participate in negotiating and concluding terms of any proposed transaction. From time to time, several companies may participate in the acquisition, exploration and development of natural resource properties thereby allowing for their participation in larger programs, permitting involvement in a greater number of programs and reducing financial exposure in respect of any one program. It may also occur that a particular company will assign all or a portion of its interest in a particular program to another of these companies due to the financial position of the company making the assignment. Under the laws of the Province of British Columbia, the directors of the Company are required to act honestly, in good faith and in the best interests of the Company. In determining whether or not the Company will participate in a particular program and the interest therein to be acquired by it, the directors will primarily consider the degree of risk to which the Company may be exposed and its financial position at that time. See also Description of the Business Risk Factors.
B. | Compensation |
Basis of Compensation for Executive Officers
The Company compensates its executive officers through a combination of base compensation, bonuses and Common Stock options. The base compensation provides an immediate cash incentive for the executive officers. Bonuses encourage and reward exceptional performance over the financial year. Common Stock options ensure that the executive officers are motivated to achieve long term growth of the Company and continuing increases in shareholder value. In terms of relative emphasis, the Company places more importance on Common Stock options as long term incentives. Bonuses are related to performance and may form a greater or lesser part of the entire compensation package in any given year. Each of these means of compensation is briefly reviewed in the following sections.
Base Compensation
Base compensation, including that of the Chief Executive Officer, are set by the Compensation Committee and approved by the Board of Directors on the basis of the applicable executive officers responsibilities, experience and past performance. The compensation program is intended to provide a base compensation competitive among companies of a comparable size and character in the oil and gas industry. In making such an assessment, the Board considers the objectives set forth in the Companys business plan and the performance of executive officers and employees in executing the plan in combination with the overall result of the activities undertaken.
55
Common Stock Options
The Company provides long term incentive compensation to its executive officers through the Common Stock Option Plan, which is considered an integral part of the Companys compensation program. Upon the recommendation of management and approval by the Board of Directors, stock options are granted under the Companys Option Plan to new directors, officers and key employees, usually upon their commencement of employment with the Company. The Board approves the granting of additional stock options from time to time based on its assessment of the appropriateness of doing so in light of the long term strategic objectives of the Company, its current stage of development, the need to retain or attract key technical and managerial personnel in a competitive industry environment, the number of stock options already outstanding, overall market conditions, and the individuals level of responsibility and performance within the Company.
The Board views the granting of stock options as a means of promoting the success of the Company and creating and enhancing returns to its shareholders. As such, the Board does not grant stock options in excessively dilutive numbers. Total options outstanding are presently limited to 10% of the total number of shares outstanding under the rules of the TSX. Grant sizes are, therefore, determined by various factors including the number of eligible individuals currently under the Option Plan and future hiring plans of the Company.
The Board granted a total of 4,350,000 stock options to the executive officers in 2012.
56
Summary Compensation Table
The following table provides a summary of the compensation earned during the fiscal year ended December 31, 2012 for the Named Executive Officers and Directors listed in the table below.
Annual Compensation | Long Term Compensation | |||||||||||||||||||||||||||||||
Name and principal position |
Year |
Salary
($) |
Consulting
Fees ($) |
Bonus
($) |
Awards |
Payouts
($) |
All
other
compensation ($) |
|||||||||||||||||||||||||
Securities
Under Option/ SARs Granted (#) |
Shares/
Units Subject to Resale Restrictions ($) |
|||||||||||||||||||||||||||||||
Robert Hodgkinson,
|
|
2012
2011 2010 |
|
|
78,000
78,000 78,000 |
|
|
177,000
177,000 177,000 |
|
|
Nil
100,000 Nil |
|
|
775,000
300,000 369,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
||||||||
Mathew Wong,
|
|
2012
2011 2010 |
|
|
78,000
78,000 78,000 |
|
|
151,000
151,000 151,000 |
|
|
Nil
100,000 12,000 |
|
|
250,000
300,000 217,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
||||||||
Harrison Blacker,
|
|
2012
2011 2010 |
|
US$
US$ US$ |
326,688
295,000 250,000 |
|
|
Nil
Nil Nil |
|
US$
US$ US$ |
Nil
135,000 60,000 |
|
|
775,000
300,000 433,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
58,000 Nil |
(2)
|
||||||||
Stephen Mut,
|
|
2012
2011 2010 |
|
|
Nil
Nil Nil |
|
US$
US$ US$ |
17,191
138,573 120,000 |
|
|
Nil
Nil Nil |
|
|
375,000
300,000 250,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
||||||||
Craig Sturrock,
|
|
2012
2011 2010 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
250,000
100,000 150,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
7,500
7,000 5,500 |
|
||||||||
Robert Holmes,
|
|
2012
2011 2010 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
100,000 150,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
3,500
7,500 6,500 |
|
||||||||
Richard Patricio,
|
|
2012
2011 2010 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
100,000 150,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
3,500
5,000 5,500 |
|
||||||||
Darren Devine,
|
|
2012
2011 2010 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
200,000
100,000 200,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
7,000
7,000 5,500 |
|
||||||||
Richard Bachmann |
2012 | Nil | Nil | Nil | 500,000 | Nil | Nil | Nil | ||||||||||||||||||||||||
Dr. A. Gorrell |
2012 | Nil | Nil | Nil | 300,000 | Nil | Nil | 500 | ||||||||||||||||||||||||
Richard Kennedy |
2012 | Nil | Nil | Nil | 300,000 | Nil | Nil | 500 | ||||||||||||||||||||||||
Neyeska Mut,
|
|
2012
2011 2010 |
|
US$
US$ US$ |
200,470
200,470 200,470 |
|
|
Nil
Nil Nil |
|
US$
US$ US$ |
Nil
100,000 Nil |
|
|
400,000
306,000 194,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
||||||||
Phil Bretzloff,
|
|
2012
2011 2010 |
|
|
Nil
Nil Nil |
|
|
141,584
130,984 77,401 |
|
|
Nil
13,320 Nil |
|
|
225,000
140,000 110,000 |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
|
Nil
Nil Nil |
|
(1) | On January 28, 2013, Mr. Wong resigned from his position as Chief Financial Officer and ceased to be an executive officer of the Corporation on the date of his resignation. |
(2) | US$58,000 was paid for relocation expenses reimbursement. |
(3) | Mr. Holmes resigned from the Board on July 13, 2012. |
(4) | Mr. Patricio resigned from the Board on September 21, 2012. |
(5) | Mr. Devine resigned from the Board on April 10, 2013. |
57
Stock Option Grants
Name |
Number of
Options Granted |
Exercise Price
per Share |
Grant Date | Expiration Date | ||||||||
Robert Hodgkinson |
775,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Mathew Wong |
250,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Harrison Blacker |
775,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Stephen Mut |
375,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Craig Sturrock |
250,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Darren Devine |
200,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Richard Bachmann |
500,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Dr. A. Gorrell |
300,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Richard Kennedy |
300,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Neyeska Mut |
400,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Phil Bretzloff |
225,000 | $ | 0.20 | December 18, 2012 | December 17, 2015 | |||||||
Employees and Consultants |
1,702,097 | $ | 0.45 | February 1, 2012 | January 31, 2015 | |||||||
72,904 | $ | 0.45 | February 24, 2012 | February 23, 2015 | ||||||||
350,000 | $ | 0.35 | June 11, 2012 | June 10, 2015 | ||||||||
3,185,001 | $ | 0.20 | December 18, 2012 | December 17, 2015 |
Director Compensation
The Company has compensation agreements for its Directors who are not executive officers. Under the agreements, Directors receive $2,500 per meeting for the first 4 meetings each year, and $1,500 for each meeting thereafter. The Board of Directors may award special remuneration to any Director undertaking any special services on behalf of the Company other than services ordinarily required of a Director. Per an amendment to the agreements approved by the Board of Directors, effective January 1, 2010, the Directors received $1,000 per quarter plus $500 for each meeting.
Long Term Incentive Plan Awards
Long term incentive plan awards ( LTIP ) means any plan providing compensation intended to serve as an incentive for performance to occur over a period longer than one financial year, whether the performance is measured by reference to financial performance of the Company or an affiliate of the Company, the price of the Companys shares, or any other measure, but does not include option or stock appreciation rights plans or plans for compensation through restricted shares or units. The Company did not award any LTIPs to any executive officer during the most recently completed financial year ended December 31, 2012. There are no pension plan benefits in place for the executive officers.
Stock Appreciation Rights
Stock appreciation rights ( SARs ) means a right, granted by the Company or any of its subsidiaries as compensation for services rendered or in connection with office or employment, to receive a payment of cash or an issue or transfer of securities based wholly or in part on changes in the trading price of the Companys shares. No SARs were granted to, or exercised by, any executive officer of the Company during the most recently completed financial year ended December 31, 2012.
Bonus/Profit Sharing/Non-Cash Compensation
The Board adopted a bonus plan for eligible executives, which include the senior executives of the Company or any subsidiary of the Company, including but not limited to the CEO, President, Executive Vice-President and CFO who, by the nature of their positions are, in the opinion of the Committee, in a senior position to contribute to the success of the Company.
58
The bonus plan includes both non-discretionary and discretionary portions.
A) | Executives Non-Discretionary; |
Each Eligible Executives will receive a USD$100,000 award should:
i) | Total Shareholder Return % exceeds Total XEG Return % by a minimum of 10% and in addition. For purposes of the bonus plan, XEG is defined as the iShares CDN Energy Sector Index Fund, trading under the symbol XEG on the TSX. Total Shareholder Return and Total XEG Return are based on the 20 days average closing shares price of Dejour shares and XEG on the TSX at the end of each fiscal year.; |
ii) | Total Shareholder Return is positive (the share price of Dejour shares is higher at the end of the year, in comparison to, the price of the shares at the beginning of the year). |
For example, for fiscal 2011, if Total Shareholder Return % is 20%, while Total XEG Return is 5%, then Dejours stock outperformed the XEG by 15% and a USD$100,000 award is payable to each executives. However, this award would only be payable in the event that during the same period shareholder return is positive.
B) | Executives Discretionary; |
The Compensation Committee, upon the recommendation of the CEO, shall review (i) performance goals and objectives (Performance Targets) for the Company and the subsidiaries for such period and (ii) target awards (Target Awards) for each Participant which shall be based on, up to 30% of the Participants base compensation, provided however, the Performance Targets for each Executive Participants shall be exactly the same during each year, calculated based on the same percentage of each Participants base compensation, unless otherwise agreed by the Participants.
Such Performance Targets shall include but not be limited to the following:
|
Increase in oil & gas production; |
|
Achievement of financial stability and working capital position including compliance with the Company loan covenants; |
|
Increase in Proved Developed Production (PDP) Reserves; |
|
Increase in Proved and Probable (2P) reserves; |
|
Creating significant positive impact on the Company business as demonstrated by significant accomplishments not in the base budget/business plan; |
|
Increase in Operating Cash flow and Adjusted EBITDA; |
|
Reduce operation costs; |
|
Reducing overhead costs; |
|
Other factors or extraordinary success, that in the opinion of the Committee, enhance shareholder value. |
Pension/Retirement Benefits
No funds were set aside or accrued by the Company during fiscal 2012 to provide pension, retirement or similar benefits for Directors or Senior Management.
C. | Board Practices |
Compensation and Corporate Governance Committee
The Company has a Compensation and Corporate Governance Committee composed of three Directors, Richard Kennedy, Dr. A. Gorrell and Richard Bachmann.
Role of the Compensation and Corporate Governance Committee
The Compensation and Corporate Governance Committee exercises general responsibility regarding overall executive compensation. The Board sets the annual compensation, bonus, options and other benefits of the Chief Executive Officer and approves compensation for all other executive officers of the Corporation after considering the recommendations of the Compensation and Corporate Governance Committee. Each or the members of the Compensation and Corporate Governance Committee has extensive experience in management and compensation procedures.
59
The members of the Compensation and Corporate Governance Committee do not have fixed terms and are appointed and replaced from time to time by resolution of the Board of Directors.
Audit Committee
The Companys Board of Directors has a separately-designated standing Audit Committee established for the purpose of overseeing the accounting and financial reporting processes of the Company and audits of the Companys annual financial statements in accordance with Section 3(a)(58)(A) of the Exchange Act. As of the date of this annual report on Form 20-F, the Companys Audit Committee is comprised of Craig Sturrock and Richard Bachmann.
In the opinion of the Companys Board of Directors, all the members of the Audit Committee are independent (as determined under Rule 10A-3 of the Exchange Act and Section 803A of the NYSE Amex Company Guide). The Audit Committee meets the composition requirements set forth by Section 803B(2) of the NYSE Amex Company Guide. All two members of the Audit Committee are financially literate, meaning they are able to read and understand the Companys financial statements and to understand the breadth and level of complexity of the issues that can reasonably be expected to be raised by the Companys financial statements.
The members of the Audit Committee do not have fixed terms and are appointed and replaced from time to time by resolution of the Board of Directors.
Terms of Reference for the Audit Committee
Audit Committee Mandate
The primary function of the audit committee is to assist the Board in fulfilling its financial oversight responsibilities by reviewing the financial reports and other financial information provided by the Company to regulatory authorities and Shareholders, the Companys systems of internal controls regarding finance and accounting and the Companys auditing, accounting and financial reporting processes. Consistent with this function, the audit committee will encourage continuous improvement of, and should foster adherence to, the Companys policies, procedures and practices at all levels. The audit committees primary duties and responsibilities are to:
|
Serve as an independent and objective party to monitor the Companys financial reporting and internal control system and review the Companys financial statements; |
|
Review and appraise the performance of the Companys external auditors; and |
|
Provide an open avenue of communication among the Companys auditors, financial and senior management and the Board. |
Composition
The audit committee shall be comprised of three Directors as determined by the Board, the majority of whom shall be free from any relationship that, in the opinion of the Board, would interfere with the exercise of his or her independent judgment as a member of the audit committee.
At least one member of the audit committee shall have accounting or related financial management expertise. All members of the audit committee that are not financially literate will work towards becoming financially literate to obtain a working familiarity with basic finance and accounting practices. For the purposes of the Companys Charter, the definition of financially literate is the ability to read and understand a set of financial statements that present a breadth and level of complexity of accounting issues that are generally comparable to the breadth and complexity of the issues that can presumably be expected to be raised by the Companys financial statements.
The members of the audit committee shall be elected by the Board at its first meeting following the annual Shareholders meeting. Unless a Chair is elected by the full Board, the members of the audit committee may designate a Chair by a majority vote of the full audit committee membership.
60
Meetings
The audit committee shall meet a least twice annually, or more frequently as circumstances dictate. As part of its job to foster open communication, the audit committee will meet at least annually with the Chief Financial Officer and the external auditors in separate sessions.
Responsibilities and Duties
To fulfill its responsibilities and duties, the audit committee shall:
Documents/Reports Review
(a) | Review and update this Charter annually. |
(b) | Review the Companys financial statements, MD&A and any annual and interim earnings, press releases before the Company publicly discloses this information and any reports or other financial information (including quarterly financial statements), which are submitted to any governmental body, or to the public, including any certification, report, opinion, or review rendered by the external auditors. |
(c) | Approve, on behalf of the Board, the Corporations interim financial statements to be filed pursuant to section 4.3 of NI 51-102, before the Corporation publicly discloses such information. |
External Auditors
(a) | Review annually, the performance of the external auditors who shall be ultimately accountable to the Board and the audit committee as representatives of the Shareholders of the Company. |
(b) | Obtain annually, a formal written statement of external auditors setting forth all relationships between the external auditors and the Company, consistent with Independence Standards Board Standard 1. |
(c) | Review and discuss with the external auditors any disclosed relationships or services that may impact the objectivity and independence of the external auditors. |
(d) | Take, or recommend that the full Board take, appropriate action to oversee the independence of the external auditors. |
(e) | Recommend to the Board the selection and, where applicable, the replacement of the external auditors nominated annually for Shareholder approval. |
(f) | At each meeting, consult with the external auditors, without the presence of management, about the quality of the Companys accounting principles, internal controls and the completeness and accuracy of the Companys financial statements. |
(g) | Review and approve the Companys hiring policies regarding partners, employees and former partners and employees of the present and former external auditors of the Company. |
(h) | Review with management and the external auditors the audit plan for the year-end financial statements and intended template for such statements. |
(i) | Review and pre-approve all audit and audit-related services and the fees and other compensation related thereto, and any non-audit services, provided by the Companys external auditors. The pre-approval requirement is waived with respect to the provision of non-audit services if: |
i. | the aggregate amount of all such non-audit services provided to the Company constitutes not more than five percent of the total amount of revenues paid by the Company to its external auditors during the fiscal year in which the non-audit services are provided; |
ii. | such services were not recognized by the Company at the time of the engagement to be non-audit services; and |
iii. | such services are promptly brought to the attention of the audit committee by the Company and approved prior to the completion of the audit by the audit committee or by one or more members of the audit committee who are members of the Board to whom authority to grant such approvals has been delegated by the audit committee. |
Provided the pre-approval of the non-audit services is presented to the audit committees first scheduled meeting following such approval such authority may be delegated by the audit committee to one or more independent members of the audit committee.
61
Financial Reporting Processes
(a) | In consultation with the external auditors, review with management the integrity of the Companys financial reporting process, both internal and external. |
(b) | Consider the external auditors judgments about the quality and appropriateness of the Companys accounting principles as applied in its financial reporting. |
(c) | Consider and approve, if appropriate, changes to the Companys auditing and accounting principles and practices as suggested by the external auditors and management. |
(d) | Review significant judgments made by management in the preparation of the financial statements and the view of the external auditors as to appropriateness of such judgments. |
(e) | Following completion of the annual audit, review separately with management and the external auditors any significant difficulties encountered during the course of the audit, including any restrictions on the scope of work or access to required information. |
(f) | Review any significant disagreement among management and the external auditors in connection with the preparation of the financial statements. |
(g) | Review with the external auditors and management the extent to which changes and improvements in financial or accounting practices have been implemented. |
(h) | Review any complaints or concerns about any questionable accounting, internal accounting controls or auditing matters. |
(i) | Review certification process. |
(j) | Establish a procedure for the confidential, anonymous submission by employees of the Company of concerns regarding questionable accounting or auditing matters. |
Other
Review any related-party transactions
Audit Committee Oversight
At no time since the commencement of the Companys most recently completed financial year was a recommendation of the audit committee to nominate or compensate an external auditor not adopted by the Board of Directors.
D. | Employees |
The Company had the equivalent of approximately 17 full-time employees and consultants during 2012 (Canada: 10 and United States: 7).
62
E. | Share Ownership |
Directors and Officer Beneficial Ownership
The following table discloses as of April 25, 2013, Directors and Senior Management who beneficially own the Companys voting securities, consisting solely of common shares, and the amount of the Companys voting securities owned by the Directors and Senior Management as a group.
Shareholdings of Directors and Senior Management as of April 25, 2013
Title of Class |
Name of Beneficial Owner |
Note |
Amount and Nature
of Beneficial Ownership |
Percent of Class | ||||||||
Common |
Robert L. Hodgkinson |
(1) | 9,981,818 | 6.70 | % | |||||||
Common |
Stephen Mut |
(2) | 2,776,001 | 1.86 | % | |||||||
Common |
Harrison Blacker |
(3) | 2,225,678 | 1.49 | % | |||||||
Common |
Richard Bachmann |
(4) | 500,000 | 0.34 | % | |||||||
Common |
Dr. A. Gorrell |
(5) | 300,000 | 0.20 | % | |||||||
Common |
Richard Kennedy |
(6) | 394,900 | 0.27 | % | |||||||
Common |
Craig Sturrock |
(7) | 1,300,000 | 0.87 | % | |||||||
Common |
David Matheson |
(8) | 750,000 | 0.50 | % | |||||||
Common |
Neyeska Mut |
(9) | 900,001 | 0.60 | % | |||||||
Common |
Phillip Bretzloff |
(10) | 509,500 | 0.34 | % | |||||||
|
|
|
|
|||||||||
Total Directors/Management |
19,637,898 | 13.17 | % | |||||||||
|
|
|
|
(1) | Of these shares, 7,750,000 are represented by common shares, 1,550,000 are represented by vested stock options and 681,818 are represented by currently exercisable share purchase warrants. 1,500,000 of these shares are owned by 7804 Yukon Inc., a private company owned by Robert Hodgkinson; 3,400,000 are common shares owned by Hodgkinson Equities Corp., a private company owned by Robert Hodgkinson. |
(2) | Of these shares, 1,701,001 are represented by common shares, 700,000 are represented by vested stock options and 375,000 are represented by currently exercisable share purchase warrants. |
(3) | Of these shares, 525,678 are represented by common shares, 1,550,000 are represented by vested stock options and 150,000 are represented by currently exercisable share purchase warrants. |
(4) | Of these shares, 150,000 are represented by vested stock options. A further 350,000 stock options have been granted but not yet vested. |
(5) | Of these shares, 125,000 are represented by vested stock options. A further 175,000 stock options have been granted but not yet vested. |
(6) | Of these shares, 94,900 are represented by common shares, 125,000 are represented by vested stock options. A further 175,000 stock options have been granted but not yet vested. |
(7) | Of these shares, 650,000 are represented by common shares, 500,000 are represented by vested stock options and 150,000 are represented by currently exercisable share purchase warrants. |
(8) | Of these shares, 162,500 are represented by vested stock options. A further 587,500 stock options have been granted but not yet vested. |
(9) | Of these shares, 50,001 are represented by common shares and 850,000 are represented by vested stock options. |
(10) | Of these shares, 59,500 are represented by common shares and 450,000 are represented by vested stock options. |
All percentages based on 148,916,374 shares outstanding as of April 25, 2013.
63
Stock Option Plan
We have a Stock Option Plan (the Option Plan), the principal purposes of which is to (i) advance our interests by aiding us, and our subsidiaries, in motivating, attracting and retaining key employees and directors capable of assuring the future success of the Company; and (ii) secure for us and our shareholders the benefits inherent in the ownership of our common shares by key employees and directors of the Company and our subsidiaries. We also have a United States stock incentive sub-plan that was initially approved in 2009 and amended in 2012 (the Sub-Plan) and forms a part of the Option Plan. Any option granted under the Sub-Plan is also subject to the terms and conditions of the Option Plan. Where there is a conflict between the terms and conditions of the Sub-Plan and the terms and conditions of the Option Plan, the terms and conditions of the Option Plan govern.
Directors, officers, employees and other insiders of us or any of our subsidiaries, as well as any person or corporation engaged to provide services for us or for any entity controlled by us for an initial, renewable or extended period of twelve months or more (or a lesser period of time if approved by the committee that administers the Option Plan and acceptable to the Toronto Stock Exchange (the TSX) (including individuals employed by such person or corporation), are eligible to participate in the Option Plan. Eligible participants who are natural persons resident in the United States, United States citizens, or are otherwise subject to United States tax law may participate in the Sub-Plan.
At the time of grant of any option, the aggregate number of common shares reserved for issuance under the Option Plan (which includes the Sub-Plan) that may be made subject to options any time and from time to time, together with common shares reserved for issuance at that time under any of our other share compensation arrangements, may not exceed 10% of the total number of issued and outstanding common shares, on a non-diluted basis, on the date of grant of the option. Of this 10%, the number of common shares reserved for issuance to any one participant pursuant to the Sub-Plan in any year may not exceed 5% of our total outstanding common shares on a non-diluted basis. Common shares subject to any option (or portion thereof) under the Option Plan that has been cancelled or otherwise terminated prior to the issuance or transfer of such common shares will again be available for options under the Option Plan. The number of common shares authorized under the Option Plan may be increased, decreased or fixed by the Board of Directors. Subject to adjustment in accordance with the Sub-Plan, a maximum of 18,500,000 common shares, less those common shares issued under the Option Plan, may be issued pursuant to stock options issued under the Sub-Plan. To clarify this rule, notwithstanding the number of options permitted under the US Sub-Plan to a total of 18.5 million, the Company is still bound by its Option Plan whereby the maximum number of shares that can be awarded as options is still 10%, but within the 10% as permitted, up to 18,500,000 can be allocated to the US Sub-Plan. If a stock option terminates, is forfeited or is cancelled without the issuance of any common shares, or any common shares covered by a stock option or to which a stock option relates are not issued for any other reason, then the number of common shares counted against the aggregate number of common shares available under the Sub-Plan with respect to such stock option, to the extent of any such termination, forfeiture, cancellation or other event, will again be available for granting stock options under the Sub-Plan.
The option exercise price will be determined by the committee that administers the Option Plan or the Sub-Plan administrator, as applicable. The exercise price may not be less than the last closing price per common share on the TSX on the trading day immediately preceding the day the options are granted, or if the common shares are not listed on the TSX, on the most senior of any other exchange on which the common shares are then traded, on the last trading day immediately preceding the date of grant of such options.
The Option Plan may be terminated by the committee that administers the Option Plan at any time. The Sub-Plan terminates at midnight on January 5, 2022, unless it is terminated before then by our Board of Directors. Any option outstanding under the Option Plan or Sub-Plan at the time of termination shall remain in effect until such option has been exercised, has expired, has been surrendered to us or has been terminated.
A copy of the Option Plan and Sub-Plan is incorporated by reference into this Form 20-F as Exhibits 4.17 and 4.18, respectively.
64
Stock Options Outstanding
The names and titles of the Directors/Executive Officers of the Company to whom outstanding stock options have been granted and the number of common shares subject to such options is set forth in the following table as of April 25, 2013:
Stock Options Outstanding as of April 25, 2013
Name |
Number of Options
Held |
Number of
Options Vested |
Exercise Price
per Option |
Grant Date |
Expiration
Date |
|||||||||||||||
Robert Hodgkinson |
775,000 | 775,000 | $ | 0.20 | 12/18/2012 | 12/17/2015 | ||||||||||||||
775,000 | 775,000 | $ | 0.18 | 4/4/2013 | 4/3/2016 | |||||||||||||||
Stephen Mut |
375,000 | 375,000 | $ | 0.20 | 12/18/2012 | 12/17/2015 | ||||||||||||||
325,000 | 325,000 | $ | 0.18 | 4/4/2013 | 4/3/2016 | |||||||||||||||
Harrison Blacker |
775,000 | 775,000 | $ | 0.20 | 12/18/2012 | 12/17/2015 | ||||||||||||||
775,000 | 775,000 | $ | 0.18 | 4/4/2013 | 4/3/2016 | |||||||||||||||
Richard Bachmann |
500,000 | 150,000 | $ | 0.20 | 12/18/2012 | 12/17/2015 | ||||||||||||||
Dr. A. Gorrell |
300,000 | 125,000 | $ | 0.20 | 12/18/2012 | 12/17/2015 | ||||||||||||||
Richard Kennedy |
300,000 | 125,000 | $ | 0.20 | 12/18/2012 | 12/17/2015 | ||||||||||||||
Craig Sturrock |
250,000 | 250,000 | $ | 0.20 | 12/18/2012 | 12/17/2015 | ||||||||||||||
250,000 | 250,000 | $ | 0.18 | 4/4/2013 | 4/3/2016 | |||||||||||||||
David Matheson |
500,000 | 62,500 | $ | 0.20 | 2/12/2013 | 2/11/2016 | ||||||||||||||
250,000 | 100,000 | $ | 0.18 | 4/4//2013 | 4/3/2013 | |||||||||||||||
Neyeska Mut |
400,000 | 400,000 | $ | 0.20 | 12/18/2012 | 12/17/2015 | ||||||||||||||
450,000 | 450,000 | $ | 0.18 | 4/4/2013 | 4/3/2016 | |||||||||||||||
Phillip Bretzloff |
225,000 | 225,000 | $ | 0.20 | 12/18/2012 | 12/17/2015 | ||||||||||||||
225,000 | 225,000 | $ | 0.18 | 4/4/2013 | 4/3/2016 | |||||||||||||||
Total Officers/Directors |
7,450,000 | 6,162,500 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
65
ITEM 7. | MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS. |
A. | Major Shareholders |
Shareholders
The Company is aware of one person who each beneficially own 5% or more of the Registrants voting securities. The following table lists as of April 25, 2013 persons and/or companies holding 5% or more beneficial interest in the Companys outstanding common stock.
5% or Greater Shareholders as of April 25, 2013
Title of Class |
Name of Owner |
Amount and Nature of
Beneficial Ownership |
Percent of Class | |||||||
Common |
Robert L. Hodgkinson (1) | 9,981,818 | 6.70 | % |
(1) | Of these shares, 7,750,000 are represented by common shares, 775,000 are represented by vested stock options and 681,818 are represented by currently exercisable share purchase warrants. 1,500,000 of these shares are owned by 7804 Yukon Inc., a private company owned by Robert Hodgkinson; 3,600,499 are common shares owned by Hodgkinson Equities Corp., a private company owned by Robert Hodgkinson. |
All percentages based on 148,916,374 shares outstanding as of April 25, 2013.
Changes in ownership by major shareholders
To the best of the Companys knowledge there have been no changes in the ownership of the Companys shares other than disclosed herein.
Voting Rights
The Companys major shareholders do not have different voting rights.
Shares Held in the United States
As of April 25, 2013, there were approximately 7,225 registered holders of the Companys shares in the United States, with combined holdings of 113,049,118 common shares.
Change of Control
As of the date of this annual report, there were no arrangements known to the Company which may, at a subsequent date, result in a change of control of the Company.
Control by Others
To the best of the Companys knowledge, the Company is not directly or indirectly owned or controlled by another corporation, any foreign government, or any other natural or legal person, severally or jointly.
B. | Related Party Transactions |
During the years ended December 31, 2012 and 2011, the Company entered into the following transactions with related parties:
(a) | Compensation awarded to key management included a total of salaries and consulting fees of $1,194,087 (2011 $1,771,981) and non-cash stock-based compensation of $412,049 (2011 $451,071). Key management includes the Companys officers and directors. The salaries and consulting fees are included in general and administrative expenses. Included in accounts payable and accrued liabilities at December 31, 2012 is $Nil (December 31, 2011 $396,618) owing to the companies controlled by the officers of the Company. |
66
(b) | The Company incurred a total of $Nil (2011 - $2,301) in finance costs to a company controlled by an officer of the Company. |
(c) | Included in interest and other income is $30,000 (2011 - $30,000) received from the companies controlled by officers of the Company for rental income. |
(d) | In December 2009, a company controlled by the CEO of the Company (HEC) became a 5% working interest partner in the Woodrush property. Included in accounts payable and accrued liabilities at December 31, 2012 is $20,288 (December 31, 2011 $53,668) owing to HEC. |
(e) | With respect to the private placement of 11,010,000 units issued at US$0.30 per unit completed in February 2011, directors and officers of the Company purchased 2,000,000 units of this offering (see note 12 to the consolidated financial statements for details). |
(f) | In December 2011, HEC exercised 250,000 warrants with an exercise price of US$0.35 each that were issued in February 2011. |
(g) | In January 2012, directors and officers of the Company exercised 750,000 warrants with an exercise price of US$0.35 each that were issued in February 2011. |
(h) | On December 31, 2012, Dejour USA entered into a financial contract with a U.S. oil and gas drilling fund (Drilling Fund) whereby the parties agreed to form an industry-standard drilling partnership for purposes of drilling three wells and completing four wells in the State of Colorado (note 11 to the consolidated financial statements for details). A director of the Company provides investment advice for a fee to the Drilling Fund. The director abstained from voting when the Board of Directors approved the Company signing a financial contract with the Drilling Fund. |
C. | Interests of Experts and Counsel |
Not Applicable.
67
ITEM 8. | FINANCIAL INFORMATION. |
A. | Consolidated Statements and Other Financial Information |
Financial Statements
Legal Proceedings
The Directors and the management of the Company do not know of any material, active or pending, legal proceedings against them; nor is the Company involved as a plaintiff in any material proceeding or pending litigation.
The Directors and the management of the Company know of no active or pending proceedings against anyone that might materially adversely affect an interest of the Company.
Dividend Policy
The Company has not paid any dividends on its common shares. The Company may pay dividends on its common shares in the future if it generates profits. Any decision to pay dividends on common shares in the future will be made by the board of directors on the basis of the earnings, financial requirements and other conditions existing at such time.
B. | Significant Changes |
None.
68
ITEM 9. | THE OFFER AND LISTING |
A. | Offering and Listing Details |
The Companys common shares are traded on the Toronto Stock Exchange and on the NYSE Amex, in both cases under the symbol DEJ. The following tables set forth for the periods indicated, the high and low closing prices in Canadian dollars of our common shares traded on the Toronto Stock Exchange and in United States dollars on the NYSE Amex. The Company traded on the Toronto Stock Exchange Venture Exchange in Vancouver, British Columbia, Canada, until November 20, 2008 when it began trading on the Toronto Stock Exchange. The Company changed its symbol to DEJ after a one for three share consolidation effective October 1, 2003. The Company changed its Toronto Stock Exchange trading symbol on May 23, 2007 to DEJ to coincide with its listing on the American Stock Exchange (now NYSE Amex) on the same day under the symbol DEJ.
The following table contains the annual high and low market prices for the five most recent fiscal years:
The following table contains the high and low market prices for our common shares on the Toronto Stock Exchange and the NYSE Amex for each fiscal quarter for the two most recent fiscal years and any subsequent period:
69
NYSE Amex (US$) | ||||||||
High | Low | |||||||
2013 |
||||||||
Q1 |
$ | 0.25 | $ | 0.16 | ||||
2012 |
||||||||
Q4 |
$ | 0.25 | $ | 0.16 | ||||
Q3 |
$ | 0.26 | $ | 0.12 | ||||
Q2 |
$ | 0.39 | $ | 0.21 | ||||
Q1 |
$ | 0.57 | $ | 0.34 | ||||
2011 |
||||||||
Q4 |
$ | 0.61 | $ | 0.21 | ||||
Q3 |
$ | 0.40 | $ | 0.23 | ||||
Q2 |
$ | 0.45 | $ | 0.31 | ||||
Q1 |
$ | 0.53 | $ | 0.30 |
The following table contains the high and low market prices for our common shares on the Toronto Stock Exchange and the NYSE Amex for each of the most recent six months:
On April 25, 2013, the closing price of our common shares on the TSX was Cdn $0.18 per common share and on the NYSE was US $0.19 per common share.
B. | Plan of Distribution |
Not Applicable.
C. | Markets |
Our common shares, no par value, are traded on the TSX under the symbol DEJ and are traded on the NYSE Amex under the symbol DEJ.
D. | Selling Shareholders |
Not Applicable.
70
E. | Dilution |
Not Applicable.
F. | Expenses of the Issue |
Not Applicable.
ITEM 10. | ADDITIONAL INFORMATION |
A. | Share Capital |
Not Applicable.
B. | Memorandum and Articles of Association |
Dejour Energy Inc. (formerly Dejour Enterprises Ltd.) is incorporated under the laws of British Columbia, Canada. The Company was originally incorporated as Dejour Mines Limited on March 29, 1968 under the laws of the Province of Ontario. By articles of amendment dated October 30, 2001, the issued shares were consolidated on the basis of one (1) new for every fifteen (15) old shares and the name of the Company was changed to Dejour Enterprises Ltd. On June 6, 2003, the shareholders approved a resolution to complete a one-for-three-share consolidation, which became effective on October 1, 2003. In 2005, the Company was continued in British Columbia under the Business Corporations Act (British Columbia) (the Act). Effective March 9, 2011, the Company changed its name from Dejour Enterprises Ltd. to Dejour Energy Inc.
There are no restrictions on what business the Company may carry on in the Articles of Incorporation.
Under Article 17 of the Companys Articles and under Part 5, Division 3 of the Act, a director must declare its interest in any existing or proposed contract or transaction with the Company and is not allowed to vote on any transaction or contract with the Company in which has a disclosable interest, unless all directors have a disclosable interest in that contract or transaction, in which case any or all of those directors may vote on such resolution. A director may hold any office or place of profit with the Company in conjunction with the office of director, and no director shall be disqualified by his office from contracting with the Company. A director or his firm may act in a professional capacity for the Company and he or his firm shall be entitled to remuneration for professional services. A director may become a director or other officer or employee of, or otherwise interested in, any corporation or firm in whom the Company may be interested as a shareholder or otherwise. The director shall not be accountable to the Company for any remuneration or other benefits received by him from such other corporation or firm subject to the provisions of the Act.
Article 16 of the Companys Articles addresses the powers and duties of the directors. Directors must, subject to the Act, manage or supervise the management of the business and affairs of the Company and have the authority to exercise all such powers which are not required to be exercised by the shareholders as governed by the Act. Article 19 of the Companys Articles addresses Committees of the Board of Directors. Directors may, by resolution, create and appoint an executive committee consisting of the director or directors that they deem appropriate. This executive committee has, during the intervals between meetings of the Board, all of the directors powers, except the power to fill vacancies in the Board, the power to remove a Director, the power to change the membership of, or fill vacancies in, any committee of the Board and any such other powers as may be set out in the resolution or any subsequent directors resolution. Directors may also by resolution appoint one or more committees other than the executive committee.
These committees may be delegated any of the directors powers except the power to fill vacancies on the board of directors, the power to remove a director, the power to change the membership or fill vacancies on any committee of the directors, and the power to appoint or remove officers appointed by the directors. Article 18 of the Companys Articles details the proceedings of directors. A director may, and the Secretary or Assistant Secretary, if any, on the request of a director must call a meeting of the directors at any time. The quorum necessary for the transaction of the business of the directors may be fixed by the directors and if not so fixed shall be deemed to a majority of the directors. If the number of directors is set at one, it quorum is deemed to be one director.
71
Article 8 of the Companys Articles details the borrowing powers of the directors. They may, on behalf of the Company:
|
Borrow money in a manner and amount, on any security, from any source and upon any terms and conditions as they deem appropriate; |
|
Issue bonds, debentures, and other debt obligations either outright or as security for any liability or obligation of the Company or any other person at such discounts or premiums and on such other terms as they consider appropriate; |
|
Guarantee the repayment of money by any other person or the performance of any obligation of any other person; and |
|
Mortgage, charge, or grant a security in or give other security on, the whole or any part of the present or future assets and undertaking of the Company. |
A director need not be a shareholder of the Company, and there are no age limit requirements pertaining to the retirement or non-retirement of directors. The directors are entitled to the remuneration for acting as directors, if any, as the directors may from time to time determine. If the directors so decide, the remuneration of directors, if any, will be determined by the shareholders. The remuneration may be in addition to any salary or other remuneration paid to any officer or employee of the Company as such who is also a director. The Company must reimburse each director for the reasonable expenses that he or she may incur in and about the business of the Company. If any director performs any professional or other services for the Company that in the opinion of the directors are outside the ordinary duties of a director, or if any director is otherwise specially occupied in or about the Companys business, he or she may be paid remuneration fixed by the directors, or, at the option of that director, fixed by ordinary resolution and such remuneration may be either in addition to, or in substitution for, any other remuneration that he or she may be entitled to receive. Unless other determined by ordinary resolution, the directors on behalf of the Company may pay a gratuity or pension or allowance on retirement to any director who has held any salaried office or place of profit with the Company or to his or her spouse or dependents and may make contributions to any fund and pay premiums for the purchase or provision of any such gratuity, pension or allowance.
Article 21 of the Companys Articles provides for the mandatory indemnification of directors, former directors, and alternate directors, as well as his or hers heirs and legal personal representatives, or any other person, to the greatest extent permitted by the Act. The indemnification includes the mandatory payment of expenses actually and reasonably incurred by such person in respect of that proceeding. The failure of a director, alternate director, or officer of the Company to comply with the Act or the Companys Articles does not invalidate any indemnity to which he or she is entitled. The directors may cause the Company to purchase and maintain insurance for the benefit of eligible parties who:
(a) | is or was a director, alternate director, officer, employee or agent of the Company; |
(b) | is or was a director, alternate director, officer employee or agent of a corporation at a time when the corporation is or was an affiliate of the Company; |
(c) | at the request of the Company, is or was a director, alternate director, officer, employee or agent of a corporation or of a partnership, trust, joint venture or other unincorporated entity; |
(d) | at the request of the Company, holds or held a position equivalent to that of a director, alternate director or officer of a partnership, trust, joint venture or other unincorporated entity; |
against any liability incurred by him or her as such director, alternate director, officer, employee or agent or person who holds or held such equivalent position
72
Under Article 9 of the Companys Articles and subject to the Act, the Company may alter its authorized share structure by directors resolution or ordinary resolution, in each case determined by the directors, to:
(a) | create one or more classes or series of shares or, if none of the shares of a series of a class or series of shares are allotted or issued, eliminate that class or series of shares; |
(b) | increase, reduce or eliminate the maximum number of shares that the Company is authorized to issue out of any class or series of shares or establish a maximum number of shares that the company is authorized to issue out of any class or series of shares for which no maximum is established; |
(c) | subdivide or consolidate all or any of its unissued, or fully paid issued, shares; |
(d) | if the Company is authorized to issue shares of a class or shares with par value; |
(i) | decrease the par value of those shares; or |
(ii) | if none of the shares of that class of shares are allotted or issued, increase the par value of those shares; |
(e) | change all or any of its unissued, or fully paid issued, shares with par value into shares without par value or any of its unissued shares without par value into shares with par value; |
(f) | alter the identifying name of any of its shares; or |
by ordinary resolution otherwise alter its share or authorized share structure.
Subject to Section9.2 of the Companys Articles and the Act, the Company may:
(1) | by directors resolution or ordinary resolution, in each case determined by the directors, create special rights or restrictions for, and attach those special rights or restrictions to, the shares of any class or series of shares, if none of those shares have been issued, or vary or delete any special rights or restrictions attached to the shares of any class or series of shares, if none of those shares have been issued; and |
(2) | by special resolution of the shareholders of the class or series affected, do any of the acts in Section 9.1 of the Companys Articles if any of the shares of the class or series of shares has been issued. |
The Company may by resolution of its directors or by ordinary resolution, in each case as determined by the directors, authorize an alteration of its Notice of Articles in order to change its name.
The directors may, whenever they think fit, call a meeting of shareholders. An annual general meeting shall be held once every calendar year at such time (not being more than 15 months after holding the last preceding annual meeting) and place as may be determined by the Directors.
There are no limitations upon the rights to own securities.
There is no special ownership threshold above which an ownership position must be disclosed. However, any ownership level above 10% must be disclosed to the TSX and all applicable Canadian Securities Commission.
Description of Share Capital
The Company is authorized to issue an unlimited number of common shares, preferred shares and series 1 preferred shares of which, as of April 25, 2013, 148,916,374 common shares, are issued and outstanding. The rights, preferences and restrictions attaching to each class of the Companys shares are as follows:
Common Shares
All the common shares of the Company are of the same class and, once issued, rank equally as to dividends, voting powers, and participation in assets. All common shareholders are entitled to receive notice of, attend and be heard at any meeting of
73
shareholders of the Company, excepting a meeting of the holders of shares of another class, as such, and excepting a meeting of the holders of a particular series, as such. Holders of shares of common stock are entitled to one vote for each share held of record on all matters to be acted upon by the shareholders, including the election of directors. Except as otherwise required by law the holders of the Companys common shares will possess all voting power. Generally, all matters to be voted on by shareholders must be approved by a majority (or, in the case of election of directors, by a plurality) of the votes entitled to be cast by all common shares that are present in person or represented by proxy. Subject to the special rights and restrictions attached to the shares of any class or series of classes, one holder of common shares issued, outstanding and entitled to vote, represented in person or by proxy, is necessary to constitute a quorum at any meeting of our shareholders.
Upon liquidation, dissolution or winding up of the Company, whether voluntary or involuntary, or other disposition of the property or assets of the Company, holders of shares of common stock are entitled to receive pro rata the assets of Company, if any, remaining after payments of all debts and liabilities to the holders of preferred shares or any other shares ranking senior to shares of common stock. No shares have been issued subject to call or assessment. There are no pre-emptive or conversion rights and no provisions for redemption or purchase for cancellation, surrender, or sinking or purchase funds.
The holders of the Companys common shares will be entitled to such cash dividends as may be declared from time to time by our Board of Directors but such dividend will rank junior to the holders of preferred shares and series 1 preferred shares.
In the event of any merger or consolidation with or into another company in connection with which the Companys common shares are converted into or exchangeable for shares, other securities or property (including cash), all holders of the Companys common shares will be entitled to receive the same kind and amount of shares and other securities and property (including cash).
There are no indentures or agreements limiting the payment of dividends on the Companys common shares and there are no special liquidation rights or subscription rights attaching to the Companys common shares.
Preferred Shares
Preferred shares may, at any time and from time to time, be issued in one or more series and the Company may, by directors resolution or ordinary resolution, do one or more of the following:
|
determine the maximum number of shares of any of those series of preferred shares that the Company is authorized to issue, determine that there is no maximum number or alter any determination made or otherwise, in relation to a maximum number of those shares, and authorize the alteration of the Notice of Articles accordingly; |
|
alter the Articles of the Company, and authorize the alteration of the Notice of Articles, to create an identifying name by which the shares of any of those series of preferred shares may be identified or to alter any identifying name created for those shares; and |
|
alter the Articles of the Company, and authorize the alteration of the Notice of Articles, to attach special rights or restrictions to the shares of any of those series of preferred shares or to alter any special rights or restrictions attached to those shares, subject to the special rights and restrictions attached to the preferred shares. |
If the alterations, determinations or authorizations contemplated above are to be made in relation to a series of shares of which there are issued shares, those alterations, determinations or authorizations may be made by ordinary resolution. However, no special rights or restrictions attached to a series of preferred shares shall confer on the series of preferred shares priority over another series of preferred shares respecting (i) dividends or (ii) return of capital on the dissolution of the Company or on the occurrence of any event that entitles the shareholders holding the shares of all series of preferred shares to a return of capital.
All holders of preferred shares shall not be entitled to receive notice of, attend and be heard at any meeting of or vote at any meeting of shareholders of the Company, except any specific meeting of the holders of preferred shares.
74
The holders of the Companys preferred shares will be entitled to such cash dividends as may be declared from time to time by our Board of Directors and shall rank senior to the holders of our common shares and any other shares of the Company ranking junior to the preferred shares.
Upon liquidation, dissolution or winding up of the Company, whether voluntary or involuntary, or other disposition of the property or assets of the Company, holders of the holders of the Preferred Shares, including the Series 1 Preferred Shares, shall be entitled to receive, for each preferred share held, from the property and assets of the Company, a sum equivalent to the amount paid up thereon together with the premium (if any) thereon and any dividends declared thereon before any amount shall be paid or any property or asset of the Company is distributed to the holders of the common shares or any other shares ranking junior to the preferred shares with respect to repayment of capital. After payment to the holders of the preferred shares of the amount so payable to them, the holders of the preferred shares shall not be entitled to share in any further distribution of the property or assets of the Company except as specifically provided in special rights and restrictions attached to any particular series of preferred shares
Series 1 Preferred Shares
The Company may, at any time and from time to time, issue series 1 preferred shares. The Company may, by directors resolution or ordinary resolution passed before the issue of any series 1 preferred shares, in each case as determined by the directors or, if there are issued series 1 preferred shares, by ordinary resolution, do one or more of the following:
|
determine the maximum number of the series 1 preferred shares that the Company is authorized to issue, determine that there is no maximum number or alter any determination made in relation to a maximum number of those shares, and authorize the alteration of the Notice of Articles accordingly; |
|
alter the Articles of the Company, and authorize the alteration of the Notice of Articles, to alter the name of the series 1 preferred shares; and |
|
alter the Articles of the Company, and authorize the alteration of the Notice of Articles, to attach special rights or restrictions to the series 1 preferred shares or to alter any special rights or restrictions attached to those shares, subject to the special rights and restrictions attached to the preferred shares. |
The special rights and restrictions that may be attached to the series 1 preferred shares may include, without in any way limiting or restricting the generality of such paragraph, rights and restrictions respecting the following:
|
the rate or amount of dividends, whether cumulative, non-cumulative or partially cumulative and the dates, places and currencies of payment thereof; |
|
the consideration for, and the terms and conditions of, any purchase for cancellation or redemption thereof, including redemption after a fixed term or at a premium, conversion or exchange rights; |
|
the terms and conditions of any share purchase plan or sinking fund; |
|
the restrictions respecting the payment of dividends on, or the repayment of capital in respect of, any other shares of the Company; |
|
voting rights; and |
|
the issuance of any shares of any other class or series of shares of the Company or any evidences of indebtedness or any other securities convertible into or exchangeable for such shares |
No special rights or restrictions attached to the series 1 preferred shares confers on the series 1 preferred shares priority over another series of preferred shares respecting (i) dividends or (ii) return of capital on the dissolution of the Company or on the occurrence of any event that entitles the shareholders holding the shares of all series of preferred shares to a return of capital.
75
All holders of series 1 preferred shares are not entitled to receive notice of, attend and be heard at any meeting of or vote at any meeting of shareholders of the Company, except any specific meeting of the holders of series 1 preferred shares.
The holders of the Companys series 1 preferred shares will be entitled to such cash dividends as may be declared from time to time by the Companys Board of Directors and will rank senior to the holders of the Companys common shares and any other shares of the Company ranking junior to the preferred shares.
Dividend Record
The Company has not paid any dividends on its common shares and has no policy with respect to the payment of dividends.
Ownership of Securities and Change of Control
There are no limitations on the rights to own securities, including the rights of non-resident or foreign shareholders to hold or exercise voting rights on the securities imposed by foreign law or by the constituent documents of the Company.
Any person who beneficially owns, directly or indirectly, or exercises control or direction over more than 10% of the Companys voting shares is considered an insider, and must file an insider report with the Canadian regulatory commissions within ten days of becoming an insider, disclosing any direct or indirect beneficial ownership of, or control or direction over securities of the Company. In addition, if the Company itself holds any of its own securities, the Company must disclose such ownership.
There are no provisions in the Companys Articles or Notice of Articles that would have an effect of delaying, deferring or preventing a change in control of the Company operating only with respect to a merger, acquisition or corporate restructuring involving the Company or its subsidiaries.
Differences from Requirements in the United States
Except for the Companys quorum requirements, certain requirements related to related party transactions and the requirement for notice of shareholder meetings, discussed above, there are no significant differences in the law applicable to the Company, in the areas outlined above, in Canada versus the United States. In most states in the United States, a quorum must consist of a majority of the shares entitled to vote. Some states allow for a reduction of the quorum requirements to less than a majority of the shares entitled to vote. Having a lower quorum threshold may allow a minority of the shareholders to make decisions about the Company, its management and operations. In addition, most states in the United States require that a notice of meeting be mailed to shareholders prior to the meeting date. Additionally, in the United States, a director may not be able to vote on the approval of any transaction in which the director has an interest.
C. | Material Contracts |
The following are material contracts to which the Company is a party:
Financial Contract with an Unrelated U.S. Oil and Gas Drilling Fund
On December 31, 2012, Dejour USA entered into a financial contract with an unrelated U.S. oil and gas drilling fund (Drilling Fund) to drill up to three wells and complete up to four wells (the Tranche 1 Wells) in the State of Colorado. By agreement:
(a) | Dejour USA contributed four natural gas well spacing units, including one drilled and cased well with a cost of US$1,147,779; |
(b) | The Drilling Fund contributed US$6,500,000 cash directly to a related party drilling company as prepaid drilling costs; |
(c) | Dejour USA will earn a before payout working interest of 10% to 14% and an after payout working interest of 28% to 39% in the net operating profits from the Tranche 1 Wells based on the actual cash invested in the drilling program; |
(d) |
The Drilling Fund has the right to require that Dejour USA purchase the Drilling Funds entire working interest in the Tranche 1 Wells 36 months after the commencement of production from the initial Tranche 1 Well. In the event |
76
the Drilling Fund exercises its right, the purchase price to be paid by Dejour USA will equal 75% of the Drilling Funds actual investment less 75% of the Drilling Funds share of working interest net profits from the Tranche 1 Wells, if any, for the 36-month period, plus a top-up amount so that the Drilling Fund earns a minimum 8% return, compounded annually and applied on a monthly basis, on 75% of its original investment over the 36-month period; and |
(e) | The Drilling Fund has the right to require Dejour USA to purchase all of the Drilling Funds interest in the Tranche 1 Wells if at any time Dejour USA plans to divest itself of greater than 51% of its Working Interest in the Tranche 1 Wells and resigns as Operator (a Change of Control Event). The purchase price is equal to the future net profit from the Proven and Probable Reserves attributable to the Drilling Funds working interest in the Tranche 1 Wells, discounted at 12%, as determined by a third party evaluator acceptable to both parties. |
Dejour USA considers the transaction to be a financial contract liability as the risks and rewards of ownership have not been substantially transferred at the Agreement date. On December 31, 2012 the Drilling Fund had advanced US$6,500,000 to a drilling contractor for the Tranche 1 wells. On the Drilling Fund financing advance, the Company increased property and equipment and financial contract liability by $6,466,850 (US$6,500,000). On initial recognition, the Company imputed its borrowing cost of 8.4% based on the estimated timing and amount of operating profit using the independent reserve engineers estimated future cash flows for the Drilling Funds working interest in the Tranche 1 Wells. Subsequent to initial measurement the financial contract liability will be increased by the imputed interest expense and decreased by the Drilling Funds net operating profit from the Tranche 1 Wells. Any changes in the estimated timing and amount of the net operating profit cash flows will be discounted at the initial imputed interest rate with any change in the recognized liability recognized as a gain (loss) in the period of change. The Company has estimated the current portion of the obligation based on the expected net operating profit to be paid to the Drilling Fund in the next twelve months.
Bank Line of Credit
On December 31, 2012, DEAL had a $6,700,000 revolving operating demand loan (line of credit) including a letter of credit facility to a maximum of $600,000. The line of credit bore interest at Prime + 1% (total 4% per annum) and was collateralized by a $10,000,000 debenture over all assets of DEAL and a $10,000,000 guarantee from Dejour Energy Inc. At December 31, 2012, a total of $5,956,749 was outstanding on this facility.
Under the terms of the facility, DEAL was required to maintain a working capital ratio of greater than 1:1 at all times. The working capital ratio is defined as the ration of (i) current assets (including any undrawn and authorized availability under the facility) less unrealized hedging gains to (ii) current liabilities (excluding the current portion of outstanding balances of the facility) less unrealized hedging losses. At December 31, 2012 the Company was in compliance with the working capital ratio requirement.
On March 28, 2013, DEAL signed a new Commitment Letter with the Bank to renew its $5,950,000 (December 31, 2012 $5,956,749) revolving operating demand loan under the following terms and conditions:
(c) | Credit Facility A Revolving Operating Demand Loan $3,700,000, to be used for general corporate purposes, ongoing operations, capital expenditures, and acquisition of additional petroleum and natural gas assets. Interest on Credit Facility A is at Prime + 1% payable monthly and all amounts outstanding are payable on demand any time, and |
(d) | Credit Facility B Non-Revolving Demand Loan $2,250,000. Interest on Credit Facility B is at Prime + 3 1/2% payable monthly. Monthly principal payments of $200,000 are due and payable commencing March 26, 2013 with all amounts outstanding under Credit Facility B ($1,450,000) due and payable in full on June 30, 2013. |
Collateral for Credit Facilities A and B (the Credit Facilities) is provided by a $10,000,000 first floating charge over all the assets of DEAL, a general assignment of DEALs book debts, a $10,000,000 debenture with a first floating charge over all the assets of the Company and an unlimited guarantee provided by Dejour USA. The Credit Facilities are subject to bank renewal on or before June 30, 2013.
Prior to each advance under the Credit Facilities, DEAL is required to (i) provide the Bank with certain additional security required by the Bank; (ii) satisfy the Bank that no further default or event of default exists and that no material adverse effect has occurred with respect to DEAL, any guarantor or the collateral; (iii) satisfy the Bank that all representations and warranties of DEAL and all guarantors are true and correct; and (iv) execute any other document that may be reasonably requested by the Bank.
77
Further, in the event the Company accesses the debt or equity markets to source cash during the period from March 26, 2013 to June 30, 2013, or sells certain assets for cash, then the proceeds will be applied as follows: (i) full repayment of the balance outstanding under Credit Facility B on or before June 30, 2013 and (ii) a shortfall, if any, between the amount of Credit Facility A at June 30, 2013 and the underlying value of the lenders collateral at that date.
Under the terms of the facility, DEAL is required to maintain an adjusted working capital ratio (as described above) of greater than 1:1 at all times.
D. | Exchange Controls |
There are no governmental laws, decrees, or regulations in Canada relating to restrictions on the export or import of capital, or affecting the remittance of interest, dividends, or other payments to non-resident holders of the Companys common stock. Any remittances of dividends to United States residents are, however, subject to a 15% withholding tax (10% if the shareholder is a corporation owning at least 10% of the outstanding Common Stock of the Company) pursuant to Article X of the reciprocal tax treaty between Canada and the United States.
Except as provided in the Investment Canada Act (the ICA), there are no limitations specific to the rights of non-Canadians to hold or vote the common shares of the Company under the laws of Canada or the Province of British Columbia or in the charter documents of the Company.
Management of the Company considers that the following general summary is materially complete and fairly describes those provisions of the ICA pertinent to an investment by an American investor in the Company.
The ICA requires a non-Canadian making an investment which would result in the acquisition of control of a Canadian business, the gross value of the assets of which exceed certain threshold levels or the business activity of which is related to Canadas cultural heritage or national identity, to either notify, or file an application for review with, Investment Canada, the federal agency created by the ICA.
The notification procedure involves a brief statement of information about the investment of a prescribed form which is required to be filed with Investment Canada by the investor at any time up to 30 days following implementation of the investment. It is intended that investments requiring only notification will proceed without government intervention unless the investment is in a specific type of business activity related to Canadas cultural heritage and national identity.
If an investment is reviewable under the ICA, an application for review in the form prescribed is normally required to be filed with Investment Canada prior to the investment taking place and the investment may not be implemented until the review has been completed and the Minister responsible for Investment Canada is satisfied that the investment is likely to be of net benefit to Canada. If the Minister is not satisfied that the investment is likely to be of net benefit to Canada, the non-Canadian must not implement the investment or, if the investment has been implemented, may be required to divest himself of control of the business that is the subject of the investment.
The following investments by non-Canadians are subject to notification under the ICA:
(a) | an investment to establish a new Canadian business; and |
(b) | an investment to acquire control of a Canadian business that is not reviewable pursuant to the ICA. |
An investment is reviewable under the ICA if there is an acquisition by a non-Canadian of a Canadian business and the asset value of the Canadian business being acquired equals or exceeds the following thresholds:
(a) | for non-WTO Investors, the threshold is $5,000,000 for a direct acquisition and over $50,000,000 for an indirect acquisition. The $5,000,000 threshold will apply however for an indirect acquisition if the asset value of the Canadian business being acquired exceeds 50% of the asset value of the global transaction; |
78
(b) | except as specified in paragraph (c) below, a threshold is calculated annually for reviewable direct acquisitions by or from WTO Investors. The threshold for 2012 is $330,000,000. Pursuant to Canadas international commitments, indirect acquisitions by or from WTO Investors are not reviewable; and |
(c) | the limits set out in paragraph (a) apply to all investors for acquisitions of a Canadian business that is a cultural business.: |
WTO Investor as defined in the ICA means:
(a) | an individual, other than a Canadian, who is a national of a WTO Member or who has the right of permanent residence in relation to that WTO Member; |
(b) | a government of a WTO Member, whether federal, state or local, or an agency thereof; |
an entity that is not a Canadian-controlled entity, and that is a WTO investor-controlled entity, as determined in accordance with the ICA;
(c) | a corporation or limited partnership: |
(i) | that is not a Canadian-controlled entity, as determined pursuant to the ICA; |
(ii) | that is not a WTO investor within the meaning of the ICA; |
(iii) | of which less than a majority of its voting interests are owned by WTO investors; |
(iv) | that is not controlled in fact through the ownership of its voting interests; and |
(v) | of which two thirds of the members of its board of directors, or of which two thirds of its general partners, as the case may be, are any combination of Canadians and WTO investors; |
(d) | a trust: |
(i) | that is not a Canadian-controlled entity, as determined pursuant to the ICA; |
(ii) | that is not a WTO investor within the meaning of the ICA; |
(iii) | that is not controlled in fact through the ownership of its voting interests, and |
(iv) | of which two thirds of its trustees are any combination of Canadians and WTO investors, or |
(e) | any other form of business organization specified by the regulations that is controlled by a WTO investor. |
WTO Member as defined in the ICA means a member of the World Trade Organization.
Generally, an acquisition is direct if it involves the acquisition of control of the Canadian business or of its Canadian parent or grandparent and an acquisition is indirect if it involves the acquisition of control of a non-Canadian parent or grandparent of an entity carrying on the Canadian business. Control may be acquired through the acquisition of actual or de jure voting control of a Canadian corporation or through the acquisition of substantially all of the assets of the Canadian business. No change of voting control will be deemed to have occurred if less than one-third of the voting control of a Canadian corporation is acquired by an investor.
The ICA specifically exempts certain transactions from either notification or review. Included among the category of transactions is the acquisition of voting shares or other voting interests by any person in the ordinary course of that persons business as a trader or dealer in securities.
79
E. | Taxation |
CANADIAN FEDERAL INCOME TAX CONSIDERATIONS
The following summary describes the principal Canadian federal income tax considerations generally applicable to a holder who is the beneficial holder of common shares of the Company and who, at all relevant times, for the purposes of the application of the Income Tax Act (Canada) and the Income Tax Regulations (collectively, the Canada Tax Act ) (i) deals at arms length with the Company, (ii) is not affiliated with the Company, (iii) holds the common shares as capital property, and (iv) who, for the purposes of the Canada Tax Act and the Canada United States Income Tax Convention (the Treaty ), is at all relevant times resident in and only in the United States, is a qualifying person entitled to all of the benefits of the Treaty, and (v) does not use or hold and is not deemed to use or hold the shares in carrying on a business in Canada (a U.S. Holder ). Special rules, which are not discussed below, may apply to a U.S. Holder that is an insurer or authorized foreign bank that carries on business in Canada and elsewhere.
This summary is based on the current provisions of the Canada Tax Act and the current published administrative policies and assessing practices of the Canada Revenue Agency ( CRA ) published in writing prior to the date hereof. This summary also takes into account all specific proposals to amend the Canada Tax Act and Regulations publicly announced by the Minister of Finance (Canada) prior to the date hereof (collectively, the Tax Proposals ) and assumes all Tax Proposals will be enacted in the form proposed. There is no certainty that the Tax Proposals will be enacted in the form proposed, if at all. This summary does not otherwise take into account or anticipate any changes in laws or administrative policy or assessing practice whether by judicial, regulatory, administrative or legislative decision or action nor does it take into account provincial, territorial or foreign income tax legislation or considerations.
This summary is of a general nature only and is not, and is not intended to be, nor should it be construed to be, legal or tax advice to any particular purchaser of Units. This summary is not exhaustive of all Canadian federal income tax considerations. Accordingly, purchasers should consult their own tax advisors regarding the income tax consequences of purchasing Units based on their particular circumstances.
Dividends
Dividends paid or credited or deemed to be paid or credited to a U.S. Holder by the Company will be subject to Canadian withholding tax at the rate of 25% under the Canada Tax Act, subject to any reduction in the rate of withholding to which the U.S. Holder is entitled under the Treaty. For example, if the U.S. Holder is entitled to benefits under the Treaty and is the beneficial owner of the dividends, the applicable rate of Canadian withholding tax is generally reduced to 15%. The rate of Canadian withholding tax for such U.S. Holder will generally be further reduced under the Treaty to 5% if such holder is a corporation that beneficially owns at least 10% of the voting shares of the Company, and may be further reduced to nil if such holder is a qualifying pension fund or charity.
Dispositions
A U.S. Holder will not be subject to tax under the Canada Tax Act on any capital gain realized on a disposition of a common share (including a deemed disposition on death), unless the common share is or is deemed to be taxable Canadian property to the U.S. Holder for the purposes of the Canada Tax Act and the U.S. Holder is not entitled to relief under the Treaty.
Generally, provided the Shares are listed on a designated stock exchange as defined in the Canada Tax Act (which includes the TSX) at the time of disposition, the Shares will not constitute taxable Canadian property of a U.S. Holder, unless at any time during the 60-month period immediately preceding the disposition, the U.S. Holder, persons with whom the U.S. Holder did not deal at arms length, or the U.S. Holder together with all such persons, owned 25% or more of the issued shares of any class of shares of the Company and more than 50% of the fair market value of those shares was derived directly or indirectly from any one or combination of (i) real or immovable property situated in Canada,(ii) Canadian resource properties, (iii) timber resource properties, and (iv) options in respect of, or interests in, or for civil rights law rights in, property described in any of (i) to (iii), whether or not that property exists.
U.S. Holders whose common shares may constitute taxable Canadian property should consult with their own tax advisors.
80
CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS
The following is a general summary of certain material U.S. federal income tax considerations applicable to a U.S. Holder (as defined below) arising from and relating to the acquisition, ownership, and disposition of common shares of the Company.
This summary is for general information purposes only and does not purport to be a complete analysis or listing of all potential U.S. federal income tax considerations that may apply to a U.S. Holder arising from and relating to the acquisition, ownership, and disposition of common shares. In addition, this summary does not take into account the individual facts and circumstances of any particular U.S. Holder that may affect the U.S. federal income tax consequences to such U.S. Holder, including specific tax consequences to a U.S. Holder under an applicable tax treaty. Accordingly, this summary is not intended to be, and should not be construed as, legal or U.S. federal income tax advice with respect to any U.S. Holder. Each U.S. Holder should consult its own tax advisor regarding the U.S. federal, U.S. federal alternative minimum, U.S. federal estate and gift, U.S. state and local, and foreign tax consequences relating to the acquisition, ownership and disposition of common shares.
No legal opinion from U.S. legal counsel or ruling from the Internal Revenue Service (the IRS) has been requested, or will be obtained, regarding the U.S. federal income tax consequences of the acquisition, ownership, and disposition of common shares. This summary is not binding on the IRS, and the IRS is not precluded from taking a position that is different from, and contrary to, the positions taken in this summary. In addition, because the authorities on which this summary is based are subject to various interpretations, the IRS and the U.S. courts could disagree with one or more of the positions taken in this summary.
Scope of this Summary
Authorities
This summary is based on the Internal Revenue Code of 1986, as amended (the Code), Treasury Regulations (whether final, temporary, or proposed), published rulings of the IRS, published administrative positions of the IRS, U.S. court decisions, the Convention Between Canada and the United States of America with Respect to Taxes on Income and on Capital, signed September 26, 1980, as amended (the Treaty), and U.S. court decisions that are applicable and, in each case, as in effect and available, as of the date of this document. Any of the authorities on which this summary is based could be changed in a material and adverse manner at any time, and any such change could be applied on a retroactive or prospective basis which could affect the U.S. federal income tax considerations described in this summary. This summary does not discuss the potential effects, whether adverse or beneficial, of any proposed legislation that, if enacted, could be applied on a retroactive or prospective basis.
U.S. Holders
For purposes of this summary, the term U.S. Holder means a beneficial owner of common shares that is for U.S. federal income tax purposes:
|
an individual who is a citizen or resident of the U.S.; |
|
a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) organized under the laws of the U.S., any state thereof or the District of Columbia; |
|
an estate whose income is subject to U.S. federal income taxation regardless of its source; or |
|
a trust that (a) is subject to the primary supervision of a court within the U.S. and the control of one or more U.S. persons for all substantial decisions or (b) has a valid election in effect under applicable Treasury regulations to be treated as a U.S. person. |
Non-U.S. Holders
For purposes of this summary, a non-U.S. Holder is a beneficial owner of common shares that is not a U.S. Holder. This summary does not address the U.S. federal income tax consequences to non-U.S. Holders arising from and relating to the
81
acquisition, ownership, and disposition of common shares. Accordingly, a non-U.S. Holder should consult its own tax advisor regarding the U.S. federal, U.S. federal alternative minimum, U.S. federal estate and gift, U.S. state and local, and foreign tax consequences (including the potential application of and operation of any income tax treaties) relating to the acquisition, ownership, and disposition of common shares.
U.S. Holders Subject to Special U.S. Federal Income Tax Rules Not Addressed
This summary does not address the U.S. federal income tax considerations applicable to U.S. Holders that are subject to special provisions under the Code, including the following U.S. Holders: (a) U.S. Holders that are tax-exempt organizations, qualified retirement plans, individual retirement accounts, or other tax-deferred accounts; (b) U.S. Holders that are financial institutions, underwriters, insurance companies, real estate investment trusts, or regulated investment companies; (c) U.S. Holders that are dealers in securities or currencies or U.S. Holders that are traders in securities that elect to apply a mark-to-market accounting method; (d) U.S. Holders that have a functional currency other than the U.S. dollar; (e) U.S. Holders that own common shares as part of a straddle, hedging transaction, conversion transaction, constructive sale, or other arrangement involving more than one position; (f) U.S. Holders that acquired common shares in connection with the exercise of employee stock options or otherwise as compensation for services; (g) U.S. Holders that hold common shares other than as a capital asset within the meaning of Section 1221 of the Code (generally, property held for investment purposes); (h) partnerships and other pass-through entities (and investors in such partnerships and entities); or (i) U.S. Holders that own or have owned (directly, indirectly, or by attribution) 10% or more of the total combined voting power of the outstanding shares of the Company. This summary also does not address the U.S. federal income tax considerations applicable to U.S. Holders who are: (a) U.S. expatriates or former long-term residents of the U.S. subject to Section 877 of the Code; (b) persons that have been, are, or will be a resident or deemed to be a resident in Canada for purposes of the Act; (c) persons that use or hold, will use or hold, or that are or will be deemed to use or hold common shares in connection with carrying on a business in Canada; (d) persons whose common shares constitute taxable Canadian property under the Act; or (e) persons that have a permanent establishment in Canada for the purposes of the Treaty. U.S. Holders that are subject to special provisions under the Code, including U.S. Holders described immediately above, should consult their own tax advisor regarding the U.S. federal, U.S. federal alternative minimum, U.S. federal estate and gift, U.S. state and local, and foreign tax consequences relating to the acquisition, ownership and disposition of common shares.
If an entity that is classified as a partnership (or pass-through entity) for U.S. federal income tax purposes holds common shares, the U.S. federal income tax consequences to such partnership and the partners of such partnership generally will depend on the activities of the partnership and the status of such partners. Partners of entities that are classified as partnerships for U.S. federal income tax purposes should consult their own tax advisor regarding the U.S. federal income tax consequences arising from and relating to the acquisition, ownership, and disposition of common shares.
Tax Consequences Not Addressed
This summary does not address the U.S. federal, U.S. federal alternative minimum, U.S. federal estate and gift, U.S. state and local, and foreign tax consequences to U.S. Holders of the acquisition, ownership, and disposition of common shares. Each U.S. Holder should consult its own tax advisor regarding the U.S. federal, U.S. federal alternative minimum, U.S. federal estate and gift, U.S. state and local, and foreign tax consequences of the acquisition, ownership, and disposition of common shares.
U.S. Federal Income Tax Consequences of the Acquisition, Ownership, and Disposition of Common Shares
If the Company is not considered a passive foreign investment company (a PFIC, as defined below) at any time during a U.S. Holders holding period, the following sections will generally describe the U.S. federal income tax consequences to U.S. Holders of the acquisition, ownership, and disposition of the Companys common shares.
Distributions on Common Shares
A U.S. Holder that receives a distribution, including a constructive distribution, with respect to a common share will be required to include the amount of such distribution in gross income as a dividend (without reduction for any Canadian income tax withheld from such distribution) to the extent of the current or accumulated earnings and profits of the Company, as computed for U.S. federal income tax purposes. A dividend generally will be taxed to a U.S. Holder at ordinary income tax rates. To the extent that a distribution exceeds the current and accumulated earnings and profits of
82
the Company, such distribution will be treated first as a tax-free return of capital to the extent of a U.S. Holders tax basis in the common shares and thereafter as gain from the sale or exchange of such common shares (see Sale or Other Taxable Disposition of Common Shares below). However, the Company does not intend to maintain the calculations of earnings and profits in accordance with U.S. federal income tax principles, and each U.S. Holder should therefore assume that any distribution by the Company with respect to the common shares will constitute ordinary dividend income. Dividends received on common shares generally will not be eligible for the dividends received deduction.
Dividends paid by the Company generally will be taxed at the preferential tax rates applicable to long-term capital gains if (a) the Company is a qualified foreign corporation (as defined below), (b) the U.S. Holder receiving such dividend is an individual, estate, or trust, and (c) certain holding period requirements are met. The Company generally will be a qualified foreign corporation under Section 1(h)(11) of the Code (a QFC) if (a) the Company is eligible for the benefits of the Treaty, or (b) common shares of the Company are readily tradable on an established securities market in the U.S. However, even if the Company satisfies one or more of such requirements, the Company will not be treated as a QFC if the Company is a PFIC for the taxable year during which the Company pays a dividend or for the preceding taxable year. (See the section below under the heading Passive Foreign Investment Company Rules).
If the Company is a QFC, but a U.S. Holder otherwise fails to qualify for the preferential tax rate applicable to dividends discussed above, a dividend paid by the Company to a U.S. Holder, including a U.S. Holder that is an individual, estate, or trust, generally will be taxed at ordinary income tax rates (and not at the preferential tax rates applicable to long-term capital gains). The dividend rules are complex, and each U.S. Holder should consult its own tax advisor regarding the dividend rules.
Sale or Other Taxable Disposition of Common Shares
A U.S. Holder will recognize gain or loss on the sale or other taxable disposition of common shares in an amount equal to the difference, if any, between (a) the amount of cash plus the fair market value of any property received and (b) such U.S. Holders tax basis in such common shares sold or otherwise disposed of. Subject to the PFIC rules discussed below, any such gain or loss generally will be capital gain or loss, which will be long-term capital gain or loss if, at the time of the sale or other disposition, such common shares are held for more than one year.
Gain or loss recognized by a U.S. Holder on the sale or other taxable disposition of common shares generally will be treated as U.S. source for purposes of applying the U.S. foreign tax credit rules unless the gain is subject to tax in Canada and is sourced as foreign source under the Treaty and such U.S. Holder elects to treat such gain or loss as foreign source.
Preferential tax rates apply to long-term capital gains of a U.S. Holder that is an individual, estate, or trust. There are currently no preferential tax rates for long-term capital gains of a U.S. Holder that is a corporation. Deductions for capital losses are subject to significant limitations under the Code.
Receipt of Foreign Currency
The amount of any distribution paid in foreign currency to a U.S. Holder in connection with the ownership of common shares, or on the sale, exchange or other taxable disposition of common shares, generally will be equal to the U.S. dollar value of such foreign currency based on the exchange rate applicable on the date of receipt (regardless of whether such foreign currency is converted into U.S. dollars at that time). A U.S. Holder that receives foreign currency and converts such foreign currency into U.S. dollars at a conversion rate other than the rate in effect on the date of receipt may have a foreign currency exchange gain or loss, which generally would be treated as U.S. source ordinary income or loss. If the foreign currency received is not converted into U.S. dollars on the date of receipt, a U.S. Holder will have a basis in the foreign currency equal to its U.S. dollar value on the date of receipt. Any U.S. Holder who receives payment in foreign currency and engages in a subsequent conversion or other disposition of the foreign currency may have a foreign currency exchange gain or loss that would be treated as ordinary income or loss, and generally will be U.S. source income or loss for foreign tax credit purposes. Each U.S. Holder should consult its own U.S. tax advisor regarding the U.S. federal income tax consequences of receiving, owning, and disposing of foreign currency.
83
Foreign Tax Credit
A U.S. Holder who pays (whether directly or through withholding) Canadian income tax with respect to dividends paid on common shares generally will be entitled, at the election of such U.S. Holder, to receive either a deduction or a credit for such Canadian income tax paid. Generally, a credit will reduce a U.S. Holders U.S. federal income tax liability on a dollar-for-dollar basis, whereas a deduction will reduce a U.S. Holders income subject to U.S. federal income tax. This election is made on a year-by-year basis and applies to all foreign taxes paid (whether directly or through withholding) by a U.S. Holder during a year.
Complex limitations apply to the foreign tax credit, including the general limitation that the credit cannot exceed the proportionate share of a U.S. Holders U.S. federal income tax liability that such U.S. Holders foreign source taxable income bears to such U.S. Holders worldwide taxable income. In applying this limitation, a U.S. Holders various items of income and deduction must be classified, under complex rules, as either foreign source or U.S. source. Generally, dividends paid by a foreign corporation should be treated as foreign source for this purpose, and gains recognized on the sale of stock of a foreign corporation by a U.S. Holder should be treated as U.S. source for this purpose, except as otherwise provided in an applicable income tax treaty, and if an election is properly made under the Code. However, the amount of a distribution with respect to the common shares that is treated as a dividend may be lower for U.S. federal income tax purposes than it is for Canadian federal income tax purposes, resulting in a reduced foreign tax credit allowance to a U.S. Holder. In addition, this limitation is calculated separately with respect to specific categories of income. Dividends paid by the Company generally will constitute foreign source income and generally will be categorized as passive income.
The foreign tax credit rules are complex, and each U.S. Holder should consult its own tax advisor regarding the foreign tax credit rules.
Additional Tax on Passive Income
For tax years beginning after December 31, 2012, certain individuals, estates and trusts whose income exceeds certain thresholds will be required to pay a 3.8% Medicare surtax on net investment income including, among other things, dividends and net gain from disposition of property (other than property held in a trade or business). U.S. Holders should consult with their own tax advisors regarding the effect, if any, of this tax on their ownership and disposition of common shares.
Information Reporting; Backup Withholding Tax For Certain Payments
Under U.S. federal income tax law and regulations, certain categories of U.S. Holders must file information returns with respect to their investment in, or involvement in, a foreign corporation. For example, recently enacted legislation generally imposes new U.S. return disclosure obligations (and related penalties) on U.S. Holders that hold certain specified foreign financial assets in excess of $50,000. The definition of specified foreign financial assets includes not only financial accounts maintained in foreign financial institutions, but also, unless held in accounts maintained by a financial institution, any stock or security issued by a non-U.S. person, any financial instrument or contract held for investment that has an issuer or counterparty other than a U.S. person and any interest in a foreign entity. U.S. Holders may be subject to these reporting requirements unless their common shares are held in an account at a domestic financial institution. Penalties for failure to file certain of these information returns are substantial. U.S. Holders of common shares should consult with their own tax advisors regarding the requirements of filing information returns, these rules, including the requirement to file an IRS Form 8938.
Payments made within the U.S., or by a U.S. payor or U.S. middleman, of dividends on, and proceeds arising from the sale or other taxable disposition of, common shares generally will be subject to information reporting and backup withholding tax, at the rate of 28% (and increasing to 31% for payments made after December 31, 2012), if a U.S. Holder (a) fails to furnish such U.S. Holders correct U.S. taxpayer identification number (generally on Form W-9), (b) furnishes an incorrect U.S. taxpayer identification number, (c) is notified by the IRS that such U.S. Holder has previously failed to properly report items subject to backup withholding tax, or (d) fails to certify, under penalty of perjury, that such U.S. Holder has furnished its correct U.S. taxpayer identification number and that the IRS has not notified such U.S. Holder that it is subject to backup withholding tax. However, certain exempt persons, such as corporations, generally are excluded from these information reporting and backup withholding tax rules. Any amounts withheld under the U.S. backup withholding tax rules will be allowed as a credit against a U.S. Holders U.S. federal income tax liability, if any, or will be refunded, if such U.S. Holder furnishes required information to the IRS in a timely manner. Each U.S. Holder should consult its own tax advisor regarding the information reporting and backup withholding rules.
84
Passive Foreign Investment Company Rules
If the Company were to constitute a PFIC (as defined below) for any year during a U.S. Holders holding period, then certain different and potentially adverse tax consequences would apply to such U.S. Holders acquisition, ownership and disposition of common shares.
The Company generally will be a PFIC under Section 1297 of the Code if, for a tax year, (a) 75% or more of the gross income of the Company for such tax year is passive income (the income test) or (b) 50% or more of the value of its average quarterly assets held by the Company either produce passive income or are held for the production of passive income, based on the fair market value of such assets (the asset test). Gross income generally includes all revenues less the cost of goods sold, plus income from investments and from incidental or outside operations or sources, and passive income includes, for example, dividends, interest, certain rents and royalties, certain gains from the sale of stock and securities, and certain gains from commodities transactions. Active business gains arising from the sale of commodities generally are excluded from passive income if substantially all (85% or more) of a foreign corporations commodities are (a) stock in trade of such foreign corporation or other property of a kind which would properly be included in inventory of such foreign corporation, or property held by such foreign corporation primarily for sale to customers in the ordinary course of business, (b) property used in the trade or business of such foreign corporation that would be subject to the allowance for depreciation under Section 167 of the Code, or (c) supplies of a type regularly used or consumed by such foreign corporation in the ordinary course of its trade or business, and certain other requirements are satisfied.
In addition, for purposes of the PFIC income test and asset test described above, if the Company owns, directly or indirectly, 25% or more of the total value of the outstanding shares of another foreign corporation, the Company will be treated as if it (a) held a proportionate share of the assets of such other foreign corporation and (b) received directly a proportionate share of the income of such other foreign corporation. In addition, for purposes of the PFIC income test and asset test described above, passive income does not include any interest, dividends, rents, or royalties that are received or accrued by the Company from a related person (as defined in Section 954(d)(3) of the Code), to the extent such items are properly allocable to the income of such related person that is not passive income.
Under certain attribution rules, if the Company is a PFIC, U.S. Holders will be deemed to own their proportionate share of any subsidiary of the Company which is also a PFIC (a Subsidiary PFIC), and will be subject to U.S. federal income tax on (i) a distribution on the shares of a Subsidiary PFIC or (ii) a disposition of shares of a Subsidiary PFIC, both as if the holder directly held the shares of such Subsidiary PFIC.
The Company does not believe that it was a PFIC during the tax year ending December 31, 2012. However, PFIC classification is fundamentally factual in nature, generally cannot be determined until the close of the tax year in question, and is determined annually. Additionally, the analysis depends, in part, on the application of complex U.S. federal income tax rules, which are subject to differing interpretations. Furthermore, if for any given year the Company reaches either of the test standards (i.e., income test and asset test), it remains a PFIC forever, no matter how active it becomes in the future. Consequently, there can be no assurance that the Company has never been and will not become a PFIC for any tax year during which U.S. Holders hold common shares.
If the Company were a PFIC in any tax year and a U.S. Holder held common shares, such holder generally would be subject to special rules with respect to excess distributions made by the Company on the common shares and with respect to gain from the disposition of common shares. An excess distribution generally is defined as the excess of distributions with respect to the common shares received by a U.S Holder in any tax year over 125% of the average annual distributions such U.S. Holder has received from the Company during the shorter of the three preceding tax years, or such U.S. Holders holding period for the common shares. Generally, a U.S. Holder would be required to allocate any excess distribution or gain from the disposition of the common shares ratably over its holding period for the common shares. Such amounts allocated to the year of the disposition or excess distribution would be taxed as ordinary income, and amounts allocated to prior tax years would be taxed as ordinary income at the highest tax rate in effect for each such year and an interest charge at a rate applicable to underpayments of tax would apply.
85
While there are U.S. federal income tax elections that sometimes can be made to mitigate these adverse tax consequences (including, without limitation, the QEF Election and the Mark-to-Market Election), such elections are available in limited circumstances and must be made in a timely manner. U.S. Holders should be aware that, for each tax year, if any, that the Company is a PFIC, the Company can provide no assurances that it will satisfy the record keeping requirements of a PFIC, or that it will make available to U.S. Holders the information such U.S. Holders require to make a QEF Election under Section 1295 of the Code with respect of the Company or any Subsidiary PFIC. U.S. Holders are urged to consult their own tax advisers regarding the potential application of the PFIC rules to the ownership and disposition of common shares, and the availability of certain U.S. tax elections under the PFIC rules.
F. | Dividends and Paying Agents |
Not Applicable.
G. | Statements by Experts |
Not Applicable.
H. | Documents on Display |
We are subject to the informational requirements of the Exchange Act and file reports and other information with the SEC. You may read and copy any of our reports and other information at, and obtain copies upon payment of prescribed fees from, the Public Reference Room maintained by the SEC at 100 F Street, N.E., Washington, D.C. 20549. In addition, the SEC maintains a Website that contains reports, proxy and information statements and other information regarding registrants that file electronically with the SEC at http://www.sec.gov. The public may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330.
We are required to file reports and other information with the securities commissions in Canada. You are invited to read and copy any reports, statements or other information, other than confidential filings, that we file with the provincial securities commissions. These filings are also electronically available from the Canadian System for Electronic Document Analysis and Retrieval (SEDAR) (http://www.sedar.com), the Canadian equivalent of the SECs electronic document gathering and retrieval system.
We incorporate by reference information that we file with the SEC, which means that we can disclose important information to you by referring you to those documents. The information incorporated by reference is an important part of this Form 20-F and more recent information automatically updates and supersedes more dated information contained or incorporated by reference in this Form 20-F.
As a foreign private issuer, we are exempt from the rules under the Exchange Act prescribing the furnishing and content of proxy statements to shareholders.
We will provide without charge to each person, including any beneficial owner, to whom a copy of this annual report has been delivered, on the written or oral request of such person, a copy of any or all documents referred to above which have been or may be incorporated by reference in this annual report (not including exhibits to such incorporated information that are not specifically incorporated by reference into such information). Requests for such copies should be directed to us at the following address: 598 999 Canada Place, Vancouver, British Columbia, Canada V6C 3E1, Telephone: (604) 638-5050, Facsimile: (604) 638-5051.
I. | Subsidiary Information |
Not applicable.
86
ITEM 11. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
The Company is engaged primarily in mineral and oil and gas exploration and production and manages related industry risk issues directly. The Company may be at risk for environmental issues and fluctuations in commodity pricing. Management is not aware of and does not anticipate any significant environmental remediation costs or liabilities in respect of its current operations.
The Companys functional currency is the Canadian dollar. The Company operates in foreign jurisdictions, giving rise to significant exposure to market risks from changes in foreign currency rates. The financial risk is the risk to the Companys operations that arises from fluctuations in foreign exchange rates and the degree of volatility of these rates. Currently, the Company does not use derivative instruments to reduce its exposure to foreign currency risk.
The Company also has exposure to a number of risks from its use of financial instruments including: credit risk, liquidity risk, and market risk. This note presents information about the Companys exposure to each of these risks and the Companys objectives, policies and processes for measuring and managing risk, and the Companys management of capital.
The Board of Directors has overall responsibility for the establishment and oversight of the Companys risk management framework. The Board has implemented and monitors compliance with risk management policies. The Companys risk management policies are established to identify and analyze the risks faced by the Company, to set appropriate risk limits and controls, and to monitor risks and adherence to market conditions and the Companys activities.
(a) | Credit Risk |
Credit risk arises from credit exposure to receivables due from joint venture partners and marketers included in accounts receivable. The maximum exposure to credit risk is equal to the carrying value of the financial assets.
The Company is exposed to third party credit risk through its contractual arrangements with its current or future joint venture partners, marketers of its petroleum and natural gas production and other parties. In the event such entities fail to meet their contractual obligations to the Company, such failures may have a material adverse effect on the Companys business, financial condition, and results of operations.
The objective of managing the third party credit risk is to minimize losses in financial assets. The Company assesses the credit quality of the partners, taking into account their financial position, past experience, and other factors. The Company mitigates the risk of non-collection of certain amounts by obtaining the joint venture partners share of capital expenditures in advance of a project and by monitoring accounts receivable on a regular basis. As at December 31, 2012 and 2011, no accounts receivable has been deemed uncollectible or written off during the year.
As at December 31, 2012, the Companys receivables consist of $29,973 (2011 $64,583) from joint interest partners, $493,900 (2011 $774,100) from oil and natural gas marketers and $24,739 (2011 $48,498) from other trade receivables.
The Company considers all amounts outstanding for more than 90 days as past due. Currently, there is no indication that amounts are non-collectable; thus an allowance for doubtful accounts has not been set up. As at December 31, 2012, $Nil (2011 $5,787) of accounts receivable are past due.
(b) | Liquidity Risk |
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they are due. The nature of the oil and gas industry is capital intensive and the Company maintains and monitors a certain level of cash flow to finance operating and capital expenditures.
The Companys ongoing liquidity and cash flow are impacted by various events and conditions. These events and conditions include but are not limited to commodity price fluctuations, general credit and market conditions, operation and regulatory factors, such as government permits, the availability of drilling and other equipment, lands and pipeline access, weather, and reservoir quality.
To mitigate the liquidity risk, the Company closely monitors its credit facility, production level and capital expenditures to ensure that it has adequate liquidity to satisfy its financial obligations.
87
The following are the contractual maturities of financial liabilities as at December 31, 2012:
Carrying
amount |
2013 | |||||||
$ | $ | |||||||
Accounts payable and accrued liabilities |
2,018,542 | 2,018,542 | ||||||
Bank line of credit |
5,956,749 | 5,956,749 | ||||||
|
|
|
|
|||||
7,975,291 | 7,975,291 | |||||||
|
|
|
|
For the contractual maturities of financial contract liability as at December 31, 2012, see note 11 to the 2012 consolidated financial statements for details.
(c) | Market Risk |
Market risk is the risk that changes in market prices, such as foreign exchange rates, commodity prices, and interest rates will affect the Companys net earnings. The objective of market risk management is to manage and control market risk exposures within acceptable limits, while maximizing returns. The Company utilizes financial derivatives to manage certain market risks. All such transactions are conducted in accordance with the risk management policy that has been approved by the Board of Directors.
(i) | Foreign Currency Exchange Risk |
Foreign currency exchange rate risk is the risk that the fair value of financial instruments or future cash flows will fluctuate as a result of changes in foreign exchange rates. Although substantially all of the Companys oil and natural gas sales are denominated in Canadian dollars, the underlying market prices in Canada for oil and natural gas are impacted by changes in the exchange rate between the Canadian and United States dollars. Given that changes in exchange rate have an indirect influence, the impact of changing exchange rates cannot be accurately quantified. The Company had no forward exchange rate contracts in place as at or during the year ended December 31, 2012 and 2011.
The Company was exposed to the following foreign currency risk at December 31:
2012 | 2011 | |||||||
Expressed in foreign currencies |
CND$ | CND$ | ||||||
Cash and cash equivalents |
1,031,318 | 1,772,982 | ||||||
Accounts receivable |
29,973 | 69,667 | ||||||
Accounts payable and accrued liabilities |
(869,430 | ) | (1,346,564 | ) | ||||
|
|
|
|
|||||
Balance sheet exposure |
191,861 | 496,085 | ||||||
|
|
|
|
The following foreign exchange rates applied for the year ended and as at December 31:
2012 | 2011 | |||||||
YTD average USD to CAD |
0.9999 | 1.0170 | ||||||
December 31, reporting date rate |
0.9949 | 0.9893 |
The Company has performed a sensitivity analysis on its foreign currency denominated financial instruments. Based on the Companys foreign currency exposure noted above and assuming that all other variables remain constant, a 10% appreciation of the US dollar against the Canadian dollar would result in the decrease of net loss of $19,186 at December 31, 2012 (2011 $49,609). For a 10% depreciation of the above foreign currencies against the Canadian dollar, assuming all other variables remain constant, there would be an equal and opposite impact on net loss.
(ii) | Interest Rate Risk |
Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. During the year ended December 31, 2012, the Company was exposed to interest rate fluctuations on its credit facility which bore a
88
floating rate of interest. Assuming all other variables remain constant, an increase or decrease of 1% in market interest rate in the year ended December 31, 2012 would have increased or decreased net loss by $58,279. The Company had no interest rate swaps or financial contracts in place at or during the year ended December 31, 2012 and 2011.
(iii) | Commodity Price Risk |
Revenues and consequently cash flows fluctuate with commodity prices and the US/Canadian dollar exchange rate. Commodity prices are determined on a global basis and circumstances that occur in various parts of the world are outside of the control of the Company. The Company may protect itself from fluctuations in prices by using the financial derivative sales contracts. The Company may enter into commodity price contracts to manage the risks associated with price volatility and thereby protect its cash flows used to fund its capital program. Assuming all other variables remain constant, an increase or decrease of oil price of $1 per bbl and gas price of $0.01 per mcf in the year ended December 31, 2012 would have decreased or increased net loss by $76,375. The Company had no commodity contracts in place at December 31, 2012.
(d) | Capital Management Strategy |
The Companys policy on capital management is to maintain a prudent capital structure so as to maintain financial flexibility, preserve access to capital markets, maintain investor, creditor and market confidence, and to allow the Company to fund future developments. The Company considers its capital structure to include share capital, cash and cash equivalents, bank line of credit, and working capital. In order to maintain or adjust capital structure, the Company may from time to time issue shares or enter into debt agreements and adjust its capital spending to manage current and projected operating cash flows and debt levels.
The Companys current borrowing capacity is based on the lenders review of the Companys oil and gas reserves. The Company is also subject to various covenants. Compliance with these covenants is monitored on a regular basis and at December 31, 2012, the Company is in compliance with all covenants (notes 8 and 24).
The Companys share capital is not subject to any external restrictions. The Company has not paid or declared any dividends, nor are any contemplated in the foreseeable future. There have been no changes to the Companys capital management strategy during the year ended December 31, 2012.
ITEM 12. | DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES |
A.-C.
Not applicable.
D. | American Depositary Receipts |
The Company does not have securities registered as American Depositary Receipts.
89
ITEM 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES
None.
ITEM 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS
A. D.
None.
E. | Use of Proceeds |
Not Applicable.
ITEM 15. | CONTROLS AND PROCEDURES |
A. | Disclosure Controls and Procedures |
As of the end of the fiscal year ended December 31, 2012, an evaluation of the effectiveness of the Companys disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the Exchange Act), was performed by the Companys management, under the supervision and with the participation of the Companys Chief Executive Officer and Chief Financial Officer. Based on that evaluation, the Companys CEO and CFO have concluded that the Companys disclosure controls and procedures were effective to give reasonable assurance that the information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is (i) recorded, processed, summarized and reported, within the time periods specified in the SECs rules and forms, and (ii) accumulated and communicated to management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
Our management concluded that our disclosure controls and procedures were effective. The applicable information was filed on a timely basis with the Canadian securities regulators on SEDAR and was publicly accessible on www.SEDAR.com and on the Companys website, but was not timely furnished on Edgar on Form 6-K. We have taken steps designed to ensure that future information required to be furnished on Form 6-K will be so furnished on a timely basis.
B. | Managements Report on Internal Control over Financial Reporting |
The Companys management, including the Companys Chief Executive Officer and the Companys Chief Financial Officer, is responsible for establishing and maintaining adequate internal control over the Companys internal control over financial reporting, as such term is defined in Rule 13a-15(f) under the Exchange Act. The Companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation and fair presentation of financial statements for external purposes in accordance with International Financial Reporting Standards. It should be noted that a control system, no matter how well conceived or operated, can only provide reasonable assurance, not absolute assurance, that the objectives of the control system are met. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies and procedures may deteriorate.
The Companys management, (with the participation of the Companys Chief Executive Officer and the Companys Chief Financial Officer), conducted an evaluation of the effectiveness of the Companys internal control over financial reporting as of December 31, 2012. This evaluation was based on the criteria set forth in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on its assessment, management has concluded that, as of December 31, 2012, the Companys internal control over financial reporting was effective and managements assessment did not identify material weaknesses.
90
C. | Attestation Report of the Registered Public Accounting Firm |
Because the Company is not an accelerated filer or large accelerated filer within the meaning of such terms under the Exchange Act, this Annual Report is not required to include an attestation report of the Companys independent auditors regarding the Companys internal control over financial reporting.
D. | Changes in Internal Control Over Financial Reporting |
There were no amendments to the Companys system of internal control over financial reporting during the year ended December 31, 2012 and the Company is not aware of any amendments to its system of internal control that should be implemented to strengthen its system of internal control over financial reporting.
ITEM 16. | [RESERVED] |
ITEM 16A. | AUDIT COMMITTEE FINANCIAL EXPERT |
The Company does not have a financial expert, as defined by the US Securities and Exchange Commission, serving on the Companys Audit Committee. In 2011, the Company adopted International Financial Reporting Standards (IFRS) to comply with Canadian public company reporting standards. The Audit Committee members do not, as yet, have sufficient experience and in-depth understanding of IFRS to qualify as experts.
ITEM 16B. | CODE OF ETHICS |
The Board of Directors of the Company has adopted a Code of Conduct and Ethics that outlines the Companys values and its commitment to ethical business practices in every business transaction. This code applies to all directors, officers, and employees of the Company and its subsidiaries and affiliates. A copy of the Companys Code of Business Conduct and Ethics is available on the Companys website at www.dejour.com .
Reporting Unethical and Illegal Conduct/Ethics Questions
The Company is committed to taking prompt action against violations of the Code of Conduct and Ethics and it is the responsibility of all directors, officers and employees to comply with the Code and to report violations or suspected violations to the Companys Compliance Officer. Employees may also discuss their concerns with their supervisor who will then report suspected violations to the Compliance Officer.
The Compliance Officer is appointed by the Board of Directors and is responsible for investigating and resolving all reported complaints and allegations and shall advise the President and CEO, the CFO and/or the Audit Committee.
During the fiscal year ended December 31, 2012, the Company did not substantially amend, waive, or implicitly waive any provision of the Code with respect to any of the directors, executive officers or employees subject to it.
91
ITEM 16C. | PRINCIPAL ACCOUNTANT FEES AND SERVICES |
The following table sets out the fees billed to the Company by BDO Canada LLP for professional services rendered during fiscal years ended December 31, 2012 and December 31, 2011. During these years, BDO Canada LLP was our external auditors.
Year ended
December 31, 2012 |
Year ended
December 31, 2011 |
|||||||
$ | $ | |||||||
Audit Services (1) |
229,950 | 152,639 | ||||||
Audit Related Services (2) |
100,430 | 251,853 | ||||||
Tax Services (3) |
11,210 | Nil | ||||||
All Other Fees (4) |
27,850 | 24,691 |
NOTES:
(1) | Audit fees consist of fees for the audit of the Companys annual financial statements and review of the Companys quarterly financial statements, or services that are normally provided in connection with statutory and regulatory filings or engagements. |
(2) | Audit-related fees consist of fees for assurance and related services that are reasonably related to the performance of the audit or review of the Companys financial statements and are not reported as Audit fees. During fiscal 2012 and 2011, the services provided in this category included reviews on IFRS conversion, consultation on accounting and audit-related matters, and review of reserves disclosure. |
(3) | Tax fees consist of fees for tax compliance services, tax advice and tax planning. During fiscal 2012 and 2011, the services provided in this category included assistance and advice in relation to the preparation of corporate income tax returns. |
(4) | During fiscal 2012 and 2011, the aggregate fees in this category consist of Canadian Public Accountability Board (CPAB) fees and administration costs. |
Pre-Approval Policies and Procedures
Generally, in the past, prior to engaging the Companys auditors to perform a particular service, the Companys audit committee has, when possible, obtained an estimate for the services to be performed. The audit committee in accordance with procedures for the Company approved all of the services described above.
In relation to the pre-approval of all audit and audit-related services and fees the Companys audit committee charter provides that the audit committee shall:
Review and pre-approve all audit and audit-related services and the fees and other compensation related thereto, and any non-audit services, provided by the Companys external auditors. The pre-approval requirement is waived with respect to the provision of non-audit services if:
i. | the aggregate amount of all such non-audit services provided to the Company constitutes not more than five percent of the total amount of revenues paid by the Company to its external auditors during the fiscal year in which the non-audit services are provided; |
ii. | such services were not recognized by the Company at the time of the engagement to be non-audit services; and |
iii. | such services are promptly brought to the attention of the Committee by the Company and approved prior to the completion of the audit by the Committee or by one or more members of the Committee who are members of the Board to whom authority to grant such approvals has been delegated by the Committee. |
Provided the pre-approval of the non-audit services is presented to the Committees first scheduled meeting following such approval such authority may be delegated by the Committee to one or more independent members of the Committee.
We did not rely on the de minimus exemption provided by Section (c)(7)(i)(C) of Rule 2-01 of SEC Regulation S-X in 2012.
ITEM 16D. | EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES |
None.
92
ITEM 16E. | PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PERSONS |
The Company did not repurchase any common shares in the fiscal year ended December 31, 2012.
ITEM 16F. | CHANGE IN REGISTRANTS CERTIFYING ACCOUNTANT |
Not applicable.
ITEM 16G. | CORPORATE GOVERNANCE |
The Companys common shares are listed on the NYSE Amex. Section 110 of the NYSE Amex Company Guide permits the NYSE Amex to consider the laws, customs and practices of foreign issuers in relaxing certain NYSE Amex listing criteria, and to grant exemptions from NYSE Amex listing criteria based on these considerations. A company seeking relief under these provisions is required to provide written certification from independent local counsel that the non-complying practice is not prohibited by home country law. A description of the significant ways in which the Companys governance practices differ from those followed by domestic companies pursuant to NYSE Amex standards is as follows:
Shareholder Meeting Quorum Requirement : The NYSE Amex minimum quorum requirement for a shareholder meeting is one-third of the outstanding shares of common stock. In addition, a company listed on NYSE Amex is required to state its quorum requirement in its bylaws. The Companys quorum requirement is set forth in its Articles and bylaws. A quorum for a meeting of members of the Company is one holder of common shares issued, outstanding and entitled to vote, represented in person or by proxy.
Proxy Delivery Requirement : NYSE Amex requires the solicitation of proxies and delivery of proxy statements for all shareholder meetings, and requires that these proxies shall be solicited pursuant to a proxy statement that conforms to SEC proxy rules. The Company is a foreign private issuer as defined in Rule 3b-4 under the Exchange Act, and the equity securities of the Company are accordingly exempt from the proxy rules set forth in Sections 14(a), 14(b), 14(c) and 14(f) of the Exchange Act. The Company solicits proxies in accordance with applicable rules and regulations in Canada.
Shareholder Approval Requirement: The Company will follow Toronto Stock Exchange rules for shareholder approval of new issuances of its common shares. Following Toronto Stock Exchange rules, shareholder approval is required for certain issuances of shares that: (i) materially affect control of the Company; or (ii) provide consideration to insiders in aggregate of 10% or greater of the market capitalization of the listed issuer and have not been negotiated at arms length. Shareholder approval is also required, pursuant to TSX rules, in the case of private placements: (x) for an aggregate number of listed securities issuable greater than 25% of the number of securities of the listed issuer which are outstanding, on a non-diluted basis, prior to the date of closing of the transaction if the price per security is less than the market price; or (y) that during any six month period are to insiders for listed securities or options, rights or other entitlements to listed securities greater than 10% of the number of securities of the listed issuer which are outstanding, on a non-diluted basis, prior to the date of the closing of the first private placement to an insider during the six month period.
The foregoing is consistent with the laws, customs and practices in Canada.
In addition, the Company may from time-to-time seek relief from NYSE Amex corporate governance requirements on specific transactions under Section 110 of the NYSE Amex Company Guide by providing written certification from independent local counsel that the non-complying practice is not prohibited by our home country law, in which case, the Company shall make the disclosure of such transactions available on the Companys website at www.dejour.com. Information contained on its website is not part of this annual report.
ITEM 16H | MINE SAFETY DISCLOSURE |
Not Applicable.
93
ITEM 17. | FINANCIAL STATEMENTS |
The Company has elected to provide financial statements pursuant to Item 18.
ITEM 18. | FINANCIAL STATEMENTS |
Report of Independent Registered Chartered Accountants, dated March 28, 2013
Consolidated Balance Sheets at December 31, 2012 and 2011
Consolidated Statements of Comprehensive Loss for the years ending December 31, 2012, 2011 and 2010.
Consolidated Statements of Changes in Shareholders Equity for the years ended December 31, 2012, 2011 and 2010.
Consolidated Statements of Cash Flows for the years ended December 31, 2012, 2011 and 2010.
Notes to the Consolidated Financial Statements
Supplementary Oil and Gas Reserve Estimation and Disclosures (Unaudited) for the years ending December 31, 2012 and 2011
94
ITEM 19. | EXHIBITS |
Financial Statements
EXHIBIT
|
DESCRIPTION |
|
1.1 | Articles (1) | |
1.2 | Notice of Articles (1) | |
1.3 | Certificate of Continuation (1) | |
1.4 | Notice of Alteration (1) | |
1.5 | Certificate of Name Change (1) | |
1.6 | Amendment to Articles to Include Special Rights (1) | |
4.1 | Participation Agreement between the Registrant, Retamco Operating, Inc. and Brownstone Ventures (US) dated July 14, 2006 (3) | |
4.2 | Purchase and Sale Agreement between the Registrant, Retamco Operating, Inc., and Brownstone Ventures (US) Inc. dated June 17, 2008 (4) | |
4.3 | Loan Agreement between DEAL and HEC dated May 15, 2008 (5) | |
4.4 | Loan Agreement between the Company and HEC dated August 11, 2008 (5) | |
4.5 | Loan Agreement between the Company and HEC dated June 22, 2009 (5) | |
4.6 | Loan Agreement between the Company and Brownstone Ventures (US) Inc. dated June 22, 2009 (5) | |
4.7 | Purchase and Sale Agreement between the Registrant and Pengrowth Corporation dated April 17, 2009 (5) | |
4.8 | Purchase and Sale Agreement between the Registrant and John James Robinson dated June 10, 2009 (5) | |
4.9 | Purchase and Sale Agreement between the Registrant and C.U. YourOilRig Corp. dated June 15, 2009 (5) | |
4.10 | Purchase and Sale Agreement between the Registrant and Woodrush Energy Partners LLC dated July 8, 2009 (5) | |
4.11 | Purchase and Sale Agreement between the Registrant and RockBridge Energy Inc. dated July 31, 2009 (5) | |
4.12 | Purchase and Sale Agreement between the Registrant and HEC dated December 31, 2009 (5) | |
4.13 | Loan Agreement between the Registrant and Toscana Capital Corporation dated February 19, 2010 (6) | |
4.14 | Amended Loan Agreement between the Registrant and Toscana Capital Corporation dated September 1, 2010 (6) | |
4.15 | Credit Facility Agreement between DEAL and Canadian Western Bank dated August 3, 2011 (7) | |
4.16 | Credit Facility Renewal Letter between DEAL and Canadian Western Bank dated December 29, 2011 (7) |
95
EXHIBIT
|
DESCRIPTION |
|
4.17 | Option Plan (1) | |
4.18 | Option Plan (Sub-Plan) (1) | |
4.19 | Credit Facility Renewal Letter between DEAL and Canadian Western Bank dated May 11, 2012* | |
4.20 | Credit Facility Renewal Letter between DEAL and Canadian Western Bank dated October 3, 2012* | |
4.21 | Financial Contract with Bakken Drilling Fund III, LP dated December 31, 2012* | |
4.22 | Credit Facility Renewal Letter between DEAL and Canadian Western Bank dated March 25, 2013* | |
8.1 | List of Subsidiaries (7) | |
12.1 | Certification of CEO Pursuant to Rule 13a-14(a)* | |
12.2 | Certification of CFO Pursuant to Rule 13a-14(a)* | |
13.1 | Certification of CEO Pursuant to 18 U.S.C. Section 1350* | |
13.2 | Certification of CFO Pursuant to 18 U.S.C. Section 1350* | |
15.1 | Consent of BDO Canada LLP* | |
15.2 | Consent Letter from AJM Deloitte, LLP* | |
15.3 | Consent Letter from Gustavson Associates* | |
99.1 | Reserve and Resource Estimation and Economic Evaluation of Dejours Canadian Oil and Gas Properties Prepared by AJM Deloitte, Effective December 31, 2012* | |
99.2 | Reserve Estimate and Financial Forecast as to Dejours Interests in the Kokopelli Field Area, Garfield County, Colorado, and the South Rangely Field Area, Rio Blanco County, Colorado Prepared by Gustavson Associates, Effective January 1, 2013* |
(1) | Incorporated by reference to the Registrants registration statement on Form S-8, filed with the commission on February 16, 2012. |
(2) | Incorporated by reference to the Registrants annual report on Form 20-F, filed July 14, 2006. |
(3) | Incorporated by reference to the Registrants annual report on Form 20-F/A amendment no. 2, filed December 7, 2007. |
(4) | Incorporated by reference to the Registrants annual report on Form 20-F, filed on June 30, 2009. |
(5) | Incorporated by reference to the Registrants annual report on Form 20-F, filed on June 30, 2010. |
(6) | Incorporated by reference to the Registrants annual report on Form 20-F, filed on June 30, 2011. |
(7) | Previously Filed. |
* | Filed herewith |
96
The registrant hereby certifies that it meets all of the requirements for filing on Form 20-F and that it has duly caused and authorized the undersigned to sign this annual report on its behalf.
DEJOUR Energy Inc. | ||||||||
Dated: |
April 25, 2013 |
/s/ Robert L. Hodgkinson |
||||||
Robert L. Hodgkinson | ||||||||
Chairman & CEO |
97
CONSOLIDATED FINANCIAL STATEMENTS (AUDITED)
December 31, 2012
F-1
Tel: 403 266 5608 | BDO Canada LLP | |||||
Fax: 403 233 7833 | 620, 903 - 8th Avenue SW | |||||
www.bdo.ca | Calgary AB T2P 0P7 Canada |
Report of Independent Registered Chartered Accountants
To the Shareholders of Dejour Energy Inc.
We have audited the accompanying consolidated financial statements of Dejour Energy Inc., which comprise the consolidated balance sheets as at December 31, 2012, and December 31, 2011 and the statements of comprehensive loss, changes in shareholders equity and cash flows for each of the years ended December 31, 2012, December 31, 2011 and December 31, 2010, and a summary of significant accounting policies and other explanatory information.
Managements Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with International Financial Reporting Standards, as issued by the International Accounting Standards Board, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors Responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with Canadian generally accepted auditing standards and the Standards of the Public Company Accounting Oversight Board (United States). Those standards require that we comply with ethical requirements and plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditors judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entitys preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entitys internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of Dejour Energy Inc. as at December 31, 2012, and December 31, 2011 and its financial performance and its cash flows for each of the years ended December 31, 2012, December 31, 2011 and December 31, 2010 in accordance with International Financial Reporting Standards, as issued by the International Accounting Standards Board.
BDO Canada LLP, a Canadian limited liability partnership, is a member of BDO International Limited, a UK company limited by guarantee, and forms part of the international BDO network of independent member firms.
Emphasis of Matter
Without qualifying our audit opinion, we draw attention to the Note 2 in the consolidated financial statements that indicates that the Company has a working capital deficiency of $8,557,281, an accumulated deficit of $88,262,350 and was presented subsequent to year end with a Commitment Letter for a new demand credit facility totaling $5,950,000 comprised of a $3,700,000 revolving operating loan and a $2,250,000 non-revolving demand loan. The $2,250,000 non-revolving demand loan is repayable by monthly installments of $200,000 commencing March 26, 2013 and a final payment of $1,450,000 on June 30, 2013. These conditions, with the other matters described in Note 2, indicate the existence of a material uncertainty that cause substantial doubt about the Companys ability to continue as a going concern.
CHARTERED ACCOUNTANTS |
/s/ BDO Canada LLP |
Calgary, Alberta |
March 28, 2013 |
DEJOUR ENERGY INC.
CONSOLIDATED BALANCE SHEETS
(Expressed in Canadian Dollars)
Subsequent Event - Note 24
Approved on behalf of the Board:
signed Robert Hodgkinson |
signed Darren Devine |
|||
Robert Hodgkinson - Director | Darren Devine - Director |
The accompanying notes are an integral part of these consolidated financial statements. | F-4 |
DEJOUR ENERGY INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Expressed in Canadian Dollars)
The accompanying notes are an integral part of these consolidated financial statements. | F-5 |
DEJOUR ENERGY INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
(Expressed in Canadian Dollars)
Note |
Number
of Shares |
Share
Capital |
Contributed
Surplus |
Deficit | AOCI(L)* | Total | ||||||||||||||||||||
$ | $ | $ | $ | $ | ||||||||||||||||||||||
Balance as at January 1, 2012 |
126,892,386 | 85,075,961 | 8,133,877 | (76,509,825 | ) | (392,977 | ) | 16,307,036 | ||||||||||||||||||
Shares issued via private placements, net of issuance costs |
12 | 18,130,305 | 3,248,011 | 3,248,011 | ||||||||||||||||||||||
Issue of shares on exercise of warrants and options |
12 | 3,893,683 | 1,465,812 | 1,465,812 | ||||||||||||||||||||||
Warrant liability reallocated on exercise of warrants |
12 | 285,689 | 285,689 | |||||||||||||||||||||||
Contributed surplus reallocated on exercise of options |
12 | 198,103 | (198,103 | ) | | |||||||||||||||||||||
Stock-based compensation |
13 | 866,586 | 866,586 | |||||||||||||||||||||||
Net loss |
(11,752,525 | ) | (11,752,525 | ) | ||||||||||||||||||||||
Foreign currency translation adjustment |
(175,426 | ) | (175,426 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance as at December 31, 2012 |
148,916,374 | 90,273,576 | 8,802,360 | (88,262,350 | ) | (568,403 | ) | 10,245,183 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance as at January 1, 2011 |
110,180,545 | 79,385,883 | 7,638,609 | (65,466,543 | ) | (685,002 | ) | 20,872,947 | ||||||||||||||||||
Shares issued via private placements, net of issuance costs |
11,010,000 | 2,693,813 | 2,693,813 | |||||||||||||||||||||||
Issue of shares on exercise of warrants and options |
5,701,841 | 2,090,647 | 2,090,647 | |||||||||||||||||||||||
Warrant liability reallocated on exercise of warrants |
738,548 | 738,548 | ||||||||||||||||||||||||
Contributed surplus reallocated on exercise of options |
12 | 167,070 | (167,070 | ) | | |||||||||||||||||||||
Stock-based compensation |
13 | 662,338 | 662,338 | |||||||||||||||||||||||
Net loss |
(11,043,282 | ) | (11,043,282 | ) | ||||||||||||||||||||||
Foreign currency translation adjustment |
292,025 | 292,025 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance as at December 31, 2011 |
126,892,386 | 85,075,961 | 8,133,877 | (76,509,825 | ) | (392,977 | ) | 16,307,036 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance as at January 1, 2010 |
95,791,038 | 75,810,350 | 6,873,166 | (60,342,637 | ) | (99,894 | ) | 22,240,985 | ||||||||||||||||||
Shares issued via private placements, net of issuance costs |
12 | 14,389,507 | 3,575,533 | 3,575,533 | ||||||||||||||||||||||
Stock-based compensation |
13 | 765,443 | 765,443 | |||||||||||||||||||||||
Net loss |
(5,123,905 | ) | (5,123,905 | ) | ||||||||||||||||||||||
Realized financial instrument loss |
99,894 | 99,894 | ||||||||||||||||||||||||
Foreign currency translation adjustment |
(685,002 | ) | (685,002 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance as at December 31, 2010 |
110,180,545 | 79,385,883 | 7,638,609 | (65,466,543 | ) | (685,002 | ) | 20,872,947 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
* | Accumulated other comprehensive income (loss) |
The accompanying notes are an integral part of these consolidated financial statements. | F-6 |
DEJOUR ENERGY INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in Canadian Dollars)
Supplemental cash flow information - Note 15
The accompanying notes are an integral part of these consolidated financial statements. | F-7 |
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 1 CORPORATE INFORMATION
Dejour Energy Inc. (the Company) is a public company trading on the New York Stock Exchange AMEX (NYSE - AMEX) and the Toronto Stock Exchange (TSX), under the symbol DEJ. The Company is in the business of exploring and developing energy projects with a focus on oil and gas in North America. On March 9, 2011, the Company changed its name from Dejour Enterprises Ltd. to Dejour Energy Inc. The address of its registered office is 598 - 999 Canada Place, Vancouver, British Columbia.
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Dejour Energy (USA) Corp. (Dejour USA), incorporated in Nevada, Dejour Energy (Alberta) Ltd. (DEAL), incorporated in Alberta, Wild Horse Energy Ltd. (Wild Horse), incorporated in Alberta, and 0855524 B.C. Ltd., incorporated in British Columbia. All intercompany transactions are eliminated upon consolidation.
The consolidated financial statements are presented in Canadian dollars, which is also the functional currency of the parent company. These consolidated financial statements were authorized and approved for issuance by the Board of Directors on March 28, 2013.
NOTE 2 BASIS OF PRESENTATION
(a) | Basis of presentation |
The consolidated financial statements (the financial statements) are presented under International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board and interpretations of the Internal Financial Reporting Interpretations Committee (IFRIC) and adopted by the Canadian Institute of Chartered Accountants (CICA). A summary of the Companys significant accounting policies under IFRS is presented in note 3.
(b) | Going concern |
The financial statements were prepared on a going concern basis. The going concern basis assumes that the Company will continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business. The Company has a working capital deficiency of $8,557,281 and accumulated deficit of $88,262,350.
Subsequent to December 31, 2012, DEAL was informed by its Canadian Bank (Bank) that the value of the petroleum and natural gas reserves assigned to the Bank by the Company as partial security for its $6,050,000 (December 31, 2012 - $5,956,749) revolving line of credit was deficient for loan collateral purposes. On March 28, 2013, DEAL signed a new Commitment Letter with the Bank to renew its $5,950,000 (December 31, 2012 - $5,956,749) as a revolving operating demand loan as Credit Facility A in the amount of $3,700,000 and a non-revolving demand loan Credit Facility B in the amount of $2,250,000. The terms and conditions of the new Credit Facilities including Credit Facility B loan repayments of $200,000 per month commencing March 26, 2013 and all amounts outstanding under Credit Facility B ($1,450,000) payable in full on June 30, 2013, are described in note 8.
The Companys ability to continue as a going concern is dependent upon attaining profitable operations and obtaining sufficient financing to meet obligations and continue exploration and development activities. There is no assurance that these activities will be successful. These material uncertainties cast substantial doubt upon the Companys ability to continue as a going concern. These consolidated financial statements do not reflect the adjustments to the carrying values of assets and liabilities, the reported revenues and expenses, and the balance sheet classifications used that would be necessary if the going concern assumptions were not appropriate.
F-8
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 2 BASIS OF PRESENTATION (continued)
(c) | Basis of measurement |
The consolidated annual financial statements have been prepared on the historical cost basis except for the revaluation of certain financial assets and liabilities to fair value as explained in the accounting policies in note 3.
(d) | Use of estimates and judgments |
The preparation of consolidated annual financial statements in compliance with IFRS requires management to make certain critical accounting estimates. It also requires management to exercise judgment in applying the Companys accounting policies. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed in note 4.
(e) | Functional and presentation currency |
These consolidated annual financial statements are presented in Canadian dollars, which is the Companys presentation currency. Subsidiaries measure items using the currency of the primary economic environment in which the entity operates with entities having a functional currency different from the parent company, translated into Canadian dollars.
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting policies set out below have been applied consistently to all periods presented in these consolidated annual financial statements and have been applied consistently by the Companys entities.
(a) | Basis of consolidation |
The consolidated annual financial statements include the financial statements of the Company and subsidiaries controlled by the Company. Subsidiaries are fully consolidated from the date of acquisition, being the date on which the Company obtains control, and continue to be consolidated until the date that such control ceases. All intra-group balances, transactions, income and expenses are eliminated in full on consolidation.
The financial statements of the subsidiaries are prepared using the same reporting period as the parent company, using consistent accounting policies.
Exploration, development, and production activities may be conducted jointly with others and accordingly, the Company only reflects its proportionate interest in such activities from the date that joint control commences until the date that it ceases.
(b) | Foreign currency |
Items included in the financial statements of each consolidated entity in the group are measured using the currency of the primary economic environment in which the entity operates (the functional currency). The consolidated financial statements are presented in Canadian dollars, which is the Companys presentation and functional currency.
The financial statements of entities within the consolidated group that have a functional currency different from that of the Company (foreign operations) are translated into Canadian dollars as follows: assets and liabilities - at the closing rate as at the balance sheet date, and income and expenses - at the average rate of the period (as this is considered a reasonable approximation to actual rates). All resulting changes are recognized in other comprehensive income (loss) as cumulative translation differences.
F-9
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
(b) | Foreign currency (continued) |
When the Company disposes of its entire interests in a foreign operation, or loses control, joint control, or significant influence over a foreign operation, the foreign currency gains or losses accumulated in other comprehensive income (loss) related to the foreign operation are recognized in profit or loss. If an entity disposes of part of an interest in a foreign operation which remains a subsidiary, a proportionate amount of foreign currency gains or losses accumulated in other comprehensive income related to the subsidiary are reallocated between controlling and non-controlling interests.
Transactions in foreign currencies are translated into the functional currency at exchange rates at the date of the transactions. Foreign currency differences arising on translation are recognized in profit or loss. Foreign currency monetary assets and liabilities are translated at the functional currency exchange rate at the balance sheet date. Nonmonetary items that are measured at historical cost in a foreign currency are translated using the exchange rates as at the dates of the initial transactions. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined.
Exchange differences recognized in the profit or loss statement of the Companys entities separate financial statements on the translation of monetary items forming part of the Companys net investment in the foreign operation are reclassified to foreign exchange reserve on consolidation.
(c) | Cash and cash equivalents |
Cash and cash equivalents consist of cash and highly liquid investments having maturity dates of three months or less from the date of acquisition that are readily convertible to cash.
(d) | Resource properties |
Exploration and evaluation (E&E) costs
Pre-license costs are expensed in the period in which they are incurred.
E&E costs are initially capitalized as either tangible or intangible E&E assets according to the nature of the assets acquired. Intangible E&E assets may include costs of license acquisition, technical services and studies, seismic acquisition, exploration drilling and testing and directly attributable overhead and administration expenses. The costs are accumulated in cost centers by well, field or exploration area pending determination of technical feasibility and commercial viability.
E&E assets are assessed for impairment if sufficient data exists to determine technical feasibility and commercial viability or facts and circumstances suggest that the carrying amount exceeds the recoverable amount. For purposes of impairment testing, exploration and evaluation assets are assessed at the individual asset level. If it is not possible to estimate the recoverable amount of the individual asset, exploration and evaluation assets are allocated to cash-generating units (CGUs). Such CGUs are not larger than an operating segment.
Exploration assets are not depleted and are carried forward until technical feasibility and commercial viability of extracting a mineral resource is considered to be determinable or sufficient/continued progress is made in assessing the commercial viability of the E&E assets. The technical feasibility and commercial viability of extracting a mineral resource is considered to be determinable when proven reserves are determined to exist. A review of each exploration license or field is carried out, at least annually, to confirm whether the Company intends further appraisal activity or to otherwise extract value from the property. When this is no longer the case, the costs are written off. Upon determination of proven reserves, E&E assets attributable to those reserves are first tested for impairment and then reclassified from E&E assets to oil and natural gas properties.
F-10
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
(d) | Resource properties (continued) |
The Company may occasionally enter into joint venture arrangements, whereby the Company will transfer part of an oil and gas interest, as consideration, for an agreement by the transferee to meet certain exploration and evaluation expenditures which would have otherwise been undertaken by the Company. The Company does not record any expenditures made by the transferee. Any cash consideration received from the agreement is credited against the costs previously capitalized to the oil and gas interest given up by the Company, with any excess cash accounted for as a gain on disposal.
Oil and gas properties and other property and equipment costs
Items of property and equipment, which include oil and gas development and production assets, are measured at cost less accumulated depletion and depreciation and accumulated impairment losses.
The initial cost of an asset comprises its purchase price or construction cost, any costs directly attributable to bringing the asset into operation, the initial estimate of the decommissioning obligation and, for qualifying assets, borrowing costs. The purchase price or construction cost is the aggregate amount paid and the fair value of any other consideration given to acquire the asset.
When significant parts of an item of property and equipment, including oil and natural gas interests, have different useful lives, they are accounted for as separate items (major components).
Depletion and Depreciation
Oil and gas development and production assets are depreciated, by significant component, on a unit-of-production basis over proved and probable reserve volumes, taking into account estimated future development costs necessary to bring those reserves into production. Future development costs are estimated by taking into account the level of development required to produce the reserves. These estimates are reviewed by independent reserve engineers at least annually. Changes in reserve estimates are dealt with prospectively. Proved and probable reserves are estimated using independent reserve engineer reports and represent the estimated quantities of oil, natural gas and gas liquids.
Other property and equipment are depreciated based on a declining balance basis, which approximates the estimated useful lives of the asset, at the following rates:
Office furniture and equipment |
20 | % | ||
Computer equipment |
45 | % | ||
Vehicle |
30 | % | ||
Leasehold improvements |
term of lease |
Depreciation methods, useful lives and residual values are reviewed at each reporting date. Other property and equipment are allocated to each of the Companys primary cash-generating units, based on estimated future net revenue, consistent with the recoverable values applied in the most recent impairment test.
Derecognition
The carrying amount of an item of property and equipment is derecognized on disposal, when no beneficial interest is retained, or when no future economic benefits are expected from its use or disposal. The gain or loss arising from derecognition is included in profit or loss when the item is derecognized and is measured as the difference between the net disposal proceeds, if any, and the carrying amount of the item. The date of disposal is the date when the Company is no longer subject to the risks of ownership and is no longer the beneficiary of the rewards of ownership. Where the asset is derecognized, the date of disposal coincides with the date the revenue from the sale of the asset is recognized.
On the disposition of an undivided interest in a property, where an economic benefit remains, the Company recognizes the farm out only on the receipt of consideration by reducing the carrying amount of the related property with any excess recognized in profit or loss of the period.
F-11
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
(d) | Resource properties (continued) |
Major maintenance and repairs
The costs of day-to-day servicing are expensed as incurred. These primarily include the costs of labor, consumables and small parts. Material costs of replaced parts, turnarounds and major inspections are capitalized as it is probable that future economic benefits will be received. The carrying value of a replaced part is derecognized in accordance with the derecognition principles above.
Jointly controlled assets and operations
The Company has certain exploration and production activities that are conducted under joint operating agreements whereby two or more parties jointly control the assets. These financial statements reflect only the Companys share of these jointly controlled assets and, once production commences, a proportionate share of the relevant revenue and related costs.
(e) | Provisions |
A provision is recognized if, as a result of a past event, the Company has a present legal or constructive obligation that can be estimated reliably and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and the risk specific to the liability.
Decommissioning liability
A decommissioning liability is recognized when the Company has a present legal or constructive obligation as a result of past events, it is probable that an outflow of resources will be required to settle the obligation, and a reliable estimate of the amount of obligation can be made. A corresponding amount equivalent to the provision is also recognized as part of the cost of the related asset. The amount recognized is managements estimated cost of decommissioning, discounted to its present value using a risk free rate. Changes in the estimated timing of decommissioning or decommissioning cost estimates are dealt with prospectively by recording an adjustment to the provision and a corresponding adjustment to the related asset unless the change arises from production. The unwinding of the discount on the decommissioning provision is included as a finance cost. Actual costs incurred upon settlement of the decommissioning liability are charged against the provision to the extent the provision was established.
(f) | Earnings (loss) per share |
Basic earnings (loss) per share figures have been calculated using the weighted average number of common shares outstanding during the respective periods.
Diluted earnings (loss) per common share is calculated by dividing the profit or loss applicable to common shares by the sum of the weighted average number of common shares issued and outstanding and all additional common shares that would have been outstanding if potentially dilutive instruments were converted. The diluted earnings (loss) per share figure is equal to that of basic earnings (loss) per share since the effects of options and warrants have been excluded as they are anti-dilutive.
F-12
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
(g) | Share based payments |
Where equity-settled share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Performance vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each reporting date so that, ultimately, the cumulative amount recognized over the vesting period is based on the number of options that will eventually vest. Where equity instruments are granted to employees, they are recorded at the instruments grant date fair value.
Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period.
Where equity instruments are granted to non-employees, they are recorded at the fair value of the goods or services received in profit or loss, unless they are related to the issuance of shares. Amounts related to the issuance of shares are recorded as a reduction of share capital.
When the value of goods or services received in exchange for the share-based payment to non-employees cannot be reliably estimated, the fair value of the share-based payment is measured by use of a valuation model to measure the value of the equity instruments issued. The expected life used in the model is adjusted, based on managements best estimate, for the effects of non-transferability, exercise restrictions, and behavioural considerations.
All equity-settled share based payments are reflected in contributed surplus, until exercised. Upon exercise, shares are issued from treasury and the amount reflected in contributed surplus is credited to share capital along with any consideration received.
Where a grant of options is cancelled or settled during the vesting period, excluding forfeitures when vesting conditions are not satisfied, the Company immediately accounts for the cancellation as an acceleration of vesting and recognizes the amount that otherwise would have been recognized for services received over the remainder of the vesting period. Any payment made to the employee on the cancellation is accounted for as the repurchase of an equity interest except to the extent the payment exceeds the fair value of the equity instrument granted, measured at the repurchase date. Any such excess is recognized as an expense.
(h) | Revenue recognition |
Revenue from the sale of oil and petroleum products is recognized when the significant risks and rewards of ownership have been transferred, which is when title passes to the customer. This generally occurs when the product is physically transferred into a vessel, pipe or other delivery mechanism. Revenue is stated after deducting sales taxes, excise duties and similar levies.
Revenue from the production of oil and natural gas in which the Company has an interest with other producers is recognized based on the Companys working interest and the terms of the relevant production sharing contracts.
F-13
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
(i) | Financial instruments |
Financial assets
Financial assets are classified as one of the following categories. All transactions related to financial instruments are recorded on a trade date basis. The Companys accounting policy for each category is as follows:
Loans and receivables
These assets are non-derivative financial assets resulting from the delivery of cash or other assets by a lender to a borrower in return for a promise to repay on a specified date or dates, or on demand. They are initially recognized at fair value plus transaction costs that are directly attributable to their acquisition or issue and subsequently carried at amortized cost, using the effective interest rate method, less any impairment losses. Amortized cost is calculated taking into account any discount or premium on acquisition and includes fees that are an integral part of the effective interest rate and transaction costs. Gains and losses are recognized in profit or loss when the loans and receivables are derecognized or impaired, as well as through the amortization process. The Companys loans and receivables comprise cash and cash equivalents and accounts and other receivables.
Held-to-maturity investments
Held to maturity investments are initially measured at fair value and are subsequently measured at amortized cost using the effective interest rate method, less any impairment losses. The Company does not currently have any held-to-maturity investments.
Available-for-sale assets
Available-for-sale assets are measured at fair value, with unrealized gains and losses recorded in other comprehensive income (loss) until the asset is realized or impairment is viewed as other than temporary, at which time they will be recorded in profit or loss. The Company does not currently have any available-for-sale assets.
Financial assets at fair value through profit or loss
An instrument is classified at fair value through profit or loss if it is held for trading or is designated as such upon initial recognition. Financial instruments are designated at fair value through profit or loss if the Company manages such investments and makes purchase and sale decisions based on their fair value in accordance with the Companys risk management or investment strategy. Upon initial recognition, attributable transaction costs are recognized in profit or loss when incurred. Financial instruments at fair value through profit or loss are measured at fair value, and changes therein are recognized in profit or loss. The Company does not have any financial assets at fair value through profit or loss.
Financial liabilities
Financial liabilities are classified as either fair value through profit or loss or other financial liabilities, based on the purpose for which the liability was incurred.
The Companys other financial liabilities comprise accounts payable and accrued liabilities, line of credit and financial contract liabilities. These liabilities are initially recognized at fair value, net of any transaction costs directly attributable to the issuance of the instrument and subsequently carried at amortized cost using the effective interest rate method, which ensures that any interest expense over the period of repayment is at a constant rate on the balance of the liability carried in the balance sheet. Interest expense in this context includes initial transaction costs and premiums payable on redemption, as well as any interest or coupon payable while the liability is outstanding. Any revision to the amount or timing of cash flows related to an instrument is reflected in its carrying amount by computing the present value of the revised cash flows at the instruments initial effective interest rate. The change in carrying amount is reflected in profit or loss of the period. Accounts payable represent liabilities for goods and services provided to the Company prior to the end of the period which are unpaid. Trade payable amounts are unsecured and are usually paid within 30 days of recognition.
Financial liabilities are classified as held-for-trading if they are acquired for the purpose of selling in the near term. Derivatives are also categorized as held for trading unless they are designated as hedges.
F-14
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
(i) | Financial instruments (continued) |
The Company has derivative financial instruments in the form of warrants issued in US dollars and contracts entered into to manage its exposure to volatility in commodity prices. These commodity contracts are not used for trading or other speculative purposes. Such derivative financial instruments are initially recognized at fair value at the date at which the derivatives are issued and are subsequently re-measured at fair value. These derivatives do not qualify for hedge accounting and changes in fair value are recognized immediately in profit and loss. The Company does not have any further derivative instruments.
As warrants are exercised, immediately before exercise, the liability on these exercised warrants is re-measured and the valuation change is recorded in the consolidated statement of comprehensive income (loss). Upon exercise, the re-measured warrant liability on these exercised warrants is eliminated and there is an offsetting entry to share capital. At each reporting period, for those outstanding warrants, the liability change between reporting periods is recorded in the consolidated statement of comprehensive income (loss).
Financial instrument measurement
If the market value for a financial instrument is not active the Company establishes fair value by using a valuation technique. Valuation techniques include using recent arms length market transaction between knowledgable, willing parties, if available, reference to the current fair value of another instrument that is substantially the same, discounted cash flow analysis and option pricing models. The fair value of a financial instrument will be based on one or more factors that may include the time value of money, credit risk, commodity prices, equity prices, volatility, servicing costs and other factors.
(j) | Impairment |
Impairment of financial assets
At each reporting date, the Company assesses whether there is objective evidence that a financial asset is impaired. If such evidence exists, the Company recognizes an impairment loss, as follows:
Financial assets carried at amortized cost: The loss is the difference between the amortized cost of the loan or receivable and the present value of the estimated future cash flows, discounted using the instruments original effective interest rate. The carrying amount of the asset is reduced by this amount either directly or indirectly through the use of an allowance account.
Impairment losses on financial assets carried at amortized cost are reversed in subsequent periods if the amount of the loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognized.
Non-financial assets
For the purpose of impairment testing, assets are grouped together in CGUs, which are the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or groups of assets. The carrying value of long-term assets is reviewed at each period for indicators that the carrying value of an asset or a CGU may not be recoverable. The Company uses geographical proximity, geological similarities, analysis of shared infrastructure, commodity type, assessment of exposure to market risks and materiality to define its CGUs. If indicators of impairment exist, the recoverable amount of the asset or CGU is estimated. If the carrying value of the asset or CGU exceeds the recoverable amount, the asset or CGU is written down with an impairment recognized in profit or loss.
The recoverable amount of an asset or CGU is the greater of its value in use and its fair value less costs to sell. Fair value is determined to be the amount for which the asset could be sold in an arms length transaction. For resource properties, fair value less costs to sell may be determined by using discounted future net cash flows of proved and probable reserves using forecast prices and costs. Value in use is determined by estimating the net present value of future net cash flows expected from the continued use of the asset or CGU. Refer to note 3(d) for more details.
F-15
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
(j) | Impairment (continued) |
Impairment losses recognized in prior years are assessed at each reporting date for any indication that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimate used to determine the recoverable amount. An impairment loss is reversed only to the extent that the assets carrying amount does not exceed the carrying amount that would have been determined, net of depletion and depreciation, if no impairment loss had been recognized.
(k) | Taxes |
Income taxes
Income tax expense comprises current and deferred tax. Income tax expense is recognized in profit or loss except to the extent that it relates to items recognized directly in equity, in which case it is recognized in equity.
Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years.
Deferred tax is recognized for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred tax is not recognized on temporary differences on the initial recognition of assets or liabilities in a transaction that is not a business combination and affects neither accounting profit nor taxable profit. In addition, deferred tax is not recognized for taxable temporary differences arising on the initial recognition of goodwill. Deferred tax is measured at the tax rates that are expected to be applied to temporary differences when the asset is realized or the liability is settled, based on the laws that have been enacted or substantively enacted by the reporting date. Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset, and they relate to income taxes levied by the same tax authority on the same taxable entity, or on different tax entities, when they intend to settle current tax liabilities and assets on a net basis or their tax assets and liabilities will be realized simultaneously.
A deferred tax asset is recognized to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilized. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realized.
Production taxes
Royalties, resource rent taxes and revenue-based taxes are accounted for under International Accounting Standards (IAS) 12 when they have characteristics of an income tax. This is considered to be the case when they are imposed under Government authority and the amount is payable based on taxable income, rather than based on quantity produced or as a percentage of revenue, after adjustment for temporary differences. For such arrangements, current and deferred tax is provided on the same basis as described above for other forms of taxation. Obligations arising from royalty arrangements that do not satisfy these criteria are recognized as a reduction of revenues.
(l) | Share capital |
The Companys common shares, stock options, share purchase warrants and flow-through shares are classified as equity instruments only to the extent that they do not meet the definition of a financial liability or financial asset. Incremental costs directly attributable to the issue of equity instruments are shown in equity as a deduction, net of tax, from the proceeds.
F-16
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
(m) | Flow-through shares |
The Company will from time to time, issue flow-through common shares to finance a significant portion of its exploration program. Pursuant to the terms of the flow-through share agreements, these shares transfer the tax deductibility of qualifying resource expenditures to investors. On issuance, the Company separates the flow-through share into i) a flow-through share premium, equal to the estimated premium, if any, investors pay for the flow-through feature, which is recognized as a liability and; ii) share capital. Upon expenditures being incurred, the Company derecognizes the liability and recognizes a deferred tax liability for the amount of tax reduction renounced to the shareholders. The premium is recognized as deferred income tax recovery and the related deferred tax is recognized as a tax provision. To the extent that the Company has available tax pools for which the benefit has not been previously recognized, that are probable to be utilized, a deferred income tax recovery is recognized at the time of renunciation of the tax pools. The Company may also be subject to a Part XII.6 tax on flow-through proceeds renounced under the Look-back Rule, in accordance with Government of Canada flow-through regulations. When applicable, this tax is accrued as a financial expense until paid.
(n) | Borrowing costs |
Borrowing costs directly associated with the acquisition, construction or production of a qualifying asset are capitalized when a substantial period of time is required to make the asset ready for its intended use. To the extent general borrowings are used for the purpose of obtaining a qualifying asset, the related costs are capitalized based on the weighted average of the borrowing costs applicable to the total outstanding borrowings in the period other than those made specifically for the purpose of the acquisition, construction or production of a qualifying asset. All other borrowing costs are recognized as an expense in the period in which they are incurred.
(o) | Future accounting pronouncements |
Certain pronouncements were issued by the International Accounting Standards Board (IASB) or the International Financial Reporting Interpretations Committee (IFRIC) that are mandatory for accounting periods beginning after January 1, 2013 or later periods.
The following new standards, amendments and interpretations, have not been early adopted in these consolidated annual financial statements. The Company is currently assessing the impact, if any, of this new guidance on the Companys future results and financial position:
|
IFRS 7 Financial Instruments: Disclosures, which requires disclosure of both gross and net information about financial instruments eligible for offset in the balance sheet and financial instruments subject to master netting arrangements. Concurrent with the amendments to IFRS 7, the IASB also amended IAS 32, Financial Instruments: Presentation to clarify the existing requirements for offsetting financial instruments in the balance sheet. The amendments to IAS 32 are effective as of January 1, 2014. |
|
IFRS 9 Financial Instruments is part of the IASBs wider project to replace IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 retains but simplifies the mixed measurement model and establishes two primary measurement categories for financial assets: amortized cost and fair value. The basis of classification depends on the entitys business model and the contractual cash flow characteristics of the financial asset. The standard is effective for annual periods beginning on or after January 1, 2015. |
|
IFRS 10 Consolidated Financial Statements is the result of the IASBs project to replace Standing Interpretations Committee 12, Consolidation - Special Purpose Entities and the consolidation requirements of IAS 27, Consolidated and Separate Financial Statements. The new standard eliminates the current risk and rewards approach and establishes control as the single basis for determining the consolidation of an entity. The standard is effective for annual periods beginning on or after January 1, 2013. |
F-17
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
(o) | Future accounting pronouncements (continued) |
|
IFRS 11 Joint Arrangements is the result of the IASBs project to replace IAS 31, Interests in Joint Ventures. The new standard redefines joint operations and joint ventures and requires joint operations to be proportionately consolidated and joint ventures to be equity accounted. Under IAS 31, joint ventures could be proportionately consolidated. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRS 12 Disclosure of Interests in Other Entities outlines the required disclosures for interests in subsidiaries and joint arrangements. The new disclosures require information that will assist financial statement users to evaluate the nature, risks and financial effects associated with an entitys interests in subsidiaries and joint arrangements. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRS 13 Fair Value Measurement defines fair value, requires disclosures about fair value measurements and provides a framework for measuring fair value when it is required or permitted within the IFRS standards. The standard is effective for annual periods beginning on or after January 1, 2013. |
|
IFRIC 20 Stripping costs in the production phase of a mine, IFRIC 20 clarifies the requirements for accounting for the costs of the stripping activity in the production phase when two benefits accrue: (i) unusable ore that can be used to produce inventory and (ii) improved access to further quantities of material that will be mined in future periods. IFRIC 20 is effective for annual periods beginning on or after January 1, 2013 with earlier application permitted and includes guidance on transition for pre-existing stripping assets. |
|
IAS 1, Presentation of Financial Statements was amended in June 2011. This standard requires companies preparing financial statements under IFRS to group items within Other Comprehensive Income (OCI) that may be reclassified to the profit or loss. The amendments also reaffirm existing requirements that items in OCI and profit or loss should be presented as either a single statement or two consecutive statements. The amendments to IAS 1 are effective as of January 1, 2013. |
|
IAS 28 Investments in Associates and Joint Ventures, prescribes the accounting for investments in associates and sets out the requirements for the application of the equity method when accounting for investments in associates and joint ventures. IAS 28 applies to all entities that are investors with joint control of, or significant influence over, an investee (associate or joint venture). The standard is effective for annual periods beginning on or after January 1, 2013. |
NOTE 4 CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS
The Company makes estimates and assumptions about the future that affect the reported amounts of assets and liabilities. Estimates and judgments are continually evaluated based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. In the future, actual experience may differ from these estimates and assumptions.
The effect of a change in an accounting estimate is recognized prospectively by including it in profit or loss in the period of the change, if the change affects that period only; or in the period of the change and future periods, if the change affects both.
F-18
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 4 CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS (continued)
Information about critical judgments in applying accounting policies that have the most significant risk of causing material adjustment to the carrying amounts of assets and liabilities recognized in the consolidated annual financial statements within the next financial year are discussed below:
Decommissioning liability
Decommissioning liabilities have been recognized based on the Companys internal estimates. Assumptions, based on the current economic environment, have been made which management believes are a reasonable basis upon which to estimate the future liability. These estimates take into account any material changes to the assumptions that occur when reviewed regularly by management. Estimates are reviewed at least annually and are based on current regulatory requirements. Significant changes in estimates of contamination, restoration standards and techniques will result in changes to provisions from period to period. Actual decommissioning costs will ultimately depend on future market prices for the decommissioning costs which will reflect the market conditions at the time the decommissioning costs are actually incurred. The final cost of the currently recognized decommissioning provisions may be higher or lower than currently provided for.
Exploration and evaluation expenditure
The application of the Companys accounting policy for exploration and evaluation expenditure requires judgment in determining whether it is likely that future economic benefits will flow to the Company, which is based on assumptions about future events or circumstances. Estimates and assumptions made may change if new information becomes available. If, after the expenditure is capitalized, information becomes available suggesting that the recovery of the expenditure is unlikely, the amount capitalized is written off in profit or loss in the period the new information becomes available.
Income taxes
The Company recognizes the net future tax benefit related to deferred tax assets to the extent that it is probable that the deductible temporary differences will reverse in the foreseeable future. Assessing the recoverability of deferred tax assets requires the Company to make significant estimates related to expectations of future taxable income. Estimates of future taxable income are based on forecast cash flows from operations and the application of existing tax laws in each jurisdiction. To the extent that future cash flows and taxable income differ significantly from estimates, the ability of the Company to realize the net deferred tax assets recorded at the reporting date could be impacted. Additionally, future changes in tax laws in the jurisdictions in which the Company operates could limit the ability of the Company to obtain tax deductions in future periods. All tax filings are subject to audit and potential reassessment. Accordingly, the actual income tax liability may differ significantly from the estimated and recorded amounts.
Share-based payment transactions
The Company measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. Estimating fair value for share-based payment transactions requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires determining the most appropriate inputs to the valuation model including the expected life of the share option, volatility and dividend yield.
Impairment
A CGU is defined as the lowest grouping of integrated assets that generate identifiable cash inflows that are largely independent of the cash inflows of other assets or groups of assets. The allocation of assets into CGUs requires significant judgment and interpretations with respect to the integration between assets, the existence of active markets, similar exposure to market risks, shared infrastructures, and the way in which management monitors the operations. The recoverable amounts of CGUs and individual assets have been determined based on the higher of fair value less costs to sell or value-in-use calculations. The key assumptions the Company uses in estimating future cash flows for recoverable amounts are anticipated future commodity prices, expected production volumes and future operating and development costs. Changes to these assumptions will affect the recoverable amounts of CGUs and individual assets and may then require a material adjustment to their related carrying value. At December 31, 2012, the Company has two CGUs in Canada (Drake/Woodrush and Saddle Hills) and two CGUs in the United States (Kokopelli and South Rangely).
F-19
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 4 CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS (continued)
Financial instrument
When estimating the fair value of financial instruments, the Company uses third-party models and valuation methodologies that utilize observable market data. In addition to market information, the Company incorporates transaction specific details that market participants would utilize in a fair value measurement, including the impact of non-performance risk.
Reserves
The estimate of reserves is used in forecasting the recoverability and economic viability of the Companys oil and gas properties, and in the depletion and impairment calculations. The process of estimating reserves is complex and requires significant interpretation and judgment. It is affected by economic conditions, production, operating and development activities, and is performed using available geological, geophysical, engineering, and economic data. Reserves are evaluated at least annually by the Companys independent reserve evaluators and updates to those reserves, if any, are estimated internally. Future development costs are estimated using assumptions as to the number of wells required to produce the commercial reserves, the cost of such wells and associated production facilities and other capital costs.
NOTE 5 EXPLORATION AND EVALUATION (E&E) ASSETS
Canadian
Uranium Properties |
Canadian Oil
and Gas Interests |
United States
Oil and Gas Interests |
Total | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Cost: |
||||||||||||||||
Balance at January 1, 2011 |
533,085 | 41,060 | 27,500,879 | 28,075,024 | ||||||||||||
Additions |
| 22,727 | 966,980 | 989,707 | ||||||||||||
Transfers to property and equipment (Note 6) |
| | (1,352,620 | ) | (1,352,620 | ) | ||||||||||
Change in decommissioning provision |
| 9,246 | | 9,246 | ||||||||||||
Disposals |
| (1,481 | ) | | (1,481 | ) | ||||||||||
Foreign currency translation and other |
| | 657,088 | 657,088 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2011 |
533,085 | 71,552 | 27,772,327 | 28,376,964 | ||||||||||||
Additions |
| 2,488 | 314,928 | 317,416 | ||||||||||||
Change in decommissioning provision |
| (23,298 | ) | | (23,298 | ) | ||||||||||
Disposals |
| | (2,132,074 | ) | (2,132,074 | ) | ||||||||||
Foreign currency translation and other |
| (28,240 | ) | (492,498 | ) | (520,738 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2012 |
533,085 | 22,502 | 25,462,683 | 26,018,270 | ||||||||||||
|
|
|
|
|
|
|
|
F-20
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 5 EXPLORATION AND EVALUATION (E&E) ASSETS (continued)
Canadian
Uranium Properties |
Canadian Oil
and Gas Interests |
United States
Oil and Gas Interests |
Total | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Accumulated impairment losses: |
||||||||||||||||
Balance at January 1, 2011 |
(9,880 | ) | | (17,807,885 | ) | (17,817,765 | ) | |||||||||
Impairment losses (Note 7) |
| | (4,886,261 | ) | (4,886,261 | ) | ||||||||||
Foreign currency translation and other |
| | (390,286 | ) | (390,286 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2011 |
(9,880 | ) | | (23,084,432 | ) | (23,094,312 | ) | |||||||||
Impairment losses (Note 7) |
(261,000 | ) | | (1,244,731 | ) | (1,505,731 | ) | |||||||||
Disposals |
| | 2,083,245 | 2,083,245 | ||||||||||||
Foreign currency translation and other |
| | 387,638 | 387,638 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2012 |
(270,880 | ) | | (21,858,280 | ) | (22,129,160 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Canadian
Uranium Properties |
Canadian Oil
and Gas Interests |
United States
Oil and Gas Interests |
Total | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Carrying amounts: |
||||||||||||||||
At December 31, 2011 |
523,205 | 71,552 | 4,687,895 | 5,282,652 | ||||||||||||
At December 31, 2012 |
262,205 | 22,502 | 3,604,403 | 3,889,110 |
Exploration and evaluation (E&E) assets consist of the Companys exploration projects which are pending the determination of proven reserves.
United States Exploration and Evaluation Properties
As at December 31, 2012, the Company holds oil and gas leases in the Piceance, Parados and Uinta Basins in the US Rocky Mountains, of which a portion was classified as E&E assets.
During the year ended December 31, 2012, the Company sold its working interests in certain oil and gas leases in the areas of Colorado and Utah to unrelated third parties for gross proceeds of $351,078 (US$352,306).
During the year ended December 31, 2012, the Company capitalized $103,547 (December 31, 2011 - $38,257) of general and administrative costs related to its US oil and gas interests.
The E&E asset impairment is $1,244,731, $4,886,261 and $822,015 for the year ended December 31, 2012, December 31, 2011 and December 31, 2010, respectively. The impairment was recognized upon a review of each exploration license or field, carried out, at least annually, to confirm whether the Company intends further appraisal activity or to otherwise extract value from the property. The impairment was recognized based on the difference between the carrying value of the assets and their recoverable amounts. The recoverable amount was the higher of fair value less costs to sell or value in use. The fair value was estimated based on comparable market prices for which the asset could be sold in an arms length transaction less estimated costs to sell. There was no recoverable amount on expired leases.
F-21
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 6 PROPERTY AND EQUIPMENT
Canadian Oil
and Gas Interests |
United States
Oil and Gas Interests |
Corporate and
Other Assets |
Total | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Cost: |
||||||||||||||||
Balance at January 1, 2011 |
16,191,797 | 1,695,655 | 298,057 | 18,185,509 | ||||||||||||
Additions |
6,457,404 | 866,097 | 28,867 | 7,352,368 | ||||||||||||
Transfers from exploration and evaluation assets |
| 1,352,620 | | 1,352,620 | ||||||||||||
Change in decommissioning provision |
500,284 | 121,030 | | 621,314 | ||||||||||||
Disposals |
| | (2,407 | ) | (2,407 | ) | ||||||||||
Foreign currency translation and other |
| 40,372 | 1,395 | 41,767 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2011 |
23,149,485 | 4,075,774 | 325,912 | 27,551,171 | ||||||||||||
Additions |
1,420,285 | 9,074,706 | 6,718 | 10,501,709 | ||||||||||||
Change in decommissioning provision |
130,694 | (658 | ) | | 130,036 | |||||||||||
Disposals |
| | (16,957 | ) | (16,957 | ) | ||||||||||
Foreign currency translation and other |
| (74,030 | ) | (1,664 | ) | (75,694 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2012 |
24,700,464 | 13,075,792 | 314,009 | 38,090,265 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Canadian Oil
and Gas Interests |
United States
Oil and Gas Interests |
Corporate and
Other Assets |
Total | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Accumulated amortization, depletion and impairment losses: |
||||||||||||||||
Balance at January 1, 2011 |
(3,814,045 | ) | | (196,483 | ) | (4,010,528 | ) | |||||||||
Amortization and depletion (Note 7) |
(2,366,156 | ) | | (37,198 | ) | (2,403,354 | ) | |||||||||
Impairment losses (Note 7) |
(937,939 | ) | (424,078 | ) | | (1,362,017 | ) | |||||||||
Disposals |
| | 1,169 | 1,169 | ||||||||||||
Foreign currency translation and other |
| (15,832 | ) | (712 | ) | (16,544 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2011 |
(7,118,140 | ) | (439,910 | ) | (233,224 | ) | (7,791,274 | ) | ||||||||
Amortization and depletion (Note 7) |
(2,736,968 | ) | | (29,411 | ) | (2,766,379 | ) | |||||||||
Impairment losses (Note 7) |
(4,912,572 | ) | (1,491,341 | ) | | (6,403,913 | ) | |||||||||
Disposals |
| | 10,055 | 10,055 | ||||||||||||
Foreign currency translation and other |
| 4,295 | 824 | 5,119 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2012 |
(14,767,680 | ) | (1,926,956 | ) | (251,756 | ) | (16,946,392 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Canadian Oil
and Gas Interests |
United States
Oil and Gas Interests |
Corporate and
Other Assets |
Total | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Carrying amounts: |
||||||||||||||||
At December 31, 2011 |
16,031,345 | 3,635,864 | 92,688 | 19,759,897 | ||||||||||||
At December 31, 2012 |
9,932,784 | 11,148,836 | 62,253 | 21,143,873 |
F-22
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 6 PROPERTY AND EQUIPMENT (continued)
Canadian Oil and Gas Interests
At December 31, 2012, the Company had 5 property leases held on its behalf by a third party.
Amortization and depletion is computed using the unit of production method by reference to the total production for the CGU over the estimated net proven reserves of oil and gas for the CGU determined by independent consultants. The calculation of amortization and depletion for the year ended December 31, 2012 included estimated future development costs of $Nil (December 31, 2011 - $Nil; December 31, 2010 - $3,970,000) associated with the development of proved undeveloped reserves. There was no depletion on US properties during the year as US properties were not tied into production as of December 31, 2012.
During the year ended December 31, 2012, the Company capitalized $1,625 (December 31, 2011 - $87,424) of general and administrative costs related to its Canadian oil and gas interests.
At December 31, 2012, the Company performed an impairment test on certain oil and gas interests to assess the recoverable value of these properties when indicators of impairment were present.
The Developed and Proved (D&P) asset impairment is $4,912,572, $937,939 and $360,268 for the year ended December 31, 2012, December 31, 2011 and December 31, 2010, respectively. The impairment was recognized because the carrying value of certain cash generating units exceeded the recoverable amount. The impairment was recognized based on the difference between the carrying value of cash generating unit and their recoverable amounts. The recoverable amount was the higher of fair value less costs to sell or value in use. The fair value was estimated based on observable market prices for which the asset could be sold in a comparable arms length transaction, less estimated costs to sell.
The benchmark prices on which the December 31, 2012 impairment indicators were assessed are as follows:
United States Oil and Gas Interests
During the year ended December 31, 2012, the Company capitalized $538,634 (December 31, 2011$617,090) of general and administrative costs related to its US oil and gas interests. During fiscal 2012 and 2011, the Company did not have any production from its US oil and gas interests and accordingly did not deplete any of its US oil and gas interests.
The D&P asset impairment is $1,491,341, $424,078 and nil for the year ended December 31, 2012, December 31, 2011 and December 31, 2010, respectively. The impairment was recognized upon a review of each exploration license or field, carried out, at least annually, to confirm whether the Company intends further appraisal activity or to otherwise extract value from the property. The impairment was recognized based on the difference between the carrying value of the assets and their recoverable amounts. The recoverable amount was the higher of fair value less costs to sell or value in use. Value in use was determined using cash flows discounted at 13%.
F-23
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 6 PROPERTY AND EQUIPMENT (continued)
The benchmark prices on which the December 31, 2012 impairment indicators were assessed are as follows:
Natural gas
(Henry Hub) US$ / mmbtu |
||||
2013 |
2.33 | |||
2014 |
2.81 | |||
2015 |
3.02 | |||
2016 |
3.21 | |||
2017 |
3.46 | |||
2018 |
3.64 | |||
2019 |
3.75 | |||
2020 |
4.00 | |||
2021 |
4.26 | |||
2022 |
4.52 | |||
2023 |
4.82 | |||
2024 |
5.11 | |||
2025 and thereafter |
5.46 |
* | At December 31, 2012, the US$ to CAD$ exchange rate was 0.9949. |
NOTE 7 AMORTIZATION, DEPLETION AND IMPAIRMENT LOSSES
Year ended December 31 | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
$ | $ | $ | ||||||||||
Exploration and Evaluation Assets (E&E assets) |
||||||||||||
Impairment losses (Note 5) |
1,505,731 | 4,886,261 | 831,895 | |||||||||
Property and Equipment (D&P assets) |
||||||||||||
Amortization and depletion (Note 6) |
2,766,379 | 2,403,354 | 3,492,704 | |||||||||
Impairment losses (Note 6) |
6,403,913 | 1,362,017 | 360,268 | |||||||||
|
|
|
|
|
|
|||||||
10,676,023 | 8,651,632 | 4,684,867 | ||||||||||
|
|
|
|
|
|
NOTE 8 BANK LINE OF CREDIT
On December 31, 2012, DEAL had a $6,700,000 revolving operating demand loan (line of credit) including a letter of credit facility to a maximum of $600,000. The line of credit bore interest at Prime + 1% (total 4% per annum) and was collateralized by a $10,000,000 debenture over all assets of DEAL and a $10,000,000 guarantee from Dejour Energy Inc. At December 31, 2012, a total of $5,956,749 was outstanding on this facility.
Under the terms of the facility, DEAL was required to maintain a working capital ratio of greater than 1:1 at all times. The working capital ratio is defined as the ration of (i) current assets (including any undrawn and authorized availability under the facility) less unrealized hedging gains to (ii) current liabilities (excluding the current portion of outstanding balances of the facility) less unrealized hedging losses. At December 31, 2012 the Company was in compliance with the working capital ratio requirement.
F-24
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 8 BANK LINE OF CREDIT (continued)
On March 28, 2013, DEAL signed a new Commitment Letter with the Bank to renew its $5,950,000 (December 31, 2012 - $5,956,749) revolving operating demand loan under the following terms and conditions:
(a) | Credit Facility A - Revolving Operating Demand Loan - $3,700,000, to be used for general corporate purposes, ongoing operations, capital expenditures, and acquisition of additional petroleum and natural gas assets. Interest on Credit Facility A is at Prime +1% payable monthly and all amounts outstanding are payable on demand any time, and |
(b) | Credit Facility B - Non-Revolving Demand Loan - $2,250,000. Interest on Credit Facility B is at Prime + 3 1/2% payable monthly. Monthly principal payments of $200,000 are due and payable commencing March 26, 2013 with all amounts outstanding under Credit Facility B ($1,450,000) due and payable in full on June 30, 2013. |
Collateral for Credit Facilities A and B (the Credit Facilities) is provided by a $10,000,000 first floating charge over all the assets of DEAL, a general assignment of DEALS book debts, a $10,000,000 debenture with a first floating charge over all the assets of the Company and an unlimited guarantee provided by Dejour USA. The Credit Facilities are subject to bank renewal on or before June 30, 2013.
Prior to each advance under the Credit Facilities, DEAL is required to (i) provide the Bank with certain additional security required by the Bank; (ii) satisfy the Bank that no further default or event of default exists and that no material adverse effect has occurred with respect to DEAL, any guarantor or the collateral; (iii) satisfy the Bank that all representations and warranties of DEAL and all guarantors are true and correct; and (iv) execute any other document that may be reasonably requested by the Bank.
Further, in the event the Company accesses the debt or equity markets to source cash during the period from March 26, 2013 to June 30, 2013, or sells certain assets for cash, then the proceeds will be applied as follows: (i) full repayment of the balance outstanding under Credit Facility B on or before June 30, 2013 and (ii) a shortfall, if any, between the amount of Credit Facility A at June 30, 2013 and the underlying value of the lenders collateral at that date.
Under the terms of the facility, DEAL is required to maintain an adjusted working capital ratio (as described above) of greater than 1:1 at all times.
NOTE 9 WARRANT LIABILITY
Warrants that have their exercise prices denominated in currencies other than the Companys functional currency of Canadian dollars, other than agents warrants, are accounted for as derivative financial liabilities. These warrants are recorded at the fair value at each reporting date with the change in fair value for the period recorded in profit or loss for the period.
# | $ | |||||||
Balance at January 1, 2010 |
8,075,000 | 1,160,859 | ||||||
Change in fair value |
| (68,097 | ) | |||||
|
|
|
|
|||||
Balance at December 31, 2010 |
8,075,000 | 1,092,762 | ||||||
Granted, investor warrants |
5,505,002 | 310,616 | ||||||
Exercise of warrants value reallocation |
(3,460,418 | ) | (738,548 | ) | ||||
Change in fair value |
| 1,580,380 | ||||||
|
|
|
|
|||||
Balance at December 31, 2011 |
10,119,584 | 2,245,210 | ||||||
Granted, investor warrants |
13,597,729 | 1,307,653 | ||||||
Exercise of warrants value reallocation (Note 12) |
(2,419,584 | ) | (285,689 | ) | ||||
Change in fair value |
| (1,842,087 | ) | |||||
|
|
|
|
|||||
Balance at December 31, 2012 |
21,297,729 | 1,425,087 | ||||||
|
|
|
|
F-25
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 9 WARRANT LIABILITY (continued)
As described in Note 12, in June 2012, the Company issued 13,597,729 investor warrants each of which entitles the holder to purchase one common share of the Company at an exercise price of US$0.40 beginning 6 months from the date of issuance until June 4, 2017. The fair value of these granted investor warrants were estimated using the Hull-White Trinomial option pricing model under the following weighted average inputs:
As at |
December 31,
2012 |
June 4,
2012 |
December 31,
2011 |
|||||||||
Exercise price |
US$ | 0.40 | US$ | 0.40 | US$ | 0.39 | ||||||
Share price |
US$ | 0.22 | US$ | 0.24 | US$ | 0.52 | ||||||
Expected volatility |
85 | % | 91 | % | 83 | % | ||||||
Expected life |
3.55 years | 5 year | 2.29 years | |||||||||
Dividends |
0.0 | % | 0.0 | % | 0.0 | % | ||||||
Risk-free interest rate |
0.5 | % | 0.7 | % | 0.3 | % |
During the year ended December 31, 2012, 2,419,584 US$ warrants were exercised (December 31, 2011 - 3,460,418).
NOTE 10 DECOMMISSIONING LIABILITY
The total decommissioning liabilities were estimated based on the Companys net ownership interest in all wells and facilities, the estimated cost to abandon and reclaim the wells and facilities and the estimated timing of the cost to be incurred in future periods. The Company estimated the total undiscounted amount of the cash flows required to settle the decommissioning liabilities as at December 31, 2012 to be approximately $1,928,000 (December 31, 2011 - $1,635,000). These decommissioning liabilities are expected to be settled over the next 20 years with the majority of costs incurred between 2016 and 2030.
Canadian
Oil and Gas Properties (1) |
United States
Oil and Gas Properties (1) |
Total | ||||||||||
$ | $ | $ | ||||||||||
Balance at January 1, 2011 |
706,082 | | 706,082 | |||||||||
Liabilities incurred during the year |
231,767 | 118,567 | 350,334 | |||||||||
Change in estimated future cash flows |
277,764 | 2,463 | 280,227 | |||||||||
Actual costs incurred |
(18,332 | ) | | (18,332 | ) | |||||||
Unwinding of discount |
19,642 | 900 | 20,542 | |||||||||
|
|
|
|
|
|
|||||||
Balance at December 31, 2011 |
1,216,923 | 121,930 | 1,338,853 | |||||||||
Change in estimated future cash flows |
107,400 | (688 | ) | 106,712 | ||||||||
Disposals |
(34,363 | ) | | (34,363 | ) | |||||||
Actual costs incurred and other |
(4,256 | ) | (2,661 | ) | (6,917 | ) | ||||||
Unwinding of discount |
22,478 | 2,165 | 24,643 | |||||||||
|
|
|
|
|
|
|||||||
Balance at December 31, 2012 |
1,308,182 | 120,746 | 1,428,928 | |||||||||
|
|
|
|
|
|
(1) |
relates to property and equipment (note 6) |
F-26
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 10 DECOMMISSIONING LIABILITY (continued)
The present value of the decommissioning liability was calculated using the following weighted average inputs:
Canadian Oil
and Gas Properties |
United States
Oil and Gas Properties |
|||||||
As at December 31, 2012: |
||||||||
Discount rate |
1.72 | % | 1.82 | % | ||||
Inflation rate |
2.50 | % | 2.50 | % | ||||
As at December 31, 2011: |
||||||||
Discount rate |
1.67 | % | 1.72 | % | ||||
Inflation rate |
2.00 | % | 2.00 | % |
NOTE 11 FINANCIAL CONTRACT LIABILITY
On December 31, 2012, Dejour USA entered into a financial contract with an unrelated U.S. oil and gas drilling fund (Drilling Fund) to drill up to three wells and complete up to four wells (the Tranche 1 Wells) in the State of Colorado. By agreement:
(a) | Dejour USA contributed four natural gas well spacing units, including one drilled and cased well with a cost of US$1,147,779; |
(b) | The Drilling Fund contributed US$6,500,000 cash directly to a related party drilling company as prepaid drilling costs; |
(c) | Dejour USA will earn a before payout working interest of 10% to 14% and an after payout working interest of 28% to 39% in the net operating profits from the Tranche 1 Wells based on the actual cash invested in the drilling program; |
(d) | The Drilling Fund has the right to require that Dejour USA purchase the Drilling Funds entire working interest in the Tranche 1 Wells 36 months after the commencement of production from the initial Tranche 1 Well. In the event the Drilling Fund exercises its right, the purchase price to be paid by Dejour USA will equal 75% of the Drilling Funds actual investment less 75% of the Drilling Funds share of working interest net profits from the Tranche 1 Wells, if any, for the 36-month period, plus a top-up amount so that the Drilling Fund earns a minimum 8% return, compounded annually and applied on a monthly basis, on 75% of its original investment over the 36-month period; and |
(e) | The Drilling Fund has the right to require Dejour USA to purchase all of the Drilling Funds interest in the Tranche 1 Wells if at any time Dejour USA plans to divest itself of greater than 51% of its Working Interest in the Tranche 1 Wells and resigns as Operator (a Change of Control Event). The purchase price is equal to the future net profit from the Proven and Probable Reserves attributable to the Drilling Funds working interest in the Tranche 1 Wells, discounted at 12%, as determined by a third party evaluator acceptable to both parties. |
Dejour USA considers the transaction to be a financial contract liability as the risks and rewards of ownership have not been substantially transferred at the Agreement date. On December 31, 2012 the Drilling Fund had advanced US$6,500,000 to a drilling contractor for the Tranche 1 wells. On the Drilling Fund financing advance, the Company increased property and equipment and financial contract liability by $6,466,850 (US$6,500,000). On initial recognition, the Company imputed its borrowing cost of 8.4% based on the estimated timing and amount of operating profit using the independent reserve engineers estimated future cash flows for the Drilling Funds working interest in the Tranche 1 Wells. Subsequent to initial measurement the financial contract liability will be increased by the imputed interest expense and decreased by the Drilling Funds net operating profit from the Tranche 1 Wells. Any changes in the estimated timing and amount of the net operating profit cash flows will be discounted at the initial imputed interest rate with any change in the recognized liability recognized as a gain (loss) in the period of change. The Company has estimated the current portion of the obligation based on the expected net operating profit to be paid to the Drilling Fund in the next twelve months.
F-27
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 11 FINANCIAL CONTRACT LIABILITY (continued)
US$ | CAD$ | |||||||
Loan advance |
6,500,000 | 6,466,850 | ||||||
Less: Current portion of financial contract liability |
(1,311,969 | ) | (1,305,278 | ) | ||||
|
|
|
|
|||||
Non-current portion of financial contract liability |
5,188,031 | 5,161,572 | ||||||
|
|
|
|
The reduction in the financial contract liability is estimated to be:
US$ | CAD$ | |||||||
2013 |
1,311,969 | 1,305,278 | ||||||
2014 |
917,943 | 913,261 | ||||||
2015 |
602,166 | 599,095 |
NOTE 12 SHARE CAPITAL
Authorized
The Company is authorized to issue an unlimited number of common voting shares, an unlimited number of first preferred shares issuable in series, and an unlimited number of second preferred shares issuable in series. No preferred shares have been issued and the terms of preferred shares have not been defined.
Issued and outstanding
Common Shares | ||||||||
# of Shares | $ Value of shares | |||||||
Balance at January 1, 2010 |
95,791,038 | 75,810,350 | ||||||
Shares issued via private placements, net of issuance costs |
14,389,507 | 3,983,508 | ||||||
flow through share liability |
| (407,975 | ) | |||||
|
|
|
|
|||||
Balance at December 31, 2010 |
110,180,545 | 79,385,883 | ||||||
Issue of shares on exercise of warrants and options |
4,751,841 | 1,574,401 | ||||||
Warrant liability reallocated on exercise of warrants |
| 738,548 | ||||||
Contributed surplus reallocated on exercise of options |
| 167,070 | ||||||
Shares issued via private placements, net of issuance costs |
11,010,000 | 2,693,813 | ||||||
Subscriptions receivable on exercise of options |
950,000 | 516,246 | ||||||
|
|
|
|
|||||
Balance at December 31, 2011 |
126,892,386 | 85,075,961 | ||||||
Issue of shares on exercise of warrants and options |
3,893,683 | 1,465,812 | ||||||
Warrant liability reallocated on exercise of warrants |
| 285,689 | ||||||
Contributed surplus reallocated on exercise of options |
| 198,103 | ||||||
Shares issued via private placements, net of issuance costs |
18,130,305 | 3,248,011 | ||||||
|
|
|
|
|||||
Balance at December 31, 2012 |
148,916,374 | 90,273,576 | ||||||
|
|
|
|
During the year ended December 31, 2012, the Company completed the following:
In June 2012, the Company completed a private placement of 18,130,305 units at US$0.26 per unit. Each unit consists of one common share and 3/4 of one common share purchase warrant. Each whole warrant entitles the holder to acquire one additional common share of the Company at US$0.40 per common share beginning 6 months from the date of issuance until June 4, 2017. Gross proceeds raised were $4,909,133 (US$4,713,879). In connection with this private placement, the Company paid finders fees of $294,655 (US$282,833) and other related costs of $ 187,442. The grant date fair value of the warrants, estimated to be $1,307,653, has been recognized as a derivative financial liability (Note 9). Issue costs of $128,628 related to the warrants were expensed.
F-28
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 12 SHARE CAPITAL (continued)
During the year ended December 31, 2012, 2,968,683 warrants denominated in US dollars (including 549,099 agents warrants) were exercised with an average common share market price of US$0.47 and 925,000 stock options were exercised with an average common share market price of $0.51.
During the year ended December 31, 2011, the Company completed the following:
At December 31, 2011 the Company had subscriptions receivable in the amount of $516,246. The subscriptions receivable balance was received in full in January 2012.
In February 2011, the Company completed a private placement of 11,010,000 units at US$0.30 per unit. Each unit consists of one common share and one-half of one common share purchase warrant. Each whole warrant entitles the holder to acquire one additional common share of the Company at US$0.35 per common share on or before February 10, 2012. Gross proceeds raised were $3,288,641 (US$3,303,000). In connection with this private placement, the Company paid finders fees of $196,694 (US$199,710) and other related costs of $119,602. The grant date fair value of the warrants, estimated to be $310,616, has been recognized as a derivative financial liability (Note 9). Issue costs of $32,084 related to the warrants were expensed. Directors and Officers of the Company purchased 2,000,000 units of this offering.
In January 2011, the Company renounced $888,940 flow-through funds to investors, using the look-back rule. The flow- through funds had been fully spent by February 28, 2011. As a result of the renunciation, a deferred income tax recovery of $187,145 was recognized on settlement of the flow-through share liability.
During the year ended December 31, 2010, the Company completed the following:
In December 2010, the Company renounced $1,767,567 flow-through funds to investors, using the general rule. The flow-through funds had been fully spent by December 31, 2010. As a result of the renunciation, a deferred income tax recovery of $220,830 was recognized on settlement of the flow-through share liability.
In December 2010, the Company completed a private placement and issued 2,339,315 flow-through shares at $0.38 per share. Gross proceeds raised were $888,940. In connection with this private placement, the Company paid finders fees of $53,337 and other related costs of $61,862. The Company also issued 140,359 agents warrants, exercisable at $0.38 per share on or before December 23, 2011. The grant date fair values of the agents warrants, estimated to be $4,211, have been included in share capital on a net basis and accordingly have not been recorded as a separate component of shareholders equity. Directors and Officers of the Company purchased 513,157 shares of this offering.
In November 2010, the Company completed a private placement and issued 7,142,858 units at $0.28 per unit. Each unit consists of one common share and 0.65 of a common share purchase warrant. Each whole common share purchase warrant is exercisable into one common share of the Company at $0.40 per share on or before November 17, 2015. Gross proceeds raised were $2,000,000. In connection with this private placement, the Company paid finders fees of $120,000 and other related costs of $123,423. The grant date fair values of the warrants, estimated to be $381,078, have been included in share capital on a net basis and accordingly have not been recorded as a separate component of shareholders equity.
In September 2010, the Company completed a private placement and issued 2,000,000 flow-through shares at $0.375 per share. Gross proceeds raised were $750,000. In connection with this private placement, the Company paid finders fees of $37,500 and other related costs of $38,890.
In March 2010, the Company completed a private placement and issued 2,907,334 flow-through units at $0.35 per unit. Each unit consists of one common share and one-half of a common share purchase warrant. Each whole common share purchase warrant is exercisable into one common share of the Company at $0.45 per share on or before March 3, 2011. Gross proceeds raised were $1,017,567. In connection with this private placement, the Company paid finders fees of $54,575 and other related costs of $52,819. The Company also issued 37,423 agents warrants, exercisable at $0.45 per common share on or before March 3, 2011. The grant date fair values of the warrants and agents warrants, estimated to be $45,563 and $2,245 respectively, have been included in share capital on a net basis and accordingly have not been recorded as a separate component of shareholders equity. Directors and Officers of the Company purchased 412,500 units of this offering and no finders fee was paid on their participation in the offering.
F-29
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 12 SHARE CAPITAL (continued)
In January 2010, the Company renounced $1,626,199 flow-through funds to investors, using the look-back rule. The flow- through funds had been fully spent by February 28, 2010. As a result of the renunciation, a deferred income tax recovery of $271,033 was recognized on settlement of the flow-through share liability.
NOTE 13 STOCK OPTIONS AND SHARE PURCHASE WARRANTS
(a) | Stock Options |
The Stock Option Plan (the Plan) is a 10% rolling plan pursuant to which the number of common shares reserved for issuance is 10% of the Companys issued and outstanding common shares as constituted on the date of any grant of options.
The Plan provides for the grant of options to purchase common shares to eligible directors, senior officers, employees and consultants of the Company (Participants). The exercise periods and vesting periods of options granted under the Plan are to be determined by the Company with approval from the Board of Directors. The expiration of any option will be accelerated if the participants employment or other relationship with the Company terminates. The exercise price of an option is to be set by the Company at the time of grant but shall not be lower than the market price (as defined in the Plan) at the time of grant.
The following table summarizes information about outstanding stock option transactions:
Number of
options |
Weighted average
exercise price |
|||||||
$ | ||||||||
Balance at January 1, 2010 |
4,416,682 | 0.45 | ||||||
Options granted |
3,573,000 | 0.35 | ||||||
Options cancelled (forfeited) |
(400,000 | ) | 0.39 | |||||
Options expired |
(643,182 | ) | 0.46 | |||||
|
|
|
|
|||||
Balance at December 31, 2010 |
6,946,500 | 0.40 | ||||||
Options granted |
3,212,500 | 0.35 | ||||||
Options exercised |
(1,150,000 | ) | 0.35 | |||||
Options forfeited |
(200,000 | ) | 0.40 | |||||
Options expired |
(305,000 | ) | 0.45 | |||||
|
|
|
|
|||||
Balance at December 31, 2011 |
8,504,000 | 0.39 | ||||||
Options granted |
9,660,002 | 0.25 | ||||||
Options exercised (Note 12) |
(925,000 | ) | 0.38 | |||||
Options cancelled |
(2,335,001 | ) | 0.43 | |||||
Options forfeited |
(514,375 | ) | 0.42 | |||||
|
|
|
|
|||||
Balance at December 31, 2012 |
14,389,626 | 0.29 | ||||||
|
|
|
|
Details of the outstanding and exercisable stock options as at December 31, 2012 are as follows:
Outstanding | Exercisable | |||||||||||||||||||||||
Weighted average | Weighted average | |||||||||||||||||||||||
Number of
options |
exercise
price |
contractual
life (years) |
Number of
options |
exercise
price |
contractual
life (years) |
|||||||||||||||||||
$ | $ | |||||||||||||||||||||||
$0.20 |
7,535,001 | 0.20 | 2.68 | 6,213,088 | 0.20 | 2.69 | ||||||||||||||||||
$0.35 |
4,219,000 | 0.35 | 1.67 | 4,219,000 | 0.35 | 1.67 | ||||||||||||||||||
$0.45 |
2,635,625 | 0.45 | 1.11 | 2,227,875 | 0.45 | 1.11 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
14,389,626 | 0.29 | 2.10 | 12,659,963 | 0.29 | 2.07 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
F-30
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 13 STOCK OPTIONS AND SHARE PURCHASE WARRANTS (continued)
(a) | Stock Options (continued) |
The fair value of the options issued during the period was estimated using the Black Scholes option pricing model with the following weighted average inputs:
For the year ended December 31 |
2012 | 2011 | 2010 | |||||||||
Fair value at grant date |
$ | 0.08 | $ | 0.15 | $ | 0.19 | ||||||
Exercise price |
$ | 0.25 | $ | 0.35 | $ | 0.35 | ||||||
Share price |
$ | 0.25 | $ | 0.36 | $ | 0.35 | ||||||
Expected volatility |
82.70 | % | 74.33 | % | 103.48 | % | ||||||
Expected option life |
1.59 years | 2.10 years | 2.04 years | |||||||||
Dividends |
0.0 | % | 0.0 | % | 0.0 | % | ||||||
Risk-free interest rate |
1.12 | % | 1.65 | % | 1.41 | % |
Expected volatility is based on historical volatility and average weekly stock prices were used to calculate volatility. Management believes that the annualized weekly average of volatility is the best measure of expected volatility. A weighted average forfeiture rate of 5.90% (2011 - 9.92% and 2010 - 10.10%) is used when recording stock based compensation. This estimate is adjusted to the actual forfeiture rate. Stock based compensation of $866,586 (December 31, 2011 - $662,338 and December 31, 2010 - $765,443) was expensed during the year ended December 31, 2012.
(b) | Share Purchase Warrants |
The following table summarizes information about warrant transactions:
Number of
warrants |
Weighted average
exercise price |
|||||||
$ | ||||||||
Balance at January 1, 2010 |
14,736,150 | 0.47 | ||||||
Warrants granted |
6,274,305 | 0.41 | ||||||
|
|
|
|
|||||
Balance at December 31, 2010 |
21,010,455 | 0.44 | ||||||
Warrants granted |
5,505,002 | 0.37 | ||||||
Warrants exercised |
(4,551,841 | ) | 0.37 | |||||
Warrants expired |
(3,540,026 | ) | 0.48 | |||||
|
|
|
|
|||||
Balance at December 31, 2011 |
18,423,590 | 0.43 | ||||||
Warrants granted |
13,597,729 | 0.40 | ||||||
Warrants exercised (Note 12) |
(2,968,683 | ) | 0.37 | |||||
|
|
|
|
|||||
Balance at December 31, 2012 |
29,052,636 | 0.42 | ||||||
|
|
|
|
F-31
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 13 STOCK OPTIONS AND SHARE PURCHASE WARRANTS (continued)
(b) | Share Purchase Warrants (continued) |
Details of the outstanding and exercisable warrants as at December 31, 2012 are as follows:
Outstanding | Exercisable | |||||||||||||||||||||||
Weighted average | Weighted average | |||||||||||||||||||||||
Number
of warrants |
exercise
price |
contractual
life (years) |
Number
of warrants |
exercise
price |
contractual
life (years) |
|||||||||||||||||||
$ | $ | |||||||||||||||||||||||
$0.40 |
3,642,856 | 0.40 | 2.88 | 3,642,856 | 0.40 | 2.88 | ||||||||||||||||||
$0.55 |
4,015,151 | 0.55 | 1.47 | 4,015,151 | 0.55 | 1.47 | ||||||||||||||||||
$0.40 US |
7,700,000 | 0.40 | 1.98 | 7,700,000 | 0.40 | 1.98 | ||||||||||||||||||
$0.40 US |
13,597,729 | 0.40 | 4.42 | 13,597,729 | 0.40 | 4.42 | ||||||||||||||||||
$0.46 US |
96,900 | 0.46 | 1.84 | 96,900 | 0.46 | 1.84 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
29,052,636 | 0.42 | 3.17 | 29,052,636 | 0.42 | 3.17 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Warrants that have their exercise prices denominated in currencies other than the Companys functional currency of Canadian dollars are accounted for as derivative financial liabilities, other than agents warrants (Note 9). 13,597,729 warrants with an exercise price of US$0.40 and expiry date of June 4, 2017 can be exercised after December 4, 2012.
NOTE 14 CONTRIBUTED SURPLUS
Contributed surplus is used to recognize the value of stock option grants and share warrants prior to exercise. Details of changes in the Companys contributed surplus balance are as follows:
$ | ||||
Balance of January 1, 2010 |
6,873,166 | |||
Stock based compensation |
765,443 | |||
|
|
|||
Balance at December 31, 2010 |
7,638,609 | |||
Stock based compensation |
662,338 | |||
Exercise of options value reallocation |
(167,070 | ) | ||
|
|
|||
Balance at December 31, 2011 |
8,133,877 | |||
Stock based compensation |
866,586 | |||
Exercise of options value reallocation |
(198,103 | ) | ||
|
|
|||
Balance at December 31, 2012 |
8,802,360 | |||
|
|
F-32
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 15 SUPPLEMENTAL INFORMATION
(a) | Changes in non-cash working capital consisted of the following: |
(b) | Per share amounts: |
Basic loss per share amounts has been calculated by dividing the net loss for the year attributable to the shareholders of the Company by the weighted average number of common shares outstanding. Stock options and share purchase warrants were excluded from the calculation. The basic and diluted net loss per share is the same as there are no dilutive effects on earnings. The following table summarizes the common shares used in calculating basic and diluted net loss per common share:
Year ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
Weighted average common shares outstanding |
||||||||||||
Basic |
141,056,221 | 120,300,214 | 99,788,625 | |||||||||
Diluted |
141,056,221 | 120,300,214 | 99,788,625 |
(c) | The Company had the following non-cash transaction: |
Year ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
|
|
|
|
|
|
|||||||
$ | $ | $ | ||||||||||
Non-cash financing for drilling operations of property and equipment (note 11) |
6,466,850 | | |
F-33
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 16 RELATED PARTY TRANSACTIONS
During the years ended December 31, 2012, 2011 and 2010, the Company entered into the following transactions with related parties:
(a) | Compensation awarded to key management included a total of salaries and consulting fees of $1,194,087 (2011 - $1,771,981 and 2010 - $1,215,191) and non-cash stock-based compensation of $412,049 (2011 - $451,071 and 2010 - $486,018). Key management includes the Companys officers and directors. The salaries and consulting fees are included in general and administrative expenses. Included in accounts payable and accrued liabilities at December 31, 2012 is $Nil (December 31, 2011 - $396,618 and December 31, 2010 - $12,000) owing to the companies controlled by the officers of the Company. |
(b) | The Company incurred a total of $Nil (2011 - $2,301 and 2010 - $268,440) in finance costs to a company controlled by an officer of the Company. |
(c) | Included in interest and other income is $30,000 (2011 - $30,000 and 2010 - $30,000) received from the companies controlled by officers of the Company for rental income. |
(d) | In December 2009, a company controlled by the CEO of the Company (HEC) became a 5% working interest partner in the Woodrush property. Included in accounts receivable at December 31, 2012 is $Nil (December 31, 2011 - $Nil and December 31, 2010 - $967) owing from HEC. Included in accounts payable and accrued liabilities at December 31, 2012 is $20,288 (December 31, 2011 - $53,668 and December 31, 2010 - $166,139) owing to HEC. |
(e) | With respect to the private placement of 11,010,000 units issued at US$0.30 per unit completed in February 2011, directors and officers of the Company purchased 2,000,000 units of this offering (see Note 12). |
(f) | In December 2011, HEC exercised 250,000 warrants with an exercise price of US$0.35 each that were issued in February 2011. |
(g) | In January 2012, directors and officers of the Company exercised 750,000 warrants with an exercise price of US$0.35 each that were issued in February 2011. |
(h) | On December 31, 2012, Dejour USA entered into a financial contract with a U.S. oil and gas drilling fund (Drilling Fund) whereby the parties agreed to form an industry-standard drilling partnership for purposes of drilling three wells and completing four wells in the State of Colorado (note 11). A director of the Company provides investment advice for a fee to the Drilling Fund. The director abstained from voting when the Board of Directors approved the Company signing a financial contract with the Drilling Fund. |
(i) | In July 2008, Brownstone Ventures Inc. (Brownstone) became a 28.53% working interest partner in the US properties. Previously, Brownstone controlled more than 10% of outstanding common shares of the Company. Effective September 28, 2011, Brownstone ceased to control more than 10% of outstanding common shares of the Company. Included in accounts receivable at December 31, 2012 is $Nil (December 31, 2011 - $Nil and December 31, 2010 - $168,771) owing from Brownstone. |
F-34
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 17 INCOME TAXES
The actual income tax provisions differ from the expected amounts calculated by applying the Canadian combined federal and provincial corporate income tax rates to the Companys loss before income taxes. The components of these differences are as follows:
2012 | 2011 | 2010 | ||||||||||
$ | $ | $ | ||||||||||
Loss before income taxes |
(11,752,525 | ) | (11,230,427 | ) | (5,615,768 | ) | ||||||
Corporate tax rate |
28.48 | % | 33.36 | % | 30.87 | % | ||||||
|
|
|
|
|
|
|||||||
Expected tax recovery |
(3,346,875 | ) | (3,746,974 | ) | (1,733,630 | ) | ||||||
Increase (decrease) resulting from: |
||||||||||||
Differences in foreign tax rates and change in effective tax rates |
474,836 | (319,388 | ) | 89,488 | ||||||||
Impact of foreign exchange rate changes |
259,422 | (219,610 | ) | 471,405 | ||||||||
Change in unrecognized deferred tax assets |
2,799,056 | 3,582,881 | 132,578 | |||||||||
Stock based compensation and share issue costs |
(196,546 | ) | 220,956 | 72,159 | ||||||||
Non deductible amounts |
(120,524 | ) | 347,217 | | ||||||||
Other adjustments |
130,631 | (52,227 | ) | 476,137 | ||||||||
|
|
|
|
|
|
|||||||
Deferred income tax recovery |
| (187,145 | ) | (491,863 | ) | |||||||
|
|
|
|
|
|
No deferred tax asset has been recognized in respect of the following losses and deductable temporary differences as it is not considered probable that sufficient future taxable profit will allow the deferred tax assets to be recovered.
2012 | 2011 | |||||||
$ | $ | |||||||
Deferred income tax assets |
||||||||
Non-capital losses available |
11,290,028 | 11,211,431 | ||||||
Capital losses available |
1,030,304 | 1,030,304 | ||||||
Resource tax pools in excess of net book value |
8,928,083 | 6,226,327 | ||||||
Share issue costs and other |
246,902 | 228,199 | ||||||
|
|
|
|
|||||
Unrecognized deferred tax assets |
21,495,317 | 18,696,261 | ||||||
|
|
|
|
F-35
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 17 INCOME TAXES (continued)
The Company has the approximate amounts of tax pools available as follows:
As at December 31 |
2012 | 2011 | ||||||
$ | $ | |||||||
Canada: |
||||||||
Exploration and development expenditures |
17,218,000 | 18,439,000 | ||||||
Unamortized share issue costs |
988,000 | 913,000 | ||||||
Capital losses |
8,242,000 | 8,242,000 | ||||||
Non-capital losses |
22,762,000 | 18,416,000 | ||||||
|
|
|
|
|||||
49,210,000 | 46,010,000 | |||||||
|
|
|
|
|||||
United States: |
||||||||
Exploration and development expenditures |
33,287,000 | 28,553,000 | ||||||
Non-capital losses |
15,324,000 | 11,883,000 | ||||||
|
|
|
|
|||||
48,611,000 | 40,436,000 | |||||||
|
|
|
|
|||||
Total |
97,821,000 | 86,446,000 | ||||||
|
|
|
|
The described 2011 US tax pools are updated for a typographical correction from the amount disclosed in the Companys annual consolidated financial statements filed on SEDAR.
The exploration and development expenditures at December 31, 2012 can be carried forward to reduce future income taxes indefinitely. The non-capital losses for income tax purposes expire as follows:
Canada
$ |
United States
$ |
Total
$ |
||||||||||
2015 |
1,729,000 | | 1,729,000 | |||||||||
2026 |
| 2,007,000 | 2,007,000 | |||||||||
2027 |
4,152,000 | 2,676,000 | 6,828,000 | |||||||||
2028 |
4,674,000 | 201,000 | 4,875,000 | |||||||||
2029 |
3,373,000 | 2,590,000 | 5,963,000 | |||||||||
2030 |
2,070,000 | 2,201,000 | 4,271,000 | |||||||||
2031 |
2,407,000 | 2,216,000 | 4,623,000 | |||||||||
2032 |
4,357,000 | 3,433,000 | 7,790,000 | |||||||||
|
|
|
|
|
|
|||||||
22,762,000 | 15,324,000 | 38,086,000 | ||||||||||
|
|
|
|
|
|
The Company does not recognize deferred tax assets related to the foregoing tax pools because it is not probable that future taxable profit will be available against which the tax pools can be utilized.
F-36
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 18 COMMITMENTS
The Company has entered into a lease agreement for a vehicle that is used to accelerate the production in the waterflood at Woodrush. Future minimum annual lease payments under the lease are as follows:
$ | ||||
2013 |
34,202 | |||
|
|
|||
34,202 | ||||
|
|
The Company has entered into lease agreements on office premises for its various locations. Future minimum annual lease payments under the leases are as follows:
$ | ||||
2013 |
194,565 | |||
2014 |
163,820 | |||
2015 |
48,800 | |||
|
|
|||
407,185 | ||||
|
|
NOTE 19 PERSONNEL EXPENSES
The aggregate compensation expense of key management was as follows:
Year ended December 31 | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
$ | $ | $ | ||||||||||
Salaries, benefits and fees |
1,194,087 | 1,771,981 | 1,215,191 | |||||||||
Non-cash stock-based compensation |
412,049 | 451,071 | 486,018 | |||||||||
|
|
|
|
|
|
|||||||
1,606,136 | 2,223,052 | 1,701,209 | ||||||||||
Capitalized portion of salaries and fees |
(193,132 | ) | (154,368 | ) | (159,373 | ) | ||||||
|
|
|
|
|
|
|||||||
1,413,004 | 2,068,684 | 1,541,836 | ||||||||||
|
|
|
|
|
|
NOTE 20 OPERATING SEGMENTS
Segment information is provided on the basis of geographic segments as the Company manages its business through two geographic regions - Canada and the United States. The two geographic segments presented reflect the way in which the Companys management reviews business performance. The Companys revenue and losses of each geographic segment are as follows:
Canada | United States | Total | ||||||||||||||||||||||||||||||||||
2012 | 2011 | 2010 | 2012 | 2011 | 2010 | 2012 | 2011 | 2010 | ||||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||
Year ended December 31 |
||||||||||||||||||||||||||||||||||||
Revenues and other income |
5,743,612 | 7,171,363 | 6,878,384 | | | | 5,743,612 | 7,171,363 | 6,878,384 | |||||||||||||||||||||||||||
Segmented loss Amortization, depletion and |
(8,363,283 | ) | (4,662,246 | ) | (3,506,122 | ) | (3,389,242 | ) | (6,381,036 | ) | (1,617,783 | ) | (11,752,525 | ) | (11,043,282 | ) | (5,123,905 | ) | ||||||||||||||||||
impairment losses |
7,927,339 | 3,330,811 | 3,862,852 | 2,748,684 | 5,320,821 | 822,015 | 10,676,023 | 8,651,632 | 4,684,867 | |||||||||||||||||||||||||||
Interest expense |
233,115 | 439,771 | 576,549 | 1,175 | 216 | | 234,290 | 439,987 | 576,549 | |||||||||||||||||||||||||||
Deferred tax recovery |
| 187,145 | 491,863 | | | | | 187,145 | 491,863 | |||||||||||||||||||||||||||
As at December 31 |
||||||||||||||||||||||||||||||||||||
Total capital expenditures |
1,422,773 | 6,480,131 | 4,219,843 | 9,389,634 | 1,833,077 | 802,322 | 10,812,407 | 8,313,208 | 5,022,165 |
F-37
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 21 ACCUMULATED OTHER COMPREHENSIVE LOSS
The components of accumulated other comprehensive loss were as follows:
As at |
December 31, 2012 | December 31, 2011 | December 31, 2010 | |||||||||
$ | $ | $ | ||||||||||
Foreign currency translation adjustment |
568,403 | 392,977 | 685,002 | |||||||||
|
|
|
|
|
|
|||||||
568,403 | 392,977 | 685,002 | ||||||||||
|
|
|
|
|
|
NOTE 22 DETERMINATION OF FAIR VALUES
A number of the Companys accounting policies and disclosures require the determination of fair value, for financial assets and liabilities. Fair values have been determined for measurement and/or disclosure purposes based on the following methods. When applicable, further information about the assumptions made in determining fair values is disclosed in the notes specific to that financial asset or financial liability. Due to the use of subjective judgments and uncertainties in the determination of these fair values the values should not be interpreted as being realizable in an immediate settlement of the financial instruments.
At December 31, 2012 and December 31, 2011, the carrying value of warrant liability included in the consolidated balance sheets approximate its fair value. The fair value of these warrants is measured using the Hull-White Trinomial option pricing model with significant unobservable inputs (Level 3). The financial contract liability is measured at the initial transaction price, which is deemed to be fair value, and subsequently measured based on netbacks in accordance with the Joint Operating Agreement. This model also has significant unobservable inputs (Level 3).
The Company classifies the fair value of financial instruments according to the following hierarchy based on the amount of observable inputs used to value the instruments:
|
Level 1: Values based on unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities. |
|
Level 2: Values based on quoted prices in markets that are not active or model inputs that are observable either directly or indirectly for substantially the full term of the asset or liability. |
|
Level 3: Values based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. |
NOTE 23 FINANCIAL INSTRUMENTS AND CAPITAL MANAGEMENT
The Companys functional currency is the Canadian dollar. The Company operates in the United States, giving rise to exposure to market risks from changes in foreign currency rates. Currently, the Company does not use derivative instruments to reduce its exposure to foreign currency risk.
The Company also has exposure to a number of risks from its use of financial instruments including: credit risk, liquidity risk, and market risk. This note presents information about the Companys exposure to each of these risks and the Companys objectives, policies and processes for measuring and managing risk, and the Companys management of capital.
F-38
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 23 FINANCIAL INSTRUMENTS AND CAPITAL MANAGEMENT (continued)
(a) | Credit Risk |
Credit risk arises from credit exposure to receivables due from joint venture partners and marketers included in accounts receivable. The maximum exposure to credit risk is equal to the carrying value of the financial assets.
The Company is exposed to third party credit risk through its contractual arrangements with its current or future joint venture partners, marketers of its petroleum and natural gas production and other parties. In the event such entities fail to meet their contractual obligations to the Company, such failures may have a material adverse effect on the Companys business, financial condition, and results of operations.
The objective of managing the third party credit risk is to minimize losses in financial assets. The Company assesses the credit quality of the partners, taking into account their financial position, past experience, and other factors. The Company mitigates the risk of non-collection of certain amounts by obtaining the joint venture partners share of capital expenditures in advance of a project and by monitoring accounts receivable on a regular basis. As at December 31, 2012 and 2011, no accounts receivable has been deemed uncollectible or written off during the year.
As at December 31, 2012, the Companys receivables consist of $29,973 (2011 - $64,583) from joint interest partners, $493,900 (2011 - $774,100; 2010 - $54,276) from oil and natural gas marketers and $24,739 (2011 - $48,498) from other trade receivables.
The Company considers all amounts outstanding for more than 90 days as past due. Currently, there is no indication that amounts are non-collectable; thus an allowance for doubtful accounts has not been set up. As at December 31, 2012, $Nil (2011 - $5,787) of accounts receivable are past due.
(b) | Liquidity Risk |
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they are due. The nature of the oil and gas industry is capital intensive and the Company maintains and monitors a certain level of cash flow to finance operating and capital expenditures.
The Companys ongoing liquidity and cash flow are impacted by various events and conditions. These events and conditions include but are not limited to commodity price fluctuations, general credit and market conditions, operation and regulatory factors, such as government permits, the availability of drilling and other equipment, lands and pipeline access, weather, and reservoir quality.
To mitigate the liquidity risk, the Company closely monitors its credit facility, production level and capital expenditures to ensure that it has adequate liquidity to satisfy its financial obligations.
The following are the contractual maturities of financial liabilities as at December 31, 2012:
Carrying amount | 2013 | |||||||
$ | $ | |||||||
Accounts payable and accrued liabilities |
2,018,542 | 2,018,542 | ||||||
Bank line of credit |
5,956,749 | 5,956,749 | ||||||
|
|
|
|
|||||
7,975,291 | 7,975,291 | |||||||
|
|
|
|
For the contractual maturities of financial contract liability as at December 31, 2012, see note 11 for details.
F-39
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 23 FINANCIAL INSTRUMENTS AND CAPITAL MANAGEMENT (continued)
(c) | Market Risk |
Market risk is the risk that changes in market prices, such as foreign exchange rates, commodity prices, and interest rates will affect the Companys net earnings. The objective of market risk management is to manage and control market risk exposures within acceptable limits, while maximizing returns. The Company utilizes financial derivatives to manage certain market risks. All such transactions are conducted in accordance with the risk management policy that has been approved by the Board of Directors.
(i) | Foreign Currency Exchange Risk |
Foreign currency exchange rate risk is the risk that the fair value of financial instruments or future cash flows will fluctuate as a result of changes in foreign exchange rates. Although substantially all of the Companys oil and natural gas sales are denominated in Canadian dollars, the underlying market prices in Canada for oil and natural gas are impacted by changes in the exchange rate between the Canadian and United States dollars. Given that changes in exchange rate have an indirect influence, the impact of changing exchange rates cannot be accurately quantified. The Company had no forward exchange rate contracts in place as at or during the year ended December 31, 2012 and 2011.
The Company was exposed to the following foreign currency risk at December 31:
Expressed in foreign currencies |
2012
CND$ |
2011
CND$ |
||||||
Cash and cash equivalents |
1,031,318 | 1,772,982 | ||||||
Accounts receivable |
29,973 | 69,667 | ||||||
Accounts payable and accrued liabilities |
(869,430 | ) | (1,346,564 | ) | ||||
|
|
|
|
|||||
Balance sheet exposure |
191,861 | 496,085 | ||||||
|
|
|
|
The following foreign exchange rates applied for the year ended and as at December 31:
2012 | 2011 | |||||||
YTD average USD to CAD |
0.9999 | 1.0170 | ||||||
December 31, reporting date rate |
0.9949 | 0.9893 |
The Company has performed a sensitivity analysis on its foreign currency denominated financial instruments. Based on the Companys foreign currency exposure noted above and assuming that all other variables remain constant, a 10% appreciation of the US dollar against the Canadian dollar would result in the decrease of net loss of $19,186 at December 31, 2012 (2011 - $49,609; 2010 - $54,276). For a 10% depreciation of the above foreign currencies against the Canadian dollar, assuming all other variables remain constant, there would be an equal and opposite impact on net loss.
(ii) | Interest Rate Risk |
Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. During the year ended December 31, 2012, the Company was exposed to interest rate fluctuations on its credit facility which bore a floating rate of interest. Assuming all other variables remain constant, an increase or decrease of 1% in market interest rate in the year ended December 31, 2012 would have increased or decreased net loss by $58,279. The Company had no interest rate swaps or financial contracts in place at or during the year ended December 31, 2012 and 2011.
F-40
DEJOUR ENERGY INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended December 31, 2012, 2011 and 2010
(Expressed in Canadian dollars)
NOTE 23 FINANCIAL INSTRUMENTS AND CAPITAL MANAGEMENT (continued)
(c) | Market Risk (continued) |
(iii) | Commodity Price Risk |
Revenues and consequently cash flows fluctuate with commodity prices and the US/Canadian dollar exchange rate. Commodity prices are determined on a global basis and circumstances that occur in various parts of the world are outside of the control of the Company. The Company may protect itself from fluctuations in prices by using the financial derivative sales contracts. The Company may enter into commodity price contracts to manage the risks associated with price volatility and thereby protect its cash flows used to fund its capital program. Assuming all other variables remain constant, an increase or decrease of oil price of $1 per bbl and gas price of $0.01 per mcf in the year ended December 31, 2012 would have decreased or increased net loss by $76,375. The Company had no commodity contracts in place at December 31, 2012.
(d) | Capital Management Strategy |
The Companys policy on capital management is to maintain a prudent capital structure so as to maintain financial flexibility, preserve access to capital markets, maintain investor, creditor and market confidence, and to allow the Company to fund future developments. The Company considers its capital structure to include share capital, cash and cash equivalents, bank line of credit, and working capital. In order to maintain or adjust capital structure, the Company may from time to time issue shares or enter into debt agreements and adjust its capital spending to manage current and projected operating cash flows and debt levels.
The Companys current borrowing capacity is based on the lenders review of the Companys oil and gas reserves. The Company is also subject to various covenants. Compliance with these covenants is monitored on a regular basis and at December 31, 2012, the Company is in compliance with all covenants (notes 8 and 24).
The Companys share capital is not subject to any external restrictions. The Company has not paid or declared any dividends, nor are any contemplated in the foreseeable future. There have been no changes to the Companys capital management strategy during the year ended December 31, 2012.
NOTE 24 SUBSEQUENT EVENT
Subsequent to December 31, 2012, DEAL was informed by its Canadian Bank (Bank) that the value of the petroleum and natural gas reserves assigned to the Bank as partial security for its $6,050,000 revolving line of credit was deficient for loan collateral purposes. On March 28, 2013, DEAL signed a new Commitment Letter with the Bank to renew its $5,950,000 as a revolving operating demand loan by Credit Facility A in the amount of $3,700,000 and a non-revolving demand loan Credit Facility B in the amount of $2,250,000. See notes 2 and 8 for details.
F-41
SUPPLEMENTARY OIL AND GAS RESERVE ESTIMATION AND DISCLOSURES ASC 932 (UNAUDITED)
Select supplementary oil and gas reserve estimation and disclosure are provided in accordance with U.S. disclosure requirements. The standards of the SEC require that proved reserves be estimated using existing economic conditions (constant pricing). Based on this methodology, the Companys results have been calculated utilizing the 12-month average price for each of the years presented within this supplementary disclosure.
The Companys 2012, 2011 and 2010 financial results were prepared in accordance with IFRS.
The Company reports in Canadian currency and therefore the Reserves Data pertaining to the Companys reserves in the United States set forth in the tables below has been converted to Canadian dollars at the prevailing conversion rate at December 31, 2012. The conversion rate used per Bank of Canada is 0.9949.
(a) | Net proved oil and gas reserves |
As at December 31, 2012, the Companys oil and gas reserves are located in both Canada and the United States.
Deloitte & Touche LLP (AJM Deloitte or AJM) of Calgary, Alberta, independent petroleum engineering consultants based in Calgary, Alberta were retained by the Company to evaluate the Canadian properties of the Company. Their report, titled Reserve and Resource Estimation and Economic Evaluation, Dejour Energy (Alberta) Ltd., is dated January 30, 2013 and has an effective date of December 31, 2012.
Gustavson Associates (Gustavson), an independent petroleum engineering consultants based in Denver, Colorado were retained by the Company to evaluate the US properties of the Company. Their report, titled Reserve Estimate and Financial Forecast as to Dejours Interests in the Kokopelli Field Area, Garfield County, Colorado, and the South Rangely Field Area, Rio Blanco County, Colorado is dated April 6, 2013 and has an effective date of January 1, 2013.
In accordance with the US Securities and Exchange Commissions (SEC) definitions and guidelines, AJM Deloitte, and Gustavson Associates (Gustavson), have used constant prices and costs in estimating the reserves and future net cash flows contained in their reports. Actual future net cash flows will be affected by other factors, such as actual production levels, supply and demand for oil and natural gas, curtailments or increases in consumption by oil and natural gas purchasers, changes in governmental regulation or taxation and the impact of inflation on costs.
The tables in this section set forth oil and gas information prepared by the Company in accordance with U.S. disclosure standards, including Accounting Standards Codification 932 (ASC 932). Reserves have been estimated in accordance with the US Securities and Exchange Commissions (SEC) definitions and guidelines. The changes in our net proved reserve quantities are outlined below.
Net reserves are Dejour royalty and working interest remaining reserves, less all Crown, freehold, and overriding royalties and interests that are not owned by Dejour.
Proved reserves are those estimated quantities of crude oil, natural gas and natural gas liquids that can be estimated with a high degree of certainty to be economically recoverable under existing economic and operating conditions. It is likely that the actual remaining quantities recovered will exceed the estimated proved reserves.
Proved developed reserves are those reserves that are expected to be recovered from existing wells and installed facilities or, if facilities have not been installed, that would involve a low expenditure (e.g. when compared to the cost of drilling a well) to put the reserves on production. Developed reserves may be subdivided into producing and non-producing.
Proved undeveloped reserves are those reserves that are expected to be recovered from known accumulations where a significant expenditure (e.g. when compared to the cost of drilling a well) is required to render them capable of production.
The Company cautions users of this information as the process of estimating crude oil and natural gas reserves is subject to a level of uncertainty. The reserves are based on economic and operating conditions; therefore, changes can be made to future assessments as a result of a number of factors, which can include new technology, changing economic conditions and development activity.
F-42
(a) | CONSTANT PRICES AND COSTS YEAR ENDED DECEMBER 31, 2012 |
Net Proved Developed and
Proved Undeveloped Reserves
Canada | United States | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
Light and
Medium Oil (Mbbl) |
Natural Gas
Liquids (Mbbl) |
Natural Gas
(MMcf) |
Barrels of Oil
Equivalent (Mbo e) |
Condensate
(Mbbl) |
Natural Gas
Liquids (Mbbl) |
Natural Gas
(MMcf) |
Barrels of Oil
Equivalent (Mbo e) |
Light and
Medium Oil (Mbbl) |
Condensate
(Mbbl) |
Natural Gas
Liquids (Mbbl) |
Natural Gas
(MMcf) |
Barrels of Oil
Equivalent (Mbo e) |
||||||||||||||||||||||||||||||||||||||||
December 31, 2011 |
317 | 4 | 752 | 446 | 287 | 3,863 | 41,314 | 11,035 | 317 | 287 | 3,867 | 42,066 | 11,481 | |||||||||||||||||||||||||||||||||||||||
Technical Revisions |
(18 | ) | (1 | ) | (306 | ) | (70 | ) | 54 | 705 | 615 | 862 | (18 | ) | 54 | 704 | 309 | 792 | ||||||||||||||||||||||||||||||||||
Economic Factors |
| | | | (1 | ) | (110 | ) | (991 | ) | (276 | ) | | (1 | ) | (110 | ) | (991 | ) | (276 | ) | |||||||||||||||||||||||||||||||
Production |
(56 | ) | (1 | ) | (281 | ) | (104 | ) | | | | | (56 | ) | | (1 | ) | (281 | ) | (104 | ) | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
December 31, 2012 |
243 | 2 | 165 | 272 | 340 | 4,458 | 40,938 | 11,621 | 243 | 340 | 4,460 | 41,103 | 11,893 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Developed Producing |
243 | | 104 | 260 | | 11 | 109 | 29 | 243 | | 11 | 213 | 289 | |||||||||||||||||||||||||||||||||||||||
Developed Non-producing |
| 2 | 61 | 12 | 1 | 7 | 68 | 19 | | 1 | 9 | 129 | 31 | |||||||||||||||||||||||||||||||||||||||
Undeveloped |
| | | | 339 | 4,440 | 40,761 | 11,573 | | 339 | 4,440 | 40,761 | 11,573 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total |
243 | 2 | 165 | 272 | 340 | 4,458 | 40,938 | 11,621 | 243 | 340 | 4,460 | 41,103 | 11,893 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Canada - Decrease in Total Proved Natural Gas Reserves of 306 MMcf: |
During the year ended December 31, 2012, following the implementation of waterflood in 2011, an expected decrease in natural gas reserves as the influx of water into the reservoir will replace some of the natural gas reserves-in-place. AJM Deloitte decreased, by way of a technical revision, the Companys total proved natural gas reserves by 306 MMcfs.
(2) | United States - Increase in Total Proved Natural Gas Liquids Reserves of 705 Mbbls and Natural Gas Reserves of 615 MMcf: |
During the year ended December 31, 2012, an expected increase in the natural gas reserves and natural gas liquids reserves as the Companys major competitors has strong upside reserves potential in the nearby areas of the Piceance Basin of Western Colorado. Gustavson increased, by way of a technical revision, the Companys total proved natural gas liquids reserves and natural gas reserves by 705 Mbbls and 615 MMcfs respectively.
F-43
CONSTANT PRICES AND COSTS YEAR ENDED DECEMBER 31, 2011
Net Proved Developed and
Proved Undeveloped Reserves
Canada | United States | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
Light and
Medium Oil (Mbbl) |
Natural Gas
Liquids (Mbbl) |
Natural Gas
(MMcf) |
Barrels of Oil
Equivalent (Mbo e) |
Condensate
(Mbbl) |
Natural Gas
Liquids (Mbbl) |
Natural Gas
(MMcf) |
Barrels of Oil
Equivalent (Mbo e) |
Light and
Medium Oil (Mbbl) |
Condensate
(Mbbl) |
Natural Gas
Liquids (Mbbl) |
Natural Gas
(MMcf) |
Barrels of Oil
Equivalent (Mbo e) |
||||||||||||||||||||||||||||||||||||||||
December 31, 2010 |
167 | 4 | 936 | 327 | 326 | | 45,308 | 7,877 | 167 | 326 | 4 | 46,244 | 8,204 | |||||||||||||||||||||||||||||||||||||||
Discoveries |
| | | | | 93 | 1,078 | 273 | | | 93 | 1,078 | 273 | |||||||||||||||||||||||||||||||||||||||
Technical Revisions |
190 | | (24 | ) | 186 | (39 | ) | 3,770 | (5,072 | ) | 2,885 | 190 | (39 | ) | 3,770 | (5,096 | ) | 3,071 | ||||||||||||||||||||||||||||||||||
Dispositions |
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||
Economic Factors |
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||
Production |
(40 | ) | | (160 | ) | (67 | ) | | | | | (40 | ) | | | (160 | ) | (67 | ) | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
December 31, 2011 |
317 | 4 | 752 | 446 | 287 | 3,863 | 41,314 | 11,035 | 317 | 287 | 3,867 | 42,066 | 11,481 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Developed |
317 | 4 | 752 | 446 | | 14 | 158 | 40 | 317 | | 18 | 910 | 486 | |||||||||||||||||||||||||||||||||||||||
Undeveloped |
| | | | 287 | 3,849 | 41,156 | 10,995 | | 287 | 3,849 | 41,156 | 10,995 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total |
317 | 4 | 752 | 446 | 287 | 3,863 | 41,314 | 11,035 | 317 | 287 | 3,867 | 42,066 | 11,481 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Canada - Increase in Total Proved Oil Reserves of 190 Mbbls and decrease in Total Proved Natural Gas Reserves of 24 MMcf: |
During the year ended December 31, 2011, the Company received approval from the British Columbia Oil and Gas Commission to implement a waterflood pressure maintenance system (waterflood) at its Woodrush property in northeastern British Columbia, Canada. Based on this approval and the Companys commitment to spend approximately $4,000,000 to implement the waterflood, AJM Deloitte increased, by way of a technical revision, the Companys total proved oil reserves by 190 Mbbls. There was no related increase in natural gas reserves as the impact of the waterflood is not expected to increase recoverable natural gas reserves. Rather, there is expected to be a decrease in natural gas reserves as the influx of water into the reservoir will replace some of the natural gas reserves-in-place. This decrease of 24 MMcf has been reflected in the above table.
(2) | United States - Increase in Total Proved Natural Gas Liquids Reserves of 3,770 Mbbls: |
During the year ended December 31, 2011, the Company amended its method of reporting natural gas liquids to separate them from the Companys natural gas reserves and show them separately. This resulted in an increase of 3,770 Mbbls of natural gas liquids and a related decrease of 5,072MMcf of natural gas.
F-44
(b) | Capitalized Costs |
As at December 31, |
2012 | 2011 | 2010 | |||||||||
(Per IFRS) | (Per IFRS) | (As Restated under IFRS) | ||||||||||
Canada |
||||||||||||
Proved oil and gas properties |
$ | 24,700,464 | $ | 23,149,485 | $ | 16,191,797 | ||||||
Unproved oil and gas properties |
22,502 | 71,552 | 41,060 | |||||||||
|
|
|
|
|
|
|||||||
Total capital costs |
24,722,966 | 23,221,037 | 16,232,857 | |||||||||
Accumulated depletion and depreciation |
(8,556,901 | ) | (5,819,933 | ) | (3,453,777 | ) | ||||||
Impairment |
(6,210,779 | ) | (1,298,207 | ) | (360,268 | ) | ||||||
|
|
|
|
|
|
|||||||
Net capitalized costs |
$ | 9,955,286 | $ | 16,102,897 | $ | 12,418,812 | ||||||
|
|
|
|
|
|
|||||||
United States |
||||||||||||
Proved oil and gas properties |
$ | 13,075,792 | $ | 4,075,774 | $ | 1,695,655 | ||||||
Unproved oil and gas properties |
25,462,683 | 27,772,327 | 27,500,879 | |||||||||
Total capital costs |
38,538,475 | 31,848,101 | 29,196,534 | |||||||||
Impairment |
(23,785,236 | ) | (23,524,342 | ) | (17,807,885 | ) | ||||||
|
|
|
|
|
|
|||||||
Net capitalized costs |
$ | 14,753,239 | $ | 8,323,759 | $ | 11,388,649 | ||||||
|
|
|
|
|
|
|||||||
Total |
||||||||||||
Proved oil and gas properties |
$ | 37,776,256 | $ | 27,225,259 | $ | 17,887,452 | ||||||
Unproved oil and gas properties |
25,485,185 | 27,843,879 | 27,541,939 | |||||||||
|
|
|
|
|
|
|||||||
Total capital costs |
63,261,441 | 55,069,138 | 45,429,391 | |||||||||
Accumulated depletion and depreciation |
(8,556,901 | ) | (5,819,933 | ) | (3,453,777 | ) | ||||||
Impairment |
(29,996,015 | ) | (24,822,549 | ) | (18,168,153 | ) | ||||||
|
|
|
|
|
|
|||||||
Net capitalized costs |
$ | 24,708,525 | $ | 24,426,656 | $ | 23,807,461 | ||||||
|
|
|
|
|
|
Note: | Capitalized costs were disclosed under US GAAP as of December 31, 2010. Effective January 1, 2011, the Company has adopted IFRS. Therefore, 2010 figures were restated under IFRS. |
F-45
(c) | Costs Incurred |
For the years ended December 31 |
2012 | 2011 | 2010 | |||||||||
(Per IFRS) | (Per IFRS) | (As Restated under IFRS) | ||||||||||
Canada |
||||||||||||
Property acquisition costs (1) |
||||||||||||
Proved oil and gas properties |
$ | 13,629 | $ | 47,158 | $ | 10,659 | ||||||
Unproved oil and gas properties |
605 | 8,548 | 26,601 | |||||||||
Exploration costs (2) |
132,400 | 32,482 | 60,856 | |||||||||
Development costs (3) |
1,406,655 | 6,410,244 | 4,121,724 | |||||||||
|
|
|
|
|
|
|||||||
Capital Expenditures |
$ | 1,553,289 | $ | 6,498,432 | $ | 4,219,840 | ||||||
|
|
|
|
|
|
|||||||
United States |
||||||||||||
Property acquisition costs (1) |
||||||||||||
Proved oil and gas properties |
$ | 39,579 | $ | 40,143 | $ | 14,640 | ||||||
Unproved oil and gas properties |
211,382 | 146,062 | 220,937 | |||||||||
Exploration costs (2) |
103,547 | 38,287 | 556,347 | |||||||||
Development costs (3) |
2,568,277 | 1,608,585 | | |||||||||
|
|
|
|
|
|
|||||||
Capital Expenditures |
$ | 2,922,785 | $ | 1,833,077 | $ | 791,924 | ||||||
|
|
|
|
|
|
|||||||
Total |
||||||||||||
Property acquisition costs (1) |
||||||||||||
Proved oil and gas properties |
$ | 53,208 | $ | 87,301 | $ | 25,299 | ||||||
Unproved oil and gas properties |
211,987 | 154,610 | 247,538 | |||||||||
Exploration costs (2) |
235,947 | 70,769 | 617,203 | |||||||||
Development costs (3) |
3,974,932 | 8,018,829 | 4,121,724 | |||||||||
|
|
|
|
|
|
|||||||
Capital Expenditures |
$ | 4,476,074 | $ | 8,331,509 | $ | 5,011,764 | ||||||
|
|
|
|
|
|
(1) | Acquisitions are not net of disposition of properties. |
(2) | Geological and geophysical capital expenditures and drilling costs for exploration wells drilled |
(3) | Includes equipping and facilities capital expenditures |
F-46
(d) | Results of Operations of Producing Activities |
For the years ended December 31 |
2012 | 2011 | 2010 | |||||||||
(IFRS) | (IFRS) | (IFRS) | ||||||||||
Canada |
||||||||||||
Oil and gas sales, net of royalties and commodity contracts |
$ | 5,765,822 | $ | 7,196,464 | $ | 6,773,860 | ||||||
Operating costs and capital taxes |
(3,101,128 | ) | (1,975,294 | ) | (2,101,046 | ) | ||||||
Transportation costs |
(660,813 | ) | (507,959 | ) | (507,843 | ) | ||||||
Depletion, depreciation and accretion |
(2,753,767 | ) | (2,392,870 | ) | (3,485,186 | ) | ||||||
Income taxes (1) |
| | | |||||||||
|
|
|
|
|
|
|||||||
Results of operations |
$ | (749,886 | ) | $ | 2,320,341 | $ | 679,785 | |||||
|
|
|
|
|
|
|||||||
United States |
||||||||||||
Oil and gas sales, net of royalties and commodity contracts |
$ | | $ | | $ | | ||||||
Operating costs and capital taxes |
(31,286 | ) | (16,227 | ) | | |||||||
Transportation costs |
| | | |||||||||
Depletion, depreciation and accretion |
(12,612 | ) | (10,483 | ) | (7,518 | ) | ||||||
Income taxes (1) |
| | | |||||||||
|
|
|
|
|
|
|||||||
Results of operations |
$ | (43,898 | ) | $ | (26,710 | ) | $ | (7,518 | ) | |||
|
|
|
|
|
|
|||||||
Total |
||||||||||||
Oil and gas sales, net of royalties and commodity contracts |
$ | 5,765,822 | $ | 7,196,464 | $ | 6,773,860 | ||||||
Lease operating costs and capital taxes |
(3,132,414 | ) | (1,991,521 | ) | (2,101,046 | ) | ||||||
Transportation costs |
(660,813 | ) | (507,959 | ) | (507,843 | ) | ||||||
Depletion, depreciation and accretion |
(2,766,379 | ) | (2,403,353 | ) | (3,492,704 | ) | ||||||
Income taxes (1) |
| | | |||||||||
|
|
|
|
|
|
|||||||
Results of operations |
$ | (793,784 | ) | $ | 2,293,631 | $ | 672,267 | |||||
|
|
|
|
|
|
(1) | Dejour is currently not taxable. |
(e) | Standardized Measure of Discounted Future Net Cash Flows and Changes Therein |
The standardized measure of discounted future net cash flows is based on estimates made by AJM Deloitte and Gustavson of net proved reserves. Future cash inflows are computed based on the average of the first day constant prices in each of the 12 months for the year ended December 31, 2012 and cost assumptions applied against annual future production from proved crude oil and natural gas reserves. Future development and production costs are computed based on the average of the first day constant prices in each of the 12 months for the year ended December 31, 2012 and assume the continuation of existing economic conditions. Future income taxes are calculated by applying statutory income tax rates. The Company is currently not taxable. The standardized measure of discounted future net cash flows is computed using a 10 percent discount factor.
The Company cautions users of this information that the discounted future net cash flows relating to proved oil and gas reserves are neither an indication of the fair market value of our oil and gas properties, nor of the future net cash flows expected to be generated from such properties. The discounted future cash flows do not include the fair market value of exploratory properties and probable or possible oil and gas reserves, nor is consideration given to the effect of anticipated future changes in crude oil and natural gas prices, development, asset retirement and production costs and possible changes to tax and royalty regulations. The prescribed discount rate of 10 percent is arbitrary and may not appropriately reflect future interest rates.
F-47
Standardized Measure of Discounted Future Net Cash Flows
The standardized measure of discounted future net cash flows relating to our estimated proved reserves as of December 31, 2012 is presented below:
As at December 31, 2012 | ||||||||||||
(in thousands of Canadian dollars) | Canada | USA | Total | |||||||||
Future cash from revenues after royalties |
$ | 20,069 | $ | 234,374 | $ | 254,443 | ||||||
Future production, abandon and salvage costs |
(10,835 | ) | (90,466 | ) | (101,301 | ) | ||||||
Future development costs |
(153 | ) | (95,180 | ) | (95,333 | ) | ||||||
Future income taxes |
(2,270 | ) | (15,592 | ) | (17,862 | ) | ||||||
|
|
|
|
|
|
|||||||
Future net cash flows |
6,811 | 33,136 | 39,947 | |||||||||
Less: 10% annual discount factor |
(1,181 | ) | (33,293 | ) | (34,474 | ) | ||||||
|
|
|
|
|
|
|||||||
Standardized measure of discounted future net cash flow |
$ | 5,630 | $ | (157 | ) | $ | 5,473 | |||||
|
|
|
|
|
|
The standardized measure of discounted future net cash flows relating to our estimated proved reserves as of December 31, 2011 is presented below:
As at December 31, 2011 | ||||||||||||
(in thousands of Canadian dollars) | Canada | USA | Total | |||||||||
Future cash from revenues after royalties |
$ | 32,005 | $ | 298,776 | $ | 330,781 | ||||||
Future production costs |
(10,900 | ) | (72,833 | ) | (83,733 | ) | ||||||
Future development costs |
(150 | ) | (88,377 | ) | (88,527 | ) | ||||||
Future income taxes |
(931 | ) | | (931 | ) | |||||||
|
|
|
|
|
|
|||||||
Future net cash flows |
20,024 | 137,566 | 157,590 | |||||||||
Less: 10% annual discount factor |
(1,565 | ) | (104,104 | ) | (105,669 | ) | ||||||
|
|
|
|
|
|
|||||||
Standardized measure of discounted future net cash flow |
$ | 18,459 | $ | 33,462 | $ | 51,921 | ||||||
|
|
|
|
|
|
F-48
(f) | Changes in Standardized Measure of Discounted Future Net Cash Flows |
The principal sources of changes in the standardized measure of the future net cash flows for the year ended December 31, 2012 are presented below:
For the Year Ended December 31, 2012 | ||||||||||||
(in thousands of Canadian dollars) | Canada | USA | Total | |||||||||
Beginning Balance, January 1, 2012 |
$ | 18,459 | $ | 33,462 | $ | 51,921 | ||||||
Sales and transfers of oil and gas produced, net of production costs |
(1,973 | ) | | (1,973 | ) | |||||||
Net changes in sales and transfer prices, net of production costs and royalties |
(8,514 | ) | (42,572 | ) | (51,086 | ) | ||||||
Changes in estimated future development costs |
(3 | ) | | (3 | ) | |||||||
Revisions of quantity estimates and timing of estimated production |
(2,924 | ) | 5,319 | 2,395 | ||||||||
Accretion of discount |
(385 | ) | | (385 | ) | |||||||
Net change in income taxes |
970 | 3,634 | 4,604 | |||||||||
|
|
|
|
|
|
|||||||
Ending Balance, December 31, 2012 |
$ | 5,630 | $ | (157 | ) | $ | 5,473 | |||||
|
|
|
|
|
|
The principal sources of changes in the standardized measure of the future net cash flows for the year ended December 31, 2011 are presented below:
For the Year Ended December 31, 2011 | ||||||||||||
(in thousands of Canadian dollars) | Canada | USA | Total | |||||||||
Beginning Balance, January 1, 2011 |
$ | 2,931 | $ | 25,948 | $ | 28,879 | ||||||
Sales and transfers of oil and gas produced, net of production costs |
9,528 | | 9,528 | |||||||||
Net changes in prices, production costs and royalties |
3,143 | (25,191 | ) | (22,048 | ) | |||||||
Extensions, discovery, less related costs |
| 840 | 840 | |||||||||
Development costs incurred during the period |
6,410 | | 6,410 | |||||||||
Revisions of previous quantity estimates |
| | | |||||||||
Accretion of discount |
| | | |||||||||
Net change in income taxes |
| | | |||||||||
Changes resulting from technical revisions and others |
(3,553 | ) | 31,865 | 28,312 | ||||||||
|
|
|
|
|
|
|||||||
Ending Balance, December 31, 2011 |
$ | 18,459 | $ | 33,462 | $ | 51,921 | ||||||
|
|
|
|
|
|
F-49
Exhibit 4.19
May 11, 2012
Dejour Energy (Alberta) Ltd.
#2600, 144 - 4 Avenue SW
Calgary, AB T2P 3N4
ATTENTION: | Mr. Mathew Wong | Mr. Hal Blacker | ||||
Chief Financial Officer | Chief Operating Officer |
Dear Sir:
RE: | CREDIT FACILITIES CANADIAN WESTERN BANK / DEJOUR ENERGY (ALBERTA) LTD. |
We are pleased to advise that Canadian Western Bank has approved the following amended Credit Facilities for Dejour Energy (Alberta) Ltd. This Commitment Letter amends and restates all prior commitment letters and commitments, and with the documents referred to in this Commitment Letter, contains all the terms and conditions pertaining to the availability of the Credit Facilities from Canadian Western Bank.
BORROWER : | DEJOUR ENERGY (ALBERTA) LTD. (the Borrower ). | |
GUARANTOR : |
DEJOUR ENERGY INC. (the Guarantor ).
The Borrower and the Guarantor are collectively referred to as Loan Parties , and each, a Loan Party . |
|
LENDER : | CANADIAN WESTERN BANK (the Bank ). | |
CREDIT FACILITY : | REVOLVING OPERATING DEMAND LOAN (the Credit Facility ). | |
MAXIMUM AMOUNT : | $7,000,000 | |
PURPOSE : | Credit Facility A shall only be used for general corporate purposes, ongoing operations, capital expenditures, and acquisition of additional petroleum and natural gas assets. | |
AVAILABILITY : |
Prime Rate loans ( Prime Rate Loans ). Revolving in whole multiples of $50,000.
Letters of credit and/or letters of guarantee ( L/C/Gs ) (maximum term one year). The aggregate Face Amount of L/C/Gs issued and outstanding at any time limited to $700,000 in any currency acceptable to the Bank. |
|
REPAYMENT : | All amounts outstanding under this Credit Facility are payable on demand and subject to the Banks right to make such demand at any time. | |
INTEREST RATE : |
Prime Rate Loans
The Borrower shall pay interest calculated daily and payable monthly, not in advance, on the outstanding principal amount of Prime Rate Loans drawn under Credit Facility at a rate per annum equal to the Prime Rate plus one percent per annum (Prime Rate + 1.00% p.a.). Interest at the aforesaid rate shall be due and payable on the first day of each and every month until all amounts owing to the Bank are paid in full. Interest shall be paid via automatic debit to the Borrowers account at the Calgary Main Branch of the Bank.
As of this date, the Banks Prime Rate is 3.00% per annum. |
STANDBY FEE : | One-quarter percent per annum (0.25% p.a.), based on a 365 or 366 day period, as the case may be, on the undrawn portion of the Credit Facility (the Standby Fee), shall be payable monthly in arrears on the fifth day of each month. | |
L/C/G FEE : | Two percent per annum (2.0% p.a.), based on a 365 or 366 day period, as the case may be, of the issue amount, payable at issue (the L/C/G Fee ). This non-refundable, upfront fee is to be based on the number of months the L/C/G is to be outstanding with any portion of 31 days to be considered a complete month. | |
EVIDENCE OF DEBT : | Revolving Credit Agreement and the records of the Bank. Such records maintained by the Bank shall constitute, in the absence of manifest error, prima facie evidence of the obligations of the Borrower to the Bank in respect of Advances made. | |
DEFINITIONS : | In this Commitment Letter, including the Appendices hereto and in all notices given pursuant to this Commitment Letter, capitalized words and phrases shall have the meanings given to them in this Commitment Letter in their proper context, and words and phrases not otherwise defined in this Commitment Letter but defined in Appendix C to this Commitment Letter shall have the meanings given to them in Appendix C to this Commitment Letter. | |
RENEWAL FEE : | $7,000 is payable upon acceptance of this Commitment Letter. | |
SECURITY : |
The following security (the Existing Security) has been completed, duly executed, delivered, perfected and registered, where necessary, to the entire satisfaction of the Bank and its counsel.
1. $10,000,000 Debenture with a first floating charge over all assets of the Borrower (first security interest in personal property) with an undertaking to provide fixed charges on the Borrowers petroleum and natural gas properties at the request of the Bank, and pledge of such Debenture;
2. Guarantee supported by the Guarantors First Floating Charge Debenture with Negative Pledge and Undertaking to provide fixed charges at the Banks request, in the minimum amount of $10,000,000;
3. Subordination/Postponement Agreement regarding loan payable to Guarantor;
4. Revolving Credit Agreement by the Borrower in the amount of $7,000,000;
5. General Assignment of Book Debts by the Borrower;
6. evidence of insurance coverage in accordance with industry standards designating the Bank as first loss payee in respect of the proceeds of the insurance and an additional insured;
7. appropriate title representation from the Borrower (officers certificate as to title) including a schedule of petroleum and natural gas reserves described by lease (type, date, term, parties), legal description (wells and spacing units), interest (working interest or other APO/BPO interests), overrides (APO/BPO), gross overrides, and other liens, encumbrances, and overrides; or, at the request of the Bank, title opinion satisfactory to the Bank and its counsel; |
2
3
6. no Loan Party is involved in any dispute or legal or regulatory proceedings likely to materially affect its financial position or its capacity to operate its business; |
||
7. no Loan Party is in default under the contracts to which it is a party or under the applicable legislation and regulations governing the operation of its business or its property, including, without limitation, the Environmental Requirements as defined below under the heading Environmental Obligations; |
||
8. there are no existing, pending, or threatened (by written notice):
(a) claims, complaints, notices or requests for information received from any governmental authority or any other Person by any Loan Party, or of which any Loan Party is otherwise aware, with respect to any alleged violation of or alleged liability under any Environmental Requirements; or
(b) stop, cleanup or preventative orders, direction or action requests, notice of which has been received from any governmental authority by any Loan Party, or of which any Loan Party is otherwise aware, relating to the environment which as a result thereof, requires any work, repair, remediation, cleanup, construction or capital expenditure with respect to any property owned, leased, managed, controlled or operated by any Loan Party, other than in the ordinary course of such Loan Partys business. |
||
9. no Loan Party is aware of any matter affecting the environment which has had or is likely to have a material adverse effect or materially diminish the value of any property or facility owned, leased, managed, controlled or operated by such Loan Party; |
||
10. the Borrower has no subsidiaries; |
||
11. the chief executive office (for the purposes of the PPSA) of each Loan Party is located in Alberta or British Columbia; |
||
12. each Loan Party has all the requisite power, authority and capacity to execute and deliver this Commitment Letter and the Security (to which it is a party) and to perform its obligations herein and thereunder; |
||
13. the execution and delivery of this Commitment Letter and the Security (to which it is a party) and the performance of the terms of this Commitment Letter and such Security do not violate the provisions of any Loan Partys constating documents or its by-laws or any law, order, rule or regulation applicable to it and have been validly authorized by it; |
||
14. the execution, delivery and performance of the terms of this Commitment Letter and the Security (to which it is a party) will not constitute a breach of any agreement to which any Loan Party or its property, assets or undertaking are bound or affected; and |
||
15. the Borrower has incurred any indebtedness or obligations for borrowed money (other than as contemplated hereby or payables incurred in the ordinary course of business or as previously disclosed in writing to the Bank) or has granted any security ranking equal with or in priority to the Security (other than Permitted Encumbrances). |
4
5
FINANCIAL COVENANTS : |
The Borrower shall maintain an Adjusted Working Capital Ratio greater than 1.00:1.00 at all times ( Financial Covenant ). |
|
AFFIRMATIVE COVENANTS : |
Each Loan Party shall (each of the Financial Covenants above and each of the following being an Affirmative Covenant ): |
|
1. carry on business and operate its petroleum and natural gas reserves in accordance with good practices consistent with accepted industry standards and pursuant to applicable agreements, regulations, and laws;
2. maintain its corporate existence and comply with all applicable laws;
3. pay, when due, all taxes, assessments, deductions at source, crown royalties, income tax or levies for which the payment is guaranteed by legal privilege, prior claim, or legal hypothec, without subrogation or consolidations;
4. comply with all regulatory bodies and provisions regarding environmental procedures and controls;
5. upon reasonable notice, allow the Bank access to its books and records, and take excerpts therefrom or make copies thereof, and to visit and inspect its assets and place(s) of business;
6. maintain adequate and appropriate insurance on its assets including protection against public liability, blow-outs, and all-risk perils;
7. inform the Bank of any event or action which would have a Material Adverse Effect with respect to the Borrower, including but not limited to, the sale of assets, guarantees, funded debt from other lenders, or alteration of type of business;
8. as soon as practicable following receipt by the Borrower of a request by the Bank to provide fixed charge security over the petroleum and natural gas properties of the Borrower, furnish or cause to be furnished to the Bank, at the sole cost and expense of the Borrower, fixed charge security over such petroleum and natural gas properties of the Borrower as are specified by the Bank, in the form and substance satisfactory to the Bank;
9. observe the terms of and perform its obligations under this Commitment Letter and the Security, and under any other agreements now or hereafter made with the Bank;
10. notify the Bank, without delay, of any Default or Event of Default; and
11. provide the Bank with any information or document that it may reasonably require from time to time. |
||
NEGATIVE COVENANTS : |
No Loan Party shall, without the prior approval of the Bank (each of the following being a Negative Covenant ):
1. allow a Change of Control in respect of the Borrower; |
6
2. permit the Borrower to merge, amalgamate, consolidate, or wind up its assets; |
||
3. without the prior written consent of the Bank, such consent not to be unreasonably withheld or delayed, reduce or distribute capital or pay dividends or redeem or repurchase common or preferred shares, unless such dividends, redemptions, and repurchases do not impair the capacity of such Loan Party to fulfil its obligations with respect to the Credit Facilities, including the repayment of all Credit Facilities; notwithstanding the foregoing, no Loan Party shall reduce or distribute capital or pay dividends or redeem or repurchase common or preferred shares when a Default or an Event of Default has occurred and is continuing or shall reasonably expected to occur as a result of reducing or distributing capital or paying dividends or redeeming or repurchasing common or preferred shares, as the case may be; |
||
4. incur further secured indebtedness, pledge or encumber assets, or guarantee the obligations of others other than Dejour Energy Inc.s contemplated guarantee of Dejour Energy (USA) Inc.; |
||
5. make loans to or investments in any Person; |
||
6. allow the Borrower to sell, assign or transfer or otherwise dispose of (including sale/leaseback transactions on facilities) any assets except in the ordinary course of business but the aggregate value of all such assets sold, assigned, transferred or otherwise disposed of shall not exceed $250,000 in any fiscal year; |
||
7. allow the Borrower to hedge or contract crude oil, natural gas liquids, or natural gas, on a fixed price basis, exceeding 50% of actual production volumes; |
||
8. allow the Borrower to monetize or settle any fixed price financial hedge or contract; |
||
9. make any material change in the nature of its business as carried on at the date hereof; |
||
10. allow the Borrower to create, acquire or suffer to exist any subsidiary unless such subsidiary provides a guarantee and such other Security in form and substance required by the Bank, in its sole discretion; nor |
||
11. experience a change in its executive management which, in the opinion of the Bank, acting in its sole discretion, has or may have a Material Adverse Effect. |
||
ENVIRONMENTAL
OBLIGATIONS : |
1. Each Loan Party shall comply with the requirements of all legislative and regulatory provisions relating to the environment (the Environmental Requirements ) and shall at all times maintain the authorizations, permits, and certificates required under these provisions. |
|
2. Each Loan Party shall immediately notify the Bank in the event a contaminant spill or emission occurs or is discovered with respect to its property, operations, or those of any neighbouring property. In addition, it shall report to the Bank forthwith any breach of Environmental Requirements, notice, order, decree, or fine that it may receive or be ordered to pay with respect to the Environmental Requirements relating to its business or property. |
7
8
9
CURRENT ACCOUNTS : | The Borrower shall maintain all of its current accounts at a Vancouver Branch of the Bank through which it shall conduct all of its banking activities. | |
ACCOUNT DEBITS : | Each Loan Party hereby irrevocably authorizes the Bank to debit periodically or from time to time, any bank account it may maintain at the Bank in order to pay all or part of the amounts any Loan Party may owe to the Bank herein. | |
PERSONAL PROPERTY SECURITY ACT (ALBERTA) REQUIREMENTS : |
Each Loan Party hereby waives the requirement for the Bank to provide copies of Personal Property Security Act (Alberta) (collectively with the equivalent legislation in other jurisdictions, the PPSA ) registrations, verification statements, or financing statements undertaken by the Bank.
Each Loan Party hereby agrees to provide to the Bank written notice of a change in its name or address immediately. |
|
ASSIGNMENT : | No rights or obligations of any Loan Party herein and no amount of the Credit Facility may be transferred or assigned by any Loan Party, any such transfer or assignment being null and void insofar as the Bank is concerned and rendering any balance then outstanding of the loan immediately due and payable at the option of the Bank and releasing the Bank from any and all obligations of making any further advances herein. The Bank may assign or transfer its rights and obligations under this Commitment Letter at any time without notice to or consent of any Loan Party. | |
DEMAND : | Notwithstanding any of the terms of this Commitment Letter, all Obligations of any Loan Party are repayable to the Bank upon its demand which demand can be made by the Bank for payment of all or any of the Obligations at any time and from time to time in the Banks discretion whether or not a Default or Event of Default has occurred. | |
NO OBLIGATION : | Upon the Banks demand for repayment or upon the occurrence of a Default or an Event of Default, the Bank shall have no obligation or liability to make further advances under the Credit Facility. | |
ACCESS TO INFORMATION : |
Each Loan Party hereby authorizes the Bank to use the necessary information pertaining to it which the Bank has or may have for the purpose of granting credit and insurance products (where permitted by law) and further authorize(s) the Bank to disclose such information to its affiliates and subsidiaries for this same purpose. Moreover, it hereby authorizes the Bank to obtain personal information pertaining to it from any party likely to have such information (credit or information bureau, financial institution, creditor, employer, tax authority, public entity, Persons with whom they might have business relations, and affiliates or Bank subsidiaries) in order to verify the accuracy of all information provided to the Bank and to ensure the solvency of each Loan Party at all times. |
|
NOTICE : | Notices to be given under this Commitment Letter, the Security or any other document in respect thereto each Loan Party or the Bank shall, except as otherwise specifically provided, be in writing addressed to the party for whom it is intended Notices shall be given by personal delivery or transmitted by facsimile and shall be deemed to be received on the Business Day of receipt (unless such delivery or transmission is received after 1:00 p.m. Mountain Time, in which case is shall be deemed to have been received on the following Business Day) unless the law deems a particular notice to be received earlier. The address for each Loan Party shall be the addresses currently recorded on the records of the Bank for such Loan Party, or such other mailing or facsimile addresses as such Loan Party may from to time may notify the Bank as aforesaid. The address for the Bank shall be the Calgary Main Branch of the Bank or such other mailing or facsimile addresses as the Bank may from to time may notify the Borrower as aforesaid. |
10
PAYMENTS : |
Unless otherwise indicated herein, the obligation of each Loan Party to make all payments under this Commitment Letter and the Security shall be absolute and unconditional and shall not be limited or affected by any circumstance, including, without limitation:
1. any set-off, compensation, counterclaim, recoupment, defence or other right which such Loan Party may have against the Bank of anyone else for any reason whatsoever; or
2. any insolvency, bankruptcy, reorganization or similar proceedings by or against such Loan Party.
All payments to be made under this Commitment Letter shall be made in Canadian Dollars.
All payments made under this Commitment Letter shall be made on or prior to 1:00 p.m. Mountain Time on the day such payment is due. Any payment received after 1:00 p.m. Mountain Time shall be deemed to have been received on the following day. Whenever a payment is due on a day which is not a Business Day, such due day shall be extended to the next Business Day and such extension of time shall be included in the computation of any interest payable. |
|
SET-OFF : | The Bank shall have the right to set-off and apply any funds of any Loan Party deposited with or held by the Bank from time to time, and any other indebtedness owing to any Loan Party by the Bank, against any of the amounts outstanding under this Commitment Letter and the Security from time to time. | |
RIGHTS AND REMEDIES CUMULATIVE : |
The rights, remedies and powers of the Bank under this Commitment Letter, the Security, at law and inequity are cumulative and not alternative and are not in substitution for any other remedies, rights or powers of the Bank, and no delay or omission in exercise of any such right, remedy or power shall exhaust such rights, remedies and powers to be construed as a waiver of any of them. |
|
WAIVERS AND AMENDMENTS : |
No term, provision or condition of this Commitment Letter or the Security, may be waived, varied or amended unless in writing and signed by a duly authorized officer of the Bank. |
|
INTEREST ACT (CANADA) : |
Any interest rate set forth in this Commitment Letter based on a period less than a year expressed as an annual rate for the purposes of the Interest Act (Canada) is equivalent to such interest rate multiplied by the actual number of days in the calendar year in which the same is to be ascertained and divided by the number of days in the period upon which it was based. |
|
GOVERNING LAW : | This Commitment Letter shall be construed and governed in accordance with the laws of the Province of Alberta. Each Loan Party irrevocably and unconditionally attorns to the non-exclusive jurisdiction of the courts of the Province of Alberta and all courts competent to hear appeals therefrom. |
11
GENERAL : |
Time is of the essence.
The terms and conditions of this Commitment Letter between the Bank and the Loan Parties are confidential and shall be treated accordingly.
Each Loan Party shall do all things and execute all documents deemed necessary or appropriate by the Bank for the purposes of giving full force and effect to the terms, conditions, undertakings, and security granted or to be granted herein.
When a conflict or inconsistency exists between the Security and this Commitment Letter, this Commitment Letter shall govern to the extent necessary to remove such conflict or inconsistency. Notwithstanding the foregoing, if there is any right or remedy of the Bank set out in any of the Security or any part of which is not set out or provided for in this Commitment Letter, such additional right shall not constitute a conflict or inconsistency.
Each Loan Party hereby waives, to the fullest extent it may do so under law, any provisions of law, including specifically the Interest Act (Canada) or the Judgment Interest Act (Alberta), which may be inconsistent with this Commitment Letter.
The obligations in this Commitment Letter of each Person who is a Loan Party shall be joint and several. |
|
REVIEW : | Without detracting from the demand nature of the Credit Facility, the Credit Facility is subject to periodic review by the Bank periodically in its sole discretion (each such review is referred to in this Commitment Letter as a Review ) and at a minimum will be reviewed on an annual basis. The next Interim Review is scheduled on or before September 30, 2012, but either may be set at an earlier or later date at the sole discretion of the Bank. | |
EXPIRY DATE : | This Commitment Letter is open for acceptance until May 18, 2012 (as may be extended from time to time as follows, the Expiry Date ) at which time it shall expire unless extended by mutual consent in writing. We reserve the right to cancel this Commitment Letter at any time prior to acceptance. |
Intentionally left blank
12
If the foregoing terms and conditions are acceptable, please sign two copies of this Commitment Letter and return one copy to the Bank by the Expiry Date. This Commitment Letter may be executed in any number of counterparts and delivered by facsimile or other electronic copy, each of which when executed and delivered shall be deemed to be an original, and such counterparts together shall constitute one and the same agreement.
Canadian Western Bank appreciates the opportunity of providing this Commitment Letter to Dejour Energy (Alberta) Ltd. We look forward to a continuing and mutually beneficial relationship.
Yours truly, | ||||
CANADIAN WESTERN BANK | ||||
Terri Jardine | Timothy D. Bacon | |||
Account Manager, | AVP, | |||
Energy Lending Group | Energy Lending Group |
AGREED AND ACCEPTED this 11 day of May, 2012.
13
APPENDIX A
CREDIT : |
Terri Jardine, Account Manager, Energy Lending Group |
Timothy D. Bacon AVP, Energy Lending Group |
||||
Direct: (403) 268-7847 Cell: (403) 703-6543 Facsimile: (403) 264-1619 Email: Terri.Jardine@cwbank.com |
Direct: (403) 750-3579 Cell: (403) 701-8492 Facsimile: (403) 264-1619 Email: Tim.Bacon@cwbank.com |
|||||
ADMINISTRATION : | L/C/Gs; MasterCard; Loan / Account Balances; Payments; Bank Drafts; Bank Confirmations; General |
Account Representative: Telephone: Facsimile: E-mail:
Account Representative: Telephone: Facsimile: E-mail: |
Angeline Wester (403) 750-3587 (403) 262-4899 Angeline.Wester@cwbank.com
Mayra Mercado OBrien (403) 750-3583 (403) 262-4899 Mayra.Mercado@cwbank.com |
|||
BRANCH : |
Calgary Main Branch #100, 606 4 Street SW T2P 1T1 |
Telephone: Facsimile: |
(403) 262-8700 (403) 262-4899 |
|||
BUSINESS ACCOUNTS |
Order Cheques; Current Account Documents/ Operations; Signing Authorities; Rates; Investments; Customer Automated Funds Transfer (CAFT) |
Account Representative: Telephone: Facsimile: |
Phil Seminoff (403) 268-7844 (403) 750-4899 Philip.Seminoff@cwbank.com |
|||
INTERNET BANKING |
Loan/Account Balances; Traces; Stop Payments, List of Current Account Transactions; Pay Bills; Transfer Between Accounts; Exchange Rates Quotes | Website: | www.CWBANK.com | |||
OTHER : | Personal/ Retail Banking |
Manager: Telephone: Facsimile: E-mail: |
William Lee (403) 268-7842 (403) 262-4899 William. Lee@cwbank.com |
|||
VALIANT TRUST: | Corporate Trust Services; Stock Transfer Agent; Employee Incentive Plans |
Website: Contact:
Telephone: Facsimile: E-mail: |
www.VALIANTTRUST.com Michael Fox Managing Director, Business Development (416) 360-1015 (416) 668-6062 (416) 360-1646 Michael.Fox@valianttrust.com |
14
APPENDIX B
COMPLIANCE CERTIFICATE
To: | CANADIAN WESTERN BANK |
I , of the City of , in the Province of , hereby certify as at the date of this Certificate as follows:
1. | I am the of (the Borrower ) and I am authorized to provide this Certificate to you for and on behalf of the Borrower; |
2. | This Certificate applies to the fiscal quarter [fiscal year] ended , ; |
3. | I am familiar with and have examined the provisions of the Commitment Letter dated , between the Borrower, [name of guarantor] and Canadian Western Bank and I have made such investigations of corporate records and inquiries of other officers and senior personnel of each Loan Party as I have deemed reasonably necessary for purposes of the Certificate; |
4. | As of the date hereof, the Borrower confirms that all of its subsidiaries (if any) are Loan Parties. |
5. | The representations and warranties set forth in the Commitment Letter are in all material respects true and correct on the date hereof; |
6. | No Default or Event of Default has occurred and is continuing of which we are aware; |
7. | As required, I have calculated the Adjusted Working Capital Ratio for the fiscal quarter [fiscal year] ended as follows: |
: 1.00; and
8. | All relevant calculations and financial statements are attached as Schedule A. |
Except where the context otherwise requires, all capitalized terms used herein have the same meanings as given thereto in
the Commitment Letter.
This Certificate is given by the undersigned officer in their capacity as an officer of the Borrower without any personal
liability on the part of such officer.
Executed at the City of , in the Province of this day of , 20 .
Yours truly, |
|
Name: |
Title: |
15
SCHEDULE A TO
COMPLIANCE CERTIFICATE
Calculation of Adjusted Working CapitalRatio
Current Assets | ||||
Current assets |
$ | |||
Less: Unrealized Hedging Gains |
( | ) | ||
Add: Undrawn Availability under Credit Facility A |
||||
|
|
|||
$ | (A) | |||
|
|
|||
Current Liabilities |
||||
Current liabilities |
$ | |||
Less: Unrealized Hedging Losses |
( | ) | ||
Less: Current Portion of Bank Debt |
( | ) | ||
|
|
|||
$ | (B) | |||
|
|
Adjusted Working CapitalRatio calculated as follows:
A |
= | |||
B |
16
APPENDIX C
DEFINITIONS
In the Commitment Letter, including all Appendices to the Commitment Letter, and in all notices given pursuant to the Commitment Letter, unless something in the subject matter or context is inconsistent therewith, capitalized words and phrases shall have the meanings given to them in the Commitment Letter in their proper context, and capitalized words and phrases not otherwise defined in the Commitment Letter shall have the following meanings:
Adjusted Working Capital Ratio means the ratio of (i) Current Assets plus undrawn Availability under Credit Facility A to (ii) Current Liabilities.
Advance means an advance of funds made by the Bank under a Credit Facility to the Borrower, or if the context so requires, an advance of funds under one or more of the Credit facility or under one or more of the availability options of one or more of the Credit Facilities, and any reference relating to the amount of Advances shall mean the sum of the principal amount of all outstanding Prime Rate Loans plus the Face Amount of all L/C/Gs as applicable.
Appendix means an appendix to the Commitment Letter.
Availability has the meaning ascribed to such term under the section heading Availability, with respect to the applicable Credit Facility.
bps means one one-hundredth of one percent.
Business Day means a day on which banks are open for business in Calgary, Alberta; but does not, in any event, include a Saturday or Sunday.
Calgary Branch of the Bank means the branch of the Bank at 606 4 th Street S.W., Calgary, AB T2P 1T1, fax (403) 264-1619, or such other address as the Bank may notify the Borrower from time to time.
Canadian Dollars , Cdn Dollars , Cdn$ , CA$ and $ mean the lawful money of Canada.
Change of Control means the occurrence of any of the following events, with respect to any Loan Party:
(a) | any Person or Persons acting jointly or in concert (within the meaning of the Securities Act (Alberta)), shall beneficially, directly or indirectly, hold or exercise control or direction over and/or has the right to acquire or control or exercise direction over (whether such right is exercisable immediately or only after the passage of time) more than 20% of the issued and outstanding Voting Shares of such Loan Party; or |
(b) | during any period of two consecutive years, individuals who at the beginning of such period constitute the board of directors of such Loan Party cease, for any reason, to constitute at least a majority of the board of directors of such Loan Party unless the election or nomination for election of each new director was approved by a vote of at least two-thirds of the directors then still in office who were directors at the beginning of the period (the Incumbent Directors) and in particular, any new director who assumes office in connection with or as a result of any actual or threatened proxy or other election contest of the board of directors of a Loan Party shall never be an Incumbent Director; or |
(c) | such Loan Party ceases to own, control or direct 100% of the Voting Shares of a subsidiary. |
Commitment Letter means the commitment letter to which this appendix is appended, and any appendices thereto, as amended, supplemented, modified, restated or replaced from time to time.
Compliance Certificate means a certificate of an officer of the Borrower signed on its behalf by the president, chief executive officer, chief operating officer, chief financial officer or any vice president of the Borrower, substantially in the
17
form annexed hereto as Appendix B, to be given to the Bank by the Borrower from time to time pursuant to the Commitment Letter.
Credit Facilities means the credit facility or facilities to be made available to the Borrower by the Bank in accordance with the provisions of the Commitment Letter.
Current Assets means, as at any date of determination, the current assets of the Borrower on a consolidated basis for such date as determined in accordance with generally accepted accounting principles but excluding the impact of any Unrealized Hedging Gains.
Current Liabilities means, as at any date of determination, the current liabilities of the Borrower on a consolidated basis for such date as determined in accordance with generally accepted accounting principles but excluding: (i) Current Portion of Bank Debt; and (ii) the impact of any Unrealized Hedging Losses.
Current Portion of Bank Debt means any current liabilities under the Credit facility other than those that arise due to total advances under a Credit Facility exceeding the maximum amount of such Credit Facility, whether by reduction of maximum amount, fluctuations in exchange rates, or due to mandatory repayments, or due to the occurrence of a Default or an Event of Default, or due to the Banks demand for repayment.
Default means any event or condition which, with the giving of notice, lapse of time or both, or upon a declaration or determination being made (or any combination thereof), would constitute an Event of Default.
Face Amount means the maximum amount payable to the beneficiary specified therein or any other Person to whom payments may be required to be made pursuant to a L/C/G.
Financial Instrument means any currency swap agreement, cross-currency agreement, interest swap agreement, agreement for the making or taking of delivery of any commodity, commodity swap agreement, forward agreement, floor, cap or collar agreement, futures or options, insurance or other similar risk management agreement or arrangement, or any combination thereof, to be entered into by a Loan Party where (i) the subject matter of the same is interest rates or the price, value or amount payable thereunder is dependent or based upon the interest rates or fluctuations in interest rates in effect from time to time (but, for certainty, shall exclude conventional floating rate debt) (ii) the subject matter of the same is currency exchange rates or the price, value or amount payable thereunder is dependent or based upon currency exchange rates or fluctuations in currency exchange rates as in effect from time to time, or (iii) the subject matter of the same is any commodity or the price, value or amount payable thereunder is dependent or based upon the price of any commodity or fluctuations in the price of any commodity.
Generally Accepted Accounting Principles or GAAP means generally accepted accounting principles consistently applied which are in effect from time to time in Canada, as published in the Handbook of the Canadian Institute of Chartered Accountants.
Material Adverse Effect means a material adverse effect on:
(a) | the business, financial condition, operations, assets or capitalization of the Borrower on a consolidated basis and taken as a whole; |
(b) | the ability of any Loan Party to pay or perform the obligations under this Commitment Letter or the ability of any Loan Party to pay or perform any of its obligations or contingent obligations under any Security or any underlying agreements or document delivered pursuant to this Commitment Letter or the Security; |
(c) | the ability of any Loan Party to perform it obligations under any material contract, if it would also have a material adverse effect on the ability of such Loan Party to pay or perform its obligations under this Commitment Letter, the Security, or any underlying agreements or documents delivered pursuant to this Commitment Letter or the Security; |
18
(d) | the validity or enforceability of this Commitment Letter, the Security, or any underlying agreements or documents delivered pursuant to this Commitment Letter or the Security; and |
(e) | the priority ranking of any security interests granted by this Commitment Letter, the Security, or any underlying agreements or documents delivered pursuant to this Commitment Letter or the Security, or the rights or remedies intended or purported to be granted to the Bank under or pursuant to this Commitment Letter, the Security, or any underlying agreements or documents delivered pursuant to this Commitment Letter or the Security. |
Permitted Contest means action taken by a Loan Party in good faith by the appropriate proceedings diligently pursued to contest a tax, claim or security interest, provided that:
(a) | such Loan Party has established reasonable reserves therefor in accordance with GAAP; |
(b) | proceeding with such contest does not have, and would not reasonably be expected to have, a Material Adverse Effect; and |
(c) | proceeding with such contest will not create a material risk of sale, forfeiture or loss of, or interference with the use or operation of, a material part of the property, assets or undertaking of any Loan Party. |
Permitted Encumbrance means at any particular time any of the following encumbrances on the property or any part of the property of any Loan Party:
(a) | liens for taxes, assessments or governmental charges not at the time due or delinquent or, if due or delinquent, the validity of which is being contested at the time by a Permitted Contest; |
(b) | liens under or pursuant to any judgment rendered, or claim filed, against a Loan Party, which it is contesting at the time by a Permitted Contest; |
(c) | undetermined or inchoate liens and charges incidental to construction or current operations which have not at such time been filed pursuant to law against any Loan Party or which relate to obligations not due or delinquent, or, if due or delinquent, the validity of which is being contested at the time by a Permitted Contest; |
(d) | easements, rights-of-way, servitudes or other similar rights in land (including, without in any way limiting the generality of the foregoing, rights-of-way and servitudes for railways, sewers, drains, gas and oil and other pipelines, gas and water mains, electric light and power and telecommunication, telephone or telegraph or cable television conduits, poles, wires and cables) granted to or reserved or taken by other Persons which individually or in the aggregate do not materially detract from the value of the land concerned or materially impair its use in the operation of the business of any Loan Party; |
(e) | security given by any Loan Party to a public utility or any municipality or governmental or other public authority when required by such utility or municipality or other authority in connection with the operations of such Loan Party, all in the ordinary course of its business which individually or in the aggregate do not materially detract from the value of the asset concerned or materially impair its use in the operation of the business of any Loan Party; |
(f) | the reservation in any original grants from the Crown of any land or interests therein and statutory exceptions to title; |
(g) | security interests in favour of the Bank securing the obligations of any Loan Party under the Commitment Letter or the Security; |
(h) | the Security; |
19
(i) | liens incurred or created in the ordinary course of business and in accordance with sound industry practice in respect of the exploration, development or operation of petroleum or natural gas interests, related production or processing facilities in which such Person has an interest or the transmission of petroleum or natural gas as security in favour of any other Person conducting the exploration, development, operation or transmission of the property to which such liens relate, for any Loan Partys portion of the costs and expenses of such exploration, development, operation or transmission, provided that such costs or expenses are not due or delinquent or, if due or delinquent, the validity of which is being contested at the time by a Permitted Contest; |
(j) | liens for penalties arising under non-participation or independent operations provisions of operating or similar agreements in respect of any Loan Partys petroleum or natural gas interests, provided that such liens do not materially detract from the value of any material part of the property of any Loan Party; |
(k) | any right of first refusal in favour of any Person granted in the ordinary course of business with respect to all or any of the petroleum or natural gas interests of any Loan Party; |
(l) | any encumbrance or agreement entered into in the ordinary course of business relating to pooling or a plan of unitization affecting the property of any Loan Party, or any part thereof; |
(m) | the right reserved or vested in any municipality or governmental or other public authority by the terms of any petroleum or natural gas leases or similar agreements in which any Loan Party has any interest or by any statutory provision to terminate petroleum or natural gas leases or similar agreements in which any Loan Party has any interest, or to require annual or other periodic payments as a condition of the continuance thereof; |
(n) | obligations of any Loan Party to deliver petroleum, natural gas, chemicals, minerals or other products to buyers thereof in the ordinary course of business; and |
(o) | royalties, net profits and other interests and obligations arising in accordance with standard industry practice and in the ordinary course of business, under petroleum or natural gas leases or similar agreements in which any Loan Party has any interest. |
Person or person means and includes an individual, a partnership, a corporation, a joint stock company, a trust, an unincorporated association, a joint venture or other entity or a government or any agency or political subdivision thereof.
Prime Rate means the rate of interest per annum, based on a 365 or 366 day period, as the case may be, in effect from time to time that is equal to the greater of:
(a) | the rate of interest publicly announced by the Bank from time to time as being its reference rate then in effect for determining interest rates for commercial loans in Canadian Dollars made by the Bank in Canada; and |
(b) | the average annual rate (rounded upwards, if necessary, to 0.01%) as determined by the Bank as being the average of the BA 1 month CDOR Rate applicable to bankers acceptances in Canadian Dollars displayed and identified as such on the Reuters Screen CDOR Page (as defined in the International Swap and Derivatives Association, Inc. definitions, as modified and amended from time to time) plus 1.00%; provided that if such rates do not appear on the Reuters Screen CDOR Page as contemplated, then the CDOR Rate on any day shall be calculated as the arithmetic average of the 30-day discount rates applicable to bankers acceptances in Canadian Dollars quoted by three major Canadian Schedule I chartered banks chosen by the Bank as of approximately 10:00 a.m. on such day, or if such day is not a Business Day, then on the immediately preceding Business Day. |
Unrealized Hedging Gains means mark to market unrealized gains in respect of Financial Instruments or other risk management products recorded in accordance with generally accepted accounting principles.
20
Unrealized Hedging Losses means mark to market unrealized losses in respect of Financial Instruments or other risk management products recorded in accordance with generally accepted accounting principles.
Voting Shares means:
(a) | in respect of a corporation or limited liability company, shares of any class or equity ownership interests of such entity: |
(i) | carrying voting rights in all circumstances; or |
(ii) | which carry the right to vote conditional on the happening of an event if such event shall have occurred and be continuing; |
provided that subparagraph (ii) above shall not include voting rights created solely by statute, such as those rights created pursuant to section 183(4) of the Business Corporations Act (Alberta) as in effect on the date of the Commitment Letter;
(b) | in respect of a trust, trust units of the trust: |
(i) | carrying voting rights in all circumstances; or |
(ii) | which carry the right to vote conditional on the happening of an event if such event shall have occurred and be continuing; |
(c) | in respect of a partnership, the partnership interests or partnership units: |
(i) | carrying voting rights in all circumstances; or |
(ii) | which carry the right to vote conditional on the happening of an event if such event shall have occurred and is continuing. |
21
Exhibit 4.20
October 3, 2012
Dejour Energy (Alberta) Ltd.
c/o Dejour Energy Inc.
#598 999 Canada Place
Vancouver, B.C. V6C 3E1
ATTENTION: | Mr. Mathew Wong | Mr. Hal Blacker | ||
Chief Financial Officer | Chief Operating Officer |
Dear Sir:
RE: CREDIT FACILITIES CANADIAN WESTERN BANK / DEJOUR ENERGY (ALBERTA) LTD.
We are pleased to advise that Canadian Western Bank has approved the following amended Credit Facilities for Dejour Energy (Alberta) Ltd., subject to the terms and conditions of the accepted Commitment Letter dated May 11, 2012, as amended June 28, 2012, which terms and conditions will remain in full force and effect, as amended below.
-intentionally left blank-
2
If the foregoing terms and conditions are acceptable, please sign two copies of this Amending Commitment Letter and return one copy to the Bank by the Expiry Date. This Amending Commitment Letter may be executed in any number of counterparts and delivered by facsimile or other electronic copy, each of which when executed and delivered shall be deemed to be an original, and such counterparts together shall constitute one and the same agreement
Canadian Western Bank appreciates the opportunity of providing this Amending Commitment Letter to Dejour Energy (Alberta) Ltd. We look forward to our continuing and mutually beneficial relationship.
Sincerely, | ||||
CANADIAN WESTERN BANK | ||||
Terri Lawrence | Doug Clark | |||
Sr. Account Manager, | Senior AVP & Manager, | |||
Energy Lending Group | Energy Lending Group |
AGREED AND ACCEPTED this 5 day of October, 2012.
3
APPENDIX A
CREDIT : |
Terri Lawrence, Sr. Account Manager, Energy Lending Group |
Doug Clark Senior AVP & Manager, Energy Lending Group |
||||
Direct: (403) 268-7847 Cell: (403) 990-6083 Facsimile: (403) 264-1619 Email: Terri.Lawrence@cwbank.com |
Direct: (403) 750-3581 Cell: (403) 880-1882 Facsimile: (403) 264-1619 Email: Doug.Clark@cwbank.com |
|||||
ADMINISTRATION : | L/C/Gs; Visa; Loan / Account Balances; Payments; Bank Drafts; Bank Confirmations; General |
Account Representative: Telephone: Facsimile: E-mail: |
Monique Thompson (403) 268-7841 (403) 750-3596 Monique.Thompson@cwbank.com |
|||
Account Representative: Telephone: Facsimile: E-mail: |
Mayra Mercado OBrien (403) 750-3583 (403) 750-3596 Mayra.Mercado@cwbank.com |
|||||
BRANCH : |
Calgary Main Branch #100, 606 4 Street SW T2P 1T1 |
Telephone: Facsimile: |
(403) 262-8700 (403) 262-4899 |
|||
BUSINESS ACCOUNTS | Order Cheques; Current Account Documents/ Operations; Signing Authorities; Rates; Investments; Customer Automated Funds Transfer (CAFT) |
Account Representative: Telephone: Facsimile: |
Teagan Winnick (403) 268-7844 (403) 750-4899 Teagan.Winnick@cwbank.com |
|||
INTERNET BANKING | Loan/Account Balances; Traces; Stop Payments, List of Current Account Transactions; Pay Bills; Transfer Between Accounts; Exchange Rates Quotes | Website: | www.CWBANK.com | |||
OTHER : | Personal/ Retail Banking |
Manager: Telephone: Facsimile: E-mail: |
William Lee (403) 268-7842 (403) 262-4899 William. Lee@cwbank.com |
|||
VALIANT TRUST: | Corporate Trust Services; Stock Transfer Agent; Employee Incentive Plans |
Website: Contact:
Telephone: Cell: Facsimile: E-mail: |
www.VALIANTTRUST.com Les Stastook Director, Business Development |
|||
(403) 781-8754 | ||||||
(403) 818-6244 | ||||||
(403) 233-2857 | ||||||
Les.Stastook@valianttrust.com |
4
Exhibit 4.21
DEJOUR ENERGY (USA) CORP.
March 6, 2013
Randall Kenworthy
Bakken Drilling Fund III Manager LLC
5251 DTC Parkway, Suite 200
Denver, CO 80111
Re: | Amendment to Operating Agreement dated December 31, 2012 by and between Dejour Energy (USA) Corp. and Bakken Drilling Fund III, L.P., Garfield County, Colorado |
Dear Mr. Kenworthy:
Dejour Energy (USA) Corp. (Dejour) and Bakken Drilling Fund III, L.P. (Bakken) are parties to that certain Operating Agreement dated December 31, 2012 (the JOA). It has come to our attention that certain provisions of the JOA and the exhibits thereto do not reflect the parties intentions and for purposes of clarity, the parties hereby agree to amend the JOA as follows:
ARTICLE XVI
1. Article XVI.B(i) of the JOA is amended by deleting the first sentence in its entirety and replacing it with the following:
Non-Operator will contribute initial capital in the amount of $6,500,000 (the Drilling Funds), to fund Operators Working Interest share of the cost to (i) drill and complete up to three new wells of which the Operator holds a 100% working interest (or such other number of wells the parties may reasonably determine in order to fully expend the Drilling Fund), within the Contract Area at a location to be determined by Operator and (ii) complete the Existing Well of which the Operators Working Interest share is 5/7ths (collectively, the Tranche 1 Drilling Program).
2. Article XVI.B(ii) of the JOA is amended by deleting the second paragraph that begins 75% of Non-Operators in its entirety and replacing it as follows:
75% of Non-Operators actual capital investment in the Tranche 1 Wells less 75% of the Net Operating Profits (defined below) received by Non-Operator for sales of production during the first 36 calendar months for such Tranche 1 Wells plus a top up amount. The top up amount shall be calculated to return 75% of the capital invested by Non-Operator and to create a total BFIT rate of return of 8% per annum compounded annually but applied on a monthly basis on the then- outstanding capital invested by Non-Operator. As used herein, Net Operating Profits means Non-Operators working interest share of gross sales less royalties and Non-Operators proportionate share of the Joint Operations (as defined in
Exhibit C to this Agreement). Notwithstanding the foregoing, should Non- Operator choose to go non-consent as permitted under this Agreement on any Well remedial work that is determined to be required by Operator, then 100% of all associated penalties not already recovered by Operator will be deducted from any amounts owed to Non-Operator under the put option. The return calculation shall be based on monthly cash flows.
As an example the calculation of the value of the put option is as follows:
75% of
Capital Invested |
75% of Net
Operating Profits Year 1 |
75% of Net
Operating Profits Year 2 |
75% of Net
Operating Profits Year 3 |
Interest
(Estimated) |
Put
Purchase
Price (Top Up) (Estimated) |
|||||||||||||||||
$ | 4.875 MM | < $ | 2.0 MM > | < $ | 1.2 MM > | < $ | 0.8 MM > | $ | 0.650MM | $ | 1.525MM |
Where the top up of $1.525 MM consists of $0.875 MM of unrecovered capital investment plus $0.650 MM which represents 8% per annum compounded annually and applied on a monthly basis to the outstanding balance of unrecovered capital. An example of the month to month calculation is attached hereto as Exhibit I.
3. The first sentence of Article XVI.C(i) is amended by deleting additional in the fourth line thereof and replacing it with amount up to before $5,000,000.
4. The first sentence of Article XVI.C(ii) is amended by deleting additional in the fourth line thereof and replacing it with amount up to before $5,000,000.
5. Article XVI.C. is amended by adding a new subsection (v) as follows:
(v) Other Operations. Nothing herein shall prevent or restrict the Operator from developing, farming out. mortgaging or creating other partnering arrangements in the development of its Leases, provided that all obligations under this Agreement are satisfied or may be satisfied with future drilling tranches.
6. The first sentence of Article XVI.F. is amended by adding after increased by in the fourth line thereof, a transfer of rights from Non-Operator of before an amount equal to.
7. Article XVI.G. is amended by deleting the third sentence thereof in its entirety and replacing it as follows:
The initial Facility Throughput Fee shall be $0.20 per MCF (Twenty cents per Thousand Cubic Feet of Gas).
8. Exhibit A to the JOA is deleted in its entirety and replaced with the Exhibit A attached hereto.
2
9. Exhibit G to the JOA is amended by deleting Section 5.1 in its entirety and replacing it as follows:
5.1 Capital Contributions.
The respective capital contributions of each Party to the Partnership shall be (a) in the case of the Non-Operator capital contributed per the terms of the JOA and (b) in the case of the Operator, capital and Existing Wells or other field installations as per the terms of the JOA.
10. The JOA is amended by adding Exhibit I attached hereto.
11. This letter may be executed in any number of counterparts, each of which when so executed shall constitute in the aggregate but one and the same document. Copies or facsimiles of signatures to this letter have the same effect as if the signatures were placed on the originals and shall be deemed to be fully executed by each signatory.
12. All other provisions of the JOA remain unchanged and in full force and effect.
If you are in agreement with the above corrections to the JOA, please so indicate by signing in the space provided on the next page and returning an executed, notarized copy to Dejour.
STATE OF COLORADO | § | |
§ | ||
CITY AND COUNTY OF DENVER | § |
This instrument was acknowledged before me this 6 th day of March, 2013 by Harrison F. Blacker, as President of Dejour Energy (USA) Corp.
WITNESS my hand and official seal.
Notary Public, State of Colorado |
My Commission Expires: June 8, 2015 | ||
3
AGREED TO AND ACCEPTED this 11 th day of March, 2013.
BAKKEN DRILLING FUND III, L.P. |
By: Bakken Drilling Fund III Manager LLC, |
Its Managing General Partner |
By: Randall Kenworthy, Manager |
STATE OF Colorado | § | |
§ | ||
CITY AND COUNTY OF Arapahoe | § |
This instrument was acknowledged before me this 11 th day of March, 2013 by Randall Kenworthy, as Manager of Bakken Drilling Fund III Manager LLC, the Managing General Partner of Bakken Drilling Fund III, L.P.
WITNESS my hand and official seal.
Notary Public State of Colorado | ||||
My Commission Expires: 10/11/15 |
4
EXHIBIT A
Attached to and made a part of that certain Operating Agreement dated December 31, 2012, by and between Dejour Energy (USA) Corp., as Operator, and Bakken Drilling Fund III LP, as Non-Operator, collectively referred to herein as Parties or individually as Party.
(1) | Lands Subject to this Agreement (Contract Area): |
Township 6 South. Range 91 West of the 6 th P.M.
Section 13: W 1 / 2 SW 1 / 4 ;
Section 14: S 1 / 2 ;
Section 15: NW 1 / 4 NE 1 / 4 , SW 1 / 4 NE 1 / 4 , NE 1 / 4 NW 1 / 4 , W 1 / 2 NW 1 / 4 , SE 1 / 4 NW 1 / 4 , N 1 / 2 SW 1 / 4 , SE 1 / 4 ;
Section 21: E 1 / 2 NE 1 / 4 , SE 1 / 4 SW 1 / 4 , SW 1 / 4 SE 1 / 4 ;
Section 22: SW 1 / 4 NW 1 / 4 , W 1 / 2 SW 1 / 4 , SE 1 / 4 SW 1 / 4 ;
Section 23: NE 1 / 4 , N 1 / 2 NW 1 / 4 ;
Section 24: NE 1 / 4 NE 1 / 4 , W 1 / 2 NE 1 / 4 , NW 1 / 4 , N 1 / 2 SE 1 / 4 ;
Section 25: SE 1 / 4 SE 1 / 4 , SW 1 / 4 SW 1 / 4 ;
Section 26: S 1 / 2
Garfield County, CO
(2) | Restrictions as to Depths, Formations or Substances: |
None
(3) | Percentages of Working Interest of the Parties: |
The Percentage Interest in the jointly drilled wells will be calculated as follows: (i) for Operator, the actual capital invested in the Existing Well, which is $1,147,779.43, plus any additional capital contributed by Operator to complete the Tranche 1 Drilling Program, and (ii) for Non-Operator, the actual capital contribution by Non-Operator for the Tranche 1 Drilling Program. The Parties. anticipate updating Exhibit A to reflect the Percentage Interest of the Parties based on actual investments made by each Party in the Drilling Program.
Parties to Agreement:
Dejour Energy (USA) Corp.
Attn: Land Department
1401 17 th Street, Suite 850
Denver, CO 80202
Ph (303) 296-3535; FAX (303) 296-3888
Bakken Drilling Fund III LP
Attn: Don Scott [Address]
[Address]
Ph ( ) - ; FAX ( ) -
Oil and Gas Lease(s) Subject to this Agreement:
1. | Serial Number: COC-066370 |
Effective Date: 12/01/2002
Lessor: USA Federal DOI-BLM
Land Description:
Township 6 South, Range 91 West of the 6 th P.M.
Section 21: E 1 / 2 NE 1 / 4 , SE 1 / 4 SW 1 / 4 , SW 1 / 4 SE 1 / 4 ;
Section 22: SW 1 / 4 NW 1 / 4 , W 1 / 2 SW 1 / 4 , SE 1 / 4 SW 1 / 4 ;
Section 25: SW 1 / 4 SW 1 / 4 ;
Section 26: S 1 / 2
Containing 680.00 acres, more or less, in
Garfield County, CO
2. | Serial Number: COC-065531 |
Effective Date: 12/01/2001
Lessor: USA Federal DOI-BLM
Land Description:
Township 6 South, Range 91 West of the 6 th P.M.
Section 13: W 1 / 2 SW 1 / 4 ;
Section 14: S 1 / 2 ;
Section 15: NW 1 / 4 NE 1 / 4 , SW 1 / 4 NE 1 / 4 , NE 1 / 4 NW 1 / 4 , W 1 / 2 NW 1 / 4 , SE 1 / 4 NW 1 / 4 , N 1 / 2 SW 1 / 4 , SE 1 / 4 ;
Section 23: NE 1 / 4 , N 1 / 2 NW 1 / 4 ;
Section 24: NE 1 / 4 NE 1 / 4 , W 1 / 2 NE 1 / 4 , NW 1 / 4 , N 1 / 2 SE 1 / 4 ;
Section 25: SE 1 / 4 SE 1 / 4
Containing 1,520.00 acres, more or less, in
Garfield County, CO
5
EXHIBIT I
Attached to and made a part of that certain Operating Agreement dated
December 31, 2012, by and between Dejour Energy (USA) Corp., as Operator, and Bakken Drilling Fund III LP, as Non-Operator,
collectively referred to herein as Parties or individually as Party.
75% of Capital (in MM) Interest ratio |
|
4.00
5% |
|
March |
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Monthly Operating Income-BDFM |
0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subtotal |
2.00 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unpaid Capital-BDFM |
4.71 | 4.54 | 4.36 | 4.21 | 4.04 | 3.68 | 3.71 | 3.54 | 3.38 | 3.21 | 3.04 | 2.20 | 2.70 | 2.50 | 2.50 | 2.48 | 2.38 | 2.20 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest |
0.30 | 0.30 | 0.30 | 0.30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Monthly Interest |
0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
0.30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Interest |
0.55 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Put Purchase price |
1.52 |
March |
19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Monthly Operating Income-BDFM |
0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | 0.70 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subtotal |
1.20 | 0.80 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unpaid Capital-BDFM |
2.18 | 2.04 | 1.04 | 1.00 | 1.78 | 1.80 | 1.61 | 1.51 | 1.48 | 1.41 | 1.34 | 1.28 | 1.21 | 1.14 | 1.08 | 1.01 | 0.94 | 0.07 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest |
0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.61 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Monthly Interest |
0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
0.20 | 0.14 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Interest |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Put Purchase price |
A.A.P.L. FORM 610 - 1989
MODEL FORM OPERATING AGREEMENT
OPERATING AGREEMENT
DATED
December 31 |
, |
2012 |
, | |||||||
year |
OPERATOR |
Dejour Energy (USA), Corp. |
CONTRACT AREA |
See Exhibit A |
|
|
||
|
||
|
||
|
COUNTY
OR PARISH OF
Garfield
, STATE OF
Colorado
COPYRIGHT 1989 ALL RIGHTS RESERVED AMERICAN ASSOCIATION OF PETROLEUM LANDMEN, 4100 FOSSIL CREEK BLVD. FORT WORTH, TEXAS, 76137, APPROVED FORM.
A.A.P.L. NO. 610 1989 |
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
TABLE OF CONTENTS
i
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
TABLE OF CONTENTS
D. ASSIGNMENT; MAINTENANCE OF UNIFORM INTEREST: |
15 | |||||
E. WAIVER OF RIGHTS TO PARTITION: |
15 | |||||
F. PREFERENTIAL RIGHT TO PURCHASE: |
15 | |||||
IX. | INTERNAL REVENUE CODE ELECTION | 15 | ||||
X. | CLAIMS AND LAWSUITS | 15 | ||||
XI. | FORCE MAJEURE | 16 | ||||
XII. | NOTICES | 16 | ||||
XIII. | TERM OF AGREEMENT | 16 | ||||
XIV. | COMPLIANCE WITH LAWS AND REGULATIONS | 16 | ||||
A. LAWS, REGULATIONS AND ORDERS: |
16 | |||||
B. GOVERNING LAW: |
16 | |||||
C. REGULATORY AGENCIES: |
16 | |||||
XV. | MISCELLANEOUS | 17 | ||||
A. EXECUTION: |
17 | |||||
B. SUCCESSORS AND ASSIGNS: |
17 | |||||
C. COUNTERPARTS: |
17 | |||||
D. SEVERABILITY |
17 | |||||
XVI. | OTHER PROVISIONS | 17 |
ii
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
OPERATING AGREEMENT
THIS AGREEMENT, entered into by and between Dejour Energy (USA), Corp. hereinafter designated and referred to as Operator, and the signatory party or parties other than Operator, sometimes hereinafter referred to individually as Non-Operator, and collectively as Non-Operators.
WITNESSETH:
WHEREAS, the parties to this agreement are owners of Oil and Gas Leases and/or Oil and Gas Interests in the land identified in Exhibit A, and the parties hereto have reached an agreement to explore and develop these Leases and/or Oil and Gas Interests for the production of Oil and Gas to the extent and as hereinafter provided,
NOW, THEREFORE, it is agreed as follows:
ARTICLE I.
DEFINITIONS
As used in this agreement, the following words and terms shall have the meanings here ascribed to them:
A. The term AFE shall mean an Authority for Expenditure prepared by a party to this agreement for the purpose of estimating the costs to be incurred in conducting an operation hereunder.
B. The term Completion or Complete shall mean a single operation intended to complete a well as a producer of Oil and Gas in one or more Zones, including, but not limited to, the setting of production casing, perforating, well stimulation and production testing conducted in such operation.
C. The term Contract Area shall mean all of the lands, Oil and Gas Leases and/or Oil and Gas Interests intended to be developed and operated for Oil and Gas purposes under this agreement. Such lands, Oil and Gas Leases and Oil and Gas Interests are described in Exhibit A.
D. The term Deepen shall mean a single operation whereby a well is drilled to an objective Zone below the deepest Zone in which the well was previously drilled, or below the Deepest Zone proposed in the associated AFE, whichever is the lesser.
E. The terms Drilling Party and Consenting Party shall mean a party who agrees to join in and pay its share of the cost of any operation conducted under the provisions of this agreement.
F. The term Drilling Unit shall mean the area fixed for the drilling of one well by order or rule of any state or federal body having authority.
If a Drilling Unit is not fixed by any
such rule or order, a Drilling Unit shall be the drilling unit as established by the pattern of drilling in the Contract Area unless fixed by express agreement of the Drilling Parties.
See Page 17 Article XVI Other Provisions
for continued Article I Definitions F. language
G. The term Drillsite shall mean the Oil and Gas Lease or Oil and Gas Interest on which a proposed well is to be located. See Page 17 Article XVI Other Provisions for continued Article I Definitions G. language.
H. The term Initial Well shall mean the well required to be drilled by the parties hereto as provided in Article VI.A.
I. The term Non-Consent Well shall mean a well in which less than all parties have conducted an operation as provided in Article VI.B.2.
J. The terms Non-Drilling Party and Non-Consenting Party shall mean a party who elects not to participate in a proposed operation.
K. The term Oil and Gas shall mean oil, gas, casinghead gas, gas condensate, and/or all other liquid or gaseous hydrocarbons and other marketable substances produced therewith, unless an intent to limit the inclusiveness of this term is specifically stated.
L. The term Oil and Gas Interests or Interests shall mean unleased fee and mineral interests in Oil and Gas in tracts of land lying within the Contract Area which are owned by parties to this agreement.
M. The terms Oil and Gas Lease, Lease and Leasehold shall mean the oil and gas leases or interests therein covering tracts of land lying within the Contract Area which are owned by the parties to this agreement.
N. The term Plug Back shall mean a single operation whereby a deeper Zone is abandoned in order to attempt a Completion in a shallower Zone.
O. The term Recompletion or Recomplete shall mean an operation whereby a Completion in one Zone is abandoned in order to attempt a Completion in a different Zone within the existing wellbore.
P. The term Rework shall mean an operation conducted in the wellbore of a well after it is Completed to secure, restore, or improve production in a Zone which is currently open to production in the wellbore. Such operations include, but are not limited to, well stimulation operations but exclude any routine repair or maintenance work or drilling, Sidetracking, Deepening, Completing, Recompleting, or Plugging Back of a well.
Q. The term Sidetrack shall mean the directional control and intentional deviation of a well from vertical so as to change the bottom hole location unless done to straighten the hole or drill around junk in the hole to overcome other mechanical difficulties.
R. The term Zone shall mean a stratum of earth containing or thought to contain a common accumulation of Oil and Gas separately producible from any other common accumulation of Oil and Gas.
See Page 17 Article XVI Other Provisions for additional Article I. Definitions S through Z.
Unless the context otherwise clearly indicates, words used in the singular include the plural, the. word person includes natural and artificial persons, the plural includes the singular, and any gender includes the masculine, feminine, and neuter.
ARTICLE II.
EXHIBITS
The following exhibits, as indicated below and attached hereto, are incorporated in and made a part hereof:
X | A. | Exhibit A, shall include the following information: | ||
(1) Description of lands subject to this agreement, | ||||
(2) Restrictions, if any, as to depths, formations, or substances, | ||||
(3) Parties to agreement with addresses and telephone numbers for notice purposes, | ||||
(4) Percentages or fractional interests of parties to this agreement, | ||||
(5) Oil and Gas Leases and/or Oil and Gas Interests subject to this agreement, | ||||
|
||||
|
|
|||
X | C. | Exhibit C, Accounting Procedure. | ||
X | D. | Exhibit D, Insurance. | ||
|
|
|||
X | F. | Exhibit F, Non-Discrimination and Certification of Non-Segregated Facilities. | ||
X | G. | Exhibit G, Tax Partnership. | ||
X | H. | Other: Weil Notice and Data Requirements |
- 1 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
If any provision of any exhibit, except Exhibits E, F and G, is inconsistent with any provision contained in the body of this agreement, the provisions in the body of this agreement shall prevail.
ARTICLE III.
INTERESTS OF PARTIES
A. Oil and Gas Interests:
If any party owns an Oil and Gas Interest in the Contract Area, that Interest shall be treated for all purposes of this agreement and during the term hereof as if it were covered by the form of
Oil and Gas Lease attached hereto as Exhibit B, and the owner thereof shall be deemed to own both royalty interest in such lease and the interest of the lessee thereunder.
B. Interests of Parties in Costs and Production:
Unless changed by other provisions, all costs and liabilities incurred in operations under this agreement shall be borne and paid, and all equipment and materials acquired in operations on the Contract Area shall be owned, by the parties as their interests are set forth in Exhibit A. In the same manner, the parties shall also own all production of Oil and Gas from the Contract Area subject, however, to the payment of royalties and other burdens on production as described hereafter.
Regardless of which party has contributed any Oil and Gas Lease or Oil and Gas Interest on which royalty or other burdens may be payable and except as otherwise expressly provided in this agreement, each party shall pay or deliver, or cause to be paid or delivered, all burdens on its share of the production from the Contract Area up to, but not in excess of, 20% and shall indemnify, defend and hold the other parties free from any liability therefor. Except as otherwise expressly provided in this agreement, if any party has contributed hereto any Lease or Interest which is burdened with any royalty, overriding royalty, production payment or other burden on production in excess of the amounts stipulated above, such party so burdened shall assume and alone bear all such excess obligations and shall indemnify, defend and hold the other parties hereto harmless from any and all claims attributable to such excess burden. However, so long as the Drilling Unit for the productive Zone(s) is identical with the Contract Area, each party shall pay or deliver, or cause to be paid or delivered, all burdens on production from the Contract Area due under the terms of the Oil and Gas Lease(s) which such party has contributed to this agreement, and shall indemnify, defend and hold the other parties free from any liability therefor.
No party shall ever be responsible, on a price basis higher than the price received by such party, to any other partys lessor or royalty owner, and if such other partys lessor or royalty owner should demand and receive settlement on a higher price basis, the party contributing the affected Lease shall bear the additional royalty burden attributable to such higher price.
Nothing, contained in this Article III.B. shall be deemed an assignment or cross-assignment of interests covered hereby, and in the event two or more parties contribute to this agreement jointly owned Leases, the parties undivided interests in said Leaseholds shall be deemed separate leasehold interests for the purposes of this agreement.
C. Subsequently Created Interests:
If any party has contributed hereto a Lease or Interest that is burdened with an assignment of production given as security for the payment of money, or if, after the date of this agreement, any party creates an overriding royalty, production payment, net profits interest, assignment of production or other burden payable out of production attributable to its working interest hereunder, such burden shall be deemed a Subsequently Created Interest. Further, if any party has contributed hereto a Lease or Interest burdened with an overriding royalty, production payment, net profits interests, or other burden payable out of production created prior to the date of this agreement, and such burden is not shown on Exhibit A, such burden also shall be deemed a Subsequently Created Interest to the extent such burden causes the burdens on such partys Lease or Interest to exceed the amount stipulated in Article III.B. above.
The party whose interest is burdened with the Subsequently Created Interest (the Burdened Party) shall assume and alone bear, pay and discharge the Subsequently Created Interest and shall indemnify, defend and hold harmless the other parties from and against any liability therefor. Further, if the Burdened Party fails to pay, when due, its share of expenses chargeable hereunder, all provisions of Article VII.B. shall be enforceable against the Subsequently Created Interest in the same manner as they are enforceable against the working interest of the Burdened Party. If the Burdened Party is required under this agreement to assign or relinquish to any other party, or parties, all or a portion of its working interest and/or the production attributable thereto, said other party, or parties, shall receive said assignment and/or production free and clear of said Subsequently Created Interest, and the Burdened Party shall indemnify, defend and hold harmless said other party, or parties, from any and all claims and demands for payment asserted by owners of the Subsequently Created Interest.
ARTICLE IV.
TITLES
A. Title Examination:
Title examination shall be made on the Drillsite of any proposed well prior to commencement of drilling
operations and, if a majority in interest of the Drilling Parties so request or Operator so elects, title examination shall be made on the entire Drilling Unit, or maximum anticipated
Drilling-
Producing
Unit, of the well. The opinion will include the ownership of the working interest, minerals, royalty, overriding royalty and production payments under the applicable Leases. Each party contributing Leases and/or Oil and Gas
Interests to be included in the Drillsite,
or
Drilling Unit,
or Producing Unit,
if appropriate, shall furnish to Operator all abstracts (including federal lease status reports), title opinions, title papers and curative
material in its possession free of charge. All such information not in the possession of or made available to Operator by the parties, but necessary for the examination of the title, shall be obtained by Operator. Operator shall cause title to he
examined by attorneys on its staff or by outside attorneys. Copies of all title opinions shall be furnished to each Drilling Party. Costs incurred by Operator in procuring abstracts, fees paid outside attorneys for title examination (including
preliminary, supplemental, shut-in royalty opinions and division order title opinions) and other direct charges as provided in Exhibit C shall be borne by the Drilling Parties in the proportion that the interest of each Drilling. Party
bears to the total interest of all Drilling Parties as such interests appear in Exhibit A. Operator shall make no charge for services rendered by its staff attorneys or other personnel in the performance of the above functions.
Each party shall be responsible for securing curative matter and pooling amendments or agreements required in connection with Leases or Oil and Gas Interests contributed by such party. Operator shall be responsible for the preparation and recording of pooling designations or declarations and communitization agreements as well as the conduct of hearings before governmental agencies for the securing of spacing or pooling orders or any other orders necessary or appropriate to the conduct of operations hereunder. This shall not prevent any party from appearing on its own behalf at such hearings. Costs incurred by Operator, including fees paid to outside attorneys, which are associated with hearings before governmental agencies, and which costs are necessary and proper for the activities contemplated under this agreement, shall be direct charges to the joint account and shall not be covered by the administrative overhead charges as provided in Exhibit C.
- 2 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
Operator shall make no charge for services rendered by its staff attorneys or other personnel in the performance of the above functions.
No well shall be drilled on the Contract Area until after (1) the title to the Drillsite, or Drilling Unit, or Producing Unit, if appropriate, has been examined as above provided, and (2) the title has been approved by the examining attorney or title has been accepted by all of the Drilling Parties in such well.
B. Loss or Failure of Title:
1. Failure of Title : Should any Oil and Gas Interest or Oil and Gas Lease be lost through failure of title, which results in a reduction of interest from that shown on Exhibit A, the party credited with contributing the affected Lease or Interest (including, if applicable, a successor in interest to such party) shall have ninety (90) days from final determination of title failure to acquire a new lease or other instrument curing the entirety of the title failure, which acquisition will not be subject to Article VIII.B., and failing to do so, this agreement, nevertheless, shall continue in force as to all remaining Oil and Gas Leases and Interests; and,
(a) The party credited with contributing the Oil and Gas Lease or Interest affected by the title failure (including, if applicable, a successor in interest to such party) shall bear alone the entire loss and it shall not be entitled to recover from Operator or the other parties any development or operating costs which it may have previously paid or incurred, but there shall be no additional liability on its part to the other parties hereto by reason of such title failure;
(b) There shall be no retroactive adjustment of expenses incurred or revenues received from the operation of the Lease or Interest which has failed, but the interests of the parties contained on Exhibit A shall be revised on an acreage basis, as of the time it is determined finally that title failure has occurred, so that the interest of the party whose Lease or Interest is affected by the title failure will thereafter be reduced in the Contract Area by the amount of the Lease or Interest failed;
(c) If the proportionate interest of the other parties hereto in any producing well previously drilled on the Contract Area is increased by reason of the title failure, the party who bore the costs incurred in connection with such well attributable to the Lease or Interest which has failed shall receive the proceeds attributable to the increase in such interest (less costs and burdens attributable thereto) until it has been reimbursed for unrecovered costs paid by it in connection with such well attributable to such failed Lease or Interest;
(d) Should any person not a party to this agreement, who is determined to be the owner of any Lease or Interest which has failed, pay in any manner any part of the cost of operation, development, or equipment, such amount shall be paid to the party or parties who bore the costs which are so refunded;
(e) Any liability to account to a person not a party to this agreement for prior production of Oil and Gas which arises by reason of title failure shall be borne severally by each party (including a predecessor to a current party) who received production for which such accounting is required based on the amount of such production received, and each such party shall severally indemnify, defend and hold harmless all other parties hereto for any such liability to account;
(f) No charge shall be made to the joint account for legal expenses, fees or salaries in connection with the defense of the Lease or Interest claimed to have failed, but if the party contributing such Lease or Interest hereto elects to defend its title it shall bear all expenses in connection therewith; and
(g) If any party is given credit on Exhibit A to a Lease or Interest which is limited solely to ownership of an interest in the wellbore of any well or wells and the production therefrom, such partys absence of interest in the remainder of the Contract Area shall be considered a Failure of Title as to such remaining Contract Area unless that absence of interest is reflected on Exhibit A.
2. Loss by Non-Payment or Erroneous Payment of Amount Due : If, through mistake or oversight, any rental, shut-in well payment, minimum royalty or royalty payment, or other payment necessary to maintain all or a portion of an Oil and Gas Lease or interest is not paid or is erroneously paid, and as a result a Lease or Interest terminates, there shall be no monetary liability against the party who failed to make such payment. Unless the party who failed to make the required payment secures a new Lease or Interest covering the same interest within ninety (90) days from the discovery of the failure to make proper payment, which acquisition will not be subject to Article VIII.B., the interests of the parties reflected on Exhibit A shall be revised on an acreage basis, effective as of the date of termination of the Lease or Interest involved, and the party who failed to make proper payment will no longer be credited with an interest in the Contract Area on account of ownership of the Lease or Interest which has terminated. If the party who failed to make the required payment shall not have been fully reimbursed, at the time of the loss, from the proceeds of the sale of Oil and Gas attributable to the lost Lease or Interest, calculated on an acreage basis, for the development and operating costs previously paid on account of such Lease or Interest, it shall be reimbursed for unrecovered actual costs previously paid by it (but not for its share of the cost of any dry hole previously drilled or wells previously abandoned) from so much of the following as is necessary to effect reimbursement:
(a) Proceeds of Oil and Gas produced prior to termination of the Lease or Interest, less operating expenses and lease burdens chargeable hereunder to the person who failed to make payment, previously accrued to the credit of the lost Lease or Interest, on an acreage basis, up to the amount of unrecovered costs;
(b) Proceeds of Oil and Gas, less operating expenses and lease burdens chargeable hereunder to the person who failed to make payment, up to the amount of unrecovered costs attributable to that portion of Oil and Gas thereafter produced and marketed (excluding production from any wells thereafter drilled) which, in the absence of such Lease or Interest termination, would be attributable to the lost Lease or Interest on an acreage basis and which as a result of such Lease or Interest termination is credited to other parties, the proceeds of said portion of the Oil and Gas to be contributed by the other parties in proportion to their respective interests reflected on Exhibit A; and,
(c) Any monies, up to the amount of unrecovered costs, that may be paid by any party who is, or becomes, the owner of the Lease or Interest lost, for the privilege of participating in the Contract Area or becoming a party to this agreement.
3. Other Losses : All losses of Leases or Interests committed to this agreement, other than those set forth in Articles IV.B.1. and IV.B.2. above, shall be joint losses and shall be borne by all parties in proportion to their interests shown on Exhibit A. This shall include but not be limited to the loss of any Lease or Interest through failure to develop or because express or implied covenants have not been performed (other than performance which requires only the payment of money), and the loss of any Lease by expiration at the end of its primary term if it is not renewed or extended. There shall be no readjustment of interests in the remaining portion of the Contract Area on account of any joint loss.
4. Curing Title : In the event of a Failure of Title under Article IV.B.1. or a loss of title under Article IV.B.2, above, any Lease or Merest acquired by any party hereto (other than the party whose interest has failed or was lost) during the ninety (90) day period provided by Article IV.B.1, and Article IV.B.2. above covering all or a portion of the interest that has failed or was lost shall be offered at cost to the party whose interest has failed or was lost, and the provisions of Article VIII.B. shall not apply to such acquisition.
- 3 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
ARTICLE V.
OPERATOR
A. Designation and Responsibilities of Operator;
Dejour Energy (USA) Corp. shall be the Operator of the Contact Area, and shall conduct and direct and have full control of all operations on the Contract Area as permitted and required by, and within the limits of this agreement. In its performance of services hereunder for the Non-Operators, Operator shall be an independent contractor not subject to the control or direction of the Non-Operators except as to the type of operation to be undertaken in accordance with the election procedures contained in this agreement. Operator shall not be deemed, or hold itself out as, the agent of the Non-Operators with authority to bind them to any obligation or liability assumed or incurred by Operator as to any third party. Operator shall conduct its activities under this agreement as a reasonable prudent operator, in a good and workmanlike manner, with due diligence and dispatch, in accordance with good oilfield practice, and in compliance with applicable law and regulation, but in no event shall it have any liability as Operator to the other parties for losses, sustained or liabilities incurred except such as may result from gross negligence or willful misconduct.
B. Resignation or Removal of Operator and Selection of Successor:
1. Resignation or Removal of Operator: Operator may resign at any time by giving written notice thereof to Non-Operators. If Operator terminates its legal existence, no longer owns an interest hereunder in the Contract Area, or is no longer capable of serving as Operator, Operator shall be deemed to have resigned without any action by Non-Operators, except the selection of a successor. Operator may be removed only for good cause by the affirmative vote of Non-Operators owning a majority interest based on ownership as shown on Exhibit A remaining after excluding the voting interest of Operator; such vote shall not be deemed effective until a written notice has been delivered to the Operator by a Non-Operator detailing the alleged default and Operator has failed to cure the default within thirty (30) days from its receipt of the notice or, if the default concerns an operation then being conducted, within forty-eight (48) hours of its receipt of the notice. For purposes hereof, good cause shall mean not only gross negligence or willful misconduct but also the material breach of or inability to meet the standards of operation contained in Article V.A. or material failure or inability to perform its obligations under this agreement.
Subject to Article VII.D.1., such resignation or removal shall not become effective until 7:00 oclock A.M. on the first day of the calendar month following the expiration of ninety (90) days after the giving of notice of resignation by Operator or action by the Non-Operators to remove Operator, unless a successor Operator has been selected and assumes the duties of Operator at an earlier date. Operator, after effective date of resignation or removal, shall be bound by the terms hereof as a Non-Operator. A change of a corporate name or structure of Operator or transfer of Operators interest to any single subsidiary, parent or successor corporation shall not be the basis for removal of Operator.
2. Selection of Successor Operator: Upon the resignation or removal of Operator under any provision of this agreement, a successor Operator shall be selected by the parties. The successor Operator shall be selected from the parties owning an interest in the Contract Area at the time such successor Operator is selected. The successor Operator shall be selected by the affirmative vote of two (2) or more parties owning a majority interest based on ownership as shown on Exhibit A; provided, however, if an Operator which has been removed or is deemed to have resigned fails to vote or votes only to succeed itself, the successor Operator shall be selected by the affirmative vote of the party or parties owning a majority interest based on ownership as shown on Exhibit A remaining after excluding the voting interest of the Operator that was removed or resigned. The former Operator shall promptly deliver to (no later than thirty (30) days after the successor Operators selection) the successor Operator all records and data relating to the operations conducted by the former Operator to the extent such records and data are not already in the possession of the successor operator , along with an executed Change of Operator form then in effect . Any cost of obtaining or copying the former Operators records and data shall be charged to the joint account.
3. Effect of Bankruptcy: If Operator becomes insolvent, bankrupt or is placed in receivership, it shall be deemed to have resigned without any action by Non-Operators, except the selection of a successor. If a petition for relief under the federal bankruptcy laws is filed by or against Operator, and the removal of Operator is prevented by the federal bankruptcy court, all Non-Operators and Operator shall comprise an interim operating committee to serve until Operator has elected to reject or assume this agreement pursuant to the Bankruptcy Code, and an election to reject this agreement by Operator as a debtor in possession, or by a trustee in bankruptcy, shall be deemed a resignation as Operator without any action by Non-Operators, except the selection of a successor. During the period of time the operating committee controls operations, all actions shall require the approval of two (2) or more parties owning, a majority interest based on ownership as shown on Exhibit A. In the event there are only two (2) parties to this agreement, during the period of time the operating committee controls operations, a third party acceptable to Operator, Non-Operator and the federal bankruptcy court shall be selected as a member of the operating committee, and all actions shall require the approval of two (2) members of the operating committee without regard for their interest in the Contract Area based on Exhibit A.
C. Employees and Contractors:
The number of employees or contractors used by Operator in conducting operations hereunder, their selection, and the hours of labor and the compensation for services performed shall be determined Operator, and all such employees or contractors shall be the employees or contractors of Operator. See Page 17 Article XVI Other Provisions for continued Article V Operation C. Employees and Contractors language.
D. Rights and Duties of Operator:
1. Competitive Rates and Use of Affiliates: All wells drilled on the Contract Area shall be drilled on a competitive contract basis at the usual rates prevailing in the area. If it so desires, Operator may employ its own tools and equipment in the drilling of wells, but its charges therefor shall not exceed the prevailing rates in the area and the rate of such charges shall be agreed upon by the parties in writing before drilling operations are commenced, and such work shall be performed by Operator under the same terms and conditions as are customary and usual in the area in contracts of independent contractors who are doing work of a similar nature. All work performed or materials supplied by affiliates or related parties of Operator shall be performed or supplied at competitive rates, pursuant to written agreement, and in accordance with customs and standards prevailing in the industry.
2. Discharge of Joint Account Obligations: Except as herein otherwise specifically provided, Operator shall promptly pay and discharge expenses incurred in the development and operation of the Contract Area pursuant to this agreement and shall charge each of the parties hereto with their respective proportionate shares upon the expense basis provided in Exhibit C. Operator shall keep an accurate record of the joint account hereunder, showing expenses incurred and charges and credits made and received.
3. Protection from Liens : Operator shall pay, or cause to be paid, as and when they become due and payable, all accounts of contractors and suppliers and wages and salaries for services rendered or performed, and for materials supplied on, to or in respect of the Contract Area or any operations for the joint account thereof, and shall keep the Contract Area free from liens and encumbrances resulting therefrom except for those resulting from a bona fide dispute as to services rendered or materials supplied.
- 4 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
4. Custody of Funds: Operator shall hold for the account of the Non-Operators any funds of the Non-Operators advanced or paid to the Operator, either for the conduct of operations hereunder or as a result of the sale of production from the Contract Area, and such funds shall remain the funds of the Non-Operators on whose account they are advanced or paid until used for their intended purpose or otherwise delivered to the Non-Operators or applied toward the payment of debts as provided in Article VII.B. Nothing in this paragraph shall be construed to establish a fiduciary relationship between Operator and Non-Operators for any purpose other than to account for Non-Operator funds as herein specifically provided. Nothing in this paragraph shall require the maintenance by Operator of separate accounts for the funds of Non-Operators unless the parties otherwise specifically agree.
5. Access to Contract Area and Records: Operator shall, except as otherwise provided herein, permit each Non-Operator or its duly authorized representative, at the Non-Operators sole risk and cost, Ml and free access at all reasonable times to all operations of every kind and character being conducted for the joint account on the Contract Area and to the records of operations conducted thereon or production therefrom, including Operators books and records relating thereto. Such access rights shall not be exercised in a manner interfering with Operators conduct of an operation hereunder and shall not obligate Operator to furnish any geologic or geophysical data of an interpretive nature unless the cost of preparation of such interpretive data was charged to the joint account. Operator will furnish to each Non-Operator upon request copies of any and all reports and information obtained by Operator in connection with production and related items, including, without limitation, meter and chart reports, production purchaser statements, run tickets and monthly gauge reports, but excluding purchase contracts and pricing information to the extent not applicable to the production of the Non-Operator seeking the information. Any audit of Operators records relating to amounts expended and the appropriateness of such expenditures shall be conducted in accordance with the audit protocol specified in Exhibit C.
6. Filing and Furnishing Governmental Reports: Operator will file, and upon written request promptly furnish copies to each requesting Non-Operator not in default of its payment obligations, all operational notices, reports or applications required to be filed by local, State, Federal or Indian agencies or authorities having jurisdiction over operations hereunder. Each Non-Operator shall provide to Operator on a timely basis all information necessary to Operator to make such filings.
7. Drilling and Testing Operations : The following provisions shall apply to each well drilled hereunder, including but not limited to the Initial Well:
(a) Operator will promptly advise Non-Operators of the date on which the well is spudded, or the date on which drilling operations are commenced.
(b) Operator will send to Non-Operators such reports, test results and notices regarding the progress of operations on the well as the Non-Operators shall reasonably request, including, but not limited to, daily drilling reports, completion reports, and well logs.
(c) Operator shall adequately test all Zones encountered which may reasonably be expected to be capable of producing Oil and Gas in paying quantities as a result of examination of the electric log or any other logs or cores or tests conducted hereunder.
8. Cost Estimates: Upon request of any Consenting Party, Operator shall furnish estimates of current and cumulative costs incurred for the joint account at reasonable intervals during the conduct of any operation pursuant to this agreement. Operator shall not be held liable for errors in such estimates so long as the estimates are made in good faith.
9. Insurance: At all times while operations are conducted hereunder, Operator shall comply with the workers compensation law of the state where the operations are being conducted; provided, however, that Operator may be a self-insurer for liability under said compensation laws in which event the only charge that shall be made to the joint account shall be as provided in Exhibit C. Operator shall also carry or provide insurance for the benefit of the joint account of the parties as outlined in Exhibit D attached hereto and made a part hereof. Operator shall require all contractors engaged in work on or for the Contract Area to comply with the workers compensation law of the state where the operations are being conducted and to maintain such other insurance as Operator may require.
In the event automobile liability insurance is specified in said Exhibit D, or subsequently receives the approval of the parties, no direct charge shall be made by Operator for premiums paid for such insurance for Operators automotive equipment.
ARTICLE VI.
DRILLING AND DEVELOPMENT
A. Initial Well:
On or before the day of ,
, Operator shall commence the drilling of the Initial Well at the following location:
and shall thereafter continue the drilling of the wells with due diligence to
See Article XVI Other Provisions, para A regarding
Drilling Program and Participation.
The drilling of the Initial Wells and the participation therein by all parties is obligatory, subject to Article VI.C.1. as to participation in Completion operations and Article VI.F. as to termination of operations and Article XI as to occurrence of force majeure.
B. Subsequent Operations:
1. Proposed Operations: If any party hereto should desire to drill any well on the Contract. Area other than the Initial Well, or if any party should desire to Rework, Sidetrack, Deepen, complete, Recomplete or Plug Back a dry hole or a well no longer capable of producing in paying quantities in which such party has not otherwise relinquished its interest in the proposed objective Zone under this agreement, the party desiring to drill, Rework, Sidetrack, Deepen, complete, Recomplete or Plug Back such a well shall give written notice of the proposed operation to the parties who have not otherwise relinquished their interest in such objective Zone
- 5 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
under this agreement and to all other parties in the case of a proposal for Sidetracking or Deepening, specifying the work to be performed, the location, proposed depth, objective Zone and the estimated cost of the operation. Each AFE to drill a new well on the Contract Area shall cover separate operation costs. The parties to whom such a notice is delivered shall have thirty (30) days after receipt of the notice within which to notify the party proposing to do the work whether they elect to participate in the cost of the proposed operation. If a drilling rig is on location, notice of a proposal to Rework, Sidetrack, complete, Recomplete, Plug Back or Deepen may be, given by telephone , telecopier or any other form of facsimile or electronic mail and the response period shall be limited to forty-eight (48) hours, exclusive of Saturday, Sunday and legal holidays. Failure of a party to whom such notice is delivered to reply within the period above fixed shall constitute an election by that party not to participate in the cost of the proposed operation. Any proposal by a party to conduct an operation conflicting with the operation initially proposed shall be delivered to all parties within the time and in the manner provided in Article VI.B.6.
If all parties to
whom such notice is delivered elect to participate in such a proposed operation, the parties shall be contractually committed to participate therein provided such operations are commenced within the time period hereafter set forth, and Operator
shall, no later than ninety (90) days after expiration of the notice period of thirty (30) days (or as promptly as practicable after the expiration of the forty-eight (48) hour period when a drilling rig is on location, as the case
may be), actually commence the proposed operation and thereafter complete it with due diligence at the risk and expense of the parties participating therein; provided, however, said commencement date may be extended upon written notice of same by
Operator to the other parties, for
a period of up to
an aggregate of no more than
thirty (30) additional days if, in the sole opinion of Operator, such additional time is reasonably necessary to obtain permits from
governmental authorities, surface rights (including rights-of-way) or appropriate drilling equipment, or to complete title examination or curative matter required for title approval or acceptance. If the actual operation has not been commenced
within the time provided (including any extension thereof as specifically permitted herein or in the force majeure provisions of Article XI) and if any party hereto still desires to conduct said operation, written notice proposing same must be
resubmitted to the other parties in accordance herewith as if no prior proposal had been made. Those parties that did not participate in the drilling of a well for which a proposal to Deepen or Sidetrack is made hereunder shall, if such parties
desire to participate in the proposed Deepening or Sidetracking operation, reimburse the Drilling Parties in accordance with Article VI.B.4. in the event of a Deepening operation and in accordance with Article VI.B.5. in the event of a Sidetracking
operation.
2. Operations by Less Than All Parties:
(a) Determination of Participation. If any party to whom such notice is delivered as provided in Article VI.B.1. or VI.C.1. (Option No. 2) elects not to participate in the proposed operation, then, in order to be entitled to the benefits of this Article, the party or parties giving the notice and such other parties as shall elect to participate in the operation shall, no later than ninety (90) days after the expiration of the notice period of thirty (30) days (or as promptly as practicable after the expiration of the forty-eight (48) hour period when a drilling rig is on location, as the case may be) actually commence the proposed operation and complete it with due diligence. Operator shall perform all work for the account of the Consenting Parties; provided, however, if no drilling rig or other equipment is on location, and if Operator is a Non-Consenting Party, the Consenting Parties shall either: (i) request Operator to perform the work required by such proposed operation for the account of the Consenting Parties, or (ii) designate one of the Consenting Parties as Operator to perform such work. The rights and duties granted to and imposed upon the Operator under this agreement are granted to and imposed upon the party designated as Operator for an operation in which the original Operator is a Non-Consenting Party. Consenting Parties, when conducting operations on the Contract Area pursuant to this Article VI.B.2., shall comply with all terms and conditions of this agreement.
If less than all parties approve any proposed operation, the proposing party, immediately after the expiration of the applicable notice period, shall advise all Parties of the total interest of the parties approving such operation and its recommendation as to whether the Consenting Parties should proceed with the operation as proposed. Each Consenting Party, within forty-eight (48) hours (exclusive of Saturday, Sunday, and legal holidays) after delivery of such notice, shall advise the proposing party of its desire to (i) limit participation to such partys interest as shown on Exhibit A or (ii) carry only its proportionate part (determined by dividing such partys interest in the Contract Area by the interests of all Consenting Parties in the Contract Area) of Non-Consenting Parties interests, or (iii) carry its proportionate part (determined as provided in (ii)) of Non-Consenting Parties interests together with all or a portion of its proportionate part of any Non-Consenting Parties interests that any Consenting Party did not elect to take. Any interest of Non-Consenting Parties that is not carried by a Consenting Party shall be deemed to be carried by the party proposing the operation if such party does not withdraw its proposal. Failure to advise the proposing party within the time required shall be deemed an election under (i). In the event a drilling rig is on location, notice may be given by telephone, telecopier or any other form of facsimile or electronic mail and the time permitted for such a response shall not exceed a total of forty-eight (48) hours (exclusive of Saturday, Sunday and legal holidays). The proposing party, at its election, may withdraw such proposal if there is less than 100% participation and shall notify all parties of such decision within ten (10) days, or within twenty-four (24) hours if a drilling rig is on location, following expiration of the applicable response period. If 100% subscription to the proposed operation is obtained, the proposing party shall promptly notify the Consenting Parties of their proportionate interests in the operation and the party serving as Operator shall commence such operation within the period provided in Article VI.B.1., subject to the same extension right as provided therein.
(b) Relinquishment of Interest for Non-Participation. The entire cost and risk of conducting such operations shall be borne by the Consenting. Parties in the proportions they have elected to bear same under the terms of the preceding paragraph. Consenting Parties shall keep the leasehold estates involved in such operations free and clear of all liens and encumbrances of every kind created by or arising from the operations of the Consenting Parties. If such an operation results in a dry hole, then subject to Articles VI.B.6. and VI.E.3., the Consenting Parties shall plug and abandon the well and restore the surface location at their sole cost, risk and expense; provided, however, that those Non-Consenting Parties that participated in the drilling, Deepening or Sidetracking of the well shall remain liable for, and shall pay, their proportionate shares of the cost of plugging and abandoning the well and restoring the surface location insofar only as those costs were not increased by the subsequent operations of the Consenting Parties. If any well drilled, Reworked, Sidetracked, Deepened, Recompleted or Plugged Back under the provisions of this Article results in a well capable of producing Oil and/or Gas in paying quantities, the Consenting Parties shall Complete and equip the well to produce at their sole cost and risk, and the well shall then be turned over to Operator (if the Operator did not conduct the operation) and shall be operated by it at the expense and for the account of the Consenting Parties. Upon commencement of operations for the drilling, Reworking, Sidetracking, Recompleting, Deepening or Plugging Back of any such well by Consenting Parties in accordance with the provisions of this Article, each Non-Consenting Party shall be deemed to have relinquished to Consenting Parties, and the Consenting Parties shall own and be entitled to receive, in proportion to their respective interests, all of such Non- Consenting Partys interest in the well and share of production therefrom or, in the case of a Reworking, Sidetracking,
- 6 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
Deepening, Recompleting or Plugging Back, or a Completion pursuant to Article VI.C.1. Option No. 2, all of such Non-Consenting Partys interest in the production obtained from the operation in which the Non-Consenting Party did not elect to participate. Such relinquishment shall be effective until the proceeds of the sale of such share, calculated at the well, or market value thereof if such share is not sold (after deducting applicable ad valorem, production, severance, and excise taxes, royalty, overriding royalty and other interests not excepted by Article III.C. payable out of or measured by the production from such well accruing with respect to such interest until it reverts), shall equal the total of the following:
(i) 200 % of each such Non-Consenting Partys share of the cost of any newly acquired surface equipment beyond the wellhead connections (including but not limited to stock tanks, separators, treaters, pumping equipment and piping), plus 100% of each such Non-Consenting Partys share of the cost of operation of the well commencing with first production and continuing until each such Non-Consenting Partys relinquished interest shall revert to it under other provisions of this Article, it being agreed that each Non-Consenting Partys share of such costs and equipment will be that interest which would have been chargeable to such Non-Consenting Party had it participated in the well from the beginning of the operations; and
(ii) 400 % of (a) that portion of the costs and expenses of drilling, Reworking, Sidetracking, Deepening, Plugging Back, testing, Completing, and Recompleting, after deducting any cash contributions received under Article VIII.C., and of (b) that portion of the cost of newly acquired equipment in the well (to and including the wellhead connections), which would have been chargeable to such Non-Consenting Party if it had participated therein.
Notwithstanding anything to the contrary in this Article VI.B., if the well does not reach the deepest objective Zone described in the notice proposing the well for reasons other than the encountering of granite or practically impenetrable substance or other condition in the hole rendering further operations impracticable, Operator shall give notice thereof to each Non-Consenting Party who submitted or voted for an alternative proposal under Article VI.B.6. to drill the well to a shallower Zone than the deepest objective Zone proposed in the notice under which the well was drilled, and each such Non-Consenting Party shall have the option to participate in the initial proposed Completion of the well by paying its share of the cost of drilling the well to its actual depth, calculated in the manner provided in Article VI.B.4. (a). If any such Non-Consenting Party does not elect to participate in the first Completion proposed for such well, the relinquishment provisions of this Article VI.B.2. (b) shall apply to such partys interest.
(c) Reworking, Recompleting or Plugging Back. An election not to participate in the drilling, Sidetracking or Deepening of a well shall be deemed an election not to participate in any Reworking or Plugging Back operation proposed in such a well, or portion thereof, to which the initial non-consent election applied that is conducted at any time prior to full recovery by the Consenting Parties of the Non-Consenting Partys recoupment amount. Similarly, an election not to participate in the Completing or Recompleting of a well shall be deemed an election not to participate in any Reworking operation proposed in such a well, or portion thereof, to which the initial non-consent election applied that is conducted at any time prior to full recovery by the Consenting Parties of the Non-Consenting Partys recoupment amount. Any such Reworking, Recompleting or Plugging Back operation conducted during the recoupment period shall be deemed part of the cost of operation of said well and there shall be added to the sums to be recouped by the Consenting Parties 300 % of that portion of the costs of the Reworking, Recompleting or Plugging Back operation which would have been chargeable to such Non-Consenting Party had it participated therein. If such a Reworking, Recompleting or Plugging Back operation is proposed during such recoupment period, the provisions of this Article VI.B. shall be applicable as between said Consenting Parties in said well.
(d) Recoupment Matters. During the period of time Consenting Parties are entitled to receive Non-Consenting Partys share of production, or the proceeds therefrom, Consenting Parties shall be responsible for the payment of all ad valorem, production, severance, excise, gathering and other taxes, and all royalty, overriding royalty and other burdens applicable to Non-Consenting Partys share of production not excepted by Article III.C.
In the case of any Reworking, Sidetracking, Plugging Back, Recompleting or Deepening operation, the Consenting Parties shall be permitted to use, free of cost, all casing, tubing and other equipment in the well, but the ownership of all such equipment shall remain unchanged; and upon abandonment of a well after such Reworking, Sidetracking, Plugging Back, Recompleting or Deepening, the Consenting Parties shall account for all such equipment to the owners thereof, with each party receiving its proportionate part in kind or in value, less cost of salvage.
Within ninety (90) days after the completion of any operation under this Article, the party conducting the operations for the Consenting Parties shall furnish each Non-Consenting Party with an inventory of the equipment in and connected to the well, and an itemized statement of the cost of drilling, Sidetracking, Deepening, Plugging Back, testing, Completing, Recompleting, and equipping the well for production; or, at its option, the operating party, in lieu of an itemized statement of such costs of operation, may submit a detailed statement of monthly billings. Each month thereafter, during the time the Consenting Parties are being reimbursed as provided above, the party conducting the operations for the Consenting Parties shall furnish the Non-Consenting Parties with an itemized statement of all costs and liabilities incurred in the operation of the well, together with a statement of the quantity of Oil and Gas produced from it and the amount of proceeds realized from the sale of the wells working interest production during the preceding month. In determining the quantity of Oil and Gas produced during any month, Consenting Parties shall use industry accepted methods such as but not limited to metering or periodic well tests. Any amount realized from the sale or other disposition of equipment newly acquired in connection with any such operation which would have been owned by a Non-Consenting Party had it participated therein shall be credited against the total unreturned costs of the work done and of the equipment purchased in determining when the interest of such Non-Consenting Party shall revert to it as above provided; and if there is a credit balance, it shall be paid to such Non-Consenting Party.
If and when the Consenting Parties recover from a Non-Consenting Partys relinquished interest the amounts provided for above, the relinquished interests of such Non-Consenting Party shall automatically revert to it as of 7:00 a.m. on the day following the day on which such recoupment occurs, and, from and after such reversion, such Non-Consenting Party shall own the same interest in such well, the material and equipment in or pertaining thereto, and the production therefrom as such Non-Consenting Party would have been entitled to had it participated in the drilling, Sidetracking, Reworking, Deepening, Recompleting or Plugging Back of said well. Thereafter, such Non-Consenting Party shall be charged with and shall pay its proportionate part of the further costs of the operation of said well (including plugging and abandonment, clean-up and damages) in accordance with the terms of this agreement and Exhibit C attached hereto.
3. Stand-By Costs: When a well which has been drilled or Deepened has reached its authorized depth and all tests have been completed and the results thereof furnished to the parties, or when operations on the well have been otherwise terminated pursuant to Article VI.F., stand-by costs incurred pending response to a partys notice proposing a Reworking,
- 7 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
Sidetracking, Deepening, Recompleting, Plugging Back or Completing operation in such a well (including the period required under Article VI.B.6. to resolve competing proposals) shall be charged and borne as part of the drilling or Deepening operation just completed. Stand-by costs subsequent to all parties responding, or expiration of the response time permitted, whichever first occurs, and prior to agreement as to the participating interests of all Consenting Parties pursuant to the terms of the second grammatical paragraph: of Article VI.B.2. (a), shall be charged to and borne as part of the proposed operation, but if the proposal is subsequently withdrawn because of insufficient participation, such stand-by costs shall be allocated between the Consenting Parties in the proportion each Consenting Partys interest as shown on Exhibit A bears to the total interest as shown on Exhibit A of all Consenting Parties.
In the event that notice for a Sidetracking operation is given while the drilling rig to be utilized is on location, any party may request and receive up to five (5) additional days after expiration of the forty-eight hour response period specified in Article VI.B.1. within which to respond by paying, for all stand-by costs and other costs incurred during such extended response period; Operator may require such party to pay the estimated stand-by time in advance as a condition to extending the response period. If more than one party elects to take such additional time to respond to the notice, standby costs shall be allocated between the parties taking additional time to respond on a day-to-day basis in the proportion each electing partys interest as shown on Exhibit A bears to the total interest as shown on Exhibit A of all the electing parties.
4. Deepening: If less than all parties elect to participate in a drilling, Sidetracking, or Deepening operation proposed pursuant to Article VI.B.1., the interest relinquished by the Non-Consenting Parties to the Consenting Parties under Article VI.B.2. shall relate only and be limited to the lesser of (i) the total depth actually drilled or (ii) the objective depth or Zone of which the parties were given notice under Article VI.B.1. (Initial Objective). Such well shall not be Deepened beyond the Initial Objective without first complying with this Article to afford the Non-Consenting Parties the opportunity to participate in the Deepening operation.
In the event any Consenting Party desires to drill or Deepen a Non-Consent Well to a depth below the Initial Objective, such party shall give notice thereof, complying with the requirements of Article VI.B.1., to all parties (including Non-Consenting Parties). Thereupon, Articles VI.B.1. and 2. shall apply and all parties receiving such notice shall have the right to participate or not participate in the Deepening of such well pursuant to said Articles VI.B.1. and 2. If a Deepening operation is approved pursuant to such provisions, and if any Non-Consenting Party elects to participate in the Deepening operation, such Non-Consenting party shall pay or make reimbursement (as the case may be) of the following costs and expenses.
(a) If the proposal to Deepen is made prior to the Completion of such well as a well capable of producing in paying quantities, such Non-Consenting Party shall pay (or reimburse Consenting Parties for, as the case may be) that share of costs and expenses incurred in connection with the drilling of said well from the surface to the Initial Objective which Non-Consenting Party would have paid had such Non-Consenting Party agreed to participate therein, plus the Non-Consenting Partys share of the cost of Deepening and of participating in any further operations on the well in accordance with the other provisions of this Agreement; provided, however, all costs for testing and Completion or attempted Completion of the well incurred by Consenting Parties prior to the point of actual operations to Deepen beyond the Initial Objective shall be for the sole account of Consenting Parties.
(b) If the proposal is made for a Non-Consent Well that has been previously Completed as a well capable of producing in paying quantities, but is no longer capable of producing in paying quantities, such Non-Consenting Party shall pay (or reimburse Consenting Parties for, as the case may be) its proportionate share of all costs of drilling, Completing, and equipping said well from the surface to the Initial Objective, calculated in the manner provided in paragraph (a) above, less those costs recouped by the Consenting Parties from the sale of production from the well. The Non-Consenting Party shall also pay its proportionate share of all costs of re-entering said well. The Non-Consenting Parties proportionate part (based on the percentage of such well Non-Consenting Party would have owned had it previously participated in such Non-Consent Well) of the costs of salvable materials and equipment remaining in the hole and salvable surface equipment used in connection with such well shall be determined in accordance with Exhibit C. If the Consenting Parties have recouped the cost of drilling, Completing, and equipping the well at the time such Deepening operation is conducted, then a Non-Consenting Party may participate in the Deepening of the well with no payment for costs incurred prior to re-entering the well for Deepening
The foregoing shall not imply a right of any Consenting Party to propose any Deepening for a Non-Consent Well prior to the drilling of such well to its Initial Objective without the consent of the other Consenting Parties as provided in Article VI.F.
5. Sidetracking: See Page 17 Article XVI for additional Article VI. Section B. paragraph 5. Sidetracking language. Any party having the right to participate in a proposed Sidetracking operation that does not own an interest in the affected wellbore at the time of the notice shall, upon electing to participate, tender to the wellbore owners its proportionate share (equal to its interest in the Sidetracking operation) of the value of that portion of the existing wellbore to be utilized as follows:
(a) If the proposal is for Sidetracking an existing dry hole, reimbursement shall be on the basis of the actual costs incurred in the initial drilling of the well down to the
depth
point
at which the Sidetracking operation is initiated.
(b) If the proposal is for Sidetracking a well which
has previously produced, reimbursement shall be on the basis of such partys proportionate share of drilling and equipping costs incurred in the initial drilling of the well down to the
depth
point
at which the
Sidetracking operation is conducted, calculated in the manner described in Article VI.B.4(b) above. Such partys proportionate share of the cost of the wells salvable materials and equipment down to the depth at which the Sidetracking
operation is initiated shall be determined in accordance with the provisions of Exhibit C.
6.
Order of
Preference of Operations.
Except as otherwise specifically provided in this agreement, if any party desires to propose the conduct of an operation that conflicts with a proposal that has been made by a party under this Article VI, such party
shall have fifteen (15) days from delivery of the initial proposal, in the case of a proposal to drill a well or to perform an operation on a well where no drilling rig is on location, or twenty-four (24) hours, exclusive of Saturday,
Sunday and legal holidays, from delivery of the initial proposal, if a drilling rig is on location for the well on which such operation is to be conducted, to deliver to all parties entitled to participate in the proposed operation such partys
alternative proposal, such alternate proposal to contain the same information required to be included in the initial proposal. Each party receiving such proposals shall elect by delivery of notice to Operator within five (5) days after
expiration of the proposal period, or within twenty-four (24) hours (
exclusive
inclusive
of Saturday, Sunday and legal holidays) if a drilling rig is on location for the well that is the subject of the proposals, to
participate in one of the competing proposals. Any party not electing within the time required shall be deemed not to have voted. The proposal receiving the vote of parties owning the largest aggregate percentage interest of the parties voting shall
have priority over all other competing proposals; in the case of a tie vote, the
- 8 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
initial proposal shall prevail. Operator shall deliver notice of such result to all parties entitled to participate in the operation within five (5) days after expiration of the election
period (or within twenty-four (24) hours,
exclusive
inclusive
of Saturday, Sunday and legal holidays, if a drilling rig is on location). Each party shall then have two (2) days (Or twenty-four (24) hours if a
rig is on location) from receipt of such notice to elect by delivery of notice to Operator to participate in such operation or to relinquish interest in the affected well pursuant to the provisions of Article VI.B.2.; failure by a party to deliver
notice within such period shall be deemed an election not to participate in the prevailing proposal.
7. Conformity to Spacing Pattern. Notwithstanding the provisions of this Article VI.B.2., it is agreed that no wells shall be proposed to be drilled to or Completed in or produced from a Zone from which a well located elsewhere on the Contract Area is producing, unless such well conforms to the then-existing well spacing pattern for such Zone or such well has been approved as an exception to the then-existing well spacing pattern for such zone By the appropriate regulatory agency .
8. Paying Wells. No party shall conduct any Reworking, Deepening, Plugging Back, Completion, Recompletion, or Sidetracking operation under this agreement with respect to any well then capable of producing in paying quantities except with the consent of all parties that have not relinquished interests in the well at the time of such operation.
C. Completion of Wells; Reworking and Plugging Back:
1. Completion: Without the consent of all parties, no well shall be drilled, Deepened or Sidetracked, except any well drilled, Deepened or Sidetracked pursuant to the provisions of Article VI.B.2. of this agreement. Consent to the drilling, Deepening or Sidetracking shall include:
¨ |
|
|
Option No. 2: All necessary expenditures for the drilling, Deepening or Sidetracking and testing of the well. When such well has reached its authorized depth, and all logs, cores and other tests have been completed, and the results thereof furnished to the parties, Operator shall give immediate notice to the Non-Operators having the right to participate in a Completion attempt whether or not Operator recommends attempting to Complete the well, together with Operators AFE for Completion costs if not previously provided. The parties receiving such notice shall have forty-eight (48) hours (exclusive of Saturday, Sunday and legal holidays) in which to elect by delivery of notice to Operator to participate in a recommended Completion attempt or to make a Completion proposal with an accompanying AFE. Operator shall deliver any such Completion proposal, or any Completion proposal conflicting with Operators proposal, to the other parties entitled to participate in such Completion in accordance with the procedures specified in Article VI.B.6. Election to participate in a Completion attempt shall include consent to all necessary expenditures for the Completing and equipping of such well, including necessary tankage and/or surface facilities but excluding any stimulation operation not contained on the Completion AFE. Failure of any party receiving such notice to. reply within the period above fixed shall constitute an election by that party not to participate in the cost of the Completion attempt; provided, that Article VI.B.6. shall control in the case of conflicting Completion proposals. If one or more, but less than all of the parties, elect to attempt a Completion, the provision of Article VI.B.2. hereof (the phrase Reworking, Sidetracking, Deepening, Recompleting or Plugging Back as contained in Article VI.B.2. shall be deemed to include Completing) shall apply to the operations thereafter conducted by less than all parties; provided, however, that Article VI.B.2. shall apply separately to each separate Completion or Recompletion attempt undertaken hereunder, and an election to become a Non-Consenting Party as to one Completion or Recompletion attempt shall not prevent a party from becoming a Consenting Party in subsequent Completion or Recompletion attempts regardless whether the Consenting Parties as to earlier Completions or Recompletion have recouped their costs pursuant to Article VI.B.2.; provided further, that any recoupment of costs by a Consenting Party shall be made solely from the production attributable to the Zone in which the Completion attempt is made. Election by a previous Non-Consenting party to participate in a subsequent Completion or Recompletion attempt shall require such party to pay its proportionate share of the cost of salvable materials and equipment installed in the well pursuant to the previous Completion or Recompletion attempt, insofar and only insofar as such materials and equipment benefit the Zone in which such party participates in a Completion attempt. |
2. Rework, Recomplete or Plug Back: No well shall be Reworked, Recompleted or Plugged Back except a well Reworked, Recompleted, or Plugged Back pursuant to the provisions of Article VI.B.2. of this agreement. Consent to the Reworking, Recompleting or Plugging Back of a well shall include all necessary expenditures in conducting such operations and Completing and equipping of said well, including necessary tankage and/or surface facilities.
D. Other Operations:
Operator shall not undertake any single project reasonably estimated to require an expenditure in excess of Fifty Thousand Dollars ($ 50,000.00 ) except in connection with the drilling, Sidetracking, Reworking, Deepening, Completing, Recompleting or Plugging Back of a well that has been previously authorized by or pursuant to this agreement; provided, however, that, in case of explosion, fire, flood or other sudden emergency, whether of the same or different nature, Operator may take such steps and incur such expenses as in its opinion are required to deal with the emergency to safeguard life and property but Operator, as promptly as possible, shall report the emergency to the other parties. If Operator prepares an AFE for its own use, Operator shall furnish any Non-Operator so requesting an information copy thereof for any single project costing in excess of Fifty Thousand Dollars ($ 50,000.00 ). Any party who has not relinquished its interest in a well shall have the right to propose that Operator perform repair work or undertake the installation of artificial lift equipment or ancillary production facilities such as salt water disposal wells or to conduct additional work with respect to a well drilled hereunder or other similar project (but not including the installation of gathering lines or other transportation or marketing facilities, the installation of which shall be governed by separate agreement between the parties) reasonably estimated to require an expenditure in excess of the amount first set forth above in this Article VI.D. (except in connection with an operation required to be proposed under Articles VI.B.1. or VI.C.1. Option No. 2, which shall be governed exclusively be those Articles). Operator shall deliver such proposal to all parties entitled to participate therein. If within thirty (30) days thereof Operator secures the written consent of any party or parties owning at least 75 % of the interests of the parties entitled to participate in such operation, each party having the right to participate in such project shall be bound by the terms of such proposal and shall be obligated to pay its proportionate share of the costs of the proposed project as if it had consented to such project pursuant to the terms of the proposal.
E. Abandonment of Wells:
1. Abandonment of Dry Holes: Except for any well drilled or Deepened pursuant to Article VI.B.2., any well which has been drilled or Deepened under the terms of this agreement and is proposed to be completed as a dry hole shall not be
- 9 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
plugged and abandoned without the consent of all parties. Should Operator, after diligent effort, be unable to contact any party, or should any party fail to reply within forty-eight (48) hours (exclusive of Saturday, Sunday and legal holidays) after delivery of notice of the proposal to plug and abandon such well, such party shall be deemed to have consented to the proposed abandonment. All such wells shall be plugged and abandoned in accordance with applicable regulations and at the cost, risk and expense of the parties who participated in the cost of drilling or Deepening such well. Any party who objects to plugging and abandoning such well by notice delivered to Operator within forty-eight (48) hours (exclusive of Saturday, Sunday and legal holidays) after delivery of notice of the proposed plugging shall take over the well as of the end of such forty-eight (48) hour notice period and conduct further operations in search of Oil and/or Gas subject to the provisions of Article VI.B.; failure of such party to provide proof reasonably satisfactory to Operator of its financial capability to conduct such operations or to take over the well within such period or thereafter to conduct operations on such well or plug and abandon such well shall entitle Operator to retain or take possession of the well and plug and abandon the well. The party taking over the well shall indemnify Operator (if Operator is an abandoning party) and the other abandoning parties against liability for any further operations conducted on such well except for the costs of plugging and abandoning the well and restoring the surface, for which the abandoning parties shall remain proportionately liable.
2. Abandonment of Wells That Have Produced: Except for any well in which a Non-Consent operation has been conducted hereunder for which the Consenting Parties have not been fully reimbursed as herein provided, any well which has been completed as a producer shall not be plugged and abandoned without the consent of all parties. See Page 17 Article XVI for additional Article VI Section E. paragraph 2. Language. If all parties consent to such abandonment, the well shall be plugged and abandoned in accordance with applicable regulations and at the cost, risk and expense of all the parties hereto. Failure of a party to reply within sixty (60) days of delivery of notice of proposed abandonment shall be deemed an election to consent to the proposal. If, within sixty (60) days after delivery of notice of the proposed abandonment of any well, all parties do not agree to the abandonment of such well, those wishing to continue its operation from the Zone then open to production shall be obligated to take over the well as of the expiration of the applicable notice period and shall indemnify Operator (if Operator is an abandoning party) and the other abandoning parties against liability for any further operations on the well conducted by such parties. Failure of such party or parties to provide proof reasonably satisfactory to Operator of their financial capability to conduct such operations or to take over the well within the required period or thereafter to conduct operations on such well within ninety (90) days shall entitle operator to retain or take possession of such well and plug and abandon the well.
Parties taking over a well as provided herein shall tender to each of the other parties its proportionate share of the value of the wells salvable material and equipment, determined in accordance with the provisions of Exhibit C, less the estimated cost of salvaging and the estimated cost of plugging and abandoning and restoring the surface; provided, however, that in the event the estimated plugging and abandoning and surface restoration costs and the estimated cost of salvaging are higher than the value of the wells salvable material and equipment, each of the abandoning parties shall tender to the parties continuing operations their proportionate shares of the estimated excess cost. Each abandoning party shall assign to the non-abandoning parties, without warranty, express or implied, as to title or as to quantity, or fitness for use of the equipment and material, all of its interest in the wellbore of the well and related equipment, together with its interest in the Leasehold insofar and only insofar as such Leasehold covers the right to obtain production from that wellbore in the Zone then open to production. If the interest of the abandoning party is or includes and Oil and Gas Interest, such party shall execute and deliver to the non-abandoning party or parties an oil and gas lease, limited to the wellbore and the Zone then open to production, for a term of one (1) year and so long thereafter as Oil and/or Gas is produced from the Zone covered thereby, such lease to be on the form attached as Exhibit B. The assignments or leases so limited shall encompass the Drilling Unit upon which the well is located. The payments by, and the assignments or leases to, the assignees shall be in a ratio based upon the relationship of their respective percentage of participation in the Contract Area to the aggregate of the percentages of participation in the Contract Area of all assignees. There shall be no readjustment of interests in the remaining portions of the Contract Area.
Thereafter, abandoning parties shall have no further responsibility, liability, or interest in the operation of or production from the well in the Zone then open other than the royalties retained in any lease made under the terms of this Article. Upon request, Operator shall continue to operate the assigned well for the account of the non-abandoning parties at the rates and charges contemplated by this agreement, plus any additional cost and charges which may arise as the result of the separate ownership of the assigned well. Upon proposed abandonment of the producing Zone assigned or leased, the assignor or lessor shall then have the option to repurchase its prior interest in the well (using the same valuation formula) and participate in further operations therein subject to the provisions hereof.
3. Abandonment of Non-Consent Operations: The provisions of Article VI.E.1. or VI.E.2. above shall be applicable as between Consenting Parties in the event of the proposed abandonment of any well excepted from said Articles; provided, however, no well shall be permanently plugged and abandoned unless and until all parties having the right to conduct further operations therein have been notified of the proposed abandonment and afforded the opportunity to elect to take over the well in accordance with the provisions of this Article VI.E.; and provided further, that Non-Consenting Parties who own an interest in a portion of the well shall pay their proportionate shares of abandonment and surface restoration cost for such well as provided in Article VI.B.2.(b).
F. Termination of Operations:
Upon the commencement of an operation for the drilling, Reworking, Sidetracking, Plugging Back, Deepening, testing, Completion or plugging of a well, including but not limited to the Initial Well, such operation shall not be terminated without consent of parties bearing 75 % of the costs of such operation; provided, however, that in the event granite or other practically impenetrable substance or condition in the hole is encountered which renders further operations impractical, Operator may discontinue operations and give notice of such condition in the manner provided in Article VI.B.1, and the provisions of Article VI.B. or VI.E. shall thereafter apply to such operation, as appropriate.
G. Taking Production in Kind:
|
|
Each party shall take in kind or separately dispose of its proportionate share of all Oil and Gas produced from
the Contract Area, exclusive of production which may be used in development and producing operations and in preparing and treating Oil and Gas for marketing purposes and production unavoidably lost. Any extra expenditure incurred in the taking in
kind or separate disposition by any party of its proportionate share of the production shall be borne by such party. Any party taking its share of production in kind shall be required to pay for only its proportionate share of such part of
Operators surface facilities which it use
s.
Each party shall execute such division
orders and contracts as may be necessary for the sale of its interest in production from the Contract Area, and, except as provided in Article VII.B., shall be entitled to receive payment directly from the purchaser thereof for its share of all
production.
- 10 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
If any party fails to make the arrangements necessary to take in
kind or separately dispose of its proportionate share of the Oil produced from the Contract Area, Operator shall have the right, subject to the revocation at will by the party owning it, but not the obligation, to purchase such Oil or sell it to
others at any time and from time to time, for the account of the non-taking party. Any such purchase or sale by Operator may be terminated by Operator upon at least ten (10) days written notice to the owner of said production and shall be
subject always to the right of the owner of the production upon at least ten (10) days written notice to Operator to exercise at any time its right to take in kind, or separately dispose of, its share of all Oil not previously delivered to a
purchaser. Any purchase or sale by Operator of any other partys share of Oil shall be only for such reasonable periods of time as are consistent with the minimum needs of the industry under the particular circumstances, but in no event for a
period in excess of one (1) year.
Any such sale by Operator shall be in a manner
commercially reasonable under the circumstances but Operator shall have no duty to share any existing market or to obtain a price equal to that received under any existing market. The sale or delivery by Operator of a non-taking partys share
of Oil under the terms of any existing contract of Operator shall not give the non-taking party any interest in or make the non-taking party a party to said contract. No purchase shall be made by Operator without first giving the non-taking party at
least ten (10) days written notice of such intended purchase and the price to be paid or the pricing basis to be used.
All parties shall give timely written notice to Operator of their Gas marketing arrangements for the following month, excluding price, and shall notify Operator immediately in the event of a
change in such arrangement. Operator shall maintain records of all marketing arrangements, and of volumes actually sold or transported, which records shall be made available to Non-Operators upon reasonable request.
In the event one or more parties separate disposition of its share of the Gas causes split stream deliveries
to separate pipelines and/or deliveries which on a day to day basis for any reason are not exactly equal to a partys respective proportionate share of total Gas sales to be allocated to it, the balancing or accounting between the parties shall
be in accordance with any Gas balancing agreement between the parties hereto, whether such an agreement is attached as Exhibit E or is a separate agreement. Operator shall give notice to all parties of the first sales of Gas from any
well under this agreement.
Option No. 2: No Gas Balancing Agreement: See Article XVI.E. for additional terms regarding sales of Oil and/or Gas.
Each party shall take in kind or
separately
Operator shall sell
dispose of
its
and Non-Operators
proportionate share of all Oil and Gas produced from the Contract Area, exclusive of production which may be used in development and
producing operations and in preparing and treating Oil and Gas for marketing purposes and production unavoidably lost.
Any extra expenditures incurred in the taking in kind or separate disposition by any party of its proportionate share of
the production shall be borne by such party. Any party taking its share of production in kind shall be required to pay for only its proportionate share of such part of Operators surface facilities which it uses.
Each party shall execute such division orders and contracts as may be necessary for the sale of its interest in
production from the Contract Area, and,
Non-Operator shall direct that payments with respect to its proportionate share be paid directly to Operator per Article XVI.E.
except as provided in Article VII.B.
, shall be entitled to
receive payment directly from the purchaser thereof for its share of all production.
If any
party fails to make the arrangements necessary to take in kind or separately dispose of its proportionate share of the Oil and/or Gas produced from the Contract Area, Operator shall have the right, subject to the revocation at will by the party
owning it, but not the obligation, to purchase such Oil and/or Gas or sell it to others at any time and from time to time, for the account of the non-taking party. Any such purchase or sale by Operator may be terminated by Operator upon at least ten
(10) days written notice to the owner of said production and shall be subject always to the right of the owner of the production upon at least ten (10) days written notice to Operator to exercise its right to take in kind, or separately
dispose of, its share of all Oil and/or Gas not previously delivered to a purchaser; provided, however, that the effective date of any such revocation may be deferred at Operators election for a period not to exceed ninety (90) days if
Operator has committed such production to a purchase contract having a term extending beyond such ten (10) days period. Any purchase or sale by Operator of any other partys share of Oil and/or Gas shall be only for such reasonable periods
of time as are consistent with the minimum needs of the industry under the particular circumstances, but in no event for a period in excess of one (1) year.
Any such
Such
sale by Operator shall be in a manner commercially reasonable under the
circumstances
, but Operator shall have no duty to share any existing market or transportation arrangement or to obtain a price or transportation fee equal to that received under any existing market or transportation arrangement
. The
sale or delivery by Operator of
Non-Operators
a non-taking partys
share of production under the terms of any
new or
existing contract of Operator shall not give the
Non-Operator
non-taking
party
any interest in or make the
Non-Operator
non-taking party
a party to said contract.
No purchase of Oil and Gas and no sale of Gas shall be made by Operator without first giving the non-taking party ten
days written notice of such intended purchase or sale and the price to be paid or the pricing basis to be used.
Operator shall give notice to all parties of the first sale of Gas from any well under this Agreement.
All parties shall give timely written notice to Operator of their Gas marketing arrangements for the following
month, excluding price, and shall notify Operator immediately in the event of a change in such arrangements.
Operator shall maintain records of all marketing arrangements, and of volumes actually sold or transported, which records shall be made available to Non-Operators upon reasonable request.
ARTICLE VII.
EXPENDITURES AND LIABILITY OF PARTIES
A. Liability of Parties:
The liability of the parties shall be several, not joint or collective. Each party shall be responsible only for its obligations, and shall be liable only for its proportionate share of the costs of developing and operating the Contract Area. Accordingly, the liens granted among the parties in Article VII.B. are given to secure only the debts of each severally, and no party shall have any liability to third parties hereunder to satisfy the default of any other party in the payment of any expense or obligation hereunder. It is not the intention of the parties to create, nor shall this agreement be construed as creating, a mining or other partnership, joint venture, agency relationship or association, or to render the parties liable as partners, co-venturers, or principals. In their relations with each other under this agreement, the parties shall not: be considered fiduciaries or to have established a confidential relationship but rather shall be free to act on an arms-length basis in accordance with their own respective self-interest, subject, however, to the obligation of fee parties to act in good faith in their dealings with each other with respect to activities hereunder.
- 11 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
B. Liens and Security Interests:
Each party grants to the other parties hereto a lien upon any interest it now owns or hereafter acquires in Oil and Gas Leases and Oil and Gas Interests in the Contract Area, and a security interest and/or purchase money security interest in any interest it now owns or hereafter acquires in the personal property and fixtures on or used or obtained for use in connection therewith, to secure performance of all of its obligations under this agreement including but not limited to payment of expense, interest and fees, the proper disbursement of all monies paid hereunder, the assignment or relinquishment of interest in Oil and Gas Leases as required hereunder, and the proper performance of operations hereunder. Such lien and security interest granted by each party hereto shall include such partys leasehold interests, working interests, operating rights, and royalty and overriding royalty interests in the Contract Area now owned or hereafter acquired and in lands pooled or unitized therewith or otherwise becoming subject to this agreement, the Oil and Gas when extracted therefrom and equipment situated thereon or used or obtained for use in connection therewith (including, without limitation, all wells, tools, and tubular goods), and accounts (including, without limitation, accounts arising from gas imbalances or from the sale of Oil and/or Gas at the wellhead), contract rights, inventory and general intangibles relating thereto or arising therefrom, and all proceeds and products of the foregoing.
To perfect the lien and security agreement provided herein, each party hereto shall execute and acknowledge the recording supplement and/or any financing statement prepared and submitted by any party hereto in conjunction herewith or at any time following execution hereof, and Operator is authorized to file this agreement or the recording supplement executed herewith as a lien or mortgage in the applicable real estate records and as a financing statement with the proper officer under the Uniform Commercial Code in the state in which the Contract Area is situated and such other states as Operator shall deem appropriate to perfect the security interest granted hereunder. Any party may file this agreement, the recording supplement executed herewith, or such other documents as it deems necessary as a lien or mortgage in the applicable real estate records and/or a financing statement with the proper officer under the Uniform Commercial Code.
Each party represents and warrants to the other parties hereto that the lien and security interest granted by such party to the other parties shall be a first and prior lien, and each party hereby agrees to maintain the priority of said lien and security interest against all persons acquiring an interest in Oil and Gas Leases and Interests covered by this agreement by, through or under such party. All parties acquiring an interest in Oil and Gas Leases and Oil and Gas Interests covered by this agreement, whether by assignment, merger, mortgage, operation of law, or otherwise, shall be deemed to have taken subject to the lien and security interest granted by this Article VII.B, as to all obligations attributable to such interest hereunder whether or not such obligations arise before or after such interest is acquired.
To the extent that parties have a security interest under the Uniform Commercial Code of the state in which the Contract Area is situated, they shall be entitled to exercise the rights and remedies of a secured party under the Code. The bringing of a suit and the obtaining of judgment by a party for the secured indebtedness shall not be deemed an election of remedies or otherwise affect the lien rights or security interest as security for the payment thereof. In addition, upon default by any party in the payment of its share of expenses, interests or fees, or upon the improper use of funds by the Operator, the other parties shall have the right, without prejudice to other rights or remedies, to collect from the purchaser the proceeds from the sale of such defaulting partys share of Oil and Gas until the amount owed by such party, plus interest as provided in Exhibit C, has been received, and shall have the right to offset the amount owed against the proceeds from the sale of such defaulting partys share of Oil and Gas, All purchasers of production may rely on a notification of default from the non-defaulting party or parties stating the amount due as a result of the default, and all parties waive any recourse available against purchasers for releasing production proceeds as provided in this paragraph.
If any party fails to pay its share of cost within one hundred twenty (120) days after rendition of a statement therefor by Operator, the non-defaulting parties, including Operator, shall upon request by Operator, pay the unpaid amount in the proportion that the interest of each such party bears to the interest of all such parties. The amount paid by each party so paying its share of the unpaid amount shall be secured by the liens and security rights described in Article VII.B., and each paying party may independently pursue any remedy available hereunder or otherwise.
If any party does not perform all of its obligations hereunder, and the failure to perform subjects such party to foreclosure or execution proceedings pursuant to the provisions of this agreement, to the extent allowed by governing law, the defaulting party waives any available right of redemption from and after the date of judgment, any required valuation or appraisement of the mortgaged or secured property prior to sale, any available right to stay execution or to require a marshaling of assets and any required bond in the event a receiver is appointed. In addition, to the extent permitted by applicable law, each party hereby grants to the other parties a power of sale as to any property that is subject to the lien and security rights granted hereunder, such power to be exercised in the manner provided by applicable law or otherwise in a commercially reasonable manner and upon reasonable notice.
Each party agrees that the other parties shall be entitled to utilize the provisions of Oil and Gas lien law or other lien law of any state in which the Contract Area is situated to enforce the obligations of each party hereunder. Without limiting the generality of the foregoing, to the extent permitted by applicable law, Non-Operators agree that Operator may invoke or utilize the mechanics or materialmens lien law of the state in which the Contract Area is situated in order to secure the payment to Operator of any sum due hereunder for services performed or materials supplied by Operator.
C. Advances:
Operator, at its election, shall have the right from time to time to demand and receive from one or more of the other parties payment in advance of their respective shares of the estimated amount of the expense to be incurred in operations hereunder during the next succeeding month, which right may be exercised only by submission to each such party of an itemized statement of such estimated expense, together with an invoice for its share thereof. Each such statement and invoice for the payment in advance of estimated expense shall be submitted on or before the 20th day of the next preceding month. Each party shall pay to Operator its proportionate share of such estimate within fifteen (15) days after such estimate and invoice is received. If any party fails to pay its share of said estimate within said time, the amount due shall bear interest as provided in Exhibit C until paid. Proper adjustment shall be made monthly between advances and actual expense to the end that each party shall bear and pay its proportionate share of actual expenses incurred, and no more.
D. Defaults and Remedies:
If any party fails to discharge any financial obligation under this agreement, including without limitation the failure to make any advance under the preceding Article VII.C. or any other provision of this agreement, within the period required for such payment hereunder, then in addition to the remedies provided in Article VII.B. or elsewhere in this agreement, the remedies specified below shall be applicable. For purposes of this Article VII.D., all notices and elections shall be delivered
- 12 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
only by Operator, except that Operator shall deliver any such notice and election requested by a non-defaulting Non-Operator, and when Operator is the party in default, the applicable notices and elections can be delivered by any Non-Operator. Election of any one or more of the following remedies shall not preclude the subsequent use of any other remedy specified below or otherwise available to anon-defaulting party.
1. Suspension of Rights: Any party may deliver to the party in default a Notice of Default, which shall specify the default, specify the action to be taken to cure the default, and specify that failure to take such action will result in the exercise of one or more of the remedies provided in this Article. If the default is not cured within thirty (30) days of the delivery of such Notice of Default, all of the rights of the defaulting party granted by this agreement may upon notice be suspended until the default is cured, without prejudice to the right of the non-defaulting party or parties to continue to enforce the. obligations of the defaulting party previously accrued or thereafter accruing under this agreement. If Operator is the party in default, the Non-Operators shall have in addition the right, by vote of Non-Operators owning a majority in interest in the Contract Area after excluding the voting interest of Operator, to appoint a new Operator effective immediately. The rights of a defaulting party that may be suspended hereunder at the election of the non-defaulting parties shall include, without limitation, the right to receive information as to any operation conducted hereunder during the period of such default, the right to elect to participate in an operation proposed under Article VI.B. of this agreement, the right to participate in an operation being conducted under this agreement even if the party has previously elected to participate in such operation, and the right to receive proceeds of production from any well subject to this agreement.
2. Suit for Damages: Non-defaulting parties or Operator for the benefit of non-defaulting parties may sue (at joint account expense) to collect the amounts in default, plus interest accruing on the amounts recovered from the date of default until the date of collection at the rate specified in Exhibit C attached hereto. Nothing herein shall prevent any party from suing any defaulting party to collect consequential damages accruing to such party as a result of the default.
3. Deemed Non-Consent: The non-defaulting party may deliver a written Notice of Non-Consent Election to the defaulting party at any time after the expiration of the thirty-day cure period following delivery of the Notice of Default, in which event if the billing is for the drilling a new well or the Plugging Back, Sidetracking, Reworking or Deepening of a well which is to be or has been plugged as a dry hole, or for the Completion or Recompletion of any well, the defaulting party will be conclusively deemed to have elected not to participate in the operation and to be a Non-Consenting Party with respect thereto under Article VI.B. or VI.C., as the case may be, to the extent of the. costs unpaid by such party, notwithstanding any election to participate theretofore made. If election is made to proceed under this provision, then the non-defaulting parties may not elect to sue for the unpaid amount pursuant to Article VII.D.2.
Until the delivery of such Notice of Non-Consent Election to the defaulting party, such party shall have the right to cure its default by paying its unpaid share of costs plus interest at the rate set forth in Exhibit C, provided, however, such payment shall not prejudice the rights of the non-defaulting parties to pursue remedies for damages incurred by the non-defaulting parties as a result of the default. Any interest relinquished pursuant to this Article VII.D.3. shall be offered to the non-defaulting parties in proportion to their interests, and the non-defaulting parties electing to participate in the ownership of such interest shall be required to contribute their shares of the defaulted amount upon their election to participate therein.
4. Advance Payment: If a default is not cured within thirty (30) days of the delivery of a Notice of Default, Operator, or Non-Operators if Operator is the defaulting party, may thereafter require advance payment from the defaulting party of such defaulting partys anticipated share of any item of expense for which Operator, or Non-Operators, as the case may be, would be entitled to reimbursement under any provision of this agreement, whether or not such expense was the subject of the previous default. Such right includes, but is not limited to, the right to require advance payment for the estimated costs of drilling a well or Completion of a well as to which an election to participate in drilling or Completion has been made. If the defaulting party fails to pay the required advance payment, the non-defaulting parties may pursue any of the remedies provided in the Article VII.D. or any other default remedy provided elsewhere in this agreement. Any excess of funds advanced remaining when the operation is completed and all costs have been paid shall be promptly returned to the advancing party,
5. Costs and Attorneys Fees: In the event any party is required to bring legal proceedings to enforce any financial obligation of a party hereunder, the prevailing party in such action shall be entitled to recover all court costs, costs of collection, and a reasonable attorneys fee, which the lien provided for herein shall also secure.
E. Rentals, Shut-in Well Payments and Minimum Royalties:
Rentals, shut-in well payments and minimum royalties which may be required under the terms of any lease shall be paid by the party or parties who subjected such lease to this agreement at its or their expense. In the event two or more parties own and have contributed interests in the same lease to this agreement, such parties may designate one of such parties to make said payments for and on behalf of all such parties. Any party may request, and shall be entitled to receive, proper evidence of all such payments. In the event of failure to make proper payment of any rental, shut-in well payment or minimum royalty through mistake or oversight where such payment is required to continue the lease in force, any loss which results from such non-payment shall be borne in accordance with the provisions of Article IV.B.2.
Operator shall notify Non-Operators of the anticipated completion of a shut-in well, or the shutting in or return to production of a producing well, at least five (5) days (excluding Saturday, Sunday, and legal holidays) prior to taking such action, or at the earliest opportunity permitted by circumstances, but assumes no liability for failure to do so. In the event of failure by Operator to so notify Non-Operators, the loss of any lease contributed hereto by Non-Operators for failure to make timely payments of any shut-in well payment shall be borne jointly by the parties hereto under the provisions of Article IV.B.3.
F. Taxes:
Beginning with the first calendar year after the effective date hereof, Operator shall render for ad valorem taxation all property subject to this agreement which by law should be rendered for such taxes, and it shall pay all such taxes assessed thereon before they become delinquent. Prior to the rendition date, each Non-Operator shall furnish Operator information as to burdens (to include, but not be limited to, royalties, overriding royalties and production payments) on Leases and Oil and Gas Interests contributed by such Non-Operator. If the assessed valuation of any Lease is reduced by reason of its being subject to outstanding excess royalties, overriding royalties or production payments, the reduction in ad valorem taxes resulting therefrom shall inure to the benefit of the owner or owners of such Lease, and Operator shall adjust the charge to such owner or owners so as to reflect the benefit of such reduction. If the ad valorem taxes are based in whole or in part upon separate valuations Of each partys working interest, then notwithstanding anything to the contrary herein, charges to the joint account shall be made and paid by the parties hereto in accordance with the tax value generated by each partys working interest. Operator shall bill the other parties for their proportionate shares of all tax payments in the manner provided in Exhibit C. However, if at any time any party taking its share of production in kind or is separately disposing of same, such party shall pay or cause to be paid any and all taxes as to such production.
- 13 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
If Operator considers any tax assessment improper, Operator may, at its discretion, protest within the time and manner prescribed by law, and prosecute the protest to a final determination, unless all parties agree to abandon the protest prior to final determination. During the pendency of administrative or judicial proceedings, Operator may elect to pay, under protest, all such taxes and any interest and penalty. When any such protested assessment shall have been finally determined, Operator shall pay the tax for the joint account, together with any interest and penalty accrued, and the total cost shall then be assessed against the parties, and be paid by them, as provided in Exhibit C.
Each party shall pay or cause to be paid all production, severance, excise, gathering and other taxes imposed upon or with respect to the production or handling of such partys share of Oil and Gas produced under the terms of this agreement.
ARTICLE VIII.
ACQUISITION, MAINTENANCE OR TRANSFER OF INTEREST
A. Surrender of Leases:
The Leases covered by this agreement insofar as they embrace acreage in the Contract Area, shall not be surrendered in whole or in part unless all parties consent thereto.
However, should any party desire to surrender its interest in any Lease or in any portion thereof, such party shall give written notice of the proposed surrender to all parties, and the parties to whom such notice is delivered shall have thirty (30) days after delivery of the notice within which to notify the party proposing the surrender whether they elect to consent thereto. Failure of a party to whom such notice is delivered to reply within said 30-day period shall constitute a consent to the surrender of the Leases described in the notice. If all parties do not agree or consent thereto, the party desiring to surrender shall assign, without express or implied warranty of title, all of its interest in such Lease, or portion thereof, and any well, material and equipment which may be located thereon and any rights in production thereafter secured, to the parties not consenting to such surrender. If the interest of the assigning party is or includes an Oil and Gas Interest, the assigning party shall execute and deliver to the party or parties not consenting to such surrender an oil and gas lease covering such Oil and Gas Interest for a term of one (1) year and so long thereafter as Oil and/or Gas is produced from the land covered thereby, such lease to be on the form attached hereto as Exhibit B. Upon such assignment or lease, the assigning party shall be relieved from all obligations thereafter accruing, but not theretofore accrued, with respect to the interest assigned or leased and the operation of any well attributable thereto, and the assigning party shall have no further interest in the assigned or leased premises and its equipment and production other than the royalties retained in any lease made under the terms of this Article. The party assignee or lessee shall pay to the party assignor or lessor the reasonable salvage value of the latters interest in any wells salvable materials and equipment attributable to the assigned or leased acreage. The value of all salvable materials and equipment shall be determined in accordance with the provisions of Exhibit C, less the estimated cost of salvaging and the estimated cost of plugging and abandoning and restoring the surface. If such value is less than such costs, then the party assignor or lessor shall pay to the party assignee or lessee the amount of such deficit. If the assignment or lease is in favor of more than one party, the interest shall be shared by such parties in the proportions that the interest of each bears to the total interest of all such parties. If the interest of the parties to whom the assignment is to be made varies according to depth, then the interest assigned shall similarly reflect such variances.
Any assignment, lease or surrender made under this provision shall not reduce or change the assignors, lessors or surrendering partys interest as it was immediately before the assignment, lease or surrender in the balance of the Contract Area; and the acreage assigned, leased or surrendered, and subsequent operations thereon, shall not thereafter be subject to the terms and provisions of this agreement but shall be deemed subject to an Operating Agreement in the form of this agreement.
B. Renewal or Extension of Leases:
If any party secures a renewal or replacement of an Oil and Gas Lease or Interest subject to this agreement, then all other parties shall be notified promptly upon such acquisition or, in the case of a replacement Lease taken before expiration of an existing Lease, promptly upon expiration of the existing Lease. The parties notified shall have the right for a period of thirty (30) days following delivery of such notice in which to elect to participate in the ownership of the renewal or replacement Lease, insofar as such Lease affects lands within the Contract Area, by paying to the party who acquired it their proportionate shares of the acquisition cost allocated to that part of such Lease within the Contract Area, which shall be in proportion to the interest held at that time by the parties in the Contract Area. Each party who participates in the purchase of a renewal or replacement Lease shall be given an assignment of its proportionate interest therein by the acquiring party.
If some, but less than all, of the parties elect to participate in the purchase of a renewal or replacement Lease, it shall be owned by the parties who elect to participate therein, in a ratio based upon the relationship of their respective percentage of participation in the Contract Area to the aggregate of the percentages of participation in the Contract Area of all parties participating in the purchase of such renewal or replacement Lease. The acquisition of a renewal or replacement Lease by any or all of the parties hereto shall not cause a readjustment of the interests of the parties stated in Exhibit A, but any renewal or replacement Lease in which less than all parties elect to participate shall not be subject to this agreement but shall be deemed subject to a separate Operating Agreement in the form of this agreement.
If the interests of the parties in the Contract Area vary according to depth, then their right to participate proportionately in renewal or replacement Leases and their right to receive an assignment of interest shall also reflect such depth variances.
The provisions of this Article shall apply to renewal or replacement Leases whether they are for the entire interest covered by the expiring Lease or cover only a portion of its area or an interest therein. Any renewal or replacement Lease taken before the expiration of its predecessor Lease, or taken or contracted for or becoming effective within six (6) months after the expiration of the existing Lease, shall be subject to this provision so long as this agreement is in effect at the time of such acquisition or at the time the renewal or replacement Lease becomes effective; but any Lease taken or contracted for more than six (6) months after the expiration of an existing Lease shall not be deemed a renewal or replacement Lease and shall not be subject to the provisions of this agreement.
The provisions in this Article shall also be applicable to extensions of Oil and Gas Leases.
C. Acreage or Cash Contributions:
While this agreement is in force, if any party contracts for a contribution of cash towards the drilling of a well or any other operation on the Contract Area, such contribution shall be paid to the party who conducted the drilling or other operation and shall be applied by it against the cost of such drilling or other operation. If the contribution be in the form of acreage, the party to whom the contribution is made shall promptly tender an assignment of the acreage, without warranty of title, to the Drilling Parties in the proportions said Drilling Parties shared the cost of drilling the well. Such acreage shall become a separate Contract Area and, to the extent possible, be governed by provisions identical to this agreement. Each party shall promptly notify all other parties of any acreage or cash contributions it may obtain in support of any well or any other operation on the Contract Area. The above provisions shall also be applicable to optional rights to earn acreage outside the Contract Area which are in support of well drilled inside Contract Area.
- 14 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
If any party contracts for any consideration relating to disposition of such partys share of substances produced hereunder, such consideration shall not be deemed a contribution as contemplated in this Article VIII.C.
D. Assignment;
Maintenance of Uniform Interest
Disposition of Interests
:
For the purpose of maintaining uniformity of ownership in the Contract Area in the Oil and Gas Leases, Oil and Gas Interests, wells, equipment and production covered by this agreement no party
shall sell, encumber, transfer or make other disposition of its interest in the Oil and Gas Leases and Oil and Gas Interests embraced within the Contract Area or in wells, equipment and production unless such disposition covers either:
1. the entire interest of the party in all Oil and Gas Leases, Oil and Gas Interest, wells, equipment and production;
or
2. an equal undivided percent of the partys present interest in all Oil and Gas Leases, Oil and Gas
Interests, wells, equipment and production in the Contract Area.
Every sale, encumbrance, transfer or other disposition made by any party shall be made expressly subject to this agreement and shall be made without prejudice to the right of the other parties, and any transferee of an ownership interest in any Oil and Gas Lease or Interest shall be deemed a party to this agreement as to the interest conveyed from and after the effective date of the transfer of ownership; provided, however, that the other parties shall not be required to recognize any such sale, encumbrance, transfer or other disposition for any purpose hereunder until thirty (30) days after they have received a copy of the instrument of transfer or other satisfactory evidence thereof in writing from the transferor or transferee. No assignment or other disposition of interest by a party shall relieve such party of obligations previously incurred by such party hereunder with respect to the interest transferred, including without limitation the obligation of a party to pay all costs attributable to an operation conducted hereunder in which such party has agreed to participate prior to making such assignment, and the lien and security interest granted by Article. VII.B. shall continue to burden the interest transferred to secure payment of any such obligations.
If, at any time the interest of any party is divided among and owned by four or more co-owners, Operator, at its discretion, may require such co-owners to appoint a single trustee or agent with full authority to receive notices, approve expenditures, receive billings for and approve and pay such partys share of the joint expenses, and to deal generally with, and with power to bind, the co-owners of such partys interest within the scope of the operations embraced in this agreement; however, all such co-owners shall have the right to enter into and execute all contracts or agreements for the disposition of their respective shares of the Oil and Gas produced from the Contract Area and they shall have the right to receive, separately, payment of the sale proceeds thereof.
E. Waiver of Rights to Partition:
If permitted by the laws of the state or states in which the property covered hereby is located, each party hereto owning an undivided interest in the Contract Area waives any and all rights it may have to partition and have set aside to it in severalty its undivided interest therein.
F. Preferential Right to Purchase:
|
|
Should any party desire to sell all or any part of its interests under this agreement, or its rights and interests in the Contract Area, it shall promptly give written notice to the other parties,
with full information concerning its proposed disposition, which shall include the name and address of the prospective transferee (who must be ready, willing and able to purchase), the purchase price, a legal description sufficient to identify the
property, and all other terms of the offer. The other parties shall then have an optional prior right, for a period of ten (10) days after the notice is delivered, to purchase for the stated consideration on the same terms and conditions the
interest which the other party proposes to sell; and, if this optional right is exercised, the purchasing parties shall share the purchased interest in the proportions that the interest of each bears to the total interest of all purchasing parties.
However, there shall be no preferential right to purchase in those cases where any party wishes to mortgage its interest, or to transfer title to its interests to its mortgage in lieu of or pursuant to foreclosure of a mortgage of its interests, or
to dispose of its interests by merger, reorganization, consolidation, or by sale of all or substantially all of its Oil and Gas assets to any party, or by transfer of its interests to a subsidiary or parent company or to a subsidiary of a parent
company, or to any company in which such party owns a majority of the stock.
ARTICLE IX.
INTERNAL REVENUE CODE ELECTION
If, for federal income tax purposes, this agreement and the operations hereunder are regarded as a partnership, and if the parties have not otherwise agreed to form a tax partnership pursuant to Exhibit G or other agreement between them, each party thereby affected elects to be excluded from the application of all of the provisions of Subchapter K, Chapter 1, Subtitle A, of the Internal Revenue Code of 1986, as amended (Code), as permitted and authorized by Section 761 of the Code and the regulations promulgated thereunder. Operator is authorized and directed to execute on behalf of each party hereby affected such evidence of this election as may be required by the Secretary of the Treasury of the United States or the Federal Internal Revenue Service, including specifically, but not by way of limitation, all of the returns, statements, and the data required by Treasury Regulation §1.761. Should there be any requirement that each party hereby affected give further evidence of this election, each such party shall execute such documents and furnish such other evidence as may be required by the Federal Internal Revenue Service or as may be necessary to evidence this election. No such party shall give any notices or take any other action inconsistent with the election made hereby. If any present or future income tax laws of the state or states in which the Contract Area is located or any future income tax laws of the United States contain provisions similar to those in Subchapter K, Chapter 1, Subtitle A, of the Code, under which an election similar to that provided by Section 761 of the Code is permitted, each party hereby affected shall make such election as may be permitted or required by such laws. In making the foregoing election, each such party states that the income derived by such party from operations hereunder can be adequately determined without the computation of partnership taxable income.
ARTICLE X.
CLAIMS AND LAWSUITS
Operator may settle any single uninsured third party damage claim or suit arising from operations hereunder if the expenditure does not exceed Fifty Thousand Dollars ($ 50,000.00 ) and if the payment is in complete settlement of such claim or suit. If the amount required for settlement exceeds the above amount, the parties hereto shall assume and take over the further handling of the claim or suit, unless such authority is delegated to Operator. All costs and expenses of handling settling, or otherwise discharging such claim or suit shall be a the joint expense of the parties participating in the operation from which the claim or suit arises. If a claim is made against any party or if any party is sued on account of any matter arising from operations hereunder over which such individual has no control because of the rights given Operator by this agreement, such party shall immediately notify all other parties, and the claim or suit shall be treated as any other claim or suit involving operations hereunder.
- 15 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
ARTICLE XI.
FORCE MAJEURE
If any party is rendered unable, wholly or in part, by force majeure to carry out its obligations under this agreement, other than the obligation to indemnify or make money payments or furnish security, that party shall give to all other parties prompt written notice of the force majeure with reasonably full particulars concerning it; thereupon, the obligations of the party giving the notice, so far as they are affected by the force majeure, shall be suspended during, but no longer than, the continuance of the force majeure. The term force majeure, as here employed, shall mean an act of God, strike, lockout, or other industrial disturbance, act of the public enemy, war, blockade, public riot, lightening, fire, storm, flood or other act of nature, explosion, governmental action, governmental delay, restraint or inaction, unavailability of equipment, and any other cause, whether of the kind specifically enumerated above or otherwise, which is not reasonably within the control of the party claiming suspension.
The affected party shall use all reasonable diligence to remove the force majeure situation as quickly as practicable. The requirement that any force majeure shall be remedied with all reasonable dispatch shall not require the settlement of strikes, lockouts, or other labor difficulty by the party involved, contrary to its wishes; how all such difficulties shall be handled shall be entirely within the discretion of the party concerned.
ARTICLE XII.
NOTICES
All notices authorized or required between the parties by any of the provisions of this agreement, unless otherwise specifically provided, shall be in writing and delivered in person or by United States mail, courier service, telegram, telex, telecopier or any other form of facsimile, postage or charges prepaid, and addressed to such parties at the addresses listed on Exhibit A. All telephone or oral notices permitted by this agreement shall be confirmed immediately thereafter by written notice. The originating notice given under any provision hereof shall be deemed delivered only when received by the party to whom such notice is directed, and the time for such party to deliver any notice in response thereto shall run from the date the originating notice is received. Receipt for purposes of this agreement with respect to written notice delivered hereunder shall be actual delivery of the notice to the address of the party to be notified specified in accordance with this agreement, or to the telecopy, facsimile or telex machine of such party. The second or any responsive notice shall be deemed delivered when deposited in the United States mail or at the office of the courier or telegraph service, or upon transmittal by telex, telecopy or facsimile, or when personally delivered to the party to be notified, provided, that when response is required within 24 or 48 hours, such response shall be given orally or by telephone, telex, telecopy or other facsimile within such period. Each party shall have the right to change its address at any time, and from time to time, by giving written notice thereof to all other parties. If a party is not available to receive notice orally or by telephone when a party attempts to deliver a notice required to be delivered within 24 or 48 hours, the notice may be delivered in writing by any other method specified herein and shall be deemed delivered in the same manner provided above for any responsive notice.
ARTICLE XIII,
TERM OF AGREEMENT
This agreement shall remain in full force and effect as to the Oil and Gas Leases and/or Oil and Gas Interests subject hereto for the period of time selected below; provided, however, no party hereto shall ever be construed as haying any right, title or interest in or to any Lease or Oil and Gas Interest contributed by any other party beyond the term of this agreement.
|
Option No. 1: So long as any of the Oil and Gas Leases subject to this agreement remain or are continued in force as to any part of the Contract Area, whether by production, extension, renewal or otherwise. |
|
|
The termination of this agreement shall not relieve any party hereto from any expense, liability or other obligation or any remedy therefor which has accrued or attached prior to the date of such termination.
Upon termination of this agreement and the satisfaction of all obligations hereunder, in the event a memorandum of this Operating Agreement has been filed of record, Operator is authorized to file of record in all necessary recording offices a notice of termination, and each party hereto agrees to execute such a notice of termination as to Operators interest, upon request of Operator, if Operator has satisfied all its financial obligations.
ARTICLE XIV.
COMPLIANCE WITH LAWS AND REGULATIONS
A. Laws, Regulations and Orders:
This agreement shall be subject to the applicable laws of the state in which the Contract Area is located, to the valid rules, regulations, and orders of any duly constituted regulatory body of said state; and to all other applicable federal, state, and local laws, ordinances, rules, regulations and orders.
B. Governing Law:
This agreement and all matters pertaining hereto, including but not limited to matters of performance, non-performance, breach, remedies, procedures, rights, duties, and interpretation or construction, shall be governed and determined by the law of the state in which the Contract Area is located. If the Contract Area is in two or more states, the law of the state of Colorado shall govern.
C. Regulatory Agencies:
Nothing herein contained shall grant, or be construed to grant, Operator the right or authority to waive or release any rights, privileges, or obligations which Non-Operators may have under federal or state laws or under rules, regulations or orders promulgated under such laws in reference to oil, gas and mineral operations, including the location, operation, or production of wells, on tracts offsetting or adjacent to the Contract Area.
- 16 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
With respect to the operations hereunder, Non-Operators agree to release Operator from any and all losses, damages, injuries, claims and causes of action arising out of, incident to or resulting directly or indirectly from Operators interpretation or application of rules, rulings, regulations or orders of the Department of Energy , Internal Revenue Service, or Federal Energy Regulatory Commission or predecessor or successor agencies to the extent such interpretation or application was made in good faith and does not constitute gross negligence. Each Non-Operator further agrees to reimburse Operator for such Non-Operators share of production or any refund, fine, levy or other governmental sanction that Operator may be required to pay as a result of such an incorrect interpretation or application, together with interest and penalties thereon owing by Operator as a result of such incorrect interpretation or application.
ARTICLE XV.
MISCELLANEOUS
A. Execution:
This agreement shall be binding upon each Non-Operator when this agreement: or a counterpart thereof has been executed by such Non-Operator and Operator notwithstanding that this agreement is not then or thereafter executed by all of the parties to which it is tendered or which are listed on Exhibit A as owning an interest in the Contract Area or which own, in fact, an interest in the Contract Area. Operator may, however, by written notice to all Non-Operators who have become bound by this agreement as aforesaid, given at any time prior to the actual spud date of the Initial Well but in no event later than five days prior to the date specified in Article VI.A. for commencement of the Initial Well, terminate this agreement if Operator in its sole discretion determines that there is insufficient participation to justify commencement of drilling operations. In the event of such a termination by Operator, all further obligations of the parties hereunder shall cease as of such termination. In the event any Non-Operator has advanced or prepaid any share of drilling or other costs hereunder, all sums so advanced shall be returned to such Non-Operator without interest. In the event Operator proceeds with drilling operations for the Initial Well without the execution hereof by all persons listed on Exhibit A as having a current working interest in such well, Operator shall indemnify Non-Operators with respect to all costs incurred for the Initial Well which would have been charged to such person under this agreement if such person had executed the same and Operator shall receive all revenues which would have been received by such person under this agreement if such person had executed the same.
B. Successors and Assigns:
This agreement shall be binding upon and shall inure to the benefit of the parties hereto and their respective heirs, devisees, legal representatives, successors and assigns, and the terms hereof shall be deemed to run with the Leases or Interests included within the Contract Area.
C. Counterparts:
This instrument may be executed in any number of counterparts, each of which shall be considered an original for all purposes.
D. Severability:
For the purposes of assuming, or rejecting this agreement as an executory contract pursuant to federal bankruptcy laws, this agreement shall not be severable, but rather must be assumed or rejected in its entirety, and the failure of any party to this agreement to comply with all of its financial obligations provided herein shall be a material default.
ARTICLE XVI.
OTHER PROVISIONS
Article 1.F (Continued from line 27) The term Producing Unit means the area or acreage required by the applicable governmental authority to be attributed to a well, or in the case of horizontal wells, to a wellbore. A Unit is, as appropriate, a Drilling Unit or a Producing Unit. If a Drilling Unit or Producing Unit is not fixed by any such rule or order, a Drilling Unit or Producing Unit shall be the drilling unit as established by the pattern of drilling in the Contract Area unless fixed by express agreement of the Drilling Parties.
Article I.G. (Continued from line 30) and in the case of horizontal or multi-lateral well shall be the oil and gas lease or leases or interests within the spacing or drilling unit on which the surface location and wellbore are located.
Article I.S. (Additional Definitions S. to Z. continued from line 56) The term lateral shall mean that portion of a wellbore that deviates from approximately vertical orientation to approximately horizontal orientation and all wellbore beyond such deviation to a total depth.
T. The term horizontal shall mean a well containing a single lateral in which the wellbore deviates from approximately vertical orientation to approximately horizontal orientation in order to drill within and test a specific geological interval, utilizing deviation equipment, services and technology. This shall include similar operations conducted in the re-entry of an existing wellbore.
U. The term multi-lateral well shall mean a well which contains more than one lateral and in which the wellbore deviate from approximately vertical orientation to approximately horizontal orientation in order to drill within and test a specific geological interval, utilizing deviation equipment, services and technology. This shall include similar operations conducted in the re-entry of an existing wellbore.
V. The term total depth shall apply to all horizontal or multi-lateral wells drilled pursuant to this Agreement and shall mean the length of the wellbore from the surface of the ground to the terminus of the wellbore. Each lateral together with the common vertical wellbore shall be considered a single wellbore and shall have a corresponding total depth if the production from lateral is to be measured separately and not commingled in the vertical wellbore. If production from each lateral is to be commingled in the common vertical wellbore then the lateral(s) and vertical wellbore shall be considered collectively as a single wellbore. When the proposed operation is the drilling of, or operations on, a well containing a lateral component, the term depth wherever used in the Agreement shall be deemed to read total depth measured insofar as it applied to such well.
W. The term deepen when used in conjunction with a horizontal or multi-lateral well shall mean an operation whereby a lateral is drilled to a distance greater than the distance set out in the proposed total depth.
X. For the purpose of the Agreement, as to a horizontal or multi-lateral well, the term plug back shall mean an operation to test or complete the well at a stratigraphically shallower geological horizon in which an operation has been or is being completed and which is not within an existing lateral.
Y. As to any possible conflicts that may arise during the completion phase of a horizontal or multi-lateral well, priority shall be given first to the horizontal lateral component within the objective formation, and then to objective formations in ascending order above the authorized depth, and then to objective formations in descending order below the authorized depth.
Z. Operator shall have the right to cease drilling a horizontal well at any time, for any reason, and such horizontal well shall be deemed to have reached its objective depth so long as Operator has drilled such horizontal well to the objective formation and has been drilled laterally in the objective formation for a distance which is at least equal to fifty percent (50%) of the length of the total horizontal lateral component displacement (displacement from true vertical orientation) proposed for the operation.
Article V.C. (Continued from line 57) Notwithstanding the foregoing, no field hands, employees or contractors on site shall have the authority to execute a receipt, field ticket or other document containing release or indemnification language, and in the event such a receipt, field ticket or other document is executed by a field hand, employees or contractor on site, any language purporting to release the service or material provider from liability or purporting to indemnify the service or material provider or to modify the terms of any applicable master service agreement shall not be binding on Operator or the joint account.
Article VI.B.5. (Additional Language inserted at line 51) (This paragraph shall not be applicable to operations in the lateral portion of a horizontal or multi-lateral well. Drilling operations which are intended to recover penetration of the target interval which are conducted in a horizontal or multi-lateral well shall be considered as included in the original proposed drilling operations.
Article V1.E.2. (Additional Language inserted at line 17) who then have an interest in such well; provided, however, if in the judgment of the Operator, the well poses a significant hazard, such as hydrogen sulfide, the Operator may plug and abandon the well and charge such costs to the joint account, notwithstanding the objection of a party.
A. | Operator Contribution. Operator shall contribute its Working Interest share of 5/7th of the Federal 6-7-16-21 Well, which was drilled within the Contract Area prior to the date of this Agreement (the Existing Well) to the tax partnership created by this Agreement. Operators proportionate share of actual expenses to drill the Existing Well is $1,147,779.43. |
- 17 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
B. | Tranche 1 Drilling Program. |
(i) | Carried Interest . Non-Operator will contribute 100% of the capital, estimated to be $6,500,000, (the Drilling Funds), to fund Operators Working Interest share (which is 5/7th) of the cost to (i) drill and complete three new well within the Contract Area at a location to be determined by Operator and (ii) complete the Existing Well (collectively, the Tranche 1 Drilling Program). The new Tranche 1 wells and the Existing Well are individually referred to as a Tranche 1 Well and collectively as, the Tranche 1 Wells. Drilling and completion operations shall commence as soon as practicable, but in no event shall the spud date of any of the Tranche Wells be later than 90 days from the date of this Agreement, the date of first production from the Tranche 1 Wells is anticipated in May 2013. |
(ii) | Put Option . Beginning on the date that the last drilled and completed Tranche 1 Well has been producing oil or gas for 36 calendar months and continuing for 30 days thereafter (the Put Option Period). Non-Operator shall have the right by providing written notice to operator prior to expiration of the Put Option Period to require Operator to purchase all, but not less than all, of Non-Operator s Working Interest share in the Tranche 1 Wells within 90 days of receiving Non-Operators written notice at the purchase price calculated as follows: |
75% of Non-Operators actual capital investment in the Tranche 1 Wells less 75% of the revenue received by Non-Operator for sales of production during the first 36 calendar months for such Tranche 1 Wells, plus a top up amount. The top up amount shall be calculated to return 75% of the capital invested by Non-Operator and to create a total BFIT rate of return of 8% for 75% of the Non-Operator capital invested. The return calculation shall be based on monthly cash flows.
(iii) | Change of Control Put Option . If at any time Operator plans to divest greater than 51% of its Working Interest in the Leases to a third-party and resign as Operator (a Change of Control Event). Operator shall notify Non-Operator in writing (a Change of Control Notice) at least 60 days prior to closing of a change of Control Event. Non-Operator shall have the right by providing written notice to Operator within 15 days of receipt of the Change of Control Notice to require operator to purchase all, but not less than all, of Non-Operators interest in the Tranche 1 Wells. The purchase price shall be equal to the PV12 of the expected net revenue from the Tranche 1 Wells as determined by a third party evaluator selected by the parties. The parties shall share the expense or the third party evaluator 50/50. |
C. | Tranche 2 Drilling Program and Tranche 3 Drilling Program. |
(i) | Tranche 2 Drilling Program . At the end of the 24th month of production obtained from the Tranche 1 Drilling Program, Non- Operator shall have the right, but not the obligation, by providing written notice to Operator within 30 days thereof to elect to invest an additional $5,000,000 in Operators next drilling program (the Tranche 2 Drilling Program) within the Contract Area; provided however, that if the Tranche 2 Drilling Program consists of four wells or less. Non-Operator shall have a onetime option to elect to defer the decision on the Tranche 2 Drilling Program until such time that a Tranche 2 Drilling Program consisting of more than four wells is presented to Non-Operator. |
(ii) | Tranche 3 Drilling Program . On the two year anniversary of electing to invest in the Tranche 2 Drilling Program. Non-Operator shall have the right, but not the obligation, by providing written notice to Operator within 30 days thereof, to elect to invest an additional $5,000000 in Operators next drilling program (the Tranche 3 Drilling Program) within the Contract Area. For the avoidance of doubt. Non-Operators right to elect to participate in the Tranche 3 Drilling Program is contingent upon Non- Operator electing to participate fully in the Tranche 2 Drilling Program. |
(iii) | Cap on Non-Operators Investment . Non-Operators total investment in the Tranche 1, Tranche 2 and Tranche 3 Drilling Programs shall not exceed $15,000,000. |
(iv) | Carried Interest . Non-Operator shall carry Operators interest in all wells or partial wells drilled in the Tranche 2 and Tranche 3 Drilling Programs in an amount equal to 10% of Non-Operators Working Interest in such wells. |
(v) | Drilling at Operators Election . Drilling and completing wells in the Tranche 2 and Tranche 3 Drilling Programs shall be done at Operators election and only in conjunction with Operators existing plans for development of the Contract Area. If no drilling opportunity exists in the year Non-Operator exercises its option to participate in the Tranche 2 or Tranche 3 Drilling Program. Non-Operators election shall not be extinguished, but shall remain In effect until Operator presents a drilling plan to Non-Operator for the respective Drilling Program. |
D. | Cost Overruns / No Refunds . Should actual costs to drill and complete the wells in the Tranche 1 Drilling Program. Tranche 2 Drilling Program or the Tranche 3 Uniting Program exceed the estimated amounts set forth in subsection B.(i). subsection C.(i) or subsection C.(ii), respectively. Operator shall be solely responsible for payment or such excess costs. Regardless of whether the Tranche 1 Drilling Program comes in under budget, in no event shall any or all of the Prepaid Drilling Funds be refunded to operator or Non-Operator. |
E. | Production and Revenue Sharing . Subject to Article XVI.F. Operator and Non-Operator shall share in the production from the Tranche 1 Wells, and provided Non-Operator elects to invest in the Tranche 2 Drilling Program and Tranche 5 Drilling Program, any wells drilled within such Tranche 2 and Tranche 3 Drilling Programs, in proportion to their respective investments in such Drilling Programs. Production from the Leases shall be sold by Operator pursuant to contracts between Operator and purchaser. Revenue from the sale of production shall be received by Operator and Operator shall remit to Non-Operator its Working Interest share of such revenue, less Non-Operators proportionate share of royalty payments, overriding royalty payments, production payments production taxes and any other production payment obligation of Non-operator, including the facility throughput Fee described in Article XVI. G below. |
F. | Payout / Back-in Rights . Upon Non-Operator receiving gross revenue equal to 125% of its capital investment (Payout) in the Tranche 1 Drilling Program. Tranche 2 Drilling Program or Tranche 3 Drilling Program, individually and not collectively. Operators Working interest in the applicable Drilling Program shall automatically be increased by an amount equal to 25% of Non-Operators Working interest in such Drilling Program. For example, if Non-Operators Working Interest in the Tranche 1 Drilling Program is 80%, upon Payout, Operators Working Interest in the Tranche 1 Wells shall be increased to 40% (20% + (25% x 80%)). |
G. | Facility Throughput Fee . Non-Operator shall pay Operator a fee (the Facility Throughput Fee) to cover Operators cost of capital to construct production infrastructure. The Facility Throughput Fee shall commence on the first day of production of a Tranche 1 Well and continue for the life of each well drilled under any of the Drilling Programs in which Non-Operator elects to participate. The initial Facility throughput Fee shall be $0.20 per MMCF. The Facility throughput Fee shall escalate annually on January 1 of each year percentage increase in the consumer Price Index for Utilities (CPI-U). The Facility Throughout Fee shall be in addition to all amounts due and payable under the terms of the Agreement for the costs of operating the wells and Leases. If, in the future, compression shall be required to be installed on the Contract Area, the capital costs to acquire and install such compression shall be allocated to all Working interest owners in proportion to their allocated share of production and will be in addition to the Facility Throughput Fee. |
H. | Prepayment of Drilling Costs . Upon execution of this Agreement Non-Operator shall pay by wire transfer the Drilling Funds directly to Operators drilling general contractor. Operator shall cause the drilling general contractor (referenced in subparagraph I, below) to provide Non-Operator with a demand letter for prepayment of the Drilling Funds. |
I. | Agreement with Drilling General Contractor . Contemporaneously with the execution of this Agreement. Operator shall enter into an agreement with the general contractor selected by Operator (the Drilling contractor Agreement) setting forth the drilling and completion requirements for the Tranche 1 Wells and such other terms and conditions Operator may agree to in its reasonable judgment. The drilling general contractor is requiring prepayment of the Drilling Funds as a material inducement to enter into the Drilling Contractor Agreement. |
- 18 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
IN WITNESS WHEREOF, this agreement shall be effective as of the 31st day of December , 2012 .
, who has prepared and circulated this form for execution, represents and warrants that the form was printed from and, with the exception(s) listed below, is identical to the AAPL Form 610-1989 Model Form Operating Agreement, as published in computerized form by Forms On-A-Disk, Inc. No changes, alterations, or modifications, other than those made by strikethrough and/or insertion and that are clearly recognizable as changes in Articles , have been made to the form.
- 19 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
Acknowledgment in representative capacity: |
||||||
State of Colorado |
) | |||||
) | ss. | |||||
City and County of Denver |
) |
This instrument was acknowledged before me on December 31, 2012 by Randall Kenworthy as Manager of Bakken Drilling Fund Manager LLC, the Managing General Partner of Bakken Drilling Fund III, LP .
(Seal, if any) |
||||||
|
Title (and Rank) |
Notary Public |
||||
My commission expires: |
04/18/2016 |
|||||
- 19 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
IN WITNESS WHEREOF, this agreement shall be effective as of the 31st day of December, 2012 .
, who has prepared and circulated this form for execution, represents and warrants that the form was printed from and, with the exception(s) listed below, is identical to the AAPL Form 610-1989 Model Form Operating Agreement, as published in computerized form by Forms On-A-Disk, Inc. No changes, alterations, or modifications, other than those made by strikethrough and/or insertion and that are clearly recognizable as changes in Articles , have been made to the form.
- 19 -
A.A.P.L. FORM 610 - MODEL FORM OPERATING AGREEMENT - 1989
ACKNOWLEDGMENTS
Note: The following forms of acknowledgment are the short forms approved by the Uniform Law on Notarial Acts. The validity and effect of these forms in any state will depend upon the statutes of that state.
|
||||||
|
|
|||||
|
|
|||||
|
|
This instrument was acknowledged before me on
by
|
|
|||||
|
|
|||||
|
|
Acknowledgment in representative capacity: |
||||||
State of Colorado |
) | |||||
) | ss. | |||||
City and County of Denver |
) |
This instrument was acknowledged before me on December 31, 2012 by Harrison F. Blacker as President of Dejour Energy (USA) Corp .
(Seal, if any) |
||||||
|
Title (and Rank) |
Notary Public |
||||
My commission expires: |
11/13/2016 |
|||||
- 19 -
EXHIBIT A
Attached to and made a part of that certain Operating Agreement dated December 31, 2012, by and between Dejour Energy (USA) Corp., as Operator, and Bakken Drilling Fund III LP, as Non-Operator, collectively referred to herein as Parties or individually as Party.
(1) | Lands Subject to this Agreement (Contract Area): |
Township 6 South, Range 91 West of the 6 th P.M.
Section 13: W 1 / 2 SW 1 / 4 ;
Section 14: S 1 / 2 ;
Section 15: NW 1 / 4 NE 1 / 4 , SW 1 / 4 NE 1 / 4 , NE 1 / 4 NW 1 / 4 , W 1 / 4 NW 1 / 4 , SE 1 / 4 NW 1 / 4 , N 1 / 2 SW 1 / 4 , SE 1 / 4 ;
Section 21: E 1 / 2 NE 1 / 4 , SE 1 / 4 SW 1 / 4 , SW 1 / 4 SE 1 / 4 ;
Section 22: SW 1 / 4 NW 1 / 4 , W 1 / 4 SW 1 / 4 , SE 1 / 4 SW 1 / 4 ;
Section 23: NE 1 / 4 , N 1 / 2 NW 1 / 4 ;
Section 24: NE 1 / 4 NE 1 / 4 , W 1 / 4 NE 1 / 4 , NW 1 / 4 , N 1 / 2 SE 1 / 4 ;
Section 25: SE 1 / 4 SE 1 / 4 , SW 1 / 4 SW 1 / 4 ;
Section 26: S 1 / 2
Garfield County, CO
(2) | Restrictions as to Depths, Formations or Substances: |
None
(3) | Percentages of Working Interest of the Parties: |
Parties |
Percentage Interest | |||
Before Payout : |
||||
Dejour Energy (USA) Corp. |
[18%] of 71.4285714 | % | ||
Bakken Drilling Fund III LP |
[82%] of 71.4285714 | % | ||
After Payout : |
||||
Dejour Energy (USA) Corp. |
[40%] of 71.4285714 | % | ||
Bakken Drilling Fund III LP |
[60%] of 71.4285714 | % |
In each case, the Percentage Interest is based upon the actual cost of $1,147,779.43 expended by Operator to drill the Existing Well, and the estimated capital contribution of $6,500,000 by Non-Operator for the Tranche 1 Drilling Program. The Parties anticipate updating Exhibit A from time to time to reflect the Percentage Interest of the Parties based on actual investments made by each Party during the performance of the Drilling Programs.
Parties to Agreement:
Dejour Energy (USA) Corp.
Attn: Land Department
1401 17 th Street, Suite 850
Denver, CO 80202
Ph (303) 296-3535; FAX (303) 296-3888
Bakken Drilling Fund III LP
Attn: Don Scott
[Address]
[Address]
Ph ( ) - ; FAX ( ) -
Oil and Gas Lease(s) Subject to this Agreement:
1. | Serial Number: COC-066370 |
Effective Date: 12/01/2002
Lessor: USA Federal DOI-BLM
Land Description:
Township 6 South, Range 91 West of the 6 th P.M.
Section 21: E 1 / 2 NE 1 / 4 , SE 1 / 4 SW 1 / 4 , SW 1 / 4 SE 1 / 4 ;
Section 22: SW 1 / 4 NW 1 / 4 , W 1 / 2 SW 1 / 4 , SE 1 / 4 SW 1 / 4 ;
Section 25: SW 1 / 4 SW 1 / 4 ;
Section 26: S 1 / 2
Containing 680.00 acres, more or less, in
Garfield County, CO
2. | Serial Number: COC-065531 |
Effective Date: 12/01/2001
Lessor: USA Federal DOI-BLM
Land Description:
Township 6 South, Range 91 West of the 6 th P.M.
Section 13: W1/2SW 1 / 4 ;
Section 14: S 1 / 2 ;
Section 15: NW 1 / 4 NE 1 / 4 , SW 1 / 4 NE 1 / 4 , NE 1 / 4 NW 1 / 4 , W 1 / 2 NW 1 / 4 , SE 1 / 4 NW 1 / 4 , N 1 / 2 SW 1 / 4 , SE 1 / 4 ;
Section 23: NE 1 / 4 , N 1 / 2 NW 1 / 4 ;
Section 24: NE 1 / 4 NE 1 / 4 , W 1 / 2 NE 1 / 4 , NW 1 / 4 , N 1 / 2 SE 1 / 4 ;
Section 25: SE 1 / 4 SE 1 / 4
Containing 1,520.00 acres, more or less, in
Garfield County, CO
COPAS 2005 Accounting Procedure Recommended by COPAS |
E XHIBIT C
ACCOUNTING PROCEDURE
JOINT OPERATIONS
Attached to and made part of that certain Operating Agreement, dated effective December 31, 2012, by and between Dejour Energy |
(USA) Corp., as Operator, and Bakken Drilling Fund III LP, as Non-Operator. |
|
|
|
I. GENERAL PROVISIONS
IF THE PARTIES FAIL TO SELECT EITHER ONE OF COMPETING ALTERNATIVE PROVISIONS, OR SELECT ALL THE COMPETING ALTERNATIVE PROVISIONS, ALTERNATIVE 1 IN EACH SUCH INSTANCE SHALL BE DEEMED TO HAVE BEEN ADOPTED BY THE PARTIES AS A RESULT OF ANY SUCH OMISSION OR DUPLICATE NOTATION.
IN THE EVENT THAT ANY OPTIONAL PROVISION OF THIS ACCOUNTING PROCEDURE IS NOT ADOPTED BY THE PARTIES TO THE AGREEMENT BY A TYPED, PRINTED OR HANDWRITTEN INDICATION, SUCH PROVISION SHALL NOT FORM A PART OF THIS ACCOUNTING PROCEDURE, AND NO INFERENCE SHALL BE MADE CONCERNING THE INTENT OF THE PARTIES IN SUCH EVENT.
1. | DEFINITIONS |
All terms used in this Accounting Procedure shall have the following meaning, unless otherwise expressly defined in the Agreement:
Affiliate means for a person, another person that controls, is controlled by, or is under common control with that person. In this definition, (a) control means the ownership by one person, directly or indirectly, of more than fifty percent (50%) of the voting securities of a corporation or, for other persons, the equivalent ownership interest (such as partnership interests), and (b) person means an individual, corporation, partnership, trust, estate, unincorporated organization, association, or other legal entity.
Agreement means the operating agreement, farmout agreement, or other contract between the Parties to which this Accounting Procedure is attached.
Controllable Material means Material that, at the time of acquisition or disposition by the Joint Account, as applicable, is so classified in the Material Classification Manual most recently recommended by the Council of Petroleum Accountants Societies (COPAS).
Equalized Freight means the procedure of charging transportation cost to the Joint Account based upon the distance from the nearest Railway Receiving Point to the property.
Excluded Amount means a specified excluded trucking amount most recently recommended by COPAS.
Field Office means a structure, or portion of a structure, whether a temporary or permanent installation, the primary function of which is to directly serve daily operation and maintenance activities of the Joint Property and which serves as a staging area for directly chargeable field personnel.
First Level Supervision means those employees whose primary function in Joint Operations is the direct oversight of the Operators field employees and/or contract labor directly employed On-site in a field operating capacity. First Level Supervision functions may include, but are not limited to:
|
Responsibility for field employees and contract labor engaged in activities that can include field operations, maintenance, construction, well remedial work, equipment movement and drilling |
|
Responsibility for day-to-day direct oversight of rig operations |
|
Responsibility for day-to-day direct oversight of construction operations |
|
Coordination of job priorities and approval of work procedures |
|
Responsibility for optimal resource utilization (equipment, Materials, personnel) |
|
Responsibility for meeting production and field operating expense targets |
|
Representation of the Parties in local matters involving community, vendors, regulatory agents and landowners, as an incidental part of the supervisors operating responsibilities |
|
Responsibility for all emergency responses with field staff |
|
Responsibility for implementing safety and environmental practices |
|
Responsibility for field adherence to company policy |
|
Responsibility for employment decisions and performance appraisals for field personnel |
|
Oversight of sub-groups for field functions such as electrical, safety, environmental, telecommunications, which may have group or team leaders. |
Joint Account means the account showing the charges paid and credits received in the conduct of the Joint Operations that are to be shared by the Parties, but does not include proceeds attributable to hydrocarbons and by-products produced under the Agreement.
Joint Operations means all operations necessary or proper for the exploration, appraisal, development, production, protection, maintenance, repair, abandonment, and restoration of the Joint Property.
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
1
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
Joint Property means the real and personal property subject to the Agreement.
Laws means any laws, rules, regulations, decrees, and orders of the United States of America or any state thereof and all other governmental bodies, agencies, and other authorities having jurisdiction over or affecting the provisions contained in or the transactions contemplated by the Agreement or the Parties and their operations, whether such laws now exist or are hereafter amended, enacted, promulgated or issued.
Material means personal property, equipment, supplies, or consumables acquired or held for use by the Joint Property.
Non-Operators means the Parties to the Agreement other than the Operator.
Offshore Facilities means platforms, surface and subsea development and production systems, and other support systems such as oil and gas handling facilities, living quarters, offices, shops, cranes, electrical supply equipment and systems, fuel and water storage and piping, heliport, marine docking installations, communication facilities, navigation aids, and other similar facilities necessary in the conduct of offshore operations, all of which are located offshore.
Off-site means any location that is not considered On-site as defined in this Accounting Procedure.
On-site means on the Joint Property when in direct conduct of Joint Operations. The term On-site shall also include that portion of Offshore Facilities, Shore Base Facilities, fabrication yards, and staging areas from which Joint Operations are conducted, or other facilities that directly control equipment on the Joint Property, regardless of whether such facilities are owned by the Joint Account.
Operator means the Party designated pursuant to the Agreement to conduct the Joint Operations.
Parties means legal entities signatory to the Agreement or their successors and assigns. Parties shall be referred to individually as Party.
Participating Interest means the percentage of the costs and risks of conducting an operation under the Agreement that a Party agrees, or is otherwise obligated, to pay and bear.
Participating Party means a Party that approves a proposed operation or otherwise agrees, or becomes liable, to pay and bear a share of the costs and risks of conducting an operation under the Agreement.
Personal Expenses means reimbursed costs for travel and temporary living expenses.
Railway Receiving Point means the railhead nearest the Joint Property for which freight rates are published, even though an actual railhead may not exist.
Shore Base Facilities means onshore support facilities that during Joint Operations provide such services to the Joint Property as a receiving and transshipment point for Materials; debarkation point for drilling and production personnel and services; communication, scheduling and dispatching center; and other associated functions serving the Joint Property.
Supply Store means a recognized source or common stock point for a given Material item.
Technical Services means services providing specific engineering, geoscience, or other professional skills, such as those performed by engineers, geologists, geophysicists, and technicians, required to handle specific operating conditions and problems for the benefit of Joint Operations; provided, however, Technical Services shall not include those functions specifically identified as overhead under the second paragraph of the introduction of Section III ( Overhead ). Technical Services may be provided by the Operator, Operators Affiliate, Non-Operator, Non-Operator Affiliates, and/or third parties.
2. | STATEMENTS AND BILLINGS |
The Operator shall bill Non-Operators on or before the last day of the month for their proportionate share of the Joint Account for the preceding month. Such bills shall be accompanied by statements that identify the AFE (authority for expenditure), lease or facility, and all charges and credits summarized by appropriate categories of investment and expense. Controllable Material shall be separately identified and fully described in detail, or at the Operators option, Controllable Material may be summarized by major Material classifications. Intangible drilling costs, audit adjustments, and unusual charges and credits shall be separately and clearly identified.
The Operator may make available to Non-Operators any statements and bills required under Section I.2 and/or Section I.3.A ( Advances and Payments by the Parties ) via email, electronic data interchange, internet websites or other equivalent electronic media in lieu of paper copies. The Operator shall provide the Non-Operators instructions and any necessary information to access and receive the statements and bills within the timeframes specified herein. A statement or billing shall be deemed as delivered twenty-four (24) hours (exclusive of weekends and holidays) after the Operator notifies the Non-Operator that the statement or billing is available on the website and/or sent via email or electronic data interchange transmission. Each Non-Operator individually shall elect to receive statements and billings electronically, if available from the Operator, or request paper copies. Such election may be changed upon thirty (30) days prior written notice to the Operator.
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
2
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
3. | ADVANCES AND PAYMENTS BY THE PARTIES |
A. | Unless otherwise provided for in the Agreement, the Operator may require the Non-Operators to advance their share of the estimated cash outlay for the succeeding months operations within fifteen (15) days after receipt of the advance request or by the first day of the month for which the advance is required, whichever is later. The Operator shall adjust each monthly billing to reflect advances received from the Non-Operators for such month. If a refund is due, the Operator shall apply the amount to be refunded to the subsequent months billing or advance, unless the Non-Operator sends the Operator a written request for a cash refund. The Operator shall remit the refund to the Non-Operator within fifteen (15) days of receipt of such written request. |
B. | Except as provided below, each Party shall pay its proportionate share of all bills in full within fifteen (15) days of receipt date. If payment is not made within such time, the unpaid balance shall bear interest compounded monthly at the prime rate published by the Wall Street Journal on the first day of each month the payment is delinquent, plus three percent (3%), per annum, or the maximum contract rate permitted by the applicable usury Laws governing the Joint Property, whichever is the lesser, plus attorneys fees, court costs, and other costs in connection with the collection of unpaid amounts. If the Wall Street Journal ceases to be published or discontinues publishing a prime rate, the unpaid balance shall bear interest compounded monthly at the prime rate published by the Federal Reserve plus three percent (3%), per annum. Interest shall begin accruing on the first day of the month in which the payment was due. Payment shall not be reduced or delayed as a result of inquiries or anticipated credits unless the Operator has agreed. Notwithstanding the foregoing, the Non-Operator may reduce payment, provided it furnishes documentation and explanation to the Operator at the time payment is made, to the extent such reduction is caused by: |
(1) | being billed at an incorrect working interest or Participating Interest that is higher than such Non-Operators actual working interest or Participating Interest, as applicable; or |
(2) | being billed for a project or AFE requiring approval of the Parties under the Agreement that the Non-Operator has not approved or is not otherwise obligated to pay under the Agreement; or |
(3) | being billed for a property in which the Non-Operator no longer owns a working interest, provided the Non-Operator has furnished the Operator a copy of the recorded assignment or letter in-lieu. Notwithstanding the foregoing, the Non-Operator shall remain responsible for paying bills attributable to the interest it sold or transferred for any bills rendered during the thirty (30) day period following the Operators receipt of such written notice; or |
(4) | charges outside the adjustment period, as provided in Section I.4 ( Adjustments ). |
4. | ADJUSTMENTS |
A. | Payment of any such bills shall not prejudice the right of any Party to protest or question the correctness thereof; however, all bills and statements, including payout statements, rendered during any calendar year shall conclusively be presumed to be true and correct, with respect only to expenditures, after twenty-four (24) months following the end of any such calendar year, unless within said period a Party takes specific detailed written exception thereto making a claim for adjustment. The Operator shall provide a response to all written exceptions, whether or not contained in an audit report, within the time periods prescribed in Section I.5 ( Expenditure Audits ). |
B. | All adjustments initiated by the Operator, except those described in items (1) through (4) of this Section I.4.B, are limited to the twenty-four (24) month period following the end of the calendar year in which the original charge appeared or should have appeared on the Operators Joint Account statement or payout statement. Adjustments that may be made beyond the twenty-four (24) month period are limited to adjustments resulting from the following: |
(1) | a physical inventory of Controllable Material as provided for in Section V ( Inventories of Controllable Material ), or |
(2) | an offsetting entry (whether in whole or in part) that is the direct result of a specific joint interest audit exception granted by the Operator relating to another property, or |
(3) | a government/regulatory audit, or |
(4) | a working interest ownership or Participating Interest adjustment. |
5. | EXPENDITURE AUDITS |
A. | A Non-Operator, upon written notice to the Operator and all other Non-Operators, shall have the right to audit the Operators accounts and records relating to the Joint Account at any time during the calendar year in which such bill was rendered and within the twenty-four (24) month period following the end of such calendar year in which such bill was rendered; however, conducting an audit shall not extend the time for the taking of written exception to and the adjustment of accounts as provided for in Section I.4 ( Adjustments ). Any Party that is subject to payout accounting under the Agreement shall have the right to audit the accounts and records of the Party responsible for preparing the payout statements, or of the Party furnishing information to the Party responsible for preparing payout statements. Audits of payout accounts may include the volumes of hydrocarbons produced and saved and proceeds received for such hydrocarbons as they pertain to payout accounting required under the Agreement. Unless otherwise provided in the Agreement, audits of a payout account shall be conducted within the twenty-four (24) month period following the end of the calendar year in which the payout statement was rendered. |
Where there are two or more Non-Operators, the Non-Operators shall make every reasonable effort to conduct a joint audit in a manner that will result in a minimum of inconvenience to the Operator. The Operator shall bear no portion of the Non-Operators audit cost incurred under this paragraph unless agreed to by the Operator. The audits shall not be conducted more than once each year without prior approval of the Operator, except upon the resignation deemed resignation or removal of the Operator, and shall be made at the expense of those Non-Operators approving such audit.
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
3
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
The Non-Operator leading the audit (hereinafter lead audit company) shall issue the audit report within ninety (90) days after completion of the audit testing and analysis; however, the ninety (90) day time period shall not extend the twenty-four (24) month requirement for taking specific detailed written exception as required in Section I.4.A ( Adjustments ) above. All claims shall be supported with sufficient documentation.
A timely filed written exception or audit report containing written exceptions (hereinafter written exceptions) shall, with respect to the claims made therein, preclude the Operator from asserting a statute of limitations defense against such claims, and the Operator hereby waives its right to assert any statute of limitations defense against such claims for so long as any Non-Operator continues to comply with the deadlines for resolving exceptions provided in this Accounting Procedure. If the Non-Operators fail to comply with the additional deadlines in Section I.5.B or I.5.C, the Operators waiver of its rights to assert a statute of limitations defense against the claims brought by the Non-Operators shall lapse, and such claims shall then be subject to the applicable statute of limitations, provided that such waiver shall not lapse in the event that the Operator has failed to comply with the deadlines in Section I.5.B or I.5.C.
B. | The Operator shall provide a written response to all exceptions in an audit report within one hundred eighty (180) days after Operator receives such report. Denied exceptions should be accompanied by a substantive response. If the Operator fails to provide substantive response to an exception within this one hundred eighty (180) day period, the Operator will owe interest on that exception or portion thereof, if ultimately granted, from the date it received the audit report. Interest shall be calculated using the rate set forth in Section I.3.B ( Advances and Payments by the Parties ). |
C. | The lead audit company shall reply to the Operators response to an audit report within ninety (90) days of receipt, and the Operator shall reply to the lead audit companys follow-up response within ninety (90) days of receipt; provided, however, each Non-Operator shall have the right to represent itself if it disagrees with the lead audit companys position or believes the lead audit company is not adequately fulfilling its duties. Unless otherwise provided for in Section I.5.E, if the Operator fails to provide substantive response to an exception within this ninety (90) day period, the Operator will owe interest on that exception or portion thereof, if ultimately granted, from the date it received the audit report. Interest shall be calculated using the rate set forth in Section I.3.B ( Advances and Payments by the Parties ). |
D. | If any Party fails to meet the deadlines in Sections I.5.B or I.5.C or if any audit issues are outstanding fifteen (15) months after Operator receives the audit report, the Operator or any Non-Operator participating in the audit has the right to call a resolution meeting, as set forth in this Section I.5.D or it may invoke the dispute resolution procedures included in the Agreement, if applicable. The meeting will require one months written notice to the Operator and all Non-Operators participating in the audit. The meeting shall be held at the Operators office or mutually agreed location, and shall be attended by representatives of the Parties with authority to resolve such outstanding issues. Any Party who fails to attend the resolution meeting shall be bound by any resolution reached at the meeting. The lead audit company will make good faith efforts to coordinate the response and positions of the Non-Operator participants, throughout the resolution process; however, each Non-Operator shall have the right to represent itself. Attendees will make good faith efforts to resolve outstanding issues, and each Party will be required to present substantive information supporting its position. A resolution meeting may be held as often as agreed to by the Parties. Issues unresolved at one meeting may be discussed at subsequent meetings until each such issue is resolved. |
If the Agreement contains no dispute resolution procedures and the audit issues cannot be resolved by negotiation, the dispute shall be submitted to mediation. In such event, promptly following one Partys written request for mediation, the Parties to the dispute shall choose a mutually acceptable mediator and share the costs of mediation services equally. The Parties shall each have present at the mediation at least one individual who has the authority to settle the dispute. The Parties shall make reasonable efforts to ensure that the mediation commences within sixty (60) days of the date of the mediation request. Notwithstanding the above, any Party may file a lawsuit or complaint (1) if the Parties are unable after reasonable efforts, to commence mediation within sixty (60) days of the date of the mediation request, (2) for statute of limitations reasons, or (3) to seek a preliminary injunction or other provisional judicial relief, if in its sole judgment an injunction or other provisional relief is necessary to avoid irreparable damage or to preserve the status quo. Despite such action, the Parties shall continue to try to resolve the dispute by mediation.
E. | ¨ (Optional Provision Forfeiture Penalties) |
If the Non-Operators fail to meet the deadline in Section I.5.C, any unresolved exceptions that were not addressed by the Non-Operators within one (1) year following receipt of the last substantive response of the Operator shall be deemed to have been withdrawn by the Non-Operators. If the Operator fails to meet the deadlines in Section I.5.B or I.5.C, any unresolved exceptions that were not addressed by the Operator within one (1) year following receipt of the audit report or receipt of the last substantive response of the Non-Operators, whichever is later, shall be deemed to have been granted by the Operator and adjustments shall be made, without interest, to the Joint Account.
6. | APPROVAL BY PARTIES |
A. | GENERAL MATTERS |
Where an approval or other agreement of the Parties or Non-Operators is expressly required under other Sections of this Accounting Procedure and if the Agreement to which this Accounting Procedure is attached contains no contrary provisions in regard thereto, the Operator shall notify all Non-Operators of the Operators proposal and the agreement or approval of a majority in interest of the Non-Operators shall be controlling on all Non-Operators.
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
4
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
This Section I.6.A applies to specific situations of limited duration where a Party proposes to change the accounting for charges from that prescribed in this Accounting Procedure. This provision does not apply to amendments to this Accounting Procedure, which are covered by Section I.6.B.
B. | AMENDMENTS |
If the Agreement to which this Accounting Procedure is attached contains no contrary provisions in regard thereto, this Accounting Procedure can be amended by an affirmative vote of two ( 2 ) or more Parties, one of which is the Operator, having a combined working interest of at least seventy-five percent ( 75 %), which approval shall be binding on all Parties, provided, however, approval of at least one (1) Non-Operator shall be required.
C. | AFFILIATES |
For the purpose of administering the voting procedures: of Sections I.6.A and I.6.B, if Parties to this Agreement are Affiliates of each other, then such Affiliates shall be combined and treated as a single Party having the combined working interest or Participating Interest of such Affiliates.
For the purposes of administering the voting procedures, in Section I.6.A, if a Non-Operator is an Affiliate of the Operator, votes under Section I.6.A shall require the majority in interest of the Non-Operator(s) after excluding the interest of the Operators Affiliate.
II. DIRECT CHARGES
The Operator shall charge the Joint Account with the following items:
1. | RENTALS AND ROYALTIES |
Lease rentals and royalties paid by the Operator, on behalf of all Parties, for the Joint Operations.
2. | LABOR |
A. | Salaries and wages, including incentive compensation programs as set forth in COPAS MFI-37 (Chargeability of Incentive Compensation Programs), for: |
(1) | Operators field employees directly employed On-site in the conduct of Joint Operations, |
(2) | Operators employees directly employed on Shore Base Facilities, Offshore Facilities, or other facilities serving the Joint Property if such costs are not charged under Section II.6 ( Equipment and Facilities Furnished by Operator ) or are not a function covered under Section III ( Overhead ), |
(3) | Operators employees providing First Level Supervision, |
(4) | Operators employees providing On-site Technical Services for the Joint Property if such charges are excluded from the overhead rates in Section III ( Overhead ), |
(5) | Operators employees providing Off-site Technical Services for the Joint Property if such charges are excluded from the overhead rates in Section III ( Overhead ). |
Charges for the Operators employees identified in Section II.2.A may be made based on the employees actual salaries and wages, or in lieu thereof, a day rate representing the Operators average salaries and wages of the employees specific job category.
Charges for personnel chargeable under this Section II.2.A who are foreign nationals shall not exceed comparable compensation paid to an equivalent U.S. employee pursuant to this Section II.2, unless otherwise approved by the Parties pursuant to Section I.6.A ( General Matters ).
B. | Operators cost of holiday, vacation, sickness, and disability benefits, and other customary allowances paid to employees whose salaries and wages are chargeable to the Joint Account under Section II.2.A, excluding severance payments or other termination allowances. Such costs under this Section II.2.B may be charged on a when and as-paid basis or by percentage assessment on the amount of salaries and wages chargeable to the Joint Account under Section II.2.A. If percentage assessment is used, the rate shall be based on the Operators cost experience. |
C. | Expenditures or contributions made pursuant to assessments imposed by governmental authority that are applicable to costs chargeable to the Joint Account under Sections II.2.A and B. |
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
5
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
D. | Personal Expenses of personnel whose salaries and wages are chargeable to the Joint Account under Section II.2.A when the expenses are incurred in connection with directly chargeable activities. |
E. | Reasonable relocation costs incurred in transferring to the Joint Property personnel whose salaries and wages are chargeable to the Joint Account under Section II.2.A. Notwithstanding the foregoing, relocation costs that result from reorganization or merger of a Party, or that are for the primary benefit of the Operator, shall not be chargeable to the Joint Account. Extraordinary relocation costs, such as those incurred as a result of transfers from remote locations, such as Alaska or overseas, shall not be charged to the Joint Account unless approved by the Parties pursuant to Section I.6.A ( General Matters ). |
F. | Training costs as specified in COPAS MFI-35 (Charging of Training Costs to the Joint Account) for personnel whose salaries and wages are chargeable under Section II.2.A. This training charge shall include the wages, salaries, training course cost, and Personal Expenses incurred during the training session. The training cost shall be charged or allocated to the property or properties directly benefiting from the training. The cost of the training course shall not exceed prevailing commercial rates, where such rates are available. |
G. | Operators current cost of established plans for employee benefits, as described in COPAS MFI-27 (Employee Benefits Chargeable to Joint Operations and Subject to Percentage Limitation), applicable to the Operators labor costs chargeable to the Joint Account under Sections II.2.A and B based on the Operators actual cost not to exceed the employee benefits limitation percentage most recently recommended by COPAS. |
H. | Award payments to employees, in accordance with COPAS MFI-49 (Awards to Employees and Contractors) for personnel whose salaries and wages are chargeable under Section II.2.A. |
3. | MATERIAL |
Material purchased or furnished by the Operator for use on the Joint Property in the conduct of Joint Operations as provided under Section IV ( Material Purchases, Transfers, and. Dispositions ). Only such Material shall be purchased for or transferred to the Joint Property as may be required for immediate use or is reasonably practical and consistent with efficient and economical operations. The accumulation of surplus stocks shall be avoided.
4. | TRANSPORTATION |
A. | Transportation of the Operators, Operators Affiliates, or contractors personnel necessary for Joint. Operations. |
B. | Transportation of Material between the Joint Property and another property, or from the Operators warehouse or other storage point to the Joint Property, shall be charged to the receiving property using one of the methods listed below. Transportation of Material from the Joint Property to the Operators warehouse or other storage point shall be paid for by the Joint Property using one of the methods listed below: |
(1) | If the actual trucking charge is less than or equal to the Excluded Amount the Operator may charge actual trucking cost or a theoretical charge from the Railway Receiving Point to the Joint Property. The basis for the theoretical charge is the per hundred weight charge plus fuel surcharges from the Railway Receiving Point to the Joint Property. The Operator shall consistently apply the selected alternative. |
(2) | If the actual trucking charge is greater than the Excluded Amount, the Operator shall charge Equalized Freight. Accessorial charges such as loading and unloading costs, split pick-up costs, detention, call out charges, and permit fees shall be charged directly to the Joint Property and shall not be included when calculating the Equalized Freight. |
5. | SERVICES |
The cost of contract services, equipment, and utilities used in the conduct of Joint Operations, except for contract services, equipment, and utilities covered by Section III ( Overhead ), or Section II.7 ( Affiliates ), or excluded under Section II.9 ( Legal Expense ). Awards paid to contractors shall be chargeable pursuant to COPAS MFI-49 (Awards to Employees and Contractors).
The costs of third party Technical Services are chargeable to the extent excluded from the overhead rates under Section III ( Overhead ).
6. | EQUIPMENT AND FACILITIES FURNISHED BY OPERATOR |
In the absence of a separately negotiated agreement, equipment and facilities furnished by the Operator will be charged as follows:
A. |
The Operator shall charge the Joint Account for use of Operator-owned equipment and facilities, including but not limited to production facilities, Shore Base Facilities, Offshore Facilities, and Field Offices, at rates commensurate with the costs of ownership and operation. The cost of Field Offices shall be chargeable to the extent the Field Offices provide direct service to personnel who are chargeable pursuant to Section II.2.A ( Labor ). Such rates may include labor, maintenance, repairs, other operating expense, insurance, taxes, depreciation using straight line depreciation method, and interest on gross investment less accumulated depreciation not to exceed ten percent ( 10 %) per annum; provided, however, depreciation shall not be charged when the |
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
6
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
equipment and facilities investment have been fully depreciated. The rate may include an element of the estimated cost for abandonment, reclamation, and dismantlement. Such rates shall not exceed the average commercial rates currently prevailing in the immediate area of the Joint Property. |
B. | In lieu of charges in Section II.6.A above, the Operator may elect to use average commercial rates prevailing in the immediate area of the Joint Property, less twenty percent (20%). If equipment and facilities are charged under this Section II.6.B, the Operator shall adequately document and support commercial rates and shall periodically review and update the rate and the supporting documentation. For automotive equipment, the Operator may elect to use rates published by the Petroleum Motor Transport Association (PMTA) or such other organization recognized by COPAS as the official source of rates. |
7. | AFFILIATES |
A. | Charges for an Affiliates goods and/or services used in operations requiring an AFE or other authorization from the Non-Operators may be made without the approval of the Parties provided (i) the Affiliate is identified and the Affiliate goods and services are specifically detailed in the approved AFE or other authorization, and (ii) the total costs for such Affiliates goods and services billed to such individual project do not exceed $ 25,000.00 If the total costs for an Affiliates goods and services charged to such individual project are not specifically detailed in the approved AFE or authorization or exceed such amount, charges for such Affiliate shall require approval of the Parties, pursuant to Section I.6.A ( General Matters ). |
B. | For an Affiliates goods and/or services used in operations not requiring an AFE or other authorization from the Non-Operators, charges for such Affiliates goods and services shall require approval of the Parties, pursuant to Section I.6.A ( General Matters ), if the charges exceed $ 50,000.00 in a given calendar year. |
C. | The cost of the Affiliates goods or services shall not exceed average commercial rates prevailing in the area of the Joint Property, unless the Operator obtains the Non-Operators approval of such rates. The Operator shall adequately document and support commercial rates and shall periodically review and update the rate and the supporting documentation; provided, however, documentation of commercial rates shall not be required if the Operator obtains Non-Operator approval of its Affiliates rates or charges prior to billing Non-Operators for such Affiliates goods and services. Notwithstanding the foregoing, direct charges for Affiliate-owned communication facilities or systems shall be made pursuant to Section II.12 ( Communications ). |
If the Parties fail to designate an amount in Sections II.7.A or II.7.B, in each instance the amount deemed adopted by the Parties as a result of such omission shall be the amount established as the Operators expenditure limitation in the Agreement. If the Agreement does not contain an Operators expenditure limitation, the amount deemed adopted by the Parties as a result of such omission shall be zero dollars ($ 0.00).
8. | DAMAGES AND LOSSES TO JOINT PROPERTY |
All costs or expenses necessary for the repair or replacement of Joint Property resulting from damages or losses incurred, except to the extent such damages or losses result from a Partys or Parties gross negligence or willful misconduct, in which case such Party or Parties shall be solely liable.
The Operator shall furnish the Non-Operator written notice of damages or losses incurred as soon as practicable after a report has been received by the Operator.
9. | LEGAL EXPENSE |
Recording fees and costs of handling, settling, or otherwise discharging litigation, claims, and liens incurred in or resulting from operations under the Agreement, or necessary to protect or recover the Joint Property, to the extent permitted under the Agreement. Costs of the Operators or Affiliates legal staff or outside attorneys, including fees and expenses, are not chargeable unless approved by the Parties pursuant to Section I.6.A ( General Matters ) or otherwise provided for in the Agreement.
Notwithstanding the foregoing paragraph, costs for procuring abstracts, fees paid to outside attorneys for title examinations (including preliminary, supplemental, shut-in royalty opinions, division order title opinions), and curative work shall be chargeable to the extent permitted as a direct charge in the Agreement.
10. | TAXES AND PERMITS |
All taxes and permitting fees of every land and nature, assessed or levied upon or in connection with the Joint Property, or the production therefrom, and which have been paid by the Operator for the benefit of the Parties, including penalties and interest, except to the extent the penalties and interest result from the Operators gross negligence or willful misconduct.
If ad valorem taxes paid by the Operator are based in whole or in part upon separate valuations of each Partys working interest, then notwithstanding any contrary provisions, the charges to the Parties will be made in accordance with the tax value generated by each Partys working interest.
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
7
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
Costs of tax consultants or advisors, the Operators employees, or Operators- Affiliate employees in matters regarding ad valorem or other tax matters, are not permitted as direct charges unless approved by the Parties pursuant to Section I.6.A ( General Matters ).
Charges to the Joint Account resulting from sales/use tax audits, including extrapolated amounts and penalties and interest, are permitted, provided the Non-Operator shall be allowed to review the invoices and other underlying source documents which served as the basis for tax charges and to determine that the correct amount of taxes were charged to the Joint Account. If the Non-Operator is not permitted to review such documentation, the sales/use tax amount shall not be directly charged unless the Operator can conclusively document the amount owed by the Joint Account.
11. | INSURANCE |
Net premiums paid for insurance required to be carried for Joint Operations for the protection of the Parties. If Joint Operations are conducted at locations where the Operator acts as self-insurer in regard to its workers compensation and employers liability insurance obligation, the Operator shall charge the Joint Account manual rates for the risk assumed in its self-insurance program as regulated by the jurisdiction governing the Joint Property. In the case of offshore operations in federal waters, the manual rates of the adjacent state shall be used for personnel performing work On-site, and such rates shall be adjusted for offshore operations by the U.S. Longshoreman and Harbor Workers (USL&H) or Jones Act surcharge, as appropriate.
12. | COMMUNICATIONS |
Costs of acquiring, leasing, installing, operating, repairing, and maintaining communication facilities or systems, including satellite, radio and microwave facilities, between the Joint Property and the Operators office(s) directly responsible for field operations in accordance with the provisions of COPAS MFI-44 (Field Computer and Communication Systems). If the communications facilities or systems serving the Joint Property are Operator-owned, charges to the Joint Account shall be made as provided in Section II.6 ( Equipment and Facilities Furnished by Operator ). If the communication facilities or systems serving the Joint Property are owned by the Operators Affiliate, charges to the Joint Account shall not exceed average commercial rates prevailing in the area of the Joint Property. The Operator shall adequately document and support commercial rates and shall periodically review and update the rate and the supporting documentation.
13. | ECOLOGICAL, ENVIRONMENTAL, AND SAFETY |
Costs incurred for Technical Services and drafting to comply with ecological, environmental and safety Laws or standards recommended by Occupational Safety and Health Administration (OSHA) or other regulatory authorities. All other labor and functions incurred for ecological, environmental and safety matters, including management, administration, and permitting, shall be covered by Sections II.2 ( Labor ), II.5 ( Services ), or Section III ( Overhead ), as applicable.
Costs to provide or have available pollution containment and removal equipment plus actual costs of control and cleanup and resulting responsibilities of oil and other spills as well as discharges from permitted outfalls as required by applicable Laws, or other pollution containment and removal equipment deemed appropriate by the Operator for prudent operations, are directly chargeable.
14. | ABANDONMENT AND RECLAMATION |
Costs incurred for abandonment and reclamation of the Joint Properly, including costs required by lease agreements or by Laws.
15. | OTHER EXPENDITURES |
Any other expenditure not covered or dealt with in the foregoing provisions of this Section II ( Direct Charges ), or in Section III ( Overhead ) and which is of direct benefit to the Joint Property and is incurred by the Operator in the necessary and proper conduct of the Joint Operations. Charges made under this Section II.15 shall require approval of the Parties, pursuant to Section I.6.A ( General Matters ).
III. OVERHEAD
As compensation for costs not specifically identified as chargeable to the Joint Account pursuant to Section II ( Direct Charges ), the Operator shall charge the Joint Account in accordance with this Section III.
Functions included in the Overhead Charges overhead rates regardless of whether performed by the Operator, Operators Affiliates or third parties and regardless of location, shall include, but not be limited to, costs and expenses of:
|
warehousing, other than for warehouses that are jointly owned under this Agreement |
|
design and drafting (except when allowed as a direct charge under Sections II.13, III.1.A(ii), and III.2, Option B) |
|
inventory costs not chargeable under Section V ( Inventories of Controllable Material ) |
|
procurement |
|
administration |
|
accounting and auditing |
|
gas dispatching and gas chart integration |
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
8
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
|
human resources |
|
management |
|
supervision not directly charged under Section II.2 ( Labor ) |
|
legal services not directly chargeable under Section II.9 ( Legal Expense ) |
|
taxation, other than those costs identified as directly chargeable under Section II.10 ( Taxes and Permits ) |
|
preparation and monitoring of permits and certifications; preparing regulatory reports; appearances before or meetings with governmental agencies or other authorities having jurisdiction over the Joint Property, other than On-site inspections; reviewing, interpreting, or submitting comments on or lobbying with respect to Laws or proposed Laws. |
Overhead charges shall
include the
mean (a) all
salaries
or
and
wages plus applicable payroll
burdens, benefits, and Personal Expenses of personnel performing overhead functions,
as well as
(b) all
office and other related expenses of overhead functions
and
(c) all other overhead expenses
.
1. | OVERHEAD DRILLING AND PRODUCING OPERATIONS |
As compensation for costs incurred but not chargeable under -Section II ( Direct Charges ) and not covered by other provisions of this Section III, the Operator shall charge on either:
þ | ( Alternative 1 ) Fixed Rate Basis, Section III.1.B. |
|
|
A. | TECHNICAL SERVICES |
(i) | Except as otherwise provided in Section II.13 ( Ecological Environmental, and Safety ) and Section III.2 ( Overhead Major Construction and Catastrophe ), or by approval of the Parties pursuant to Section I.6.A ( General Matters ), the salaries, wages, related payroll burdens and benefits, and Personal Expenses for On-site Technical Services, including third party Technical Services: |
þ | ( Alternative 1 Direct ) shall be charged direct to the Joint Account. |
|
|
(ii) | Except as otherwise provided in Section II.13 ( Ecological, Environmental, and Safety ) and Section III.2 ( Overhead Major Construction and Catastrophe ), or by approval of the Parties pursuant to Section I.6.A ( General Matters ), the salaries, wages, related payroll burdens and benefits, and Personal Expenses for Off-site Technical Services, including third party Technical Services: |
|
|
þ | ( Alternative 2 All Direct ) shall be charged direct to the Joint Account. |
|
|
Notwithstanding anything to the contrary in this Section III, Technical Services provided by Operators Affiliates are subject to limitations set forth in Section II.7 ( Affiliates ), Charges for Technical personnel performing non-technical work shall not be governed by this Section III.1.A, but instead governed by other provisions of this Accounting Procedure relating to the type of work being performed.
B. | OVERHEAD FIXED RATE BASIS |
(1) | The Operator shall charge the Joint Account at the following rates per well per month: |
Drilling Well Rate per month $ 12,000.00 (prorated for less than a full month)
Producing Well Rate per month $ 1,200.00
(2) | Application of Overhead Drilling Well Rate shall be as follows: |
(a) | Charges for onshore drilling wells shall begin on the spud date and terminate on the date the drilling and/or completion equipment used on the well is released, whichever occurs later. Charges for offshore and inland waters drilling wells shall begin on the date the drilling or completion equipment arrives on location and terminate on the date the drilling or completion equipment moves off location, or is released, whichever occurs first. No charge shall be made during suspension of drilling and/or completion operations for fifteen (15) or more consecutive calendar days. |
(b) | Charges for any well undergoing any type of workover, recompletion, and/or abandonment for a period of five (5) or more consecutive work-days shall be made at the Drilling Well Rate. Such charges shall be applied for the period from date operations, with rig or other units used in operations, commence through date of rig or other unit release, except that no charges shall be made during suspension of operations for fifteen (15) or more consecutive calendar days. |
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
9
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
(3) | Application of Overhead Producing Well Rate shall be as follows: |
(a) | An active well that is produced, injected into for recovery or disposal, or used to obtain water supply to support operations for any portion of the month shall be considered as a one-well charge for the entire month. |
(b) | Each active completion in a multi-completed well shall be considered as a one-well charge provided each completion is considered a separate well by the governing regulatory authority. |
(c) | A one-well charge shall be made for the month in which plugging and abandonment operations are completed on any well, unless the Drilling Well Rate applies, as provided in Sections III.1.B.(2)(a) or (b). This one-well charge shall be made whether or not the well has produced. |
(d) | An active gas well shut in because of overproduction or failure of a purchaser, processor, or transporter to take production shall be considered as a one-well charge provided the gas well is directly connected to a permanent sales outlet. |
(e) | Any well not meeting the criteria set forth in Sections III.1.B.(3) (a), (b), (c), or (d) shall not qualify for a producing overhead charge. |
(4) | The well rates shall be adjusted on the first day of April each year following the effective date of the Agreement; provided, however, if this Accounting Procedure is attached to or otherwise governing the payout accounting under a farmout agreement, the rates shall be adjusted on the first day of April each year following the effective date of such farmout agreement. The adjustment shall be computed by applying the adjustment factor most recently published by COPAS. The adjusted rates shall be the initial or amended rates agreed to by the Parties increased or decreased by the adjustment factor described herein, for each year from the effective date of such rates, in accordance with COPAS MFI-47 (Adjustment of Overhead Rates). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. | OVERHEAD MAJOR CONSTRUCTION AND CATASTROPHE |
To compensate the Operator for overhead costs incurred in connection with a Major Construction project or Catastrophe, the Operator shall either negotiate a rate prior to the beginning of the project, or shall charge the Joint Account for overhead based on the following rates for any Major Construction project in excess of the Operators expenditure limit under the Agreement, or for any Catastrophe regardless of the amount. If the Agreement to which this Accounting Procedure is attached does not contain an expenditure limit, Major Construction Overhead shall be assessed for any single Major Construction project costing in excess of $100,000 gross.
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
10
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
Major Construction shall mean the construction and installation of fixed assets, the expansion of fixed assets, and any other project clearly discernible as a fixed asset required for the development and operation of the Joint Property, or in the dismantlement, abandonment, removal, and restoration of platforms, production equipment, and other operating facilities.
Catastrophe is defined as a sudden calamitous event bringing damage, loss, or destruction to property or the environment, such as an oil spill, blowout, explosion, fire, storm, hurricane, or other disaster. The overhead rate shall be applied to those costs necessary to restore the Joint Property to the equivalent condition that existed prior to the event.
A. | If the Operator absorbs the engineering, design and drafting costs related to the project: |
(1) | 6 % of total costs if such costs are less than $100,000; plus |
(2) | 4 % of total costs in excess of $100,000 but less than $1,000,000; plus |
(3) | 2 % of total costs in excess of $1,000,000. |
B. | If the Operator charges engineering, design and drafting costs related to the project directly to the Joint Account: |
(1) | 3 % of total costs if such costs are less than $100,000; plus |
(2) | 2 % of total costs in excess of $100,000 but less than $1,000,000; plus |
(3) | 1 % of total costs in excess of $1,000,000. |
Total cost shall mean the gross cost of any one project. For the purpose of this paragraph, the component parts of a single Major Construction project shall not be treated separately, and the cost of drilling and workover wells and purchasing and installing pumping units and downhole artificial lift equipment shall be excluded. For Catastrophes, the rates shall be applied to all costs associated with each single occurrence or event.
On each project, the Operator shall advise the Non-Operator(s) in advance which of the above options shall apply.
For the purposes of calculating Catastrophe Overhead, the cost of drilling relief wells, substitute wells, or conducting other well operations directly resulting from the catastrophic event shall be included. Expenditures to which these rates apply shall not be reduced by salvage or insurance recoveries. Expenditures that qualify for Major Construction or Catastrophe Overhead shall not qualify for overhead under any other overhead provisions.
In the event of any conflict between the provisions of this Section III.2 and the provisions of Sections II.2 ( Labor ), II.5 ( Services ), or II.7 ( Affiliates ), the provisions of this Section III.2 shall govern.
3. | AMENDMENT OF OVERHEAD RATES |
The overhead rates provided for in this Section III may be amended from time to time if, in practice, the rates are found to be insufficient or excessive, in accordance with the provisions of Section I.6.B ( Amendments ).
IV. MATERIAL PURCHASES, TRANSFERS, AND DISPOSITIONS
The Operator is responsible for Joint Account Material and shall make proper and timely charges and credits for direct purchases, transfers, and dispositions. The Operator shall provide all Material for use in the conduct of Joint Operations; however, Material may be supplied by the Non-Operators, at the Operators option. Material furnished by any Party shall be furnished without any express or implied warranties as to quality, fitness for use, or any other matter.
1. | DIRECT PURCHASES |
Direct purchases shall be charged to the Joint Account at the price paid by the Operator after deduction of all discounts received. The Operator shall make good faith efforts to take discounts offered by suppliers, but shall not be liable for failure to take discounts except to the extent such failure was the result of the Operators gross negligence or willful misconduct. A direct purchase shall be deemed to occur when an agreement is made between an Operator and a third party for the acquisition of Material for a specific well site or location. Material provided by the Operator under vendor stocking programs, where the initial use is for a Joint Property and title of the Material does not pass from the manufacturer, distributor, or agent until usage, is considered a direct purchase. If Material is found to be defective or is returned to the manufacturer, distributor, or agent for any other reason, credit shall be passed to the Joint Account within sixty (60) days after the Operator has received adjustment from the manufacturer, distributor, or agent.
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
11
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
2. | TRANSFERS |
A transfer is determined to occur when the Operator (i) furnishes Material from a storage facility or from another operated property, (ii) has assumed liability for the storage costs and changes in value, and (iii) has previously secured and held title to the transferred Material. Similarly, the removal of Material from the Joint Property to a storage facility or to another operated property is also considered a transfer; provided, however, Material that is moved from the Joint Property to a storage location for safe-keeping pending disposition may remain charged to the Joint Account and is not considered a transfer. Material shall be disposed of in accordance with Section IV.3 ( Disposition of Surplus ) and the Agreement to which this Accounting Procedure is attached.
A. | PRICING |
The value of Material transferred to/from the Joint Property should generally reflect the market value on the date of physical transfer. Regardless of the pricing method used, the Operator shall make available to the Non-Operators sufficient documentation to verify the Material valuation. When higher than: specification grade or size tubulars are used in the conduct of Joint Operations, the Operator shall charge the Joint Account at the equivalent price for well design specification tubulars, unless such higher specification grade or sized tubulars are approved by the Parties pursuant to Section I.6.A ( General Matters ). Transfers of new Material will be priced using one of the following pricing methods; provided, however, the Operator shall use consistent pricing methods, and not alternate between methods for the purpose of choosing the method most favorable to the Operator for a specific transfer:
(1) | Using published prices in effect on date of movement as adjusted by the appropriate COPAS Historical Price Multiplier (HPM) or prices provided by the COPAS Computerized Equipment Pricing System (CEPS). |
(a) | For oil country tubulars and line pipe, the published price shall be based upon eastern mill carload base prices (Houston, Texas, for special end) adjusted as of date of movement, plus transportation cost as defined in Section IV.2.B ( Freight ). |
(b) | For other Material, the published price shall be the published list price in effect at date of movement, as listed by a Supply Store nearest the Joint Property where like Material is normally available, or point of manufacture plus transportation costs as defined in Section IV.2.B ( Freight ). |
(2) | Based on a price quotation from a vendor that reflects a current realistic acquisition cost. |
(3) | Based on the amount paid by the Operator for like Material in the vicinity of the Joint Property within the previous twelve (12) months from the date of physical transfer. |
(4) | As agreed to by the Participating Parties for Material being transferred to the Joint Property, and by the Parties owning the Material for Material being transferred from the Joint Property. |
B. | FREIGHT |
Transportation costs shall be added to the Material transfer price using the method prescribed by the COPAS Computerized Equipment Pricing System (CEPS). If not using CEPS, transportation costs shall be calculated as follows:
(1) | Transportation costs for oil country tubulars and line pipe shall be calculated using the distance from eastern mill to the Railway Receiving Point based on the carload weight basis as recommended by the COPAS MFI-38 (Material Pricing Manual) and other COPAS MFIs in effect at the time of the transfer. |
(2) | Transportation costs for special mill items shall be calculated from that mills shipping point to the Railway Receiving Point For transportation costs from other than eastern mills, the 30,000-pound interstate truck rate shall be used. Transportation costs for macaroni tubing shall be calculated based on the interstate truck rate per weight of tubing transferred to the Railway Receiving Point. |
(3) | Transportation costs for special end tubular goods shall be calculated using the interstate truck rate from Houston, Texas, to the Railway Receiving Point. |
(4) | Transportation costs for Material other than that described in Sections IV.2.B.(1) through (3), shall be calculated from the Supply Store or point of manufacture, whichever is appropriate, to the Railway Receiving Point |
Regardless of whether using CEPS or manually calculating transportation costs, transportation costs from the Railway Receiving Point to the Joint Property are in addition to the foregoing, and may be charged to the Joint Account based on actual costs incurred. All transportation costs are subject to Equalized Freight as provided in Section II.4 ( Transportation ) of this Accounting Procedure.
C. | TAXES |
Sales and use taxes shall be added to the Material transfer price using either the method contained in the COPAS Computerized Equipment Pricing System (CEPS) or the applicable tax rate in effect for the Joint Property at the time and place of transfer. In either case, the Joint Account shall be charged or credited at the rate that would have governed had the Material been a direct purchase.
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
12
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
D. | CONDITION |
(1) | Condition A New and unused Material in sound and serviceable condition shall be charged at one hundred percent (100%) of the price as determined in Sections IV.2.A ( Pricing ), IV.2.B ( Freight ), and IV.2.C ( Taxes ). Material transferred from the Joint Property that was not placed in service shall be credited as charged without gain or loss; provided, however, any unused Material that was charged to the Joint Account through a direct purchase will be credited to the Joint Account at the original cost paid less restocking fees charged by the vendor. New and unused Material transferred from the Joint Property may be credited at a price other than the price originally charged to the Joint Account provided such price is approved by the Parties owning such Material, pursuant to Section I.6.A ( General Matters ). All refurbishing costs required or necessary to return the Material to original condition or to correct handling, transportation, or other damages will be borne by the divesting property. The Joint Account is responsible for Material preparation, handling, and transportation costs for new and unused Material charged to the Joint Property either through a direct purchase or transfer. Any preparation costs incurred, including any internal or external coating and wrapping, will be credited on new Material provided these services were not repeated for such Material for the receiving property. |
(2) | Condition B Used Material in sound and serviceable condition and suitable for reuse without reconditioning shall be priced by multiplying the price determined in Sections IV.2.A ( Pricing ), IV.2.B ( Freight ), and IV.2.C ( Taxes ) by seventy-five percent (75%). |
Except as provided in Section IV.2.D(3), all reconditioning costs required to return the Material to Condition B or to correct handling, transportation or other damages will be borne by the divesting property.
If the Material was originally charged to the Joint Account as used Material and placed in service for the Joint Property, the Material will be credited at the price determined in Sections IV.2.A ( Pricing ), IV.2.B ( Freight ), and IV.2.C ( Taxes ) multiplied by sixty-five percent (65%).
Unless otherwise agreed to by the Parties that paid for such Material, used Material transferred from the Joint Property that was not placed in service on the property shall be credited as charged without gain or loss.
(3) | Condition C Material that is not in sound and serviceable condition and not suitable for its original function until after reconditioning shall be priced by multiplying the price determined in Sections IV.2.A ( Pricing ), IV.2.B ( Freight ), and IV.2.C ( Taxes ) by fifty percent (50%). |
The cost of reconditioning may be charged to the receiving property to the extent Condition C value, plus cost of reconditioning, does not exceed Condition B value.
(4) | Condition D Material that (i) is no longer suitable for its original purpose but useable for some other purpose, (ii) is obsolete, or (iii) does not meet original specifications but still has value and can be used in other applications as a substitute for items with different specifications, is considered Condition D Material. Casing, tubing, or drill pipe used as line pipe shall be priced as Grade A and B seamless line pipe of comparable size and weight. Used casing, tubing, or drill pipe utilized as line pipe shall be priced at used line pipe prices. Casing, tubing, or drill pipe used as higher pressure service lines than standard line pipe, e.g., power oil lines, shall be priced under normal pricing procedures for casing, tubing, or drill pipe. Upset tubular goods shall be priced on a non-upset basis. For other items, the price used should result in the Joint Account being charged or credited with the value of the service rendered or use of the Material, or as agreed to by the Parties pursuant to Section 1.6.A ( General Matters ). |
(5) | Condition E Junk shall be priced at prevailing scrap value prices. |
E. | OTHER PRICING PROVISIONS |
(1) | Preparation Costs |
Subject to Section II ( Direct Charges ) and Section III ( Overhead ) of this Accounting Procedure, costs, incurred by the Operator in making Material serviceable including inspection, third party surveillance services, and other similar services will be charged to the Joint Account at prices which reflect the Operators actual costs of the services. Documentation must be provided to the Non-Operators upon request to support the cost of service. New coating and/or wrapping shall be considered a component of the Materials and priced in accordance with Sections IV.1 ( Direct Purchases ) or IV.2.A ( Pricing ), as applicable. No charges or credits shall be made for used coating or wrapping. Charges and credits for inspections shall be made in accordance with COPAS MFI-38 (Material Pricing Manual).
(2) | Loading and Unloading Costs |
Loading and unloading costs related to the movement of the Material to the Joint Property shall be charged in accordance with the methods specified in COPAS MFI-38 (Material Pricing Manual).
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
13
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
3. | DISPOSITION OF SURPLUS |
Surplus Material is that Material, whether new or used, that is no longer required for Joint Operations. The Operator may purchase, but shall be under no obligation to purchase, the interest of the Non-Operators in surplus Material.
Dispositions for the purpose of this procedure are considered to be the relinquishment of title of the Material from the Joint Property to either a third party, a Non-Operator, or to the Operator. To avoid the accumulation of surplus Material, the Operator should make good faith efforts to dispose of surplus within twelve (12) months through buy/sale agreements, trade, sale to a third party, division in kind, or other dispositions as agreed to by the Parties.
Disposal of surplus Materials shall be made in accordance with the terms of the Agreement to which this Accounting Procedure is attached. If the Agreement contains no provisions governing disposal of surplus Material, the following terms shall apply:
|
The Operator may, through a sale to an unrelated third party or entity, dispose of surplus Material having a gross sale value that is less than or equal to the Operators expenditure limit as set forth in the Agreement to which this Accounting Procedure is attached without the prior approval of the Parties owning such Material. |
|
If the gross sale value exceeds the Agreement expenditure limit, the disposal must be agreed to by the Parties owning such Material. |
|
Operator may purchase surplus Condition A or B Material without approval of the Parties owning such Material, based on the pricing methods set forth in Section IV.2 ( Transfers ). |
|
Operator may purchase Condition C Material without prior approval of the Parties owning such Material if the value of the Materials, based on the pricing methods set forth in Section IV.2 ( Transfers ), is less than or equal to the Operators expenditure limitation set forth in the Agreement The Operator shall provide documentation supporting the classification of the Material as Condition C. |
|
Operator may dispose of Condition D or E Material under procedures normally utilized by Operator without prior approval of the Parties owning such Material. |
4. | SPECIAL PRICING PROVISIONS |
A. | PREMIUM PRICING |
Whenever Material is available only at inflated prices due to national emergencies, strikes, government imposed foreign trade restrictions, or other unusual causes over which the Operator has no control, for direct purchase the Operator may charge the Joint Account for the required Material at the Operators actual cost incurred in providing such Material, making it suitable for use, and moving it to the Joint Property. Material transferred or disposed of during premium pricing situations shall be valued in accordance with Section IV.2 ( Transfers ) or Section IV.3 ( Disposition of Surplus ), as applicable.
B. | SHOP-MADE ITEMS |
Items fabricated by the Operators employees, or by contract laborers under the direction of the Operator, shall be priced using the value of the Material used to construct the item plus the cost of labor to fabricate the item. If the Material is from the Operators scrap or junk account, the Material shall be priced at either twenty-five percent (25%) of the current price as determined in Section IV.2.A ( Pricing ) or scrap value, whichever is higher. In no event shall the amount charged exceed the value of the item commensurate with its use.
C. | MILL REJECTS |
Mill rejects purchased as limited service casing or tubing shall be priced at eighty percent (80%) of K-55/J-55 price as determined in Section IV.2 ( Transfers ). Line pipe converted to casing or tubing with casing or tubing couplings attached shall be priced as K-55/J-55 casing or tubing at the nearest size and weight.
V. INVENTORIES OF CONTROLLABLE MATERIAL
The Operator shall maintain records of Controllable Material charged to the Joint Account, with sufficient detail to perform physical inventories.
Adjustments to the Joint Account by the Operator resulting from a physical inventory of Controllable Material shall be made within twelve (12) months following the taking of the inventory or receipt of Non-Operator inventory report. Charges and credits for overages or shortages will be valued for the Joint Account in accordance with Section IV.2 ( Transfers ) and shall be based on the Condition B prices in effect on the date of physical inventory unless the inventorying Parties can provide sufficient evidence another Material condition applies.
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
14
COPAS 2005 Accounting Procedure Recommended by COPAS, Inc. |
1. | DIRECTED INVENTORIES |
Physical inventories shall be performed by the Operator upon written request of a majority in working interests of the Non-Operators (hereinafter, directed inventory); provided, however, the Operator shall not be required to perform directed inventories more frequently than once every five (5) years. Directed inventories shall be commenced within one hundred eighty (180) days after the Operator receives written notice that a majority in interest of the Non-Operators has requested the inventory. All Parties shall be governed by the results of any directed inventory.
Expenses of directed inventories will be borne by the Joint Account; provided, however, costs associated with any post-report follow-up work in settling the inventory will be absorbed by the Party incurring such costs. The Operator is expected to exercise judgment in keeping expenses within reasonable limits. Any anticipated disproportionate or extraordinary costs should be discussed and agreed upon prior to commencement of the inventory. Expenses of directed inventories may include fee following:
A. | A per diem rate for each inventory, person, representative of actual salaries, wages, and payroll burdens and benefits of the personnel performing fee inventory or a rate agreed to by the Parties pursuant to Section I.6.A ( General Matters ). The per diem rate shall also be applied to a reasonable number of days for pre-inventory work and report preparation. |
B. | Actual transportation costs and Personal Expenses for the inventory team. |
C. | Reasonable charges for report preparation and distribution to the Non-Operators. |
2. | NON-DIRECTED INVENTORIES |
A. | OPERATOR INVENTORIES |
Physical inventories that are not requested by the Non-Operators may be performed by the Operator, at the Operators discretion. The expenses of conducting such Operator-initiated inventories shall not be charged to the Joint Account.
B. | NON-OPERATOR INVENTORIES |
Subject to fee terms of fee Agreement to which this Accounting Procedure is attached, the Non-Operators may conduct a physical inventory at reasonable times at their sole cost and risk after giving fee Operator at least ninety (90) days prior written notice. The Non-Operator inventory report shall be furnished to the Operator in writing within ninety (90) days of completing the inventory fieldwork.
C. | SPECIAL INVENTORIES |
The expense of conducting inventories other than those described in Sections V.1 ( Directed Inventories ), V.2.A ( Operator Inventories ), or V.2.B ( Non-Operator Inventories ), shall be charged to the Party requesting such inventory; provided, however, inventories required due to a change of Operator shall be charged to the Joint Account in fee same manner as described in Section V.1 ( Directed Inventories ).
COPYRIGHT © 2005 by Council of Petroleum Accountants Societies, Inc. (COPAS)
15
EXHIBIT D
Attached to and made a part of that certain Operating Agreement dated December 31, 2012,
by and between Dejour Energy (USA) Corp., as Operator,
and Bakken Drilling Fund III LP, as Non-Operator
INSURANCE PROVISIONS
ARTICLE 1.
INSURANCE FOR BENEFIT OF JOINT ACCOUNT
1.1 Insurance Coverages to be Maintained by Operator for the Joint Account . Prior to commencing any operations subject to this Agreement, Operator shall, at the joint expense and for the protection of the parties hereto, procure and, at all times while operations are conducted hereunder, maintain with responsible insurance companies, the following insurance coverage:
(a) | Workers Compensation Insurance . For any employees of Operator, Workers Compensation Insurance in full compliance with the laws of the state(s) in which operations will be conducted. |
(b) | Employers Liability Insurance . Employers Liability insurance in the limits of not less than $1,000,000 per accident covering injury or death to any employee who may be outside the scope of the Workers Compensation statutes of the state(s) in which operations will be conducted. |
(c) | Commercial General Liability Insurance . Commercial General Liability insurance with combined single limits per occurrence (and any general aggregate if applicable) of not less than $1,000,000 for Bodily Injury and Property Damage, including Bodily Injury and Property Damage liability due to Blowout, Explosion and Cratering, sudden and accidental pollution liability, Products and Completed Operations, Action Over Indemnity (to cover bodily injury to employees when assumed under a written contract) and Broad Form Contractual Liability as respects any contract into which the Operator may enter under the terms of this Agreement, providing the following additional coverages: Endorsement providing that a claim in rem shall be treated as a claim against the insured. |
(d) | Automobile . If Operator uses any vehicles in its operations subject to this Agreement, Business Automobile Liability insurance, including Physical Damage coverage, covering all owned (if any are owned), hired and/or non-owned vehicles with a $1,000,000 liability limit for any one accident or loss. |
(e) | Umbrella . Umbrella or Excess Liability Insurance covering each occurrence of bodily injury and/or property damage in excess of the per occurrence and aggregate limits provided in the primary liability insurance policies specified in this Exhibit such that the combination of General Liability coverage and Excess Liability (or umbrella) coverage is not less than $5,000,000. |
(f) | Control of Well Insurance . Control of Well Insurance covering the costs of controlling a Blowout, including a well out of control underground, the expenses involved in re-drilling or restoring the well, certain other related costs and Pollution Liability. (These are descriptive terms only and exact coverage can be found only in the policy.) The limit for this insurance shall be a minimum of $5,000,000 (100%) Combined Single Limit per occurrence with a deductible not to exceed $250,000 (100%) per occurrence for wells at a depth from the surface to 10,000 feet and with a deductible not to exceed $375,000 (100%) per occurrence for wells at a depth from 10,000 feet and below. Care, Custody and Control Limit with a deductible not to exceed $100,000 (100%) per occurrence. Non-Operators not wishing to be covered under this policy must notify Operator prior to a spud date and provide evidence of satisfactory insurance; and by such refusal of coverage each Non-Operator agrees to be responsible for its proportionate share of such loss and indemnify the Operator and the other Non-Operators from any such loss that would have been covered under the Operators coverage (whether individually for the Operator or for the benefit of the joint account), regardless of the degree or type of negligence, whether sole, joint, concurrent, or gross, anything in this agreement to the contrary notwithstanding. |
(g) | Aircraft Liability Insurance . In the event Operator uses either fixed or rotor wing aircraft, insurance covering all owned, non-owned or chartered aircraft utilized in operations hereunder with limits of a least $10,000,000 per occurrence including Passenger Liability. |
1.2 Primary . All insurance carried by Operator hereunder for the joint account, and any provided by contactors or subcontractors, shall provide that such insurance is the primary coverage, even as to any other insurance carried by any party hereto.
1.3 Carriers . All of the foregoing insurance carried by Operator for the joint account or by contractors and subcontractors as required below shall be provided by an insurance company or companies approved to do business in the state(s) in which operations are to be conducted.
Exhibit D Insurance Provision | Page 1 |
ARTICLE 2.
ADDITIONAL INSURED, WAIVER OF SUBROGATION
2.1. Additional Insured . Each Non-Operator shall be named as an additional insured under all liability insurance policies except Workers Compensation and Employers Liability carried by Operator for the joint account pursuant hereto unless such party has elected to carry its own insurance if the same is authorized hereunder.
2.2. Subrogation . The insurance policies to be carried by Operator for the joint account, by a party hereto for its own account, and/or by a contractor or subcontractor furnishing goods or services for the benefit of the joint account shall provide that the underwriters waive subrogation (whether by loan receipt, equitable assignment, or otherwise) against all of the parties hereto (and their employees, officers, directors, owners, shareholders and agents).
ARTICLE 3.
MISCELLANEOUS
3.1 Additional Insurance . Each party shall have the right to acquire and maintain at its own cost such additional insurance as it desires to protect itself against any liability not covered by the insurance described above which is maintained by Operator for the joint account. All such insurance maintained by any party to this agreement for its own account shall inure solely to the benefit of such party and shall contain a waiver by the insurance company of all rights of subrogation in favor of the parties hereto.
3.2. Contractors . Operator shall use reasonable efforts to require contractors and subcontractors performing work for the joint account to provide such insurance as deemed necessary by Operator in relation to the work to be performed by said contractors or subcontractors. Any release, hold harmless, or indemnity provisions and any Additional Insured and Waiver requirements under contracts entered into for such work will list the non-operators as indemnitees and Additional Insureds and waivers of subrogation will be for their benefit as well as for the Operators benefit.
3.3. Certificates . Certificates for the insurance carried by Operator for the joint account shall be obtained by Operator and furnished to Non-Operators. Each such Certificate shall provide that the insurance described therein may not be cancelled, reduced, or materially changed (insofar as it relates to this Agreement) without written notice of a least thirty (30) days being given to Non-Operators prior to the date of the intended cancellation, reduction, or change. The insurer or its duly authorized agent shall sign the Certificates of Insurance that must be provided pursuant to this Exhibit. Failure of a party to object to: (1) another partys failure to furnish Certificates, or (2) any defect in a Certificate shall not be deemed a waiver of a partys duty to furnish the insurance coverage described above.
3.4. Endorsements . The General Liability Insurance policy shall contain contractual liability coverage appropriate to the operation and a Co-owners Endorsement.
3.5. Operator Liability . It is further understood and agreed that Operator is not a warrantor of the financial responsibility of the insurer with whom such insurance is carried, and that except for willful negligence, Operator shall not be liable to Non-Operators for any loss suffered on account of the insufficiency of the insurance carried, or of the insurer with whom carried. Operator shall not be liable to Non-Operator for any loss accruing by reason of Operators inability to procure or maintain the insurance described above. Operator agrees that if at any time during the term of this Agreement, it is unable to obtain or maintain such insurance, it shall promptly notify Non-Operators of such fact in writing.
Exhibit D Insurance Provision | Page 2 |
EXHIBIT F
Attached to and made a part of that certain Operating Agreement dated December 31, 2012,
by and between Dejour Energy (USA) Corp., as Operator,
and Bakken Drilling Fund III LP, as Non-Operator
NON-DISCRIMINATION AND
CERTIFICATION OF NON-SEGREGATED FACILITIES
In connection with the performance of work under the Operating Agreement, the Operator agrees to comply with all the provisions of Section 202(1) to (7) inclusive, of Executive Order 11246 (30 F.R. 12319), which are hereby incorporated by reference in this Agreement, and all provisions of said Executive Order 11246 and all rules, regulations and relevant orders of the Secretary of Labor.
END OF EXHIBIT F sole page
Exhibit G to
Joint Operating Agreement among Dejour Energy (USA), Corp., as Operator, and Bakken Drilling Fund III LP dated as of December 31, 2012
TAX PARTNERSHIP PROVISIONS
OF THE [DEJOUR-BDF III] 2012 TAX PARTNERSHIP
(EIN: [ ])
(For Name of Tax Reporting Partner and Special Elections, See Secs. 8 and 9)
Table of Contents
1. General Provisions |
3 | |||||
1.1. |
Designation Of Documents |
3 | ||||
1.2. |
Relationship of the Parties |
3 | ||||
1.3. |
Priority Of Provisions Of The TPPs |
3 | ||||
1.4. |
Survivorship |
3 | ||||
2. Tax Reporting Partner |
4 | |||||
2.1. |
Tax Reporting Partner |
4 | ||||
2.2. |
Tax Matters Partner |
4 | ||||
3. Income Tax Compliance and Capital Accounts |
5 | |||||
3.1. |
Tax Returns |
5 | ||||
3.2. |
Fair Market Value Capital Accounts |
5 | ||||
3.3. |
Information Requests |
5 | ||||
3.4. |
Best Efforts Without Liability |
6 | ||||
4. Tax and FMV Capital Account Elections |
6 | |||||
4.1. |
General Elections |
6 | ||||
4.2. |
Depletion |
6 | ||||
4.3. |
Election Out Under Code §761(a) |
6 | ||||
4.4. |
Consent Requirements For Subsequent Tax Or FMV Capital Account Elections |
7 | ||||
5. Capital Contributions and FMV Capital Accounts |
7 |
5.1. |
Capital Contributions |
7 | ||||
5.2. |
FMV Capital Accounts |
7 | ||||
6. Partnership Allocations |
8 | |||||
6.1. |
FMV Capital Account Allocations |
8 | ||||
6.2. |
Tax Return and Tax Basis Capital Account Allocations |
9 | ||||
7. Termination and Liquidating Distribution |
10 | |||||
7.1. |
Termination of the Partnership |
10 | ||||
7.2. |
Return of Unexpended Contributions and Unshared Property |
11 | ||||
7.3. |
Balancing of FMV Capital Accounts |
11 | ||||
7.4. |
Deemed Sale Gain/Loss Charge Back |
11 | ||||
7.5. |
No Deficit Restoration Obligation |
11 | ||||
7.6. |
Distribution to balance capital accounts |
11 | ||||
7.7. |
FMV determination |
12 | ||||
7.8. |
Final Distribution |
12 | ||||
8. Transfers, Indemnification, and Correspondence |
12 | |||||
8.1. |
Transfer of Partnership Interests |
12 | ||||
8.2. |
Correspondence |
12 | ||||
8.3. |
Indemnification |
12 | ||||
9. Elections and Changes to above Provisions |
13 | |||||
9.1. |
Special Tax Elections |
13 | ||||
9.2. |
Special Allocations |
13 | ||||
9.3. |
Change of Required Approval for Other Elections |
15 |
2
1. | General Provisions |
1.1. Designation Of Documents.
This exhibit is referred to in, and is part of, the agreement identified above and, if so provided, a part of any agreement to which such agreement is an exhibit. Such agreements (including all exhibits thereto, other than this exhibit) shall be hereinafter referred to as the Underlying Agreement and this exhibit is hereinafter referred to as the Tax Partnership Provisions or the TPPs. Except as may be otherwise provided in the TPPs, terms defined and used in the Underlying Agreement shall have the same meaning when used herein.
1.2. Relationship of the Parties.
Dejour Energy (USA) Corp. and Bakken Drilling Fund III LP shall be hereinafter referred to as Party or Parties. The Parties understand and agree that the arrangement and undertakings evidenced by the Underlying Agreement result in a partnership between the Parties for purposes of Federal income taxation and certain State income tax laws which incorporate or follow Federal income tax principles as to tax partnerships. Such partnership for tax purposes is hereinafter referred to as the Partnership. For every other purpose of the Underlying Agreement, the Parties understand and agree that their legal relationship to each other under applicable State law with respect to all property subject to the Underlying Agreement is one of tenants in common, or undivided interest owners, or lessee(s) or sublessee(s) and not a partnership; that the liabilities of the Parties shall be several and not joint or collective; that each Party shall be responsible solely for its own obligations; and that the other parties to the Underlying Agreement that have not signed the Underlying Agreement or these TPPs have no rights, obligations or liabilities hereunder.
1.3. Priority Of Provisions Of The TPPs.
If there is a conflict or inconsistency, whether direct or indirect, actual or apparent, between the terms and conditions of the TPPs and the terms and conditions of the Underlying Agreement, or any other exhibit or any part thereof, the terms and conditions of the TPPs shall govern and control.
1.4. Survivorship.
1.4.1. Any termination of the Underlying Agreement shall not affect the continuing application of the TPPs for the termination and liquidation of the Partnership.
1.4.2. Any termination of the Underlying Agreement shall not affect the continuing application of the TPPs for the resolution of all matters regarding Federal and State income reporting.
1.4.3. These TPPs shall inure to the benefit of, and be binding upon, the Parties hereto and their successors and assigns.
3
1.4.4. The effective date of the Underlying Agreement shall be the effective date of these TPPs. The Partnership shall continue in full force and effect from, and after such date, until termination and liquidation of the Partnership.
2. | Tax Reporting Partner |
2.1. Tax Reporting Partner.
Dejour Energy (USA) Corp., as the Tax Reporting Partner (the TRP), is responsible for compliance with all tax reporting obligations of the Partnership, see Sec. 3.1, below. In the event of any change in the TRP, the Party serving as the TRP at the beginning of a given taxable year shall continue as the TRP with respect to all matters concerning such year.
2.2. Tax Matters Partner
2.2.1. The TRP shall also be the Tax Matters Partner as defined in Code §6231(a) (the TMP) and references to the TRP shall then include references to the TMP and vice versa .
2.2.2. The TMP shall not be required to incur any expenses for the preparation for, or pursuance of, administrative or judicial proceedings, unless the Parties agree on a method for sharing such expenses.
2.2.3. The Parties shall furnish the TMP, within two weeks from the receipt of the request, the information the TMP may reasonably request to comply with the requirements on furnishing information to the Internal Revenue Service.
2.2.4. The TMP shall not agree to any extension of the statute of limitations for making assessments on behalf of the Partnership without first obtaining the written consent of the other Party. The TMP shall not bind the other Party to a settlement agreement in tax audits without obtaining the written concurrence of such Party.
2.2.5. Any Party who enters in a settlement agreement with the Secretary of the Treasury with respect to any partnership items, as defined in Code §6231(a)(3), shall notify the other Party of the terms within ninety (90) days from the date of such settlement.
2.2.6. If any Party intends to file a notice of inconsistent treatment under Code §6222(b), such Party shall, prior to the filing of such notice, notify the TMP of the (actual or potential) inconsistency of the Partys intended treatment of a partnership item with the treatment of that item by the Partnership. Within one week of receipt the TMP shall remit copies of such notification to the other Parties. If an inconsistency notice is filed solely because a Party has not received a Schedule K-1 in time for filing of its income tax return, the TMP need not be notified.
4
2.2.7. No Party shall file pursuant to Code §6227 a request for an administrative adjustment of partnership items (a RFAA) without first notifying the other Party. If the other Party agrees with the requested adjustment, the TMP shall file the RFAA on behalf of the Partnership. If such agreement is not obtained within thirty (30) days from such notice, or within the period required to timely file the RFAA, if shorter, any Party, including the TMP, may file a RFAA on its own behalf.
2.2.8. Any Party intending to file with respect to any partnership item, or any other tax matter involving the Partnership, a petition under Code §§6226, 6228, or any other provision, shall notify the other Party prior to such filing of the nature of the contemplated proceeding. In the case where the TMP is the Party intending to file such petition, such notice shall be given within a reasonable time to allow the other Party to participate in the choice of forum for such petition. If the Parties do not agree on the appropriate forum, then the forum shall be chosen by majority vote. Each Party shall have a vote in accordance with its percentage interest in the Partnership profits and losses for the year under audit. If a majority cannot agree, the TMP shall choose the forum. If a Party intends to seek review of any court decision rendered as a result of such proceeding, the Party shall notify the other Party prior to seeking such review.
3. | Income Tax Compliance and Capital Accounts |
3.1. Tax Returns.
The TRP shall prepare and file all required Federal and State partnership income tax returns and all such expenses incurred to do so shall be borne by the partnership. In preparing the returns, the TRP shall use its best efforts. Not less than thirty (30) days prior to the return due date (including extensions), the TRP shall submit to each Party for review a copy of the return as proposed.
3.2. Fair Market Value Capital Accounts.
The TRP shall establish and maintain for each Party fair market value (FMV) capital accounts and tax basis capital accounts. The TRP shall submit to each Party, along with a copy of any proposed partnership income tax return, an accounting of such Partys FMV capital accounts as of the end of the return period.
3.3. Information Requests.
In addition to any obligation under Sec. 2.2.3, each Party agrees to furnish to the TRP not later than sixty (60) days before the return due date (including extensions) such information relating to the operations conducted under the Underlying Agreement and regarding themselves and their affiliates as may be required for the proper preparation of such returns. Similarly, each Party agrees to furnish timely to the TRP, as requested, any information and data necessary for the preparation and/or filing of other required reports and notifications, and for the computation of the capital accounts. As provided in Code §6050K(c), a Party transferring its interest must notify the TRP to allow compliance with Code §6050K(a) (see also Sec. 8.1).
5
3.4. Best Efforts Without Liability.
The TRP and the other Party shall use their best efforts to comply with responsibilities outlined in this Section, and with respect to the service as TMP as outlined Sec. 2.2, and in doing so shall incur no liability to any other Party.
4. | Tax and FMV Capital Account Elections |
4.1. General Elections.
For both income tax return and capital account purposes, the Partnership shall elect:
4.1.1. to deduct when incurred intangible drilling and development costs (IDC);
4.1.2. to use the maximum allowable accelerated tax method and the shortest permissible tax life for depreciation;
4.1.3. the accrual method of accounting; and
4.1.4. to report income on a calendar year basis;
and the Partnership shall also make any elections as specially noted in Sec. 9.1, below.
4.2. Depletion.
Solely for FMV capital account purposes, depletion shall be calculated by using simulated cost depletion within the meaning of Treas. Reg. §1.704-1 (b)(2)(iv)(k)(2), unless the use of simulated percentage depletion is elected in Sec. 9.1, below. The simulated cost depletion allowance shall be determined under the principles of Code §612 and be based on the FMV capital account basis of each property. Solely for purposes of this calculation, remaining reserves shall be determined consistently by the TRP.
4.3. Election Out Under Code §761(a).
4.3.1. The Parties agree not to elect to be excluded from the application of Subchapter K of Chapter 1 of the Code. The TRP shall notify all Parties of an intended election to be excluded from the application of Subchapter K of Chapter 1 of the Code not later than sixty (60) days prior to the filing date or the due date (including extensions) for the Federal partnership income tax return, whichever comes earlier. Any Party that does not consent to such election must provide the TRP with written objection within thirty (30) days of such notice. No election-out shall be made unless all Parties consent to such election-out. Even after an effective election-out, the TRPs rights and obligations, other than the relief from tax return filing obligations of the Partnership, shall continue.
6
4.3.2. After an election-out, to avoid an unintended impairment of the election-out: The Parties will avoid, without prior coordination, any operational changes which would terminate the qualification for the election-out status; all Parties will monitor the continuing qualification of the Partnership for the election-out status and will notify the other Party if, in their opinion, a change in operations will jeopardize the election-out; and, all Parties will use, unless agreed to by them otherwise, the cumulative gas balancing method as described in Treas. Reg. §1.761- 2(d)(2).
4.4. Consent Requirements For Subsequent Tax Or FMV Capital Account Elections.
Unless stipulated differently in Sec. 9.3, future elections, in addition to or in amendment of those in the TPPs, must be approved by the affirmative consent of the Parties.
5. | Capital Contributions and FMV Capital Accounts |
The provisions of this Sec. 5 and any other provisions of the TPPs relating to the maintenance of the capital accounts are intended to comply with Treas. Reg. §1.704- 1(b) and shall be interpreted and applied in a manner consistent with such regulations. Specific special allocations to so comply shall be provided in Sec. 9.2.
5.1. Capital Contributions.
The respective capital contributions of each Party to the Partnership shall be (a) each Partys interest in the oil and gas leases included in the Contract Area (as defined in the Underlying Agreement and set out in Exhibit A therein), including all associated lease and well equipment, and (b) all amounts of money paid by each Party in connection with the acquisition, exploration, development, and operation of the lease(s) and related equipment, and all other costs characterized as contributions or expenses borne by such Party under the Underlying Agreement. The interests in oil and gas lease(s) described in clause (a) of this Sec. 5.1 is hereinafter referred to as the Contributed Leases. The contribution of the leases and any other properties shall be made by each Partys execution of the Underlying Agreement.
5.2. FMV Capital Accounts.
The FMV capital accounts shall be increased and decreased as follows:
5.2.1. The FMV capital account of a Party shall be increased by:
(1) the amount of money and the FMV (as of the date of contribution) of any property contributed by such Party to the Partnership (net of liabilities assumed by the Partnership or to which the contributed property is subject);
(2) that Partys share of Partnership items of income or gain, allocated in accordance with Sec. 6.1 and Sec. 9.2;
7
(3) that Partys share of basis increases pursuant to Treas. Reg. §1.704-1(b)(2)(iv)(j) or any item to be treated in a similar manner; and
(4) that Partys share of any Code §705(a)(l)(B) item.
5.2.2. The FMV capital account of a Party shall be decreased by:
(1) the amount of money and the FMV of property distributed to such Party (net of liabilities assumed by such Party or to which the property is subject);
(2) that Partys Sec. 6.1 and Sec. 9.2 allocated share of Partnership loss and deductions, or items thereof;
(3) that Partys share of basis decreases pursuant to Treas. Reg. §1.704-1(b)(2)(iv)(j) or any item to be treated in a similar manner; and
(4) that Partys share of any Code §705(a)(2)(B) item or any item treated as such under Treas. Reg. §1.704-1(b)(2)(iv)(i).
5.2.3. FMV when it applies to property contributed by a Party to the Partnership shall be assumed, for purposes of Sec. 5.2.1, to equal the adjusted tax basis, as defined in Code §1011, of that property unless the Parties agree otherwise as indicated in Sec. 9.1.
5.2.4. As provided in Treas. Reg. §1.704-1(b)(2)(iv)(e), upon distribution of Partnership property to a Party the capital accounts will be adjusted to reflect the manner in which the unrealized income, gain, loss and deduction inherent in distributed property (not previously reflected in the FMV capital accounts) would be allocated among the Parties if there were a taxable disposition of such property at its FMV as of the time of distribution. Furthermore, if so agreed to in Sec. 9.1, under the rules of Treas. Reg. § 1.704-1(b)(2)(iv)(f), the FMV capital accounts shall be revalued at certain times to reflect value changes of the Partnership property.
6. | Partnership Allocations |
6.1. FMV Capital Account Allocations.
Unless otherwise provided in Sec. 9.2, each item of income, gain, loss, or deduction shall be allocated to each Party as follows:
6.1.1. Actual or deemed income from the sale, exchange, distribution or other disposition of production shall be allocated to the Party entitled to such production or the proceeds from the sale of such production. The amount received from the sale of production and the amount of the FMV of production taken in kind by the Parties are deemed to be identical; accordingly, such items may be omitted from the adjustments made to the FMV capital accounts of the Parties.
8
6.1.2. Exploration costs, IDC, operating and maintenance costs shall be allocated to each Party in accordance with its respective contribution, or obligation to contribute, to such cost.
6.1.3. Depreciation shall be allocated to each Party in accordance with its respective contribution, or obligation to contribute, to the cost of the underlying asset.
6.1.4. Simulated depletion shall be allocated to each Party in accordance with its FMV capital account adjusted basis in each oil and gas property of the Partnership.
6.1.5. Except as provided in Sec. 7.4, loss (or simulated loss) upon the sale, exchange, distribution, abandonment or other disposition of depreciable or depletable property shall be allocated to the Parties in the ratio of their respective FMV capital account adjusted bases in the depreciable or depletable property.
6.1.6. Gain (or simulated gain) upon the sale, exchange, distribution, or other disposition of depreciable or depletable property shall be allocated to the Parties so that the FMV capital account balances of the Parties will most closely reflect their respective percentage or fractional interests in such property under the Underlying Agreement.
6.1.7. Costs or expenses of any other kind shall be allocated to each Party in accordance with its respective contribution, or obligation to contribute, to such costs or expenses.
6.1.8. Any other income item shall be allocated to the Parties in accordance with the manner in which such income is realized by each Party.
6.2. Tax Return and Tax Basis Capital Account Allocations.
6.2.1. Unless otherwise expressly provided in this Sec. 6.2, the allocations of the Partnerships items of income, gain, loss, or deduction for tax return and tax basis capital account purposes shall follow the principles of the allocations under Sec. 6.1. However, the Partnerships gain or loss on the taxable disposition of a Partnership property in excess of the gain or loss under Sec. 6.1, if any, is allocated to the contributing Party to the extent of such Partys pre-contribution gain or loss.
6.2.2. The Parties recognize that under Code §613A(c)(7)(D) the depletion allowance is to be computed separately by each Party. For this purpose, each Partys share of the adjusted tax basis in each oil and gas property shall be equal to its contribution to the adjusted tax basis of such property.
6.2.3. Under Code §613A(c)(7)(D), gain or loss on the disposition of an oil and gas property is to be computed separately by each Party. According to Treas. Reg. §1.704-1(b)(4)(v), the amount realized shall be allocated as follows: (i) an amount that represents recovery of adjusted simulated depletion basis is allocated
9
(without being credited to the FMV capital accounts) to the Parties in the same proportion as the aggregate simulated depletion basis was allocated to such Parties under Sec. 5.2; and (ii) any remaining realization is allocated in accordance with Sec. 6.1.6.
6.2.4. In accordance with Treas. Reg. §1.1245-1 (e), depreciation recapture shall be allocated, to the extent possible, among the Parties to reflect their prior sharing of the depreciation.
6.2.5. In accordance with the principles of Treas. Reg. §1.1254-5, any recapture of IDC is determined and reported by each Party separately. Similarly, any recapture of depletion shall be computed separately by each Party, in accordance with its depletion allowance computed pursuant to Sec. 6.2.2.
6.2.6. For Partnership properties with FMV capital account values different from their adjusted tax bases, subject to Sec. 6.2.3, 6.2.4 and 6.2.5, the Parties intend that allocations be made pursuant to the traditional method with curative allocations under Treas. Reg. §1.704-3(c).
6.2.7. The qualified investment for investment tax credit purposes with respect to any property shall be allocated among the Parties in accordance with their respective contributions to the qualified investment (as defined in the Code) in such property.
6.2.8. Take-in-kind.
If indicated Yes in Sec. 9.1, below, each Party has the right to determine the market for its proportionate share of production. All items of income, deductions, and credits arising from such marketing of production shall be recognized by the Partnership and shall be allocated to the Party whose production is so marketed. If indicated No in Sec. 9.1, below, the take-in-kind production of each Party will be treated as distributed to such Party.
7. | Termination and Liquidating Distribution |
7.1. Termination of the Partnership.
The Partnership shall terminate upon the first to occur of (a) a deemed termination of the Partnership pursuant to Code §708(b)(1)(A), (b) the effectiveness of an election by the Parties to be excluded from the application of Subchapter K of Chapter 1 of the Code (if and when the Parties unanimously agree to make such an election) or (c) the occurrence of any other event which causes the Partnership to terminate as a matter of federal or state tax law.
Upon termination, as provided in Code §708(b)(1)(A), the business shall be wound-up and concluded, and the assets shall be distributed to the Parties as described below by the end of such calendar year (or, if later, within ninety (90) days after the date of such termination). The assets shall be valued and distributed to the Parties in the order provided in Secs. 7.2, 7.6, and 7.8
10
7.2. Return of Unexpended Contributions and Unshared Property
First, all cash representing unexpended contributions by any Party and any property in which no interest has been earned by any other Party in that property under the Underlying Agreement shall be returned to the contributor.
7.3. Balancing of FMV Capital Accounts.
Second, the FMV capital accounts of the Parties shall be determined as described hereafter. The TRP shall take the actions specified under Secs. 7.3 through 7.6 in order to cause FMV capital accounts of the Parties to reflect as closely as possible their interests under the Underlying Agreement. This is hereafter referred to as the balancing of the FMV capital accounts and, when each Partys FMV capital account balance is equal to the fair market value of its interest in the Partnerships properties under the Underlying Agreement, the FMV capital accounts of the Parties shall be referred to as balanced.
7.4. Deemed Sale Gain/Loss Charge Back.
The FMV of all Partnership properties shall be determined and the gain or loss for each property, which would have resulted if sold at such FMV, shall be allocated to the Parties to cause (to the extent possible) the FMV capital accounts of the Parties to reflect as closely as possible their interests under the Underlying Agreement.
7.5. No Deficit Restoration Obligation.
Notwithstanding anything to the contrary, upon a liquidation within the meaning of Treas. Reg. §1.704-1(b)(2)(ii)(g), if any Party has a Deficit Capital Account (after giving effect to all contributions, distributions, allocations and other FMV capital account adjustments for all years, including the year during which such liquidation occurs), such Party shall have no obligation created hereby to make any contribution so as to restore its FMV capital account to zero, and the negative balance of such Partys FMV capital account shall not be considered a debt owed by such Party to the other Party(ies), to the tax partnership, or to any other person for any purpose whatsoever. This Sec. 7.5 shall not affect the obligations that the Parties may have without regard to the TPPs.
7.6. Distribution to balance capital accounts.
7.6.1. If the Parties agree, any cash or an undivided interest in certain selected properties shall be distributed to one or more Parties as necessary for the purpose of balancing the FMV capital accounts.
11
7.6.2. Unless Sec.7.6.1 applies, an undivided interest in each and every property shall be distributed to one or more Parties in accordance with their FMV capital accounts.
7.7. FMV determination.
If a property is to be valued for purposes of balancing the capital accounts and making a distribution under this Sec. 7, the Parties must first attempt to agree on the FMV of the property; failing such an agreement, the TRP shall cause a nationally recognized independent engineering firm to prepare an appraisal of the FMV of such property.
7.8. Final Distribution.
After the FMV capital accounts of the Parties have been adjusted pursuant to Secs.7.3 to 7.6, all remaining property and interests then held by the Partnership shall be distributed to the Parties in accordance with their positive FMV capital account balances.
8. | Transfers, Indemnification, and Correspondence |
8.1. Transfer of Partnership Interests.
Transfers of Partnership interests shall be governed by the Underlying Agreement. These TPPs shall inure to the benefit of and be binding upon the Parties hereto and their successors and assigns. A Party transferring its interest, or any part thereof, shall notify the TRP in writing within two (2) weeks after such transfer.
8.2. Correspondence.
All correspondence relating to the preparation and filing of the Partnerships income tax returns and capital accounts shall be sent to:
(Attach separate list, if necessary)
TRP
|
Attn to: reference | |
Dejour Energy (USA) Corp. | Land Department | |
1401 17th Street, Suite 850 | ||
Denver, CO 80202 |
Other Party:
|
||
Bakken Drilling Fund III LP 5251 DTC Parkway, Suite 200 Greenwood Village, CO 80111 |
Don Scott |
8.3. Indemnification.
Bakken Drilling Fund III LP shall indemnify and save harmless Dejour Energy (USA) Corp. and its agents, employees, officers and directors from all suits, actions, or
12
claims of any character, type, or description brought or made for or on account of any injuries or damages received or sustained by any person or persons, arising out of, or occasioned as a result of tax treatment by the Internal Revenue Service, by the acts of Dejour Energy (USA) Corp. or its agents, employees, officers and directors, in the execution or performance as the TMP or TRP Tax, if Dejour Energy (USA) Corp. acted in good faith and acted without fraud, deceit, gross negligence, willful misconduct or intentional breach of the Underlying Agreement or these TPPs.
9. | Elections and Changes to above Provisions |
9.1. Special Tax Elections.
With respect to Sec. 4.1, the Parties agree (if not agreed, insert No):
a) that the Partnership shall elect to account for dispositions of depreciable assets under the general asset method to the extent permitted by Code §168(i)(4). | No | |
b) that the Partnership shall elect under Code §754 to adjust the basis of Partnership property, with the adjustments provided in Code §734 for a distribution of property and in Code §743 for a transfer of a partnership interest. In case of distribution of property the TRP shall adjust all tax basis capital accounts. In the case of a transfer of a partnership interest the acquiring party(ies) shall establish and maintain its (their) tax basis capital account(s). | Yes | |
c) that the Partnership shall elect under Code §6231 to be subject to the TEFRA rules. | No | |
d) that the Partnership shall elect under Code §709 to amortize over the shortest permissible period all deferred organizational expenses. | Yes | |
e) that the Partnership shall elect under Code §195 to amortize over the shortest permissible period all deferred business start-up expenses. | Yes | |
With respect to Sec. 4.2. Depletion the Parties agree that the Partnership shall use simulated percentage depletion instead of simulated cost depletion. | No | |
With respect to Sec. 5.2.4, under the rules of Treas. Reg. § 1.704-1(b)(2)(iv)( f ) the Parties agree that the FMV capital accounts shall be revalued to reflect value changes of the Partnership property upon the occurrence of the events specified in (5)(i) through ( iii ) of said -1(b)(2)(iv) (f) regulations. | Yes | |
With respect to Sec. 6.2.8, the income attributable to take-in-kind production will be reflected on the tax return. | No |
With respect to Sec. 5.2.3, the FMV for the listed properties are determined on Schedule 5.2.3, which shall describe each property that becomes subject to the Underlying Agreement and the agreed fair market value of such property at the time it becomes subject to the Underlying Agreement.
9.2. Special Allocations.
9.2.1. Notwithstanding the provisions of Sec. 6, if any Party unexpectedly receives any adjustments, allocations or distributions described in Treas. Reg. §1.704 1(b)(2)(ii)( d )( 4 ), ( 5 ) or ( 6 ), which reduces the adjusted FMV capital
13
account balance of such Party to below zero (a Deficit Capital Account), gross income shall be specially allocated to such Party in an amount and manner sufficient to eliminate, to the extent required by the Treasury Regulations, the adjusted capital account deficit of such Party as quickly as possible. For purposes of this Sec. 9.2.1 and Sec. 9.2.3, the adjusted FMV capital account balance of a Party shall be the same as such Partys capital account balance increased by the sum of (i) amount, if any, which such Party is unconditionally obligated to contribute to the tax partnership, and (ii) the amount, if any, which such Party is deemed to be obligated to contribute to the tax partnership under Treasury Regulations under Code §704(b).
9.2.2. If there is a net decrease in partnership minimum gain for a taxable year of the tax partnership, each Party shall be allocated items of income and gain for that year equal to that Partys share of the net decrease in partnership minimum gain, all in accordance with Treas. Reg. §1.704-2(f). If, during a taxable year of the tax partnership, there is a net decrease in partner nonrecourse debt minimum gain, any Party having a share of that partner nonrecourse debt minimum gain as of the beginning of the year shall be allocated items of income and gain for the year (and, if necessary, for succeeding years) equal to that partners share of the net decrease in partner nonrecourse debt minimum gain, all in accordance with Treas. Reg. §1.704-2(i)(4). Pursuant to Treas. Reg. §1.704-2(i)(l), deductions attributable to partner nonrecourse liability shall be allocated to whichever Party bears the economic risk of loss for such liability (or is treated as bearing such risk).
9.2.3. If any Party would be allocated an item of deduction or loss which would reduce its adjusted FMV capital account balance to below zero, such Party shall be allocated only the amount of such item which would reduce its adjusted FMV capital account balance to zero, and any remaining amount of such item shall be allocated to the other Parties.
9.2.4. The allocations set forth in Secs. 9.2.1, 9.2.2 and 9.2.3 (the Regulatory Allocations) are intended to comply with certain requirements of Treasury Regulations. It is the intent of the Parties that, to the extent possible, all Regulatory Allocations shall be offset either with other Regulatory Allocations or with special allocations of other items of income, gain, loss or deduction pursuant to this Sec. 9.2.4. Therefore, notwithstanding any other provisions of Sec. 6, the TRP shall make such offsetting special allocations of income, gain, loss or deduction in whatever manner it determines appropriate so that, after such offsetting allocations are made, the FMV capital account balance of each Party is, to the extent possible, equal to the capital account balance such Party would have had if the Regulatory Allocations were not part of the TPPs and all items were allocated pursuant to Sec. 6 without regard to the Regulatory Allocations. The TRP shall have the discretion to administer this Sec. 9.2.4 in any reasonable manner which eliminates, to the extent reasonably feasible, any character discrepancy between the amounts allocated under Regulatory Allocations and the corresponding amounts allocated under this Sec. 9.2.4.
14
9.3. Change of Required Approval for Other Elections.
Notwithstanding Sec. 4.4, the following tax elections shall be approved by the Parties holding the following threshold of interests under the Underlying Agreement (to be measured after Payout (as defined in the Underlying Agreement):
Election | Threshold | |
N/A | N/A |
15
Schedule 5.2.3 to
Tax Partnership Provisions of the [DEJOUR-BDF III] 2012 Tax Partnership, EIN: [ ]
Fair Market Value of Property Contributed to
[DEJOUR-BDF III] 2012 Tax Partnership (EIN [ ])
Contributor |
Property | Fair Market Value | ||||
Bakken Drilling Fund III LP |
Cash | $ | 4,850,000 | |||
Dejour Energy (USA) Corp. |
Contributed Leases | $ | 1,147,779.43 |
EXHIBIT H
Attached to and made a part of that certain Operating Agreement dated December 31, 2012,
by and between Dejour Energy (USA) Corp., as Operator,
and Bakken Drilling Fund III LP, as Non-Operator
WELL INFORMATION REQUIREMENTS
A. | The following information shall be furnished, free of charge , to the Consenting Parties, when requested of Operator: |
1. | A written summary of your drilling, logging, and casing program at least 48 hours prior to the spudding of the well. |
2. | One copy each of the staked location survey plat and the state drilling permit. This information shall be furnished at least 48 hours prior to the spudding of the well. |
3. | A daily drilling/completion report and mud log, if mud logger is used. |
4. | One copy of each report filed with any State or Federal regulatory agency. |
5. | One copy of any log, survey or analysis at the time it is run. |
6. | The following information shall be furnished within seven (7) days after reaching total depth, or as soon as the listed information is available, whether the well is a producer or a dry hole: |
(a) | One copy of each wireline log (open hole and cased hole) run. |
(b) | One composite sepia (or film) copy of each open hole log run. |
(c) | One copy of the composite mud log, if a mud logger is used. |
(d) | One LAS format composite library tape of each open hole log run. |
(e) | One copy of any core descriptions, studies, or analyses. |
(f) | One copy of any chemical analysis and each drill stem, pressure or production test. |
B. | Unwashed cuttings samples, if collected, are requested for this well. |
Exhibit H Well Information Requirements | Sole Page |
Exhibit 4.22
March 25, 2013
Dejour Energy (Alberta) Ltd.
c/o Dejour Energy Inc.
#598 999 Canada Place
Vancouver, BC V6C 3E1
ATTENTION: |
Mr. David Matheson | Mr. Robert Hodgkinson | ||
Chief Financial Officer | Co-Chairman and CEO |
Dear Sirs:
RE: CREDIT FACILITIES CANADIAN WESTERN BANK / DEJOUR ENERGY (ALBERTA) LTD.
We advise that Canadian Western Bank has approved the following amended Credit Facilities for Dejour Energy (Alberta) Ltd. This Commitment Letter amends and restates all prior commitment letters and commitments, and with the documents referred to in this Commitment Letter, contains all the terms and conditions pertaining to the availability of the Credit Facilities from Canadian Western Bank.
BORROWER : | DEJOUR ENERGY (ALBERTA) LTD. (the Borrower ). | |
GUARANTOR : | DEJOUR ENERGY INC. and DEJOUR ENERGY (USA) CORP. (collectively the Guarantor ). | |
The Borrower and the Guarantor are collectively referred to as Loan Parties , and each, a Loan Party . | ||
LENDER : | CANADIAN WESTERN BANK (the Bank ). | |
CREDIT FACILITY A : | REVOLVING OPERATING DEMAND LOAN (the Credit Facility A ). | |
MAXIMUM AMOUNT : | $3,700,000. | |
PURPOSE : | Credit Facility A shall only be used for general corporate purposes, ongoing operations, capital expenditures, and acquisition of additional petroleum and natural gas assets. | |
AVAILABILITY : | Prime Rate loans ( Prime Rate Loans ). Revolving in whole multiples of $50,000. | |
REPAYMENT : | All amounts outstanding under this Credit Facility A are payable on demand and subject to the Banks right to make such demand at any time. | |
INTEREST RATE : |
Prime Rate Loans
The Borrower shall pay interest calculated daily and payable monthly, not in advance, on the outstanding principal amount of Prime Rate Loans drawn under Credit Facility A at a rate per annum equal to the Prime Rate plus one percent per annum (Prime Rate + 1.00% p.a.). Interest at the aforesaid rate shall be due and payable on the first day of each and every month until all amounts owing to the Bank are paid in full. Interest shall be paid via automatic debit to the Borrowers account at the Calgary Main Branch of the Bank.
As of this date, the Banks Prime Rate is 3.00% per annum. |
STANDBY FEE : | One-quarter percent per annum (0.25% p.a.), based on a 365 or 366 day period, as the case may be, on the undrawn portion of Credit Facility A (the Standby Fee ), shall be payable monthly in arrears on the fifth day of each month. | |||
EVIDENCE OF DEBT : | Revolving Credit Agreement and the records of the Bank. Such records maintained by the Bank shall constitute, in the absence of manifest error, prima facie evidence of the obligations of the Borrower to the Bank in respect of Advances made. | |||
CREDIT FACILITY B : | NON-REVOLVING DEMAND LOAN (the Credit Facility B ). | |||
MAXIMUM AMOUNT : | $2,250,000. | |||
PURPOSE : | Credit Facility B used to pay out the shortfall portion under Credit Facility A. | |||
AVAILABILITY : | Prime Rate loans ( Prime Rate Loans ). | |||
REPAYMENT : |
All amounts outstanding under Credit Facility B are payable on demand which demand may be made by the Bank in its discretion at any time.
Subject to the Banks right of demand in its discretion at any time and other provisions of this Commitment Letter and the Security (including, without limitation, the provisions of the Conditions Subsequent herein) requiring earlier repayment of the amounts outstanding under Credit Facility B: |
|||
a) | monthly principal payments of $200,000 shall be due and payable on the twenty sixth day of each and every month commencing March 26, 2013 until all amounts owing to the Bank are paid in full. Principal payments shall be paid via automatic debit to the Borrowers account at the Calgary Main Branch of the Bank; and | |||
b) | all amounts outstanding under Credit Facility B are due and payable in full on June 30, 2013. | |||
INTEREST RATE : |
Prime Rate Loans
The Borrower shall pay interest calculated daily and payable monthly, not in advance, on the outstanding principal amount of Prime Rate Loans drawn under Credit Facility B at a rate per annum equal to the Prime Rate plus three and one-half percent per annum (Prime Rate + 3.50% p.a.). Interest at the aforesaid rate shall be due and payable on the first day of each and every month until all amounts owing to the Bank are paid in full. Interest shall be paid via automatic debit to the Borrowers account at the Calgary Main Branch of the Bank.
As of this date, the Banks Prime Rate is 3.00% per annum. |
|||
EVIDENCE OF DEBT : | Variable Rate Demand Promissory Note and the records of the Bank. Such records maintained by the Bank shall constitute, in the absence of manifest error, prima facie evidence of the obligations of the Borrower to the Bank in respect of Advances made. | |||
FOR ALL CREDIT FACILITIES | ||||
DEFINITIONS : | In this Commitment Letter, including the Appendices hereto and in all notices given pursuant to this Commitment Letter, capitalized words and phrases shall have the meanings given to them in this Commitment Letter in their proper context, and words and phrases not otherwise defined in this Commitment Letter but defined in Appendix C to this Commitment Letter shall have the meanings given to them in Appendix C to this Commitment Letter. |
2
3
4
5
6
7
8
2. | Each Loan Party shall immediately notify the Bank in the event a contaminant spill or emission occurs or is discovered with respect to its property, operations, or those of any neighbouring property. In addition, it shall report to the Bank forthwith any breach of Environmental Requirements, notice, order, decree, or fine that it may receive or be ordered to pay with respect to the Environmental Requirements relating to its business or property. | |||||
3. | At the request of and in accordance with the conditions set forth by the Bank, each Loan Party shall, at its own cost, provide any information or document which the Bank may require with respect to its environmental situation, including any study or report prepared by a firm acceptable to the Bank. In the event that such studies or reports reveal that any Environmental Requirements are not being complied with, the Loan Parties shall effect the necessary work to ensure that its business and property comply with the Environmental Requirements within a period acceptable to the Bank. | |||||
4. | Each Loan Party: | |||||
(a) | shall be liable for all losses, costs, damages and expenses (including, without limitation, legal costs on a solicitor and own client basis) which the Bank may suffer, sustain, pay or incur; and, in addition, | |||||
(b) | indemnifies the Bank against all actions, proceedings, claims, demand, losses, costs, damages and expenses (including, without limitation, legal costs on a solicitor and own client basis) which may be brought against or suffered by the Bank or which the Bank may suffer, sustain, pay or incur, | |||||
by reason of any matter or thing arising out of or in any way attributable to a breach of or non-compliance with the Environmental Requirements by any Loan Party. | ||||||
5. | The provisions, undertakings, and indemnification set out in this section shall survive the satisfaction and release of the Security and payment and satisfaction of the indebtedness and liability of the Loan Parties to the Bank pursuant to the terms hereof. | |||||
EVENTS OF DEFAULT : | Notwithstanding that the Credit Facilities are on a demand basis, and without prejudice to the Banks rights to demand payment of any or all debts, obligations and liabilities (whether direct or indirect, absolute or contingent) of the Borrower and other Loan Parties to the Bank (including without limitation, payment of the Credit Facilities, interest and all other debts, obligations and liabilities payable under this Commitment Letter and the Security) (collectively called the Obligations ) at any time at the Banks discretion, each of the following shall be considered an event of default ( Event of Default ), upon the occurrence of which, or of a Default, the Bank may choose, in its sole discretion, to cancel all credit availability and to demand repayment of all or a portion of the Obligations, and, without prejudice to the Banks other rights and remedies, the Security shall become enforceable: | |||||
1. | upon failure by a Loan Party to pay any instalment of principal, interest, fees, costs, incidental charges or any other amount payable herein or under any of the Security when due; | |||||
2. | any material representation or warranty contained in this Commitment Letter, the Security, any certificate or any opinion delivered herein proves to be untrue; |
9
3. | failure by a Loan Party to observe or comply with any Affirmative Covenant, Negative Covenant, Environmental Requirement, condition, or other term as contained in this Commitment Letter, or in any Security document or underlying agreements delivered pursuant hereto not otherwise specifically dealt with in this Events of Default section and such failure is not cured within 3 days of notice from the Bank; | |||
4. | if in the opinion of the Bank, acting reasonably, a Material Adverse Effect relating to a Loan Party has occurred; | |||
5. | if a petition is filed, an order is made or a resolution passed, or any other proceeding is taken for the winding up, dissolution, or liquidation of a Loan Party; | |||
6. | if proceedings are taken to enforce any encumbrance on the assets of any or all of the Loan Parties having a value in the aggregate greater than $50,000, excepting as long as such proceedings are being contested in good faith by such Loan Parties and security satisfactory to the Bank has been provided to the Bank; | |||
7. | if judgments are entered against any or all of the Loan Parties in an aggregate amount greater than $50,000; | |||
8. | if a Loan Party ceases or threatens to cease to carry on its business, or if proceedings are commenced for the suspension of the business of a Loan Party, or if any proceedings are commenced under the Companies Creditors Arrangements Act (Canada) or under the Bankruptcy and Insolvency Act (Canada) (including filing a proposal or notice of intention) with respect to the a Loan Party, or if a Loan Party commits or threatens to commit an act of bankruptcy, or if a Loan Party becomes insolvent or bankrupt or makes an authorized assignment pursuant to the Bankruptcy and Insolvency Act (Canada), or a bankruptcy petition is filed by or presented against a Loan Party; | |||
9. | if proceedings are commenced to appoint a receiver, receiver/manager, or trustee in respect of the assets of a Loan Party by a court or pursuant to any other agreement; | |||
10. | if a Loan Party is in default under the terms of any other contracts, agreements or writings with any other creditor having liens on the property of such Loan Party and such default could reasonably be expected to result in a Material Adverse Effect; | |||
11. | if the validity, enforceability or, where applicable, priority of this Commitment Letter or any of the Security is prejudiced or endangered; | |||
12. | if an event of default under any of the Security occurs and is continuing, or any other event which constitutes or which with the giving of notice or lapse of time or otherwise would constitute an event of default under any of the Security occurs; | |||
13. | if any event of default under any material agreement to which a Loan Party is a party occurs and is continuing, or any other event which constitutes or which with the giving of notice or lapse of time or otherwise would constitute an event of default under any material agreement to which a Loan Party is a party occurs; | |||
14. | if a Loan Party fails to make any payment of principal or interest in regard to any indebtedness for borrowed money owed by it after the expiry of any applicable grace period and demand therefor, whether incurred before or after the date hereof, other than the amounts payable under these Credit Facilities, and where the outstanding principal amount of such indebtedness is, in the aggregate, more than $50,000; or | |||
15. | if in the opinion of the Bank, acting reasonably, a Change of Control has occurred. |
10
11
NOTICE : | Notices to be given under this Commitment Letter, the Security or any other document in respect thereto each Loan Party or the Bank shall, except as otherwise specifically provided, be in writing addressed to the party for whom it is intended Notices shall be given by personal delivery or transmitted by facsimile and shall be deemed to be received on the Business Day of receipt (unless such delivery or transmission is received after 1:00 p.m. Mountain Time, in which case is shall be deemed to have been received on the following Business Day) unless the law deems a particular notice to be received earlier. The address for each Loan Party shall be the addresses currently recorded on the records of the Bank for such Loan Party, or such other mailing or facsimile addresses as such Loan Party may from to time may notify the Bank as aforesaid. The address for the Bank shall be the Calgary Main Branch of the Bank or such other mailing or facsimile addresses as the Bank may from to time may notify the Borrower as aforesaid. | |||
PAYMENTS : | Unless otherwise indicated herein, the obligation of each Loan Party to make all payments under this Commitment Letter and the Security shall be absolute and unconditional and shall not be limited or affected by any circumstance, including, without limitation: | |||
1. |
any set-off, compensation, counterclaim, recoupment, defence or other right which such Loan Party may have against the Bank of anyone else for any reason whatsoever; or | |||
2. |
any insolvency, bankruptcy, reorganization or similar proceedings by or against such Loan Party. | |||
All payments to be made under this Commitment Letter shall be made in Canadian Dollars. | ||||
All payments made under this Commitment Letter shall be made on or prior to 1:00 p.m. Mountain Time on the day such payment is due. Any payment received after 1:00 p.m. Mountain Time shall be deemed to have been received on the following day. Whenever a payment is due on a day which is not a Business Day, such due day shall be extended to the next Business Day and such extension of time shall be included in the computation of any interest payable. | ||||
SET-OFF : | The Bank shall have the right to set-off and apply any funds of any Loan Party deposited with or held by the Bank from time to time, and any other indebtedness owing to any Loan Party by the Bank, against any of the amounts outstanding under this Commitment Letter and the Security from time to time. | |||
RIGHTS AND REMEDIES CUMULATIVE : |
The rights, remedies and powers of the Bank under this Commitment Letter, the Security, at law and inequity are cumulative and not alternative and are not in substitution for any other remedies, rights or powers of the Bank, and no delay or omission in exercise of any such right, remedy or power shall exhaust such rights, remedies and powers to be construed as a waiver of any of them. |
|||
WAIVERS AND AMENDMENTS : |
No term, provision or condition of this Commitment Letter or the Security, may be waived, varied or amended unless in writing and signed by a duly authorized officer of the Bank. |
|||
INTEREST ACT (CANADA) : |
Any interest rate set forth in this Commitment Letter based on a period less than a year expressed as an annual rate for the purposes of the Interest Act (Canada) is equivalent to such interest rate multiplied by the actual number of days in the calendar year in which the same is to be ascertained and divided by the number of days in the period upon which it was based. |
12
GOVERNING LAW : | This Commitment Letter shall be construed and governed in accordance with the laws of the Province of Alberta. Each Loan Party irrevocably and unconditionally attorns to the non-exclusive jurisdiction of the courts of the Province of Alberta and all courts competent to hear appeals therefrom. | |
GENERAL : | Time is of the essence. | |
The terms and conditions of this Commitment Letter between the Bank and the Loan Parties are confidential and shall be treated accordingly. | ||
Each Loan Party shall do all things and execute all documents deemed necessary or appropriate by the Bank for the purposes of giving full force and effect to the terms, conditions, undertakings, and security granted or to be granted herein. | ||
When a conflict or inconsistency exists between the Security and this Commitment Letter, this Commitment Letter shall govern to the extent necessary to remove such conflict or inconsistency. Notwithstanding the foregoing, if there is any right or remedy of the Bank set out in any of the Security or any part of which is not set out or provided for in this Commitment Letter, such additional right shall not constitute a conflict or inconsistency. | ||
Each Loan Party hereby waives, to the fullest extent it may do so under law, any provisions of law, including specifically the Interest Act (Canada) or the Judgment Interest Act (Alberta), which may be inconsistent with this Commitment Letter. | ||
The obligations in this Commitment Letter of each Person who is a Loan Party shall be joint and several. | ||
REVIEW : | Without detracting from the demand nature of the Credit Facilities, the Credit Facilities are subject to periodic review by the Bank periodically in its sole discretion (each such review is referred to in this Commitment Letter as a Review ) and at a minimum will be reviewed on an annual basis. The next interim Review is scheduled on or before June 30, 2013, but may be set at an earlier or later date at the sole discretion of the Bank. | |
EXPIRY DATE : | This Commitment Letter is open for acceptance until April 1, 2013 (as may be extended from time to time as follows, the Expiry Date ) at which time it shall expire unless extended by mutual consent in writing. We reserve the right to cancel this Commitment Letter at any time prior to acceptance. |
- intentionally left blank -
13
If the foregoing terms and conditions are acceptable, please sign two copies of this Commitment Letter and return one copy to the Bank by the Expiry Date. This Commitment Letter may be executed in any number of counterparts and delivered by facsimile or other electronic copy, each of which when executed and delivered shall be deemed to be an original, and such counterparts together shall constitute one and the same agreement.
Sincerely, |
||||
CANADIAN WESTERN BANK | ||||
|
||||
Terri Lawrence |
Doug Clark |
|||
Sr. Account Manager, |
Senior AVP & Manager, |
|||
Energy Lending Group |
Energy Lending Group |
AGREED AND ACCEPTED this day of , 2013.
14
APPENDIX A
CREDIT : |
Terri Lawrence, Sr. Account Manager, Energy Lending Group |
Doug Clark Senior AVP & Manager, Energy Lending Group |
||||
Direct: (403) 268-7847 Cell: (403) 990-6083 Facsimile: (403) 264-1619 Email: Terri.Lawrence@cwbank.com |
Direct: (403) 750-3581 Cell: (403) 880-1882 Facsimile: (403) 264-1619 Email: Doug.Clark@cwbank.com |
|||||
ADMINISTRATION : | L/C/Gs; Visa; Loan / Account Balances; Payments; Bank Drafts; Bank Confirmations; General |
Account Representative: Telephone: Facsimile: E-mail: |
Monique Thompson (403) 268-7841 (403) 750-3596 Monique.Thompson@cwbank.com |
|||
Account Representative: Telephone: Facsimile: E-mail: |
Mayra Mercado OBrien (403) 750-3583 (403) 750-3596 Mayra.Mercado@cwbank.com |
|||||
BRANCH : |
Calgary Main Branch #100, 606 4 Street SW T2P 1T1 |
Telephone: Facsimile: |
(403) 262-8700 (403) 262-4899 |
|||
BUSINESS ACCOUNTS | Order Cheques; Current Account Documents/ Operations; Signing Authorities; Rates; Investments; Customer Automated Funds Transfer (CAFT) |
Account Representative: Telephone: Facsimile: |
Anita Latif (403) 750-3576 (403) 750-4899 Anita.Latif@cwbank.com |
|||
INTERNET BANKING |
Loan/Account Balances; Traces; Stop Payments, List of Current Account Transactions; Pay Bills; Transfer Between Accounts; Exchange Rates Quotes | Website: | www.CWBANK.com | |||
OTHER : | Personal/ Retail Banking |
Manager: Telephone: Facsimile: E-mail: |
William Lee (403) 268-7842 (403) 262-4899 William. Lee@cwbank.com |
|||
VALIANT TRUST : | Corporate Trust Services; Stock Transfer Agent; Employee Incentive Plans |
Website: Contact:
Telephone: Cell: Facsimile: E-mail: |
www.VALIANTTRUST.com Les Stastook Director, Business Development (403) 781-8754 (403) 818-6244 (403) 233-2857 Les.Stastook@valianttrust.com |
15
APPENDIX B
COMPLIANCE CERTIFICATE
To: | CANADIAN WESTERN BANK |
I , of the City of , in the Province of , hereby certify as at the date of this Certificate as follows:
1. | I am the of (the Borrower ) and I am authorized to provide this Certificate to you for and on behalf of the Borrower; |
2. | This Certificate applies to the fiscal quarter [fiscal year] ended , ; |
3. | I am familiar with and have examined the provisions of the Commitment Letter dated , between the Borrower, Guarantors and Canadian Western Bank and I have made such investigations of corporate records and inquiries of other officers and senior personnel of each Loan Party as I have deemed reasonably necessary for purposes of the Certificate; |
4. | As of the date hereof, the Borrower confirms that all of its subsidiaries (if any) are Loan Parties. |
5. | The representations and warranties set forth in the Commitment Letter are in all material respects true and correct on the date hereof; |
6. | No Default or Event of Default has occurred and is continuing of which we are aware; |
7. | As required, I have calculated the Adjusted Working Capital Ratio for the fiscal quarter [fiscal year] ended as follows: |
: 1.00; and
8. | All relevant calculations and financial statements are attached as Schedule A. |
Except where the context otherwise requires, all capitalized terms used herein have the same meanings as given thereto in the Commitment Letter.
This Certificate is given by the undersigned officer in their capacity as an officer of the Borrower without any personal liability on the part of such officer.
Executed at the City of , in the Province of this day of , 20 .
Yours truly, |
|
Name: |
Title: |
16
SCHEDULE A TO
COMPLIANCE CERTIFICATE
Calculation of Adjusted Working Capital Ratio
Current Assets |
||||
Current assets |
$ | |||
Less: Unrealized Hedging Gains |
( | ) | ||
Add: Undrawn Availability under Credit Facility A |
||||
|
|
|||
$ | (A) | |||
|
|
|||
Current Liabilities |
||||
Current liabilities |
$ | |||
Less: Unrealized Hedging Losses |
( | ) | ||
Less: Current Portion of Bank Debt |
( | ) | ||
|
|
|||
$ | (B) | |||
|
|
Adjusted Working Capital Ratio calculated as follows:
A |
= | |
B |
A copy of the financial statements for the fiscal quarter [fiscal year] ended , is attached.
17
APPENDIX C
DEFINITIONS
In the Commitment Letter, including all Appendices to the Commitment Letter, and in all notices given pursuant to the Commitment Letter, unless something in the subject matter or context is inconsistent therewith, capitalized words and phrases shall have the meanings given to them in the Commitment Letter in their proper context, and capitalized words and phrases not otherwise defined in the Commitment Letter shall have the following meanings:
Adjusted Working Capital Ratio means the ratio of (i) Current Assets plus undrawn Availability under Credit Facility A to (ii) Current Liabilities.
Advance means an advance of funds made by the Bank under a Credit Facility to the Borrower, or if the context so requires, an advance of funds under one or more of the Credit Facilities or under one or more of the availability options of one or more of the Credit Facilities, and any reference relating to the amount of Advances shall mean the sum of the principal amount of all outstanding Prime Rate Loans plus the Face Amount of all L/C/Gs as applicable.
Appendix means an appendix to the Commitment Letter.
Availability has the meaning ascribed to such term under the section heading Availability, with respect to the applicable Credit Facility.
bps means one one-hundredth of one percent.
Business Day means a day on which banks are open for business in Calgary, Alberta; but does not, in any event, include a Saturday or Sunday.
Calgary Main Branch of the Bank means the branch of the Bank at 606 4 Street SW, Calgary, AB T2P 1T1, facsimile (403) 264-1619, or such other address as the Bank may notify the Borrower from time to time.
Canadian Dollars , Cdn Dollars , Cdn$ , CA$ and $ mean the lawful money of Canada.
Change of Control means the occurrence of any of the following events, with respect to any Loan Party:
(a) | any Person or Persons acting jointly or in concert (within the meaning of the Securities Act (Alberta)), shall beneficially, directly or indirectly, hold or exercise control or direction over and/or has the right to acquire or control or exercise direction over (whether such right is exercisable immediately or only after the passage of time) more than 20% of the issued and outstanding Voting Shares of such Loan Party; or |
(b) | during any period of two consecutive years, individuals who at the beginning of such period constitute the board of directors of such Loan Party cease, for any reason, to constitute at least a majority of the board of directors of such Loan Party unless the election or nomination for election of each new director was approved by a vote of at least two-thirds of the directors then still in office who were directors at the beginning of the period (the Incumbent Directors) and in particular, any new director who assumes office in connection with or as a result of any actual or threatened proxy or other election contest of the board of directors of a Loan Party shall never be an Incumbent Director; or |
(c) | such Loan Party ceases to own, control or direct 100% of the Voting Shares of a subsidiary. |
Commitment Letter means the commitment letter to which this appendix is appended, and any appendices thereto, as amended, supplemented, modified, restated or replaced from time to time.
Compliance Certificate means a certificate of an officer of the Borrower signed on its behalf by the president, chief executive officer, chief operating officer, chief financial officer or any vice president of the Borrower, substantially in the form annexed hereto as Appendix B, to be given to the Bank by the Borrower from time to time pursuant to the Commitment Letter.
18
Credit Facilities means the credit facility or facilities to be made available to the Borrower by the Bank in accordance with the provisions of the Commitment Letter.
Current Assets means, as at any date of determination, the current assets of the Borrower on a consolidated basis for such date as determined in accordance with generally accepted accounting principles but excluding the impact of any Unrealized Hedging Gains.
Current Liabilities means, as at any date of determination, the current liabilities of the Borrower on a consolidated basis for such date as determined in accordance with generally accepted accounting principles but excluding: (i) Current Portion of Bank Debt; and (ii) the impact of any Unrealized Hedging Losses.
Current Portion of Bank Debt means any current liabilities under the Credit Facilities other than those that arise due to total advances under a Credit Facility exceeding the maximum amount of such Credit Facility, whether by reduction of maximum amount, fluctuations in exchange rates, or due to mandatory repayments, or due to the occurrence of a Default or an Event of Default, or due to the Banks demand for repayment.
Default means any event or condition which, with the giving of notice, lapse of time or both, or upon a declaration or determination being made (or any combination thereof), would constitute an Event of Default.
Face Amount means the maximum amount payable to the beneficiary specified therein or any other Person to whom payments may be required to be made pursuant to a L/C/G.
Financial Instrument means any currency swap agreement, cross-currency agreement, interest swap agreement, agreement for the making or taking of delivery of any commodity, commodity swap agreement, forward agreement, floor, cap or collar agreement, futures or options, insurance or other similar risk management agreement or arrangement, or any combination thereof, to be entered into by a Loan Party where (i) the subject matter of the same is interest rates or the price, value or amount payable thereunder is dependent or based upon the interest rates or fluctuations in interest rates in effect from time to time (but, for certainty, shall exclude conventional floating rate debt) (ii) the subject matter of the same is currency exchange rates or the price, value or amount payable thereunder is dependent or based upon currency exchange rates or fluctuations in currency exchange rates as in effect from time to time, or (iii) the subject matter of the same is any commodity or the price, value or amount payable thereunder is dependent or based upon the price of any commodity or fluctuations in the price of any commodity.
Generally Accepted Accounting Principles or GAAP means generally accepted accounting principles consistently applied which are in effect from time to time in Canada, as published in the Handbook of the Canadian Institute of Chartered Accountants.
Material Adverse Effect means a material adverse effect on:
(a) | the business, financial condition, operations, assets or capitalization of the Borrower on a consolidated basis and taken as a whole; |
(b) | the ability of any Loan Party to pay or perform the obligations under this Commitment Letter or the ability of any Loan Party to pay or perform any of its obligations or contingent obligations under any Security or any underlying agreements or document delivered pursuant to this Commitment Letter or the Security; |
(c) | the ability of any Loan Party to perform it obligations under any material contract, if it would also have a material adverse effect on the ability of such Loan Party to pay or perform its obligations under this Commitment Letter, the Security, or any underlying agreements or documents delivered pursuant to this Commitment Letter or the Security; |
(d) | the validity or enforceability of this Commitment Letter, the Security, or any underlying agreements or documents delivered pursuant to this Commitment Letter or the Security; and |
(e) | the priority ranking of any security interests granted by this Commitment Letter, the Security, or any underlying agreements or documents delivered pursuant to this Commitment Letter or the Security, or the rights or remedies intended or purported to be granted to the Bank under or pursuant to this Commitment Letter, the Security, or any underlying agreements or documents delivered pursuant to this Commitment Letter or the Security. |
19
Permitted Contest means action taken by a Loan Party in good faith by the appropriate proceedings diligently pursued to contest a tax, claim or security interest, provided that:
(a) | such Loan Party has established reasonable reserves therefor in accordance with GAAP; |
(b) | proceeding with such contest does not have, and would not reasonably be expected to have, a Material Adverse Effect; and |
(c) | proceeding with such contest will not create a material risk of sale, forfeiture or loss of, or interference with the use or operation of, a material part of the property, assets or undertaking of any Loan Party. |
Permitted Encumbrance means at any particular time any of the following encumbrances on the property or any part of the property of any Loan Party:
(a) | liens for taxes, assessments or governmental charges not at the time due or delinquent or, if due or delinquent, the validity of which is being contested at the time by a Permitted Contest; |
(b) | liens under or pursuant to any judgment rendered, or claim filed, against a Loan Party, which it is contesting at the time by a Permitted Contest; |
(c) | undetermined or inchoate liens and charges incidental to construction or current operations which have not at such time been filed pursuant to law against any Loan Party or which relate to obligations not due or delinquent, or, if due or delinquent, the validity of which is being contested at the time by a Permitted Contest; |
(d) | easements, rights-of-way, servitudes or other similar rights in land (including, without in any way limiting the generality of the foregoing, rights-of-way and servitudes for railways, sewers, drains, gas and oil and other pipelines, gas and water mains, electric light and power and telecommunication, telephone or telegraph or cable television conduits, poles, wires and cables) granted to or reserved or taken by other Persons which individually or in the aggregate do not materially detract from the value of the land concerned or materially impair its use in the operation of the business of any Loan Party; |
(e) | security given by any Loan Party to a public utility or any municipality or governmental or other public authority when required by such utility or municipality or other authority in connection with the operations of such Loan Party, all in the ordinary course of its business which individually or in the aggregate do not materially detract from the value of the asset concerned or materially impair its use in the operation of the business of any Loan Party; |
(f) | the reservation in any original grants from the Crown of any land or interests therein and statutory exceptions to title; |
(g) | security interests in favour of the Bank securing the obligations of any Loan Party under the Commitment Letter or the Security; |
(h) | the Security; |
(i) | liens incurred or created in the ordinary course of business and in accordance with sound industry practice in respect of the exploration, development or operation of petroleum or natural gas interests, related production or processing facilities in which such Person has an interest or the transmission of petroleum or natural gas as security in favour of any other Person conducting the exploration, development, operation or transmission of the property to which such liens relate, for any Loan Partys portion of the costs and expenses of such exploration, development, operation or transmission, provided that such costs or expenses are not due or delinquent or, if due or delinquent, the validity of which is being contested at the time by a Permitted Contest; |
20
(j) | liens for penalties arising under non-participation or independent operations provisions of operating or similar agreements in respect of any Loan Partys petroleum or natural gas interests, provided that such liens do not materially detract from the value of any material part of the property of any Loan Party; |
(k) | any right of first refusal in favour of any Person granted in the ordinary course of business with respect to all or any of the petroleum or natural gas interests of any Loan Party; |
(l) | any encumbrance or agreement entered into in the ordinary course of business relating to pooling or a plan of unitization affecting the property of any Loan Party, or any part thereof; |
(m) | the right reserved or vested in any municipality or governmental or other public authority by the terms of any petroleum or natural gas leases or similar agreements in which any Loan Party has any interest or by any statutory provision to terminate petroleum or natural gas leases or similar agreements in which any Loan Party has any interest, or to require annual or other periodic payments as a condition of the continuance thereof; |
(n) | obligations of any Loan Party to deliver petroleum, natural gas, chemicals, minerals or other products to buyers thereof in the ordinary course of business; and |
(o) | royalties, net profits and other interests and obligations arising in accordance with standard industry practice and in the ordinary course of business, under petroleum or natural gas leases or similar agreements in which any Loan Party has any interest. |
Person or person means and includes an individual, a partnership, a corporation, a joint stock company, a trust, an unincorporated association, a joint venture or other entity or a government or any agency or political subdivision thereof.
Prime Rate means the rate of interest per annum, based on a 365 or 366 day period, as the case may be, in effect from time to time that is equal to the greater of:
(a) | the rate of interest publicly announced by the Bank from time to time as being its reference rate then in effect for determining interest rates for commercial loans in Canadian Dollars made by the Bank in Canada; and |
(b) | the average annual rate (rounded upwards, if necessary, to 0.01%) as determined by the Bank as being the average of the BA 1 month CDOR Rate applicable to bankers acceptances in Canadian Dollars displayed and identified as such on the Reuters Screen CDOR Page (as defined in the International Swap and Derivatives Association, Inc. definitions, as modified and amended from time to time) plus 1.00%; provided that if such rates do not appear on the Reuters Screen CDOR Page as contemplated, then the CDOR Rate on any day shall be calculated as the arithmetic average of the 30-day discount rates applicable to bankers acceptances in Canadian Dollars quoted by three major Canadian Schedule I chartered banks chosen by the Bank as of approximately 10:00 a.m. on such day, or if such day is not a Business Day, then on the immediately preceding Business Day. |
Unrealized Hedging Gains means mark to market unrealized gains in respect of Financial Instruments or other risk management products recorded in accordance with generally accepted accounting principles.
Unrealized Hedging Losses means mark to market unrealized losses in respect of Financial Instruments or other risk management products recorded in accordance with generally accepted accounting principles.
Voting Shares means:
(a) | in respect of a corporation or limited liability company, shares of any class or equity ownership interests of such entity: |
(i) | carrying voting rights in all circumstances; or |
(ii) | which carry the right to vote conditional on the happening of an event if such event shall have occurred and be continuing; |
21
provided that subparagraph (ii) above shall not include voting rights created solely by statute, such as those rights created pursuant to section 183(4) of the Business Corporations Act (Alberta) as in effect on the date of the Commitment Letter;
(b) | in respect of a trust, trust units of the trust: |
(i) | carrying voting rights in all circumstances; or |
(ii) | which carry the right to vote conditional on the happening of an event if such event shall have occurred and be continuing; |
(c) | in respect of a partnership, the partnership interests or partnership units: |
(i) | carrying voting rights in all circumstances; or |
(ii) | which carry the right to vote conditional on the happening of an event if such event shall have occurred and is continuing. |
22
Exhibit 12.1
CERTIFICATION
I, Robert L. Hodgkinson, certify that:
1. I have reviewed this annual report on Form 20-F of Dejour Energy Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the company as of, and for, the periods presented in this report;
4. The companys other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the company and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with International Financial Reporting Standards;
(c) Evaluated the effectiveness of the companys disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the companys internal control over financial reporting that occurred during the period covered by the annual report that has materially affected, or is reasonably likely to materially affect, the companys internal control over financial reporting; and
5. The companys other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the companys auditors and the audit committee of the companys board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the companys ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the companys internal control over financial reporting.
Date: April 25, 2013 | /s/ Robert L. Hodgkinson | |||||
Robert L. Hodgkinson | ||||||
Chairman and Chief Executive Officer | ||||||
Principal Executive Officer |
98
Exhibit 12.2
CERTIFICATION
I, David Matheson, certify that:
1. I have reviewed this annual report on Form 20-F of Dejour Energy Inc.;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the company as of, and for, the periods presented in this report;
4. The companys other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the company and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with International Financial Reporting Standards;
(c) Evaluated the effectiveness of the companys disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the companys internal control over financial reporting that occurred during the period covered by the annual report that has materially affected, or is reasonably likely to materially affect, the companys internal control over financial reporting; and
5. The companys other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the companys auditors and the audit committee of the companys board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the companys ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the companys internal control over financial reporting.
Date: April 25, 2013 | /s/ David Matheson | |||||
David Matheson | ||||||
Chief Financial Officer | ||||||
Principal Accounting and Financial Officer |
99
Exhibit 13.1
CERTIFICATION PURSUANT TO
18 U.S.C. §1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the annual report of Dejour Energy Inc. (the Company) on Form 20-F for the fiscal year ended December 31, 2012 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Robert Hodgkinson, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:
(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in this Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
/s/ Robert Hodgkinson |
Robert Hodgkinson |
Chief Executive Officer |
Principal Executive Officer |
April 25, 2013 |
A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request. The foregoing certification is being furnished solely pursuant to 18 U.S.C. §1350 and is not being filed as part of the annual report or as a separate disclosure document.
100
Exhibit 13.2
CERTIFICATION PURSUANT TO
18 U.S.C. §1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the annual report of Dejour Energy Inc. (the Company) on Form 20-F for the fiscal year ended December 31, 2012 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, David Matheson, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:
(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in this Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
/s/ David Matheson |
David Matheson |
Chief Financial Officer |
Principal Accounting and Financial Officer |
April 25, 2013 |
A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request. The foregoing certification is being furnished solely pursuant to 18 U.S.C. §1350 and is not being filed as part of the annual report or as a separate disclosure document.
101
Exhibit 15.1
Tel: 403 266 5608 | BDO Canada LLP | |||
Fax: 403 233 7833 | 620, 903 - 8th Avenue SW | |||
www.bdo.ca | Calgary AB T2P 0P7 Canada |
Consent of Independent Registered Chartered Accountants
We hereby consent to (i) the inclusion in Dejour Energy Inc.s Annual Report on Form 20-F for the year ended December 31, 2012; and (ii) the incorporation by reference in Dejour Energy Inc.s Registration Statement on Form F-3 (File No. 333-183587); and (iii) the incorporation by reference in Dejour Energy Inc.s Registration Statements on Form S-8 (Files No. 333-179540 and 333-156772) of our Auditors Report dated March 28, 2013 relating to the Dejour Energy Inc. Consolidated Financial Statements as at December 31, 2012, December 31, 2011, and December 31, 2010 and for the years then ended. Our report contains an explanatory paragraph regarding the Companys ability to continue as a going concern.
Calgary, Canada | /s/ BDO Canada LLP | |
April 25, 2013 | INDEPENDENT REGISTERED CHARTERED ACCOUNTANTS |
BDO Canada LLP, a Canadian limited liability partnership, is a member of BDO International Limited, a UK company limited by guarantee, and forms part of the international BDO network of independent member firms.
Exhibit 15.2
Deloitte LLP Suite 700,850 2 nd Street S.W. Calgary, AB T2P OR8 Canada
Tel: 403-267-1700 Fax: 587-774-5398 www.deloitte.ca |
DEJOUR ENERGY INC.
598-999 CANADA PLACE
VANCOUVER, BC V6C 3E1
Consent of Independent Petroleum Engineers
We hereby consent to the use and reference to our name and reports evaluating a portion of Dejour Energy Inc.s petroleum and natural gas reserves as of December 31, 2012, and the information derived from our reports, as described or incorporated by reference in: (i) Dejour Energy Inc.s Annual Report on Form 20-F for the year ended December 31, 2012, (ii) Dejour Energy Inc.s Registration Statement on Form F-3 (File No. 333-183587), and (iii) Dejour Energy Inc.s Registration Statements on Form S-8 (File No. 333-179540 and 333-156772), filed with the United States Securities and Exchange Commission.
Yours truly, |
Robin G. Bertram, P.Eng. |
Partner |
Deloitte LLP |
Dated: April 23, 2013
Calgary, Alberta
CANADA
Exhibit 15.3
April 25, 2013
Dejour Energy Inc.
598-999 Canada Place
Vancouver, BC
V6C 3E1
Consent of Independent Petroleum Engineers
We hereby consent to the use and reference to our name and reports evaluating a portion of Dejour Energy Inc.s petroleum and natural gas reserves as of December 31, 2012, and the information derived from our reports, as described or incorporated by reference in: (i) Dejour Energy Inc.s Annual Report on Form 20-F for the year ended December 31, 2012, (ii) Dejour Energy Inc.s Registration Statement on Form F-3 (File No. 333-183587), and (iii) Dejour Energy Inc.s Registration Statements on Form S-8 (Files No. 333-179540 and 333-156772), filed with the United States Securities and Exchange Commission.
Sincerely, |
GUSTAVSON ASSOCIATES, LLC |
Letha C. Lencioni, P.E. |
Vice-President, Petroleum Engineering |
Dated: April 25, 2013
Boulder, Colorado
USA
5757 Central Ave. Suite D Boulder, Co. 80301 USA 1-303-443-2209 FAX 1-303-443-3156 http://www.gustavson.com
Exhibit 99.1
Dejour Energy (Alberta) Ltd.
Reserve and resource estimation and
economic evaluation
Executive summary
Effective date: December 31, 2012
700, 850 2 Street SW Calgary AB T2P 0R8 Canada |
||||||
Tel: 403-267-1700 Fax: 587-774-5398 www.deloitte.ca |
January 30, 2013
Dejour Energy (Alberta) Ltd.
598 999 Canada Place
Vancouver, British Columbia
V6C 3E1
Attention: Mr. Hal Blacker
RE: | Dejour Energy (Alberta) Ltd. |
Reserve and resource estimation and economic evaluation
At your request and authorization, Deloitte LLP (Deloitte) has prepared an independent evaluation of certain oil and gas assets of Dejour Energy (Alberta) Ltd. (Dejour Alberta), effective December 31, 2012.
This report has been prepared for the use of Dejour Energy (Alberta) Ltd. for corporate reporting purposes and Deloitte hereby gives its consent to the use of its name and to the said estimates for reporting in the United States. The evaluation was conducted in the month of December 2012; field information obtained subsequent to the effective date was not used in the evaluation.
Pursuant to the requirements of Item 1202 (a) (8) of Regulation S-K, this report documents the results of the evaluation with the following table (in Canadian dollars) summarizing 100 percent of the corporate reserves and value:
|
Table 1 summary of corporate reserves and value using constant prices and costs; and |
The proportion of the Companys total reserves represented by the reserves included in this report is shown below:
Notes: |
(1) Natural gas is converted to oil equivalent using a factor of 6,000 cubic feet of gas per one barrel of oil equivalent. (2) Dejour Alberta has indicated that these totals represent 100% of its Canadian interests as of December 31, 2012. |
The oil and gas reserves calculations and income projections, upon which this report is based, were estimated in accordance with the SECs Regulation S-X Part 210.4-10(a). Deloitte used all methods and procedures it considered necessary under the circumstances to prepare the report. The Evaluation procedure section included in this report details the reserves definitions, price and market demand forecasts and general procedure used by Deloitte in its determination of this evaluation and are appropriate for the purposes served by the report. The estimates within this report were prepared with
Dejour Energy (Alberta) Ltd.
Reserve and estimation and economic evaluation
Page 2
deterministic methods only. In accordance with SEC requirements all prices and costs (capital and operating) were held constant. Constant prices were based on an average of market prices posted at or near the first of each month from January to December 2012. The extent and character of ownership and all factual data supplied by Dejour Energy (Alberta) Ltd. were accepted as presented (see Representation Letter attached within). A field inspection and environmental/safety assessment of the properties was not made by Deloitte and the consultant makes no representations and accepts no responsibilities in this regards.
This report contains forward looking statements including expectations of future production and capital expenditures. Possible changes to the current government regulations may cause volumes of proved reserves actually recovered to differ significantly from the estimated quantities. Information concerning reserves may also be deemed to be forward looking as estimates imply that the reserves described can be profitably produced in the future. These statements are based on current expectations that involve a number of risks and uncertainties, which could cause the actual results to differ from those anticipated. These risks include, but are not limited to: the underlying risks of the oil and gas industry (i.e. operational risks in development, exploration and production; potential delays or changes in plans with respect to exploration or development projects or capital expenditures; the uncertainty of reserves estimates; the uncertainty of estimates and projections relating to production, costs and expenses, political and environmental factors), and commodity price and exchange rate fluctuation. Present values for various discount rates documented in this report may not necessarily represent fair market value of the reserves.
A Boe conversion ratio of six (6) Mcf: one (1) barrel has been used within this report. This conversion ratio is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.
Dejour Energy (Alberta) Ltd. (Dejour Alberta) is a wholly-owned subsidiary of Dejour Energy Inc. (Dejour or the Company). The Company makes periodic filings on Form 20-F under the 1934 Exchange Act. Furthermore, the Company has certain registration statements filed with the SEC under the 1933 Securities Act which any subsequently filed Form 20-F is incorporated by reference. We have consented to the incorporation by reference in the registration statements on Form S-X of the Company to the reference to our name as well as to the reference to our third party report for the Company which appears in the December 31, 2012 annual report on Form 20-F of filings made under the SEC by The Company.
Yours truly,
Original signed by: Robin G. Bertram
Robin G. Bertram, P. Eng.
Partner
Deloitte LLP
/ct
Table 1
Dejour Energy (Alberta) Ltd.
DETAILED ECONOMIC SUMMARY
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
Effective December 31, 2012 |
Canada | |||||||||||||
PDP | PDNP | PUD | TP | |||||||||||
Light and Medium Oil Mbbl |
||||||||||||||
Ultimate Remaining |
373.9 | 0.0 | 373.9 | |||||||||||
WI Before Royalty |
280.4 | 0.0 | 280.4 | |||||||||||
WI After Royalty |
243.2 | 0.0 | 243.2 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
243.2 | 0.0 | 243.2 | |||||||||||
Total Oil Mbbl |
||||||||||||||
Ultimate Remaining |
373.9 | 0.0 | 373.9 | |||||||||||
WI Before Royalty |
280.4 | 0.0 | 280.4 | |||||||||||
WI After Royalty |
243.2 | 0.0 | 243.2 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
243.2 | 0.0 | 243.2 | |||||||||||
Sales Gas MMcf |
||||||||||||||
Ultimate Remaining |
172.2 | 248.6 | 420.9 | |||||||||||
WI Before Royalty |
129.2 | 74.6 | 203.8 | |||||||||||
WI After Royalty |
104.2 | 60.6 | 164.7 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
104.2 | 60.6 | 164.7 | |||||||||||
NGLs Mbbl |
||||||||||||||
Ultimate Remaining |
0.3 | 8.5 | 8.8 | |||||||||||
WI Before Royalty |
0.3 | 2.6 | 2.8 | |||||||||||
WI After Royalty |
0.2 | 1.6 | 1.8 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
0.2 | 1.6 | 1.8 | |||||||||||
MBOE Mboe |
||||||||||||||
Ultimate Remaining |
403.0 | 49.9 | 452.9 | |||||||||||
WI Before Royalty |
302.2 | 15.0 | 317.2 | |||||||||||
WI After Royalty |
260.7 | 11.7 | 272.5 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
260.7 | 11.7 | 272.5 | |||||||||||
Net Present Values - BTAX M$ |
||||||||||||||
Undiscounted |
9,062.4 | 18.2 | 9,080.7 | |||||||||||
Discounted at 5% |
8,210.1 | 5.7 | 8,215.8 | |||||||||||
Discounted at 10% |
7,504.9 | 3.3 | 7,501.6 | |||||||||||
Discounted at 15% |
6,925.5 | 9.6 | 6,915.9 | |||||||||||
Discounted at 20% |
6,446.2 | 14.2 | 6,432.1 |
Light & Medium Oil includes Shale Oil. Heavy Oil Includes Ultra Heavy in Alberta and Bitumen. Sales Gas includes Solution gas, Associated and Non- Associated gas, Coalbed Methane, Shale gas and Hydrates.
© Deloitte LLP and affiliated entities.
Independent petroleum consultants consent
The undersigned firm of Independent Qualified Reserves Evaluators and Auditors of Calgary, Alberta, Canada has prepared an independent evaluation of reserves and future net revenues derived therefrom, of the Petroleum and Natural Gas assets of the interests of Dejour Energy (Alberta) Ltd. These reserves and future net revenues were estimated using prior 12 month average constant prices and costs (before and after income taxes) according to the requirements of SECs Regulation S-X, Part 210.4-10 (a). The effective date of this evaluation is December 31, 2012.
In the course of the evaluation, Dejour Energy (Alberta) Ltd. provided Deloitte LLP personnel with basic information which included land, well and accounting (product prices and operating costs) information; reservoir and geological studies, estimates of on-stream dates for certain properties, contract information, budget forecasts and financial data. Other engineering, geological or economic data required to conduct the evaluation and upon which this report is based, were obtained from public records, other operators and from Deloitte non confidential files. The extent and character of ownership and accuracy of all factual data supplied for the independent evaluation, from all sources, has been accepted.
A Representation Letter dated December 19, 2012 and signed by both the Co-Chairman and Chief Executive Officer and the Chief Financial Officer was received from Dejour Energy Inc. prior to the finalization of this report. This letter specifically addressed the accuracy, completeness and materiality of all the data and information that was supplied to us during the course of our evaluation of Dejour Energy (Alberta) Ltd.s reserves and net present values. This letter is included within.
A field inspection and environmental/safety assessment of the properties was beyond the scope of the engagement of Deloitte and none was carried out. The Representation Letter received from Dejour Energy (Alberta) Ltd. provided assurance that no additional information necessary for the completion of our assignment would have been obtained by a field inspection.
The accuracy of any reserve and production estimates is a function of the quality and quantity of available data and of engineering interpretation and judgment. While reserve and production estimates presented herein are considered reasonable, the estimates should be accepted with the understanding that reservoir performance subsequent to the date of the estimate may justify revision, either upward or downward.
Revenue projections presented in this report are subject to uncertainties and may in future differ materially from the forecasts herein. Present values of future net revenues documented in this report do not necessarily represent the fair market value of the reserves evaluated herein.
PERMIT TO PRACTICE
Deloitte & Touche LLP Permit Number: P-11444
The Association of Professional Engineers and Geoscientists of Alberta |
Certificate of qualification
I, R. G. Bertram, a Professional Engineer, of 700, 850 2 nd Street S.W., Calgary, Alberta, Canada hereby certify that:
1. | I am a partner of Deloitte LLP, which did prepare an evaluation of certain oil and gas assets of the interests of Dejour Energy (Alberta) Ltd. The effective date of this evaluation is December 31, 2012. |
2. | I do not have, nor do I expect to receive any direct or indirect interest in the properties evaluated in this report or in the securities of Dejour Energy (Alberta) Ltd. |
3. | I attended the University of Alberta and graduated with a Bachelor of Science Degree in Petroleum Engineering in 1985; that I am a Registered Professional Engineer in the Province of Alberta; and I have in excess of twenty six years of engineering experience. |
4. | I am a Qualified Reserves Auditor as defined in the Canadian Oil and Gas Evaluation Handbook, Volume 1, Section 3.2. |
5. | A personal field inspection of the properties was not made; however, such an inspection was not considered necessary in view of information available from the files of the interest owners of the properties and the appropriate provincial regulatory authorities. |
Original signed by: R. G. Bertram |
R. G. Bertram, P. Eng. |
January 29, 2013 |
Date |
Certificate of qualification
I, D. E. Yee, a Professional Engineer, of the 700, 850 2 nd Street Avenue S.W., Calgary, Alberta, Canada hereby certify that:
1. | I am an employee of Deloitte LLP, which did prepare an evaluation of certain oil and gas assets of the interests of Dejour Energy (Alberta) Ltd. The effective date of this evaluation is December 31, 2012. |
2. | I do not have, nor do I expect to receive any direct or indirect interest in the properties evaluated in this report or in the securities of Dejour Energy (Alberta) Ltd. |
3. | I attended the University of Calgary and graduated with a Bachelor of Science Degree in Mechanical Engineering in 1992; that I am a Registered Professional Engineer in the Province of Alberta; and I have in excess of fourteen years of engineering experience. |
4. | A personal field inspection of the properties was not made; however, such an inspection was not considered necessary in view of information available from the files of the interest owners of the properties and the appropriate provincial regulatory authorities. |
Original signed by: D. E. Yee |
D. E. Yee, P. Eng. |
January 29, 2013 |
Date |
Certificate of qualification
I, L. D. Boyd, a Registered Professional Geologist, of 700, 850 2 nd Street S.W., Calgary, Alberta, Canada hereby certify that:
1. | I am an employee of Deloitte LLP, which did prepare an evaluation of certain oil and gas assets of the interests of Dejour Energy (Alberta) Ltd. The effective date of this evaluation is December 31, 2012. |
2. | I do not have, nor do I expect to receive any direct or indirect interest in the properties evaluated in this report or in the securities of Dejour Energy (Alberta) Ltd. |
3. | I attended the University of Calgary and graduated with a Bachelor of Science Degree in Geology in 1976; that I am a Registered Professional Geologist in the Province of Alberta; and I have in excess of thirty five years of geological experience. |
4. | A personal field inspection of the properties was not made; however, such an inspection was not considered necessary in view of information available from the files of the interest owners of the properties and the appropriate provincial regulatory authorities. |
Original signed by: L. D. Boyd |
L. D. Boyd, P. Geol. |
January 29, 2013 |
Date |
Dejour Energy Inc. (NYSE MKT: DEJ, TSX:DEJ) 598-999 Canada Place Vancouver, BC V6C 3E1 P: (604) 638-5050 F: (604) 638-5051 |
December 19, 2012
AJM Deloitte
700, 850 - 2nd Street SW
Calgary, Alberta
T2P 0R8
Re: | Standard Representation Letter |
Corporate Reserve Evaluation
Regarding the evaluation of our Companys oil and gas reserves and independent appraisal of the economic value of these reserves effective December 31, 2012 (the effective date), we herein confirm to the best of our knowledge and belief as of the effective date of the reserves evaluation, the following representations and information made to you during the course and conduct of the evaluation.
1. | We (the Client) have made available to you (the Evaluator) certain records, information and data relating to the evaluated properties that we confirm is, with the exception of immaterial items, complete and accurate as of the effective date of the reserves evaluation including the following: |
a. | accounting, financial and contractual data |
b. | asset ownership and related encumbrance information |
c. | details concerning product marketing, transportation and processing arrangement |
d. | all technical information including geological, engineering and production and test data |
e. | estimates of future abandonment and reclamation costs. |
2. | We confirm that all financial and accounting information provided to you is, to the best of our knowledge, both on an individual entity basis and in total, entirely consistent with that reported by our Company for public disclosure and annual audit purposes. |
3. | We confirm that our Company has satisfactory title to all of the assets, whether tangible, intangible or otherwise, for which accurate and current ownership information has been provided. |
4. | With respect to all information provided to you regarding product marketing, transportation and processing arrangements, we confirm that we have disclosed to you all anticipated changes, terminations and additions to these arrangements that could reasonably be expected to have a material impact on the evaluation of our Companys reserves and future net revenues. |
5. | With the possible exception of items of an immaterial nature, we confirm as of the effective date of the evaluation that: |
a. | For all operated properties that you have evaluated, no changes have occurred or are reasonably expected to occur to the operating conditions or methods that have been used by our Company over the past twelve (12) months, except as disclosed to you. In the case of non-operated properties, we have advised you of any changes of which we have been made aware. |
b. | This letter provides assurance that no additional information necessary for the completion of your assignment would have been obtained by a field inspection. |
c. | All regulatory approvals, permits and licenses required to allow continuity of future operations and production from the evaluated properties are in place and, except as disclosed to you, there are no directives, orders, penalties or regulatory rulings in effect or expected to come into effect relating to the evaluated properties. |
d. | Except as disclosed to you, the producing trend and status of each evaluated well or entity in effect throughout the three month period preceding the effective date of the evaluation are consistent with those that existed for the same well or entity immediately prior to this period. |
e. | Except as disclosed to you, we have no plans or intentions related to the ownership, development or operation of the evaluated properties that could reasonably be expected to materially affect the production levels or recovery of reserves from the evaluated properties. |
f. | If material changes of an adverse nature occur in the Companys operating performance subsequent to the effective date and prior to the report date, we will undertake to inform you of such material changes prior to requesting your approval for any public disclosure of reserves information. |
g. | Between the effective date of the report and the date of this letter, nothing has come to our attention that has materially affected or could materially affect our reserves and the economic value of these reserves that has not been disclosed to you. |
Yours truly,
Robert L. Hodgkinson | Mathew Wong | |||
Co-Chairman & CEO | CFO |
Table of contents
Executive summary |
Property location map |
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD) |
Corporate summary |
Economics |
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD) |
Evaluation procedure |
Effective date: December 31, 2012
© Deloitte LLP and affiliated entities.
T125
T121
104-N
104-O T117
104-P
94-M 94-N 94-O 94-P
T113
104-K T109
104-J
104-I T105
94-L 94-K 94-J 94-I
T101
104-F T97
104-G
104-H 94-E T93
94-F 94-G 94-H
Drake/Woodrush
T89
104-C T85
104-B
104-A
94-D 94-C 94-B T81
T77
03-N
103-O Saddle Hills T73
103-P
93-M
93-N 93-O 93-P T69
T65
103-J T61
103-I
93-L 93-K 93-J 93-I
T57
T53
103-G
103-H T49
93-E
93-F 93-G 93-H
T45
T41
103-B
103-A
93-D 93-C 83-D T37
93-B 93-A
T33
102-O T29
102-P 92-M 82-N
92-N 92-O 92-P 82-M T25
T21
T17
102-I 92-L 82-K
92-K 92-J 92-I 82-L T13
T9
82-G T5
92-E 82-F
92-F 92-G 92-H 82-E T1 102-O-3 102-I-3 92-D-14 92-C-14 92-B-14 92-H-3 82-E-4 82-E-1 82-F-2 82-G-3 R30 Kilometres 0 100 200 300 0 100 200 Miles Legend Evaluated Property
Deloitte
Dejour Energy (Alberta) Ltd.
Property Locations Effective December 31, 2012 By : laj Date : 2013/01/31 Scale = 1:8250000 Project : dej loc
Dejour Energy (Alberta) Ltd.
DETAILED ECONOMIC SUMMARY
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
Effective December 31, 2012 |
Canada | |||||||||||||
PDP | PDNP | PUD | TP | |||||||||||
Light and Medium Oil Mbbl |
||||||||||||||
Ultimate Remaining |
373.9 | 0.0 | 373.9 | |||||||||||
WI Before Royalty |
280.4 | 0.0 | 280.4 | |||||||||||
WI After Royalty |
243.2 | 0.0 | 243.2 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
243.2 | 0.0 | 243.2 | |||||||||||
Total Oil Mbbl |
||||||||||||||
Ultimate Remaining |
373.9 | 0.0 | 373.9 | |||||||||||
WI Before Royalty |
280.4 | 0.0 | 280.4 | |||||||||||
WI After Royalty |
243.2 | 0.0 | 243.2 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
243.2 | 0.0 | 243.2 | |||||||||||
Sales Gas MMcf |
||||||||||||||
Ultimate Remaining |
172.2 | 248.6 | 420.9 | |||||||||||
WI Before Royalty |
129.2 | 74.6 | 203.8 | |||||||||||
WI After Royalty |
104.2 | 60.6 | 164.7 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
104.2 | 60.6 | 164.7 | |||||||||||
NGLs Mbbl |
||||||||||||||
Ultimate Remaining |
0.3 | 8.5 | 8.8 | |||||||||||
WI Before Royalty |
0.3 | 2.6 | 2.8 | |||||||||||
WI After Royalty |
0.2 | 1.6 | 1.8 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
0.2 | 1.6 | 1.8 | |||||||||||
MBOE Mboe |
||||||||||||||
Ultimate Remaining |
403.0 | 49.9 | 452.9 | |||||||||||
WI Before Royalty |
302.2 | 15.0 | 317.2 | |||||||||||
WI After Royalty |
260.7 | 11.7 | 272.5 | |||||||||||
Royalty Interest |
0.0 | 0.0 | 0.0 | |||||||||||
Total Net |
260.7 | 11.7 | 272.5 | |||||||||||
Net Present Values - BTAX M$ |
||||||||||||||
Undiscounted |
9,062.4 | 18.2 | 9,080.7 | |||||||||||
Discounted at 5% |
8,210.1 | 5.7 | 8,215.8 | |||||||||||
Discounted at 10% |
7,504.9 | 3.3 | 7,501.6 | |||||||||||
Discounted at 15% |
6,925.5 | 9.6 | 6,915.9 | |||||||||||
Discounted at 20% |
6,446.2 | 14.2 | 6,432.1 |
Light & Medium Oil includes Shale Oil. Heavy Oil Includes Ultra Heavy in Alberta and Bitumen. Sales Gas includes Solution gas, Associated and Non- Associated gas, Coalbed Methane, Shale gas and Hydrates.
© Deloitte LLP and affiliated entities.
Dejour Energy (Alberta) Ltd.
DETAILED RESERVES AND PRESENT VALUE
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
Canada
Effective December 31, 2012 |
Proved Developed Producing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Avg | Oil | Sales Gas | NGL | BOE | Present Value | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Int Derived | WI | RI | Net | WI | RI | Net | WI | RI | Net | WI | RI | Net | 5% | 10% | 15% | |||||||||||||||||||||||||||||||||||||||||||||||||
Location |
Formation | % | Mstb | Mstb | Mstb | MMcf | MMcf | MMcf | Mstb | Mstb | Mstb | Mstb | Mstb | Mstb | M$ | M$ | M$ | |||||||||||||||||||||||||||||||||||||||||||||||
Canada |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Alberta |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Abandonments |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 417.3 | 301.5 | 230.8 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Alberta |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 417.3 | 301.5 | 230.8 | |||||||||||||||||||||||||||||||||||||||||||||||||
British Columbia |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Drake/Woodrush |
280.4 | 0.0 | 243.2 | 129.2 | 0.0 | 104.2 | 0.3 | 0.0 | 0.2 | 302.2 | 0.0 | 260.7 | 8,627.5 | 7,806.3 | 7,156.3 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
British Columbia |
280.4 | 0.0 | 243.2 | 129.2 | 0.0 | 104.2 | 0.3 | 0.0 | 0.2 | 302.2 | 0.0 | 260.7 | 8,627.5 | 7,806.3 | 7,156.3 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Canada |
280.4 | 0.0 | 243.2 | 129.2 | 0.0 | 104.2 | 0.3 | 0.0 | 0.2 | 302.2 | 0.0 | 260.7 | 8,210.1 | 7,504.9 | 6,925.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Total |
280.4 | 0.0 | 243.2 | 129.2 | 0.0 | 104.2 | 0.3 | 0.0 | 0.2 | 302.2 | 0.0 | 260.7 | 8,210.1 | 7,504.9 | 6,925.5 |
© Deloitte LLP and affiliated entities.
Dejour Energy (Alberta) Ltd.
DETAILED RESERVES AND PRESENT VALUE
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
Canada
Effective December 31, 2012 |
Proved | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Avg | Oil | Sales Gas | NGL | BOE | Present Value | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Int Derived | WI | RI | Net | WI | RI | Net | WI | RI | Net | WI | RI | Net | 5% | 10% | 15% | |||||||||||||||||||||||||||||||||||||||||||||||||
Location |
Formation | % | Mstb | Mstb | Mstb | MMcf | MMcf | MMcf | Mstb | Mstb | Mstb | Mstb | Mstb | Mstb | M$ | M$ | M$ | |||||||||||||||||||||||||||||||||||||||||||||||
Canada |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Alberta |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Abandonments |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 417.3 | 301.5 | 230.8 | |||||||||||||||||||||||||||||||||||||||||||||||||
Saddle Hills |
0.0 | 0.0 | 0.0 | 74.6 | 0.0 | 60.6 | 2.6 | 0.0 | 1.6 | 15.0 | 0.0 | 11.7 | 5.7 | 3.3 | 9.6 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Alberta |
0.0 | 0.0 | 0.0 | 74.6 | 0.0 | 60.6 | 2.6 | 0.0 | 1.6 | 15.0 | 0.0 | 11.7 | 411.6 | 304.7 | 240.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
British Columbia |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Drake/Woodrush |
280.4 | 0.0 | 243.2 | 129.2 | 0.0 | 104.2 | 0.3 | 0.0 | 0.2 | 302.2 | 0.0 | 260.7 | 8,627.5 | 7,806.3 | 7,156.3 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
British Columbia |
280.4 | 0.0 | 243.2 | 129.2 | 0.0 | 104.2 | 0.3 | 0.0 | 0.2 | 302.2 | 0.0 | 260.7 | 8,627.5 | 7,806.3 | 7,156.3 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Canada |
280.4 | 0.0 | 243.2 | 203.8 | 0.0 | 164.7 | 2.8 | 0.0 | 1.8 | 317.2 | 0.0 | 272.5 | 8,215.8 | 7,501.6 | 6,915.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Total |
280.4 | 0.0 | 243.2 | 203.8 | 0.0 | 164.7 | 2.8 | 0.0 | 1.8 | 317.2 | 0.0 | 272.5 | 8,215.8 | 7,501.6 | 6,915.9 |
© Deloitte LLP and affiliated entities.
Dejour Energy (Alberta) Ltd.
PRODUCTION AND REVENUE FORECAST
Company Share
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
2013
Effective December 31, 2012 |
Proved Developed Producing | |||||||||||||||||||||||||||||||||||||||||||
Company Share | Total | Crown | FH & | Oper | Aband | Min Tax | Cash | |||||||||||||||||||||||||||||||||||||
Oil & NGL | Gas | Revenue | Royalty | ORR | Exp | Costs | & SCC | Invest | Flow | |||||||||||||||||||||||||||||||||||
Location |
Formation | Category | Mbbl | MMcf | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||
Canada |
||||||||||||||||||||||||||||||||||||||||||||
British Columbia |
||||||||||||||||||||||||||||||||||||||||||||
Drake/Woodrush |
83 | 99 | 6,859.0 | 1,371.2 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 3,405.3 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
British Columbia |
83 | 99 | 6,859.0 | 1,371.2 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 3,405.3 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Canada |
83 | 99 | 6,859.0 | 1,371.2 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 3,405.3 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total |
83 | 99 | 6,859.0 | 1,371.2 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 3,405.3 |
© Deloitte LLP and affiliated entities.
Dejour Energy (Alberta) Ltd.
PRODUCTION AND REVENUE FORECAST
Company Share
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
2013
Effective December 31, 2012 |
Proved | |||||||||||||||||||||||||||||||||||||||||||
Company Share | Total | Crown | FH & | Oper | Aband | Min Tax | Cash | |||||||||||||||||||||||||||||||||||||
Oil & NGL | Gas | Revenue | Royalty | ORR | Exp | Costs | & SCC | Invest | Flow | |||||||||||||||||||||||||||||||||||
Location |
Formation | Category | Mbbl | MMcf | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||
Canada |
||||||||||||||||||||||||||||||||||||||||||||
British Columbia |
||||||||||||||||||||||||||||||||||||||||||||
Drake/Woodrush |
83 | 99 | 6,859.0 | 1,371.2 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 3,405.3 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
British Columbia |
83 | 99 | 6,859.0 | 1,371.2 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 3,405.3 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Canada |
83 | 99 | 6,859.0 | 1,371.2 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 3,405.3 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total |
83 | 99 | 6,859.0 | 1,371.2 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 3,405.3 |
© Deloitte LLP and affiliated entities.
Dejour Energy (Alberta) Ltd.
CASH FLOW TAX POOL
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
Selection : Canada | ||
Effective December 31, 2012 |
Total Proved Developed Producing Reserves |
OIL, GAS & SULPHUR SUMMARY
COMPANY OIL | COMPANY SALES GAS | SULPHUR | TOTAL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pool
Rates |
Pool
Volumes |
WI
Volume |
RI
Volume |
Price | Revenue |
Pool
Rates |
Pool
Volumes |
WI
Volume |
RI
Volume |
Price | Revenue |
Co.
Share Volume |
Price |
WI
Rates |
Co.
Share Rates |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Wells | bbl/d | bbl | bbl | bbl | $/bbl | M$ | Wells | scf/d | Mcf | Mcf | Mcf | $/Mcf | M$ | lt | $/lt | boe/d | boe/d | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
3.0 | 302 | 110,065.6 | 82,549.2 | 0.0 | 80.02 | 6,606 | 1.0 | 360,453 | 131,565.2 | 98,673.9 | 0.0 | 2.39 | 236 | 0.0 | 0.00 | 272 | 272 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
3.0 | 175 | 63,871.6 | 47,903.7 | 0.0 | 80.02 | 3,833 | 0.0 | 27,862 | 10,169.5 | 7,627.1 | 0.0 | 2.60 | 20 | 0.0 | 0.00 | 135 | 135 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
3.0 | 117 | 42,869.8 | 32,152.3 | 0.0 | 80.02 | 2,573 | 0.0 | 18,498 | 6,752.0 | 5,064.0 | 0.0 | 2.60 | 13 | 0.0 | 0.00 | 90 | 90 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
3.0 | 88 | 32,039.3 | 24,029.4 | 0.0 | 80.02 | 1,923 | 0.0 | 12,779 | 4,677.1 | 3,507.8 | 0.0 | 2.60 | 9 | 0.0 | 0.00 | 67 | 67 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
3.0 | 69 | 25,288.6 | 18,966.4 | 0.0 | 80.02 | 1,518 | 0.0 | 9,893 | 3,611.0 | 2,708.2 | 0.0 | 2.60 | 7 | 0.0 | 0.00 | 53 | 53 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
3.0 | 57 | 20,832.4 | 15,624.3 | 0.0 | 80.02 | 1,250 | 0.0 | 8,341 | 3,044.6 | 2,283.5 | 0.0 | 2.60 | 6 | 0.0 | 0.00 | 44 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
3.0 | 48 | 17,650.9 | 13,238.2 | 0.0 | 80.02 | 1,059 | 0.0 | 7,114 | 2,596.5 | 1,947.4 | 0.0 | 2.60 | 5 | 0.0 | 0.00 | 37 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
3.0 | 42 | 15,316.3 | 11,487.2 | 0.0 | 80.02 | 919 | 0.0 | 6,153 | 2,252.1 | 1,689.1 | 0.0 | 2.60 | 4 | 0.0 | 0.00 | 32 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
3.0 | 37 | 13,430.5 | 10,072.9 | 0.0 | 80.02 | 806 | 0.0 | 5,396 | 1,969.5 | 1,477.1 | 0.0 | 2.60 | 4 | 0.0 | 0.00 | 28 | 28 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
3.0 | 33 | 11,964.9 | 8,973.7 | 0.0 | 80.02 | 718 | 0.0 | 5,592 | 2,041.2 | 1,530.9 | 0.0 | 2.60 | 4 | 0.0 | 0.00 | 25 | 25 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
Sub |
353,329.8 | 264,997.4 | 0.0 | 80.02 | 21,205 | 168,678.7 | 126,509.0 | 0.0 | 2.44 | 308 | 0.0 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
20,585.2 | 15,438.9 | 0.0 | 80.02 | 1,235 | 3,534.1 | 2,650.6 | 0.0 | 2.60 | 7 | 0.0 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
373,915.0 | 280,436.3 | 0.0 | 80.02 | 22,441 | 172,212.7 | 129,159.6 | 0.0 | 2.44 | 315 | 0.0 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NGL SUMMARY
CONDENSATE | ETHANE | PROPANE | BUTANE | TOTAL NGL | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
WI
Volume |
RI
Volume |
Price |
Co.
Share Revenue |
WI
Volume |
RI
Volume |
Price |
Co.
Share Revenue |
WI
Volume |
RI
Volume |
Price |
Co.
Share Revenue |
WI
Volume |
RI
Volume |
Price |
Co.
Share Revenue |
WI
Volume |
RI
Volumes |
CS Net
Volumes |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bbl | bbl | $/bbl | M$ | bbl | bbl | $/bbl | M$ | bbl | bbl | $/bbl | M$ | bbl | bbl | $/bbl | M$ | bbl | bbl | bbl | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
252.0 | 0.0 | 69.01 | 17.4 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 252.0 | 0.0 | 201.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
Sub |
252.0 | 0.0 | 69.01 | 17.4 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 252.0 | 0.0 | 201.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
252.0 | 0.0 | 69.01 | 17.4 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 252.0 | 0.0 | 201.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW BTAX
Company Revenue |
Crown Royalty |
Freehold Royalty |
ORR Royalty |
Mineral Tax |
Total Royalty Burden |
Net Rev
After Royalties |
Other Income |
Sask
Corp Cap Tax |
Fixed Oper Expense |
Variable Operating Expense |
Other Expenses |
Total Operating Costs |
Abandon
Cost & Salvage |
Net Operating Income |
Total Investment |
NET Cash Flow |
CUM Cash Flow |
Disc
Cash Flow (10%) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
M$ | M$ | M$ | M$ | M$ | % | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
6,859 | 1,371.2 | 0.0 | 0.0 | 0.0 | 20 | 5,488 | 0.0 | 0.0 | 324.7 | 1,757.9 | 0.0 | 2,082.5 | 0.0 | 3,405 | 0.0 | 3,405 | 3,405 | 3,260 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
3,853 | 663.3 | 0.0 | 0.0 | 0.0 | 17 | 3,190 | 0.0 | 0.0 | 311.2 | 947.9 | 0.0 | 1,259.1 | 22.9 | 1,908 | 0.0 | 1,908 | 5,313 | 1,661 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
2,586 | 360.0 | 0.0 | 0.0 | 0.0 | 14 | 2,226 | 0.0 | 0.0 | 317.4 | 649.0 | 0.0 | 966.4 | 46.8 | 1,213 | 0.0 | 1,213 | 6,526 | 959 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
1,932 | 206.1 | 0.0 | 0.0 | 0.0 | 11 | 1,726 | 0.0 | 0.0 | 323.8 | 494.7 | 0.0 | 818.5 | 47.8 | 860 | 0.0 | 860 | 7,385 | 616 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
1,525 | 128.9 | 0.0 | 0.0 | 0.0 | 8 | 1,396 | 0.0 | 0.0 | 330.3 | 398.3 | 0.0 | 728.5 | 44.8 | 623 | 0.0 | 623 | 8,008 | 405 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
1,256 | 87.6 | 0.0 | 0.0 | 0.0 | 7 | 1,169 | 0.0 | 0.0 | 336.9 | 334.7 | 0.0 | 671.5 | 99.4 | 398 | 0.0 | 398 | 8,406 | 236 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
1,064 | 63.0 | 0.0 | 0.0 | 0.0 | 6 | 1,001 | 0.0 | 0.0 | 343.6 | 289.2 | 0.0 | 632.8 | 101.4 | 267 | 0.0 | 267 | 8,673 | 144 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
924 | 47.3 | 0.0 | 0.0 | 0.0 | 5 | 876 | 0.0 | 0.0 | 350.5 | 256.0 | 0.0 | 606.5 | 47.6 | 222 | 0.0 | 222 | 8,895 | 109 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
810 | 36.6 | 0.0 | 0.0 | 0.0 | 5 | 773 | 0.0 | 0.0 | 357.5 | 229.0 | 0.0 | 586.4 | 26.4 | 161 | 0.0 | 161 | 9,056 | 71 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
722 | 29.1 | 0.0 | 0.0 | 0.0 | 4 | 693 | 0.0 | 0.0 | 364.6 | 208.1 | 0.0 | 572.7 | 0.0 | 120 | 0.0 | 120 | 9,176 | 49 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
Sub |
21,531 | 2,993.0 | 0.0 | 0.0 | 0.0 | 14 | 18,538 | 0.0 | 0.0 | 3,360.3 | 5,564.6 | 0.0 | 8,924.9 | 437.0 | 9,176 | 0.0 | 9,176 | 9,176 | 7,509 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
1,242 | 43.2 | 0.0 | 0.0 | 0.0 | 3 | 1,199 | 0.0 | 0.0 | 751.3 | 368.6 | 0.0 | 1,119.9 | 192.8 | 114 | 0.0 | 114 | 9,062 | 4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
22,773 | 3,036.2 | 0.0 | 0.0 | 0.0 | 13 | 19,737 | 0.0 | 0.0 | 4,111.6 | 5,933.2 | 0.0 | 10,044.8 | 629.8 | 9,062 | 0.0 | 9,062 | 9,062 | 7,505 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CO. SHARE RESERVES LIFE (years)
Reserves Half Life |
2.1 | |||
RLI (Principal Product) |
3.0 | |||
Reserves Life |
12.0 | |||
RLI (BOE) |
3.0 |
TOTAL RESERVES - SALES
GROSS | WI | CO SH | NET | |||||||||||||
Oil (bbl) |
373,915 | 280,436 | 280,436 | 243,160 | ||||||||||||
Gas (Mcf) |
172,213 | 129,160 | 129,160 | 104,165 | ||||||||||||
Gas (boe) |
28,702 | 21,527 | 21,527 | 17,361 | ||||||||||||
*NGL (bbl) |
0 | 0 | 0 | 0 | ||||||||||||
Cond (bbl) |
336 | 252 | 252 | 202 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total (boe) |
402,953 | 302,215 | 302,215 | 260,722 |
* | This NGL Value includes only Ethane, Propane and Butane. Condensate and Field Condensate are included in the Condensate line. |
NET PRESENT VALUES BEFORE TAX
Discount
|
Op Income
M$ |
Investment
M$ |
Cash Flow
M$ |
NPV/BOE
$/BOE |
||||||||||||
0 |
9,062 | 0.0 | 9,062 | 29.99 | ||||||||||||
5 |
8,210 | 0.0 | 8,210 | 27.17 | ||||||||||||
10 |
7,505 | 0.0 | 7,505 | 24.83 | ||||||||||||
12 |
7,260 | 0.0 | 7,260 | 24.02 | ||||||||||||
15 |
6,925 | 0.0 | 6,925 | 22.92 | ||||||||||||
20 |
6,446 | 0.0 | 6,446 | 21.33 |
CAPITAL (undisc)
Unrisked | Risked | |||||||||
Cost Of Prod. |
$/BOEPD | 0.00 | 0.00 | |||||||
Cost Of Reserves |
$/BOE | 0.00 | 0.00 | |||||||
Prob Of Success |
% | 100.00 | ||||||||
Chance Of |
% | 100.00 |
ECONOMIC INDICATORS
BTAX | ATAX | |||||||||||||||
Unrisked | Risked | Unrisked | Risked | |||||||||||||
Discount Rate (%) |
10.0 | 10.0 | 10.0 | 10.0 | ||||||||||||
Payout (Yrs) |
0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
Discounted Payout (Yrs) |
0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
DCF Rate of Return (%) |
> 200.0 | > 200.0 | > 200.0 | > 200.0 | ||||||||||||
NPV/Undisc Invest |
0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
NPV/Disc Invest |
0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
NPV/DIS Cap Exposure |
0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
NPV/BOEPD (M$/boepd) |
27.6 | 27.6 | 20.8 | 20.8 |
FIRST 12 MONTHS AVG. PERFORMANCE (undisc)
WI | Co. Share | |||||||||||||||||
Unrisked | Risked | Unrisked | Risked | |||||||||||||||
Prod (3 Mo Ave) |
(BOEPD) | 303.81 | 303.81 | 303.81 | 303.81 | |||||||||||||
Prod (12 Mo Ave) |
(BOEPD) | 271.72 | 271.72 | 271.72 | 271.72 | |||||||||||||
Price |
($/BOE) | 69.11 | 69.11 | 69.11 | 69.11 | |||||||||||||
Royalties |
($/BOE) | 13.82 | 13.82 | 13.82 | 13.82 | |||||||||||||
Operating Costs |
($/BOE) | 20.98 | 20.98 | 20.98 | 20.98 | |||||||||||||
NetBack |
($/BOE) | 34.31 | 34.31 | 34.31 | 34.31 | |||||||||||||
Recycle Ratio |
(ratio) | 0.00 | 0.00 | 0.00 | 0.00 |
© Deloitte LLP and affiliated entities.
Dejour Energy (Alberta) Ltd.
CASH FLOW TAX POOL
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
Selection : Canada | ||
Effective December 31, 2012 |
Total Proved Developed Producing Reserves |
CASH FLOW ATAX
Income
Before Tax Loss |
Tax Loss
Generated |
Tax
Loss Claim |
Federal Taxable Income |
Basic Federal Tax |
Federal
M&P Tax Credit |
Federal Surtax |
Invest
Tax Credit |
Federal Income Tax |
Attributed Royalty Income |
Provincial Taxable Income |
Basic Provincial Tax |
Provincial
M&P Tax Credit |
Provincial Income Tax |
Total Income Tax |
BTAX
Cash Flow |
ATAX
Cash Flow |
CUM Cash Flow |
Disc
Cash Flow (10%) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
3,405.3 | 0.0 | 0.0 | 3,405.3 | 510.8 | 0.0 | 0.0 | 0.0 | 510.8 | 0.0 | 3,405.3 | 340.5 | 0.0 | 340.5 | 851.3 | 3,405 | 2,554 | 2,554 | 2,451 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
1,907.7 | 0.0 | 0.0 | 1,907.7 | 283.9 | 0.0 | 0.0 | 0.0 | 283.9 | 0.0 | 1,930.7 | 193.1 | 0.0 | 193.1 | 476.9 | 1,908 | 1,431 | 3,985 | 1,249 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
1,212.8 | 0.0 | 0.0 | 1,212.8 | 177.2 | 0.0 | 0.0 | 0.0 | 177.2 | 0.0 | 1,259.6 | 126.0 | 0.0 | 126.0 | 303.2 | 1,213 | 910 | 4,894 | 721 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
859.7 | 0.0 | 0.0 | 859.7 | 124.2 | 0.0 | 0.0 | 0.0 | 124.2 | 0.0 | 907.4 | 90.7 | 0.0 | 90.7 | 214.9 | 860 | 645 | 5,539 | 462 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
622.5 | 0.0 | 0.0 | 622.5 | 88.9 | 0.0 | 0.0 | 0.0 | 88.9 | 0.0 | 667.3 | 66.7 | 0.0 | 66.7 | 155.6 | 623 | 467 | 6,006 | 304 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
397.7 | 0.0 | 0.0 | 397.7 | 49.7 | 0.0 | 0.0 | 0.0 | 49.7 | 0.0 | 497.1 | 49.7 | 0.0 | 49.7 | 99.4 | 398 | 298 | 6,304 | 177 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
267.3 | 0.0 | 0.0 | 267.3 | 30.0 | 0.0 | 0.0 | 0.0 | 30.0 | 0.0 | 368.6 | 36.9 | 0.0 | 36.9 | 66.8 | 267 | 200 | 6,505 | 108 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
222.2 | 0.0 | 0.0 | 222.2 | 28.6 | 0.0 | 0.0 | 0.0 | 28.6 | 0.0 | 269.8 | 27.0 | 0.0 | 27.0 | 55.6 | 222 | 167 | 6,671 | 82 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
160.5 | 0.0 | 0.0 | 160.5 | 21.4 | 0.0 | 0.0 | 0.0 | 21.4 | 0.0 | 186.9 | 18.7 | 0.0 | 18.7 | 40.1 | 161 | 120 | 6,792 | 54 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
120.3 | 0.0 | 0.0 | 120.3 | 18.0 | 0.0 | 0.0 | 0.0 | 18.0 | 0.0 | 120.3 | 12.0 | 0.0 | 12.0 | 30.1 | 120 | 90 | 6,882 | 36 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
Sub |
9,176.0 | 0.0 | 0.0 | 9,176.0 | 1,332.7 | 0.0 | 0.0 | 0.0 | 1,332.7 | 0.0 | 9,613.0 | 961.3 | 0.0 | 961.3 | 2,294.0 | 9,176 | 6,882 | 6,882 | 5,643 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
113.6 | 0.0 | 0.0 | 113.6 | 36.3 | 0.0 | 0.0 | 0.0 | 36.3 | 0.0 | 79.2 | 7.9 | 0.0 | 7.9 | 28.4 | 114 | 85 | 6,797 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
9,062.4 | 0.0 | 0.0 | 9,062.4 | 1,296.4 | 0.0 | 0.0 | 0.0 | 1,296.4 | 0.0 | 9,692.2 | 969.2 | 0.0 | 969.2 | 2,265.6 | 9,062 | 6,797 | 6,797 | 5,640 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAXABLE INCOME
Resource Revenue |
Resource Royalty |
Plus
Deduct
|
Resource Allowance |
Resource Operating Cost |
Resource CCA |
Resource Overhead |
Net Production Royalty |
Net
Resource Royalty Income |
Net
Other Resource Income |
COGPE | CDE | CEE |
Depletion Allowance |
Resource Taxable Income |
||||||||||||||||||||||||||||||||||||||||||||||
M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||||||||||||||||
2013 |
6,859 | 1,371.2 | 0.0 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,405.3 | |||||||||||||||||||||||||||||||||||||||||||||
2014 |
3,853 | 663.3 | 0.0 | 0.0 | 1,282.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,907.7 | |||||||||||||||||||||||||||||||||||||||||||||
2015 |
2,586 | 360.0 | 0.0 | 0.0 | 1,013.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,212.8 | |||||||||||||||||||||||||||||||||||||||||||||
2016 |
1,932 | 206.1 | 0.0 | 0.0 | 866.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 859.7 | |||||||||||||||||||||||||||||||||||||||||||||
2017 |
1,525 | 128.9 | 0.0 | 0.0 | 773.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 622.5 | |||||||||||||||||||||||||||||||||||||||||||||
2018 |
1,256 | 87.6 | 0.0 | 0.0 | 770.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 397.7 | |||||||||||||||||||||||||||||||||||||||||||||
2019 |
1,064 | 63.0 | 0.0 | 0.0 | 734.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 267.3 | |||||||||||||||||||||||||||||||||||||||||||||
2020 |
924 | 47.3 | 0.0 | 0.0 | 654.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 222.2 | |||||||||||||||||||||||||||||||||||||||||||||
2021 |
810 | 36.6 | 0.0 | 0.0 | 612.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 160.5 | |||||||||||||||||||||||||||||||||||||||||||||
2022 |
722 | 29.1 | 0.0 | 0.0 | 572.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 120.3 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Sub |
21,531 | 2,993.0 | 0.0 | 0.0 | 9,361.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9,176.0 | |||||||||||||||||||||||||||||||||||||||||||||
Rem |
1,242 | 43.2 | 0.0 | 0.0 | 1,312.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 113.6 | |||||||||||||||||||||||||||||||||||||||||||||
Total |
22,773 | 3,036.2 | 0.0 | 0.0 | 10,674.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9,062.4 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAX LOSS POOL
Net Processing Income |
Class
41 CCA |
Processing Overhead |
M&P Taxable Income |
Other Business Income |
Class
1 CCA |
Class
2 CCA |
Non Resource Overhead |
Other Taxable Income |
Overhead
to CEE |
Overhead
to CDE |
COGPE Pool |
CDE Pool |
CEE Pool |
Depletion Pool |
Acri
Pool |
Tax
Loss Pool |
||||||||||||||||||||||||||||||||||||||||||||||||||||
M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Sub |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET PRESENT VALUES AFTER TAX
Discount Rate % |
Op
Income M$ |
Investment
M$ |
Cash
Flow M$ |
NPV/BOE
$/BOE |
||||||||||||
0 | 6,797 | 0.0 | 6,797 | 22.49 | ||||||||||||
5 | 6,163 | 0.0 | 6,163 | 20.39 | ||||||||||||
10 | 5,640 | 0.0 | 5,640 | 18.66 | ||||||||||||
12 | 5,458 | 0.0 | 5,458 | 18.06 | ||||||||||||
15 | 5,210 | 0.0 | 5,210 | 17.24 | ||||||||||||
20 | 4,855 | 0.0 | 4,855 | 16.06 |
CORPORATE OPENING TAX POOLS (M$)
Class 1 Pool |
0.00 | |||
Class 2 Pool |
0.00 | |||
Class 6 Pool |
0.00 | |||
Class 8 Pool |
0.00 | |||
Class 10 Pool |
0.00 | |||
Class 12 Pool |
0.00 | |||
Class 41 Pool |
7,848.00 | |||
Class 43 Pool |
0.00 | |||
Declining Balance Pool |
0.00 | |||
Declining Balance Rate |
0.00 | |||
Straight Line Decline Pool |
0.00 | |||
Straight Line Decline |
0.00 | % | ||
COGPE Pool |
43.00 | |||
CDE Pool |
3,118.00 | |||
CEE Pool |
5,885.00 | |||
Depletion Pool |
0.00 | |||
ACRI Pool |
0.00 | |||
Tax Loss Pool |
6,154.00 |
© Deloitte LLP and affiliated entities.
Dejour Energy (Alberta) Ltd.
CASH FLOW TAX POOL
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
Selection : Canada | ||
Effective December 31, 2012 |
Total Proved Reserves |
OIL, GAS & SULPHUR SUMMARY
COMPANY OIL | COMPANY SALES GAS | SULPHUR | TOTAL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Wells |
Pool
Rates bbl/d |
Pool
Volumes bbl |
WI
Volume bbl |
RI
Volume bbl |
Price
$/bbl |
Revenue
M$ |
Wells |
Pool
Rates scf/d |
Pool
Volumes Mcf |
WI
Volume Mcf |
RI
Volume Mcf |
Price
$/Mcf |
Revenue
M$ |
Co.
Share Volume lt |
Price
$/lt |
WI
Rates boe/d |
Co.
Share Rates boe/d |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
3.0 | 302 | 110,065.6 | 82,549.2 | 0.0 | 80.02 | 6,606 | 1.0 | 360,453 | 131,565.2 | 98,673.9 | 0.0 | 2.39 | 236 | 0.0 | 0.00 | 272 | 272 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
3.0 | 175 | 63,871.6 | 47,903.7 | 0.0 | 80.02 | 3,833 | 0.0 | 27,862 | 10,169.5 | 7,627.1 | 0.0 | 2.60 | 20 | 0.0 | 0.00 | 135 | 135 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
3.0 | 117 | 42,869.8 | 32,152.3 | 0.0 | 80.02 | 2,573 | 1.0 | 280,351 | 102,328.0 | 33,736.8 | 0.0 | 2.49 | 84 | 0.0 | 0.00 | 106 | 106 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
3.0 | 88 | 32,039.3 | 24,029.4 | 0.0 | 80.02 | 1,923 | 1.0 | 178,268 | 65,246.0 | 21,678.5 | 0.0 | 2.50 | 54 | 0.0 | 0.00 | 77 | 77 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
3.0 | 69 | 25,288.6 | 18,966.4 | 0.0 | 80.02 | 1,518 | 1.0 | 120,482 | 43,975.8 | 14,817.7 | 0.0 | 2.50 | 37 | 0.0 | 0.00 | 60 | 60 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
3.0 | 57 | 20,832.4 | 15,624.3 | 0.0 | 80.02 | 1,250 | 1.0 | 85,584 | 31,238.0 | 10,741.5 | 0.0 | 2.50 | 27 | 0.0 | 0.00 | 49 | 49 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
3.0 | 48 | 17,650.9 | 13,238.2 | 0.0 | 80.02 | 1,059 | 1.0 | 62,988 | 22,990.6 | 8,065.6 | 0.0 | 2.51 | 20 | 0.0 | 0.00 | 41 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
3.0 | 42 | 15,316.3 | 11,487.2 | 0.0 | 80.02 | 919 | 1.0 | 15,831 | 5,794.3 | 2,751.7 | 0.0 | 2.55 | 7 | 0.0 | 0.00 | 33 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
3.0 | 37 | 13,430.5 | 10,072.9 | 0.0 | 80.02 | 806 | 0.0 | 5,396 | 1,969.5 | 1,477.1 | 0.0 | 2.60 | 4 | 0.0 | 0.00 | 28 | 28 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
3.0 | 33 | 11,964.9 | 8,973.7 | 0.0 | 80.02 | 718 | 0.0 | 5,592 | 2,041.2 | 1,530.9 | 0.0 | 2.60 | 4 | 0.0 | 0.00 | 25 | 25 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
Sub |
353,329.8 | 264,997.4 | 0.0 | 80.02 | 21,205 | 417,318.1 | 201,100.8 | 0.0 | 2.45 | 493 | 0.0 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
20,585.2 | 15,438.9 | 0.0 | 80.02 | 1,235 | 3,534.1 | 2,650.6 | 0.0 | 2.60 | 7 | 0.0 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
373,915.0 | 280,436.3 | 0.0 | 80.02 | 22,441 | 420,852.1 | 203,751.4 | 0.0 | 2.45 | 500 | 0.0 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NGL SUMMARY
CONDENSATE | ETHANE | PROPANE | BUTANE | TOTAL NGL | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
WI Volume |
RI Volume |
Price |
Co.
Share Revenue |
WI Volume |
RI Volume |
Price |
Co.
Share Revenue |
WI Volume |
RI Volume |
Price |
Co.
Share Revenue |
WI Volume |
RI Volume |
Price |
Co.
Share Revenue |
WI Volume |
RI Volumes |
CS Net
Volumes |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bbl | bbl | $/bbl | M$ | bbl | bbl | $/bbl | M$ | bbl | bbl | $/bbl | M$ | bbl | bbl | $/bbl | M$ | bbl | bbl | bbl | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
252.0 | 0.0 | 69.01 | 17.4 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 252.0 | 0.0 | 201.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
349.8 | 0.0 | 87.11 | 30.5 | 0.0 | 0.0 | 0.00 | 0.0 | 341.2 | 0.0 | 43.25 | 14.8 | 289.6 | 0.0 | 69.56 | 20.1 | 980.6 | 0.0 | 789.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
221.7 | 0.0 | 87.11 | 19.3 | 0.0 | 0.0 | 0.00 | 0.0 | 216.2 | 0.0 | 43.25 | 9.4 | 183.5 | 0.0 | 69.56 | 12.8 | 621.4 | 0.0 | 338.3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
147.7 | 0.0 | 87.11 | 12.9 | 0.0 | 0.0 | 0.00 | 0.0 | 144.1 | 0.0 | 43.25 | 6.2 | 122.3 | 0.0 | 69.56 | 8.5 | 414.1 | 0.0 | 225.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
103.2 | 0.0 | 87.11 | 9.0 | 0.0 | 0.0 | 0.00 | 0.0 | 100.7 | 0.0 | 43.25 | 4.4 | 85.4 | 0.0 | 69.56 | 5.9 | 289.3 | 0.0 | 157.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
74.6 | 0.0 | 87.11 | 6.5 | 0.0 | 0.0 | 0.00 | 0.0 | 72.8 | 0.0 | 43.25 | 3.1 | 61.8 | 0.0 | 69.56 | 4.3 | 209.2 | 0.0 | 113.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
13.0 | 0.0 | 87.11 | 1.1 | 0.0 | 0.0 | 0.00 | 0.0 | 12.6 | 0.0 | 43.25 | 0.5 | 10.7 | 0.0 | 69.56 | 0.7 | 36.3 | 0.0 | 19.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
Sub |
1,162.0 | 0.0 | 83.19 | 96.7 | 0.0 | 0.0 | 0.00 | 0.0 | 887.6 | 0.0 | 43.25 | 38.4 | 753.4 | 0.0 | 69.56 | 52.4 | 2,803.0 | 0.0 | 1,846.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
1,162.0 | 0.0 | 83.19 | 96.7 | 0.0 | 0.0 | 0.00 | 0.0 | 887.6 | 0.0 | 43.25 | 38.4 | 753.4 | 0.0 | 69.56 | 52.4 | 2,803.0 | 0.0 | 1,846.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW BTAX
Company
Revenue |
Crown
Royalty |
Freehold
Royalty |
ORR
Royalty |
Mineral
Tax |
Total
Royalty Burden |
Net Rev
After Royalties |
Other
Income |
Sask
Corp Cap Tax |
Fixed
Oper Expense |
Variable
Operating Expense |
Other
Expenses |
Total
Operating Costs |
Abandon
Cost & Salvage |
Net
Operating Income |
Total
Investment |
NET
Cash Flow |
CUM
Cash Flow |
Disc
Cash Flow (10%) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
M$ | M$ | M$ | M$ | M$ | % | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
6,859 | 1,371.2 | 0.0 | 0.0 | 0.0 | 20 | 5,488 | 0.0 | 0.0 | 324.7 | 1,757.9 | 0.0 | 2,082.5 | 0.0 | 3,405 | 0.0 | 3,405 | 3,405 | 3,260 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
3,853 | 663.3 | 0.0 | 0.0 | 0.0 | 17 | 3,190 | 0.0 | 0.0 | 311.2 | 947.9 | 0.0 | 1,259.1 | 22.9 | 1,908 | 153.0 | 1,755 | 5,160 | 1,534 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
2,722 | 366.1 | 0.0 | 7.7 | 0.0 | 14 | 2,349 | 0.0 | 0.0 | 333.8 | 675.8 | 0.0 | 1,009.6 | 46.8 | 1,292 | 0.0 | 1,292 | 6,452 | 1,022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
2,018 | 212.2 | 0.0 | 3.1 | 0.0 | 11 | 1,803 | 0.0 | 0.0 | 340.5 | 512.1 | 0.0 | 852.5 | 47.8 | 903 | 0.0 | 903 | 7,355 | 647 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
1,582 | 130.6 | 0.0 | 0.7 | 0.0 | 8 | 1,451 | 0.0 | 0.0 | 347.3 | 410.1 | 0.0 | 757.4 | 44.8 | 649 | 0.0 | 649 | 8,004 | 423 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
1,296 | 87.0 | 0.0 | 0.0 | 0.0 | 7 | 1,209 | 0.0 | 0.0 | 354.2 | 343.1 | 0.0 | 697.3 | 99.4 | 413 | 0.0 | 413 | 8,417 | 244 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
1,093 | 61.2 | 0.0 | 0.0 | 0.0 | 6 | 1,032 | 0.0 | 0.0 | 361.3 | 295.4 | 0.0 | 656.8 | 101.4 | 274 | 0.0 | 274 | 8,691 | 148 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
929 | 46.9 | 0.0 | 0.0 | 0.0 | 5 | 882 | 0.0 | 0.0 | 354.3 | 257.1 | 0.0 | 611.4 | 47.6 | 223 | 0.0 | 223 | 8,913 | 109 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
810 | 36.6 | 0.0 | 0.0 | 0.0 | 5 | 773 | 0.0 | 0.0 | 357.5 | 229.0 | 0.0 | 586.4 | 26.4 | 161 | 0.0 | 161 | 9,074 | 71 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
722 | 29.1 | 0.0 | 0.0 | 0.0 | 4 | 693 | 0.0 | 0.0 | 364.6 | 208.1 | 0.0 | 572.7 | 0.0 | 120 | 0.0 | 120 | 9,194 | 49 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
Sub |
21,886 | 3,004.1 | 0.0 | 11.5 | 0.0 | 14 | 18,870 | 0.0 | 0.0 | 3,449.5 | 5,636.3 | 0.0 | 9,085.7 | 437.0 | 9,347 | 153.0 | 9,194 | 9,194 | 7,506 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
1,242 | 43.2 | 0.0 | 0.0 | 0.0 | 3 | 1,199 | 0.0 | 0.0 | 751.3 | 368.6 | 0.0 | 1,119.9 | 192.8 | 114 | 0.0 | 114 | 9,081 | 4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
23,128 | 3,047.4 | 0.0 | 11.5 | 0.0 | 13 | 20,069 | 0.0 | 0.0 | 4,200.7 | 6,004.9 | 0.0 | 10,205.6 | 629.8 | 9,234 | 153.0 | 9,081 | 9,081 | 7,502 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CO. SHARE RESERVES LIFE (years)
Reserves Half Life |
2.2 | |||
RLI (Principal Product) |
3.2 | |||
Reserves Life |
12.0 | |||
RLI (BOE) |
3.2 |
TOTAL RESERVES - SALES
GROSS | WI | CO SH | NET | |||||||||||||
Oil (bbl) |
373,915 | 280,436 | 280,436 | 243,160 | ||||||||||||
Gas (Mcf) |
420,852 | 203,751 | 203,751 | 164,718 | ||||||||||||
Gas (boe) |
70,142 | 33,959 | 33,959 | 27,453 | ||||||||||||
*NGL (bbl) |
5,470 | 1,641 | 1,641 | 1,099 | ||||||||||||
Cond (bbl) |
3,369 | 1,162 | 1,162 | 747 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total (boe) |
452,897 | 317,198 | 317,198 | 272,459 |
* | This NGL Value includes only Ethane, Propane and Butane. Condensate and Field Condensate are included in the Condensate line. |
NET PRESENT VALUES BEFORE TAX
Discount Rate % |
Op Income
M$ |
Investment
M$ |
Cash Flow
M$ |
NPV/BOE
$/BOE |
||||||||||||
0 | 9,234 | 153.0 | 9,081 | 28.63 | ||||||||||||
5 | 8,355 | 139.1 | 8,216 | 25.90 | ||||||||||||
10 | 7,629 | 127.0 | 7,502 | 23.65 | ||||||||||||
12 | 7,376 | 122.6 | 7,253 | 22.87 | ||||||||||||
15 | 7,032 | 116.4 | 6,916 | 21.80 | ||||||||||||
20 | 6,539 | 107.1 | 6,432 | 20.28 |
CAPITAL (undisc)
Unrisked | Risked | |||||||||
Cost Of Prod. |
$/BOEPD | 563.07 | 563.07 | |||||||
Cost Of Reserves |
$/BOE | 0.48 | 0.48 | |||||||
Prob Of Success |
% | 100.00 | ||||||||
Chance Of |
% | 100.00 |
ECONOMIC INDICATORS
BTAX | ATAX | |||||||||||||||
Unrisked | Risked | Unrisked | Risked | |||||||||||||
Discount Rate (%) |
10.0 | 10.0 | 10.0 | 10.0 | ||||||||||||
Payout (Yrs) |
0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
Discounted Payout (Yrs) |
0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
DCF Rate of Return (%) |
> 200.0 | > 200.0 | > 200.0 | > 200.0 | ||||||||||||
NPV/Undisc Invest |
49.0 | 49.0 | 36.8 | 36.8 | ||||||||||||
NPV/Disc Invest |
59.1 | 59.1 | 44.3 | 44.3 | ||||||||||||
NPV/DIS Cap Exposure |
59.1 | 59.1 | 44.3 | 44.3 | ||||||||||||
NPV/BOEPD (M$/boepd) |
27.6 | 27.6 | 20.7 | 20.7 |
FIRST 12 MONTHS AVG. PERFORMANCE (undisc)
WI | Co. Share | |||||||||||||||||
Unrisked | Risked | Unrisked | Risked | |||||||||||||||
Prod (3 Mo Ave) |
(BOEPD) | 303.81 | 303.81 | 303.81 | 303.81 | |||||||||||||
Prod (12 Mo Ave) |
(BOEPD) | 271.72 | 271.72 | 271.72 | 271.72 | |||||||||||||
Price |
($/BOE) | 69.11 | 69.11 | 69.11 | 69.11 | |||||||||||||
Royalties |
($/BOE) | 13.82 | 13.82 | 13.82 | 13.82 | |||||||||||||
Operating Costs |
($/BOE) | 20.98 | 20.98 | 20.98 | 20.98 | |||||||||||||
NetBack |
($/BOE) | 34.31 | 34.31 | 34.31 | 34.31 | |||||||||||||
Recycle Ratio |
(ratio) | 71.13 | 71.13 | 71.13 | 71.13 |
© Deloitte LLP and affiliated entities.
Dejour Energy (Alberta) Ltd.
CASH FLOW TAX POOL
AJM Deloitte SEC December 1, 2012 Constant Pricing (CAD)
Selection : Canada | ||
Effective December 31, 2012 |
Total Proved Reserves |
CASH FLOW ATAX
Income
Before Tax Loss |
Tax Loss
Generated |
Tax
Loss Claim |
Federal Taxable Income |
Basic Federal Tax |
Federal
M&P Tax Credit |
Federal Surtax |
Invest
Tax Credit |
Federal Income Tax |
Attributed Royalty Income |
Provincial Taxable Income |
Basic Provincial Tax |
Provincial
M&P Tax Credit |
Provincial Income Tax |
Total Income Tax |
BTAX
Cash Flow |
ATAX
Cash Flow |
CUM Cash Flow |
Disc
Cash Flow (10%) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
3,405.3 | 0.0 | 0.0 | 3,405.3 | 510.8 | 0.0 | 0.0 | 0.0 | 510.8 | 0.0 | 3,405.3 | 340.5 | 0.0 | 340.5 | 851.3 | 3,405 | 2,554 | 2,554 | 2,451 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
1,888.6 | 0.0 | 0.0 | 1,888.6 | 281.0 | 0.0 | 0.0 | 0.0 | 281.0 | 0.0 | 1,911.6 | 191.2 | 0.0 | 191.2 | 472.2 | 1,755 | 1,283 | 3,837 | 1,126 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
1,258.6 | 0.0 | 0.0 | 1,258.6 | 184.1 | 0.0 | 0.0 | 0.0 | 184.1 | 0.0 | 1,305.4 | 130.5 | 0.0 | 130.5 | 314.7 | 1,292 | 977 | 4,814 | 775 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
877.7 | 0.0 | 0.0 | 877.7 | 126.9 | 0.0 | 0.0 | 0.0 | 126.9 | 0.0 | 925.4 | 92.5 | 0.0 | 92.5 | 219.4 | 903 | 683 | 5,497 | 490 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
630.0 | 0.0 | 0.0 | 630.0 | 90.0 | 0.0 | 0.0 | 0.0 | 90.0 | 0.0 | 674.8 | 67.5 | 0.0 | 67.5 | 157.5 | 649 | 491 | 5,989 | 320 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
398.6 | 0.0 | 0.0 | 398.6 | 49.9 | 0.0 | 0.0 | 0.0 | 49.9 | 0.0 | 498.0 | 49.8 | 0.0 | 49.8 | 99.7 | 413 | 313 | 6,302 | 185 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
263.5 | 0.0 | 0.0 | 263.5 | 29.4 | 0.0 | 0.0 | 0.0 | 29.4 | 0.0 | 364.9 | 36.5 | 0.0 | 36.5 | 65.9 | 274 | 208 | 6,510 | 112 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
214.9 | 0.0 | 0.0 | 214.9 | 27.5 | 0.0 | 0.0 | 0.0 | 27.5 | 0.0 | 262.4 | 26.2 | 0.0 | 26.2 | 53.7 | 223 | 169 | 6,679 | 83 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
154.6 | 0.0 | 0.0 | 154.6 | 20.5 | 0.0 | 0.0 | 0.0 | 20.5 | 0.0 | 180.9 | 18.1 | 0.0 | 18.1 | 38.6 | 161 | 122 | 6,801 | 54 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
115.8 | 0.0 | 0.0 | 115.8 | 17.4 | 0.0 | 0.0 | 0.0 | 17.4 | 0.0 | 115.8 | 11.6 | 0.0 | 11.6 | 29.0 | 120 | 91 | 6,892 | 37 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
Sub |
9,207.6 | 0.0 | 0.0 | 9,207.6 | 1,337.4 | 0.0 | 0.0 | 0.0 | 1,337.4 | 0.0 | 9,644.6 | 964.5 | 0.0 | 964.5 | 2,301.9 | 9,194 | 6,892 | 6,892 | 5,633 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
127.0 | 0.0 | 0.0 | 127.0 | 38.3 | 0.0 | 0.0 | 0.0 | 38.3 | 0.0 | 65.8 | 6.6 | 0.0 | 6.6 | 31.7 | 114 | 82 | 6,810 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
9,080.7 | 0.0 | 0.0 | 9,080.7 | 1,299.1 | 0.0 | 0.0 | 0.0 | 1,299.1 | 0.0 | 9,710.4 | 971.0 | 0.0 | 971.0 | 2,270.2 | 9,081 | 6,810 | 6,810 | 5,630 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAXABLE INCOME
Resource Revenue |
Resource Royalty |
Plus
Non- Deduct Royalty |
Resource Allowance |
Resource Operating Cost |
Resource CCA |
Resource Overhead |
Net Production Royalty |
Net
Resource Royalty Income |
Net
Other Resource Income |
COGPE | CDE | CEE |
Depletion Allowance |
Resource Taxable Income |
||||||||||||||||||||||||||||||||||||||||||||||
M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||||||||||||||||
2013 |
6,859 | 1,371.2 | 0.0 | 0.0 | 2,082.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3,405.3 | |||||||||||||||||||||||||||||||||||||||||||||
2014 |
3,853 | 663.3 | 0.0 | 0.0 | 1,282.1 | 19.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,888.6 | |||||||||||||||||||||||||||||||||||||||||||||
2015 |
2,722 | 366.1 | 0.0 | 0.0 | 1,056.4 | 33.5 | 0.0 | 0.0 | 7.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,258.6 | |||||||||||||||||||||||||||||||||||||||||||||
2016 |
2,018 | 212.2 | 0.0 | 0.0 | 900.3 | 25.1 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 877.7 | |||||||||||||||||||||||||||||||||||||||||||||
2017 |
1,582 | 130.6 | 0.0 | 0.0 | 802.2 | 18.8 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 630.0 | |||||||||||||||||||||||||||||||||||||||||||||
2018 |
1,296 | 87.0 | 0.0 | 0.0 | 796.7 | 14.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 398.6 | |||||||||||||||||||||||||||||||||||||||||||||
2019 |
1,093 | 61.2 | 0.0 | 0.0 | 758.1 | 10.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 263.5 | |||||||||||||||||||||||||||||||||||||||||||||
2020 |
929 | 46.9 | 0.0 | 0.0 | 658.9 | 7.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 214.9 | |||||||||||||||||||||||||||||||||||||||||||||
2021 |
810 | 36.6 | 0.0 | 0.0 | 612.8 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 154.6 | |||||||||||||||||||||||||||||||||||||||||||||
2022 |
722 | 29.1 | 0.0 | 0.0 | 572.7 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 115.8 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Sub |
21,886 | 3,004.1 | 0.0 | 0.0 | 9,522.7 | 139.6 | 0.0 | 0.0 | 11.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9,207.6 | |||||||||||||||||||||||||||||||||||||||||||||
Rem |
1,242 | 43.2 | 0.0 | 0.0 | 1,312.7 | 13.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 127.0 | |||||||||||||||||||||||||||||||||||||||||||||
Total |
23,128 | 3,047.4 | 0.0 | 0.0 | 10,835.4 | 153.0 | 0.0 | 0.0 | 11.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9,080.7 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAX LOSS POOL
Net Processing Income |
Class
41 CCA |
Processing Overhead |
M&P Taxable Income |
Other Business Income |
Class
1 CCA |
Class
2 CCA |
Non Resource Overhead |
Other Taxable Income |
Overhead
to CEE |
Overhead
to CDE |
COGPE Pool |
CDE Pool |
CEE Pool |
Depletion Pool |
Acri
Pool |
Tax
Loss Pool |
||||||||||||||||||||||||||||||||||||||||||||||||||||
M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | M$ | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2013 |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2014 |
0.0 | 19.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2015 |
0.0 | 33.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2016 |
0.0 | 25.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2017 |
0.0 | 18.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2018 |
0.0 | 14.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2019 |
0.0 | 10.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2020 |
0.0 | 7.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2021 |
0.0 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
2022 |
0.0 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Sub |
0.0 | 139.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Rem |
0.0 | 13.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
0.0 | 153.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET PRESENT VALUES AFTER TAX
Discount Rate % |
Op Income
M$ |
Investment
M$ |
Cash Flow
M$ |
NPV/BOE
$/BOE |
||||||||||||
0 | 6,963 | 153.0 | 6,810 | 21.47 | ||||||||||||
5 | 6,302 | 139.1 | 6,163 | 19.43 | ||||||||||||
10 | 5,757 | 127.0 | 5,630 | 17.75 | ||||||||||||
12 | 5,568 | 122.6 | 5,446 | 17.17 | ||||||||||||
15 | 5,311 | 116.4 | 5,194 | 16.38 | ||||||||||||
20 | 4,942 | 107.1 | 4,835 | 15.24 |
CORPORATE OPENING TAX POOLS (M$)
Class 1 Pool |
0.00 | |||
Class 2 Pool |
0.00 | |||
Class 6 Pool |
0.00 | |||
Class 8 Pool |
0.00 | |||
Class 10 Pool |
0.00 | |||
Class 12 Pool |
0.00 | |||
Class 41 Pool |
7,848.00 | |||
Class 43 Pool |
0.00 | |||
Declining Balance Pool |
0.00 | |||
Declining Balance Rate |
0.00 | |||
Straight Line Decline Pool |
0.00 | |||
Straight Line Decline |
0.00 | % | ||
COGPE Pool |
43.00 | |||
CDE Pool |
3,118.00 | |||
CEE Pool |
5,885.00 | |||
Depletion Pool |
0.00 | |||
ACRI Pool |
0.00 | |||
Tax Loss Pool |
6,154.00 |
© Deloitte LLP and affiliated entities.
Evaluation procedure
Definitions and methodology
Effective as of December 2012
© Deloitte LLP and affiliated entities.
Table of contents
Definitions |
||||
Procedure |
3 | |||
Reserve evaluation |
3 | |||
Reserve classification |
3 | |||
Reserve estimation methodology |
4 | |||
Production forecasts |
4 | |||
Land schedules and maps |
5 | |||
Geology |
5 | |||
Royalties and taxes |
6 | |||
Capital and operating considerations |
6 | |||
Pricing overview |
7 |
© Deloitte LLP and affiliated entities.
2
Procedure
AJM Deloitte has prepared estimates of reserves in accordance with the SEC Regulation S-K, 229.1202 and Regulation S-X, 210.4-10.
Reserve evaluation
A Reserves evaluation is the process whereby a qualified reserves evaluator estimates the quantities and values of oil and gas reserves by interpreting and assessing all available pertinent data. The value of an oil and gas asset is a function of the ability or potential ability of that asset to generate future net revenue, and it is measured using a set of forward-looking assumptions regarding reserves, production, prices, and costs. Evaluations of oil and gas reserves, include a discounted cash flow analysis of estimated future net revenue.
Reserve classification
Reserves are classified by AJM Deloitte in accordance with the definitions that are described in the United States Securities and Exchange Commission Regulation S-X Part 210.4-10(a).
© Deloitte LLP and affiliated entities.
3
Reserve estimation methodology
AJM Deloitte has assigned all reserves via deterministic methods.
Production forecasts
Production forecasts are based on historical trends or by comparison with other wells in the immediate area producing from analogous reservoirs. Non-producing gas reserves were forecast to come on-stream within the first two years from the effective date under direct sales pricing and deliverability assumptions, if a tie-in point to an existing gathering system was in close proximity (approximately two miles). If the tie-in point was of a greater distance (and dependent on the reserve volume and risk) the reserves were forecast to come on-stream in years three or four from the effective date. These on-stream dates were used when the company could not provide specific on-stream date information.
© Deloitte LLP and affiliated entities.
4
Land schedule and maps
The Company provided schedules of land ownership which included lessor and lessee royalty burdens. The land data was accepted as factual and no investigation of title by AJM Deloitte was made to verify the records.
Well maps included within this report represent all of the Companys interests that were evaluated in the specified area.
Geology
An initial review of each property is undertaken to establish the produced maturity of the reservoir being evaluated. Where extensive production history exists a geologic analysis is not conducted since the remaining hydrocarbons can be determined by productivity analysis.
For properties that are not of a mature production nature a geologic review is conducted. This work consists of:
|
developing a regional understanding of the play, |
|
assessing reservoir parameters from the nearest analogous production, |
|
analysis of all relevant well data including logs, cores, and tests to measure net formation thickness (pay), porosity, and initial water saturation, |
|
auditing of client mapping or developing maps to meet AJM Deloittes need to establish volumetric hydrocarbons-in-place. |
Procedures specific to the individual properties are discussed in the body of the property report.
© Deloitte LLP and affiliated entities.
5
Royalties and taxes
All royalties and taxes, including the lessor and overriding royalties, are based on government regulations, negotiated leases or farmout agreements, that were in effect as of the evaluation effective date. If regulations change, the net after royalty recoverable reserve volumes may differ materially.
AJM Deloitte utilizes a variety of reserves and valuation products in determining the result sets.
Capital and operating considerations
Reserves estimated to meet the standards for constant prices and costs, are based on Regulation S-X 210.4-10(a).
Capital costs were provided by the Company and reviewed by AJM Deloitte for reasonableness.
Operating costs were determined from historical data on the property as provided by the evaluated Company.
© Deloitte LLP and affiliated entities.
6
Pricing overview
The following table contains the constant dollar evaluation of the Company. Prices were calculated in accordance with the definition (22)(v) of Regulation S-X, 210.4-10(a) and were determined by taking the un-weighted average of the prices on the first day of the month for the preceding 12 months.
The effects of derivative instruments designated as price hedges of oil and gas quantities if any, are not reflected in AJM Deloittes individual property evaluations.
Benchmark |
Benchmark price
($CAD) |
Weighted average
realized report price ($CAD) |
||||||||
Oil |
NYMEX WTI @ Cushing | $ | 95.01/bbl | $ | 80.03/bbl | |||||
Gas |
NYMEX Henry Hub LA | $ | 2.75/MMbtu | $ | 2.46/Mcf | |||||
Condensate |
Condensate US | $ | 50.50/bbl | $ | 66.89/bbl |
© Deloitte LLP and affiliated entities.
7
Exhibit 99.2
April 6, 2013
Mr. Harrison Blacker
President
Dejour Energy (USA) Corp.
1401 17th Street, Suite 300
Denver, CO 80202
Subject: | Reserve Estimate and Financial Forecast as to Dejours Interests in the Kokopelli Field Area, Garfield County, Colorado, and the South Rangely Field Area, Rio Blanco County, Colorado |
Dear Hal:
As you requested, Gustavson Associates has completed reserves and economics as to Dejour Energys interests in future oil and gas production associated with the Kokopelli Field Area located in Garfield County, Colorado and the South Rangely Field Area, Rio Blanco County, Colorado. Reserves have been estimated based on analysis of analogous well production data. Estimates and projections have been made as of January 1, 2013. Reserves have been estimated in accordance with the US Securities and Exchange Commissions (SEC) definitions and guidelines, and the report was prepared for the purpose of inclusion as an exhibit in a filing made with the SEC. This report was completed on April 6, 2013.
In general, Proved Developed Producing (PDP) reserves have been assigned to the South Rangely Federal 36-24A well, Proved Developed Non-Producing (PDNP) reserves have been assigned to the Kokopelli Federal #6 well, and Proved Undeveloped (PUD) reserves have been assigned to 80 total well locations. Of the PUD locations, 75 well locations are in the Kokopelli Field Area and 5 well locations are in the South Rangely Field Area. Gustavson is of the opinion that no current regulations, and no anticipated changes to regulations, would inhibit the ability of Dejour to recover the estimated reserves in the manner projected herein. It is our understanding that the reserves estimated herein represent all of Dejours US reserves.
5757 Central Ave. Suite D Boulder, Co. 80301 USA 1-303-443-2209 FAX 1-303-443-3156 http://www.gustavson.com
Mr. Harrison Blacker
April 6, 2013
Page 2
The estimated net reserves volumes and associated net cash flow estimates are summarized below.
Summary of Net Reserves and Projected Before Tax Cash Flow
Net | Net Heavy | Net | ||||||||||||||||||||||||||
Net Gas | Condensate | NGL | Ethane | Net Present Value, thousands | ||||||||||||||||||||||||
Reserves | Reserves | Reserves | Reserves | of US$ Discounted at | ||||||||||||||||||||||||
Reserves Category |
(MMCF) | (MBO) | (MBO) | (MBO) | 0% | 10% | 15% | |||||||||||||||||||||
Proved Developed Producing, Flat Pricing |
108.6 | 0.0 | 4.6 | 6.2 | 302.1 | 213.4 | 188.2 | |||||||||||||||||||||
Proved Developed Non-Producing, Flat Pricing |
67.8 | 0.6 | 3.1 | 4.3 | 257.0 | 172.2 | 151.1 | |||||||||||||||||||||
Proved Undeveloped, Flat Pricing |
40,761.5 | 338.9 | 1,865.7 | 2,574.3 | 48,418.7 | 2,592.6 | 10,053.8 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total Proved, Flat Pricing |
40,937.9 | 339.5 | 1,873.4 | 2,584.8 | 48,977.8 | 2,207.0 | 9,714.5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The proportion of the Companys total reserves represented by the reserves included in this report is shown below.
Company Net Proved Reserves | ||||||||||||||||||||||||
Location of Reserves |
Oil | Proportion of | ||||||||||||||||||||||
Gas | Condensate | NGL | Equivalent | Oil Eq. | ||||||||||||||||||||
Country |
Area | (MMCF) | (MBBL) | (MBBL) | (MBOE) | Reserves | ||||||||||||||||||
United States |
Colorado | 40,938 | 340 | 4,458 | 11,621 | 98 | % | |||||||||||||||||
Total Company |
11,894 | 100 | % |
Note: Natural gas is converted to oil equivalent using a factor of 6,000 cubic feet of gas per one barrel of oil equivalent.
Kokopelli Field Area Assumptions, Garfield County, Colorado
Proved Developed Non-Producing (PDNP) reserves have been assigned to the Kokopelli Federal Well 6-7-16-21, which was drilled in November 2012 and has not yet been completed. Logs for this well were reviewed and found to indicate similar response in the target formations to the response in analogous producing wells. Proved Undeveloped (PUD) reserves have been assigned to locations within the area delineated by successful wells and logged net pay, limited to the number of wells in Dejours five-year plan, comprising 75 locations. Dejour has entered into a farmout agreement with a private Denver-based drilling fund for a four-well drilling and completion program including the existing PDNP well and three PUD locations. The drilling of these three locations is expected to occur 1st quarter 2013, with completion of all four wells following, and production beginning May 1, 2013. Dejour will not pay any drilling or completion costs for this program, but will contribute the existing well bore, and will have a 14% working interest (WI) and 11.2% net revenue interest (NRI) before payout of 125% of the capital investments (BPO), and 39% WI and 31.2% NRI APO, in the joint venture. Under the flat pricing scenario, the 125% payout level is not reached during the life of the wells. Dejour expects their working interest partner, Brownstone Ventures (US) Inc., to participate in their share of completion of the Federal 6-7-16-21 well, but not in the three drilling locations. Thus Dejours interests in these four wells are expected to be as follows:
Farmout | ||||||||||||||||||||||||||||||||||||||||
Three New Wells | Federal 6-7-16-21 well | |||||||||||||||||||||||||||||||||||||||
No Farmout | BPO | APO | BPO | APO | ||||||||||||||||||||||||||||||||||||
Company |
WI | NRI | WI | NRI | WI | NRI | WI | NRI | WI | NRI | ||||||||||||||||||||||||||||||
Dejour |
71.43 | 57.14 | 14 | 11.2 | 39 | 31.2 | 10 | 8 | 27.86 | 22.28 | ||||||||||||||||||||||||||||||
Brownstone |
28.57 | 22.86 | 0 | 0 | 0 | 0 | 28.57 | 22.86 | 28.57 | 22.86 | ||||||||||||||||||||||||||||||
Drilling Fund |
86 | 68.8 | 61 | 48.8 | 61.43 | 49.14 | 43.57 | 34.86 |
Mr. Harrison Blacker
April 6, 2013
Page 3
Dejour expects to start the remainder of their drilling program with 8 wells drilled in the 4 th quarter of 2013, and 16 wells per year in 2014 through 2017. Significant upside to this amount includes an additional 17 locations that could be considered PUD, and another 127 locations that could be considered Probable, but for the requirement in the latest SEC guidelines for commitment to drill within five years. The estimated ultimate recovery (EUR) for each location was based on the average performance of 65 wells in the immediate area. Many of these wells were completed in multiple zones, including Williams Fork, Rollins, Cozette, and Corcoran. The average EUR was based on the average composite performance of the total well production from each well.
This model includes production and revenue generated from natural gas liquids (NGLs). We have evaluated the gas sample report you provided. We have accounted for gas shrinkage and lower BTU after processing: all net gas reserves volumes tabulated in this report are after shrinkage. We have also forecast NGL production as a ratio of gas production based on the liquids content displayed in the gas sample report, including 95% of the ethane and 100% of all heavier hydrocarbons.
Expected drilling and completion costs for the next three wells are $2.1 MM per well, based on information provided by Dejour and compared with our knowledge of other operations in the area. Wells drilled thereafter are expected to cost $1.875 per well. Operating costs are estimated at $3,000 per well per month based on information provided by the Client and our experience with similar wells in the area. Abandonment costs of $10,000 were assumed. State and local production taxes are estimated at 7% of revenue. Oil prices were based on the average of the West Texas Intermediate (WTI) pricing from the first day of each month of 2012, adjusted each month by the average differential between Colorado pricing 1 and WTI. Similarly, gas prices were calculated for the posted gas prices at Henry Hub, adjusted for gas processing, transportation, and the differential to Colorado Interstate Gas (CIG) mainline pricing. Ethane and NGL prices were estimated based on an analysis of 2012 product prices as a percentage of WTI crude prices and the WTI average 2012 price as described above, with the heavier NGL stream pricing calculated considering the composition of the gas in the Gibson Gulch/ Kokopelli Field. A transportation cost of 10¢ per gallon was deducted from all the prices. A location differential will also exist for any specific property, estimated at $0.10 per gallon. Costs and prices were held flat. Prices are summarized below.
Product |
Price | |||
Condensate |
$ | 88.42/bbl | ||
Natural Gas |
$ | 1.49/MSCF | ||
Ethane |
$ | 12.46/bbl | ||
Heavier NGLs |
$ | 59.99/bbl | ||
Weighted average total NGLs |
$ | 32.43/bbl |
1 |
http://tonto.eia.doe.gov/dnav/pet/pet_pri_dfp1_k_m.htm |
Mr. Harrison Blacker
April 6, 2013
Page 4
Dejours interests in the Kokopelli Field Area are reported to be 71.43% working interest with a 20% royalty burden for net revenue interest of 57.14%, with the exception of the four wells included in the farmout as described previously.
The estimated net reserves volumes and associated net cash flow estimates for the Kokopelli Field Area are summarized below.
Net | ||||||||||||||||||||||||||||
Heavy | Net | |||||||||||||||||||||||||||
Net Gas | Net Oil | NGL | Ethane | Net Present Value, thousands | ||||||||||||||||||||||||
Reserves | Reserves | Reserves | Reserves | of US$ Discounted at | ||||||||||||||||||||||||
Reserves Category |
(MMCF) | (MBO) | (MBO) | (MBO) | 0% | 10% | 15% | |||||||||||||||||||||
Proved Developed Non-Producing, Flat Pricing |
67.8 | 0.6 | 3.1 | 4.3 | 257.0 | 172.2 | 151.1 | |||||||||||||||||||||
Proved Undeveloped, Flat Pricing |
40,761.5 | 338.9 | 1,865.7 | 2,574.3 | 48,418.7 | 2,592.6 | 10,053.8 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total Proved, Flat Pricing |
40,829.3 | 339.5 | 1,868.8 | 2,578.6 | 48,675.7 | 2,420.3 | 9,902.6 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Rangely Field Area Assumptions, Rio Blanco County, Colorado
The South Rangely 36-24A well was drilled and completed in late December 2011. The well was hooked up and started producing in December 2012 at a rate similar to the initial rate assumed for the South Rangely type well. We have assigned Proved Developed Non-Producing (PDNP) reserves to the South Rangely Federal 36-24A well. We have evaluated the possibility of assigning Proved Undeveloped reserves to five well locations that are direct offsets to the South Rangely 36-24A well; however, under the current pricing scenario drilling of these locations is uneconomic and so no reserves can be assigned at this time.
The estimated ultimate recovery (EUR) for the South Rangely Federal 36-24A and each of the considered undeveloped well locations was based on the average decline parameters from 28 wells in the immediate area, 460 MMCF. South Rangely 36-24A production was adjusted to account for early production constraints and mechanical problems. All of the analog wells are
Mr. Harrison Blacker
April 6, 2013
Page 5
producing from the Mancos B formation and are located within 3 miles of the South Rangely Federal 36-24A. The EUR was based on the average decline curve parameters for each well and the average composite performance of the production from each well.
This evaluation includes production and revenue generated from natural gas liquids (NGLs). We have evaluated the gas sample report provided by the client. We have accounted for gas shrinkage and lower BTU after processing: all net gas reserves volumes tabulated in this report are after shrinkage. We have also forecast heavy NGL and ethane production as a ratio of gas production based on the liquids content displayed in the gas sample report.
It was assumed that one undeveloped well location would be drilled in April 2013, coming on line two months after drilling. Expected drilling and completion costs of $800M per well were assumed. That would be followed by the drilling of two wells in April 2014 and two wells in April 2015. Operating costs are estimated at $1,200 per well per month as provided by Dejour and supported by our experience with similar wells in the area.
Abandonment costs of $10,000 were assumed. State and local production taxes are estimated at 7% of revenue. Oil prices were based on the average of the West Texas Intermediate (WTI) pricing from the first day of each month of 2012, adjusted each month by the average differential between Colorado pricing 2 and WTI. Similarly, gas prices were calculated for the posted gas prices at Henry Hub, adjusted for gas processing, transportation, and CIG differential. Cost and prices were held flat. NGL prices were estimated similarly to those for Kokopelli, adjusted for the gas composition at South Rangely. Prices are summarized below.
Product |
Price | |||
Condensate |
$ | 88.42/bbl | ||
Natural Gas |
$ | 1.49/MSCF | ||
Ethane |
$ | 12.46/bbl | ||
Heavier NGLs |
$ | 51.81/bbl | ||
Weighted average total NGLs |
$ | 29.11/bbl |
Dejours interests in the South Rangely Federal 36-24A after drilling and completion are reported to be 39.286% working interest with an 18.636% royalty burden for net revenue interest of 31.964%.
2 |
http://tonto.eia.doe.gov/dnav/pet/pet_pri_dfp1_k_m.htm |
Mr. Harrison Blacker
April 6, 2013
Page 6
The estimated net reserves volumes and associated net cash flow estimates for the South Rangely Field Area are summarized below. A summary cash flow for each pricing scenario is included in Tables 1 through 3. Note that ethane and heavier NGLs are summed in these tables, and the NGL prices shown are average for the entire NGL stream.
Limiting Conditions and Disclaimers
The accuracy of any reserve report or resource evaluation is a function of available data and of engineering and geologic interpretation and judgment. While the evaluation presented herein is believed to be reasonable, it should be viewed with the understanding that subsequent reservoir performance or changes in pricing structure, market demand, or other economic parameters may justify its revision. The assumptions, data, methods, and procedures used are appropriate for the purpose served by the report. Gustavson has used all methods and procedures as we considered necessary under the circumstances to prepare the report.
Gustavson Associates, LLC, holds neither direct nor indirect financial interest in the subject property, the company operating the subject acreage, or in any other affiliated companies.
All data and work files utilized in the preparation of this report are available for examination in our offices. Please contact us if we can be of assistance. We appreciate the opportunity to be of service and look forward to further serving Dejour Energy (USA) Corp.
Sincerely, |
Letha C. Lencioni, P.E. |
GUSTAVSON ASSOCIATES, LLC. |
Vice-President, Petroleum Engineering |
Registered Professional Engineer, State of Colorado, # 29506 |
Table 1 Summary Cash Flow Forecast, Proved Developed Producing Reserves, Flat Pricing
TOTAL PROVED DEVELOPED PRODUCING | DATE | : | 3/7/2013 | |||
SOUTH RANGELY FIELD | TIME | : | 14:52:26 | |||
RIO BLANCO COUNTY, COLORADO | DBS | : | Dejour1-12 | |||
TO THE INTERESTS OF DEJOUR ENERGY | SETTINGS | : | SETDATA | |||
SCENARIO | : | Dejour flat |
RESERVES AND ECONOMICS
EFF DATE: 01/2013
OIL | GAS | |||||||
GROSS WELLS |
0 | 1 | ||||||
GROSS ULT., MB & MMF |
0 | 396.144 | ||||||
GROSS CUM., MB & MMF |
0 | 1.154 | ||||||
GROSS RES., MB & MMF |
0 | 394.99 | ||||||
NET RES., MB & MMF |
0 | 108.579 | ||||||
NET REVENUE, M$ |
0 | 161.783 | ||||||
INITIAL PRICE, $ |
0 | 1.49 | ||||||
INITIAL N.I., PCT. |
0 | 31.964 |
P.W. % | P.W., M$ | |||||||||||
LIFE, YRS. |
24.33 | 5 | 248.894 | |||||||||
DISCOUNT % |
10 | 10 | 213.358 | |||||||||
UNDISCOUNTED PAYOUT, YRS. |
0 | 15 | 188.173 | |||||||||
DISCOUNTED PAYOUT, YRS. |
0 | 20 | 169.41 | |||||||||
UNDISCOUNTED NET/INVEST. |
77.9 | 25 | 154.86 | |||||||||
DISCOUNTED NET/INVEST. |
548.83 | 30 | 143.211 | |||||||||
RATE-OF-RETURN, PCT. |
100 | 40 | 125.622 | |||||||||
INITIAL W.I., PCT. |
39.286 | 60 | 103.123 | |||||||||
80 | 89.07 | |||||||||||
100 | 79.308 |
Table 2 Summary Cash Flow Forecast, Proved Developed Non-Producing Reserves, Flat Pricing
TOTAL PROVED DEVELOPED NON-PRODUCING | DATE | : | 3/7/2013 | |||
KOKOPELLI FIELD | TIME | : | 14:52:27 | |||
GARFIELD COUNTY, COLORADO | DBS | : | Dejour1-12 | |||
TO THE INTERESTS OF DEJOUR ENERGY | SETTINGS | : | SETDATA | |||
SCENARIO | : | Dejour flat |
RESERVES AND ECONOMICS
EFF DATE: 01/2013
OIL | GAS | |||||||
GROSS WELLS |
0 | 1 | ||||||
GROSS ULT., MB & MMF |
7.044 | 985.233 | ||||||
GROSS CUM., MB & MMF |
0 | 0 | ||||||
GROSS RES., MB & MMF |
7.044 | 985.233 | ||||||
NET RES., MB & MMF |
0.564 | 67.784 | ||||||
NET REVENUE, M$ |
49.829 | 100.998 | ||||||
INITIAL PRICE, $ |
88.42 | 1.49 | ||||||
INITIAL N.I., PCT. |
8 | 8.000 |
P.W. % | P.W., M$ | |||||||||||
LIFE, YRS. |
29.5 | 5 | 204.03 | |||||||||
DISCOUNT % |
10 | 10 | 172.232 | |||||||||
UNDISCOUNTED PAYOUT, YRS |
0 | 15 | 151.072 | |||||||||
DISCOUNTED PAYOUT, YRS. |
0 | 20 | 135.874 | |||||||||
UNDISCOUNTED NET/INVEST. |
257.98 | 25 | 124.33 | |||||||||
DISCOUNTED NET/INVEST. |
2843.81 | 30 | 115.192 | |||||||||
RATE-OF-RETURN, PCT. |
100 | 40 | 101.492 | |||||||||
INITIAL W.I., PCT. |
10 | 60 | 83.979 | |||||||||
80 | 72.959 | |||||||||||
100 | 65.237 |
Table 3 Summary Cash Flow Forecast, Proved Undeveloped Reserves, Flat Pricing
TOTAL PROVED UNDEVELOPED | DATE | : | 3/7/2013 | |||
KOKOPELLI FIELD | TIME | : | 14:51:22 | |||
GARFIELD COUNTY, COLORADO | DBS | : | Dejour1-12 | |||
TO THE INTERESTS OF DEJOUR ENERGY | SETTINGS | : | SETDATA | |||
SCENARIO | : | Dejour flat |
RESERVES AND ECONOMICS
EFF DATE: 01/2013
OIL | GAS | |||||||
GROSS WELLS |
0 | 75 | ||||||
GROSS ULT., MB & MMF |
612.793 | 85705.32 | ||||||
GROSS CUM., MB & MMF |
0 | 0 | ||||||
GROSS RES., MB & MMF |
612.793 | 85705.32 | ||||||
NET RES., MB & MMF |
338.889 | 40761.496 | ||||||
NET REVENUE, M$ |
29964.613 | 60734.684 | ||||||
INITIAL PRICE, $ |
88.42 | 1.49 | ||||||
INITIAL N.I., PCT. |
55.302 | 55.302 |
P.W. % | P.W., M$ | |||||||||||
LIFE, YRS. |
44.67 | 5 | 12762.461 | |||||||||
DISCOUNT % |
10 | 10 | 2592.653 | |||||||||
UNDISCOUNTED PAYOUT, YRS. |
9.69 | 15 | 10053.785 | |||||||||
DISCOUNTED PAYOUT, YRS. |
44.67 | 20 | 13897.317 | |||||||||
UNDISCOUNTED NET/INVEST. |
1.51 | 25 | 15883.988 | |||||||||
DISCOUNTED NET/INVEST. |
0.96 | 30 | 16844.219 | |||||||||
RATE-OF-RETURN, PCT. |
9.16 | 40 | 17222.701 | |||||||||
INITIAL W.I., PCT. |
69.133 | 60 | 15863.914 | |||||||||
80 | 14063.96 | |||||||||||
100 | 12466.102 |