Corporate Profile (TSX: LEG) Common Shares 157.2 million Warrants 3.6 million Options & Restricted Shares 9.9 million Insiders own Basic 2.4% Fully Diluted 8.3% Enterprise Value 1.6 billion Average Liquidity 1,000,000 shares/day Net…
2013 Reserves, FD&A and NAV 2013 Reserves Proven + Probable (P+P) 117.2 MMBoe +24% YoY Total Proved 66.7 MMBoe Total Proved/P+P 57% NAV Calculation (at December 31, 2013) PDP/Total Proved 71% (MM except share and per share amounts)…
Historical Performance Funds Flow Growth P+P Reserve Growth 400 2.40 Funds Flow Funds Flow per Share 120 0.84 P+P Reserves Proved Plus Probable Reserves per Share 350 Proved Plus Probable Reserves (MMBOE) 2.00 P+P…
Light Oil Price Advantage Operating Net Back Q3-2013 Q3 2013 Netback Oil Price 57.25/Boe Edm Par 2.30/Bbl = Legacy Price 7
Low Risk Development Budget Drill approximately 159 gross (124.2 net) wells exclusively targeting light oil 2014 Capital Budget Breakdown 350 Million Total 2014 Guidance Average production: 21,350 Boe per day, 12% growth over 2013…
Focused + Light Oil Asset Base Two core areas - each area has focused development assets and new play development opportunities: MAXHAMISH Williston Basin Development Taylorton, Heward, Star Valley, Spearfish, Frys/Antler,…
High Quality Light Oil Plays Net Net Rec. Oil DCET Capital2 DOIP 1 Reserves Weighting Net Cost IP30 IRR Efficiency Play (MMBbl) (MMBbl) (%) API Locations (M) (BOED) (%) (/BOED) Midale 161.5 29.3 85 38 320 2,200 165 120 22,000…
Williston Basin Resource Plays + Conventional Production of 14,000 Boed High quality light oil, averaging 38o API 1,500 net drilling locations on 243,000 net acres SOUTHEAST SASKATCHEWAN Multiple play types: Development locations…
Steelman/Pinto Midale High impact conventional play with S.E. SASK. unconventional completion technique MANITOBA Light oil (34-40 API) E G E G V I V IG G IIIGDJ AVD DJ V E A E V J G G G G IG G G GE A JG UVGVJ E CED E…
Turner Valley Rundle 40o API light oil, liquids-rich solution and non-associated natural gas with SOUTHERN U G G low historical oil decline rate of 4% R4 G M JV IG G R3 F U G G G R2W5M ALBERTA ME E M S J S EVD J UV G D F…
Pierson + North Dakota Spearfish S.E. SASK. MANITOBA General 1000 m depth R29 G GG R28 G R27 GU R26 G R25 R24 R23 R22W1M G EE E V G EJ JA E VS J E EE E E J VMV E J E VVV JJJ VVE J J EV E E V V A U 12 MMBbl DOIP…
Star Valley Bakken 28 27 G G26 25 30 G G 29 J 28 27 J 26 25 30 G V29 G I R6 R5 R4W2M EDG G S.E. SASK. GE E V G A G G G E EG D E G G E E V G G G E A EA V I G 23 MANITOBA V E D EG 21 22 23 24 19 20 21 22 24 19 20 ED E M…
Conventional Mississippian Plays Main producing and target zones include Souris Valley, Tilston, Alida, Frobisher and SOUTHEAST SASKATCHEWAN Midale Wells not fracd, payouts 12 MANITOBA months or less Average well cost 1.1 MM HEWARD…
Waterflood Benefits Add reserves cost-effectively Typically double primary recovery factor Finding & development costs low double digit Leverage existing lands and infrastructure Moderates declines Oil production plateaus and can…
Heward + Taylorton Waterflood Heward Heward Oil Production Pilot Waterflood Response Start of Injection Taylorton Taylorton Pilot Waterflood Oil Production Response Start of Injection 18
Frys + Pierson + Steelman Waterflood Frys Frys Oil Production Response Pilot Waterflood Start of Injection Pierson Steelman Proposed Pilot Proposed Pilot Waterflood Waterflood 19
Impact of Waterflood to Legacy Gross OOIP WF Reserves NPV10% BT Area (MMBbl) Net Sections (MMBbl) (MM) Bakken 377.3 80.5 30.0 954.7 Torquay 219.5 33.3 15.4 394.9 Spearfish 599.6 51.7 52.7 613.1 Midale 177.6 36.1 15.6 428.1 Total…
Capture of Large Light Oil Resource Gross Discovered Oil Originally In-Place (DOIIP) (MBbl) 1538.6 1659.8 1871.4 332.8 Conventional Total Resource Sproule CORA LEG CORA CORA=Contingent Oil Resource Assessment See notes,…
Significant Light Oil Resource Base Legacy Working Interest Volumes 300 250 200 MMBbl 150 100 50 0 High Estimate Best Estimate P+P Reserves Sproule Contingent Resource LEG Contingent Resource See notes,…
Potential Value Various Capital Timeframes 3 Year Contingent Capex 5 Year Contingent Capex 7 Year Contingent Capex 7000 34.97/share 6000 33.67/share 32.93/share Assumptions for all cases: 5000 NPV10% BT (M) Legacy internal…
Independent Reserve Engineers Contact Information Sproule Associates Limited 4400, 525 8th Avenue SW Bank Syndicate Eighth Avenue Place BMO Capital Markets Calgary, Alberta T2P 1G1 National Bank The Bank of Nova Scotia Tel:…
APPENDIX
Pierson + North Dakota Spearfish Forecast Type Curves IRR Sensitivity 140 160 Pierson North Dakota Pierson North Dakota 120 140 Production 120 100 Oil Rate (BOPD) Constrained 100 IRR (%) 80 80 60 60 40 40 20 20 0…
Taylorton/Pinto Bakken + Three Forks S.E. SASK. MANITOBA G G J D E G GJ E J I J J E IV I I R7 G R6E G IVE G G R5 G E M JR4W2M M J J S J V D I E G I VJ Multizone area for high netback, liquids 1 I G 6 V G II II G II I E M…
Frys/Antler Three Forks/Souris Valley S.E. SASK. U R31 G G E E E E E E E E E EJ E E D J JD EV E J E J R30 E V DR29W1M V EJ E E E AE J G JV36E C 31 J J 31 J J E E E E E E E JJ JJ Three Forks (Torquay) G 31 G EV EV 36 E 31…
Southern Alberta Bakken SOUTHERN F G I G K CK G GG R29 R25W4M L G S G GALBERTA FC Alberta Basin Bakken Play G G G G G I G G G J GKJ G G G C EF K GEG F K G EE G GF S E CJ G K FJ G G D JF F G GE G G GG G G G…
Maxhamish, BC Chinkeh F F F FF NORTHWEST FV U F TERRITORIES F F F U G F G F F UV FK C Chinkeh Formation light oil resource play A D C FC G UVU F B F F G A F F F Significant resource of 42o API light sweet oil, C F F…
Waterflood Assumptions Waterflood Implementation Costs Opex: 4000/W/M + 3.00/Bbl 6 Miles (10 km) of 4 Water Injection Lines (150/m) 1,500,000 1 Pump Skid at 1000m3/d (250,000/pump) 250,000 Oil Price: US95.00/Bbl WTI 24 Injector…
Economic Results Single Section Result Primary Waterflood Total Reserves (MBbl) 547.9 518.3 1066.2 Reserve Life (yrs) 17 50 50 Recovery Factor (%) 11.1 10.5 21.6 Capital (M) 17,100 900 18,000 NPV 10% BT (M) 15,426 14,341 29,767 Payout…
Contingent Oil Resource Assessment (CORA)* Company Working Interest Ultimate Recoverable Oil (2) Discovered Contingent Oil Resources (3) Portion of Discovered Lands Oil Initially Low Best High Low Best High Attributed in-Place…
Notes to Contingent Resource Assessment Notes: (1) The Spearfish formation is located within Legacy's properties at Pierson, Manitoba and Bottineau County North Dakota. The Bakken and Torquay formations are located within certain of…
Disclosure for Contingent Resource Assessment Definitions and Preparation The Discovered Oil Initially In-Place and Discovered Contingent Oil Resource assessments in the Sproule report were prepared in accordance with the definitions,…
Disclosure for Contingent Resource Assessment Definitions and Preparation - continued Preparation All estimates of Contingent Resources represent gross resources, meaning the company's working interest share in the Reserves or…