Item
8.01. Other Events
Foothills
Exploration, Inc. (“Foothills” or the “Company”) is hereby presenting information regarding its oil and
natural gas prospective resources issued by an independent third-party engineering firm on January 6, 2020, for the Company’s
interest in 16,387 acres located in the Wind River Basin, Wyoming, known as the Beaver Creek East Project, which indicates Prospective
Resources of approximately 21 million barrels of undiscovered oil, with a PV-10 value of $372 million (after risk).
Oil
and Natural Gas Resources Information
Foothills’
oil and gas prospective resources were independently prepared by Chapman Petroleum Engineering Ltd. out of Calgary Canada (“Chapman”).
Chapman’s analysis included a review of the available technical data including the geological and geophysical interpretation
presented by the Company, proposed contractual terms, information from relevant nearby wells or analogous reservoirs and the proposed
program for each prospect.
Chapman
reviewed this material with respect to the estimated resources and productivity that would be expected if a successful program,
the anticipated capital costs (including drilling, completion and equipment), the average operating costs in the area and expected
product prices. They also considered the availability of market access, and production and transportation infrastructure within
economic reach of the area.
The
economic analysis was performed for the Company’s interest position. Based on its analysis, after consideration of risk,
Chapman has concluded that the potential of these prospects is of sufficient merit to justify the work program being proposed
by the Company and furthermore, Chapman recommends and supports the Company’s participation.
The
purpose of the report was to independently determine the feasibility of the Company undertaking the development of the prospective
resources in the Beaver Creek East area, Wind River Basin, Wyoming, and determine the range of the magnitude of the prospective
resources and the economic value before and after the consideration of risk.
Due
to the risks involved in exploring for oil and gas reserves, Chapman’s assessment of the project cannot be considered a
guarantee that any wells drilled will be successful.
In
summary, Chapman’s analysis indicates that the Company’s Prospective Resources and economics (before income tax) as
of August 31, 2019, for its leasehold position located in the Beaver Creek East Area of Wyoming’s Wind River Basin are as
presented in Table 1 below.
Table
1
Summary
of Company Prospective Resources and Economics
Before
Income Tax
September
1, 2019
(as
of August 31, 2019)
Foothills
Exploration, LLC
Beaver
Creek East Area, Wind River Basin, Wyoming, USA
|
|
NET
TO APPRAISED INTEREST
|
|
|
|
Resources
|
|
|
Cumulative
Cash Flow (BIT) - M$
|
|
|
|
Oil
|
|
|
Conventional
Natural Gas
|
|
|
NGL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MSTB
|
|
|
MMcf
|
|
|
Mbbls
|
|
|
Discounted
at:
|
|
|
|
|
Gross
|
|
|
|
Net
|
|
|
|
Gross
|
|
|
|
Net
|
|
|
|
Gross
|
|
|
|
Net
|
|
|
|
Undisc.
|
|
|
|
5%/yr
|
|
|
|
10%/yr
|
|
|
|
15%/yr
|
|
|
|
20%/yr
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEFORE
RISK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Arithmetic
Average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development
Program (Madison)
|
|
|
24,179
|
|
|
|
21,157
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
1,149,612
|
|
|
|
662,831
|
|
|
|
412,305
|
|
|
|
271,002
|
|
|
|
185,721
|
|
Development
Program (Tensleep)
|
|
|
30,381
|
|
|
|
26,583
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
1,603,601
|
|
|
|
838,816
|
|
|
|
495,441
|
|
|
|
317,188
|
|
|
|
214,834
|
|
Development
Program (Frontier, Dakota, Muddy Zones)
|
|
|
0
|
|
|
|
0
|
|
|
|
78,375
|
|
|
|
68,578
|
|
|
|
413
|
|
|
|
248
|
|
|
|
192,198
|
|
|
|
124,271
|
|
|
|
83,073
|
|
|
|
57,056
|
|
|
|
40,049
|
|
Development
Program (Phosphoria Zone)
|
|
|
0
|
|
|
|
0
|
|
|
|
28,487
|
|
|
|
24,926
|
|
|
|
150
|
|
|
|
90
|
|
|
|
27,925
|
|
|
|
13,182
|
|
|
|
4,669
|
|
|
|
(291
|
)
|
|
|
(3,172
|
)
|
Total
Before Risk Arithmetic Average
|
|
|
54,560
|
|
|
|
47,740
|
|
|
|
106,862
|
|
|
|
93,504
|
|
|
|
562
|
|
|
|
357
|
|
|
|
2,973,337
|
|
|
|
1,639,100
|
|
|
|
995,487
|
|
|
|
644,954
|
|
|
|
437,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFTER
RISK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Arithmetic
Average After Risk
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development
Program (Madison)
|
|
|
8,221
|
|
|
|
7,193
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
387,172
|
|
|
|
221,667
|
|
|
|
136,488
|
|
|
|
88,445
|
|
|
|
59,449
|
|
Development
Program (Tensleep)
|
|
|
12,760
|
|
|
|
11,165
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
670,264
|
|
|
|
349,055
|
|
|
|
204,837
|
|
|
|
129,971
|
|
|
|
86,982
|
|
Development
Program (Frontier, Dakota, Muddy Zones)
|
|
|
0
|
|
|
|
0
|
|
|
|
27,431
|
|
|
|
24,002
|
|
|
|
144
|
|
|
|
87
|
|
|
|
67,269
|
|
|
|
43,495
|
|
|
|
29,075
|
|
|
|
19,970
|
|
|
|
14,017
|
|
Development
Program (Phosphoria Zone)
|
|
|
0
|
|
|
|
0
|
|
|
|
10,255
|
|
|
|
8,973
|
|
|
|
54
|
|
|
|
32
|
|
|
|
10,053
|
|
|
|
4,746
|
|
|
|
1,681
|
|
|
|
(105
|
)
|
|
|
(1,142
|
)
|
Total
After Risk Arithmetic Average
|
|
|
20,981
|
|
|
|
18,358
|
|
|
|
37,686
|
|
|
|
32,976
|
|
|
|
198
|
|
|
|
119
|
|
|
|
1,134,759
|
|
|
|
618,962
|
|
|
|
372,081
|
|
|
|
238,280
|
|
|
|
159,306
|
|
M$
means thousands of dollars
MSTB
means thousands of barrels
Mbbls
means thousands of barrels
NGL
means natural gas liquids
Gross
resources are the total of the Company's working interest share before deduction of royalties owned by others
Net
resources are the total of the Company's working and/or royalty interest share after deducting the amounts attributable to royalties
owned by others
Columns
may not add precisely due to accumulative rounding of values throughout the report
The
diagram below depicts the resource classification system used in Chapman’s report. The Company’s resources in the
Wind River Basin are classified as “Prospective Resources.” See blue shaded section of diagram below.
Prospective
Resources are those quantities of petroleum estimated, as of a given date, to be potentially recoverable from undiscovered accumulation
by application of future development projects. Prospective Resources have both an associated Chance of Discovery and a Chance
of Development.
Prospective
Resources are further subdivided in accordance with the level of certainty associated with recoverable estimates assuming their
discovery and development and may be sub-classified based on project maturity. There is no certainty that any portion of the resources
will be discovered. If discovered, there is no certainty that it will be commercially viable to produce any portion of the resources.
The
Company will need to initially raise $12 million to begin the work program described in the Chapman report.
Greater
Green River Basin – Point of Rocks Project
Production
is still currently shut-in on the asset. On September 17, 2019, the Company issued a current report on Form 8-K disclosing a PV-10
valuation of the proved oil and gas reserves on these properties at $1.98 million. The Company must now post all of the required
surety bonds in order to finalize the transfer of operations from the seller, which it anticipates doing before the end of February.
Foothills closed on the acquisition and paid for these properties in March 2019. The Seller has entered into formal proceedings
to have Foothills complete all the obligations for bonding in a timely manner. The parties entered into an agreement that provides
certain stipulations for the posting of the bonds and oversight of the wells during this time. The Company is also in discussions
to have the note, which is collateralized by these properties, refinanced and assigned. No assurances can be made that the Company
will be able to meet the lender’s payment obligations or regulatory bonding requirements. Failure to meet the obligations
of the secured lender could result in the sale or divestiture of this asset.
Debt
Management
Company
management has been in ongoing discussions regarding payment of its notes with all of its debtholders. Management is currently
working with the parties to either extend or repay the obligations to their satisfaction. Nevertheless, in the absence of an agreement
with these parties, management remains committed to considering all available pathways to refinance or repay the notes so it can
execute its business model.
Disclaimer:
Investors
are urged to consider closely the disclosures and risk factors in the Company’s Annual Report on Form 10-K, Quarterly Reports
on Form 10-Q and in the other reports and filings with the SEC, available from the Company’s offices or website. These forms
can also be obtained from the SEC via the internet at www.sec.gov.