Exhibit 99.1

 

FAX (303) 623-4258

 

621 SEVENTEENTH STREET SUITE 1550 DENVER, COLORADO 80293 TELEPHONE 303) 623-9147

 

August 26, 2015

 

Samson Oil and Gas USA Inc.

1331 17^th Street, Suite 710

Denver, Colorado 80202

 

Gentlemen:

 

At your request, Ryder Scott Company, L.P. (Ryder Scott) has prepared an estimate of the proved reserves, future production, and income attributable to certain leasehold interests of Samson Oil and Gas USA Inc. (Samson) as of June 30, 2015. The subject properties are located in the states of Montana, New Mexico, North Dakota, Texas, and Wyoming. The reserves and income data were estimated based on the definitions and disclosure guidelines of the United States Securities and Exchange Commission (SEC) contained in Title 17, Code of Federal Regulations, Modernization of Oil and Gas Reporting, Final Rule released January 14, 2009 in the Federal Register (SEC regulations). Our third party study, completed on August 26, 2015 and presented herein, was prepared for public disclosure by Samson in filings made with the SEC in accordance with the disclosure requirements set forth in the SEC regulations. The properties evaluated by Ryder Scott represent 100 percent of the total net proved liquid hydrocarbon and gas reserves of Samson as of June 30, 2015.

 

The estimated reserves and future net income amounts presented in this report, as of June 30, 2015, are related to hydrocarbon prices. The hydrocarbon prices used in the preparation of this report are based on the average prices during the 12-month period prior to the “as of date” of this report, determined as the unweighted arithmetic averages of the prices in effect on the first-day-of-the-month for each month within such period, unless prices were defined by contractual arrangements, as required by the SEC regulations. Actual future prices may vary significantly from the prices required by SEC regulations; therefore, volumes of reserves actually recovered and the amounts of income actually received may differ significantly from the estimated quantities presented in this report. The results of this study are summarized below.

 

 

Samson Oil and Gas USA Inc. – SEC Parameters

August 26, 2015

Page 2

 

SEC PARAMETERS

Estimated Net Reserves and Income Data

Certain Leasehold Interests of

Samson Oil and Gas USA Inc.

As of June 30, 2015

 

		Proved
		Developed								Total
		Producing				Non-Producing				Proved
Net Remaining Reserves
Oil/Condensate – MBarrels			1,217				68				1,285
Plant Products – MBarrels			1				0				1
Gas – MMCF			1,117				66				1,183
Income Data ($M)
Future Gross Revenue		$	68,863			$	4,037			$	72,900
Deductions			21,334				1,107				22,441
Future Net Income (FNI)		$	47,529			$	2,930			$	50,459
Discounted FNI @ 10%		$	32,336			$	1,917			$	34,253

 

Liquid hydrocarbons are expressed in thousands of standard 42 gallon barrels (MBarrels). All gas volumes are reported on an “as sold basis” expressed in millions of cubic feet (MMCF) at the official temperature and pressure bases of the areas in which the gas reserves are located. In this report, the revenues, deductions, and income data are expressed as thousands of U.S. dollars ($M).

 

The estimates of the reserves, future production, and income attributable to properties in this report were prepared using the economic software package Aries^TM Petroleum Economics and Reserves Software, a copyrighted program of Halliburton. The program was used at the request of Samson. Ryder Scott has found this program to be generally acceptable, but notes that certain summaries and calculations may vary due to rounding and may not exactly match the sum of the properties being summarized. Furthermore, one line economic summaries may vary slightly from the more detailed cash flow projections of the same properties, also due to rounding. The rounding differences are not material.

 

The future gross revenue is after the deduction of production taxes. The deductions incorporate the normal direct costs of operating the wells, ad valorem taxes, and development costs. Certain water handling and disposal fees in North Dakota are included and presented in the cashflows as “Other” deductions. The future net income is before the deduction of state and federal income taxes and general administrative overhead, and has not been adjusted for outstanding loans that may exist nor does it include any adjustment for cash on hand or undistributed income. It should be noted that Samson receives additional third-party revenue not included in this report, which is attributable to the Grasser Saltwater Disposal facility located in Samson’s North Stockyard field. Liquid hydrocarbon reserves account for approximately 94 percent and gas reserves account for the remaining 6 percent of total future gross revenue from proved reserves.

 

The discounted future net income shown above was calculated using a discount rate of 10 percent per annum compounded monthly. Future net income was discounted at four other discount rates which were also compounded monthly. These results are shown in summary form as follows.

 

 

Samson Oil and Gas USA Inc. – SEC Parameters

August 26, 2015

Page 3

 

		Discounted Future Net Income ($M)
		As of June 30, 2015
Discount Rate		Total
Percent		Proved
5		$	40,418
12		$	32,401
15		$	30,067
18		$	28,141

 

The results shown above are presented for your information and should not be construed as our estimate of fair market value.

 

Reserves Included in This Report

 

The proved reserves included herein conform to the definition as set forth in the Securities and Exchange Commission’s Regulations Part 210.4-10(a). An abridged version of the SEC reserves definitions from 210.4-10(a) entitled “Petroleum Reserves Definitions” is included as an attachment to this report.

 

The various reserve status categories are defined under the attachment entitled “Petroleum Reserves Status Definitions and Guidelines” in this report. The proved developed non-producing reserves included herein consist of the behind pipe category.

 

No attempt was made to quantify or otherwise account for any accumulated gas production imbalances that may exist. The proved gas volumes presented herein do not include volumes of gas consumed in operations as reserves.

 

Reserves are “estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations.” All reserve estimates involve an assessment of the uncertainty relating the likelihood that the actual remaining quantities recovered will be greater or less than the estimated quantities determined as of the date the estimate is made. The uncertainty depends chiefly on the amount of reliable geologic and engineering data available at the time of the estimate and the interpretation of these data. The relative degree of uncertainty may be conveyed by placing reserves into one of two principal classifications, either proved or unproved. Unproved reserves are less certain to be recovered than proved reserves, and may be further sub-classified as probable and possible reserves to denote progressively increasing uncertainty in their recoverability. At Samson’s request, this report addresses only the proved reserves attributable to the properties evaluated herein.

 

Proved oil and gas reserves are “those quantities of oil and gas which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward.” The proved reserves included herein were estimated using deterministic methods. The SEC has defined reasonable certainty for proved reserves, when based on deterministic methods, as a “high degree of confidence that the quantities will be recovered.”

 

Proved reserve estimates will generally be revised only as additional geologic or engineering data become available or as economic conditions change. For proved reserves, the SEC states that “as changes due to increased availability of geoscience (geological, geophysical, and geochemical), engineering, and economic data are made to the estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.” Moreover, estimates of proved reserves may be revised as a result of future operations, effects of regulation by governmental agencies or geopolitical or economic risks. Therefore, the proved reserves included in this report are estimates only and should not be construed as being exact quantities, and if recovered, the revenues therefrom, and the actual costs related thereto, could be more or less than the estimated amounts.

 

 

Samson Oil and Gas USA Inc. – SEC Parameters

August 26, 2015

Page 4

 

Samson’s operations may be subject to various levels of governmental controls and regulations. These controls and regulations may include, but may not be limited to, matters relating to land tenure and leasing, the legal rights to produce hydrocarbons, production practices, environmental protection, marketing and pricing policies, royalties, various taxes and levies including income tax and are subject to change from time to time. Such changes in governmental regulations and policies may cause volumes of proved reserves actually recovered and amounts of proved income actually received to differ significantly from the estimated quantities.

 

The estimates of proved reserves presented herein were based upon a detailed study of the properties in which Samson owns an interest; however, we have not made any field examination of the properties. No consideration was given in this report to potential environmental liabilities that may exist nor were any costs included for potential liabilities to restore and clean up damages, if any, caused by past operating practices.

 

Estimates of Reserves

 

The estimation of reserves involves two distinct determinations. The first determination results in the estimation of the quantities of recoverable oil and gas and the second determination results in the estimation of the uncertainty associated with those estimated quantities in accordance with the definitions set forth by the Securities and Exchange Commission’s Regulations Part 210.4-10(a). The process of estimating the quantities of recoverable oil and gas reserves relies on the use of certain generally accepted analytical procedures. These analytical procedures fall into three broad categories or methods: (1) performance-based methods; (2) volumetric-based methods; and (3) analogy. These methods may be used singularly or in combination by the reserve evaluator in the process of estimating the quantities of reserves. Reserve evaluators must select the method or combination of methods which in their professional judgment is most appropriate given the nature and amount of reliable geoscience and engineering data available at the time of the estimate, the established or anticipated performance characteristics of the reservoir being evaluated, and the stage of development or producing maturity of the property.

 

In many cases, the analysis of the available geoscience and engineering data and the subsequent interpretation of this data may indicate a range of possible outcomes in an estimate, irrespective of the method selected by the evaluator. When a range in the quantity of reserves is identified, the evaluator must determine the uncertainty associated with the incremental quantities of the reserves. If the reserve quantities are estimated using the deterministic incremental approach, the uncertainty for each discrete incremental quantity of the reserves is addressed by the reserve category assigned by the evaluator. Therefore, it is the categorization of reserve quantities as proved, probable and/or possible that addresses the inherent uncertainty in the estimated quantities reported. For proved reserves, uncertainty is defined by the SEC as reasonable certainty wherein the “quantities actually recovered are much more likely than not to be achieved.” The SEC states that “probable reserves are those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.” The SEC states that “possible reserves are those additional reserves that are less certain to be recovered than probable reserves and the total quantities ultimately recovered from a project have a low probability of exceeding proved plus probable plus possible reserves.” All quantities of reserves within the same reserve category must meet the SEC definitions as noted above.

 

 

Samson Oil and Gas USA Inc. – SEC Parameters

August 26, 2015

Page 5

 

Estimates of reserves quantities and their associated reserve categories may be revised in the future as additional geoscience or engineering data become available. Furthermore, estimates of reserves quantities and their associated reserve categories may also be revised due to other factors such as changes in economic conditions, results of future operations, effects of regulation by governmental agencies or geopolitical or economic risks as previously noted herein.

 

The proved reserves for the properties included herein were estimated by performance methods or analogy. In general, the reserves attributable to producing wells and/or reservoirs were estimated by decline curve analysis, which utilized extrapolations of available historical production and pressure data ending between May and June 2015, depending on the availability of data for a given case and in those cases where such data were considered to be definitive. The data utilized in this analysis were furnished to Ryder Scott by Samson or obtained from public data sources and were considered sufficient for the purpose thereof. In some cases with limited performance history, forecasting of the remaining proved producing reserves was guided by utilizing certain decline parameters from analogous wells.

 

All of the proved developed non-producing reserves included herein were estimated by analogy based on data provided by Samson or which we have obtained from public data sources that were available through June 2015. The data utilized from the analog wells were considered sufficient for the purpose thereof.

 

To estimate economically recoverable proved oil and gas reserves and related future net cash flows, we consider many factors and assumptions including, but not limited to, the use of reservoir parameters derived from geological, geophysical and engineering data that cannot be measured directly, economic criteria based on current costs and SEC pricing requirements, and forecasts of future production rates. Under the SEC regulations 210.4-10(a)(22)(v) and (26), proved reserves must be anticipated to be economically producible from a given date forward based on existing economic conditions including the prices and costs at which economic producibility from a reservoir is to be determined. While it may reasonably be anticipated that the future prices received for the sale of production and the operating costs and other costs relating to such production may increase or decrease from those under existing economic conditions, such changes were, in accordance with rules adopted by the SEC, omitted from consideration in making this evaluation.

 

Samson has informed us that they have furnished us all of the material accounts, records, geological and engineering data, and reports and other data required for this investigation. In preparing our forecast of future proved and probable production and income, we have relied upon data furnished by Samson with respect to property interests owned, production and well tests from examined wells, normal direct costs of operating the wells or leases, other costs such as water handling and disposal fees, ad valorem and production taxes, development costs, development plans, product prices based on the SEC regulations, adjustments or differentials to product prices, base maps, and pressure measurements. Ryder Scott reviewed such factual data for its reasonableness; however, we have not conducted an independent verification of the data furnished by Samson. We consider the factual data used in this report appropriate and sufficient for the purpose of preparing the estimates of reserves and future net revenues herein.

 

 

Samson Oil and Gas USA Inc. – SEC Parameters

August 26, 2015

Page 6

 

In summary, we consider the assumptions, data, methods and analytical procedures used in this report appropriate for the purpose hereof, and we have used all such methods and procedures that we consider necessary and appropriate to prepare the estimates of reserves herein. The proved reserves included herein were determined in conformance with the United States Securities and Exchange Commission (SEC) Modernization of Oil and Gas Reporting; Final Rule, including all references to Regulation S-X and Regulation S-K, referred to herein collectively as the “SEC Regulations.” In our opinion, the proved reserves presented in this report comply with the definitions, guidelines and disclosure requirements as required by the SEC regulations.

 

Future Production Rates

 

For wells currently on production, our forecasts of future production rates are based on historical performance data. If no production decline trend has been established, future production rates and decline trends were based on analogous wells. If a decline trend has been established, this trend was used as the basis for estimating future production rates.

 

For those wells that are not currently producing, historical production rates or the initial performance of analogous wells were used to estimate the anticipated initial production rates. For reserves not yet on production, sales were estimated to commence at an anticipated date furnished by Samson. Wells that are not currently producing may start producing earlier or later than anticipated in our estimates due to unforeseen factors causing a change in the timing to initiate production. Such factors may include delays due to weather, the availability of rigs, and/or constraints set by regulatory bodies.

 

The future production rates from wells currently on production or wells that are not currently producing may be more or less than estimated because of changes including, but not limited to, reservoir performance, operating conditions related to surface facilities, compression and artificial lift, pipeline capacity and/or operating conditions, producing market demand and/or allowables or other constraints set by regulatory bodies.

 

Hydrocarbon Prices

 

The hydrocarbon prices used herein are based on SEC price parameters using the average prices during the 12-month period prior to the “as of date” of this report, determined as the unweighted arithmetic averages of the prices in effect on the first-day-of-the-month for each month within such period.

 

Samson furnished us with the above mentioned average prices in effect on June 30, 2015. These initial SEC hydrocarbon prices were determined using the 12-month average first-day-of-the-month benchmark prices appropriate to the geographic area where the hydrocarbons are sold. These benchmark prices are prior to the adjustments for differentials as described herein. The table below summarizes the “benchmark prices” and “price reference” used for the geographic area included in the report.

 

The product prices that were actually used to determine the future gross revenue for each property reflect adjustments to the benchmark prices for gravity, quality, local conditions, gathering and transportation fees and/or distance from market, referred to herein as “differentials.” The differentials used in the preparation of this report were furnished to us by Samson. The differentials furnished by Samson were reviewed by us for their reasonableness using information furnished by Samson for this purpose.

 

In addition, the table below summarizes the net volume weighted benchmark prices adjusted for differentials and referred to herein as the “average realized prices.” The average realized prices shown in the table below were determined from the total future gross revenue before production taxes and the total net reserves for the geographic area and presented in accordance with SEC disclosure requirements for each of the geographic areas included in the report.

 

 

Samson Oil and Gas USA Inc. – SEC Parameters

August 26, 2015

Page 7

 

Geographic Area		Product		Price Reference		Average Benchmark Prices		Average Realized Prices
North America		Oil/Condensate		WTI Cushing		$71.68/Bbl		$59.64/Bbl
United States		Plant Products		WTI Cushing		$71.68/Bbl		$25.09/Bbl
		Gas		Henry Hub		$3.39/MMBTU		$4.30/MCF

 

The effects of derivative instruments designated as price hedges of oil and gas quantities are not reflected in our individual property evaluations.

 

Costs

 

Operating costs for the leases and wells in this report were furnished by Samson based on their operating expense reports and include only those costs directly applicable to the leases or wells. The operating costs include a portion of general and administrative costs allocated directly to the leases and wells. Certain water handling and disposal fees in North Dakota are included as “Other” costs. The operating costs furnished by Samson were reviewed by us for their reasonableness using information furnished by Samson for this purpose. No deduction was made for loan repayments, interest expenses, or exploration and development prepayments that were not charged directly to the leases or wells.

 

Development costs were furnished to us by Samson and are based on authorizations for expenditure for the proposed work or actual costs for similar projects. The development costs furnished to us were accepted as factual data and reviewed by us for their reasonableness; however, we have not conducted an independent verification of these costs. Samson’s estimates of zero abandonment costs after salvage value for onshore properties were used in this report. Ryder Scott has not performed a detailed study of the abandonment costs or the salvage value and makes no warranty for Samson’s estimate.

 

The proved developed non-producing reserves in this report have been incorporated herein in accordance with Samson’s plans to develop these reserves as of June 30, 2015. The implementation of Samson’s development plans as presented to us and incorporated herein is subject to the approval process adopted by Samson’s management. As the result of our inquiries during the course of preparing this report, Samson has informed us that the development activities included herein have been subjected to and received the internal approvals required by Samson’s management at the appropriate local, regional and/or corporate level. In addition to the internal approvals as noted, certain development activities may still be subject to specific partner AFE processes, Joint Operating Agreement (JOA) requirements or other administrative approvals external to Samson. Additionally, Samson has informed us that they are not aware of any legal, regulatory, or political obstacles that would significantly alter their plans. While these plans could change from those under existing economic conditions as of June 30, 2015, such changes were, in accordance with rules adopted by the SEC, omitted from consideration in making this evaluation.

 

Current costs used by Samson were held constant throughout the life of the properties.

 

 

Samson Oil and Gas USA Inc. – SEC Parameters

August 26, 2015

Page 8

 

Standards of Independence and Professional Qualification

 

Ryder Scott is an independent petroleum engineering consulting firm that has been providing petroleum consulting services throughout the world since 1937. Ryder Scott is employee-owned and maintains offices in Houston, Texas; Denver, Colorado; and Calgary, Alberta, Canada. We have over eighty engineers and geoscientists on our permanent staff. By virtue of the size of our firm and the large number of clients for which we provide services, no single client or job represents a material portion of our annual revenue. We do not serve as officers or directors of any privately-owned or publicly-traded oil and gas company and are separate and independent from the operating and investment decision-making process of our clients. This allows us to bring the highest level of independence and objectivity to each engagement for our services.

 

Ryder Scott actively participates in industry-related professional societies and organizes an annual public forum focused on the subject of reserves evaluations and SEC regulations. Many of our staff have authored or co-authored technical papers on the subject of reserves related topics. We encourage our staff to maintain and enhance their professional skills by actively participating in ongoing continuing education.

 

Prior to becoming an officer of the Company, Ryder Scott requires that staff engineers and geoscientists have received professional accreditation in the form of a registered or certified professional engineer’s license or a registered or certified professional geoscientist’s license, or the equivalent thereof, from an appropriate governmental authority or a recognized self-regulating professional organization.

 

We are independent petroleum engineers with respect to Samson. Neither we nor any of our employees have any financial interest in the subject properties and neither the employment to do this work nor the compensation is contingent on our estimates of reserves for the properties which were reviewed.

 

The results of this study, presented herein, are based on technical analysis conducted by teams of geoscientists and engineers from Ryder Scott. The professional qualifications of the undersigned, the technical person primarily responsible for overseeing the evaluation of the reserves information discussed in this report, are included as an attachment to this letter.

 

Terms of Usage

 

The results of our third party study, presented in report form herein, were prepared in accordance with the disclosure requirements set forth in the SEC regulations and intended for public disclosure as an exhibit in filings made with the SEC by Samson.

 

Samson makes periodic filings on Form 10-K and Form 20-F with the SEC under the 1934 Exchange Act.  Furthermore, Samson has certain registration statements filed with the SEC under the 1933 Securities Act into which any subsequently filed Form 10-K and Form 20-F are incorporated by reference.  We have consented to the incorporation by reference in the registration statements on Form S-3, Form S-8 and Form F-3 of Samson of the references to our name as well as to the references to our third party report for Samson, which appears in the June 30, 2015 annual report on Form 10-K and Form 20-F of Samson.  Our written consents for such use are included as separate exhibits to the filings made with the SEC by Samson.

 

We have provided Samson with a digital version of the original signed copy of this report letter. In the event there are any differences between the digital version included in filings made by Samson and the original signed report letter, the original signed report letter shall control and supersede the digital version.

 

 

Samson Oil and Gas USA Inc. – SEC Parameters

August 26, 2015

Page 9

 

The data and work papers used in the preparation of this report are available for examination by authorized parties in our offices. Please contact us if we can be of further service.

 

	Very truly yours,
	RYDER SCOTT COMPANY, L.P.
	TBPE Firm Registration No. F-1580
	\s\ Stephen E. Gardner, P.E.
	Colorado License No. 44720
	Senior Vice President
	[Seal]

 

SEG (DCR)/pl

 

 

Professional Qualifications of Primary Technical Person

 

The conclusions presented in this report are the result of technical analysis conducted by teams of geoscientists and engineers from Ryder Scott Company, L.P. Mr. Stephen E. Gardner is the primary technical person responsible for the estimate of the reserves, future production and income.

 

Mr. Gardner, an employee of Ryder Scott Company, L.P. (Ryder Scott) since 2006, is a Senior Vice President responsible for ongoing reservoir evaluation studies worldwide. Before joining Ryder Scott, Mr. Gardner served in a number of engineering positions with Exxon Mobil Corporation. For more information regarding Mr. Gardner’s geographic and job specific experience, please refer to the Ryder Scott Company website at www.ryderscott.com/Experience/Employees.

 

Mr. Gardner earned a Bachelor of Science degree in Mechanical Engineering from Brigham Young University in 2001 (summa cum laude). He is a licensed Professional Engineer in the States of Colorado and Texas. Mr. Gardner is also a member of the Society of Petroleum Engineers and the Society of Petroleum Evaluation Engineers, currently serving in the latter organization’s Denver Chapter as Membership Chair.

 

In addition to gaining experience and competency through prior work experience, the Texas Board of Professional Engineers requires a minimum of 15 hours of continuing education annually, including at least one hour in the area of professional ethics, which Mr. Gardner fulfills. As part of his 2014 continuing education hours, Mr. Gardner attended the SPEE Annual Meeting held in Stowe, Vermont which included technical sessions on various reserves evaluation and reporting topics, unconventional resource evaluation, statistical methods, ethics, and more. Mr. Gardner also attended various local SPE and SPEE technical discussions and internal company training during 2014 covering topics including fracture stimulation in horizontal wells, SPEE Monograph 4, analysis of unconventional reservoirs, oil and gas market transactions, probabilistic methods, and ethics. In June 2014, Mr. presented a one-day training course on reserve definitions and report disclosure guidelines of both the SEC and the SPE-PRMS. In addition, Mr. Gardner presented in October 2014 a technical discussion on recent SEC comment letter trends.

 

Based on his educational background, professional training and more than nine years of practical experience in the estimation and evaluation of petroleum reserves, Mr. Gardner has attained the professional qualifications as a Reserves Estimator set forth in Article III of the “Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information” promulgated by the Society of Petroleum Engineers as of February 19, 2007.

 

RYDER SCOTT COMPANY   PETROLEUM CONSULTANTS