Peyto Production Reaches 75,000 boe/d in 2013, Reserves Top 467 Million BOEs

Peyto Production Reaches 75,000 boe/d in 2013, Reserves Top 467 Million BOEs  CALGARY, ALBERTA -- (Marketwired) -- 02/12/14 -- Peyto Exploration & Development Corp. ("Peyto" or the "Company") (TSX:PEY) is pleased to present the results and analysis of the independent reserve report effective December 31, 2013. The evaluation encompassed 100% of Peyto's reserve assets and was conducted by InSite Petroleum Consultants ("InSite").   This year marks the company's 15th year of profitable reserves development and the largest organic capital program in Peyto's history. Reserves per share grew in all categories with total reserves now exceeding 2.8 Trillion Cubic Feet equivalent ("TCFe") or 467.8 Million Barrels of Oil equivalent ("MMBOE") at year end.   Historical      --  Over the past 15 years, Peyto has explored for and discovered 3.5 TCFe     of Alberta Deep Basin natural gas and associated liquids, over 55% of     which has now been developed. Each year the Company invests in the     discovery of new reserves and the efficient and profitable development     of existing reserves into high netback natural gas production.  --  In total, $3.45 billion has been invested in the acquisition and     development of the 2.0 TCFe of developed reserves at an average cost of     $1.76/MCFe, while a weighted average field netback(1) of $4.93/MCFe has     resulted in a cumulative recycle ratio(2) of 2.8 times.  --  Based on the December 31, 2013 evaluation, the debt adjusted, Net     Present Value of the company's remaining Proved plus Probable Additional     reserves ("P+P NPV" - debt adjusted, 5% discount) was $38/share,     comprised of $23/share of developed reserves and $15/share of     undeveloped reserves.     2013 Highlights      --  For the year ended December 31, 2013, Peyto invested $578 million of     capital to build a record 38,400 boe/d of new production(1) at a cost of     $15,100/boe/d. This is the fourth year in a row that Peyto has built new     production for less than $17,600/boe/d, inclusive of land, seismic,     facilities and all well costs.  --  Peyto developed over 246 BCFe (41 MMBOEs) of new Proved Producing ("PP")     reserves at a Finding, Development and Acquisition ("FD&A") cost of     $2.35/MCFe ($14.08/boe) while the average field netback(1) was     $3.65/MCFe ($21.89/boe), resulting in a 1.6 times recycle ratio(2).     Facility investments of $112 million in 2013 represented 19% of the     total capital expenditures, or double that of the previous 3 year     average, which contributed to the 6% year over year increase in PP FD&A.     Excluding the facility capital, the 2013 PP F&D was 3% lower than 2012.  --  Peyto replaced 230% of annual production with new Total Proved ("TP")     reserves at a FD&A cost of $2.23/MCFe ($13.39/boe) and 450% of annual     production with new Proved plus Probable Additional ("P+P") reserves at     a FD&A cost of $1.86/MCFe ($11.16/boe) (including increases in Future     Development Capital ("FDC") of $87.9 million and $508.7 million for the     respective categories). For comparative purposes, FD&A costs before     changes in FDC were $1.94/MCFe ($11.62/boe) and $0.99/MCFe ($5.93/boe),     respectively.  --  Company reserves increased by 12%, 10% and 19% to 1.1 TCFe, 1.8 TCFe and     2.8 TCFe for PP, TP and P+P, respectively. Per share reserves were up     the same for these respective categories.  --  The Reserve Life Index ("RLI") for the PP, TP and P+P reserves decreased     to 7, 12 and 19 years as production grew faster than reserves.  --  At year end, P+P reserves of 468 MMboes (inclusive of 628 future     locations) had been assigned to just 12% of Peyto's total Deep Basin     rights.     2014 Capital Budget      --  Peyto is ahead of its 2014 budgeted volumes with current production of     75,000 boe/d. In total, the company anticipates investing $575 to $625     million, drilling approximately 110-122 gross wells, and adding 32,000     boe/d to 36,000 boe/d of new production by the end of the year.     (1) Capital Expenditure, Field Netback (Revenue less Royalties, Operating costs and Transportation), and Production are estimated and remain unaudited at this time.  (2) Recycle Ratio is Field Netback divided by FD&A.  2013 RESERVES  The following table summarizes Peyto's reserves and the discounted Net Present Value of future cash flows, before income tax, using variable pricing, at December 31, 2013.                                   Before Tax Net Present Value ($thousands)                                                  Discounted at                                                           Gas   Oil & NGL        BCFe        MBOE Reserve Category                  (mmcf)      (mstb)       (6:1)       (6:1) ---------------------------------------------------------------------------- Proved Producing                 921,408      23,314   1,061,292     176,882 Proved Non-producing              26,944         668      30,954       5,159 Proved Undeveloped               615,222      19,916     734,718     122,453 ---------------------------------------------------------------------------- Total Proved                   1,563,574      43,898   1,826,964     304,494 Probable Additional              840,368      23,283     980,064     163,344 ---------------------------------------------------------------------------- Proved + Probable Additional   2,403,942      67,181   2,807,028     467,838 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------                               Before Tax Net Present Value ($thousands)                                                  Discounted at                      Reserve Category                      0%          5%          8%         10% ---------------------------------------------------------------------------- Proved Producing              $5,100,751  $3,156,464  $2,580,906  $2,309,672 Proved Non-producing            $132,173     $72,879     $55,929     $48,230 Proved Undeveloped            $2,640,312  $1,314,973    $903,803    $709,340 ---------------------------------------------------------------------------- Total Proved                  $7,873,236  $4,544,316  $3,540,638  $3,067,242 Probable Additional           $4,361,816  $2,042,451  $1,422,742  $1,146,143 ---------------------------------------------------------------------------- Proved + Probable Additional $12,235,052  $6,586,767  $4,963,380  $4,213,385 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------    Note: Based on the InSite report effective December 31, 2013. Tables may not add due to rounding.  ANALYSIS  Each year Peyto analyzes the reserve evaluation in order to answer three basic but fundamental questions for shareholders:      1.  Base Reserves - How did the "base reserves" that were on production at     the time of the last reserve report perform during the year, and how did     any change in commodity price forecast affect their value?  2.  Value Creation - How much value did the 2013 capital investments create,     both in current producing reserves and in undeveloped potential?  3.  Growth and Income - Are the projected cash flows capable of funding the     growing number of undeveloped opportunities and a sustainable dividend     stream to shareholders without sacrificing Peyto's financial     flexibility?     Base Reserves  Peyto's existing Proved Producing reserves at the start of 2013 (base reserves) were evaluated and adjusted for 2013 production as well as any technical revisions resulting from the additional twelve months of data. As part of InSite's independent engineering analysis, all 909 producing entities were evaluated. These producing wells and zones represent a total gross Estimated Ultimate Recoverable (EUR) volume of 1.8 TCF plus associated liquids. In aggregate, Peyto is pleased to report that its total base reserves continue to meet with expectation, which increases the confidence in the prediction of future recoveries.  For 2014, InSite is forecasting the total base production (all wells on production at Dec. 31, 2013) to decline to approximately 45,300 boe/d by December, 2014. This implies a base decline rate of 37% from December 2013. This forecast decline rate is higher than 2013 as Peyto added more production in late Q4 2013 than originally planned. The historical base decline rates and capital programs are shown in the following table:                                                                            ------                 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014F ---------------------------------------------------------------------------- Base Decline                                                                  (%/yr)          31%  27%  30%  29%  23%  26%  20%  22%  33%  35%  34%   37% Capital                                                                       Expenditure                                                                  ($MM)          $139 $231 $358 $312 $122 $139  $73 $261 $379 $618 $578  $625 ---------------------------------------------------------------------------- (i)The base decline represents the aggregate annual decline of all wells on  production at the end of the previous year.                                     The commodity price forecast used by the independent engineers in this year's evaluation was less than last year which had the effect of reducing the Net Present Value of all reserve categories. The debt adjusted NPV, discounted at 5%, of last year's Proved Producing reserves, decreased $145 million, or 7%, due to the change in commodity price forecasts and with Peyto's realized offset to posted prices. InSite's price forecast used in the variable dollar economics is available on their website at www.insitepc.com.  Value Creation/Reconciliation  During 2013, Peyto invested a total of $578 million to drill 99 gross (93.4 net) horizontal gas wells. In keeping with Peyto's strategy of maximizing shareholder returns, an evaluation of the economic results of this capital investment is necessary in order to determine, on a go-forward basis, the best use of shareholders' capital. Not only does this look back analysis give shareholders a report card on the capital that was invested, it also helps illustrate the potential returns that can be generated from similar future undeveloped opportunities.   Exploration and Development Activity  Of the total capital invested in exploration and development activities, 2% was spent on acquiring lands and seismic, 19% on facilities, and the remaining 79% was spent drilling, completing and connecting existing and new reserves. Of the 99 gross (93.4 net) wells drilled, 70% or 69 gross wells were previously identified as undeveloped reserves in last year's reserve report (48 Proved, 21 Probable Additional). The remaining 30 wells were not recognized in last year's report. As is the case in most years, a portion of the drilling program was drawn from the company's total internal drilling inventory which is larger and more comprehensive than that identified in the InSite report.  The undeveloped reserves booked to the 69 locations at year end 2012 totaled 206 BCFe (3.0 BCFe/well) of Proved Undeveloped plus Probable Additional reserves for a forecast capital investment of $332 million ($1.61/Mcfe). In actuality, $310 million of capital ($1.42/Mcfe) was spent on these 69 wells during 2013, yielding Proved Producing plus Probable Additional reserves of 218 BCFe (3.2 BCFe/well).   With less capital yielding even more reserves, the development of these 69 booked locations produced an even better result than was originally projected. This analysis helps to validate the accuracy of the reserve and capital assignments of past undeveloped locations and provides confidence in the quality of the estimates for future undeveloped locations.  Value Reconciliation  In order to measure the success of all of the capital invested in 2013, it is necessary to quantify the total amount of value added during the year and compare that to the total amount of capital invested. The independent engineers have run last year's reserve evaluation with this year's price forecast to remove the change in value attributable to both commodity prices and changing royalties. This approach isolates the value created by the Peyto team from the value created (or lost) by those changes outside of their control (ie. commodity prices). Since the capital investments in 2013 were funded from a combination of cash flow, debt and equity, it is necessary to know the change in debt and the change in shares outstanding to see if the change in value is truly accretive to shareholders.  At year end 2013, Peyto's estimated net debt had increased by $284.1 million to $946.5 million while the number of shares outstanding had increased by 0.276 million shares to 148.949 million shares. The change in debt includes all of the capital expenditures, as well as any acquisitions, and the total fixed and performance based compensation paid out for the year. Although these estimates are believed to be accurate, they remain unaudited at this time and are subject to change.   Based on this reconciliation of changes in BT NPV, the Peyto team was able to create $867 million of Proved Producing, $1.129 billion of Total Proven, and $2.307 billion of Proved plus Probable Additional undiscounted reserve value, with $578 million of capital investment. The ratio of capital expenditures to value creation is what Peyto refers to as the NPV recycle ratio, which is simply the undiscounted value addition, resulting from the capital program, divided by the capital investment. For 2013, the Proved Producing NPV recycle ratio is 1.5.  The historic NPV recycle ratios are presented in the following table.      ---------------------------------------------------------------------------- Value Creation                 31-Dec-06   31-Dec-07   31-Dec-08   31-Dec-09 ---------------------------------------------------------------------------- NPV0 Recycle Ratio                                                             Proved Producing                   2.9         4.7         2.1         5.4   Total Proved                       2.9         5.5         2.5        18.9   Proved + Probable                                                             Additional                        3.8         3.8         2.2        27.1 ----------------------------------------------------------------------------   ---------------------------------------------------------------------------- Value Creation                 31-Dec-10   31-Dec-11   31-Dec-12   31-Dec-13 ---------------------------------------------------------------------------- NPV0 Recycle Ratio                                                             Proved Producing                   3.5         2.4         1.6         1.5   Total Proved                       6.1         4.7         2.2         2.0   Proved + Probable                                                             Additional                       10.3         6.6         3.2         4.0 ----------------------------------------------------------------------------    (i)NPV0 (net present value) recycle ratio is calculated by dividing the undiscounted NPV of reserves added in the year by the total capital cost for the period (eg. Proved Producing ($867/$578) = 1.5).  Growth and Income  As a dividend paying growth corporation, Peyto's objective is to profitably grow the resources which generate sustainable income (dividends) for shareholders. In order for income to be more sustainable and grow, Peyto must profitably find and develop more reserves. Simply increasing production from the existing reserves will not make that income more sustainable. Reserve Life Index (RLI), or a reserve to production ratio, provides a measure of this long term sustainability.  During 2013, the Company was successful in replacing 190% of annual production with new Proved Producing reserves, which resulted in a 12% increase in total PP reserves. Fourth quarter production, however, increased 35%, from 49,754 boe/d to 67,296 boe/d, which had the effect of reducing the Proved Producing reserve life index 17% from 8.7 years to 7.2 years. This year over year reduction in reserve life was amplified by a facility outage that reduced Q4 2012 production, while Q4 2013 production was higher than originally planned due to the delayed timing of new well additions. Despite these fourth quarter production variances, reserve life index in all categories has declined since the adoption of horizontal multi-stage fracture well designs due to the large initial production rates combined with steep initial declines.  For comparative purposes, the Total Proved and P+P reserve life index was 12 and 19 years, respectively, similarly affected by the fourth quarter production variances described above. Management believes, however, that the most meaningful method to evaluate the current reserve life is by dividing the Proved Producing reserves by the actual fourth quarter annualized production. This way production is being compared to producing reserves as opposed to producing plus non-producing reserves.  The following table highlights the Company's historical Reserve Life Index.                            2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 ---------------------------------------------------------------------------- Proved Producing        10    9   11   12   13   14   14   11    9    9    7 Total Proved            13   12   14   14   16   17   21   17   16   15   12 Proved + Probable                                                             Additional             19   17   19   20   21   23   29   25   22   22   19 ----------------------------------------------------------------------------    Future Undeveloped Opportunities  With the continued expansion of Peyto's exploration and development activity to $625 million in 2014, the Company has been able to increase the pace that undeveloped opportunities are both recognized and developed. As a result, the number of future drilling locations in the reserve report has increased 24% to 628 gross (505 net) locations from 507 gross (401 net) locations last year. Of these future locations, 59% are categorized by the independent reserve evaluators as Proven Undeveloped with the remaining 41% as Probable Undeveloped. The net reserves associated with the undeveloped locations total 1.53 TCFe (255.4 mmboes) while the total capital required to develop them is estimated at $2.55 billion or $1.67/MCFe, This is forecast to create Net Present Value of $2.7 billion (5% discount rate, post capital recovery) or $17.81 per share. The development schedule for the undeveloped reserves is shown in the following table of forecasted capital.                                       Future Development Capital                                       Proved Reserves    Proved+ Probable Additional Reserves Year            Undisc., ($Millions)                    Undisc., ($Millions) ---------------------------------------------------------------------------- 2014                          $314.3                                  $599.2 2015                          $407.1                                  $602.1 2016                          $306.0                                  $497.6 2017                          $209.1                                  $487.4 2018                          $166.4                                  $336.7 ---------------------------------------------------------------------------- Thereafter                      $3.4                                   $26.7 ---------------------------------------------------------------------------- Total                       $1,406.3                                $2,549.7 ----------------------------------------------------------------------------    The forecast for Net Operating Income for the Total Proved and P+P reserves over the first 5 years totals $3.0 billion and $4.3 billion, respectively, more than sufficient to fund the future development capital shown above, ensuring those reserve additions are accretive to shareholders.   PERFORMANCE RATIOS  The following table highlights annual performance ratios both before and after the implementation of horizontal wells in late 2009. These can be used for comparative purposes, but it is cautioned that on their own they do not measure investment success.      ----------------------------------------------------------------------------                        2013    2012    2011    2010    2009    2008    2007  ---------------------------------------------------------------------------- Proved Producing                                                               FD&A ($/mcfe)       $2.35   $2.22   $2.12   $2.10   $2.26   $2.88   $2.11    RLI (yrs)               7       9       9      11      14      14      13    Recycle Ratio         1.6     1.6     1.9     2.0     1.8     2.3     2.8    Reserve               190%    284%    230%    239%     79%    110%    127%    Replacement                                                               ---------------------------------------------------------------------------- Total Proved                                                                   FD&A ($/mcfe)       $2.23   $2.04   $2.13   $2.35   $1.73   $3.17   $1.57    RLI (yrs)              12      15      16      17      21      17      16    Recycle Ratio         1.6     1.7     1.9     1.8     2.3     2.1     3.7    Reserve               230%    414%    452%    456%    422%    139%    175%    Replacement                                                                 Future Development $1,406  $1,318  $1,111    $741    $446    $222    $169     Capital ($                                                                   millions)                                                                 ---------------------------------------------------------------------------- Proved plus Probable                                                          Additional                                                                    FD&A ($/mcfe)       $1.86   $1.68   $1.90   $2.19   $1.47   $3.88   $1.56    RLI (yrs)              19      22      22      25      29      23      21    Recycle Ratio         2.0     2.1     2.1     1.9     2.8     1.7     3.7    Reserve               450%    527%    585%    790%    597%    122%    117%    Replacement                                                                 Future Development $2,550  $2,041  $1,794  $1,310    $672    $390    $321     Capital                                                                      ($millions)                                                               ----------------------------------------------------------------------------                                                                                --  FD&A (finding, development and acquisition) costs are used as a measure     of capital efficiency and are calculated by dividing the capital costs     for the period, including the change in undiscounted future development     capital ("FDC"), by the change in the reserves, incorporating revisions     and production, for the same period (eg. Total Proved     ($578.0+$87.9)/(304.494-276.419+21.649) = $2.23/mcfe or $13.39/boe).       --  The reserve life index (RLI) is calculated by dividing the reserves (in     boes) in each category by the annualized average production rate in     boe/year (eg. Proved Producing 176,882/(67.296x365) = 7.2). Peyto     believes that the most accurate way to evaluate the current reserve life     is by dividing the proved developed producing reserves by the actual     fourth quarter average production. In Peyto's opinion, for comparative     purposes, the proved developed producing reserve life provides the best     measure of sustainability.       --  The Recycle Ratio is calculated by dividing the field netback per MCFe,     before hedging, by the FD&A costs for the period (eg. Proved Producing     (($21.89)/$14.08=1.6). The recycle ratio is comparing the netback from     existing reserves to the cost of finding new reserves and may not     accurately indicate investment success unless the replacement reserves     are of equivalent quality as the produced reserves.       --  The reserve replacement ratio is determined by dividing the yearly     change in reserves before production by the actual annual production for     the year (eg. Total Proved ((176.882-157.491+21.649)/21.649) = 190%).     RESERVES COMMITTEE  Peyto has a reserves committee, comprised of independent board members, that reviews the qualifications and appointment of the independent reserve evaluators. The committee also reviews the procedures for providing information to the evaluators. All booked reserves are based upon annual evaluations by the independent qualified reserve evaluators conducted in accordance with the COGE (Canadian Oil and Gas Evaluation) Handbook and National Instrument 51-101. The evaluations are conducted using all available geological and engineering data. The reserves committee has reviewed the reserves information and approved the reserve report.   2014 UPDATE   The winter weather of 2013/2014 has surprised forecasters and resulted in record consumption of natural gas. This in turn has depleted storage reservoirs faster than predicted and caused short term natural gas prices to become extremely volatile. Futures prices for natural gas beyond next year remain at significantly lower levels than current day prices due to the belief that low costs supplies are still available in the many North American shale gas plays. While this short term price volatility is unpredictable, Peyto remains a long term price taker with its industry leading low cost structure and a proven track record of profitable development of production and reserves.   The capital program for 2014 remains on track with 9 drilling rigs actively developing reserves and production in Peyto's many core areas in the Alberta Deep Basin. Four facility expansion projects, totaling 105 mmcf/d of new processing capacity, are planned for 2014 in order to accommodate the anticipated production growth.   In the Wildhay area, a 27 km, 8" gathering line was installed in January 2014 that connected two new wells and 19.5 sections of land to Peyto's gas plant. Success in this new expansion area will be followed up with more drilling, a sales line loop and a plant expansion in the fall of 2014 which will increase the Wildhay plant capacity from 70 mmcf/d to 90 mmcf/d.   At Oldman North, ongoing development of the Upper and Middle Falher is expected to drive production growth that will require the recently commissioned Oldman North Plant to be expanded from 30 mmcf/d to 80 mmcf/d. This is also expected to happen in the fall of 2014.    Successful Wilrich development in the Ansell area is requiring additional processing capacity at Peyto's Swanson gas plant. An additional compressor, to be installed before breakup, will increase processing capacity from 50 mmcf/d to 65 mmcf/d at this facility which should be further supported by recent Bluesky drilling.   Finally, continued exploration and development in Peyto's Brazeau River area is yielding encouraging results. A planned plant expansion from 20 mmcf/d to 40 mmcf/d before spring breakup is expected to accommodate ongoing drilling results.  By the end of 2014, Peyto expects to be operating over 630 mmcf/d of total processing capacity in the Alberta Deep Basin capable of handling up to 115,000 boe/d of total NGL and natural gas production.  Peyto continues to believe in the future of natural gas as the most abundant, affordable, and cleanest burning energy source available. Peyto also believes that financial success for both the company and its shareholders will continue to come from being the lowest cost, most efficient and most profitable Explorer and Producer in the industry.  GENERAL   For more in depth discussion of the 2013 reserve report, an interview with the management will be available on Peyto's website by the end of February 2014. A complete filing of the Statement of Reserves (form 51-101F1), Report on Reserves (form 51-101F2), and Report of Management and Directors on Oil and Gas Disclosure (form 51-101F3) will be available in the Annual Information Form to be filed by the end of March 2014. Shareholders are encouraged to actively visit Peyto's website located at www.peyto.com.  This news release contains certain forward-looking information and statements within the meaning of applicable securities laws. The use of any of the words "expect", "anticipate", "continue", "estimate", "may", "will", "project", "should", "believe", "plans", "intends" and similar expressions are intended to identify forward-looking information or statements. In particular, but without limiting the foregoing, this news release contains forward-looking information and statements pertaining to the following: management's assessment of Peyto's future plans and operations, capital expenditures, the volumes and estimated value of Peyto's reserves, the life of Peyto's reserves, production estimates, the ability to enhance value of reserves for shareholders and ensure the reserves generate the maximum possible return. Forward-looking statements or information are based on a number of material factors, expectations or assumptions of Peyto which have been used to develop such statements and information but which may prove to be incorrect.  Although Peyto believes that the expectations reflected in such forward-looking statements or information are reasonable, undue reliance should not be placed on forward-looking statements because Peyto can give no assurance that such expectations will prove to be correct. In addition to other factors and assumptions which may be identified herein, assumptions have been made regarding, the impact of increasing competition, the timely receipt of any required regulatory approvals, the ability of Peyto to obtain qualified staff, equipment and services in a timely and cost efficient manner, drilling results, field production rates and decline rates, the ability to replace and expand reserves through development and exploration, future commodity prices, currency, exchange and interest rates, regulatory framework regarding royalties, taxes and environmental matters and the ability of Peyto to successfully market its oil and natural gas products. By their nature, forward-looking statements are subject to numerous risks and uncertainties, some of which are beyond these parties' control, including the impact of general economic conditions, industry conditions, volatility of commodity prices, currency fluctuations, imprecision of reserve estimates, environmental risks, competition from other industry participants, the lack of availability of qualified personnel or management, stock market volatility and ability to access sufficient capital from internal and external sources. Peyto's actual results, performance or achievement could differ materially from those expressed in, or implied by, these forward-looking statements and, accordingly, no assurance can be given that any of the events anticipated by the forward-looking statements will transpire or occur, or if any of them do so, what benefits that Peyto will derive therefrom. The forward-looking information and statements contained in this news release speak only as of the date of this news release, and Peyto does not assume any obligation to publicly update or revise any of the included forward-looking statements or information, whether as a result of new information, future events or otherwise, except as may be required by applicable securities laws.   This news release contains information, including in respect of Peyto's 2014 capital program, which may constitute future oriented financial information or a financial outlook. Such information was approved by management of Peyto on November 12, 2013, and such information is included herein to provide readers with an understanding of the Company's anticipated capital expenditures for 2014. Readers are cautioned that the information may not be appropriate for other purposes.  BOEs may be misleading, particularly if used in isolation. A BOE conversion ratio of 6 Mcf:1 bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.   Some values set forth in the tables above may not add due to rounding. It should not be assumed that the estimates of future net revenues presented in the tables above represent the fair market value of the reserves. There is no assurance that the forecast prices and costs assumptions will be attained and variances could be material. The aggregate of the exploration and development costs incurred in the most recent financial year and the change during that year in estimated future development costs generally will not reflect total finding and development costs related to reserves additions for that year.  The Toronto Stock Exchange has neither approved nor disapproved the information contained herein. Contacts: Peyto Exploration & Development Corp. Darren Gee President and Chief Executive Officer (403) 237-8911  Peyto Exploration & Development Corp. Jim Grant Investor Awareness (403) 451-4102 www.peyto.com