Exhibit 99.2
 FieldPoint Petroleum Corporation




---



##### 



Table of Contents
 DiscussionReserve DefinitionsSummaries by Reserve ClassificationTotal ProvedProved ProducingProved Behind PipeProved Shut-inProved UndevelopedOne-Line SummariesSort by Reserve CategorySort by FieldValue Sort  by PW10%Proved Developed ProducingProved Behind PipeProved Shut-InProved Undeveloped




---



##### 



Ref:
    
    FieldPoint Petroleum CorporationEstimates of Proved Reserves and RevenuesAs of January 1, 2010SEC Guideline Case
    
 Proved DevelopedNon-
    
    
    ProvedSEC Guideline Case
    
    Producing
    
    
    Producing
    
    
    Undeveloped
    
    
    Total ProvedEstimated Future Net Liquids, MBbl
    
    
    687.60
    
    
    
    26.16
    
    
    
    220.07
    
    
    
    933.83Estimated Future Net Gas, MMcf
    
    
    1,927.78
    
    
    
    223.54
    
    
    
    695.41
    
    
    
    2,846.73Total Future Gross Revenue, M$
    
    
    45,131.68
    
    
    
    2,279.33
    
    
    
    16,316.01
    
    
    
    63,727.02Direct Operating Costs, Transportation, and Taxes, M$
    
    
    18,977.12
    
    
    
    568.95
    
    
    
    2,098.49
    
    
    
    21,644.57Capital Expenditures, M$
    
    
    0
    
    
    
    129.17
    
    
    
    2,945.51
    
    
    
    3,074.67Estimated Future Net Revenue (FNR), M$
    
    
    22,136.86
    
    
    
    1,338.22
    
    
    
    9,837.53
    
    
    
    33,312.62Discounted FNR at 10%, M$
    
    
    11,602.90
    
    
    
    895.46
    
    
    
    5,331.78
    
    
    
    17,830.14Discounted FNR at 15%, M$
    
    
    9,437.21
    
    
    
    753.27
    
    
    
    4,139.51
    
    
    
    14,329.98
  Petroleum, Environmental & Regulatory




---



##### 



FieldPoint Petroleum Corporation
    
    March 8, 2010




---



##### 



FieldPoint Petroleum Corporation
    
    March 8, 2010
      -s- Wayman T. Gore
Wayman T. Gore, Jr., P.E.
President
PGH Petroleum & Environmental Engineers, L.L.C.
    
    (SEAL)




---



##### 



2190 Federal Register
 Text of Amendments
 List of Subjects
 17 CFR Part 210
  17 CFR Parts 211, 229 and 249
  
 PART 210FORM AND CONTENT OF AND REQUIREMENTS FOR FINANCIAL STATEMENTS, SECURITIES ACT OF 1933,
SECURITIES EXCHANGE ACT OF 1934, PUBLIC UTILITY HOLDING COMPANY ACT OF 1935, INVESTMENT COMPANY ACT
OF 1940, INVESTMENT ADVISERS ACT OF 1940, AND ENERGY POLICY AND CONSERVATION ACT OF 1975
 
 Authority:
 
 
 Old paragraph number
    
    New paragraph number(a)(1)
    
    (a)(16)(a)(2)
    
    (a)(22)(a)(5)
    
    (a)(23)(a)(6)
    
    (a)(32)(a)(7)
    
    (a)(21)(a)(8)
    
    (a)(15)(a)(9)
    
    (a)(27)(a)(10)
    
    (a)(13)(a)(11)
    
    (a)(9)(a)(12)
    
    (a)(29)(a)(13)
    
    (a)(30)(a)(14)
    
    (a)(1)(a)(15)
    
    (a)(12)(a)(16)
    
    (a)(7)(a)(17)
    
    (a)(20)
 
 
 
 
  §210.410 Financial accounting and reporting for oil and gas producing activities pursuant to
the Federal securities laws and the Energy Policy and Conservation Act of 1975.
    Analogous reservoir.
     Instruction to paragraph (a)(2):
 Bitumen.
 Condensate.
 Deterministic estimate.
 Developed oil and gas reserves.
    Development project.
  Economically producible.
 Estimated ultimate recovery (EUR).
  Exploratory well.
 Extension well.
  Oil and gas producing activities.
    (1)
 (2)




---



##### 



Federal Register 2191
  Instruction 1 to paragraph (a)(16)(i):
   Instruction 2 to paragraph (a)(16)(i): saleable hydrocarbons
      Possible reserves.
       Probable reserves.
     Probabilistic estimate.
  Proved oil and gas reserves.




---



##### 



2192 Federal Register
        Reasonable certainty.
 Reliable technology.
 Reserves.
 to paragraph (a)(26):
 Resources.
  Stratigraphic test well.
 Undeveloped oil and gas reserves.
        PART 211INTERPRETATIONS RELATING TO FINANCIAL REPORTING MATTERS
 




---



##### 



Summaries by Reserve Classifications




---



##### 



ECONOMIC SUMMARY PROJECTION
 Date: 3/9/2010
    
    9:03:53 AMProject Name:
    
    FieldPoint Petroleum Corporation
    
    As Of Date:  1/1/2010
    
    
    
    Grand TotalPartner:
    
    All Cases
    
    Discount Rate (%):
 10.00Case Type:
    
    GRAND TOTAL CASE
    
    Custom Selection
 Cum Oil (Mbbl):
    
    
    35,358.02Cum Gas (MMcf):
    
    
    21,661.73Cum NGL (Mgal):
    
    
    0.03
 Gross
    
    
    Gross
    
    
    Gross
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    TotalOil
    
    
    Gas
    
    
    NGL
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    Price
    
    
    Price
    
    
    Price
    
    
    RevenueYear
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    ($/bbl)
    
    
    ($/Mcf)
    
    
    ($/gal)
    
    
    (M$)2010
    
    
    251.55
    
    
    
    821.76
    
    
    
    0.20
    
    
    
    70.10
    
    
    
    197.77
    
    
    
    0.09
    
    
    
    57.38
    
    
    
    3.45
    
    
    
    0.55
    
    
    
    4,705.422011
    
    
    381.20
    
    
    
    1,203.68
    
    
    
    0.19
    
    
    
    109.54
    
    
    
    373.82
    
    
    
    0.08
    
    
    
    57.03
    
    
    
    4.63
    
    
    
    0.55
    
    
    
    7,979.002012
    
    
    300.69
    
    
    
    914.40
    
    
    
    0.18
    
    
    
    84.10
    
    
    
    256.92
    
    
    
    0.08
    
    
    
    57.22
    
    
    
    4.25
    
    
    
    0.55
    
    
    
    5,904.382013
    
    
    249.98
    
    
    
    737.85
    
    
    
    0.17
    
    
    
    70.73
    
    
    
    198.88
    
    
    
    0.07
    
    
    
    57.23
    
    
    
    4.08
    
    
    
    0.55
    
    
    
    4,860.372014
    
    
    216.91
    
    
    
    629.39
    
    
    
    0.16
    
    
    
    62.10
    
    
    
    168.24
    
    
    
    0.07
    
    
    
    57.20
    
    
    
    3.95
    
    
    
    0.55
    
    
    
    4,217.102015
    
    
    192.80
    
    
    
    552.74
    
    
    
    0.16
    
    
    
    55.66
    
    
    
    147.46
    
    
    
    0.07
    
    
    
    57.17
    
    
    
    3.86
    
    
    
    0.55
    
    
    
    3,750.802016
    
    
    160.48
    
    
    
    782.25
    
    
    
    0.15
    
    
    
    48.51
    
    
    
    153.35
    
    
    
    0.06
    
    
    
    57.05
    
    
    
    3.67
    
    
    
    0.55
    
    
    
    3,330.272017
    
    
    128.32
    
    
    
    638.73
    
    
    
    0.14
    
    
    
    41.42
    
    
    
    132.28
    
    
    
    0.06
    
    
    
    56.90
    
    
    
    3.63
    
    
    
    0.55
    
    
    
    2,837.122018
    
    
    114.99
    
    
    
    502.36
    
    
    
    0.13
    
    
    
    35.53
    
    
    
    110.36
    
    
    
    0.06
    
    
    
    56.87
    
    
    
    3.51
    
    
    
    0.55
    
    
    
    2,407.742019
    
    
    106.33
    
    
    
    431.11
    
    
    
    0.13
    
    
    
    32.89
    
    
    
    99.16
    
    
    
    0.06
    
    
    
    56.82
    
    
    
    3.49
    
    
    
    0.55
    
    
    
    2,214.712020
    
    
    98.08
    
    
    
    378.64
    
    
    
    0.12
    
    
    
    30.63
    
    
    
    90.07
    
    
    
    0.05
    
    
    
    56.78
    
    
    
    3.47
    
    
    
    0.55
    
    
    
    2,051.992021
    
    
    91.02
    
    
    
    341.12
    
    
    
    0.12
    
    
    
    28.60
    
    
    
    82.68
    
    
    
    0.05
    
    
    
    56.75
    
    
    
    3.45
    
    
    
    0.55
    
    
    
    1,908.592022
    
    
    84.92
    
    
    
    311.00
    
    
    
    0.11
    
    
    
    26.77
    
    
    
    76.38
    
    
    
    0.05
    
    
    
    56.72
    
    
    
    3.43
    
    
    
    0.55
    
    
    
    1,780.642023
    
    
    72.05
    
    
    
    274.87
    
    
    
    0.10
    
    
    
    23.67
    
    
    
    68.25
    
    
    
    0.05
    
    
    
    56.61
    
    
    
    3.42
    
    
    
    0.55
    
    
    
    1,573.702024
    
    
    47.86
    
    
    
    253.00
    
    
    
    0.10
    
    
    
    18.26
    
    
    
    63.27
    
    
    
    0.04
    
    
    
    56.34
    
    
    
    3.41
    
    
    
    0.55
    
    
    
    1,244.70Rem
    
    
    417.36
    
    
    
    2,078.95
    
    
    
    1.26
    
    
    
    195.29
    
    
    
    627.85
    
    
    
    0.54
    
    
    
    55.88
    
    
    
    3.26
    
    
    
    0.55
    
    
    
    12,960.50Total
    
    
    2,914.53
    
    
    
    10,851.86
    
    
    
    3.44
    
    
    
    933.79
    
    
    
    2,846.73
    
    
    
    1.49
    
    
    
    56.80
    
    
    
    3.75
    
    
    
    0.55
    
    
    
    63,727.02Ult
    
    
    38,272.55
    
    
    
    32,513.60
    
    
    
    3.47
 Net Tax
    
    
    Net Tax
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Other
    
    
    Net
    
    
    Annual
    
    
    Cum Disc.Well
    
    
    Production
    
    
    AdValorem
    
    
    Investment
    
    
    Lease Costs
    
    
    Well Costs
    
    
    Costs
    
    
    Profits
    
    
    Cash Flow
    
    
    Cash FlowYear
    
    Count
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)2010
    
    
    64.00
    
    
    
    300.32
    
    
    
    125.40
    
    
    
    2,734.55
    
    
    
    0.00
    
    
    
    1,359.47
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    185.69
    
    
    
    186.912011
    
    
    68.00
    
    
    
    502.08
    
    
    
    209.17
    
    
    
    295.13
    
    
    
    0.00
    
    
    
    1,406.96
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    5,565.67
    
    
    
    4,999.582012
    
    
    63.00
    
    
    
    372.98
    
    
    
    155.64
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,376.93
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    3,998.84
    
    
    
    8,125.852013
    
    
    61.00
    
    
    
    306.97
    
    
    
    127.88
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,348.88
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    3,076.63
    
    
    
    10,301.472014
    
    
    59.00
    
    
    
    266.04
    
    
    
    111.06
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,331.34
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    2,508.67
    
    
    
    11,906.942015
    
    
    56.00
    
    
    
    236.50
    
    
    
    98.83
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,317.21
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    2,098.26
    
    
    
    13,122.352016
    
    
    56.00
    
    
    
    210.07
    
    
    
    87.86
    
    
    
    45.00
    
    
    
    0.00
    
    
    
    1,187.59
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,799.74
    
    
    
    14,065.252017
    
    
    50.00
    
    
    
    177.50
    
    
    
    75.13
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,004.23
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,580.25
    
    
    
    14,815.092018
    
    
    45.00
    
    
    
    152.50
    
    
    
    64.07
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    815.89
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,375.28
    
    
    
    15,405.752019
    
    
    45.00
    
    
    
    140.26
    
    
    
    58.95
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    802.85
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,212.64
    
    
    
    15,877.192020
    
    
    42.00
    
    
    
    129.97
    
    
    
    54.64
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    789.56
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,077.82
    
    
    
    16,256.492021
    
    
    41.00
    
    
    
    120.82
    
    
    
    50.82
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    787.41
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    949.53
    
    
    
    16,558.922022
    
    
    41.00
    
    
    
    112.67
    
    
    
    47.42
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    780.99
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    839.56
    
    
    
    16,800.992023
    
    
    39.00
    
    
    
    98.92
    
    
    
    41.75
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    688.53
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    744.50
    
    
    
    16,995.332024
    
    
    34.00
    
    
    
    76.89
    
    
    
    33.39
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    467.17
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    667.26
    
    
    
    17,152.98Rem.
    
    
    
    
    
    
    799.72
    
    
    
    348.94
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    6,179.55
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    5,632.29
    
    
    
    677.16Total
    
    
    
    
    
    
    4,004.20
    
    
    
    1,690.97
    
    
    
    3,074.67
    
    
    
    0.00
    
    
    
    21,644.57
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    33,312.62
    
    
    
    17,830.14
 Present Worth Profile (M$)PW
    5.00
    % :
    23,316.20PW
    8.00
    % :
    19,702.25Disc. Initial Invest. (M$):
    
    75.874
    
    PW
    9.00
    % :
    18,722.81ROInvestment (disc/undisc):
    
    236.00 / 396.80
    
    PW
    12.00
    % :
    16,261.49Years to Payout:
    
    0.03
    
    PW
    15.00
    % :
    14,329.98Internal ROR (%):
    
    >1000
    
    PW
    20.00
    % :
    11,886.26
 TRC Eco Detailed NGL.rpt
    
    1




---



##### 



ECONOMIC SUMMARY PROJECTION
 Date: 3/9/2010
    
    9:03:53 AMProject Name:
    
    FieldPoint Petroleum Corporation
    
    As Of Date:
 1/1/2010
    
    
    
    Producing Rsv CategoryPartner:
    
    All Cases
    
    Discount Rate (%):
 10.00Case Type:
    
    REPORT BREAK TOTAL CASE
    
    Custom Selection
 Cum Oil (Mbbl):
    
    
    34,377.38Cum Gas (MMcf):
    
    
    20,591.62Cum NGL (Mgal):
    
    
    0.03
 Gross
    
    
    Gross
    
    
    Gross
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    TotalOil
    
    
    Gas
    
    
    NGL
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    Price
    
    
    Price
    
    
    Price
    
    
    RevenueYear
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    ($/bbl)
    
    
    ($/Mcf)
    
    
    ($/gal)
    
    
    (M$)2010
    
    
    218.21
    
    
    
    753.31
    
    
    
    0.20
    
    
    
    62.57
    
    
    
    185.13
    
    
    
    0.09
    
    
    
    57.14
    
    
    
    3.43
    
    
    
    0.55
    
    
    
    4,210.072011
    
    
    187.30
    
    
    
    605.22
    
    
    
    0.19
    
    
    
    56.52
    
    
    
    152.76
    
    
    
    0.08
    
    
    
    57.07
    
    
    
    3.44
    
    
    
    0.55
    
    
    
    3,751.222012
    
    
    168.08
    
    
    
    518.79
    
    
    
    0.18
    
    
    
    52.07
    
    
    
    132.49
    
    
    
    0.08
    
    
    
    57.03
    
    
    
    3.44
    
    
    
    0.55
    
    
    
    3,425.292013
    
    
    152.33
    
    
    
    453.08
    
    
    
    0.17
    
    
    
    48.12
    
    
    
    115.52
    
    
    
    0.07
    
    
    
    57.00
    
    
    
    3.45
    
    
    
    0.55
    
    
    
    3,141.242014
    
    
    139.15
    
    
    
    406.89
    
    
    
    0.16
    
    
    
    44.70
    
    
    
    106.64
    
    
    
    0.07
    
    
    
    56.96
    
    
    
    3.42
    
    
    
    0.55
    
    
    
    2,910.852015
    
    
    128.16
    
    
    
    370.69
    
    
    
    0.16
    
    
    
    41.60
    
    
    
    99.36
    
    
    
    0.07
    
    
    
    56.93
    
    
    
    3.41
    
    
    
    0.55
    
    
    
    2,706.582016
    
    
    105.03
    
    
    
    323.76
    
    
    
    0.15
    
    
    
    36.75
    
    
    
    91.75
    
    
    
    0.06
    
    
    
    56.79
    
    
    
    3.40
    
    
    
    0.55
    
    
    
    2,399.322017
    
    
    79.98
    
    
    
    284.91
    
    
    
    0.14
    
    
    
    31.41
    
    
    
    83.47
    
    
    
    0.06
    
    
    
    56.60
    
    
    
    3.36
    
    
    
    0.55
    
    
    
    2,058.192018
    
    
    72.06
    
    
    
    257.57
    
    
    
    0.13
    
    
    
    26.83
    
    
    
    73.30
    
    
    
    0.06
    
    
    
    56.56
    
    
    
    3.15
    
    
    
    0.55
    
    
    
    1,748.622019
    
    
    67.77
    
    
    
    237.21
    
    
    
    0.13
    
    
    
    25.23
    
    
    
    68.67
    
    
    
    0.06
    
    
    
    56.52
    
    
    
    3.15
    
    
    
    0.55
    
    
    
    1,642.272020
    
    
    63.12
    
    
    
    215.73
    
    
    
    0.12
    
    
    
    23.81
    
    
    
    64.04
    
    
    
    0.05
    
    
    
    56.50
    
    
    
    3.14
    
    
    
    0.55
    
    
    
    1,546.372021
    
    
    59.32
    
    
    
    200.73
    
    
    
    0.12
    
    
    
    22.51
    
    
    
    60.12
    
    
    
    0.05
    
    
    
    56.48
    
    
    
    3.13
    
    
    
    0.55
    
    
    
    1,459.882022
    
    
    55.97
    
    
    
    187.27
    
    
    
    0.11
    
    
    
    21.28
    
    
    
    56.50
    
    
    
    0.05
    
    
    
    56.47
    
    
    
    3.12
    
    
    
    0.55
    
    
    
    1,378.082023
    
    
    45.84
    
    
    
    171.04
    
    
    
    0.10
    
    
    
    18.79
    
    
    
    52.55
    
    
    
    0.05
    
    
    
    56.36
    
    
    
    3.10
    
    
    
    0.55
    
    
    
    1,222.422024
    
    
    23.68
    
    
    
    159.28
    
    
    
    0.10
    
    
    
    13.81
    
    
    
    49.18
    
    
    
    0.04
    
    
    
    55.95
    
    
    
    3.11
    
    
    
    0.55
    
    
    
    925.15Rem
    
    
    227.86
    
    
    
    1,573.71
    
    
    
    1.26
    
    
    
    161.55
    
    
    
    536.31
    
    
    
    0.54
    
    
    
    55.59
    
    
    
    3.03
    
    
    
    0.55
    
    
    
    10,606.11Total
    
    
    1,793.86
    
    
    
    6,719.20
    
    
    
    3.44
    
    
    
    687.57
    
    
    
    1,927.78
    
    
    
    1.49
    
    
    
    56.53
    
    
    
    3.25
    
    
    
    0.55
    
    
    
    45,131.68Ult
    
    
    36,171.24
    
    
    
    27,310.82
    
    
    
    3.47
 Net Tax
    
    
    Net Tax
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Other
    
    
    Net
    
    
    Annual
    
    
    Cum Disc.Well
    
    
    Production
    
    
    AdValorem
    
    
    Investment
    
    
    Lease Costs
    
    
    Well Costs
    
    
    Costs
    
    
    Profits
    
    
    Cash Flow
    
    
    Cash FlowYear
    
    Count
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)2010
    
    
    59.00
    
    
    
    265.69
    
    
    
    113.02
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,344.42
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    2,486.94
    
    
    
    2,370.372011
    
    
    58.00
    
    
    
    235.02
    
    
    
    99.82
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,300.18
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    2,116.20
    
    
    
    4,195.622012
    
    
    53.00
    
    
    
    213.87
    
    
    
    90.71
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,265.89
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,854.82
    
    
    
    5,643.622013
    
    
    51.00
    
    
    
    195.58
    
    
    
    82.72
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,237.85
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,625.09
    
    
    
    6,791.802014
    
    
    49.00
    
    
    
    181.01
    
    
    
    76.73
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,220.31
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,432.81
    
    
    
    7,708.222015
    
    
    46.00
    
    
    
    168.38
    
    
    
    71.41
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,206.18
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,260.61
    
    
    
    8,438.132016
    
    
    45.00
    
    
    
    148.23
    
    
    
    63.53
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,072.92
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,114.64
    
    
    
    9,022.362017
    
    
    39.00
    
    
    
    125.90
    
    
    
    54.80
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    887.19
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    990.30
    
    
    
    9,492.082018
    
    
    34.00
    
    
    
    109.08
    
    
    
    46.88
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    698.86
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    893.81
    
    
    
    9,875.832019
    
    
    34.00
    
    
    
    102.67
    
    
    
    44.05
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    685.82
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    809.74
    
    
    
    10,190.562020
    
    
    31.00
    
    
    
    96.84
    
    
    
    41.50
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    672.53
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    735.50
    
    
    
    10,449.352021
    
    
    30.00
    
    
    
    91.48
    
    
    
    39.17
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    670.38
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    658.84
    
    
    
    10,659.162022
    
    
    30.00
    
    
    
    86.39
    
    
    
    36.98
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    663.96
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    590.75
    
    
    
    10,829.472023
    
    
    28.00
    
    
    
    76.16
    
    
    
    32.95
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    582.92
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    530.39
    
    
    
    10,967.912024
    
    
    24.00
    
    
    
    56.22
    
    
    
    25.40
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    362.14
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    481.39
    
    
    
    11,081.63Rem.
    
    
    
    
    
    
    655.43
    
    
    
    290.08
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    5,105.55
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    4,555.04
    
    
    
    521.27Total
    
    
    
    
    
    
    2,807.95
    
    
    
    1,209.75
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    18,977.12
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    22,136.86
    
    
    
    11,602.90
 Present Worth Profile (M$)PW
    5.00
    % :
    15,164.09PW
    8.00
    % :
    12,795.59Disc. Initial Invest. (M$):
    
    0.000
    
    PW
    9.00
    % :
    12,168.65ROInvestment (disc/undisc):
    
    0.00 / 0.00
    
    PW
    12.00
    % :
    10,621.90Years to Payout:
    
    0.00
    
    PW
    15.00
    % :
    9,437.21Internal ROR (%):
    
    0.00
    
    PW
    20.00
    % :
    7,975.10
 TRC Eco Detailed NGL.rpt
    
    2




---



##### 



ECONOMIC SUMMARY PROJECTION
 Date: 3/9/2010
    
    9:03:53 AMProject Name:
    
    FieldPoint Petroleum Corporation
    
    As Of Date:
 1/1/2010
    
    
    Behind Pipe Rsv CategoryPartner:
    
    All Cases
    
Discount Rate (%):
 10.00Case Type:
    
    REPORT BREAK TOTAL CASE
    
    Custom Selection
 Cum Oil (Mbbl):
    
    
    0.00Cum Gas (MMcf):
    
    
    0.00Cum NGL (Mgal):
    
    
    0.00
 Gross
    
    
    Gross
    
    
    Gross
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    TotalOil
    
    
    Gas
    
    
    NGL
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    Price
    
    
    Price
    
    
    Price
    
    
    RevenueYear
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    ($/bbl)
    
    
    ($/Mcf)
    
    
    ($/gal)
    
    
    (M$)2010
    
    
    10.19
    
    
    
    20.39
    
    
    
    0.00
    
    
    
    1.12
    
    
    
    2.24
    
    
    
    0.00
    
    
    
    58.55
    
    
    
    4.63
    
    
    
    0.00
    
    
    
    76.032011
    
    
    45.01
    
    
    
    162.08
    
    
    
    0.00
    
    
    
    5.71
    
    
    
    33.04
    
    
    
    0.00
    
    
    
    59.10
    
    
    
    3.46
    
    
    
    0.00
    
    
    
    452.062012
    
    
    28.74
    
    
    
    115.74
    
    
    
    0.00
    
    
    
    3.78
    
    
    
    25.03
    
    
    
    0.00
    
    
    
    59.23
    
    
    
    3.39
    
    
    
    0.00
    
    
    
    308.442013
    
    
    20.99
    
    
    
    85.16
    
    
    
    0.00
    
    
    
    2.76
    
    
    
    18.48
    
    
    
    0.00
    
    
    
    59.24
    
    
    
    3.38
    
    
    
    0.00
    
    
    
    226.272014
    
    
    16.55
    
    
    
    66.17
    
    
    
    0.00
    
    
    
    2.17
    
    
    
    14.26
    
    
    
    0.00
    
    
    
    59.22
    
    
    
    3.39
    
    
    
    0.00
    
    
    
    176.822015
    
    
    13.64
    
    
    
    53.23
    
    
    
    0.00
    
    
    
    1.77
    
    
    
    11.34
    
    
    
    0.00
    
    
    
    59.19
    
    
    
    3.41
    
    
    
    0.00
    
    
    
    143.632016
    
    
    11.62
    
    
    
    348.45
    
    
    
    0.00
    
    
    
    1.50
    
    
    
    31.77
    
    
    
    0.00
    
    
    
    59.16
    
    
    
    3.05
    
    
    
    0.00
    
    
    
    185.582017
    
    
    10.06
    
    
    
    258.08
    
    
    
    0.00
    
    
    
    1.29
    
    
    
    24.01
    
    
    
    0.00
    
    
    
    59.13
    
    
    
    3.07
    
    
    
    0.00
    
    
    
    149.782018
    
    
    8.89
    
    
    
    159.78
    
    
    
    0.00
    
    
    
    1.13
    
    
    
    15.92
    
    
    
    0.00
    
    
    
    59.10
    
    
    
    3.13
    
    
    
    0.00
    
    
    
    116.342019
    
    
    7.94
    
    
    
    117.52
    
    
    
    0.00
    
    
    
    1.00
    
    
    
    12.16
    
    
    
    0.00
    
    
    
    59.07
    
    
    
    3.17
    
    
    
    0.00
    
    
    
    97.422020
    
    
    7.13
    
    
    
    93.53
    
    
    
    0.00
    
    
    
    0.89
    
    
    
    9.89
    
    
    
    0.00
    
    
    
    59.04
    
    
    
    3.19
    
    
    
    0.00
    
    
    
    84.112021
    
    
    6.37
    
    
    
    77.29
    
    
    
    0.00
    
    
    
    0.79
    
    
    
    8.28
    
    
    
    0.00
    
    
    
    59.02
    
    
    
    3.21
    
    
    
    0.00
    
    
    
    73.262022
    
    
    5.72
    
    
    
    65.86
    
    
    
    0.00
    
    
    
    0.71
    
    
    
    7.09
    
    
    
    0.00
    
    
    
    59.01
    
    
    
    3.23
    
    
    
    0.00
    
    
    
    64.572023
    
    
    4.80
    
    
    
    50.51
    
    
    
    0.00
    
    
    
    0.53
    
    
    
    4.17
    
    
    
    0.00
    
    
    
    58.58
    
    
    
    3.34
    
    
    
    0.00
    
    
    
    45.042024
    
    
    4.31
    
    
    
    44.28
    
    
    
    0.00
    
    
    
    0.47
    
    
    
    3.59
    
    
    
    0.00
    
    
    
    58.55
    
    
    
    3.36
    
    
    
    0.00
    
    
    
    39.83Rem
    
    
    4.92
    
    
    
    25.86
    
    
    
    0.00
    
    
    
    0.54
    
    
    
    2.27
    
    
    
    0.00
    
    
    
    58.55
    
    
    
    3.73
    
    
    
    0.00
    
    
    
    40.15Total
    
    
    206.88
    
    
    
    1,743.93
    
    
    
    0.00
    
    
    
    26.16
    
    
    
    223.54
    
    
    
    0.00
    
    
    
    59.09
    
    
    
    3.28
    
    
    
    0.00
    
    
    
    2,279.33Ult
    
    
    206.88
    
    
    
    1,743.93
    
    
    
    0.00
 Net Tax
    
    
    Net Tax
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Other
    
    
    Net
    
    
    Annual
    
    
    Cum Disc.Well
    
    
    Production
    
    
    AdValorem
    
    
    Investment
    
    
    Lease Costs
    
    
    Well Costs
    
    
    Costs
    
    
    Profits
    
    
    Cash Flow
    
    
    Cash FlowYear
    
    Count
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)2010
    
    
    1.00
    
    
    
    5.51
    
    
    
    1.90
    
    
    
    17.04
    
    
    
    0.00
    
    
    
    4.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    47.59
    
    
    
    43.322011
    
    
    2.00
    
    
    
    33.31
    
    
    
    14.96
    
    
    
    67.13
    
    
    
    0.00
    
    
    
    34.86
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    301.81
    
    
    
    301.962012
    
    
    2.00
    
    
    
    22.80
    
    
    
    10.67
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    36.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    238.97
    
    
    
    488.942013
    
    
    2.00
    
    
    
    16.73
    
    
    
    7.85
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    36.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    165.69
    
    
    
    606.212014
    
    
    2.00
    
    
    
    13.07
    
    
    
    6.10
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    36.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    121.65
    
    
    
    684.132015
    
    
    2.00
    
    
    
    10.61
    
    
    
    4.91
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    36.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    92.11
    
    
    
    737.542016
    
    
    3.00
    
    
    
    14.22
    
    
    
    5.70
    
    
    
    45.00
    
    
    
    0.00
    
    
    
    39.65
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    81.01
    
    
    
    779.372017
    
    
    3.00
    
    
    
    11.43
    
    
    
    4.60
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    42.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    91.74
    
    
    
    823.012018
    
    
    3.00
    
    
    
    8.80
    
    
    
    3.62
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    42.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    61.92
    
    
    
    849.652019
    
    
    3.00
    
    
    
    7.33
    
    
    
    3.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    42.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    45.06
    
    
    
    867.192020
    
    
    3.00
    
    
    
    6.31
    
    
    
    2.61
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    42.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    33.19
    
    
    
    878.892021
    
    
    3.00
    
    
    
    5.49
    
    
    
    2.26
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    42.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    23.51
    
    
    
    886.392022
    
    
    3.00
    
    
    
    4.83
    
    
    
    1.99
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    42.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    15.75
    
    
    
    890.942023
    
    
    3.00
    
    
    
    3.35
    
    
    
    1.14
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    30.58
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    9.97
    
    
    
    893.552024
    
    
    2.00
    
    
    
    2.96
    
    
    
    1.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    30.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    5.88
    
    
    
    894.95Rem.
    
    
    
    
    
    
    2.94
    
    
    
    1.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    33.84
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    2.37
    
    
    
    0.51Total
    
    
    
    
    
    
    169.68
    
    
    
    73.32
    
    
    
    129.17
    
    
    
    0.00
    
    
    
    568.95
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,338.22
    
    
    
    895.46
 Present Worth Profile (M$)PW 5.00% :
    
    
    1,083.25PW 8.00% :
    
    
    964.11Disc. Initial Invest. (M$):
    
    75.874
    
    PW 9.00% :
    
    
    928.81ROInvestment (disc/undisc):
    
    12.80 / 16.90
    
    PW 12.00% :
    
    
    834.01Years to Payout:
    
    1.06
    
    PW 15.00% :
    
    
    753.27Internal ROR (%):
    
    >1000
    
    PW 20.00% :
    
    
    642.92
 TRC Eco Detailed NGL.rpt
    
    81




---



##### 



ECONOMIC SUMMARY PROJECTION
 Date: 3/9/2010
    
    9:03:53 AMProject Name:
    
    FieldPoint Petroleum Corporation
    
    As Of Date:
 1/1/2010
    
    
    
    Shut-In Rsv CategoryPartner:
    
    All Cases
    
    Discount Rate (%):
 10.00Case Type:
    
    REPORT BREAK TOTAL CASE
    
    Custom Selection
 Cum Oil (Mbbl):
    
    
    980.64Cum Gas (MMcf):
    
    
    1,070.12Cum NGL(Mgal):
    
    
    0.00
 Gross
    
    
    Gross
    
    
    Gross
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    TotalOil
    
    
    Gas
    
    
    NGL
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    Price
    
    
    Price
    
    
    Price
    
    
    RevenueYear
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    ($/bbl)
    
    
    ($/Mcf)
    
    
    ($/gal)
    
    
    (M$)2010
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00Rem
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00Total
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00Ult
    
    
    980.64
    
    
    
    1,070.12
    
    
    
    0.00
 Net Tax
    
    
    Net Tax
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Other
    
    
    Net
    
    
    Annual
    
    
    Cum Disc.Well
    
    
    Production
    
    
    AdValorem
    
    
    Investment
    
    
    Lease Costs
    
    
    Well Costs
    
    
    Costs
    
    
    Profits
    
    
    Cash Flow
    
    
    Cash FlowYear
    
    Count
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)2010
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00Rem.
    
    
    
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00Total
    
    
    
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
 Present Worth Profile (M$)PW 5.00% :
    
    
    0.00PW 8.00% :
    
    
    0.00Disc. Initial Invest. (M$):
    
    0.000
    
    PW 9.00% :
    
    
    0.00ROInvestment (disc/undisc):
    
    0.00 / 0.00
    
    PW 12.00% :
    
    
    0.00Years to Payout:
    
    0.00
    
    PW 15.00% :
    
    
    0.00Internal ROR (%):
    
    0.00
    
    PW 20.00% :
    
    
    0.00
 TRC Eco Detailed NGL.rpt
    
    85




---



##### 



ECONOMIC SUMMARY PROJECTION
 Date:3/9/2010
    
    9:03:53 AMProject Name:
    
    FieldPoint Petroleum Corporation
    
    As Of Date: 1/1/2010
    
    
    
    
    
    Undeveloped Rsv CategoryPartner:
    
    All Cases
    
    Discount Rate (%): 10.00Case Type:
    
    REPORT BREAK TOTAL CASE
    
    Custom Selection
 Cum Oil (Mbbl):
    
    
    0.00Cum Gas (MMcf):
    
    
    0.00Cum NGL (Mgal):
    
    
    0.00
 Gross
    
    
    Gross
    
    
    Gross
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    TotalOil
    
    
    Gas
    
    
    NGL
    
    
    Oil
    
    
    Gas
    
    
    NGL
    
    
    Price
    
    
    Price
    
    
    Price
    
    
    RevenueYear
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (Mgal)
    
    
    ($/bbl)
    
    
    ($/Mcf)
    
    
    ($/gal)
    
    
    (M$)2010
    
    
    23.15
    
    
    
    48.07
    
    
    
    0.00
    
    
    
    6.40
    
    
    
    10.40
    
    
    
    0.00
    
    
    
    59.56
    
    
    
    3.64
    
    
    
    0.00
    
    
    
    419.312011
    
    
    148.89
    
    
    
    436.37
    
    
    
    0.00
    
    
    
    47.31
    
    
    
    188.02
    
    
    
    0.00
    
    
    
    56.73
    
    
    
    5.81
    
    
    
    0.00
    
    
    
    3,775.712012
    
    
    103.86
    
    
    
    279.86
    
    
    
    0.00
    
    
    
    28.25
    
    
    
    99.40
    
    
    
    0.00
    
    
    
    57.29
    
    
    
    5.56
    
    
    
    0.00
    
    
    
    2,170.652013
    
    
    76.65
    
    
    
    199.61
    
    
    
    0.00
    
    
    
    19.84
    
    
    
    64.88
    
    
    
    0.00
    
    
    
    57.52
    
    
    
    5.42
    
    
    
    0.00
    
    
    
    1,492.862014
    
    
    61.21
    
    
    
    156.34
    
    
    
    0.00
    
    
    
    15.23
    
    
    
    47.34
    
    
    
    0.00
    
    
    
    57.63
    
    
    
    5.31
    
    
    
    0.00
    
    
    
    1,129.432015
    
    
    51.00
    
    
    
    128.82
    
    
    
    0.00
    
    
    
    12.28
    
    
    
    36.77
    
    
    
    0.00
    
    
    
    57.67
    
    
    
    5.23
    
    
    
    0.00
    
    
    
    900.582016
    
    
    43.84
    
    
    
    110.04
    
    
    
    0.00
    
    
    
    10.26
    
    
    
    29.83
    
    
    
    0.00
    
    
    
    57.68
    
    
    
    5.16
    
    
    
    0.00
    
    
    
    745.372017
    
    
    38.28
    
    
    
    95.75
    
    
    
    0.00
    
    
    
    8.72
    
    
    
    24.80
    
    
    
    0.00
    
    
    
    57.66
    
    
    
    5.10
    
    
    
    0.00
    
    
    
    629.152018
    
    
    34.05
    
    
    
    85.02
    
    
    
    0.00
    
    
    
    7.57
    
    
    
    21.14
    
    
    
    0.00
    
    
    
    57.63
    
    
    
    5.05
    
    
    
    0.00
    
    
    
    542.782019
    
    
    30.62
    
    
    
    76.38
    
    
    
    0.00
    
    
    
    6.66
    
    
    
    18.33
    
    
    
    0.00
    
    
    
    57.60
    
    
    
    5.00
    
    
    
    0.00
    
    
    
    475.022020
    
    
    27.83
    
    
    
    69.38
    
    
    
    0.00
    
    
    
    5.93
    
    
    
    16.14
    
    
    
    0.00
    
    
    
    57.57
    
    
    
    4.96
    
    
    
    0.00
    
    
    
    421.522021
    
    
    25.32
    
    
    
    63.10
    
    
    
    0.00
    
    
    
    5.30
    
    
    
    14.28
    
    
    
    0.00
    
    
    
    57.53
    
    
    
    4.93
    
    
    
    0.00
    
    
    
    375.452022
    
    
    23.23
    
    
    
    57.87
    
    
    
    0.00
    
    
    
    4.79
    
    
    
    12.79
    
    
    
    0.00
    
    
    
    57.49
    
    
    
    4.90
    
    
    
    0.00
    
    
    
    337.982023
    
    
    21.41
    
    
    
    53.31
    
    
    
    0.00
    
    
    
    4.35
    
    
    
    11.54
    
    
    
    0.00
    
    
    
    57.46
    
    
    
    4.88
    
    
    
    0.00
    
    
    
    306.232024
    
    
    19.86
    
    
    
    49.43
    
    
    
    0.00
    
    
    
    3.98
    
    
    
    10.50
    
    
    
    0.00
    
    
    
    57.43
    
    
    
    4.86
    
    
    
    0.00
    
    
    
    279.73Rem
    
    
    184.58
    
    
    
    479.39
    
    
    
    0.00
    
    
    
    33.19
    
    
    
    89.27
    
    
    
    0.00
    
    
    
    57.26
    
    
    
    4.63
    
    
    
    0.00
    
    
    
    2,314.25Total
    
    
    913.80
    
    
    
    2,388.73
    
    
    
    0.00
    
    
    
    220.07
    
    
    
    695.41
    
    
    
    0.00
    
    
    
    57.37
    
    
    
    5.31
    
    
    
    0.00
    
    
    
    16,316.01Ult
    
    
    913.80
    
    
    
    2,388.73
    
    
    
    0.00
 Net Tax
    
    
    Net Tax
    
    
    Net
    
    
    Net
    
    
    Net
    
    
    Other
    
    
    Net
    
    
    Annual
    
    
    Cum Disc.Well
    
    
    Production
    
    
    AdValorem
    
    
    Investment
    
    
    Lease Costs
    
    
    Well Costs
    
    
    Costs
    
    
    Profits
    
    
    Cash Flow
    
    
    Cash FlowYear
    
    Count
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)2010
    
    
    4.00
    
    
    
    29.12
    
    
    
    10.48
    
    
    
    2,717.51
    
    
    
    0.00
    
    
    
    11.04
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    -2,348.84
    
    
    
    -2,226.772011
    
    
    8.00
    
    
    
    233.75
    
    
    
    94.39
    
    
    
    228.00
    
    
    
    0.00
    
    
    
    71.92
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    3,147.65
    
    
    
    501.992012
    
    
    8.00
    
    
    
    136.31
    
    
    
    54.27
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,905.05
    
    
    
    1,993.282013
    
    
    8.00
    
    
    
    94.65
    
    
    
    37.32
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,285.85
    
    
    
    2,903.462014
    
    
    8.00
    
    
    
    71.96
    
    
    
    28.24
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    954.21
    
    
    
    3,514.582015
    
    
    8.00
    
    
    
    57.50
    
    
    
    22.51
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    745.54
    
    
    
    3,946.682016
    
    
    8.00
    
    
    
    47.62
    
    
    
    18.63
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    604.09
    
    
    
    4,263.522017
    
    
    8.00
    
    
    
    40.18
    
    
    
    15.73
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    498.21
    
    
    
    4,500.002018
    
    
    8.00
    
    
    
    34.63
    
    
    
    13.57
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    419.55
    
    
    
    4,680.262019
    
    
    8.00
    
    
    
    30.26
    
    
    
    11.88
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    357.85
    
    
    
    4,819.432020
    
    
    8.00
    
    
    
    26.82
    
    
    
    10.54
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    309.13
    
    
    
    4,928.252021
    
    
    8.00
    
    
    
    23.86
    
    
    
    9.39
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    267.18
    
    
    
    5,013.372022
    
    
    8.00
    
    
    
    21.45
    
    
    
    8.45
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    233.05
    
    
    
    5,080.582023
    
    
    8.00
    
    
    
    19.41
    
    
    
    7.66
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    204.13
    
    
    
    5,133.872024
    
    
    8.00
    
    
    
    17.71
    
    
    
    6.99
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    75.03
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    179.99
    
    
    
    5,176.41Rem.
    
    
    
    
    
    
    141.35
    
    
    
    57.86
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,040.16
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,074.88
    
    
    
    155.38Total
    
    
    
    
    
    
    1,026.58
    
    
    
    407.90
    
    
    
    2,945.51
    
    
    
    0.00
    
    
    
    2,098.49
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    9,837.53
    
    
    
    5,331.78
 Present Worth Profile (M$)PW
    5.00
    % :
    7,068.86PW
    8.00
    % :
    5,942.55Disc. Initial Invest. (M$):
    
    
    0.000
    
    
    PW
    9.00
    % :
    5,625.35ROInvestment (disc/undisc):
    
    
    0.00/0.00
    
    
    PW
    12.00
    % :
    4,805.57Years to Payout:
    
    
    0.00
    
    
    PW
    15.00
    % :
    4,139.51Internal ROR (%):
    
    
    0.00
    
    
    PW
    20.00
    % :
    3,268.24
 TRC Eco Detailed NGL.rpt
    
    100




---



##### 



- One-Line Summary -
 Sort by
Reserve Category & Lease Name




---



##### 



Economic One-Liners
 3/9/2010
    
    9:05:54 AMProject Name:
    
    FieldPoint Petroleum Corporation
    
    As of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    &Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked/UnRisked
    
    Reserve Category

    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)Grand Total
    
    Total
    
    
    933.83
    
    
    
    2,846.73
    
    
    
    53,039.62
    
    
    
    10,687.41
    
    
    
    0.00
    
    
    
    27,339.73
    
    
    
    3,074.67
    
    
    
    33,312.62
    
    
    
    17,830.14
    
    
    
    50.00Producing Rsv Category
    
    Total
    
    
    687.60
    
    
    
    1,927.78
    
    
    
    38,867.87
    
    
    
    6,263.81
    
    
    
    0.00
    
    
    
    22,994.82
    
    
    
    0.00
    
    
    
    22,136.86
    
    
    
    11,602.90
    
    
    
    50.00APACHE BROMIDE SAND UNIT
    
    P-DP
    
    
    92.03
    
    
    
    0.00
    
    
    
    5,306.55
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    4,053.36
    
    
    
    0.00
    
    
    
    1,253.19
    
    
    
    849.59
    
    
    
    13.76ARROWHEAD #1-49
    
    P-DP
    
    
    13.93
    
    
    
    0.00
    
    
    
    808.43
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    368.87
    
    
    
    0.00
    
    
    
    439.57
    
    
    
    308.88
    
    
    
    13.87BUCHANAN -L- #03 & #04
    
    P-DP
    
    
    4.72
    
    
    
    25.89
    
    
    
    276.11
    
    
    
    71.87
    
    
    
    0.00
    
    
    
    186.10
    
    
    
    0.00
    
    
    
    161.89
    
    
    
    89.16
    
    
    
    24.71BUCHANAN -M- #01
    
    P-DP
    
    
    1.98
    
    
    
    9.53
    
    
    
    116.55
    
    
    
    26.35
    
    
    
    0.00
    
    
    
    85.86
    
    
    
    0.00
    
    
    
    57.04
    
    
    
    39.94
    
    
    
    13.18BUCHANAN -P- #01
    
    P-DP
    
    
    0.94
    
    
    
    1.65
    
    
    
    55.54
    
    
    
    4.40
    
    
    
    0.00
    
    
    
    25.82
    
    
    
    0.00
    
    
    
    34.12
    
    
    
    28.74
    
    
    
    6.42CARLESTON #01
    
    P-DP
    
    
    3.26
    
    
    
    0.00
    
    
    
    191.42
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    123.27
    
    
    
    0.00
    
    
    
    68.16
    
    
    
    41.57
    
    
    
    18.84CARLESTON, HERBERT #03
    
    P-DP
    
    
    0.98
    
    
    
    5.05
    
    
    
    57.12
    
    
    
    20.21
    
    
    
    0.00
    
    
    
    52.50
    
    
    
    0.00
    
    
    
    24.83
    
    
    
    19.96
    
    
    
    7.50CHMELAR UNIT -A- #01
    
    P-DP
    
    
    0.00
    
    
    
    9.69
    
    
    
    0.00
    
    
    
    30.15
    
    
    
    0.00
    
    
    
    13.50
    
    
    
    0.00
    
    
    
    16.64
    
    
    
    11.56
    
    
    
    14.57CLEMMONS SUNBURST FED. #01
    
    P-DP
    
    
    5.36
    
    
    
    16.38
    
    
    
    307.25
    
    
    
    81.28
    
    
    
    0.00
    
    
    
    168.08
    
    
    
    0.00
    
    
    
    220.44
    
    
    
    160.15
    
    
    
    12.68CRONOS FEE #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00CUSHMAN #01-28
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00CUSHMAN #02-29
    
    P-DP
    
    
    0.47
    
    
    
    78.12
    
    
    
    26.99
    
    
    
    300.70
    
    
    
    0.00
    
    
    
    113.64
    
    
    
    0.00
    
    
    
    214.05
    
    
    
    139.78
    
    
    
    18.55ELKHORN #14
    
    P-DP
    
    
    6.14
    
    
    
    0.00
    
    
    
    330.20
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    190.60
    
    
    
    0.00
    
    
    
    139.60
    
    
    
    81.92
    
    
    
    21.20ELKHORN A ST #15
    
    P-DP
    
    
    6.66
    
    
    
    0.00
    
    
    
    357.85
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    239.62
    
    
    
    0.00
    
    
    
    118.23
    
    
    
    77.23
    
    
    
    15.73FIELDS #04-1
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HERMES FEE #01
    
    P-DP
    
    
    0.00
    
    
    
    12.10
    
    
    
    0.00
    
    
    
    34.08
    
    
    
    0.00
    
    
    
    24.50
    
    
    
    0.00
    
    
    
    9.58
    
    
    
    7.24
    
    
    
    9.68HERN #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00JENNINGS FED. #01
    
    P-DP
    
    
    79.29
    
    
    
    75.96
    
    
    
    4,569.20
    
    
    
    222.12
    
    
    
    0.00
    
    
    
    1,750.29
    
    
    
    0.00
    
    
    
    3,041.03
    
    
    
    1,315.51
    
    
    
    43.09KASPER #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00KINNEY ST #38
    
    P-DP
    
    
    111.52
    
    
    
    0.00
    
    
    
    5,993.37
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,878.63
    
    
    
    0.00
    
    
    
    4,114.73
    
    
    
    1,313.23
    
    
    
    50.00KINNEY ST #38
    
    P-DP
    
    
    7.07
    
    
    
    0.00
    
    
    
    379.85
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    152.24
    
    
    
    0.00
    
    
    
    227.61
    
    
    
    140.34
    
    
    
    20.71KORCZAK FED. #01
    
    P-DP
    
    
    20.20
    
    
    
    40.39
    
    
    
    1,182.55
    
    
    
    186.98
    
    
    
    0.00
    
    
    
    502.25
    
    
    
    0.00
    
    
    
    867.28
    
    
    
    656.68
    
    
    
    15.37LORENZ #01
    
    P-DP
    
    
    1.25
    
    
    
    0.00
    
    
    
    72.81
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    44.39
    
    
    
    0.00
    
    
    
    28.42
    
    
    
    20.42
    
    
    
    12.06LORENZ #03
    
    P-DP
    
    
    0.32
    
    
    
    0.00
    
    
    
    19.34
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    17.22
    
    
    
    0.00
    
    
    
    2.12
    
    
    
    1.92
    
    
    
    3.03LORENZ #04
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS #06
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS #07
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS -A- #03
    
    P-DP
    
    
    0.43
    
    
    
    1.34
    
    
    
    26.17
    
    
    
    5.25
    
    
    
    0.00
    
    
    
    6.13
    
    
    
    0.00
    
    
    
    25.29
    
    
    
    14.07
    
    
    
    26.57MARQUIS -B- #04
    
    P-DP
    
    
    0.29
    
    
    
    1.35
    
    
    
    17.76
    
    
    
    7.72
    
    
    
    0.00
    
    
    
    7.85
    
    
    
    0.00
    
    
    
    17.62
    
    
    
    10.21
    
    
    
    19.70MCCLINTIC -A- #01
    
    P-DP
    
    
    3.37
    
    
    
    4.35
    
    
    
    193.15
    
    
    
    4.36
    
    
    
    0.00
    
    
    
    83.68
    
    
    
    0.00
    
    
    
    113.83
    
    
    
    55.90
    
    
    
    32.71MCCLINTIC, C.A. A-31 #02
    
    P-DP
    
    
    2.67
    
    
    
    1.88
    
    
    
    156.25
    
    
    
    4.98
    
    
    
    0.00
    
    
    
    118.19
    
    
    
    0.00
    
    
    
    43.05
    
    
    
    32.07
    
    
    
    10.21MENZEL #01
    
    P-DP
    
    
    3.02
    
    
    
    0.00
    
    
    
    179.01
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    133.89
    
    
    
    0.00
    
    
    
    45.12
    
    
    
    34.59
    
    
    
    9.09MERCURY FEE #01
    
    P-DP
    
    
    0.00
    
    
    
    19.62
    
    
    
    0.00
    
    
    
    56.89
    
    
    
    0.00
    
    
    
    37.88
    
    
    
    0.00
    
    
    
    19.01
    
    
    
    15.92
    
    
    
    6.39MERSLOVSKY #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
 TRC Eco One Liner 2.rpt
    
    1




---



##### 



Economic One-Liners
 3/9/2010
    
    9:05:54 AMProject Name:
    
    FieldPoint Petroleum Corporation
    
    As of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    &Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked/UnRisked
    
    Reserve Category

    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)MOERBE #02
    
    P-DP
    
    
    0.09
    
    
    
    0.43
    
    
    
    5.16
    
    
    
    1.56
    
    
    
    0.00
    
    
    
    6.04
    
    
    
    0.00
    
    
    
    0.68
    
    
    
    0.66
    
    
    
    1.06MOERBE #05
    
    P-DP
    
    
    0.48
    
    
    
    3.17
    
    
    
    29.43
    
    
    
    15.75
    
    
    
    0.00
    
    
    
    33.41
    
    
    
    0.00
    
    
    
    11.78
    
    
    
    9.48
    
    
    
    7.31MOERBE, VICTOR #01
    
    P-DP
    
    
    0.91
    
    
    
    0.00
    
    
    
    51.80
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    43.05
    
    
    
    0.00
    
    
    
    8.75
    
    
    
    7.52
    
    
    
    4.83MOERBE, VICTOR #03
    
    P-DP
    
    
    0.11
    
    
    
    1.57
    
    
    
    6.17
    
    
    
    7.38
    
    
    
    0.00
    
    
    
    11.50
    
    
    
    0.00
    
    
    
    2.06
    
    
    
    1.94
    
    
    
    1.82NITSCHE, R.J. #01
    
    P-DP
    
    
    6.75
    
    
    
    5.94
    
    
    
    385.57
    
    
    
    40.80
    
    
    
    0.00
    
    
    
    209.57
    
    
    
    0.00
    
    
    
    216.79
    
    
    
    113.20
    
    
    
    28.06NORTH BILBREY 7 FED. #01
    
    P-DP
    
    
    0.04
    
    
    
    440.24
    
    
    
    0.82
    
    
    
    1,145.95
    
    
    
    0.00
    
    
    
    488.47
    
    
    
    0.00
    
    
    
    658.30
    
    
    
    309.82
    
    
    
    35.78NORTH BLOCK 12 UNIT
    
    P-DP
    
    
    170.90
    
    
    
    0.00
    
    
    
    9,663.88
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    4,740.41
    
    
    
    0.00
    
    
    
    4,923.47
    
    
    
    2,584.00
    
    
    
    27.77PETERS #02
    
    P-DP
    
    
    0.27
    
    
    
    0.00
    
    
    
    16.41
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    11.45
    
    
    
    0.00
    
    
    
    4.96
    
    
    
    4.24
    
    
    
    5.23PETERS #05
    
    P-DP
    
    
    0.53
    
    
    
    1.57
    
    
    
    32.24
    
    
    
    9.63
    
    
    
    0.00
    
    
    
    33.97
    
    
    
    0.00
    
    
    
    7.90
    
    
    
    6.79
    
    
    
    4.82PETERS #08
    
    P-DP
    
    
    4.73
    
    
    
    14.97
    
    
    
    269.34
    
    
    
    55.12
    
    
    
    0.00
    
    
    
    135.72
    
    
    
    0.00
    
    
    
    188.74
    
    
    
    120.14
    
    
    
    18.82PETERS -A- #03
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00PETERS -A- #06
    
    P-DP
    
    
    0.81
    
    
    
    2.41
    
    
    
    47.22
    
    
    
    13.97
    
    
    
    0.00
    
    
    
    29.99
    
    
    
    0.00
    
    
    
    31.20
    
    
    
    23.96
    
    
    
    9.92PETERS -B- #07
    
    P-DP
    
    
    1.92
    
    
    
    3.93
    
    
    
    109.71
    
    
    
    24.51
    
    
    
    0.00
    
    
    
    80.44
    
    
    
    0.00
    
    
    
    53.78
    
    
    
    37.40
    
    
    
    13.46PETERS -C- #09
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00QUINOCO SULIMAR #01
    
    P-DP
    
    
    44.76
    
    
    
    0.00
    
    
    
    2,446.32
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,122.02
    
    
    
    0.00
    
    
    
    1,324.30
    
    
    
    742.42
    
    
    
    24.92RUSH SPRINGS MEDRANO UNIT
    
    P-DP
    
    
    46.29
    
    
    
    4.31
    
    
    
    2,738.76
    
    
    
    22.43
    
    
    
    0.00
    
    
    
    1,989.38
    
    
    
    0.00
    
    
    
    771.81
    
    
    
    635.11
    
    
    
    6.57SHADE LEASE
    
    P-DP
    
    
    9.46
    
    
    
    60.59
    
    
    
    515.63
    
    
    
    380.80
    
    
    
    0.00
    
    
    
    699.93
    
    
    
    0.00
    
    
    
    196.51
    
    
    
    155.64
    
    
    
    7.86SOUTH VACUUM 221 - 221
    
    P-DP
    
    
    0.13
    
    
    
    12.53
    
    
    
    7.67
    
    
    
    37.93
    
    
    
    0.00
    
    
    
    40.95
    
    
    
    0.00
    
    
    
    4.64
    
    
    
    4.48
    
    
    
    1.10SOUTH VACUUM 275 - 275
    
    P-DP
    
    
    0.27
    
    
    
    43.48
    
    
    
    15.46
    
    
    
    131.35
    
    
    
    0.00
    
    
    
    103.30
    
    
    
    0.00
    
    
    
    43.50
    
    
    
    40.27
    
    
    
    2.63SOUTH VACUUM UNIT 353 - 353
    
    P-DP
    
    
    0.00
    
    
    
    953.28
    
    
    
    0.00
    
    
    
    3,065.76
    
    
    
    0.00
    
    
    
    1,327.11
    
    
    
    0.00
    
    
    
    1,738.65
    
    
    
    859.78
    
    
    
    32.96SPRETZ -A-#02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SPRETZ #01
    
    P-DP
    
    
    0.11
    
    
    
    0.61
    
    
    
    6.01
    
    
    
    1.04
    
    
    
    0.00
    
    
    
    6.83
    
    
    
    0.00
    
    
    
    0.23
    
    
    
    0.22
    
    
    
    0.66STATE OF TEXAS -Z-
    
    P-DP
    
    
    23.95
    
    
    
    0.00
    
    
    
    1,383.37
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,054.35
    
    
    
    0.00
    
    
    
    329.02
    
    
    
    259.91
    
    
    
    7.97STAUSS #01
    
    P-DP
    
    
    0.06
    
    
    
    56.04
    
    
    
    3.52
    
    
    
    190.99
    
    
    
    0.00
    
    
    
    71.26
    
    
    
    0.00
    
    
    
    123.24
    
    
    
    68.71
    
    
    
    35.33STEGLICH #01
    
    P-DP
    
    
    0.39
    
    
    
    0.00
    
    
    
    22.90
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    7.71
    
    
    
    0.00
    
    
    
    15.20
    
    
    
    10.39
    
    
    
    16.25STEINBACH #01
    
    P-DP
    
    
    1.55
    
    
    
    8.87
    
    
    
    92.92
    
    
    
    14.22
    
    
    
    0.00
    
    
    
    56.39
    
    
    
    0.00
    
    
    
    50.75
    
    
    
    35.17
    
    
    
    14.02STEINBACH #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -A- #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -B- #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -C- #04
    
    P-DP
    
    
    0.11
    
    
    
    0.03
    
    
    
    6.47
    
    
    
    0.04
    
    
    
    0.00
    
    
    
    6.13
    
    
    
    0.00
    
    
    
    0.38
    
    
    
    0.36
    
    
    
    1.33STUESSY -D- #05
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -E- #07
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY, HERBERT #03
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY, HERBERT -A- #06
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SUNBURST SPENCE FED. #02
    
    P-DP
    
    
    0.79
    
    
    
    5.31
    
    
    
    45.40
    
    
    
    26.68
    
    
    
    0.00
    
    
    
    58.77
    
    
    
    0.00
    
    
    
    13.31
    
    
    
    11.73
    
    
    
    4.06URBAN #01
    
    P-DP
    
    
    0.43
    
    
    
    2.45
    
    
    
    24.08
    
    
    
    9.77
    
    
    
    0.00
    
    
    
    24.32
    
    
    
    0.00
    
    
    
    9.52
    
    
    
    7.82
    
    
    
    6.62URBAN #02
    
    P-DP
    
    
    0.21
    
    
    
    1.17
    
    
    
    10.79
    
    
    
    4.92
    
    
    
    0.00
    
    
    
    13.72
    
    
    
    0.00
    
    
    
    1.99
    
    
    
    1.85
    
    
    
    2.25
 TRC Eco One Liner 2.rpt
    
    2




---



##### 



Economic One-Liners
 3/9/2010
    
    9:05:54 AMProject Name:
    
    FieldPoint Petroleum Corporation
    

As
of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    &Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked/UnRisked
    
    Reserve Category

    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)URBAN #03
    
    P-DP
    
    
    0.29
    
    
    
    0.83
    
    
    
    16.70
    
    
    
    3.80
    
    
    
    0.00
    
    
    
    19.34
    
    
    
    0.00
    
    
    
    1.16
    
    
    
    1.09
    
    
    
    1.99VAHRENKAMP #01
    
    P-DP
    
    
    0.32
    
    
    
    0.73
    
    
    
    17.44
    
    
    
    2.07
    
    
    
    0.00
    
    
    
    6.47
    
    
    
    0.00
    
    
    
    13.05
    
    
    
    8.10
    
    
    
    19.59WACHSMANN #01
    
    P-DP
    
    
    0.93
    
    
    
    0.00
    
    
    
    52.84
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    44.24
    
    
    
    0.00
    
    
    
    8.60
    
    
    
    7.14
    
    
    
    6.05WEISE #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00WHISLER #02
    
    P-DP
    
    
    3.65
    
    
    
    0.00
    
    
    
    191.76
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    122.71
    
    
    
    0.00
    
    
    
    69.05
    
    
    
    57.01
    
    
    
    6.61WHISLER #42-35
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00WILLIAMS, MARY ISABELLA #06A
    
    P-DP
    
    
    0.47
    
    
    
    0.00
    
    
    
    28.60
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    17.50
    
    
    
    0.00
    
    
    
    11.10
    
    
    
    9.96
    
    
    
    3.66Behind Pipe Rsv Category
    
    Total
    
    
    26.16
    
    
    
    223.54
    
    
    
    1,545.61
    
    
    
    733.72
    
    
    
    0.00
    
    
    
    811.95
    
    
    
    129.17
    
    
    
    1,338.22
    
    
    
    895.46
    
    
    
    16.29KORCZAK FED. #01
    
    P-BP
    
    
    20.79
    
    
    
    41.58
    
    
    
    1,217.17
    
    
    
    192.45
    
    
    
    0.00
    
    
    
    508.20
    
    
    
    17.04
    
    
    
    884.38
    
    
    
    615.00
    
    
    
    16.29MERCURY FEE #01
    
    P-BP
    
    
    0.00
    
    
    
    74.60
    
    
    
    0.00
    
    
    
    216.26
    
    
    
    0.00
    
    
    
    77.71
    
    
    
    45.00
    
    
    
    93.55
    
    
    
    39.75
    
    
    
    15.50SOUTH VACUUM 221 - 221
    
    P-BP
    
    
    5.37
    
    
    
    107.37
    
    
    
    328.44
    
    
    
    325.00
    
    
    
    0.00
    
    
    
    226.03
    
    
    
    67.13
    
    
    
    360.28
    
    
    
    240.71
    
    
    
    13.05Shut-In Rsv Category
    
    Total
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00DROEMER #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00DROEMER #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00FISCHER #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HAMFF #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HOUSTON,
VICTOR -A- #10A
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HOUSTON, VICTOR #1A
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00KORCZAK FED. #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS -A- #05
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MERSLOVSKY #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MILLER #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00NITSCHE, R.J. #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SHEARN FED. #03
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SOUTH VACUUM
UNIT 352 - 352
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00Undeveloped Rsv Category
    
    Total
    
    
    220.07
    
    
    
    695.41
    
    
    
    12,626.13
    
    
    
    3,689.88
    
    
    
    0.00
    
    
    
    3,532.97
    
    
    
    2,945.51
    
    
    
    9,837.53
    
    
    
    5,331.78
    
    
    
    50.00BUCHANAN -L- PUD #01
    
    P-UD
    
    
    8.75
    
    
    
    27.99
    
    
    
    511.77
    
    
    
    77.69
    
    
    
    0.00
    
    
    
    180.49
    
    
    
    150.00
    
    
    
    258.96
    
    
    
    59.66
    
    
    
    50.00BUCHANAN -M- PUD #01
    
    P-UD
    
    
    8.41
    
    
    
    26.91
    
    
    
    495.18
    
    
    
    74.40
    
    
    
    0.00
    
    
    
    149.73
    
    
    
    150.00
    
    
    
    269.85
    
    
    
    59.89
    
    
    
    39.57BUCHANAN -M- PUD #02
    
    P-UD
    
    
    8.41
    
    
    
    26.91
    
    
    
    495.18
    
    
    
    74.40
    
    
    
    0.00
    
    
    
    149.73
    
    
    
    150.00
    
    
    
    269.84
    
    
    
    55.13
    
    
    
    40.41FLYING M SOUTH (ABO) PUD #01
    
    P-UD
    
    
    58.18
    
    
    
    101.82
    
    
    
    3,559.70
    
    
    
    394.05
    
    
    
    0.00
    
    
    
    469.65
    
    
    
    1,099.00
    
    
    
    2,385.11
    
    
    
    1,153.38
    
    
    
    29.29KORCZAK FED. PUD #1
    
    P-UD
    
    
    27.27
    
    
    
    54.54
    
    
    
    1,596.77
    
    
    
    252.47
    
    
    
    0.00
    
    
    
    690.50
    
    
    
    340.80
    
    
    
    817.94
    
    
    
    445.80
    
    
    
    22.27MCCLINTIC -A- PUD #01
    
    P-UD
    
    
    4.81
    
    
    
    8.65
    
    
    
    281.35
    
    
    
    22.91
    
    
    
    0.00
    
    
    
    102.29
    
    
    
    78.00
    
    
    
    123.97
    
    
    
    16.92
    
    
    
    41.69QUINOCO SULIMAR PUD #01
    
    P-UD
    
    
    26.38
    
    
    
    10.55
    
    
    
    1,441.63
    
    
    
    40.83
    
    
    
    0.00
    
    
    
    497.19
    
    
    
    400.00
    
    
    
    585.28
    
    
    
    95.99
    
    
    
    29.16SHADE PUD #01ST
    
    P-UD
    
    
    77.86
    
    
    
    438.05
    
    
    
    4,244.57
    
    
    
    2,753.12
    
    
    
    0.00
    
    
    
    1,293.39
    
    
    
    577.71
    
    
    
    5,126.59
    
    
    
    3,445.02
    
    
    
    29.18
 TRC Eco One Liner 2.rpt
    
    3




---



##### 



- One-Line Summary -
 Sort by Field




---



##### 



Economic One-Liners
 3/9/2010
    
    9:06:57 AMProject Name:
    
    FieldPoint Petroleum Corporation
    
As
of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    &Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked/UnRisked
    
    Reserve Category

    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)Grand Total
    
    Total
    
    
    933.83
    
    
    
    2,846.73
    
    
    
    53,039.62
    
    
    
    10,687.41
    
    
    
    0.00
    
    
    
    27,339.73
    
    
    
    3,074.67
    
    
    
    33,312.62
    
    
    
    17,830.14
    
    
    
    50.00APACHE (BROMIDE) FieldAPACHE BROMIDE SAND UNIT
    
    P-DP
    
    
    92.03
    
    
    
    0.00
    
    
    
    5,306.55
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    4,053.36
    
    
    
    0.00
    
    
    
    1,253.19
    
    
    
    849.59
    
    
    
    13.76BIG MUDDY (DAKOTA) Field
    
    Total
    
    
    124.32
    
    
    
    0.00
    
    
    
    6,681.41
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    2,308.84
    
    
    
    0.00
    
    
    
    4,372.57
    
    
    
    1,472.38
    
    
    
    50.00ELKHORN #14
    
    P-DP
    
    
    6.14
    
    
    
    0.00
    
    
    
    330.20
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    190.60
    
    
    
    0.00
    
    
    
    139.60
    
    
    
    81.92
    
    
    
    21.20ELKHORN A ST #15
    
    P-DP
    
    
    6.66
    
    
    
    0.00
    
    
    
    357.85
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    239.62
    
    
    
    0.00
    
    
    
    118.23
    
    
    
    77.23
    
    
    
    15.73KINNEY ST #38
    
    P-DP
    
    
    111.52
    
    
    
    0.00
    
    
    
    5,993.37
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,878.63
    
    
    
    0.00
    
    
    
    4,114.73
    
    
    
    1,313.23
    
    
    
    50.00BIG MUDDY (WALL CREEK) FieldKINNEY ST #38
    
    P-DP
    
    
    7.07
    
    
    
    0.00
    
    
    
    379.85
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    152.24
    
    
    
    0.00
    
    
    
    227.61
    
    
    
    140.34
    
    
    
    20.71BILBREY; ATOKA, NORTH (GAS) FieldNORTH BILBREY 7 FED. #01
    
    P-DP
    
    
    0.04
    
    
    
    440.24
    
    
    
    0.82
    
    
    
    1,145.95
    
    
    
    0.00
    
    
    
    488.47
    
    
    
    0.00
    
    
    
    658.30
    
    
    
    309.82
    
    
    
    35.78BLOCK 6 FieldSTATE OF TEXAS -Z-
    
    P-DP
    
    
    23.95
    
    
    
    0.00
    
    
    
    1,383.37
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,054.35
    
    
    
    0.00
    
    
    
    329.02
    
    
    
    259.91
    
    
    
    7.97BLOCK A-49 Field
    
    Total
    
    
    184.84
    
    
    
    0.00
    
    
    
    10,472.31
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    5,109.28
    
    
    
    0.00
    
    
    
    5,363.04
    
    
    
    2,892.88
    
    
    
    27.77ARROWHEAD #1-49
    
    P-DP
    
    
    13.93
    
    
    
    0.00
    
    
    
    808.43
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    368.87
    
    
    
    0.00
    
    
    
    439.57
    
    
    
    308.88
    
    
    
    13.87NORTH BLOCK 12 UNIT
    
    P-DP
    
    
    170.90
    
    
    
    0.00
    
    
    
    9,663.88
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    4,740.41
    
    
    
    0.00
    
    
    
    4,923.47
    
    
    
    2,584.00
    
    
    
    27.77CHICKASHA (MEDRANO) FieldRUSH SPRINGS MEDRANO UNIT
    
    P-DP
    
    
    46.29
    
    
    
    4.31
    
    
    
    2,738.76
    
    
    
    22.43
    
    
    
    0.00
    
    
    
    1,989.38
    
    
    
    0.00
    
    
    
    771.81
    
    
    
    635.11
    
    
    
    6.57FLYING M SOUTH (ABO) Field
    
    Total
    
    
    64.33
    
    
    
    123.51
    
    
    
    3,912.35
    
    
    
    502.01
    
    
    
    0.00
    
    
    
    696.50
    
    
    
    1,099.00
    
    
    
    2,618.86
    
    
    
    1,325.26
    
    
    
    29.29CLEMMONS SUNBURST FED. #01
    
    P-DP
    
    
    5.36
    
    
    
    16.38
    
    
    
    307.25
    
    
    
    81.28
    
    
    
    0.00
    
    
    
    168.08
    
    
    
    0.00
    
    
    
    220.44
    
    
    
    160.15
    
    
    
    12.68SUNBURST SPENCE FED. #02
    
    P-DP
    
    
    0.79
    
    
    
    5.31
    
    
    
    45.40
    
    
    
    26.68
    
    
    
    0.00
    
    
    
    58.77
    
    
    
    0.00
    
    
    
    13.31
    
    
    
    11.73
    
    
    
    4.06FLYING M SOUTH (ABO) PUD #01
    
    P-UD
    
    
    58.18
    
    
    
    101.82
    
    
    
    3,559.70
    
    
    
    394.05
    
    
    
    0.00
    
    
    
    469.65
    
    
    
    1,099.00
    
    
    
    2,385.11
    
    
    
    1,153.38
    
    
    
    29.29FREDDY HUTT (WILCOX) FieldHOUSTON, VICTOR #1A
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00FREDDY HUTT, SOUTH (WILCOX) Field
    
    Total
    
    
    0.47
    
    
    
    0.00
    
    
    
    28.60
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    17.50
    
    
    
    0.00
    
    
    
    11.10
    
    
    
    9.96
    
    
    
    3.66WILLIAMS, MARY ISABELLA #06A
    
    P-DP
    
    
    0.47
    
    
    
    0.00
    
    
    
    28.60
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    17.50
    
    
    
    0.00
    
    
    
    11.10
    
    
    
    9.96
    
    
    
    3.66HOUSTON,
VICTOR -A- #10A
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00GIDDINGS (AUSTIN CHALK-3) Field
    
    Total
    
    
    87.32
    
    
    
    508.33
    
    
    
    4,760.20
    
    
    
    3,164.07
    
    
    
    0.00
    
    
    
    2,006.82
    
    
    
    577.71
    
    
    
    5,339.74
    
    
    
    3,612.22
    
    
    
    29.18CHMELAR UNIT -A- #01
    
    P-DP
    
    
    0.00
    
    
    
    9.69
    
    
    
    0.00
    
    
    
    30.15
    
    
    
    0.00
    
    
    
    13.50
    
    
    
    0.00
    
    
    
    16.64
    
    
    
    11.56
    
    
    
    14.57SHADE LEASE
    
    P-DP
    
    
    9.46
    
    
    
    60.59
    
    
    
    515.63
    
    
    
    380.80
    
    
    
    0.00
    
    
    
    699.93
    
    
    
    0.00
    
    
    
    196.51
    
    
    
    155.64
    
    
    
    7.86SHADE PUD #01ST
    
    P-UD
    
    
    77.86
    
    
    
    438.05
    
    
    
    4,244.57
    
    
    
    2,753.12
    
    
    
    0.00
    
    
    
    1,293.39
    
    
    
    577.71
    
    
    
    5,126.59
    
    
    
    3,445.02
    
    
    
    29.18
 TRC Eco One Liner 2.rpt
    
    1




---



##### 



Economic One-Liners
 3/9/2010
    
    9:06:57 AMProject Name:
    
    FieldPoint Petroleum Corporation
    

As
of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    & Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked/UnRisked
    
    Reserve Category

    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)LONGWOOD (HOSS RA) Field
    
    Total
    
    
    0.47
    
    
    
    78.12
    
    
    
    26.99
    
    
    
    300.70
    
    
    
    0.00
    
    
    
    113.64
    
    
    
    0.00
    
    
    
    214.05
    
    
    
    139.78
    
    
    
    18.55CUSHMAN #01-28
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00CUSHMAN #02-29
    
    P-DP
    
    
    0.47
    
    
    
    78.12
    
    
    
    26.99
    
    
    
    300.70
    
    
    
    0.00
    
    
    
    113.64
    
    
    
    0.00
    
    
    
    214.05
    
    
    
    139.78
    
    
    
    18.55LOVING FieldMERCURY FEE #01
    
    P-BP
    
    
    0.00
    
    
    
    74.60
    
    
    
    0.00
    
    
    
    216.26
    
    
    
    0.00
    
    
    
    77.71
    
    
    
    45.00
    
    
    
    93.55
    
    
    
    39.75
    
    
    
    15.50LOVING; MORROW, NORTH (GAS) Field
    
    Total
    
    
    0.00
    
    
    
    31.73
    
    
    
    0.00
    
    
    
    90.97
    
    
    
    0.00
    
    
    
    62.39
    
    
    
    0.00
    
    
    
    28.59
    
    
    
    23.17
    
    
    
    9.68CRONOS FEE #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HERMES FEE #01
    
    P-DP
    
    
    0.00
    
    
    
    12.10
    
    
    
    0.00
    
    
    
    34.08
    
    
    
    0.00
    
    
    
    24.50
    
    
    
    0.00
    
    
    
    9.58
    
    
    
    7.24
    
    
    
    9.68MERCURY FEE #01
    
    P-DP
    
    
    0.00
    
    
    
    19.62
    
    
    
    0.00
    
    
    
    56.89
    
    
    
    0.00
    
    
    
    37.88
    
    
    
    0.00
    
    
    
    19.01
    
    
    
    15.92
    
    
    
    6.39LUSK Field
    
    Total
    
    
    68.26
    
    
    
    136.51
    
    
    
    3,996.49
    
    
    
    631.91
    
    
    
    0.00
    
    
    
    1,700.96
    
    
    
    357.84
    
    
    
    2,569.60
    
    
    
    1,717.48
    
    
    
    22.27KORCZAK FED. #01
    
    P-DP
    
    
    20.20
    
    
    
    40.39
    
    
    
    1,182.55
    
    
    
    186.98
    
    
    
    0.00
    
    
    
    502.25
    
    
    
    0.00
    
    
    
    867.28
    
    
    
    656.68
    
    
    
    15.37KORCZAK FED. #01
    
    P-BP
    
    
    20.79
    
    
    
    41.58
    
    
    
    1,217.17
    
    
    
    192.45
    
    
    
    0.00
    
    
    
    508.20
    
    
    
    17.04
    
    
    
    884.38
    
    
    
    615.00
    
    
    
    16.29KORCZAK FED. #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SHEARN FED. #03
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00KORCZAK FED. PUD #1
    
    P-UD
    
    
    27.27
    
    
    
    54.54
    
    
    
    1,596.77
    
    
    
    252.47
    
    
    
    0.00
    
    
    
    690.50
    
    
    
    340.80
    
    
    
    817.94
    
    
    
    445.80
    
    
    
    22.27LUSK; BONE SPRING, EAST FieldJENNINGS FED. #01
    
    P-DP
    
    
    79.29
    
    
    
    75.96
    
    
    
    4,569.20
    
    
    
    222.12
    
    
    
    0.00
    
    
    
    1,750.29
    
    
    
    0.00
    
    
    
    3,041.03
    
    
    
    1,315.51
    
    
    
    43.09PUTNAM (MISSISSIPPI LIME) FieldFIELDS #04-1
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SERBIN (TAYLOR SAND) Field
    
    Total
    
    
    30.50
    
    
    
    56.43
    
    
    
    1,766.86
    
    
    
    237.76
    
    
    
    0.00
    
    
    
    1,165.55
    
    
    
    0.00
    
    
    
    839.07
    
    
    
    540.23
    
    
    
    28.06CARLESTON #01
    
    P-DP
    
    
    3.26
    
    
    
    0.00
    
    
    
    191.42
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    123.27
    
    
    
    0.00
    
    
    
    68.16
    
    
    
    41.57
    
    
    
    18.84CARLESTON, HERBERT #03
    
    P-DP
    
    
    0.98
    
    
    
    5.05
    
    
    
    57.12
    
    
    
    20.21
    
    
    
    0.00
    
    
    
    52.50
    
    
    
    0.00
    
    
    
    24.83
    
    
    
    19.96
    
    
    
    7.50HERN #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00KASPER #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00LORENZ #01
    
    P-DP
    
    
    1.25
    
    
    
    0.00
    
    
    
    72.81
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    44.39
    
    
    
    0.00
    
    
    
    28.42
    
    
    
    20.42
    
    
    
    12.06LORENZ #03
    
    P-DP
    
    
    0.32
    
    
    
    0.00
    
    
    
    19.34
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    17.22
    
    
    
    0.00
    
    
    
    2.12
    
    
    
    1.92
    
    
    
    3.03LORENZ #04
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS #06
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS #07
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS -A- #03
    
    P-DP
    
    
    0.43
    
    
    
    1.34
    
    
    
    26.17
    
    
    
    5.25
    
    
    
    0.00
    
    
    
    6.13
    
    
    
    0.00
    
    
    
    25.29
    
    
    
    14.07
    
    
    
    26.57MARQUIS -B- #04
    
    P-DP
    
    
    0.29
    
    
    
    1.35
    
    
    
    17.76
    
    
    
    7.72
    
    
    
    0.00
    
    
    
    7.85
    
    
    
    0.00
    
    
    
    17.62
    
    
    
    10.21
    
    
    
    19.70MENZEL #01
    
    P-DP
    
    
    3.02
    
    
    
    0.00
    
    
    
    179.01
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    133.89
    
    
    
    0.00
    
    
    
    45.12
    
    
    
    34.59
    
    
    
    9.09MERSLOVSKY #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
 TRC Eco One Liner 2.rpt
    
    2




---



##### 



Economic One-Liners
 3/9/2010
    
    9:06:57 AMProject Name:
    
    FieldPoint Petroleum Corporation
    

As
of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    & Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked
/UnRisked
    
    Reserve Category

    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)MOERBE #02
    
    P-DP
    
    
    0.09
    
    
    
    0.43
    
    
    
    5.16
    
    
    
    1.56
    
    
    
    0.00
    
    
    
    6.04
    
    
    
    0.00
    
    
    
    0.68
    
    
    
    0.66
    
    
    
    1.06MOERBE #05
    
    P-DP
    
    
    0.48
    
    
    
    3.17
    
    
    
    29.43
    
    
    
    15.75
    
    
    
    0.00
    
    
    
    33.41
    
    
    
    0.00
    
    
    
    11.78
    
    
    
    9.48
    
    
    
    7.31MOERBE, VICTOR #01
    
    P-DP
    
    
    0.91
    
    
    
    0.00
    
    
    
    51.80
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    43.05
    
    
    
    0.00
    
    
    
    8.75
    
    
    
    7.52
    
    
    
    4.83MOERBE, VICTOR #03
    
    P-DP
    
    
    0.11
    
    
    
    1.57
    
    
    
    6.17
    
    
    
    7.38
    
    
    
    0.00
    
    
    
    11.50
    
    
    
    0.00
    
    
    
    2.06
    
    
    
    1.94
    
    
    
    1.82NITSCHE, R.J. #01
    
    P-DP
    
    
    6.75
    
    
    
    5.94
    
    
    
    385.57
    
    
    
    40.80
    
    
    
    0.00
    
    
    
    209.57
    
    
    
    0.00
    
    
    
    216.79
    
    
    
    113.20
    
    
    
    28.06PETERS #02
    
    P-DP
    
    
    0.27
    
    
    
    0.00
    
    
    
    16.41
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    11.45
    
    
    
    0.00
    
    
    
    4.96
    
    
    
    4.24
    
    
    
    5.23PETERS #05
    
    P-DP
    
    
    0.53
    
    
    
    1.57
    
    
    
    32.24
    
    
    
    9.63
    
    
    
    0.00
    
    
    
    33.97
    
    
    
    0.00
    
    
    
    7.90
    
    
    
    6.79
    
    
    
    4.82PETERS #08
    
    P-DP
    
    
    4.73
    
    
    
    14.97
    
    
    
    269.34
    
    
    
    55.12
    
    
    
    0.00
    
    
    
    135.72
    
    
    
    0.00
    
    
    
    188.74
    
    
    
    120.14
    
    
    
    18.82PETERS -A- #03
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00PETERS -A- #06
    
    P-DP
    
    
    0.81
    
    
    
    2.41
    
    
    
    47.22
    
    
    
    13.97
    
    
    
    0.00
    
    
    
    29.99
    
    
    
    0.00
    
    
    
    31.20
    
    
    
    23.96
    
    
    
    9.92PETERS -B- #07
    
    P-DP
    
    
    1.92
    
    
    
    3.93
    
    
    
    109.71
    
    
    
    24.51
    
    
    
    0.00
    
    
    
    80.44
    
    
    
    0.00
    
    
    
    53.78
    
    
    
    37.40
    
    
    
    13.46PETERS -C- #09
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SPRETZ -A- #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SPRETZ #01
    
    P-DP
    
    
    0.11
    
    
    
    0.61
    
    
    
    6.01
    
    
    
    1.04
    
    
    
    0.00
    
    
    
    6.83
    
    
    
    0.00
    
    
    
    0.23
    
    
    
    0.22
    
    
    
    0.66STEGLICH #01
    
    P-DP
    
    
    0.39
    
    
    
    0.00
    
    
    
    22.90
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    7.71
    
    
    
    0.00
    
    
    
    15.20
    
    
    
    10.39
    
    
    
    16.25STEINBACH #01
    
    P-DP
    
    
    1.55
    
    
    
    8.87
    
    
    
    92.92
    
    
    
    14.22
    
    
    
    0.00
    
    
    
    56.39
    
    
    
    0.00
    
    
    
    50.75
    
    
    
    35.17
    
    
    
    14.02STEINBACH #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -A- #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -B- #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -C- #04
    
    P-DP
    
    
    0.11
    
    
    
    0.03
    
    
    
    6.47
    
    
    
    0.04
    
    
    
    0.00
    
    
    
    6.13
    
    
    
    0.00
    
    
    
    0.38
    
    
    
    0.36
    
    
    
    1.33STUESSY -D- #05
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -E- #07
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY, HERBERT #03
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY, HERBERT -A- #06
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00URBAN #01
    
    P-DP
    
    
    0.43
    
    
    
    2.45
    
    
    
    24.08
    
    
    
    9.77
    
    
    
    0.00
    
    
    
    24.32
    
    
    
    0.00
    
    
    
    9.52
    
    
    
    7.82
    
    
    
    6.62URBAN #02
    
    P-DP
    
    
    0.21
    
    
    
    1.17
    
    
    
    10.79
    
    
    
    4.92
    
    
    
    0.00
    
    
    
    13.72
    
    
    
    0.00
    
    
    
    1.99
    
    
    
    1.85
    
    
    
    2.25URBAN #03
    
    P-DP
    
    
    0.29
    
    
    
    0.83
    
    
    
    16.70
    
    
    
    3.80
    
    
    
    0.00
    
    
    
    19.34
    
    
    
    0.00
    
    
    
    1.16
    
    
    
    1.09
    
    
    
    1.99VAHRENKAMP #01
    
    P-DP
    
    
    0.32
    
    
    
    0.73
    
    
    
    17.44
    
    
    
    2.07
    
    
    
    0.00
    
    
    
    6.47
    
    
    
    0.00
    
    
    
    13.05
    
    
    
    8.10
    
    
    
    19.59WACHSMANN #01
    
    P-DP
    
    
    0.93
    
    
    
    0.00
    
    
    
    52.84
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    44.24
    
    
    
    0.00
    
    
    
    8.60
    
    
    
    7.14
    
    
    
    6.05WEISE #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00DROEMER #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00DROEMER #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00FISCHER #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HAMFF #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS -A- #05
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MERSLOVSKY #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
 TRC Eco One Liner 2.rpt
    
    3




---



##### 



Economic One-Liners
 3/9/2010
    
    9:06:57 AMProject Name:
    
    FieldPoint Petroleum Corporation
    

As
of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    &Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked/UnRisked
    
    Reserve Category

    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)MILLER #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00NITSCHE, R.J. #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SPRABERRY (TREND AREA) Field
    
    Total
    
    
    44.05
    
    
    
    133.75
    
    
    
    2,581.07
    
    
    
    361.36
    
    
    
    0.00
    
    
    
    1,081.89
    
    
    
    528.00
    
    
    
    1,332.54
    
    
    
    437.42
    
    
    
    50.00BUCHANAN -L- #03 & #04
    
    P-DP
    
    
    4.72
    
    
    
    25.89
    
    
    
    276.11
    
    
    
    71.87
    
    
    
    0.00
    
    
    
    186.10
    
    
    
    0.00
    
    
    
    161.89
    
    
    
    89.16
    
    
    
    24.71BUCHANAN -M- #01
    
    P-DP
    
    
    1.98
    
    
    
    9.53
    
    
    
    116.55
    
    
    
    26.35
    
    
    
    0.00
    
    
    
    85.86
    
    
    
    0.00
    
    
    
    57.04
    
    
    
    39.94
    
    
    
    13.18BUCHANAN -P- #01
    
    P-DP
    
    
    0.94
    
    
    
    1.65
    
    
    
    55.54
    
    
    
    4.40
    
    
    
    0.00
    
    
    
    25.82
    
    
    
    0.00
    
    
    
    34.12
    
    
    
    28.74
    
    
    
    6.42MCCLINTIC -A- #01
    
    P-DP
    
    
    3.37
    
    
    
    4.35
    
    
    
    193.15
    
    
    
    4.36
    
    
    
    0.00
    
    
    
    83.68
    
    
    
    0.00
    
    
    
    113.83
    
    
    
    55.90
    
    
    
    32.71MCCLINTIC, C.A. A-31 #02
    
    P-DP
    
    
    2.67
    
    
    
    1.88
    
    
    
    156.25
    
    
    
    4.98
    
    
    
    0.00
    
    
    
    118.19
    
    
    
    0.00
    
    
    
    43.05
    
    
    
    32.07
    
    
    
    10.21BUCHANAN -L- PUD #01
    
    P-UD
    
    
    8.75
    
    
    
    27.99
    
    
    
    511.77
    
    
    
    77.69
    
    
    
    0.00
    
    
    
    180.49
    
    
    
    150.00
    
    
    
    258.96
    
    
    
    59.66
    
    
    
    50.00BUCHANAN -M- PUD #01
    
    P-UD
    
    
    8.41
    
    
    
    26.91
    
    
    
    495.18
    
    
    
    74.40
    
    
    
    0.00
    
    
    
    149.73
    
    
    
    150.00
    
    
    
    269.85
    
    
    
    59.89
    
    
    
    39.57BUCHANAN -M- PUD #02
    
    P-UD
    
    
    8.41
    
    
    
    26.91
    
    
    
    495.18
    
    
    
    74.40
    
    
    
    0.00
    
    
    
    149.73
    
    
    
    150.00
    
    
    
    269.84
    
    
    
    55.13
    
    
    
    40.41MCCLINTIC -A- PUD #01
    
    P-UD
    
    
    4.81
    
    
    
    8.65
    
    
    
    281.35
    
    
    
    22.91
    
    
    
    0.00
    
    
    
    102.29
    
    
    
    78.00
    
    
    
    123.97
    
    
    
    16.92
    
    
    
    41.69SULIMAR (QUEEN) Field
    
    Total
    
    
    71.14
    
    
    
    10.55
    
    
    
    3,887.95
    
    
    
    40.83
    
    
    
    0.00
    
    
    
    1,619.21
    
    
    
    400.00
    
    
    
    1,909.58
    
    
    
    838.41
    
    
    
    29.16QUINOCO SULIMAR #01
    
    P-DP
    
    
    44.76
    
    
    
    0.00
    
    
    
    2,446.32
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,122.02
    
    
    
    0.00
    
    
    
    1,324.30
    
    
    
    742.42
    
    
    
    24.92QUINOCO SULIMAR PUD #01
    
    P-UD
    
    
    26.38
    
    
    
    10.55
    
    
    
    1,441.63
    
    
    
    40.83
    
    
    
    0.00
    
    
    
    497.19
    
    
    
    400.00
    
    
    
    585.28
    
    
    
    95.99
    
    
    
    29.16TULETA, WEST (12910) FieldSTAUSS #01
    
    P-DP
    
    
    0.06
    
    
    
    56.04
    
    
    
    3.52
    
    
    
    190.99
    
    
    
    0.00
    
    
    
    71.26
    
    
    
    0.00
    
    
    
    123.24
    
    
    
    68.71
    
    
    
    35.33VACUUM SOUTH Field
    
    Total
    
    
    5.76
    
    
    
    1,116.66
    
    
    
    351.56
    
    
    
    3,560.04
    
    
    
    0.00
    
    
    
    1,697.40
    
    
    
    67.13
    
    
    
    2,147.08
    
    
    
    1,145.23
    
    
    
    32.96SOUTH VACUUM 221 - 221
    
    P-DP
    
    
    0.13
    
    
    
    12.53
    
    
    
    7.67
    
    
    
    37.93
    
    
    
    0.00
    
    
    
    40.95
    
    
    
    0.00
    
    
    
    4.64
    
    
    
    4.48
    
    
    
    1.10SOUTH VACUUM 275 - 275
    
    P-DP
    
    
    0.27
    
    
    
    43.48
    
    
    
    15.46
    
    
    
    131.35
    
    
    
    0.00
    
    
    
    103.30
    
    
    
    0.00
    
    
    
    43.50
    
    
    
    40.27
    
    
    
    2.63SOUTH VACUUM UNIT 353 - 353
    
    P-DP
    
    
    0.00
    
    
    
    953.28
    
    
    
    0.00
    
    
    
    3,065.76
    
    
    
    0.00
    
    
    
    1,327.11
    
    
    
    0.00
    
    
    
    1,738.65
    
    
    
    859.78
    
    
    
    32.96SOUTH VACUUM 221 - 221
    
    P-BP
    
    
    5.37
    
    
    
    107.37
    
    
    
    328.44
    
    
    
    325.00
    
    
    
    0.00
    
    
    
    226.03
    
    
    
    67.13
    
    
    
    360.28
    
    
    
    240.71
    
    
    
    13.05SOUTH VACUUM UNIT 352-352
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00WHISLER (MINNELUSA) Field
    
    Total
    
    
    3.65
    
    
    
    0.00
    
    
    
    191.76
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    122.71
    
    
    
    0.00
    
    
    
    69.05
    
    
    
    57.01
    
    
    
    6.61WHISLER #02
    
    P-DP
    
    
    3.65
    
    
    
    0.00
    
    
    
    191.76
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    122.71
    
    
    
    0.00
    
    
    
    69.05
    
    
    
    57.01
    
    
    
    6.61WHISLER #42-35
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
 TRC Eco One Liner 2.rpt
    
    4




---



##### 



- One-Line Summary -
Value Sort
 Sort by
PW10%




---



##### 



Economic
One-Liners
  3/9/2010
    
    9:07:57 AMProject Name:
    
    FieldPoint Petroleum
Corporation
    
As
of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    & Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked
/ UnRisked
    
    Reserve Category
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)Grand Total
    
    Total
    
    
    933.83
    
    
    
    2,846.73
    
    
    
    53,039.62
    
    
    
    10,687.41
    
    
    
    0.00
    
    
    
    27,339.73
    
    
    
    3,074.67
    
    
    
    33,312.62
    
    
    
    17,830.14
    
    
    
    50.00SHADE PUD #01ST
    
    P-UD
    
    
    77.86
    
    
    
    438.05
    
    
    
    4,244.57
    
    
    
    2,753.12
    
    
    
    0.00
    
    
    
    1,293.39
    
    
    
    577.71
    
    
    
    5,126.59
    
    
    
    3,445.02
    
    
    
    29.18NORTH BLOCK 12 UNIT
    
    P-DP
    
    
    170.90
    
    
    
    0.00
    
    
    
    9,663.88
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    4,740.41
    
    
    
    0.00
    
    
    
    4,923.47
    
    
    
    2,584.00
    
    
    
    27.77JENNINGS FED. #01
    
    P-DP
    
    
    79.29
    
    
    
    75.96
    
    
    
    4,569.20
    
    
    
    222.12
    
    
    
    0.00
    
    
    
    1,750.29
    
    
    
    0.00
    
    
    
    3,041.03
    
    
    
    1,315.51
    
    
    
    43.09KINNEY ST #38
    
    P-DP
    
    
    111.52
    
    
    
    0.00
    
    
    
    5,993.37
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,878.63
    
    
    
    0.00
    
    
    
    4,114.73
    
    
    
    1,313.23
    
    
    
    50.00FLYING M SOUTH (ABO) PUD #01
    
    P-UD
    
    
    58.18
    
    
    
    101.82
    
    
    
    3,559.70
    
    
    
    394.05
    
    
    
    0.00
    
    
    
    469.65
    
    
    
    1,099.00
    
    
    
    2,385.11
    
    
    
    1,153.38
    
    
    
    29.29SOUTH VACUUM UNIT 353 - 353
    
    P-DP
    
    
    0.00
    
    
    
    953.28
    
    
    
    0.00
    
    
    
    3,065.76
    
    
    
    0.00
    
    
    
    1,327.11
    
    
    
    0.00
    
    
    
    1,738.65
    
    
    
    859.78
    
    
    
    32.96APACHE BROMIDE SAND UNIT
    
    P-DP
    
    
    92.03
    
    
    
    0.00
    
    
    
    5,306.55
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    4,053.36
    
    
    
    0.00
    
    
    
    1,253.19
    
    
    
    849.59
    
    
    
    13.76QUINOCO SULIMAR #01
    
    P-DP
    
    
    44.76
    
    
    
    0.00
    
    
    
    2,446.32
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,122.02
    
    
    
    0.00
    
    
    
    1,324.30
    
    
    
    742.42
    
    
    
    24.92KORCZAK FED. #01
    
    P-DP
    
    
    20.20
    
    
    
    40.39
    
    
    
    1,182.55
    
    
    
    186.98
    
    
    
    0.00
    
    
    
    502.25
    
    
    
    0.00
    
    
    
    867.28
    
    
    
    656.68
    
    
    
    15.37RUSH SPRINGS MEDRANO UNIT
    
    P-DP
    
    
    46.29
    
    
    
    4.31
    
    
    
    2,738.76
    
    
    
    22.43
    
    
    
    0.00
    
    
    
    1,989.38
    
    
    
    0.00
    
    
    
    771.81
    
    
    
    635.11
    
    
    
    6.57KORCZAK FED. #01
    
    P-BP
    
    
    20.79
    
    
    
    41.58
    
    
    
    1,217.17
    
    
    
    192.45
    
    
    
    0.00
    
    
    
    508.20
    
    
    
    17.04
    
    
    
    884.38
    
    
    
    615.00
    
    
    
    16.29KORCZAK FED. PUD #1
    
    P-UD
    
    
    27.27
    
    
    
    54.54
    
    
    
    1,596.77
    
    
    
    252.47
    
    
    
    0.00
    
    
    
    690.50
    
    
    
    340.80
    
    
    
    817.94
    
    
    
    445.80
    
    
    
    22.27NORTH BILBREY 7 FED. #01
    
    P-DP
    
    
    0.04
    
    
    
    440.24
    
    
    
    0.82
    
    
    
    1,145.95
    
    
    
    0.00
    
    
    
    488.47
    
    
    
    0.00
    
    
    
    658.30
    
    
    
    309.82
    
    
    
    35.78ARROWHEAD #1-49
    
    P-DP
    
    
    13.93
    
    
    
    0.00
    
    
    
    808.43
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    368.87
    
    
    
    0.00
    
    
    
    439.57
    
    
    
    308.88
    
    
    
    13.87STATE OF TEXAS -Z-
    
    P-DP
    
    
    23.95
    
    
    
    0.00
    
    
    
    1,383.37
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    1,054.35
    
    
    
    0.00
    
    
    
    329.02
    
    
    
    259.91
    
    
    
    7.97SOUTH VACUUM 221 - 221
    
    P-BP
    
    
    5.37
    
    
    
    107.37
    
    
    
    328.44
    
    
    
    325.00
    
    
    
    0.00
    
    
    
    226.03
    
    
    
    67.13
    
    
    
    360.28
    
    
    
    240.71
    
    
    
    13.05CLEMMONS SUNBURST FED. #01
    
    P-DP
    
    
    5.36
    
    
    
    16.38
    
    
    
    307.25
    
    
    
    81.28
    
    
    
    0.00
    
    
    
    168.08
    
    
    
    0.00
    
    
    
    220.44
    
    
    
    160.15
    
    
    
    12.68SHADE LEASE
    
    P-DP
    
    
    9.46
    
    
    
    60.59
    
    
    
    515.63
    
    
    
    380.80
    
    
    
    0.00
    
    
    
    699.93
    
    
    
    0.00
    
    
    
    196.51
    
    
    
    155.64
    
    
    
    7.86KINNEY ST #38
    
    P-DP
    
    
    7.07
    
    
    
    0.00
    
    
    
    379.85
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    152.24
    
    
    
    0.00
    
    
    
    227.61
    
    
    
    140.34
    
    
    
    20.71CUSHMAN #02-29
    
    P-DP
    
    
    0.47
    
    
    
    78.12
    
    
    
    26.99
    
    
    
    300.70
    
    
    
    0.00
    
    
    
    113.64
    
    
    
    0.00
    
    
    
    214.05
    
    
    
    139.78
    
    
    
    18.55PETERS #08
    
    P-DP
    
    
    4.73
    
    
    
    14.97
    
    
    
    269.34
    
    
    
    55.12
    
    
    
    0.00
    
    
    
    135.72
    
    
    
    0.00
    
    
    
    188.74
    
    
    
    120.14
    
    
    
    18.82NITSCHE, R.J. #01
    
    P-DP
    
    
    6.75
    
    
    
    5.94
    
    
    
    385.57
    
    
    
    40.80
    
    
    
    0.00
    
    
    
    209.57
    
    
    
    0.00
    
    
    
    216.79
    
    
    
    113.20
    
    
    
    28.06QUINOCO SULIMAR PUD #01
    
    P-UD
    
    
    26.38
    
    
    
    10.55
    
    
    
    1,441.63
    
    
    
    40.83
    
    
    
    0.00
    
    
    
    497.19
    
    
    
    400.00
    
    
    
    585.28
    
    
    
    95.99
    
    
    
    29.16BUCHANAN -L- #03 & #04
    
    P-DP
    
    
    4.72
    
    
    
    25.89
    
    
    
    276.11
    
    
    
    71.87
    
    
    
    0.00
    
    
    
    186.10
    
    
    
    0.00
    
    
    
    161.89
    
    
    
    89.16
    
    
    
    24.71ELKHORN #14
    
    P-DP
    
    
    6.14
    
    
    
    0.00
    
    
    
    330.20
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    190.60
    
    
    
    0.00
    
    
    
    139.60
    
    
    
    81.92
    
    
    
    21.20ELKHORN A ST #15
    
    P-DP
    
    
    6.66
    
    
    
    0.00
    
    
    
    357.85
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    239.62
    
    
    
    0.00
    
    
    
    118.23
    
    
    
    77.23
    
    
    
    15.73STAUSS #01
    
    P-DP
    
    
    0.06
    
    
    
    56.04
    
    
    
    3.52
    
    
    
    190.99
    
    
    
    0.00
    
    
    
    71.26
    
    
    
    0.00
    
    
    
    123.24
    
    
    
    68.71
    
    
    
    35.33BUCHANAN -M- PUD #01
    
    P-UD
    
    
    8.41
    
    
    
    26.91
    
    
    
    495.18
    
    
    
    74.40
    
    
    
    0.00
    
    
    
    149.73
    
    
    
    150.00
    
    
    
    269.85
    
    
    
    59.89
    
    
    
    39.57BUCHANAN -L- PUD #01
    
    P-UD
    
    
    8.75
    
    
    
    27.99
    
    
    
    511.77
    
    
    
    77.69
    
    
    
    0.00
    
    
    
    180.49
    
    
    
    150.00
    
    
    
    258.96
    
    
    
    59.66
    
    
    
    50.00WHISLER #02
    
    P-DP
    
    
    3.65
    
    
    
    0.00
    
    
    
    191.76
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    122.71
    
    
    
    0.00
    
    
    
    69.05
    
    
    
    57.01
    
    
    
    6.61MCCLINTIC -A- #01
    
    P-DP
    
    
    3.37
    
    
    
    4.35
    
    
    
    193.15
    
    
    
    4.36
    
    
    
    0.00
    
    
    
    83.68
    
    
    
    0.00
    
    
    
    113.83
    
    
    
    55.90
    
    
    
    32.71BUCHANAN -M- PUD #02
    
    P-UD
    
    
    8.41
    
    
    
    26.91
    
    
    
    495.18
    
    
    
    74.40
    
    
    
    0.00
    
    
    
    149.73
    
    
    
    150.00
    
    
    
    269.84
    
    
    
    55.13
    
    
    
    40.41CARLESTON #01
    
    P-DP
    
    
    3.26
    
    
    
    0.00
    
    
    
    191.42
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    123.27
    
    
    
    0.00
    
    
    
    68.16
    
    
    
    41.57
    
    
    
    18.84SOUTH VACUUM 275 - 275
    
    P-DP
    
    
    0.27
    
    
    
    43.48
    
    
    
    15.46
    
    
    
    131.35
    
    
    
    0.00
    
    
    
    103.30
    
    
    
    0.00
    
    
    
    43.50
    
    
    
    40.27
    
    
    
    2.63BUCHANAN -M- #01
    
    P-DP
    
    
    1.98
    
    
    
    9.53
    
    
    
    116.55
    
    
    
    26.35
    
    
    
    0.00
    
    
    
    85.86
    
    
    
    0.00
    
    
    
    57.04
    
    
    
    39.94
    
    
    
    13.18MERCURY FEE #01
    
    P-BP
    
    
    0.00
    
    
    
    74.60
    
    
    
    0.00
    
    
    
    216.26
    
    
    
    0.00
    
    
    
    77.71
    
    
    
    45.00
    
    
    
    93.55
    
    
    
    39.75
    
    
    
    15.50
 TRC Eco One Liner 2.rpt
    
    1




---



##### 



Economic One-Liners
 3/9/2010
    
    9:07:57 AMProject Name:
    
    FieldPoint Petroleum Corporation
    

As
of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    & Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked / UnRisked
    
    Reserve Category
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)PETERS -B- #07
    
    P-DP
    
    
    1.92
    
    
    
    3.93
    
    
    
    109.71
    
    
    
    24.51
    
    
    
    0.00
    
    
    
    80.44
    
    
    
    0.00
    
    
    
    53.78
    
    
    
    37.40
    
    
    
    13.46STEINBACH #01
    
    P-DP
    
    
    1.55
    
    
    
    8.87
    
    
    
    92.92
    
    
    
    14.22
    
    
    
    0.00
    
    
    
    56.39
    
    
    
    0.00
    
    
    
    50.75
    
    
    
    35.17
    
    
    
    14.02MENZEL #01
    
    P-DP
    
    
    3.02
    
    
    
    0.00
    
    
    
    179.01
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    133.89
    
    
    
    0.00
    
    
    
    45.12
    
    
    
    34.59
    
    
    
    9.09MCCLINTIC, C.A. A-31 #02
    
    P-DP
    
    
    2.67
    
    
    
    1.88
    
    
    
    156.25
    
    
    
    4.98
    
    
    
    0.00
    
    
    
    118.19
    
    
    
    0.00
    
    
    
    43.05
    
    
    
    32.07
    
    
    
    10.21BUCHANAN -P- #01
    
    P-DP
    
    
    0.94
    
    
    
    1.65
    
    
    
    55.54
    
    
    
    4.40
    
    
    
    0.00
    
    
    
    25.82
    
    
    
    0.00
    
    
    
    34.12
    
    
    
    28.74
    
    
    
    6.42PETERS -A- #06
    
    P-DP
    
    
    0.81
    
    
    
    2.41
    
    
    
    47.22
    
    
    
    13.97
    
    
    
    0.00
    
    
    
    29.99
    
    
    
    0.00
    
    
    
    31.20
    
    
    
    23.96
    
    
    
    9.92LORENZ #01
    
    P-DP
    
    
    1.25
    
    
    
    0.00
    
    
    
    72.81
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    44.39
    
    
    
    0.00
    
    
    
    28.42
    
    
    
    20.42
    
    
    
    12.06CARLESTON, HERBERT #03
    
    P-DP
    
    
    0.98
    
    
    
    5.05
    
    
    
    57.12
    
    
    
    20.21
    
    
    
    0.00
    
    
    
    52.50
    
    
    
    0.00
    
    
    
    24.83
    
    
    
    19.96
    
    
    
    7.50MCCLINTIC -A- PUD #01
    
    P-UD
    
    
    4.81
    
    
    
    8.65
    
    
    
    281.35
    
    
    
    22.91
    
    
    
    0.00
    
    
    
    102.29
    
    
    
    78.00
    
    
    
    123.97
    
    
    
    16.92
    
    
    
    41.69MERCURY FEE #01
    
    P-DP
    
    
    0.00
    
    
    
    19.62
    
    
    
    0.00
    
    
    
    56.89
    
    
    
    0.00
    
    
    
    37.88
    
    
    
    0.00
    
    
    
    19.01
    
    
    
    15.92
    
    
    
    6.39MARQUIS -A- #03
    
    P-DP
    
    
    0.43
    
    
    
    1.34
    
    
    
    26.17
    
    
    
    5.25
    
    
    
    0.00
    
    
    
    6.13
    
    
    
    0.00
    
    
    
    25.29
    
    
    
    14.07
    
    
    
    26.57SUNBURST SPENCE FED. #02
    
    P-DP
    
    
    0.79
    
    
    
    5.31
    
    
    
    45.40
    
    
    
    26.68
    
    
    
    0.00
    
    
    
    58.77
    
    
    
    0.00
    
    
    
    13.31
    
    
    
    11.73
    
    
    
    4.06CHMELAR UNIT -A- #01
    
    P-DP
    
    
    0.00
    
    
    
    9.69
    
    
    
    0.00
    
    
    
    30.15
    
    
    
    0.00
    
    
    
    13.50
    
    
    
    0.00
    
    
    
    16.64
    
    
    
    11.56
    
    
    
    14.57STEGLICH #01
    
    P-DP
    
    
    0.39
    
    
    
    0.00
    
    
    
    22.90
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    7.71
    
    
    
    0.00
    
    
    
    15.20
    
    
    
    10.39
    
    
    
    16.25MARQUIS -B- #04
    
    P-DP
    
    
    0.29
    
    
    
    1.35
    
    
    
    17.76
    
    
    
    7.72
    
    
    
    0.00
    
    
    
    7.85
    
    
    
    0.00
    
    
    
    17.62
    
    
    
    10.21
    
    
    
    19.70WILLIAMS, MARY ISABELLA #06A
    
    P-DP
    
    
    0.47
    
    
    
    0.00
    
    
    
    28.60
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    17.50
    
    
    
    0.00
    
    
    
    11.10
    
    
    
    9.96
    
    
    
    3.66MOERBE #05
    
    P-DP
    
    
    0.48
    
    
    
    3.17
    
    
    
    29.43
    
    
    
    15.75
    
    
    
    0.00
    
    
    
    33.41
    
    
    
    0.00
    
    
    
    11.78
    
    
    
    9.48
    
    
    
    7.31VAHRENKAMP #01
    
    P-DP
    
    
    0.32
    
    
    
    0.73
    
    
    
    17.44
    
    
    
    2.07
    
    
    
    0.00
    
    
    
    6.47
    
    
    
    0.00
    
    
    
    13.05
    
    
    
    8.10
    
    
    
    19.59URBAN #01
    
    P-DP
    
    
    0.43
    
    
    
    2.45
    
    
    
    24.08
    
    
    
    9.77
    
    
    
    0.00
    
    
    
    24.32
    
    
    
    0.00
    
    
    
    9.52
    
    
    
    7.82
    
    
    
    6.62MOERBE, VICTOR #01
    
    P-DP
    
    
    0.91
    
    
    
    0.00
    
    
    
    51.80
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    43.05
    
    
    
    0.00
    
    
    
    8.75
    
    
    
    7.52
    
    
    
    4.83HERMES FEE #01
    
    P-DP
    
    
    0.00
    
    
    
    12.10
    
    
    
    0.00
    
    
    
    34.08
    
    
    
    0.00
    
    
    
    24.50
    
    
    
    0.00
    
    
    
    9.58
    
    
    
    7.24
    
    
    
    9.68WACHSMANN #01
    
    P-DP
    
    
    0.93
    
    
    
    0.00
    
    
    
    52.84
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    44.24
    
    
    
    0.00
    
    
    
    8.60
    
    
    
    7.14
    
    
    
    6.05PETERS #05
    
    P-DP
    
    
    0.53
    
    
    
    1.57
    
    
    
    32.24
    
    
    
    9.63
    
    
    
    0.00
    
    
    
    33.97
    
    
    
    0.00
    
    
    
    7.90
    
    
    
    6.79
    
    
    
    4.82SOUTH VACUUM 221 - 221
    
    P-DP
    
    
    0.13
    
    
    
    12.53
    
    
    
    7.67
    
    
    
    37.93
    
    
    
    0.00
    
    
    
    40.95
    
    
    
    0.00
    
    
    
    4.64
    
    
    
    4.48
    
    
    
    1.10PETERS #02
    
    P-DP
    
    
    0.27
    
    
    
    0.00
    
    
    
    16.41
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    11.45
    
    
    
    0.00
    
    
    
    4.96
    
    
    
    4.24
    
    
    
    5.23MOERBE, VICTOR #03
    
    P-DP
    
    
    0.11
    
    
    
    1.57
    
    
    
    6.17
    
    
    
    7.38
    
    
    
    0.00
    
    
    
    11.50
    
    
    
    0.00
    
    
    
    2.06
    
    
    
    1.94
    
    
    
    1.82LORENZ #03
    
    P-DP
    
    
    0.32
    
    
    
    0.00
    
    
    
    19.34
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    17.22
    
    
    
    0.00
    
    
    
    2.12
    
    
    
    1.92
    
    
    
    3.03URBAN #02
    
    P-DP
    
    
    0.21
    
    
    
    1.17
    
    
    
    10.79
    
    
    
    4.92
    
    
    
    0.00
    
    
    
    13.72
    
    
    
    0.00
    
    
    
    1.99
    
    
    
    1.85
    
    
    
    2.25URBAN #03
    
    P-DP
    
    
    0.29
    
    
    
    0.83
    
    
    
    16.70
    
    
    
    3.80
    
    
    
    0.00
    
    
    
    19.34
    
    
    
    0.00
    
    
    
    1.16
    
    
    
    1.09
    
    
    
    1.99MOERBE #02
    
    P-DP
    
    
    0.09
    
    
    
    0.43
    
    
    
    5.16
    
    
    
    1.56
    
    
    
    0.00
    
    
    
    6.04
    
    
    
    0.00
    
    
    
    0.68
    
    
    
    0.66
    
    
    
    1.06STUESSY -C- #04
    
    P-DP
    
    
    0.11
    
    
    
    0.03
    
    
    
    6.47
    
    
    
    0.04
    
    
    
    0.00
    
    
    
    6.13
    
    
    
    0.00
    
    
    
    0.38
    
    
    
    0.36
    
    
    
    1.33SPRETZ #01
    
    P-DP
    
    
    0.11
    
    
    
    0.61
    
    
    
    6.01
    
    
    
    1.04
    
    
    
    0.00
    
    
    
    6.83
    
    
    
    0.00
    
    
    
    0.23
    
    
    
    0.22
    
    
    
    0.66CRONOS FEE #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00CUSHMAN #01-28
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00DROEMER #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00DROEMER #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00FIELDS #04-1
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
 TRC Eco One Liner 2.rpt
    
    2




---



##### 



Economic One-Liners
 3/9/2010
    
    9:07:57 AMProject Name:
    
    FieldPoint Petroleum Corporation
    

As
of Date: 1/1/2010Ownership Group:
    
    All Cases
 Net Reserves
    
    
    Net RevenueOil, Cond,
    
    
    
    
    
    
    Oil, Cond,
    
    
    
    
    
    
    
    
    
    
    Expense
    
    
    
    
    
    
    Cash FlowLease Name
    
    
    
    NGL
    
    
    Gas
    
    
    NGL
    
    
    Gas
    
    
    Other
    
    
    & Tax
    
    
    Invest.
    
    
    Non-Disc.
    
    
    Disc. 10%
    
    
    LifeRisked/UnRisked
    
    Reserve Category
    
    (Mbbl)
    
    
    (MMcf)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (M$)
    
    
    (years)FISCHER #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HAMFF #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HERN #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HOUSTON, VICTOR -A- #10A
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00HOUSTON, VICTOR #1A
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00KASPER #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00KORCZAK FED. #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00LORENZ #04
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS #06
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS #07
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MARQUIS -A- #05
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MERSLOVSKY #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MERSLOVSKY #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00MILLER #01
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00NITSCHE, R.J. #02
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00PETERS -A- #03
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00PETERS -C- #09
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SHEARN FED. #03
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SOUTH VACUUM UNIT 352 - 352
    
    P-SI
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00SPRETZ -A- #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STEINBACH #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -A- #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -B- #02
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -D- #05
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY -E- #07
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY, HERBERT #03
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00STUESSY, HERBERT -A- #06
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00WEISE #01
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00WHISLER #42-35
    
    P-DP
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
 TRC Eco One Liner 2.rpt
    
    3




---



##### 



CERTIFICATE OF QUALIFICATION
  1.
    
    I am President of PGH, the engineering firm that prepared the above referenced report for
Fieldpoint Petroleum Corporation dated March 8, 2010.2.
    
    As President of PGH, I was responsible for the preparation of this report.3.
    
    I am a graduate of The University of Texas at Austin. I obtained a Bachelor of Science
degree in Petroleum Engineering in May 1980. I am a Licensed Professional Engineer in the
State of Texas. My license number is 56682. I am a member of the Society of Petroleum
Engineers, the Society of Petroleum Evaluation Engineers, the Society of Petrophysicists and
Well Log Analysts and the American Association of Petroleum Geologists. I have in excess of
29 years of experience as a petroleum engineer in the oil and gas industry performing
reservoir studies and oil and gas reserve evaluations.
 /s/ Wayman T. Gore, Jr.Wayman T. Gore, Jr., P.E.Texas Engineering License No. 56682
President
PGH Petroleum & Environmental Engineers, L.L.C.