Exhibit 99.1
 RESERVE AND ECONOMIC EVALUATION
FIELDPOINT PETROLEUM CORPORATION
SEC CASE ECONOMICS
AS OF JANUARY 1, 2011
 PREPARED FOR
 RAY REEVES
 FEBRUARY 11, 2011
 FLETCHER LEWIS ENGINEERING, INC.




---



##### 



February 11, 2011
    
    (FLETCHER LEWIS ENGINEERING, INC. LOGO)5001 N. PENNSYLVANIA, SUITE 300 
PENN PARK OFFICE CENTER 
OKLAHOMA CITY, OKLAHOMA 73112
(405) 840-5675
 
 RE:
    
    Reserve and Economic Evaluation Fieldpoint Petroleum Corporation SEC Case Economics As of January 1, 2011




---



##### 



FUTURE
    
    
    DISCOUNTEDNET
    
    
    PRESENTNET OIL
    
    
    NET GAS
    
    
    REVENUE
    
    
    WORTH 10%(BBLS)
    
    
    (MCF)
    
    
    $
    
    
    $Proved Developed
Producing
    
    
    70,529
    
    
    
    111,742
    
    
    
    3,532,924
    
    
    
    2,199,304Behind-Pipe
    
    
    112,649
    
    
    
    397,557
    
    
    
    6,718,551
    
    
    
    3,158,607Proved Undeveloped
    
    
    13,677
    
    
    
    11,287
    
    
    
    802,183
    
    
    
    361,910Summary Proved
    
    
    196,855
    
    
    
    520,586
    
    
    
    11,053,658
    
    
    
    5,719,821
  RESERVE CATEGORIES




---



##### 



RESERVE DETERMINATION




---



##### 








---



##### 








---



##### 



ECONOMIC ANALYSIS
  OIL PRICE
    
    
    GAS PRICEJAN 1, 2010
    
    $
    74.44
    
    
    $
    5.79FEB 1, 2010
    
    $
    69.60
    
    
    $
    5.43MAR 1, 2010
    
    $
    73.64
    
    
    $
    4.74APR 1, 2010
    
    $
    79.69
    
    
    $
    3.83




---



##### 



MAY 1, 2010
    
    $
    80.92
    
    
    $
    3.95JUN 1, 2010
    
    $
    67.37
    
    
    $
    3.96JUL 1, 2010
    
    $
    67.66
    
    
    $
    4.58AUG 1, 2009
    
    $
    73.61
    
    
    $
    4.29SEP 1, 2010
    
    $
    68.22
    
    
    $
    3.32OCT 1, 2010
    
    $
    75.92
    
    
    $
    3.57NOV 1, 2010
    
    $
    77.30
    
    
    $
    3.06DEC 1, 2010
    
    $
    81.18
    
    
    $
    4.18AVERAGE
    
    $
    74.13
    
    
    $
    4.23




---



##### 



GENERAL




---



##### 








---



##### 



GENERAL INFORMATION
FIELDPOINT PETROLEUM CORPORATION PROPERTIES
 NETWORKING
    
    
    REVENUEINTEREST
    
    
    INTERESTWELL NAME
    
    LOCATION
    
    COUNTY
    
    %
    
    
    %ALEXANDER #1-3
    
    3 B&B SUR
    
    HEMPHILL
    
    
    0.0585
    
    
    
    0.0180BARGER #1-11
    
    11-9N-11W
    
    CADDO
    
    
    0.1953
    
    
    
    0.1587BARGER #2-11
    
    11-9N-11W
    
    CADDO
    
    
    0.1953
    
    
    
    0.1485BARROW #1-31
    
    31-10N-11W
    
    CADDO
    
    
    0.0974
    
    
    
    0.0842BARROW #2-31
    
    31-10N-11W
    
    CADDO
    
    
    0.3896
    
    
    
    0.3367BRITT LEASE
    
    20-4N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    18.5797BRITT 10 LEASE
    
    20-4N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    20.3125LOWINDA BROWN #6-8
    
    7-1N-8E
    
    COAL
    
    
    21.8750
    
    
    
    9.5703
    
    
    OIL19.5703
    
    
    GASBUTLER LEASE
    
    30-5N-8E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    20.9003CHANUTE LEASE
    
    36-5N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    21.8750CITY OF ARDMORE #1-3
    
    3-5S-2E
    
    CARTER
    
    
    0.8536
    
    
    
    0.6651DEVAUGHAN #1-31
    
    31-10N-11W
    
    CADDO
    
    
    0.3896
    
    
    
    0.3367DIAMOND LEASE
    
    30-5N-8E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    20.8840ECKROAT #1-15
    
    
    
    OKLAHOMA
    
    
    16.7637
    
    
    
    13.4109FRANK EDGE #1-11
    
    11-9N-11W
    
    CADDO
    
    
    0.1953
    
    
    
    0.1587IDA EDGE #1-11
    
    11-9N-11W
    
    CADDO
    
    
    0.1953
    
    
    
    0.1587FOLMAR #1-27
    
    27-12N-2W
    
    OKLAHOMA
    
    
    17.1875
    
    
    
    14.9274DORA HELMS #3-2
    
    2-1N-7E
    
    OKLAHOMA
    
    
    18.8423
    
    
    
    15.7478DORA HELMS #4-2
    
    2-1N-7E
    
    PONTOTOC
    
    
    18.8423
    
    
    
    17.1831HENDRICKS #1-15
    
    15-6N-9W
    
    CADDO
    
    
    0.1094
    
    
    
    0.0634HENDRICKS TRUST #1-27
    
    27-12N-2W
    
    OKLAHOMA
    
    
    25.0000
    
    
    
    20.3125IDA HOLLIE #1-20
    
    20-7N-23E
    
    LEFLORE
    
    
    0.5207
    
    
    
    0.4232IDA HOLLIE #2-20
    
    20-7N-23E
    
    LEFLORE
    
    
    0.5207
    
    
    
    0.4232E E HOUSE #1-12
    
    12-1N-7E
    
    PONTOTOC
    
    
    21.8750
    
    
    
    9.5704
    
    
    OIL19.1407
    
    
    GASE E HOUSE #10-12
    
    12-1N-7E
    
    PONTOTOC
    
    
    21.8750
    
    
    
    9.5704
    
    
    OIL21.8750
    
    
    GASJESSIE #1-24
    
    24-12N-13W
    
    CADDO
    
    
    0.4035
    
    
    
    0.3531JESSIE TOWNSITE #1-2
    
    2-1N-7E
    
    PONTOTOC
    
    
    18.8064
    
    
    
    17.0021KOLB #1-15
    
    15-12N-2W
    
    OKLAHOMA
    
    
    21.8750
    
    
    
    17.7734




---



##### 



GENERAL INFORMATION
FIELDPOINT PETROLEUM CORPORATION PROPERTIES
 NETWORKING
    
    
    REVENUEINTEREST
    
    
    INTERESTWELL NAME
    
    LOCATION
    
    COUNTY
    
    %
    
    
    %LEWIS #1-11
    
    11-5N-2W
    
    MCCLAIN
    
    
    11.2386
    
    
    
    9.6085LIVELY #1-6
    
    6-5N-20E
    
    LATIMER
    
    
    0.3906
    
    
    
    0.2930MCBRIDE #1-8
    
    8-9N-11W
    
    CADDO
    
    
    0.0977
    
    
    
    0.0794MCCURTAIN #1-1
    
    1-1N-7E
    
    PONTOTOC
    
    
    20.5625
    
    
    
    17.9922MCDONALD LEASE
    
    19-5N-8E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    21.8750MCINTOSH #1-11
    
    11-4N-9W
    
    COMANCHE
    
    
    0.1297
    
    
    
    0.0979MOONEY #1-29
    
    29-6N-2W
    
    MCCLAIN
    
    
    17.1875
    
    
    
    13.6211MOUNT GILCREASE #3-12
    
    36-5N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    21.8750MOUNT GILCREASE #8-6
    
    36-5N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    21.8750MOUNT GILCREASE #8-9
    
    36-5N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    21.8750MOUNT GILCREASE UNIT
    
    25,26&35-5N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    21.7707MUSE #1-33
    
    33-2N-7E
    
    PONTOTOC
    
    
    6.2500
    
    
    
    5.4688NAN #1-30
    
    30-5N-8E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    19.8242NAN #2-30
    
    30-5N-8E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    19.8242NORTHEAST FITTS UNIT
    
    22 & 23-2N-7E
    
    PONTOTOC
    
    
    0.0009
    
    
    
    .00075PARMENTER #2-4
    
    4-18N-15W
    
    DEWEY
    
    
    2.8438
    
    
    
    2.2395K O PAYNE #1-10
    
    10-17N-12W
    
    BLAINE
    
    
    1.1349
    
    
    
    0.9431PETTYJOHN B
    
    1-1N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    20.5078CE PETTYJOHN
    
    1-1N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    20.5078GLADYS PETTYJOHN
    
    1-1N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    21.0937POLLARD #2-31
    
    31-19N-4W
    
    LOGAN
    
    
    4.5921
    
    
    
    3.7411POWELL D #1-22
    
    22-7N-8W
    
    GRADY
    
    
    3.1250
    
    
    
    2.5000PROVENCE #1-2
    
    2-1N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    20.8733PROVENCE A LEASE
    
    2-1N-7E
    
    PONTOTOC
    
    
    25.0000
    
    
    
    20.8733ROSSER #1-31
    
    31-10N-11W
    
    CADDO
    
    
    0.0974
    
    
    
    0.0842ROZIE #1-31
    
    31-10N-11W
    
    CADDO
    
    
    0.0974
    
    
    
    0.0760SANDY A #1-8
    
    8-1N-8E
    
    COAL
    
    
    4.9781
    
    
    
    4.0771SHAW #1-11
    
    11-9N-11W
    
    CADDO
    
    
    0.1953
    
    
    
    0.1587R W SIMPSON #1-12
    
    12-1N-7E
    
    PONTOTOC
    
    
    21.8750
    
    
    
    19.1407TEX #1-14
    
    14-4N-16E
    
    PITTSBURG
    
    
    0.8203
    
    
    
    0.6768




---



##### 



GENERAL INFORMATION
FIELDPOINT PETROLEUM CORPORATION PROPERTIES
 NETWORKING
    
    
    REVENUEINTEREST
    
    
    INTERESTWELL NAME
    
    LOCATION
    
    COUNTY
    
    %
    
    
    %THOMAS #1-20
    
    20-2N-7E
    
    PONTOTOC
    
    
    21.8750
    
    
    
    18.8241GEORGE THOMPSON #1-1
    
    1-1N-7E
    
    PONTOTOC
    
    
    15.1563
    
    
    
    12.3145PHARR THOMPSON #1-2
    
    2-1N-7E
    
    PONTOTOC
    
    
    5.6989
    
    
    
    4.9680THOMPSON HEIRS #4 & 5-1
    
    1-1N-7E
    
    PONTOTOC
    
    
    17.5938
    
    
    
    15.0108TROGDEN #1-15
    
    15-6N-9W
    
    CADDO
    
    
    0.0936
    
    
    
    0.0708VIRGINIA #1-31
    
    31-10N-11W
    
    CADDO
    
    
    0.0974
    
    
    
    0.0676




---



##### 



RESERVE AND ECONOMIC EVALUATION
FIELDPOINT PETROLEUM CORPORATION
AS OF JANUARY 1, 2011
 NET OIL
    
    
    NET GAS
    
    
    FUTURE NET
    
    
    DISCOUNTEDNAME
    
    STATUS
    
    BBLS
    
    
    MCF
    
    
    CASHFLOW
    
    
    10% $ALEXANDER #1-3
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0BARGER #1-11
    
    PDP
    
    
    3
    
    
    
    135
    
    
    
    231
    
    
    
    191BARGER #2-11
    
    PDP
    
    
    2
    
    
    
    17
    
    
    
    35
    
    
    
    32BARROW #1-31
    
    PDP
    
    
    4
    
    
    
    312
    
    
    
    926
    
    
    
    692BARROW #2-31
    
    PDP
    
    
    11
    
    
    
    1,076
    
    
    
    3,920
    
    
    
    2,913BRITT LEASE
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0BRITT 10 LEASE
    
    BHP
    
    
    6,799
    
    
    
    0
    
    
    
    413,105
    
    
    
    212,290BRITT 10 LEASE
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0LOWINDA BROWN #6-8
    
    PDP
    
    
    1,516
    
    
    
    17,299
    
    
    
    108,934
    
    
    
    74,527BUTLER LEASE
    
    PDP
    
    
    6
    
    
    
    18
    
    
    
    1
    
    
    
    1BHP
    
    
    564
    
    
    
    61,238
    
    
    
    116,614
    
    
    
    80,712PUD
    
    
    9,405
    
    
    
    11,287
    
    
    
    592,325
    
    
    
    237,065CHANUTE LEASE
    
    PDP
    
    
    1,751
    
    
    
    0
    
    
    
    61,499
    
    
    
    41,375CITY OF ARDMORE #1-3
    
    PDP
    
    
    0
    
    
    
    1,706
    
    
    
    2,918
    
    
    
    2,325DEVAUGHAN #1-31
    
    PDP
    
    
    2
    
    
    
    486
    
    
    
    1,414
    
    
    
    1,153DIAMOND LEASE
    
    PDP
    
    
    20,228
    
    
    
    0
    
    
    
    937,635
    
    
    
    602,086BHP
    
    
    0
    
    
    
    18,265
    
    
    
    26,593
    
    
    
    19,264ECKROAT #1-15
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0FRANK EDGE #1-11
    
    PDP
    
    
    3
    
    
    
    57
    
    
    
    109
    
    
    
    96IDA EDGE #1-11
    
    PDP
    
    
    10
    
    
    
    298
    
    
    
    966
    
    
    
    709FOLMAR #1-27
    
    PDP
    
    
    5,743
    
    
    
    0
    
    
    
    320,667
    
    
    
    176,334DORA HELMS #3-2
    
    PDP
    
    
    336
    
    
    
    11,241
    
    
    
    39,051
    
    
    
    25,764DORA HELMS #4-2
    
    PDP
    
    
    0
    
    
    
    4,743
    
    
    
    7,259
    
    
    
    5,532HENDRICKS #1-15
    
    PDP
    
    
    0
    
    
    
    47
    
    
    
    37
    
    
    
    34HENDRICKS TRUST #1-27
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0IDA HOLLIE #1-20
    
    PDP
    
    
    0
    
    
    
    1,555
    
    
    
    4,341
    
    
    
    3,464IDA HOLLIE #2-20
    
    PDP
    
    
    0
    
    
    
    146
    
    
    
    65
    
    
    
    60E E HOUSE #1-12
    
    PDP
    
    
    985
    
    
    
    5,265
    
    
    
    72,489
    
    
    
    52,365E E HOUSE #10-12
    
    PDP
    
    
    0
    
    
    
    22,611
    
    
    
    53,447
    
    
    
    34,465JESSIE #1-24
    
    PDP
    
    
    0
    
    
    
    598
    
    
    
    774
    
    
    
    624JESSIE TOWNSITE #1-2
    
    PDP
    
    
    5,876
    
    
    
    0
    
    
    
    346,962
    
    
    
    196,270KOLB #1-15
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0
   1




---



##### 



RESERVE AND ECONOMIC EVALUATION
FIELDPOINT PETROLEUM CORPORATION
AS OF JANUARY 1, 2011
 NET OIL
    
    
    NET GAS
    
    
    FUTURE NET
    
    
    DISCOUNTEDNAME
    
    STATUS
    
    BBLS
    
    
    MCF
    
    
    CASHFLOW
    
    
    10% $LEWIS #1-11
    
    PDP
    
    
    326
    
    
    
    22,794
    
    
    
    125,211
    
    
    
    61,678LIVELY #1-6
    
    PDP
    
    
    0
    
    
    
    435
    
    
    
    710
    
    
    
    627MCBRlDE #1-8
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0MCCURTAIN #1-1
    
    PDP
    
    
    295
    
    
    
    964
    
    
    
    9,670
    
    
    
    7,876MCDONALD LEASE
    
    PDP
    
    
    876
    
    
    
    0
    
    
    
    13,752
    
    
    
    11,707BHP
    
    
    6,264
    
    
    
    16,615
    
    
    
    431,241
    
    
    
    264,656MCINTOSH #1-11
    
    PDP
    
    
    0
    
    
    
    8
    
    
    
    1
    
    
    
    1MOONEY #1-29
    
    PDP
    
    
    1,259
    
    
    
    0
    
    
    
    48,061
    
    
    
    27,742MOUNT GILCREASE #3-12
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0MOUNT
GILCREASE #8-6
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0MOUNT GILCREASE #8-9
    
    PDP
    
    
    0
    
    
    
    1,351
    
    
    
    166
    
    
    
    158MOUNT GILCREASE UNIT
    
    PDP
    
    
    8,575
    
    
    
    0
    
    
    
    160,307
    
    
    
    134,960BHP
    
    
    0
    
    
    
    279,036
    
    
    
    383,045
    
    
    
    259,343BHP
    
    
    83,663
    
    
    
    0
    
    
    
    4,526,768
    
    
    
    1,826,524MUSE #1-33
    
    PDP
    
    
    1,206
    
    
    
    0
    
    
    
    63,577
    
    
    
    35,111NAN #1-30
    
    PDP
    
    
    726
    
    
    
    0
    
    
    
    14,284
    
    
    
    11,424BHP
    
    
    0
    
    
    
    22,403
    
    
    
    39,825
    
    
    
    30,943NAN #2-30
    
    BHP
    
    
    2,974
    
    
    
    0
    
    
    
    173,313
    
    
    
    119,031NORTHEAST FITTS UNIT
    
    PDP
    
    
    134
    
    
    
    0
    
    
    
    4,790
    
    
    
    3,839PARMENTER #2-4
    
    PDP
    
    
    6
    
    
    
    813
    
    
    
    1,373
    
    
    
    1,120K O PAYNE #1-10
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0PETTYJOHN B
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0CE PETTYJOHN
    
    PDP
    
    
    80
    
    
    
    3,577
    
    
    
    2,905
    
    
    
    2,778GLADYS PETTYJOHN
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0POLLARD #2-31
    
    PDP
    
    
    77
    
    
    
    1,217
    
    
    
    2,640
    
    
    
    2,191POWELL D #1-22
    
    PDP
    
    
    0
    
    
    
    3,725
    
    
    
    8,217
    
    
    
    5,869PROVENCE #1-2
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0PROVENCE A LEASE
    
    PDP
    
    
    0
    
    
    
    5,270
    
    
    
    4,190
    
    
    
    3,517BHP
    
    
    12,385
    
    
    
    0
    
    
    
    608,047
    
    
    
    345,846PUD
    
    
    4,272
    
    
    
    0
    
    
    
    209,858
    
    
    
    124,845ROSSER #1-31
    
    PDP
    
    
    1
    
    
    
    172
    
    
    
    555
    
    
    
    403ROZIE #1-31
    
    PDP
    
    
    2
    
    
    
    310
    
    
    
    689
    
    
    
    523
   2




---



##### 



RESERVE AND ECONOMIC EVALUATION
FIELDPOINT PETROLEUM CORPORATION
AS OF JANUARY 1, 2011
 NET OIL
    
    
    NET GAS
    
    
    FUTURE NET
    
    
    DISCOUNTEDNAME
    
    STATUS
    
    BBLS
    
    
    MCF
    
    
    CASHFLOW
    
    
    10% $SANDY A #1-8
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0SHAW #1-11
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0R W SIMPSON #1-12
    
    PDP
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0SPENCER #1-23
    
    PDN
    
    
    0
    
    
    
    0
    
    
    
    0
    
    
    
    0TEX #1-14
    
    PDP
    
    
    0
    
    
    
    2,041
    
    
    
    2,635
    
    
    
    1,898THOMAS #1-20
    
    PDP
    
    
    15,416
    
    
    
    0
    
    
    
    866,727
    
    
    
    516,740GEORGE THOMPSON #1-1
    
    PDP
    
    
    2,188
    
    
    
    0
    
    
    
    110,329
    
    
    
    62,649PHARR THOMPSON #1-2
    
    PDP
    
    
    141
    
    
    
    1,285
    
    
    
    6,001
    
    
    
    4,248THOMPSON HEIRS #4 & 5-1
    
    PDP
    
    
    2,743
    
    
    
    0
    
    
    
    122,226
    
    
    
    81,056TROGDEN #1-15
    
    PDP
    
    
    0
    
    
    
    3
    
    
    
    0
    
    
    
    0VIRGINIA #1-31
    
    PDP
    
    
    1
    
    
    
    168
    
    
    
    199
    
    
    
    177PROVED DEVELOPED
PRODUCING
    
    
    
    
    70,529
    
    
    
    111,742
    
    
    
    3,532,924
    
    
    
    2,199,304BEHIND-PIPE
    
    
    
    
    112,649
    
    
    
    397,557
    
    
    
    6,718,551
    
    
    
    3,158,607PROVED UNDEVELOPED
    
    
    
    
    13,677
    
    
    
    11,287
    
    
    
    802,183
    
    
    
    361,910SUMMARY PROVED
    
    
    
    
    196,855
    
    
    
    520,586
    
    
    
    11,053,658
    
    
    
    5,719,821
   3




---



##### 



SUMMARY
 
 INTERESTS AND DATE FIRST EFFECTIVE
    
    
    PRESENT WORTH M$COST
    
    LIQUID
    
    GAS
    
    DATE
    
    
    5.000
    
    
    
    7715.85510.000
    
    
    
    5719.82115.000
    
    
    
    4441.97620.000
    
    
    
    3577.57225.000
    
    
    
    2966.070
 WELL COUNT
    
    
    API
    
    
    BASE
    
    
    TRANS
    
    
    PROD
    
    
    ADVAL
    
    
    PRICES
    
    
    CF/BBL
    
    
    GROSS
    
    
    RESERVES
    
    
    % GROSSGROSS
    
    
    NET
    
    
    OR BTU
    
    
    PRICE
    
    
    CHARGE
    
    
    TAXES
    
    
    TAXES
    
    
    BEGIN
    
    
    ENDING
    
    
    LIFE WT
    
    
    BL/MMCF
    
    
    CUMULATIVE
    
    
    REMAINING
    
    
    ULTIMATE
    
    
    REMAININGOIL
    
    
    156
    
    
    
    33.54
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    72.92
    
    
    
    72.92
    
    
    
    72.92
    
    
    
    5064
    
    
    
    7835.36
    
    
    
    1161.90
    
    
    
    8997.26
    
    
    12.91% OILGAS
    
    
    40
    
    
    
    5.03
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    4.43
    
    
    
    4.61
    
    
    
    2.71
    
    
    
    197
    
    
    
    88514.53
    
    
    
    6140.85
    
    
    
    94655.37
    
    
    6.49% GASCOND
    
    
    0
    
    
    
    0.00
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    72.92
    
    
    
    72.92
    
    
    
    72.92
    
    
    
    0
    
    
    
    368.88
    
    
    
    50.81
    
    
    
    419.70
    
    
    12.11% COND
 GROSS
    
    
    GROSS OIL +
    
    
    GROSS GAS
    
    
    NET OIL
    
    
    NET GAS
    
    
    EFF OIL &
    
    
    EFFECTIVE
    
    
    OIL + COND
    
    
    GAS
    
    
    TOTALWELL COUNT
    
    
    COND PROD
    
    
    PRODUCTION
    
    
    COND PROD
    
    
    PRODUCTION
    
    
    COND PRICE
    
    
    GAS PRICE
    
    
    SALES
    
    
    SALES
    
    
    SALESYEAR
    
    WELLS/MO
    
    
    MBBLS
    
    
    MMCF
    
    
    MBBLS
    
    
    MMCF
    
    
    $/BBL
    
    
    $/MCF
    
    
    M$
    
    
    M$
    
    
    M$2011
    
    
    108.000
    
    
    
    87.733
    
    
    
    761.738
    
    
    
    8.184
    
    
    
    14.836
    
    
    
    72.920
    
    
    
    4.472
    
    
    
    596.793
    
    
    
    66.355
    
    
    
    663.1472012
    
    
    112.000
    
    
    
    88.689
    
    
    
    709.758
    
    
    
    9.570
    
    
    
    25.982
    
    
    
    72.920
    
    
    
    3.928
    
    
    
    697.835
    
    
    
    102.046
    
    
    
    799.8812013
    
    
    119.000
    
    
    
    93.191
    
    
    
    698.183
    
    
    
    11.811
    
    
    
    46.468
    
    
    
    72.920
    
    
    
    3.268
    
    
    
    861.233
    
    
    
    151.846
    
    
    
    1013.0792014
    
    
    131.000
    
    
    
    94.258
    
    
    
    1164.033
    
    
    
    13.142
    
    
    
    163.347
    
    
    
    72.920
    
    
    
    2.170
    
    
    
    958.335
    
    
    
    354.486
    
    
    
    1312.8212015
    
    
    139.000
    
    
    
    95.322
    
    
    
    938.672
    
    
    
    14.411
    
    
    
    129.412
    
    
    
    72.920
    
    
    
    2.167
    
    
    
    1050.849
    
    
    
    280.501
    
    
    
    1331.3492016
    
    
    142.000
    
    
    
    93.431
    
    
    
    523.565
    
    
    
    14.858
    
    
    
    49.751
    
    
    
    72.920
    
    
    
    2.418
    
    
    
    1083.439
    
    
    
    120.286
    
    
    
    1203.7252017
    
    
    86.000
    
    
    
    89.726
    
    
    
    374.258
    
    
    
    14.833
    
    
    
    29.843
    
    
    
    72.920
    
    
    
    2.635
    
    
    
    1081.649
    
    
    
    78.627
    
    
    
    1160.2762018
    
    
    88.000
    
    
    
    88.280
    
    
    
    247.251
    
    
    
    15.215
    
    
    
    13.315
    
    
    
    72.920
    
    
    
    3.342
    
    
    
    1109.514
    
    
    
    44.496
    
    
    
    1154.0092019
    
    
    71.000
    
    
    
    73.983
    
    
    
    180.337
    
    
    
    14.028
    
    
    
    9.412
    
    
    
    72.920
    
    
    
    3.606
    
    
    
    1022.891
    
    
    
    33.937
    
    
    
    1056.8282020
    
    
    69.000
    
    
    
    62.354
    
    
    
    142.813
    
    
    
    12.367
    
    
    
    6.535
    
    
    
    72.920
    
    
    
    4.143
    
    
    
    901.792
    
    
    
    27.072
    
    
    
    928.8642021
    
    
    66.000
    
    
    
    54.920
    
    
    
    109.077
    
    
    
    10.878
    
    
    
    4.949
    
    
    
    72.920
    
    
    
    4.482
    
    
    
    793.204
    
    
    
    22.185
    
    
    
    815.3892022
    
    
    65.000
    
    
    
    47.648
    
    
    
    81.204
    
    
    
    9.440
    
    
    
    4.378
    
    
    
    72.920
    
    
    
    4.496
    
    
    
    688.331
    
    
    
    19.683
    
    
    
    708.0142023
    
    
    62.000
    
    
    
    40.858
    
    
    
    52.008
    
    
    
    8.081
    
    
    
    3.629
    
    
    
    72.920
    
    
    
    4.554
    
    
    
    589.296
    
    
    
    16.524
    
    
    
    605.8202024
    
    
    61.000
    
    
    
    35.823
    
    
    
    32.205
    
    
    
    7.104
    
    
    
    3.234
    
    
    
    72.920
    
    
    
    4.555
    
    
    
    518.029
    
    
    
    14.729
    
    
    
    532.7582025
    
    
    58.000
    
    
    
    31.498
    
    
    
    22.533
    
    
    
    6.247
    
    
    
    2.821
    
    
    
    72.920
    
    
    
    4.565
    
    
    
    455.531
    
    
    
    12.879
    
    
    
    468.410SUB TOTAL
    
    
    142.000
    
    
    
    1077.714
    
    
    
    6037.635
    
    
    
    170.169
    
    
    
    507.910
    
    
    
    72.920
    
    
    
    2.649
    
    
    
    12408.719
    
    
    
    1345.652
    
    
    
    13754.371REMAINDER
    
    
    55.000
    
    
    
    134.995
    
    
    
    103.212
    
    
    
    26.686
    
    
    
    12.676
    
    
    
    72.920
    
    
    
    5.311
    
    
    
    1945.943
    
    
    
    67.320
    
    
    
    2013.263TOT 36.7 YR
    
    
    142.000
    
    
    
    1212.709
    
    
    
    6140.847
    
    
    
    196.855
    
    
    
    520.586
    
    
    
    72.920
    
    
    
    2.714
    
    
    
    14354.662
    
    
    
    1412.972
    
    
    
    15767.635
 EFFECTIVE
    
    
    NET TOTAL
    
    
    DIR OPR EXP
    
    
    TOT OPR EXP
    
    
    OPERATING
    
    
    TOT INVEST
    
    
    NET
    
    
    CUM NET
    
    
    NET C.F
    
    
    CUM C.FWPT TAX
    
    
    PROD TAXES
    
    
    ADVAL TAX
    
    
    + TAXES
    
    
    REVENUE
    
    
    TANG+INTANG
    
    
    CASHFLOW
    
    
    CASHFLOW
    
    
    DISC @ 10.0
    
    
    DISC @ 10.0YEAR
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$2011
    
    
    0.000
    
    
    
    47.765
    
    
    
    159.356
    
    
    
    207.121
    
    
    
    456.026
    
    
    
    0.000
    
    
    
    456.026
    
    
    
    456.026
    
    
    
    434.133
    
    
    
    434.1332012
    
    
    0.000
    
    
    
    57.537
    
    
    
    168.970
    
    
    
    226.506
    
    
    
    573.375
    
    
    
    49.250
    
    
    
    524.125
    
    
    
    980.151
    
    
    
    450.540
    
    
    
    884.6732013
    
    
    0.000
    
    
    
    72.888
    
    
    
    194.113
    
    
    
    267.001
    
    
    
    746.078
    
    
    
    51.250
    
    
    
    694.828
    
    
    
    1674.979
    
    
    
    544.518
    
    
    
    1429.1912014
    
    
    0.000
    
    
    
    94.452
    
    
    
    218.637
    
    
    
    313.089
    
    
    
    999.732
    
    
    
    48.750
    
    
    
    950.982
    
    
    
    2625.960
    
    
    
    677.538
    
    
    
    2106.7292015
    
    
    0.000
    
    
    
    95.793
    
    
    
    236.636
    
    
    
    332.429
    
    
    
    998.920
    
    
    
    33.750
    
    
    
    965.170
    
    
    
    3591.130
    
    
    
    626.873
    
    
    
    2733.6022016
    
    
    0.000
    
    
    
    86.614
    
    
    
    221.134
    
    
    
    307.748
    
    
    
    895.976
    
    
    
    18.750
    
    
    
    877.226
    
    
    
    4468.357
    
    
    
    517.361
    
    
    
    3250.9632017
    
    
    0.000
    
    
    
    83.474
    
    
    
    164.933
    
    
    
    248.408
    
    
    
    911.869
    
    
    
    18.750
    
    
    
    893.119
    
    
    
    5361.475
    
    
    
    478.453
    
    
    
    3729.4172018
    
    
    0.000
    
    
    
    83.040
    
    
    
    152.384
    
    
    
    235.424
    
    
    
    918.585
    
    
    
    18.750
    
    
    
    899.835
    
    
    
    6261.311
    
    
    
    438.712
    
    
    
    4168.1292019
    
    
    0.000
    
    
    
    76.038
    
    
    
    143.232
    
    
    
    219.270
    
    
    
    837.558
    
    
    
    0.000
    
    
    
    837.558
    
    
    
    7098.869
    
    
    
    371.633
    
    
    
    4539.7622020
    
    
    0.000
    
    
    
    66.839
    
    
    
    141.046
    
    
    
    207.886
    
    
    
    720.979
    
    
    
    0.000
    
    
    
    720.979
    
    
    
    7819.848
    
    
    
    290.890
    
    
    
    4830.6522021
    
    
    0.000
    
    
    
    58.672
    
    
    
    138.998
    
    
    
    197.669
    
    
    
    617.720
    
    
    
    0.000
    
    
    
    617.720
    
    
    
    8437.568
    
    
    
    226.579
    
    
    
    5057.2302022
    
    
    0.000
    
    
    
    50.951
    
    
    
    137.326
    
    
    
    188.277
    
    
    
    519.737
    
    
    
    0.000
    
    
    
    519.737
    
    
    
    8957.305
    
    
    
    173.387
    
    
    
    5230.6172023
    
    
    0.000
    
    
    
    43.589
    
    
    
    133.761
    
    
    
    177.350
    
    
    
    428.470
    
    
    
    0.000
    
    
    
    428.470
    
    
    
    9385.775
    
    
    
    129.878
    
    
    
    5360.4952024
    
    
    0.000
    
    
    
    38.336
    
    
    
    133.250
    
    
    
    171.586
    
    
    
    361.172
    
    
    
    0.000
    
    
    
    361.172
    
    
    
    9746.947
    
    
    
    99.541
    
    
    
    5460.0362025
    
    
    0.000
    
    
    
    33.704
    
    
    
    132.188
    
    
    
    165.892
    
    
    
    302.518
    
    
    
    0.000
    
    
    
    302.518
    
    
    
    10049.465
    
    
    
    75.801
    
    
    
    5535.837SUB TOTAL
    
    
    0.000
    
    
    
    989.693
    
    
    
    2475.963
    
    
    
    3465.656
    
    
    
    10288.715
    
    
    
    239.250
    
    
    
    10049.465
    
    
    
    10049.465
    
    
    
    5535.837
    
    
    
    5535.837REMAINDER
    
    
    0.000
    
    
    
    144.828
    
    
    
    864.242
    
    
    
    1009.070
    
    
    
    1004.193
    
    
    
    0.000
    
    
    
    1004.193
    
    
    
    11053.658
    
    
    
    183.984
    
    
    
    5719.821TOT 36.7 YR
    
    
    0.000
    
    
    
    1134.521
    
    
    
    3340.205
    
    
    
    4474.726
    
    
    
    11292.908
    
    
    
    239.250
    
    
    
    11053.658
    
    
    
    11053.658
    
    
    
    5719.821
    
    
    
    5719.821




---



##### 



SUMMARY
PROVED DEVELOPED PRODUCING
 
 INTERESTS AND DATE FIRST EFFECTIVE
    
    
    PRESENT   WORTH    M$COST
    
    LIQUID
    
    GAS
    
    DATE
    
    
    5.000
    
    
    
    2714.55010.000
    
    
    
    2199.30415.000
    
    
    
    1851.17620.000
    
    
    
    1602.50625.000
    
    
    
    1416.931
 WELL
    
    
    COUNT
    
    
    API
    
    
    BASE
    
    
    TRANS.
    
    
    PROD.
    
    
    ADVAL
    
    
    PRICES
    
    
    CF/BBL
    
    
    GROSS
    
    
    RESERVES
    
    
    % GROSSGROSS
    
    
    NET
    
    
    OR BTU
    
    
    PRICE
    
    
    CHARGE
    
    
    TAXES
    
    
    TAXES
    
    
    BEGIN
    
    
    ENDING
    
    
    LIFE WT
    
    
    BL/MMCF
    
    
    CUMULATIVE
    
    
    REMAINING
    
    
    ULTIMATE
    
    
    REMAININGOIL
    
    
    115
    
    
    
    23.29
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    72.92
    
    
    
    72.92
    
    
    
    72.92
    
    
    
    6833
    
    
    
    7794.51
    
    
    
    568.54
    
    
    
    8363.04
    
    
    6.80% OILGAS
    
    
    25
    
    
    
    1.28
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    4.43
    
    
    
    5.91
    
    
    
    4.91
    
    
    
    146
    
    
    
    88481.07
    
    
    
    4232.13
    
    
    
    92713.20
    
    
    4.56% GASCOND
    
    
    0
    
    
    
    0.00
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    72.92
    
    
    
    72.92
    
    
    
    72.92
    
    
    
    0
    
    
    
    368.88
    
    
    
    50.81
    
    
    
    419.70
    
    
    12.11% COND
 GROSS
    
    
    GROSS OIL +
    
    
    GROSS GAS
    
    
    NET OIL
    
    
    NET GAS
    
    
    EFF OIL &
    
    
    EFFECTIVE
    
    
    OIL + COND
    
    
    GAS
    
    
    TOTALWELL COUNT
    
    
    COND PROD
    
    
    PRODUCTION
    
    
    COND PROD
    
    
    PRODUCTION
    
    
    COND PRICE
    
    
    GAS PRICE
    
    
    SALES
    
    
    SALES
    
    
    SALESYEAR
    
    WELLS/MO
    
    
    MBBLS
    
    
    MMCF
    
    
    MBBLS
    
    
    MMCF
    
    
    $/BBL
    
    
    $/MCF
    
    
    M$
    
    
    M$
    
    
    M$2011
    
    
    108.000
    
    
    
    87.733
    
    
    
    761.738
    
    
    
    8.184
    
    
    
    14.836
    
    
    
    72.920
    
    
    
    4.472
    
    
    
    596.793
    
    
    
    66.355
    
    
    
    663.1472012
    
    
    104.000
    
    
    
    80.249
    
    
    
    644.901
    
    
    
    7.832
    
    
    
    12.922
    
    
    
    72.920
    
    
    
    4.593
    
    
    
    571.100
    
    
    
    59.348
    
    
    
    630.4472013
    
    
    101.000
    
    
    
    70.316
    
    
    
    529.088
    
    
    
    7.163
    
    
    
    11.366
    
    
    
    72.920
    
    
    
    4.689
    
    
    
    522.300
    
    
    
    53.293
    
    
    
    575.5932014
    
    
    100.000
    
    
    
    62.150
    
    
    
    453.362
    
    
    
    6.494
    
    
    
    9.808
    
    
    
    72.920
    
    
    
    4.742
    
    
    
    473.563
    
    
    
    46.509
    
    
    
    520.0722015
    
    
    99.000
    
    
    
    54.788
    
    
    
    379.625
    
    
    
    5.896
    
    
    
    8.555
    
    
    
    72.920
    
    
    
    4.788
    
    
    
    429.935
    
    
    
    40.962
    
    
    
    470.8972016
    
    
    97.000
    
    
    
    47.423
    
    
    
    327.978
    
    
    
    5.120
    
    
    
    7.730
    
    
    
    72.920
    
    
    
    4.807
    
    
    
    373.344
    
    
    
    37.157
    
    
    
    410.5012017
    
    
    40.000
    
    
    
    37.830
    
    
    
    264.683
    
    
    
    3.785
    
    
    
    6.425
    
    
    
    72.920
    
    
    
    4.913
    
    
    
    276.029
    
    
    
    31.565
    
    
    
    307.5942018
    
    
    37.000
    
    
    
    33.166
    
    
    
    210.178
    
    
    
    3.415
    
    
    
    5.596
    
    
    
    72.920
    
    
    
    4.891
    
    
    
    249.058
    
    
    
    27.368
    
    
    
    276.4262019
    
    
    32.000
    
    
    
    22.852
    
    
    
    158.971
    
    
    
    3.073
    
    
    
    4.946
    
    
    
    72.920
    
    
    
    4.918
    
    
    
    224.053
    
    
    
    24.326
    
    
    
    248.3782020
    
    
    30.000
    
    
    
    17.723
    
    
    
    132.760
    
    
    
    2.811
    
    
    
    4.435
    
    
    
    72.920
    
    
    
    4.939
    
    
    
    204.969
    
    
    
    21.907
    
    
    
    226.8762021
    
    
    28.000
    
    
    
    15.930
    
    
    
    103.554
    
    
    
    2.534
    
    
    
    3.795
    
    
    
    72.920
    
    
    
    4.972
    
    
    
    184.760
    
    
    
    18.871
    
    
    
    203.6302022
    
    
    27.000
    
    
    
    14.099
    
    
    
    76.856
    
    
    
    2.264
    
    
    
    3.469
    
    
    
    72.920
    
    
    
    4.984
    
    
    
    165.057
    
    
    
    17.289
    
    
    
    182.3452023
    
    
    26.000
    
    
    
    12.539
    
    
    
    49.423
    
    
    
    2.023
    
    
    
    3.089
    
    
    
    72.920
    
    
    
    5.035
    
    
    
    147.546
    
    
    
    15.552
    
    
    
    163.0992024
    
    
    25.000
    
    
    
    11.053
    
    
    
    29.749
    
    
    
    1.809
    
    
    
    2.721
    
    
    
    72.920
    
    
    
    5.074
    
    
    
    131.917
    
    
    
    13.806
    
    
    
    145.7232025
    
    
    22.000
    
    
    
    9.811
    
    
    
    20.200
    
    
    
    1.616
    
    
    
    2.333
    
    
    
    72.920
    
    
    
    5.144
    
    
    
    117.839
    
    
    
    12.001
    
    
    
    129.839SUB TOTAL
    
    
    108.000
    
    
    
    577.662
    
    
    
    4143.066
    
    
    
    64.019
    
    
    
    102.024
    
    
    
    72.920
    
    
    
    4.767
    
    
    
    4668.261
    
    
    
    486.307
    
    
    
    5154.568REMAINDER
    
    
    19.000
    
    
    
    41.686
    
    
    
    89.061
    
    
    
    6.510
    
    
    
    9.718
    
    
    
    72.920
    
    
    
    6.379
    
    
    
    474.709
    
    
    
    61.996
    
    
    
    536.705TOT 36.7 YR
    
    
    108.000
    
    
    
    619.348
    
    
    
    4232.127
    
    
    
    70.529
    
    
    
    111.742
    
    
    
    72.920
    
    
    
    4.907
    
    
    
    5142.970
    
    
    
    548.303
    
    
    
    5691.274
 EFFECTIVE
    
    
    NET TOTAL
    
    
    DIR OPR EXP
    
    
    TOT OPR EXP
    
    
    OPERATING
    
    
    TOT INVEST
    
    
    NET
    
    
    CUM NET
    
    
    NET C.F.
    
    
    CUM C.F.WPT TAX
    
    
    PROD TAXES
    
    
    ADVAL TAX
    
    
    + TAXES
    
    
    REVENUE
    
    
    TANG+INTANG
    
    
    CASHFLOW
    
    
    CASHFLOW
    
    
    DISC [ILLEGIBLE] 10.0
    
    
    DISC [ILLEGIBLE] 10.0YEAR
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$2011
    
    
    0.000
    
    
    
    47.765
    
    
    
    159.356
    
    
    
    207.121
    
    
    
    456.026
    
    
    
    0.000
    
    
    
    456.026
    
    
    
    456.026
    
    
    
    434.133
    
    
    
    434.1332012
    
    
    0.000
    
    
    
    45.358
    
    
    
    158.020
    
    
    
    203.377
    
    
    
    427.070
    
    
    
    0.000
    
    
    
    427.070
    
    
    
    883.096
    
    
    
    369.126
    
    
    
    803.2582013
    
    
    0.000
    
    
    
    41.410
    
    
    
    157.213
    
    
    
    198.623
    
    
    
    376.970
    
    
    
    0.000
    
    
    
    376.970
    
    
    
    1260.066
    
    
    
    296.248
    
    
    
    1099.5062014
    
    
    0.000
    
    
    
    37.418
    
    
    
    154.437
    
    
    
    191.855
    
    
    
    328.216
    
    
    
    0.000
    
    
    
    328.216
    
    
    
    1588.283
    
    
    
    234.519
    
    
    
    1334.0262015
    
    
    0.000
    
    
    
    33.887
    
    
    
    152.336
    
    
    
    186.223
    
    
    
    284.674
    
    
    
    0.000
    
    
    
    284.674
    
    
    
    1872.956
    
    
    
    184.985
    
    
    
    1519.0112016
    
    
    0.000
    
    
    
    29.540
    
    
    
    135.134
    
    
    
    164.674
    
    
    
    245.827
    
    
    
    0.000
    
    
    
    245.827
    
    
    
    2118.783
    
    
    
    145.228
    
    
    
    1664.2392017
    
    
    0.000
    
    
    
    22.125
    
    
    
    69.233
    
    
    
    91.359
    
    
    
    216.236
    
    
    
    0.000
    
    
    
    216.236
    
    
    
    2335.019
    
    
    
    116.030
    
    
    
    1780.2692018
    
    
    0.000
    
    
    
    19.899
    
    
    
    64.684
    
    
    
    84.583
    
    
    
    191.843
    
    
    
    0.000
    
    
    
    191.843
    
    
    
    2526.862
    
    
    
    93.688
    
    
    
    1873.9572019
    
    
    0.000
    
    
    
    17.866
    
    
    
    59.832
    
    
    
    77.698
    
    
    
    170.681
    
    
    
    0.000
    
    
    
    170.681
    
    
    
    2697.543
    
    
    
    75.682
    
    
    
    1949.6392020
    
    
    0.000
    
    
    
    16.326
    
    
    
    59.246
    
    
    
    75.573
    
    
    
    151.303
    
    
    
    0.000
    
    
    
    151.303
    
    
    
    2848.846
    
    
    
    61.038
    
    
    
    2010.6772021
    
    
    0.000
    
    
    
    14.660
    
    
    
    57.998
    
    
    
    72.657
    
    
    
    130.973
    
    
    
    0.000
    
    
    
    130.973
    
    
    
    2979.819
    
    
    
    48.089
    
    
    
    2058.7662022
    
    
    0.000
    
    
    
    13.125
    
    
    
    57.926
    
    
    
    71.052
    
    
    
    111.294
    
    
    
    0.000
    
    
    
    111.294
    
    
    
    3091.113
    
    
    
    37.123
    
    
    
    2095.8892023
    
    
    0.000
    
    
    
    11.735
    
    
    
    57.561
    
    
    
    69.296
    
    
    
    93.803
    
    
    
    0.000
    
    
    
    93.803
    
    
    
    3184.915
    
    
    
    28.434
    
    
    
    2124.3232024
    
    
    0.000
    
    
    
    10.492
    
    
    
    57.050
    
    
    
    67.542
    
    
    
    78.181
    
    
    
    0.000
    
    
    
    78.181
    
    
    
    3263.096
    
    
    
    21.570
    
    
    
    2145.8932025
    
    
    0.000
    
    
    
    9.342
    
    
    
    55.988
    
    
    
    65.330
    
    
    
    64.509
    
    
    
    0.000
    
    
    
    64.509
    
    
    
    3327.605
    
    
    
    16.166
    
    
    
    2162.059SUB TOTAL
    
    
    0.000
    
    
    
    370.950
    
    
    
    1456.013
    
    
    
    1826.963
    
    
    
    3327.605
    
    
    
    0.000
    
    
    
    3327.605
    
    
    
    3327.605
    
    
    
    2162.059
    
    
    
    2162.059REMAINDER
    
    
    0.000
    
    
    
    38.595
    
    
    
    292.792
    
    
    
    331.387
    
    
    
    205.318
    
    
    
    0.000
    
    
    
    205.318
    
    
    
    3532.924
    
    
    
    37.245
    
    
    
    2199.304TOT 36.7 YR
    
    
    0.000
    
    
    
    409.545
    
    
    
    1748.805
    
    
    
    2158.350
    
    
    
    3532.924
    
    
    
    0.000
    
    
    
    3532.924
    
    
    
    3532.924
    
    
    
    2199.304
    
    
    
    2199.304




---



##### 



SUMMARY
BEHIND-PIPE
   INTERESTS AND DATE FIRST EFFECTIVE
    
    
    PRESENT WORTH M$COST
    
    LIQUID
    
    GAS
    
    DATE5.000
    
    
    
    4482.31210.000
    
    
    
    3158.60715.000
    
    
    
    2324.04020.000
    
    
    
    1770.17125.000
    
    
    
    1386.783
 WELL
    
    
    COUNT
    
    
    API
    
    
    BASE
    
    
    TRANS
    
    
    PROD
    
    
    ADVAL
    
    
    PRICES
    
    
    CF/BBL
    
    
    GROSS
    
    
    RESERVES
    
    
    % GROSSGROSS
    
    
    NET
    
    
    OR BTU
    
    
    PRICE
    
    
    CHARGE
    
    
    TAXES
    
    
    TAXES
    
    
    BEGIN
    
    
    ENDING
    
    
    LIFE WT
    
    
    BL/MMCF
    
    
    CUMULATIVE
    
    
    REMAINING
    
    
    ULTIMATE
    
    
    REMAININGOIL
    
    
    37
    
    
    
    9.25
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00
    
    
    
    72.92
    
    
    
    72.92
    
    
    
    3513
    
    
    
    0.00
    
    
    
    527.90
    
    
    
    527.90
    
    
    100.00% OILGAS
    
    
    15
    
    
    
    3.75
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00
    
    
    
    2.57
    
    
    
    2.12
    
    
    
    285
    
    
    
    0.00
    
    
    
    1854.72
    
    
    
    1854.72
    
    
    100.00% GASCOND
    
    
    0
    
    
    
    0.00
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    0.00% COND
 GROSS
    
    
    GROSS OIL +
    
    
    GROSS GAS
    
    
    NET OIL
    
    
    NET GAS
    
    
    EFF OIL &
    
    
    EFFECTIVE
    
    
    OIL + COND
    
    
    GAS
    
    
    TOTALWELL COUNT
    
    
    COND PROD
    
    
    PRODUCTION
    
    
    COND PROD
    
    
    PRODUCTION
    
    
    COND PRICE
    
    
    GAS PRICE
    
    
    SALES
    
    
    SALES
    
    
    SALESYEAR
    
    WELLS/MO
    
    
    MBBLS
    
    
    MMCF
    
    
    MBBLS
    
    
    MMCF
    
    
    $/BBL
    
    
    $/MCF
    
    
    M$
    
    
    M$
    
    
    M$2011
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.0002012
    
    
    6.000
    
    
    
    6.712
    
    
    
    64.857
    
    
    
    1.377
    
    
    
    13.060
    
    
    
    72.920
    
    
    
    3.269
    
    
    
    100.411
    
    
    
    42.699
    
    
    
    143.1092013
    
    
    15.000
    
    
    
    18.035
    
    
    
    166.962
    
    
    
    3.638
    
    
    
    34.656
    
    
    
    72.920
    
    
    
    2.821
    
    
    
    265.283
    
    
    
    97.751
    
    
    
    363.0342014
    
    
    28.000
    
    
    
    26.084
    
    
    
    706.567
    
    
    
    5.389
    
    
    
    152.681
    
    
    
    72.920
    
    
    
    2.007
    
    
    
    392.966
    
    
    
    306.433
    
    
    
    699.3982015
    
    
    37.000
    
    
    
    35.072
    
    
    
    555.148
    
    
    
    7.374
    
    
    
    120.042
    
    
    
    72.920
    
    
    
    1.983
    
    
    
    537.712
    
    
    
    238.071
    
    
    
    775.7832016
    
    
    42.000
    
    
    
    41.041
    
    
    
    191.883
    
    
    
    8.700
    
    
    
    41.247
    
    
    
    72.920
    
    
    
    1.982
    
    
    
    634.404
    
    
    
    81.736
    
    
    
    716.1402017
    
    
    43.000
    
    
    
    47.365
    
    
    
    106.057
    
    
    
    10.101
    
    
    
    22.683
    
    
    
    72.920
    
    
    
    2.016
    
    
    
    736.565
    
    
    
    45.739
    
    
    
    782.3042018
    
    
    48.000
    
    
    
    50.970
    
    
    
    33.731
    
    
    
    10.934
    
    
    
    7.021
    
    
    
    72.920
    
    
    
    2.261
    
    
    
    797.307
    
    
    
    15.871
    
    
    
    813.1782019
    
    
    36.000
    
    
    
    47.330
    
    
    
    18.191
    
    
    
    10.161
    
    
    
    3.802
    
    
    
    72.920
    
    
    
    2.214
    
    
    
    740.940
    
    
    
    8.416
    
    
    
    749.3562020
    
    
    36.000
    
    
    
    41.136
    
    
    
    7.037
    
    
    
    8.826
    
    
    
    1.470
    
    
    
    72.920
    
    
    
    2.742
    
    
    
    643.592
    
    
    
    4.031
    
    
    
    647.6232021
    
    
    35.000
    
    
    
    35.768
    
    
    
    2.658
    
    
    
    7.671
    
    
    
    .555
    
    
    
    72.920
    
    
    
    4.030
    
    
    
    559.369
    
    
    
    2.237
    
    
    
    561.6062022
    
    
    35.000
    
    
    
    30.571
    
    
    
    1.627
    
    
    
    6.554
    
    
    
    .340
    
    
    
    72.920
    
    
    
    4.030
    
    
    
    477.918
    
    
    
    1.370
    
    
    
    479.2882023
    
    
    33.000
    
    
    
    25.562
    
    
    
    0.000
    
    
    
    5.482
    
    
    
    0.000
    
    
    
    72.920
    
    
    
    0.000
    
    
    
    399.747
    
    
    
    0.000
    
    
    
    399.7472024
    
    
    33.000
    
    
    
    22.211
    
    
    
    0.000
    
    
    
    4.760
    
    
    
    0.000
    
    
    
    72.920
    
    
    
    0.000
    
    
    
    347.099
    
    
    
    0.000
    
    
    
    347.0992025
    
    
    33.000
    
    
    
    19.307
    
    
    
    0.000
    
    
    
    4.134
    
    
    
    0.000
    
    
    
    72.920
    
    
    
    0.000
    
    
    
    301.451
    
    
    
    0.000
    
    
    
    301.451SUB TOTAL
    
    
    48.000
    
    
    
    447.164
    
    
    
    1854.718
    
    
    
    95.101
    
    
    
    397.557
    
    
    
    72.920
    
    
    
    2.124
    
    
    
    6934.765
    
    
    
    844.352
    
    
    
    7779.117REMAINDER
    
    
    33.000
    
    
    
    80.738
    
    
    
    0.000
    
    
    
    17.548
    
    
    
    0.000
    
    
    
    72.920
    
    
    
    0.000
    
    
    
    1279.600
    
    
    
    0.000
    
    
    
    1279.600TOT 24.8 YR
    
    
    48.000
    
    
    
    527.902
    
    
    
    1854.718
    
    
    
    112.649
    
    
    
    397.557
    
    
    
    72.920
    
    
    
    2.124
    
    
    
    8214.365
    
    
    
    844.352
    
    
    
    9058.717
 EFFECTIVE
    
    
    NET TOTAL
    
    
    DIR OPR EXP
    
    
    TOT OPR EXP
    
    
    OPERATING
    
    
    TOT INVEST
    
    
    NET
    
    
    CUM NET
    
    
    NET C.F
    
    
    CUM C.FWPT TAX
    
    
    PROD TAXES
    
    
    ADVAL TAX
    
    
    + TAXES
    
    
    REVENUE
    
    
    TANG+INTANG
    
    
    CASHFLOW
    
    
    CASHFLOW
    
    
    DISC [ILLEGIBLE]10.0
    
    
    DISC [ILLEGIBLE]10.0YEAR
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$2011
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.0002012
    
    
    0.000
    
    
    
    10.286
    
    
    
    9.000
    
    
    
    19.286
    
    
    
    123.823
    
    
    
    31.750
    
    
    
    92.073
    
    
    
    92.073
    
    
    
    77.511
    
    
    
    77.5112013
    
    
    0.000
    
    
    
    26.117
    
    
    
    31.800
    
    
    
    57.917
    
    
    
    305.117
    
    
    
    36.250
    
    
    
    268.867
    
    
    
    360.941
    
    
    
    210.121
    
    
    
    287.6312014
    
    
    0.000
    
    
    
    50.321
    
    
    
    57.900
    
    
    
    108.221
    
    
    
    591.177
    
    
    
    48.750
    
    
    
    542.427
    
    
    
    903.368
    
    
    
    385.662
    
    
    
    673.2932015
    
    
    0.000
    
    
    
    55.814
    
    
    
    78.000
    
    
    
    133.814
    
    
    
    641.969
    
    
    
    33.750
    
    
    
    608.219
    
    
    
    1511.587
    
    
    
    394.949
    
    
    
    1068.2422016
    
    
    0.000
    
    
    
    51.529
    
    
    
    79.700
    
    
    
    131.229
    
    
    
    584.911
    
    
    
    18.750
    
    
    
    566.161
    
    
    
    2077.748
    
    
    
    333.629
    
    
    
    1401.8702017
    
    
    0.000
    
    
    
    56.288
    
    
    
    89.400
    
    
    
    145.688
    
    
    
    636.616
    
    
    
    18.750
    
    
    
    617.866
    
    
    
    2695.614
    
    
    
    330.767
    
    
    
    1732.6372018
    
    
    0.000
    
    
    
    58.508
    
    
    
    81.400
    
    
    
    139.908
    
    
    
    673.270
    
    
    
    18.750
    
    
    
    654.520
    
    
    
    3350.134
    
    
    
    318.942
    
    
    
    2051.5802019
    
    
    0.000
    
    
    
    53.920
    
    
    
    77.100
    
    
    
    131.020
    
    
    
    618.336
    
    
    
    0.000
    
    
    
    618.336
    
    
    
    3968.470
    
    
    
    274.419
    
    
    
    2325.9992020
    
    
    0.000
    
    
    
    46.601
    
    
    
    75.500
    
    
    
    122.101
    
    
    
    525.522
    
    
    
    0.000
    
    
    
    525.522
    
    
    
    4493.992
    
    
    
    212.042
    
    
    
    2538.0412021
    
    
    0.000
    
    
    
    40.403
    
    
    
    74.700
    
    
    
    115.103
    
    
    
    446.503
    
    
    
    0.000
    
    
    
    446.503
    
    
    
    4940.494
    
    
    
    163.734
    
    
    
    2701.7752022
    
    
    0.000
    
    
    
    34.488
    
    
    
    73.100
    
    
    
    107.588
    
    
    
    371.700
    
    
    
    0.000
    
    
    
    371.700
    
    
    
    5312.194
    
    
    
    124.018
    
    
    
    2825.7932023
    
    
    0.000
    
    
    
    28.762
    
    
    
    69.900
    
    
    
    98.662
    
    
    
    301.085
    
    
    
    0.000
    
    
    
    301.085
    
    
    
    5613.280
    
    
    
    91.268
    
    
    
    2917.0612024
    
    
    0.000
    
    
    
    24.973
    
    
    
    69.900
    
    
    
    94.873
    
    
    
    252.226
    
    
    
    0.000
    
    
    
    252.226
    
    
    
    5865.506
    
    
    
    69.504
    
    
    
    2986.5652025
    
    
    0.000
    
    
    
    21.690
    
    
    
    69.900
    
    
    
    91.590
    
    
    
    209.861
    
    
    
    0.000
    
    
    
    209.861
    
    
    
    6075.367
    
    
    
    52.583
    
    
    
    3039.148SUB TOTAL
    
    
    0.000
    
    
    
    559.700
    
    
    
    937.300
    
    
    
    1497.000
    
    
    
    6282.117
    
    
    
    206.750
    
    
    
    6075.367
    
    
    
    6075.367
    
    
    
    3039.148
    
    
    
    3039.148REMAINDER
    
    
    0.000
    
    
    
    92.066
    
    
    
    544.350
    
    
    
    636.416
    
    
    
    643.184
    
    
    
    0.000
    
    
    
    643.184
    
    
    
    6718.551
    
    
    
    119.459
    
    
    
    3158.607TOT 24.8 YR
    
    
    0.000
    
    
    
    651.766
    
    
    
    1481.650
    
    
    
    2133.416
    
    
    
    6925.301
    
    
    
    206.750
    
    
    
    6718.551
    
    
    
    6718.551
    
    
    
    3158.607
    
    
    
    3158.607




---



##### 



SUMMARY
PROVED UNDEVELOPED
   INTERESTS AND DATE FIRST EFFECTIVE
    
    
    PRESENT WORTH M$COST
    
    LIQUID
    
    GAS
    
    DATE
    
    
    5.000
    
    
    
    518.99210.000
    
    
    
    361.91015.000
    
    
    
    266.76020.000
    
    
    
    204.89525.000
    
    
    
    162.357
 WELL
    
    
    COUNT
    
    
    API
    
    
    BASE
    
    
    TRANS
    
    
    PROD
    
    
    ADVAL
    
    
    PRICES
    
    
    CF/BBL
    
    
    GROSS
    
    
    RESERVES
    
    
    % GROSSGROSS
    
    
    NET
    
    
    OR BTU
    
    
    PRICE
    
    
    CHARGE
    
    
    TAXES
    
    
    TAXES
    
    
    BEGIN
    
    
    ENDING
    
    
    LIFE WT
    
    
    BL/MMCF
    
    
    CUMULATIVE
    
    
    REMAINING
    
    
    ULTIMATE
    
    
    REMAININGOIL
    
    
    3
    
    
    
    .75
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00
    
    
    
    72.920
    
    
    
    72.92
    
    
    
    825
    
    
    
    0.00
    
    
    
    65.46
    
    
    
    65.46
    
    
    100.00% OILGAS
    
    
    0
    
    
    
    0.00
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00
    
    
    
    1.80
    
    
    
    1.80
    
    
    
    1212
    
    
    
    0.00
    
    
    
    54.00
    
    
    
    54.00
    
    
    100.00% GASCOND
    
    
    0
    
    
    
    0.00
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0
    
    
    
    0.00
    
    
    
    0.00
    
    
    
    0.00
    
    
    0.00% COND
 GROSS
    
    
    GROSS OIL +
    
    
    GROSS GAS
    
    
    NET OIL
    
    
    NET GAS
    
    
    EFF OIL &
    
    
    EFFECTIVE
    
    
    OIL + COND
    
    
    GAS
    
    
    TOTALWELL COUNT
    
    
    COND PROD
    
    
    PRODUCTION
    
    
    COND PROD
    
    
    PRODUCTION
    
    
    COND PRICE
    
    
    GAS PRICE
    
    
    SALES
    
    
    SALES
    
    
    SALESYEAR
    
    WELLS/MO
    
    
    MBBLS
    
    
    MMCF
    
    
    MBBLS
    
    
    MMCF
    
    
    $/BBL
    
    
    $/MCF
    
    
    M$
    
    
    M$
    
    
    M$2011
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.0002012
    
    
    2.000
    
    
    
    1.728
    
    
    
    0.000
    
    
    
    .361
    
    
    
    0.000
    
    
    
    72.920
    
    
    
    0.000
    
    
    
    26.324
    
    
    
    0.000
    
    
    
    26.3242013
    
    
    3.000
    
    
    
    4.840
    
    
    
    2.133
    
    
    
    1.010
    
    
    
    .446
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    73.649
    
    
    
    .803
    
    
    
    74.4522014
    
    
    3.000
    
    
    
    6.024
    
    
    
    4.104
    
    
    
    1.259
    
    
    
    .858
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    91.806
    
    
    
    1.544
    
    
    
    93.3512015
    
    
    3.000
    
    
    
    5.462
    
    
    
    3.899
    
    
    
    1.141
    
    
    
    .815
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    83.202
    
    
    
    1.467
    
    
    
    84.6692016
    
    
    3.000
    
    
    
    4.967
    
    
    
    3.704
    
    
    
    1.038
    
    
    
    .774
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    75.691
    
    
    
    1.393
    
    
    
    77.0842017
    
    
    3.000
    
    
    
    4.531
    
    
    
    3.518
    
    
    
    .947
    
    
    
    .735
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    69.055
    
    
    
    1.323
    
    
    
    70.3782018
    
    
    3.000
    
    
    
    4.144
    
    
    
    3.342
    
    
    
    .866
    
    
    
    .698
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    63.149
    
    
    
    1.256
    
    
    
    64.4052019
    
    
    3.000
    
    
    
    3.801
    
    
    
    3.175
    
    
    
    .794
    
    
    
    .664
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    57.898
    
    
    
    1.195
    
    
    
    59.0942020
    
    
    3.000
    
    
    
    3.495
    
    
    
    3.016
    
    
    
    .730
    
    
    
    .630
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    53.232
    
    
    
    1.134
    
    
    
    54.3662021
    
    
    3.000
    
    
    
    3.222
    
    
    
    2.865
    
    
    
    .673
    
    
    
    .599
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    49.075
    
    
    
    1.078
    
    
    
    50.1532022
    
    
    3.000
    
    
    
    2.978
    
    
    
    2.721
    
    
    
    .622
    
    
    
    .569
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    45.356
    
    
    
    1.024
    
    
    
    46.3802023
    
    
    3.000
    
    
    
    2.757
    
    
    
    2.585
    
    
    
    .576
    
    
    
    .540
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    42.002
    
    
    
    .972
    
    
    
    42.9742024
    
    
    3.000
    
    
    
    2.559
    
    
    
    2.456
    
    
    
    .535
    
    
    
    .513
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    39.012
    
    
    
    .923
    
    
    
    39.9362025
    
    
    3.000
    
    
    
    2.380
    
    
    
    2.333
    
    
    
    .497
    
    
    
    .488
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    36.241
    
    
    
    .878
    
    
    
    37.120SUB TOTAL
    
    
    3.000
    
    
    
    52.888
    
    
    
    39.851
    
    
    
    11.049
    
    
    
    8.329
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    805.693
    
    
    
    14.992
    
    
    
    820.685REMAINDER
    
    
    3.000
    
    
    
    12.571
    
    
    
    14.151
    
    
    
    2.628
    
    
    
    2.958
    
    
    
    72,920
    
    
    
    1.800
    
    
    
    191.634
    
    
    
    5.324
    
    
    
    196.958TOT 22.5 YR
    
    
    3.000
    
    
    
    65.459
    
    
    
    54.002
    
    
    
    13.677
    
    
    
    11.287
    
    
    
    72.920
    
    
    
    1.800
    
    
    
    997.327
    
    
    
    20.317
    
    
    
    1017.643
 EFFECTIVE
    
    
    NET TOTAL
    
    
    DIR OPR EXP
    
    
    TOT OPR EXP
    
    
    OPERATING
    
    
    TOT INVEST
    
    
    NET
    
    
    CUM NET
    
    
    NET C.F.
    
    
    CUM C.F.WPT TAX
    
    
    PROD TAXES
    
    
    ADVAL TAX
    
    
    + TAXES
    
    
    REVENUE
    
    
    TANG+INTANG
    
    
    CASHFLOW
    
    
    CASHFLOW
    
    
    DISC [ILLEGIBLE] 10.0
    
    
    DISC [ILLEGIBLE] 10.0YEAR
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$
    
    
    M$2011
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.000
    
    
    
    0.0002012
    
    
    0.000
    
    
    
    1.893
    
    
    
    1.950
    
    
    
    3.843
    
    
    
    22.481
    
    
    
    17.500
    
    
    
    4.981
    
    
    
    4.981
    
    
    
    3.904
    
    
    
    3.9042013
    
    
    0.000
    
    
    
    5.361
    
    
    
    5.100
    
    
    
    10.461
    
    
    
    63.991
    
    
    
    15.000
    
    
    
    48.991
    
    
    
    53.972
    
    
    
    38.149
    
    
    
    42.0532014
    
    
    0.000
    
    
    
    6.713
    
    
    
    6.300
    
    
    
    13.013
    
    
    
    80.338
    
    
    
    0.000
    
    
    
    80.338
    
    
    
    134.310
    
    
    
    57.357
    
    
    
    99.4112015
    
    
    0.000
    
    
    
    6.092
    
    
    
    6.300
    
    
    
    12.392
    
    
    
    72.277
    
    
    
    0.000
    
    
    
    72.277
    
    
    
    206.587
    
    
    
    46.940
    
    
    
    146.3502016
    
    
    0.000
    
    
    
    5.545
    
    
    
    6.300
    
    
    
    11.845
    
    
    
    65.239
    
    
    
    0.000
    
    
    
    65.239
    
    
    
    271.826
    
    
    
    38.504
    
    
    
    184.8542017
    
    
    0.000
    
    
    
    5.061
    
    
    
    6.300
    
    
    
    11.361
    
    
    
    59.017
    
    
    
    0.000
    
    
    
    59.017
    
    
    
    330.843
    
    
    
    31.656
    
    
    
    216.5102018
    
    
    0.000
    
    
    
    4.633
    
    
    
    6.300
    
    
    
    10.933
    
    
    
    53.472
    
    
    
    0.000
    
    
    
    53.472
    
    
    
    384.315
    
    
    
    26.081
    
    
    
    242.5912019
    
    
    0.000
    
    
    
    4.252
    
    
    
    6.300
    
    
    
    10.552
    
    
    
    48.542
    
    
    
    0.000
    
    
    
    48.542
    
    
    
    432.857
    
    
    
    21.533
    
    
    
    264.1242020
    
    
    0.000
    
    
    
    3.912
    
    
    
    6.300
    
    
    
    10.212
    
    
    
    44.154
    
    
    
    0.000
    
    
    
    44.154
    
    
    
    477.010
    
    
    
    17.810
    
    
    
    281.9342021
    
    
    0.000
    
    
    
    3.609
    
    
    
    6.300
    
    
    
    9.909
    
    
    
    40.244
    
    
    
    0.000
    
    
    
    40.244
    
    
    
    517.255
    
    
    
    14.756
    
    
    
    296.6902022
    
    
    0.000
    
    
    
    3.337
    
    
    
    6.300
    
    
    
    9.637
    
    
    
    36.743
    
    
    
    0.000
    
    
    
    36.743
    
    
    
    553.998
    
    
    
    12.246
    
    
    
    308.9352023
    
    
    0.000
    
    
    
    3.092
    
    
    
    6.300
    
    
    
    9.392
    
    
    
    33.582
    
    
    
    0.000
    
    
    
    33.582
    
    
    
    587.580
    
    
    
    10.176
    
    
    
    319.1112024
    
    
    0.000
    
    
    
    2.871
    
    
    
    6.300
    
    
    
    9.171
    
    
    
    30.765
    
    
    
    0.000
    
    
    
    30.765
    
    
    
    618.345
    
    
    
    8.467
    
    
    
    327.5782025
    
    
    0.000
    
    
    
    2.672
    
    
    
    6.300
    
    
    
    8.972
    
    
    
    28.148
    
    
    
    0.000
    
    
    
    28.148
    
    
    
    646.492
    
    
    
    7.052
    
    
    
    334.630SUB TOTAL
    
    
    0.000
    
    
    
    59.043
    
    
    
    82.650
    
    
    
    141.693
    
    
    
    678.992
    
    
    
    32.500
    
    
    
    646.492
    
    
    
    646.492
    
    
    
    334.630
    
    
    
    334.630REMAINDER
    
    
    0.000
    
    
    
    14.167
    
    
    
    27.100
    
    
    
    41.267
    
    
    
    155.691
    
    
    
    0.000
    
    
    
    155.691
    
    
    
    802.183
    
    
    
    27.281
    
    
    
    361.910TOT 22.5 YR
    
    
    0.000
    
    
    
    73.210
    
    
    
    109.750
    
    
    
    182.960
    
    
    
    834.683
    
    
    
    32.500
    
    
    
    802.183
    
    
    
    802.183
    
    
    
    361.910
    
    
    
    361.910
  4




---



##### 



Submitted,/s/ Fletcher Lewis Engineering, Inc.Fletcher Lewis Engineering, IncOklahoma Registered Engineering Firm CA-804
Texas Registration ID #47928
Oklahoma Registration ID # 11663/s/ Fletcher Lewis, P.E.Fletcher Lewis, P.E.President
Fletcher Lewis Engineering, Inc. CERTIFICATE of QUALIFICATION
  1.
    
    That I am President with Fletcher Lewis Engineering, Inc., which company did prepare the
letter report addressed to FieldPoint dated March 1, 2010, and that I, as President, was
responsible for the preparation of this report.
 2.
    
    That I attended Oklahoma University, and that I graduated with a Master of Science degree
in Petroleum Engineering in the year 1978; that I am a Registered Professional Engineer in
the State of Texas and Oklahoma; that I am a member of the Society of Petroleum Engineers and
the American Association of Petroleum Geologists; and that I have in excess of 35 years of
experience in the oil and gas reservoir studies and reserves evaluations.
 /s/ Fletcher Lewis, P.E.Fletcher Lewis, P.E.President
Fletcher Lewis Engineering, Inc.