01.06.2013 Views

GLJ - Canadian Stocks

GLJ - Canadian Stocks

GLJ - Canadian Stocks

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Item 1: Identity of Reporting Issuer<br />

1.1 Name and Address of Reporting Issuer<br />

TOUCHSTONE EXPLORATION INC.<br />

FORM 51-102 F4<br />

Touchstone Exploration Ltd. (“Touchstone” or the “Company”)<br />

200, 209 – 8 Avenue S.W.<br />

Calgary, Alberta T2P 3H2<br />

1.2 Executive Officer<br />

The name of the executive officer of Touchstone, who is knowledgeable about the significant acquisition and this<br />

report is Gregory Marr, Chief Financial Officer and his business telephone number is (403) 781-7946.<br />

Item 2: Details of Acquisition<br />

2.1 Nature of Assets Acquired<br />

On January 31, 2011, the Company completed the acquisition of a 100% interest in the Lease Operatorship<br />

Agreements in the Coora Block and certain Farm-out Agreements in the New Dome and South Palo Seco blocks<br />

and associated equipment and production facilities from Cirrus Energy Corporation (“Cirrus”), Cirrus Energy<br />

(Trinidad) Ltd. and Damus Oil Limited (“Damus”) (the “Acquisition”). The Acquisition was completed through<br />

the Company’s wholly owned subsidiary Territorial Services Limited (“TSL”).<br />

All the Cirrus and Damus assets acquired are located in Trinidad. The two lease operatorship blocks acquired at<br />

Coora CO-1 and Coora CO-2 cover approximately 1700 acres of land and provide access to over 350 wellbores.<br />

The Acquisition of the New Dome and South Palo Seco blocks include oil production, as well as, over 2500 acres<br />

of land held under Farm-out Agreements. The areas have well developed infrastructure and good access, and are<br />

covered by a 3-D seismic program that was recently shot.<br />

At the time of the Acquisition, Touchstone’s management estimated the Cirrus’s and Damus’s production to be<br />

approximately 250 barrels of oil per day with estimated total proved and probable reserves of 2,823,000 barrels of<br />

oil (net after royalty). A reserve evaluation was prepared by <strong>GLJ</strong> Petroleum Consultants Ltd. and dated January<br />

26, 2011, the evaluation with an effective date of August 31, 2010 estimated the total proved and probable<br />

reserves discounted at 10% to have a present value of $21,287,000 on an after tax basis.<br />

2.2 Date of Acquisition<br />

The Acquisition closed on January 31, 2011which is also the effective date and the assets are included in<br />

Touchstone’s results of operations as of this date.<br />

2.3 Consideration<br />

The Acquisition was paid in cash $4,367,859 to Damus and $3,716,179 to Cirrus.<br />

In connection with the Acquisition, the Company raised an aggregate of $12,859,367 USD in equity pursuant to a<br />

marketed “best efforts” private placement subscription receipt financing managed by a syndicate of agents. An<br />

aggregate of 23,380,688 subscription receipts were issued at a price of $0.55 USD per subscription receipt, all of<br />

which were converted, without any further payment or action required by the holders, thereof, on a one for one<br />

basis into units of Touchstone, each unit consisted of one common share of Touchstone and one-half of one<br />

common share purchase warrant of Touchstone, with each whole warrant being exercisable for one common share<br />

at an exercise price of $0.75 USD until June 11, 2012.


Of the funds raised, 62.8% was used for the Acquisition and the remainder for working capital.<br />

2.4 Effect on Financial Position<br />

Other than as may be disclosed in this business acquisition report, the Company does not currently have any plans<br />

or proposals for material changes in its business affairs of the business acquired pursuant to the acquisition of the<br />

Damus/Cirrus assets. The Company acquired producing assets which will a significant effect on the results of<br />

operations and financial position of the Company.<br />

In connection with the Acquisition, the Company arranged for the preparation of a reserve report (the “Reserves<br />

Report”) with respect to the reserves acquired, in accordance with the form set out in National Instrument 51-101.<br />

A copy of the Reserve Report as prepared by <strong>GLJ</strong> Petroleum Consultants Ltd. is attached at the end of this report.<br />

The following tables disclosed the estimated reserves and related future net revenue attributed to the business<br />

acquired pursuant to the Acquisition, as well as the pricing assumptions used to develop these estimates. The<br />

Company retained <strong>GLJ</strong> Petroleum Consultants Ltd., an independent qualified reserves evaluator for the purposes<br />

of National Instrument 51-101, to prepare the reserves and future net revenue estimates. The pricing assumptions<br />

used were based on <strong>GLJ</strong> Petroleum Consultants Ltd. July 1, 2010 price forecast. The estimates of future net<br />

revenue disclosed do not represent current fair market value. The estimates of oil reserves provided herein are<br />

estimates only. Actual oil reserves may be greater or less than the estimates provided herein. All dollar amounts<br />

are reported in United States currency, unless otherwise indicated.<br />

Proven Producing 986<br />

Proven Developed<br />

(Non-Producing) 712<br />

Proved Undeveloped 475<br />

Total Proven 2,173<br />

Probable 2,626<br />

Total Proven Plus<br />

Probable 4,799<br />

Economically Recoverable<br />

Remaining Reserves<br />

Gross - 100% Lease<br />

Company Gross<br />

Company Net<br />

O il O il<br />

O il<br />

Light & Light & Light &<br />

Medium Heavy Gas Medium Heavy Gas Medium Heavy<br />

Mbbl Mbbl MMcf Mbbl Mbbl MMcf Mbbl Mbbl<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

SUMMARY O F RESERVES<br />

EFFECTIVE AUGUST 31, 2010<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

986<br />

712<br />

475<br />

2,173<br />

2,626<br />

4,799<br />

TO TAL CO MPANY INTERESTS (FO RECAST VALUES)<br />

BEFO RE TAX PRESENT VALUE - (M$ US)<br />

EFFECTIVE AUGUST 31, 2010<br />

Proven Producing 10,768<br />

Proved Developed Non-Producing 23,042<br />

Proved Undeveloped 12,468<br />

Total Proven 46,278<br />

Probable 98,265<br />

Total Proven Plus Probable 144,542<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

534<br />

415<br />

296<br />

1,245<br />

1,577<br />

2,823<br />

Undisc 5%<br />

Discounted at<br />

10% 15% 20%<br />

7,328<br />

16,261<br />

9,176<br />

32,765<br />

61,010<br />

93,775<br />

5,569<br />

11,707<br />

7,108<br />

24,384<br />

41,957<br />

66,341<br />

4,529<br />

8,632<br />

5,723<br />

18,884<br />

30,936<br />

49,820<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

3,844<br />

6,509<br />

4,745<br />

15,099<br />

23,945<br />

39,044


TO TAL CO MPANY INTERESTS (FO RECAST VALUES)<br />

AFTER TAX PRESENT VALUE - (M$ - US)<br />

EFFECTIVE AUGUST 31, 2010<br />

Proven Producing 4,052<br />

Proved Developed Non-Producing 6,252<br />

Proved Undeveloped 2,836<br />

Total Proven 13,140<br />

Probable 23,958<br />

Total Proven Plus Probable 37,097<br />

Undisc 5%<br />

Discounted at<br />

10% 15% 20%<br />

2,536<br />

5,352<br />

2,825<br />

10,714<br />

17,025<br />

27,738<br />

1,924<br />

4,214<br />

2,580<br />

8,718<br />

12,569<br />

21,287<br />

1,612<br />

3,236<br />

2,307<br />

7,155<br />

9,667<br />

16,822<br />

1,417<br />

2,464<br />

2,059<br />

5,940<br />

7,709<br />

13,649<br />

NYMEX WTII Near<br />

ICE BRENT<br />

Near Mo nth<br />

Mo nth Futures Light, Sweet Bo w River Llo yd Blend<br />

Bank o f Mo nth Futures Co ntract<br />

Co ntract Crude Oil Crude Oil Crude Oil<br />

Canada Crude Oil at<br />

Crude Oil (40 AP I, 0.3%S) Stream Quality Stream Quality<br />

Average Cus ing Oklaho ma FOB No rth Sea at Edmo nto n at Hardis ty at Hardis ty<br />

No o n Co ns tant Then Then Then Then Then<br />

Inflation Exchange 2,010.00 Current Current Current Current Current<br />

Year (%) $ US/$ Cdn $ US/bbl $ US/bbl $ US/bbl $ Cdn/bbl $ Cdn/bbl $ Cdn/bbl<br />

1996 1.6<br />

1997 1.6<br />

1998 1.0<br />

1999 1.7<br />

2000 2.7<br />

2001 2.5<br />

2002 2.3<br />

2003 2.8<br />

2004 1.8<br />

2005 2.2<br />

2006 2.0<br />

2007 2.2<br />

2008 2.4<br />

2009 0.0<br />

2010 Q1 1.6<br />

2010 Q2 (e) 1.8<br />

2010 Q3 2.0<br />

2010 Q4 2.0<br />

2010 Full Year 1.9<br />

2010 Q3-Q4 2.0<br />

2011 2.0<br />

2012 2.0<br />

2013 2.0<br />

2014 2.0<br />

2015 2.0<br />

2016 2.0<br />

2017 2.0<br />

2018 2.0<br />

2019 2.0<br />

2020 + 2.0<br />

0.733<br />

0.722<br />

0.675<br />

0.673<br />

0.673<br />

0.646<br />

0.637<br />

0.716<br />

0.770<br />

0.826<br />

0.882<br />

0.935<br />

0.943<br />

0.880<br />

0.961<br />

0.969<br />

0.950<br />

0.950<br />

0.958<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

CRUDE O IL PRICE FO RECAST<br />

EFFECTIVE JULY 1, 2010<br />

28.77<br />

26.57<br />

18.30<br />

24.20<br />

37.33<br />

31.27<br />

30.57<br />

35.62<br />

46.17<br />

61.98<br />

70.95<br />

76.05<br />

102.44<br />

62.01<br />

78.72<br />

77.90<br />

80.00<br />

80.00<br />

79.16<br />

80.00<br />

81.37<br />

82.66<br />

83.87<br />

85.00<br />

85.00<br />

85.00<br />

85.00<br />

85.00<br />

85.00<br />

85.00<br />

21.98<br />

20.62<br />

14.44<br />

19.25<br />

30.23<br />

26.00<br />

26.08<br />

31.07<br />

41.38<br />

56.58<br />

66.22<br />

72.39<br />

99.64<br />

61.78<br />

78.72<br />

77.90<br />

80.00<br />

80.00<br />

79.16<br />

80.00<br />

20.31<br />

19.32<br />

13.34<br />

17.99<br />

28.41<br />

24.87<br />

25.02<br />

28.47<br />

38.02<br />

55.14<br />

66.16<br />

72.71<br />

98.30<br />

62.50<br />

77.26<br />

78.91<br />

78.50<br />

78.50<br />

78.29<br />

78.50<br />

29.38<br />

27.85<br />

20.36<br />

27.63<br />

44.57<br />

39.44<br />

40.33<br />

43.66<br />

52.96<br />

69.02<br />

73.21<br />

77.06<br />

102.89<br />

66.32<br />

80.56<br />

77.22<br />

83.26<br />

83.26<br />

81.08<br />

83.26<br />

25.12<br />

21.18<br />

14.63<br />

23.78<br />

35.28<br />

27.69<br />

31.83<br />

32.11<br />

37.43<br />

44.73<br />

51.82<br />

53.64<br />

84.31<br />

60.18<br />

73.74<br />

67.19<br />

71.61<br />

70.77<br />

70.83<br />

71.19<br />

21.55<br />

20.55<br />

15.38<br />

22.14<br />

32.61<br />

23.47<br />

30.60<br />

31.18<br />

36.31<br />

43.03<br />

50.36<br />

52.03<br />

82.60<br />

58.40<br />

72.24<br />

65.73<br />

70.36<br />

69.52<br />

69.46<br />

69.94<br />

83.00 81.50 86.42 72.59 71.30<br />

86.00 84.50 89.58 73.45 72.11<br />

89.00 87.50 92.74 74.19 72.80<br />

92.00 90.50 95.90 76.72 75.28<br />

93.84 92.34 97.84 78.27 76.80<br />

95.72 94.22 99.81 79.85 78.35<br />

97.64 96.14 101.83 81.46 79.93<br />

99.59 98.09 103.88 83.11 81.55<br />

101.58 100.08 105.98 84.78 83.19<br />

+ 2.0% / year + 2.0% / year + 2.0% / year + 2.0% / year + 2.0% / year


Reserve Definitions<br />

Bank o f WCS Heavy Crude Light Crude Medium Crude<br />

Canada Stream Quality P ro xy (12 AP I) (35 AP I, 1.2%S) (29 api, (29 api, 205%s )<br />

Average at Hardis ty at Hardis ty at Cro mer at Cro mer<br />

No o n Then Then Then Then<br />

Inflation Exchange Current Current Current Current<br />

Year (%) $ US/$ Cdn $ Cdn/bbl $ US/bbl $ US/bbl $ Cdn/bbl<br />

1996 1.6<br />

1997 1.6<br />

1998 1.0<br />

1999 1.7<br />

2000 2.7<br />

2001 2.5<br />

2002 2.3<br />

2003 2.8<br />

2004 1.8<br />

2005 2.2<br />

2006 2.0<br />

2007 2.2<br />

2008 2.4<br />

2009 0.0<br />

2010 Q1 1.6<br />

2010 Q2 (e) 1.8<br />

2010 Q3 2.0<br />

2010 Q4 2.0<br />

2010 Full Year 1.9<br />

2010 Q3-Q4 2.0<br />

2011 2.0<br />

2012 2.0<br />

2013 2.0<br />

2014 2.0<br />

2015 2.0<br />

2016 2.0<br />

2017 2.0<br />

2018 2.0<br />

2019 2.0<br />

2020 + 2.0<br />

CRUDE O IL PRICE FO RECAST - continued<br />

EFFECTIVE JULY 1, 2010<br />

0.733<br />

0.722<br />

0.675<br />

0.673<br />

0.673<br />

0.646<br />

0.637<br />

0.716<br />

0.770<br />

0.826<br />

0.882<br />

0.935<br />

0.943<br />

0.880<br />

0.961<br />

0.969<br />

0.950<br />

0.950<br />

0.958<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

0.950<br />

N/A 20.06<br />

N/A 14.41<br />

N/A 9.45<br />

N/A 19.49<br />

N/A 27.49<br />

N/A 16.77<br />

N/A 26.57<br />

N/A 26.26<br />

N/A 29.11<br />

43.74 34.07<br />

50.66 41.84<br />

52.38 43.42<br />

82.95 74.94<br />

58.66 54.46<br />

72.58<br />

66.18<br />

70.76<br />

69.92<br />

69.86<br />

70.34<br />

The determination of oil and gas reserves involves the preparation of estimates that have an inherent degree of<br />

associated uncertainty. Categories of proved and probable reserves have been established to reflect the level of<br />

these uncertainties and to provide an indication of the probability of recovery.<br />

The estimation and classification of reserves requires the application of professional judgement combined with<br />

geological and engineering knowledge to assess whether or not specific reserves classification criteria have been<br />

satisfied Knowledge of concepts, including uncertainty and risk, probability and statistics, and deterministic and<br />

probabilistic estimation methods, is required to properly use and apply reserves definitions.<br />

Reserves are estimated remaining quantities of oil and natural gas and related substances anticipated to be<br />

recoverable from known accumulations, as of a given date based on:<br />

66.43<br />

58.45<br />

64.99<br />

63.90<br />

Analysis of drilling, geological, geophysical and engineering data;<br />

The use of established technology; and<br />

Specified economic conditions, which are general accepted as being reasonable and shall be disclosed.<br />

63.44<br />

63.44<br />

Reserves are classified according to the degree of certainty associated with the estimates.<br />

28.41<br />

26.52<br />

19.31<br />

26.97<br />

43.28<br />

35.22<br />

37.43<br />

40.09<br />

49.14<br />

62.18<br />

66.38<br />

71.13<br />

96.08<br />

63.84<br />

78.69<br />

75.01<br />

79.93<br />

79.93<br />

78.39<br />

79.93<br />

26.08<br />

23.72<br />

16.96<br />

25.37<br />

39.92<br />

31.58<br />

35.48<br />

37.55<br />

45.64<br />

56.77<br />

62.26<br />

65.71<br />

93.10<br />

62.96<br />

76.87<br />

73.47<br />

78.27<br />

78.27<br />

76.72<br />

78.27<br />

71.70 65.24 81.24 79.94<br />

72.51 65.33 83.31 81.52<br />

73.20 65.26 86.25 82.54<br />

75.68 67.52 89.19 85.35<br />

77.20 68.90 90.99 87.07<br />

78.75 70.32 92.82 88.83<br />

80.33 71.76 94.70 90.63<br />

81.95 73.22 96.61 92.46<br />

83.59 74.72 98.56 94.32<br />

+ 2.0% / year + 2.0% / year + 2.0% / year + 2.0% / year


Proved Reserves<br />

Proved reserves are those reserves that can be estimated with a high degree of certainty to be recoverable.<br />

It is likely that the actual remaining quantities recovered will exceed the estimated proved reserves.<br />

Probable Reserves<br />

Probable reserves are those additional reserves that are less certain to be recovered than proved reserves.<br />

It is equally likely that the actual remaining quantities recovered; will be greater or less than the sum of<br />

the estimated proved plus probable reserves.<br />

Possible Reserves<br />

Possible reserves are those additional reserves that are less certain to be recovered than probable reserves.<br />

It is unlikely that the actual remaining quantities recovered well exceed the sum of the estimated proved<br />

plus probable plus possible reserves.<br />

Developed Reserves<br />

Developed reserves are those reserves that are expected to be recovered from existing wells and installed<br />

facilities, or if facilities have not been installed, that would involve a low expenditure (eg: when<br />

compared to the cost of drilling a well) to put the reserves on production. The development category may<br />

be subdivided into producing and non-producing.<br />

Developed Producing Reserves<br />

Developed producing reserves are those reserves that are expected to be recovered from completion<br />

intervals open at the time of the estimate. These reserves may be currently producing or, if shut in, they<br />

must have previously been on production, and the date of resumption of production must be known with<br />

reasonable certainty.<br />

Developed Non-producing Reserves<br />

Developed non-producing reserves are those reserves that either have not been on production, or have<br />

previously been on production, but are shut in, and the date of resumption of production is unknown.<br />

Undeveloped Reserves<br />

Undeveloped reserves are those reserves expected to be recovered from known accumulations where a<br />

significant expenditure (for example, when compared to cost of drilling a well) is required to render them<br />

capable of production. They must fully meet the requirement of the reserves category (proved, probable,<br />

possible) to which they are assigned.<br />

The Acquisition will provide the Company with the ability to achieve economies of scale through production of<br />

oil from existing wells and through increased production from the exploration and development of new oil wells<br />

in the 4,200 acres acquired. The Company plans to fund the drilling and recompletion of 5 wells. Increased<br />

production from the workovers and new wells will provide the necessary cash flow from operations to not only<br />

break-even, but the potential to generate greater cash flow from higher oil prices for expansion. Expertise<br />

demonstrated through increased production and cash flow will enhance the Company’s presence given the fiscal<br />

and tax regime of Trinidad. The greater presence provides the Company with more opportunities to acquire other<br />

existing oil and gas operations in Trinidad.<br />

The effect of the acquisition on the Company’s financial position is outlined in the Company’s audited statements<br />

of operations, which are attached to the Business Acquisition Report and referred to item 3 below.


Abbreviations<br />

2.5 Prior Valuations<br />

Oil and Natural Gas Liquids Natural Gas<br />

bbls Barrels Mcf thousand cubic feet<br />

Mbbls thousand barrels MMcf million cubic feet<br />

bbls/d barrels of oil per day Mcf/d thousand cubic feet per day<br />

boe/d barrels of oil equivalent per day m3 cubic meters<br />

NGLs natural gas liquids (consisting of any one<br />

or more of propane, butane and<br />

condensate thousand stock tank barrels<br />

of oil<br />

bpd barrels of production per day<br />

Other<br />

boe means barrels of oil equivalent. A barrel of oil equivalent is determined by converting a volume<br />

of natural gas to barrels using the ration of six (6) mcf to one (1) barrel. Boes may be misleading,<br />

particularly if used in isolation the boe conversion ration of six (6) mcf: one (1) bbl is based on an<br />

energy equivalency method primarily applicable at the burner tip and does not represent a value<br />

equivalency at the wellhead.<br />

GORR means gross overriding royalty<br />

The Company had an independent evaluation of the oil and gas reserves with an effective date of August 31,<br />

2010, prepared by <strong>GLJ</strong> Petroleum Consultants Ltd., even though an evaluation opinion was not required by<br />

securities legislation or a <strong>Canadian</strong> stock exchange or market to support the consideration paid for the acquisition<br />

of Damus/Cirrus assets.<br />

2.6 Parties to Transaction<br />

The transaction was not with an informed person, associate or affiliate of Touchstone.<br />

2.7 Date of Report<br />

April 15, 2011.<br />

Item 3: Financial Statements<br />

3.1 Schedule “A” - Audited Statement of Operations<br />

The audited Statement of Operations for the properties acquired for the year ended September 30, 2010 and<br />

September 30, 2009.<br />

3.2 Schedule “B” - Unaudited Statement of Operations<br />

The unaudited Interim Statement of Operations for the properties acquired includes the operations for the three<br />

months ended December 31, 2010 and 2009.<br />

3.3 Schedule “C” – Unaudited Pro Forma Statements of Operations<br />

The unaudited pro forma operating statement for the year ended September 30, 2010 and the unaudited pro forma<br />

operating statement for the three months ended December 31, 2010.<br />

Cautionary Statements


This report contains forward-looking statements and information (“forward-looking statements”) within the meaning of the applicable securities<br />

laws. Although Touchstone believes that the expectations reflected in its forward-looking statements are reasonable, such statements have been<br />

based upon currently available information to the Company. Such statements are subject to known and unknown risks, uncertainties, and other<br />

factors that could influence actual results or events and cause actual results or events to differ materially from those stated, anticipated or implied<br />

in forward-looking statements. Risks include, but are not limited to: the risks associated with the oil and gas industry (e.g., operational risks in<br />

development, exploration and production; delays or changes in plans with respect to exploration or development projects or capital expenditures;<br />

the uncertainty of reserve estimates; the uncertainty of estimates and projections relating to production, costs and expenses, and health, safety<br />

and environmental risks), commodity price, price and exchange rate fluctuations and uncertainties resulting from potential delays or changes in<br />

plans with respect to exploration and development projects or capital expenditures. Readers are cautioned not to place undue reliance on<br />

forward-looking statements. The statements in this report are made as of the date of this report and, except as required by applicable law,<br />

Touchstone does not undertake any obligation to publicly update or to revise any of the included forward-looking statements, whether as a result<br />

of new information, future events or otherwise. The forward-looking statements contained expectations or statements made by third-parties in<br />

respect of the Company or its financial or operating results or its securities.


To the Board of Directors of<br />

Touchstone Exploration Inc.<br />

SCHEDULE “A”<br />

AUDITORS’ REPORT<br />

We have audited the accompanying schedules of revenue and operating expenses for Cirrus Energy (Trinidad) Ltd.’s<br />

(``Cirrus``) and the Damus Oil Limited’s (``Damus``) interests in the Lease Operatorship Agreements in the Coora Block<br />

(“Cirrus/Damus Interest) for the years ended September 30, 2010 and 2009 and a summary of significant accounting<br />

policies and other explanatory information (together the ``Operating Statements``).<br />

Management`s responsibility for the operating statement.<br />

Management of Touchstone Exploration Inc. is responsible for the preparation of the Operating Statements of the<br />

Cirrus/Damus interest in the Lease Operatorship Agreements in the Coora Block and for such internal controls as<br />

management determines is necessary to enable the preparation of the Operating Statements that are free from material<br />

misstatement, whether due to fraud or error.<br />

Auditors`responsibility<br />

Our responsibility is to express an opinion on the Operating Statements based on our audits. We conducted our audits in<br />

accordance with <strong>Canadian</strong> generally accepted auditing standards. Those standards require that we comply with ethical<br />

requirements and plan and perform the audit to obtain reasonable assurance about whether the Operating Statements are<br />

free from material misstatement.<br />

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the Operating<br />

Statements. The procedures selected depend on the auditors` judgement, including the assessment of the risks of material<br />

misstatements of the Operating Statements, whether due to fraud or error. In making those risk assessments, the auditors<br />

consider internal control relevant to the entity`s preparation of the Operating Statements in order to design audit<br />

procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness<br />

of the entity`s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the<br />

reasonableness of accounting estimates, if any, made by management, as well as evaluating the overall presentation of the<br />

Operating Statements.<br />

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.<br />

Opinion<br />

In our opinion, the Operating Statements of the Cirrus/Damus Interest in the Lease Operating Agreements in the Coora<br />

Block for each of the years ended September 30, 2010 and 2009 are prepared, in all material respects, in accordance with<br />

the financial reporting framework as described in Note 1.<br />

Calgary, Alberta Canada<br />

April 15, 2010 Chartered Accountants


SCHEDULE “B”<br />

Cirrus and Damus Interest<br />

Statement of Revenue, Royalties and Operating Expenses<br />

For the Years Ended September 30, 2010 and 2009<br />

“See accompanying notes”<br />

Year Ended<br />

September 30, 2010<br />

US$<br />

Year Ended<br />

September 30, 2009<br />

US$<br />

Oil sales 5,657,837 3,520,984<br />

Less: Royalties (2,389,863) (1,603,666)<br />

3,267,974 1,917,318<br />

Less: Operating expenses (1,423,469) (1,487,802)<br />

1,844,505 429,516


Cirrus and Damus Interest<br />

Notes to Schedules of Revenue, Royalties and Operating Expenses<br />

For the Years ended September 30, 2010 and 2009<br />

1. Basis of presentation<br />

The Schedules of Revenue and Operating Expenses (the ``Schedules``) include the operating results relating to the<br />

operations of oil and gas properties for Coora (the ``Cirrus and Damus Interest``) indirectly acquired by Touchstone<br />

Exploration Inc. through the wholly owned subsidiary Territorial Services Ltd. pursuant to a Purchase and Sale<br />

agreement with Cirrus Energy Corporation, Cirrus Energy (Trinidad) Ltd. (collectively “Cirrus”) and Damus Oil<br />

Limited (“Damus”) dated October 29, 2010. The properties were acquired with an effective date of January 31, 2011<br />

and closing date was the January 31, 2011. The New Dome and South Seco blocks were considered immaterial to the<br />

transaction by management and no value or reserves were assigned.<br />

The line items in the Schedules have been prepared in all material respects using accounting policies that are<br />

permitted by Generally Accepted Accounting Principles (“GAAP”), with such accounting policies applying to those<br />

line items as if such line items were presented as part of a complete set of financial statements. The line items<br />

comprising the Schedules are presented in accordance with a reporting framework prescribed by securities regulatory<br />

authorities that requires the presentation of a schedule of gross revenue, royalty expense, production costs and<br />

operating income.<br />

Accordingly, the Schedules include the following line items: revenue, royalties and operating expenses related to the<br />

Cirrus and Damus Interest and do not include any provision for depletion and depreciation, asset retirement<br />

obligations, future capital costs, impairment of unevaluated properties, general and administrative expense or income<br />

taxes as these amounts are based on the combined consolidated operations of Cirrus and Damus.<br />

2. Significant accounting policies<br />

Revenue recognition<br />

Revenue associated with sales of crude oil is recognized upon transfer of title, which is when the risk of ownership<br />

passes to the purchaser and physical delivery occurs.<br />

Royalties<br />

Royalties are recorded at the time the product is produced or sold. Royalties are calculated in accordance with rules<br />

and regulations as set out by the Petroleum Company of Trinidad and Tobago Limited (“Petrotrin”).<br />

The Country of Trinidad has a notional royalty rate which is 12.5% of production and there is a notional overriding<br />

royalty of 33.0% on production that is payable to the Petrotrin. Included in royalties are user fees that cover<br />

electricity, maintenance of the electrical high voltage system, labour and any other costs associated with management<br />

of the Lease Operatorship Agreement.<br />

Operating expenses<br />

Operating expenses are the costs of maintaining and operating property and equipment on producing oil leases and<br />

includes field labour, insurance, maintenance, repairs, utilities, and supplies that relate to the operations of the wells.


SCHEDULE “B”<br />

Cirrus and Damus Interest<br />

Statement of Revenue, Royalties and Operating Expenses<br />

For the Three Months ended December 31, 2010 and 2009<br />

“See accompanying notes”<br />

Three Months Ended<br />

December 31, 2010<br />

US$<br />

(unaudited)<br />

Three Months Ended<br />

December 31, 2009<br />

US$<br />

(unaudited)<br />

Oil sales 1,438,773 1,367,957<br />

Less: Royalties (659,074) (564,023)<br />

779,699 803,934<br />

Less: Operating expenses (461,340) (331,114)<br />

318,359 472,820


Cirrus and Damus Interest<br />

Notes to Schedules of Revenue, Royalties and Operating Expenses<br />

For the Three Months Ended December 31, 2010 and 2009<br />

1. Basis of presentation<br />

The Schedules of Revenue and Operating Expenses (the ``Schedules``) include the operating results relating to the<br />

operations of oil and gas properties for Coora (the ``Cirrus and Damus Interest``) indirectly acquired by Touchstone<br />

Exploration Inc. through the wholly owned subsidiary Territorial Services Ltd. pursuant to a Purchase and Sale<br />

agreement with Cirrus Energy Corporation, Cirrus Energy (Trinidad) Ltd. (“Cirrus”), and Damus Oil Limited<br />

(“Damus”) dated October 29, 2010. The properties were acquired with an effective date of January 31, 2011 and<br />

closing date of January 31, 2011. The New Dome and South Seco blocks were considered immaterial to the<br />

transaction by management and no value or reserves were assigned.<br />

The line items in the Schedules have been prepared in all material respects using accounting policies that are<br />

permitted by Generally Accepted Accounting Principles (“GAAP”), with such accounting policies applying to those<br />

line items as if such line items were presented as part of a complete set of financial statements. The line items<br />

comprising the Schedules are presented in accordance with a reporting framework prescribed by securities regulatory<br />

authorities that requires the presentation of a schedule of gross revenue, royalty expense, production costs and<br />

operating income.<br />

Accordingly, the Schedules include the following line items: revenue, royalties and operating expenses related to the<br />

Cirrus and Damus Interest and do not include any provision for depletion and depreciation, asset retirement<br />

obligations, future capital costs, impairment of unevaluated properties, general and administrative expense or income<br />

taxes as these amounts are based on the combined consolidated operations of Cirrus and Damus.<br />

2. Significant accounting policies<br />

Revenue recognition<br />

Revenue associated with sales of crude oil is recognized upon transfer of title, which is when the risk of ownership<br />

passes to the purchaser and physical delivery occurs.<br />

Royalties<br />

Royalties are recorded at the time the product is produced or sold. Royalties are calculated in accordance with rules<br />

and regulations as set out by the Petroleum Company of Trinidad and Tobago Limited (“Petrotrin”).<br />

The Country of Trinidad has a notional royalty rate which is 12.5% of production and there is a notional overriding<br />

royalty of 33.0% on production that is payable to the Petrotrin. Included in royalties are user fees that cover<br />

electricity, maintenance of the electrical high voltage system, labour and any other costs associated with management<br />

of the Lease Operatorship Agreement.<br />

Operating expenses<br />

Operating expenses are the costs of maintaining and operating property and equipment on producing oil leases and<br />

includes field labour, insurance, maintenance, repairs, utilities, and supplies that relate to the operations of the wells.


SCHEDULE “C”<br />

Pro Forma Schedule of Revenue, Royalties and Operating Expenses<br />

For the year ended September 30, 2010; and<br />

For the three months ended December 31, 2010<br />

TOUCHSTONE EXPLORATION INC.<br />

Pro Forma Schedule of Revenue, Royalties and Operating Expenses<br />

For the year ended September 30, 2010<br />

Cirrus and Damus Touchstone<br />

For the year ended<br />

September 30, 2010<br />

Pro Forma<br />

Touchstone<br />

Interest Exploration Inc. Exploration Inc.<br />

$US<br />

$US<br />

$US<br />

Oil sales 5,657,837 896,268 6,554,105<br />

Less: Royalties (2,389,863) (411,627) (2,801,490)<br />

3,267,974 484,641 3,752,615<br />

Less: Operating expenses (1,423,469) (174,513) (1,597,982)<br />

1,844,505 310,128 2,154,633<br />

TOUCHSTONE EXPLORATION INC.<br />

Pro Forma Schedule of Revenue, Royalties and Operating Expenses<br />

For the three months ended December 31, 2010<br />

Cirrus and Damus<br />

Interest<br />

$US<br />

Touchstone<br />

Exploration Inc.<br />

$US<br />

For the three<br />

months ended<br />

December 31, 2010<br />

Pro Forma<br />

Touchstone<br />

Exploration Inc.<br />

$US<br />

Oil sales 1,438,773 1,156,004 2,594,777<br />

Less: Royalties (659,074) (513,642) (1,172,716)<br />

779,699 642,362 1,422,061<br />

Less: Operating expenses (461,340) (173,124) (634,464)<br />

“See accompanying note<br />

318,359 469,238 787,597


Notes to Pro Forma Schedule of Revenue, Royalties and Operating Expenses<br />

For the year ended September 30, 2010<br />

For the three months ended December 31, 2010<br />

1. Basis of presentation<br />

On January 31, 2011, the Company completed the acquisition of a 100% interest in the Lease Operatorship<br />

Agreements in the Coora Block and certain Farm-out Agreements in the New Dome and South Palo Seco blocks and<br />

associated equipment and production facilities (“the Acquisition”) from Cirrus Energy Corporation, Cirrus Energy<br />

(Trinidad) Ltd. and Damus Oil Limited (“Cirrus and Damus Interest”). The Acquisition was completed through the<br />

Company’s wholly owned subsidiary Territorial Services Limited.<br />

The unaudited pro forma operating statements of the Company have been prepared by management of the Company<br />

and have been derived from and should be read in conjunction with, the following:<br />

(a) The Company’s audited consolidated financial statements for the year ended September 30, 2010;<br />

(b) The Company’s unaudited consolidated financial statements for the three months ended December 31, 2010; and<br />

(c) The unaudited schedules of revenue, royalties, and operating expenses for the three months ended December 31,<br />

2010 and 2009 and the audited schedules of revenue, royalties and operating expenses for the years ended<br />

September 30, 2010 and 2009.<br />

The unaudited pro forma operating statement for the year ended September 30, 2010 and the unaudited pro forma<br />

operating statement for the three months ended December 31, 2010 have been prepared assuming the Acquisition<br />

occurred on October 1, 2009 has been prepared assuming the Acquisition occurred on October 1, 2010. The pro<br />

forma operating statements are not necessarily indicative of the results that actually would have occurred if the events<br />

reflected herein had taken place on the dates indicated, or of the results which may be obtained in the future.<br />

The unaudited pro forma operating statements do not include any provision for depletion and depreciation, asset<br />

retirement obligations, future capital costs, impairment of unevaluated properties, general and administrative expense<br />

or income taxes as these amounts are based on the consolidated operations of the Predecessor of which the acquired<br />

Cirrus and Damus Interest formed only a part.<br />

2. Significant accounting policies<br />

Revenue recognition<br />

Revenue associated with sales of crude oil is recognized upon transfer of title, which is when the risk of ownership<br />

passes to the purchaser and physical delivery occurs.<br />

Royalties<br />

Royalties are recorded at the time the product is produced or sold. Royalties are calculated in accordance with rules<br />

and regulations as set out by the Petroleum Company of Trinidad and Tobago Limited (“Petrotrin”).<br />

The Country of Trinidad has a notional royalty rate which is 12.5% of production and there is a notional overriding<br />

royalty of 33.0% on production that is payable to Petrotrin. Included in royalties are user fees that cover electricity,<br />

maintenance of the electrical high voltage system, labour and any other costs associated with management of the<br />

Lease Operatorship Agreement.<br />

Operating expenses<br />

Operating expenses are the costs of maintaining and operating property and equipment on producing oil leases and<br />

includes field labour, insurance, maintenance, repairs, utilities, and supplies.


“SCHEDULE “D”<br />

<strong>GLJ</strong> PETROLEUM CONSULTANTS LTD.<br />

RESERVE REPORT


TOUCHSTONE EXPLORATION<br />

COORA BLOCK<br />

Effective August 31, 2010<br />

Prepared by<br />

T. Mark Jobin, P. Geol.<br />

Scott M. Quinell, P. Eng.<br />

The analysis of this property as reported herein was conducted within the context of an evaluation of a distinct<br />

group of properties in aggregate. Extraction and use of this analysis outside this context may not be appropriate<br />

without supplementary due diligence.<br />

<strong>GLJ</strong><br />

Page: 1 of 144<br />

Petroleum Consultants


COORA BLOCK<br />

TABLE OF CONTENTS<br />

<strong>GLJ</strong><br />

Page: 2 of 144<br />

COVER LETTER 4<br />

INDEPENDENT PETROLEUM CONSULTANTS' CONSENT 5<br />

INTRODUCTION 6<br />

SUMMARY<br />

Summary of Reserves and Values 8<br />

Historical and Forecast Oil Production Gross Lease/Company Interest 9<br />

Daily Production, Reserves and Present Value Summary 10<br />

DISCUSSION 15<br />

LAND<br />

Summary of Well Interests and Burdens 30<br />

MAPS<br />

Map 1 Land Map 42<br />

Map 2 Base Map - Coora Block 1 and Block 2 43<br />

Map 3 Proposed Locations - Coora Block 1 and Block 2 44<br />

PLOTS<br />

Plot 1 Coora Block - Oil Time Semilog Property Plot 45<br />

Plot 2 Coora Block - Oil Cum Coord Property Plot 46<br />

TABLES<br />

Table 1 Well List and Production Summary 47<br />

Table 2 Gross Lease Reserves Summary 57<br />

Table 2.1 Oil Reservoir Parameters 61<br />

Table 2.2 Oil Decline Parameters 66<br />

Table 3 Gross Lease Daily Oil Production 68<br />

Table 3.1 Company Daily Oil Production 72<br />

Table 4 Economic Parameters 76<br />

ECONOMIC FORECASTS<br />

Proved Producing 79<br />

Proved Developed Nonproducing 82<br />

Proved Undeveloped 85<br />

Total Proved 88<br />

Total Probable 91<br />

Total Proved Plus Probable 94<br />

EVALUATION PROCEDURE 97<br />

RESERVES DEFINITIONS 103<br />

PRODUCT PRICE AND MARKET FORECASTS 107<br />

Page<br />

January 28, 2011 15:10:30<br />

Petroleum Consultants


TABLE OF CONTENTS<br />

<strong>GLJ</strong><br />

Page: 3 of 144<br />

APPENDIX I 109<br />

Reserves Estimation - Supporting Information<br />

APPENDIX II<br />

Certificates of Qualification 141<br />

Page<br />

January 28, 2011 15:10:30<br />

Petroleum Consultants


Mr. Ron Bryant<br />

Touchstone Exploration Inc.<br />

200, 209 – 8 th Avenue SW<br />

Calgary, Alberta T2P 1B8<br />

Dear Sir:<br />

January 26, 2011<br />

Project 1110792<br />

Re: Touchstone Exploration Inc.<br />

Coora Block Acquisition<br />

Effective August 31, 2010<br />

<strong>GLJ</strong> Petroleum Consultants (<strong>GLJ</strong>) has completed an independent reserves assessment and evaluation of the<br />

Coora Block property of Touchstone Exploration Inc. (the “Company”). The effective date of this evaluation is<br />

August 31, 2010.<br />

This report has been prepared for the Company for the purpose of annual disclosure and other financial<br />

requirements. This evaluation has been prepared in accordance with reserves definitions, standards and<br />

procedures contained in the <strong>Canadian</strong> Oil and Gas Evaluation Handbook.<br />

It was <strong>GLJ</strong>’s primary mandate in this evaluation to provide an independent evaluation of the oil and gas reserves<br />

of the Company in aggregate. Accordingly it may not be appropriate to extract individual property or entity<br />

estimates for other purposes. Our engagement letter notes these limitations on the use of this report.<br />

It is trusted that this evaluation meets your current requirements. Should you have any questions regarding this<br />

analysis, please contact the undersigned.<br />

JLA/ljn<br />

Attachments<br />

<strong>GLJ</strong> Petroleum<br />

Consultants<br />

Yours very truly,<br />

<strong>GLJ</strong> PETROLEUM CONSULTANTS LTD.<br />

ORIGINALLY SIGNED BY<br />

Jodi L. Anhorn, M.Sc., P. Eng.<br />

Vice President<br />

Principal Officers:<br />

Harry Jung, P. Eng.<br />

President, C.E.O.<br />

Dana B. Laustsen, P. Eng.<br />

Executive V.P., C.O.O.<br />

Keith M. Braaten, P. Eng.<br />

Executive V.P.<br />

Officers / Vice Presidents:<br />

Terry L. Aarsby, P. Eng.<br />

Jodi L. Anhorn, P. Eng.<br />

Leonard L. Herchen, P. Eng.<br />

Myron J. Hladyshevsky, P. Eng.<br />

Bryan M. Joa, P. Eng.<br />

Mark Jobin, P. Geol.<br />

John E. Keith, P. Eng.<br />

John H. Stilling, P. Eng.<br />

Douglas R. Sutton, P. Eng.<br />

James H. Willmon, P. Eng.<br />

4100, 400 - 3rd Avenue S.W., Calgary, Alberta, Canada T2P 4H2 • (403) 266-9500 • Fax (403) 262-1855 • <strong>GLJ</strong>PC.com


INDEPENDENT PETROLEUM CONSULTANTS’ CONSENT<br />

The undersigned firm of Independent Petroleum Consultants of Calgary, Alberta, Canada has<br />

prepared an independent evaluation of the Touchstone Exploration Inc. Coora Block property and<br />

hereby gives consent to the use of its name and to the said estimates. The effective date of the<br />

evaluation is August 31, 2010.<br />

In the course of the evaluation, Touchstone Exploration Inc. provided <strong>GLJ</strong> Petroleum Consultants<br />

Ltd. personnel with basic information which included land data, well information, geological<br />

information, reservoir studies, estimates of on-stream dates, contract information, current<br />

hydrocarbon product prices, operating cost data, capital budget forecasts, financial data and future<br />

operating plans. Other engineering, geological or economic data required to conduct the evaluation<br />

and upon which this report is based, were obtained from public records, other operators and from<br />

<strong>GLJ</strong> Petroleum Consultants Ltd. nonconfidential files. Touchstone Exploration Inc. has provided a<br />

representation letter confirming that all information provided to <strong>GLJ</strong> Petroleum Consultants Ltd. is<br />

correct and complete to the best of its knowledge. Procedures recommended in the <strong>Canadian</strong> Oil<br />

and Gas Evaluation (COGE) Handbook to verify certain interests and financial information were<br />

applied in this evaluation. In applying these procedures and tests, nothing came to <strong>GLJ</strong> Petroleum<br />

Consultants Ltd.’s attention that would suggest that information provided by Touchstone<br />

Exploration Inc. was not complete and accurate. <strong>GLJ</strong> Petroleum Consultants Ltd. reserves the right<br />

to review all calculations referred to or included in this report and to revise the estimates in light of<br />

erroneous data supplied or information existing but not made available which becomes known<br />

subsequent to the preparation of this report.<br />

The accuracy of any reserves and production estimate is a function of the quality and quantity of<br />

available data and of engineering interpretation and judgment. While reserves and production<br />

estimates presented herein are considered reasonable, the estimates should be accepted with the<br />

understanding that reservoir performance subsequent to the date of the estimate may justify<br />

revision, either upward or downward.<br />

Revenue projections presented in this report are based in part on forecasts of market prices, currency<br />

exchange rates, inflation, market demand and government policy which are subject to many<br />

uncertainties and may, in future, differ materially from the forecasts utilized herein. Present values<br />

of revenues documented in this report do not necessarily represent the fair market value of the<br />

reserves evaluated herein.<br />

PERMIT TO PRACTICE<br />

<strong>GLJ</strong> PETROLEUM CONSULTANTS LTD.<br />

ORIGINALLY SIGNED BY<br />

Signature: Doug R. Sutton<br />

Date: January 26, 2011<br />

PERMIT NUMBER: P 2066<br />

The Association of Professional Engineers,<br />

Geologists and Geophysicists of Alberta<br />

Page: 5 of 144<br />

ORIGINALLY SIGNED BY<br />

Keith M. Braaten<br />

<strong>GLJ</strong> Petroleum Consultants Ltd.<br />

<strong>GLJ</strong><br />

Petroleum Consultants


INTRODUCTION<br />

<strong>GLJ</strong> Petroleum Consultants (<strong>GLJ</strong>) was commissioned by Touchstone Exploration Inc. (the<br />

“Company”) to prepare an independent evaluation of its oil and gas reserves effective August 31,<br />

2010. The locations of the most significant reserves properties are indicated on the attached<br />

index map.<br />

The evaluation was initiated in September 2010 and completed by November 2010. Estimates of<br />

reserves and projections of production were generally prepared using well information and<br />

production data available from public sources to approximately August 31, 2010. The Company<br />

provided land, accounting data and other technical information not available in the public<br />

domain to approximately August 31, 2010. In certain instances, the Company also provided<br />

recent engineering, geological and other information up to August 31, 2010. The Company has<br />

confirmed that, to the best of its knowledge, all information provided to <strong>GLJ</strong> is correct and complete<br />

as of the effective date.<br />

This evaluation has been prepared in accordance with procedures and standards contained in the<br />

<strong>Canadian</strong> Oil and Gas Evaluation (COGE) Handbook. The reserves definitions used in preparing<br />

this report (included herein under “Reserves Definitions”) are those contained in the COGE<br />

Handbook and the <strong>Canadian</strong> Securities Administrators National Instrument 51-101 (NI 51-101).<br />

The evaluation was conducted on the basis of the <strong>GLJ</strong> July 1, 2010 Price Forecast which is<br />

summarized in the Product Price and Market Forecasts section of this report.<br />

Tables summarizing production, royalties, costs, revenue projections, reserves and present value<br />

estimates for various reserves categories for individual properties and the Company total are<br />

provided in the tabbed sections of this Summary Report.<br />

The Evaluation Procedure section outlines general procedures used in preparing this evaluation. The<br />

individual property reports, provided under separate cover, provide additional evaluation details.<br />

The following summarizes evaluation matters that have been included/excluded in cash flow<br />

projections:<br />

• in accordance with NI 51-101, the effect on projected revenues of the Company’s<br />

financial hedging activity has not been included,<br />

<strong>GLJ</strong><br />

Page: 6 of 144<br />

Petroleum Consultants


• provisions for the abandonment of all of the Company’s wells to which reserves have<br />

been attributed have been included; all other abandonment and reclamation costs have<br />

not been included,<br />

• general and administrative (G&A) costs and overhead recovery have not been included,<br />

• undeveloped land values have not been included.<br />

<strong>GLJ</strong><br />

Page: 7 of 144<br />

Petroleum Consultants


Company: Touchstone Exploration Reserve Class: Various<br />

Property: Coora Block Development Class: Classifications<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Summary of Reserves and Values<br />

Proved Total<br />

Developed Proved<br />

Proved Non- Proved Total Total Plus<br />

Producing producing Undeveloped Proved Probable Probable<br />

MARKETABLE RESERVES<br />

Light/Medium Oil (Mbbl)<br />

Gross Lease 986 712 475 2,173 2,626 4,799<br />

Total Company Interest 986 712 475 2,173 2,626 4,799<br />

Net After Royalty 534 415 296 1,246 1,577 2,823<br />

Oil Equivalent (Mbbl)<br />

Gross Lease 986 712 475 2,173 2,626 4,799<br />

Total Company Interest 986 712 475 2,173 2,626 4,799<br />

Net After Royalty 534 415 296 1,246 1,577 2,823<br />

BEFORE TAX PRESENT VALUE (M$)<br />

0% 10,768 23,042 12,468 46,278 98,265 144,542<br />

5% 7,328 16,261 9,176 32,765 61,010 93,775<br />

8% 6,153 13,313 7,831 27,298 48,256 75,554<br />

10% 5,569 11,707 7,108 24,384 41,957 66,341<br />

12% 5,094 10,334 6,492 21,920 36,885 58,805<br />

15% 4,529 8,632 5,723 18,884 30,936 49,820<br />

20% 3,844 6,509 4,745 15,099 23,945 39,044<br />

AFTER TAX PRESENT VALUE (M$)<br />

0% 4,052 6,252 2,836 13,140 23,958 37,097<br />

5% 2,536 5,352 2,825 10,714 17,025 27,738<br />

8% 2,114 4,659 2,688 9,461 14,120 23,580<br />

10% 1,924 4,214 2,580 8,718 12,569 21,287<br />

12% 1,778 3,798 2,470 8,045 11,263 19,308<br />

15% 1,612 3,236 2,307 7,155 9,667 16,822<br />

20% 1,417 2,464 2,059 5,940 7,709 13,649<br />

Run Date: January 27, 2011 14:46:37<br />

BOE Factors: HVY OIL 1.0 RES GAS 6.0 PROPANE 1.0 ETHANE 1.0<br />

COND 1.0 SLN GAS 6.0 BUTANE 1.0 SULPHUR 0.0<br />

Page: 8 of 144<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), psum January 27, 2011 14:49:05<br />

<strong>GLJ</strong><br />

Petroleum Consultants


Historical and Forecast Production<br />

Company: Touchstone Exploration Pricing: <strong>GLJ</strong> (2010-07)<br />

Property: Coora Block Effective Date: August 31, 2010<br />

1 10 100 1000 10000<br />

Oil Production (bbl/d)<br />

1 10 100 1000<br />

Oil Production (bbl/d)<br />

Gross Lease Oil<br />

2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029<br />

Year<br />

Company Interest Oil<br />

Legend<br />

A Proved Producing<br />

C Total Proved<br />

G Proved Plus Probable Producing<br />

I Total Proved Plus Probable<br />

2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029<br />

Year<br />

Legend<br />

A Proved Producing<br />

C Total Proved<br />

G Proved Plus Probable Producing<br />

I Total Proved Plus Probable<br />

*Note: Historical company interest production is based on current interests in the evaluated reserves entities applied to reported actual gross<br />

lease production. Consequently, company actuals may differ from the history shown due to changes in ownership.<br />

Company Interest Oil<br />

1110792 / Jan 27, 2011<br />

<strong>GLJ</strong><br />

Page: 9 of 144<br />

I<br />

C<br />

G<br />

A<br />

I<br />

C<br />

G<br />

A<br />

Petroleum Consultants


Company: Touchstone Exploration Reserve Class: Various<br />

Property: Coora Block Development Class: Classifications<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Daily Production, Reserves and Present Value Summary<br />

Before Tax<br />

2010 Gross Lease Production 2010 Company Interest Production Gross Lease Reserves Company Interest Reserves 10% Dcf<br />

Present<br />

Reserve Gas Oil NGL Oil Eq. Gas Oil NGL Oil Eq. Gas Oil NGL Sulphur Oil Eq. Gas Oil NGL Sulphur Oil Eq. Value<br />

Entity Description Class Mcf/d bbl/d bbl/d boe/d Mcf/d bbl/d bbl/d boe/d MMcf Mbbl Mbbl Mlt Mboe MMcf Mbbl Mbbl Mlt Mboe M$<br />

Proved Producing<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing A 0 222 0 222 0 222 0 222 0 986 0 0 986 0 986 0 0 986 5,569<br />

Total: 1) Current Production. 0 222 0 222 0 222 0 222 0 986 0 0 986 0 986 0 0 986 5,569<br />

Total: Coora 0 222 0 222 0 222 0 222 0 986 0 0 986 0 986 0 0 986 5,569<br />

Total: Proved Producing 0 222 0 222 0 222 0 222 0 986 0 0 986 0 986 0 0 986 5,569<br />

Proved Developed Nonproducing<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 0 0 0 0 0 0 0 0 0 -213 0 0 -213 0 -213 0 0 -213 4,576<br />

Total: 1) Current Production. 0 0 0 0 0 0 0 0 0 -213 0 0 -213 0 -213 0 0 -213 4,576<br />

2) Recompletions/Workovers<br />

2011-Q3 B1 0 0 0 0 0 0 0 0 0 253 0 0 253 0 253 0 0 253 2,148<br />

2012-Q3 B1 0 0 0 0 0 0 0 0 0 249 0 0 249 0 249 0 0 249 2,111<br />

2013-Q3 B1 0 0 0 0 0 0 0 0 0 243 0 0 243 0 243 0 0 243 1,915<br />

2014-Q3 B1 0 0 0 0 0 0 0 0 0 180 0 0 180 0 180 0 0 180 958<br />

Total: 2) Recompletions/Workovers 0 0 0 0 0 0 0 0 0 925 0 0 925 0 925 0 0 925 7,131<br />

Total: Coora 0 0 0 0 0 0 0 0 0 712 0 0 712 0 712 0 0 712 11,707<br />

Total: Proved Developed Nonproducing 0 0 0 0 0 0 0 0 0 712 0 0 712 0 712 0 0 712 11,707<br />

Proved Undeveloped<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 0 0 0 0 0 0 0 0 0 85 0 0 85 0 85 0 0 85 1,789<br />

Total: 1) Current Production. 0 0 0 0 0 0 0 0 0 85 0 0 85 0 85 0 0 85 1,789<br />

2) Recompletions/Workovers<br />

2011-Q3 0 0 0 0 0 0 0 0 0 16 0 0 16 0 16 0 0 16 652<br />

2012-Q3 0 0 0 0 0 0 0 0 0 18 0 0 18 0 18 0 0 18 486<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), ppv January 27, 2011 14:49:44<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 10 of 144


Daily Production, Reserves and Present Value Summary<br />

Before Tax<br />

2010 Gross Lease Production 2010 Company Interest Production Gross Lease Reserves Company Interest Reserves 10% Dcf<br />

Present<br />

Reserve Gas Oil NGL Oil Eq. Gas Oil NGL Oil Eq. Gas Oil NGL Sulphur Oil Eq. Gas Oil NGL Sulphur Oil Eq. Value<br />

Entity Description Class Mcf/d bbl/d bbl/d boe/d Mcf/d bbl/d bbl/d boe/d MMcf Mbbl Mbbl Mlt Mboe MMcf Mbbl Mbbl Mlt Mboe M$<br />

Proved Undeveloped (Cont.)<br />

Coora (Cont.)<br />

2) Recompletions/Workovers (Cont.)<br />

2013-Q3 0 0 0 0 0 0 0 0 0 19 0 0 19 0 19 0 0 19 322<br />

2014-Q3 0 0 0 0 0 0 0 0 0 17 0 0 17 0 17 0 0 17 190<br />

Total: 2) Recompletions/Workovers 0 0 0 0 0 0 0 0 0 71 0 0 71 0 71 0 0 71 1,649<br />

3) Replacement Wells<br />

Location F B2 0 0 0 0 0 0 0 0 0 177 0 0 177 0 177 0 0 177 2,138<br />

Total: 3) Replacement Wells 0 0 0 0 0 0 0 0 0 177 0 0 177 0 177 0 0 177 2,138<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack B2 0 0 0 0 0 0 0 0 0 142 0 0 142 0 142 0 0 142 1,543<br />

Other Revenue and Expenses C 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -10<br />

Total: 4) Sidetrack Wells 0 0 0 0 0 0 0 0 0 142 0 0 142 0 142 0 0 142 1,532<br />

Total: Coora 0 0 0 0 0 0 0 0 0 475 0 0 475 0 475 0 0 475 7,108<br />

Total: Proved Undeveloped 0 0 0 0 0 0 0 0 0 475 0 0 475 0 475 0 0 475 7,108<br />

Total Proved<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing C 0 222 0 222 0 222 0 222 0 858 0 0 858 0 858 0 0 858 11,934<br />

Total: 1) Current Production. 0 222 0 222 0 222 0 222 0 858 0 0 858 0 858 0 0 858 11,934<br />

2) Recompletions/Workovers<br />

2011-Q3 C 0 0 0 0 0 0 0 0 0 269 0 0 269 0 269 0 0 269 2,800<br />

2012-Q3 C 0 0 0 0 0 0 0 0 0 267 0 0 267 0 267 0 0 267 2,597<br />

2013-Q3 C 0 0 0 0 0 0 0 0 0 263 0 0 263 0 263 0 0 263 2,236<br />

2014-Q3 C 0 0 0 0 0 0 0 0 0 197 0 0 197 0 197 0 0 197 1,147<br />

Total: 2) Recompletions/Workovers 0 0 0 0 0 0 0 0 0 996 0 0 996 0 996 0 0 996 8,780<br />

3) Replacement Wells<br />

Location F B2 0 0 0 0 0 0 0 0 0 177 0 0 177 0 177 0 0 177 2,138<br />

Total: 3) Replacement Wells 0 0 0 0 0 0 0 0 0 177 0 0 177 0 177 0 0 177 2,138<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack B2 0 0 0 0 0 0 0 0 0 142 0 0 142 0 142 0 0 142 1,543<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), ppv January 27, 2011 14:49:44<br />

<strong>GLJ</strong><br />

Page 2<br />

Petroleum Consultants<br />

Page: 11 of 144


Daily Production, Reserves and Present Value Summary<br />

Before Tax<br />

2010 Gross Lease Production 2010 Company Interest Production Gross Lease Reserves Company Interest Reserves 10% Dcf<br />

Present<br />

Reserve Gas Oil NGL Oil Eq. Gas Oil NGL Oil Eq. Gas Oil NGL Sulphur Oil Eq. Gas Oil NGL Sulphur Oil Eq. Value<br />

Entity Description Class Mcf/d bbl/d bbl/d boe/d Mcf/d bbl/d bbl/d boe/d MMcf Mbbl Mbbl Mlt Mboe MMcf Mbbl Mbbl Mlt Mboe M$<br />

Total Proved (Cont.)<br />

Coora (Cont.)<br />

4) Sidetrack Wells (Cont.)<br />

Other Revenue and Expenses C 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -10<br />

Total: 4) Sidetrack Wells 0 0 0 0 0 0 0 0 0 142 0 0 142 0 142 0 0 142 1,532<br />

Total: Coora 0 222 0 222 0 222 0 222 0 2,173 0 0 2,173 0 2,173 0 0 2,173 24,384<br />

Total: Total Proved 0 222 0 222 0 222 0 222 0 2,173 0 0 2,173 0 2,173 0 0 2,173 24,384<br />

Total Probable<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 0 1 0 1 0 1 0 1 0 249 0 0 249 0 249 0 0 249 4,814<br />

Total: 1) Current Production. 0 1 0 1 0 1 0 1 0 249 0 0 249 0 249 0 0 249 4,814<br />

2) Recompletions/Workovers<br />

2011-Q3 0 0 0 0 0 0 0 0 0 166 0 0 166 0 166 0 0 166 4,115<br />

2012-Q3 0 0 0 0 0 0 0 0 0 168 0 0 168 0 168 0 0 168 3,927<br />

2013-Q3 0 0 0 0 0 0 0 0 0 172 0 0 172 0 172 0 0 172 3,539<br />

2014-Q3 0 0 0 0 0 0 0 0 0 238 0 0 238 0 238 0 0 238 3,927<br />

2015-Q3 I 0 0 0 0 0 0 0 0 0 305 0 0 305 0 305 0 0 305 2,876<br />

2016-Q3 I 0 0 0 0 0 0 0 0 0 305 0 0 305 0 305 0 0 305 2,509<br />

Total: 2) Recompletions/Workovers 0 0 0 0 0 0 0 0 0 1,354 0 0 1,354 0 1,354 0 0 1,354 20,894<br />

3) Replacement Wells<br />

Location F 0 0 0 0 0 0 0 0 0 64 0 0 64 0 64 0 0 64 1,789<br />

Location G H2 0 0 0 0 0 0 0 0 0 102 0 0 102 0 102 0 0 102 1,384<br />

Location H H2 0 0 0 0 0 0 0 0 0 135 0 0 135 0 135 0 0 135 1,325<br />

Location L H2 0 0 0 0 0 0 0 0 0 136 0 0 136 0 136 0 0 136 1,161<br />

Total: 3) Replacement Wells 0 0 0 0 0 0 0 0 0 438 0 0 438 0 438 0 0 438 5,659<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack H2 0 0 0 0 0 0 0 0 0 141 0 0 141 0 141 0 0 141 2,527<br />

CO-362 Sidetrack 0 0 0 0 0 0 0 0 0 52 0 0 52 0 52 0 0 52 1,246<br />

QU-080 Sidetrack H2 0 0 0 0 0 0 0 0 0 186 0 0 186 0 186 0 0 186 3,036<br />

QU-119 Sidetrack H2 0 0 0 0 0 0 0 0 0 77 0 0 77 0 77 0 0 77 1,079<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), ppv January 27, 2011 14:49:44<br />

<strong>GLJ</strong><br />

Page 3<br />

Petroleum Consultants<br />

Page: 12 of 144


Daily Production, Reserves and Present Value Summary<br />

Before Tax<br />

2010 Gross Lease Production 2010 Company Interest Production Gross Lease Reserves Company Interest Reserves 10% Dcf<br />

Present<br />

Reserve Gas Oil NGL Oil Eq. Gas Oil NGL Oil Eq. Gas Oil NGL Sulphur Oil Eq. Gas Oil NGL Sulphur Oil Eq. Value<br />

Entity Description Class Mcf/d bbl/d bbl/d boe/d Mcf/d bbl/d bbl/d boe/d MMcf Mbbl Mbbl Mlt Mboe MMcf Mbbl Mbbl Mlt Mboe M$<br />

Total Probable (Cont.)<br />

Coora (Cont.)<br />

4) Sidetrack Wells (Cont.)<br />

QU-428 Sidetrack H2 0 0 0 0 0 0 0 0 0 130 0 0 130 0 130 0 0 130 2,697<br />

Other Revenue and Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5<br />

Total: 4) Sidetrack Wells 0 0 0 0 0 0 0 0 0 586 0 0 586 0 586 0 0 586 10,591<br />

Total: Coora 0 1 0 1 0 1 0 1 0 2,626 0 0 2,626 0 2,626 0 0 2,626 41,957<br />

Total: Total Probable 0 1 0 1 0 1 0 1 0 2,626 0 0 2,626 0 2,626 0 0 2,626 41,957<br />

Total Proved Plus Probable<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing I 0 223 0 223 0 223 0 223 0 1,107 0 0 1,107 0 1,107 0 0 1,107 16,748<br />

Total: 1) Current Production. 0 223 0 223 0 223 0 223 0 1,107 0 0 1,107 0 1,107 0 0 1,107 16,748<br />

2) Recompletions/Workovers<br />

2011-Q3 I 0 0 0 0 0 0 0 0 0 435 0 0 435 0 435 0 0 435 6,915<br />

2012-Q3 I 0 0 0 0 0 0 0 0 0 435 0 0 435 0 435 0 0 435 6,524<br />

2013-Q3 I 0 0 0 0 0 0 0 0 0 435 0 0 435 0 435 0 0 435 5,776<br />

2014-Q3 I 0 0 0 0 0 0 0 0 0 435 0 0 435 0 435 0 0 435 5,074<br />

2015-Q3 I 0 0 0 0 0 0 0 0 0 305 0 0 305 0 305 0 0 305 2,876<br />

2016-Q3 I 0 0 0 0 0 0 0 0 0 305 0 0 305 0 305 0 0 305 2,509<br />

Total: 2) Recompletions/Workovers 0 0 0 0 0 0 0 0 0 2,350 0 0 2,350 0 2,350 0 0 2,350 29,674<br />

3) Replacement Wells<br />

Location F H2 0 0 0 0 0 0 0 0 0 241 0 0 241 0 241 0 0 241 3,927<br />

Location G H2 0 0 0 0 0 0 0 0 0 102 0 0 102 0 102 0 0 102 1,384<br />

Location H H2 0 0 0 0 0 0 0 0 0 135 0 0 135 0 135 0 0 135 1,325<br />

Location L H2 0 0 0 0 0 0 0 0 0 136 0 0 136 0 136 0 0 136 1,161<br />

Total: 3) Replacement Wells 0 0 0 0 0 0 0 0 0 615 0 0 615 0 615 0 0 615 7,797<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack H2 0 0 0 0 0 0 0 0 0 141 0 0 141 0 141 0 0 141 2,527<br />

CO-362 Sidetrack H2 0 0 0 0 0 0 0 0 0 194 0 0 194 0 194 0 0 194 2,788<br />

QU-080 Sidetrack H2 0 0 0 0 0 0 0 0 0 186 0 0 186 0 186 0 0 186 3,036<br />

QU-119 Sidetrack H2 0 0 0 0 0 0 0 0 0 77 0 0 77 0 77 0 0 77 1,079<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), ppv January 27, 2011 14:49:44<br />

<strong>GLJ</strong><br />

Page 4<br />

Petroleum Consultants<br />

Page: 13 of 144


Daily Production, Reserves and Present Value Summary<br />

Before Tax<br />

2010 Gross Lease Production 2010 Company Interest Production Gross Lease Reserves Company Interest Reserves 10% Dcf<br />

Present<br />

Reserve Gas Oil NGL Oil Eq. Gas Oil NGL Oil Eq. Gas Oil NGL Sulphur Oil Eq. Gas Oil NGL Sulphur Oil Eq. Value<br />

Entity Description Class Mcf/d bbl/d bbl/d boe/d Mcf/d bbl/d bbl/d boe/d MMcf Mbbl Mbbl Mlt Mboe MMcf Mbbl Mbbl Mlt Mboe M$<br />

Total Proved Plus Probable (Cont.)<br />

Coora (Cont.)<br />

4) Sidetrack Wells (Cont.)<br />

QU-428 Sidetrack H2 0 0 0 0 0 0 0 0 0 130 0 0 130 0 130 0 0 130 2,697<br />

Other Revenue and Expenses I 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -5<br />

Total: 4) Sidetrack Wells 0 0 0 0 0 0 0 0 0 728 0 0 728 0 728 0 0 728 12,123<br />

Total: Coora 0 223 0 223 0 223 0 223 0 4,799 0 0 4,799 0 4,799 0 0 4,799 66,341<br />

Total: Total Proved Plus Probable 0 223 0 223 0 223 0 223 0 4,799 0 0 4,799 0 4,799 0 0 4,799 66,341<br />

BOE Factors: HVY OIL 1.0 RES GAS 6.0 PROPANE 1.0 ETHANE 1.0<br />

COND 1.0 SLN GAS 6.0 BUTANE 1.0 SULPHUR 0.0<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), ppv January 27, 2011 14:49:44<br />

<strong>GLJ</strong><br />

Page 5<br />

Petroleum Consultants<br />

Page: 14 of 144


GENERAL<br />

Touchstone Exploration Inc. (Touchstone) has recently acquired a 100 percent interest in the<br />

leases defined within the Coora-1 and Coora-2 Blocks. The Coora Blocks are located onshore in<br />

the southern part of the Republic of Trinidad and Tobago (Map 1). The Coora Field area is a<br />

mature operation having been discovered in 1936 and having produced in excess of 83 MMSTB<br />

from the entire field area, and over 69 MMSTB from within the boundaries of Blocks 1 and 2.<br />

The Coora Blocks are multi-zone and multi-pool developments primarily consisting of shallow to<br />

moderate depths (1000 to 6500 feet in depth) and intermediate crude oil (18 to 28 degree API).<br />

Total current production from the blocks averaged over 220 BOPD during the last 12 months<br />

ending August 31, 2010, from a total producing count of approximately 57 wells. A number of<br />

wells only produce for less than one-half day per month during swabbing operations. <strong>GLJ</strong><br />

Petroleum Consultants (<strong>GLJ</strong>) has assigned reserves to current production as well as locations with<br />

identified recompletion potential, sidetrack locations and a select amount of ‘replacement’ or<br />

infill drilling locations.<br />

<strong>GLJ</strong><br />

Page: 15 of 144<br />

Petroleum Consultants


General<br />

Southern Basin<br />

GEOLOGY<br />

Page: 16 of 144<br />

The Coora Field is located onshore, in the south part of Trinidad (Map 1). The sediments in this area<br />

occupy a tectonic province known as the Southern Basin, the stratigraphy of which is shown in<br />

Table 1. This basin continues into eastern Venezuela, forming the eastern section of the Eastern<br />

Venezuela Basin.<br />

During the period from early Cretaceous through late Eocene, this part of the Southern Basin was a<br />

deep, northward dipping continental slope off the Guyana Shield to the south. Deposition at this time<br />

was largely confined to clays, very fine-grained clastics, and rare gravity flows (turbidites). The deep<br />

water and anoxic conditions at this time preserved the organic material deposited with the clay,<br />

permitting the accumulation of the thick, organic rich rocks of the Gautier and Naparima Hill<br />

Formations.<br />

Gradual uplift during the Paleocene and Eocene resulted in the deposition of a thick, overall<br />

regressive sequence (Lizard Springs through San Fernando Formations), culminating in basin wide<br />

exposure and erosion at the end of the Eocene (Upper Eocene unconformity).<br />

By Oligocene to early Miocene time, plate movements and the associated compressional forces<br />

dominated the area, completing the shift from a passive basin margin phase to an active margin<br />

phase. A thrust belt along the northern margin of South America and rising terraines to the north<br />

created significant lithospheric loading, resulting in a series of foredeep sub-basins in the area of<br />

interest. Clays were deposited in these deepwater sub-basins, eventually becoming the thick shales<br />

and marls that characterize the Cipero Formation. Thick sequences of sandstone, deposited via<br />

gravity flows, are known to be present near sediment supply areas and feeder canyons/channels in<br />

the slope. Accumulations of these slope and basin floor turbidite fans are known as the Nariva,<br />

Retrench, Herrera and Karamat sandstones.<br />

Tectonic activity increased dramatically in the area during the Mid-Miocene. The Cipero Formation<br />

and the turbidite accumulations within were folded and thrust faulted into a series of high amplitude,<br />

asymmetric, east-northeast trending anticlines, and detached overthrusts. Continued uplift and<br />

<strong>GLJ</strong><br />

Petroleum Consultants


exposure and erosion of these structures at the end of the Mid-Miocene resulted in extensive<br />

beveling of the highs, and the creation of a much more even surface.<br />

By Late Miocene time, compressional forces in the areas gave way to largely extensional ones. A<br />

relative drop in sea level brought marine conditions to the area again. The rocks deposited at this<br />

time suggest a largely transgressional/progradational sequence, with the calcareous shales of the<br />

Lengua Formation giving way to the coarser clastics characteristic of the deltaic deposits of the<br />

Pliocene age formations, including the Cruse, Forest, and Morne L’Enfer Formations. However,<br />

compressional forces returned in the late Pliocene to Pleistocene, adding another layer of structural<br />

complexity to the basin.<br />

The onshore Southern Basin in Trinidad is a well-known, prolific petroleum producing province.<br />

Producing reservoirs within the basin include the Morne L'Enfer, Forest, Cruse, Karamat, and<br />

Herrera Formations. These reservoirs occur at depths ranging from 300 to 12,000 feet. The source<br />

rock for these hydrocarbons is generally accepted to be the organic rich Cretaceous Naparima Hill<br />

Formation. Oil is believed to have migrated into the reservoirs along fractures associated with recent<br />

tectonism such as the Los Bajos Fault zone.<br />

Coora Blocks<br />

Page: 17 of 144<br />

Touchstone has an interest in two blocks, the Coora-1 (CO-1) and Coora-2 (CO-2), within the<br />

onshore Southern Basin of Trinidad (Map 2). These blocks are within the producing Coora Field.<br />

The development of this field began in 1936, and to date 562 wells have been drilled within the 1687<br />

acres of the interest blocks.<br />

Regionally, the field is located on the southern flank of the Siparia syncline that rises southward at a<br />

dip of 15 to 20 degrees until it abruptly terminates against the Los Bajos dextral strike slip fault.<br />

Additionally, the antithetic Coora Fault cuts the field. Touchstone interprets that Coora Fault soles<br />

out against the Los Bajos Fault in the Lower Forest sequence.<br />

Oil production from the field is from the relatively shallow (1000’ to 6500’) Pliocene age clastics, of<br />

the Cruse, Forest, and Morne L'Enfer Formations (Table 1). These sediments were deposited as part<br />

of a delta complex. The major Cruse and Forest sequences represent the eastward progradation of the<br />

proto-Orinoco delta over the region. Delta progradation was followed by a period of uplift and<br />

erosion. The sequence was subsequently flooded as delta sedimentation shifted back to the west. A<br />

number of different depositional environments are recognized within the delta complex. These<br />

<strong>GLJ</strong><br />

Petroleum Consultants


include deeper marine submarine fans, marine channels, levees, distributary channels, distributary<br />

mouth bars, cheniers and tidal channels.<br />

Based on detailed correlation of well data, Touchstone has identified and mapped individual<br />

reservoir units. Touchstone has subdivided the major Upper Cruse, Lower Forest, and Upper Forest<br />

sequences into a number of parasequences (Table 1). The Coora Field is interpreted to consist of a<br />

number of vertically stacked reservoir sands, which act as discrete oil pools. To date, Touchstone has<br />

mapped 56 pools within the various sequences across the field. Trapping is interpreted to be largely<br />

stratigraphic in nature with the reservoir limits defined by the sandstone limits. Areal extents of the<br />

pools are generally small due to the depositional nature of the reservoir sands. In some cases the oil<br />

is associated with an aquifer or a gas cap which also the limits of the accumulation. It is also<br />

recognized that faulting may further compartmentalize the reservoirs.<br />

Workover Program<br />

Touchstone has identified a large number of potential workover candidates. The workovers in these<br />

wells would involve re-perforating or fracturing the current producing interval with resin coated<br />

proppant. For each of these wells, Touchstone has estimated the completed net oil pay from available<br />

well log data. <strong>GLJ</strong> has audited the net pay in over 23 wells, which were interpreted to have the<br />

greatest potential for production increase. <strong>GLJ</strong>’s audited net pay values were less than the values<br />

determined by Touchstone. The ratio of <strong>GLJ</strong> audited net pay to Touchstone net pay was applied to<br />

the remainder of the identified workover candidates and used as <strong>GLJ</strong>’s audited net pay values. These<br />

audited net pay values were then used in a reservoir inflow analysis.<br />

Drilling Locations<br />

The replacement well program has been reviewed by <strong>GLJ</strong>. These well locations have been selected<br />

such that they would penetrate a minimum of two stacked, low recovery reservoirs. Initial<br />

replacement well locations include:<br />

• Location G well will be located in the central portion of the CO-1 Block and will target the<br />

Cruse 2, Cruse 5 and Top Cruse reservoir horizons.<br />

Page: 18 of 144<br />

• Location H will be drilled in the southcentral portion of the CO-1 Block and the well will<br />

target an Upper Forest 5 Pool. In addition, the well will target reservoirs in the Lower Forest<br />

2 and Upper Forest 4.<br />

<strong>GLJ</strong><br />

Petroleum Consultants


• Location L will be drilled in the north central portion of the CO-1 Block. The well will target<br />

reservoir sands in the Middle Cruse, Cruse 7, Cruse 5 and Cruse 2.<br />

• Locations F will be drilled in the southcentral portion of the CO-1 Block. This well will<br />

target common pools in the Middle Cruse, Cruse 5, Cruse 2 and Top Cruse sands. Upper<br />

Forest reservoirs penetrated by these wells will likely be depleted.<br />

<strong>GLJ</strong> was provided with detailed mapping for all potential reservoir horizons to be penetrated by<br />

these replacement well locations. <strong>GLJ</strong> has audited this net pay mapping, paying particular attention<br />

to wells that immediately offset a proposed location.<br />

In addition, <strong>GLJ</strong> has attempted to allocate production in these pools to individual reservoir zones.<br />

This is problematic, in that well test and cumulative production data for most wells covers a large<br />

vertical interval and may include a number of separate reservoir sands. <strong>GLJ</strong> has allocated the<br />

production from a well to the completed reservoir horizons based on a ratio of net pay thickness.<br />

Sidetrack Locations<br />

Page: 19 of 144<br />

<strong>GLJ</strong> has reviewed the proposed sidetrack locations in a similar manner to the replacement locations,<br />

as described above. Again, these well locations have been selected such that they would penetrate a<br />

minimum of two stacked, low recovery reservoirs. Initially these wells experienced formation sand<br />

production, loss of wellbore integrity, and flowback control problems, but have encountered good<br />

reservoir. Initial sidetrack locations include:<br />

• Qu 428 was initially drilled in August 2005, and commenced production in October 2006, at<br />

low oil production rates. The well is located in the CO-2 Block, south of the Los Bajos fault<br />

zone. Due to large volumes of fluid lost to the formation while drilling, poor performance has<br />

been realized at this well.<br />

• Sidetrack CO-362 will be drilled in the southeast corner of the CO-2 Block. The well will<br />

target reservoir sands in the Middle Cruse 3, Cruse 5, Lower Forest 8, Upper Forest 8 and the<br />

Upper Forest 5.<br />

• QU-080 will be drilled in the west central region of the CO-1 Block, north of the Los Bajos<br />

fault zone. This sidetrack will target reservoir sands in the top Cruise, Cruise 2, Cruise 5 and<br />

the Middle Cruise.<br />

<strong>GLJ</strong><br />

Petroleum Consultants


• QU-119 will be drilled in the northwest region of CO-1 Block, north of the Los Bajos fault<br />

zone. This sidetrack will target reservoir sands in the Middle Cruise and Cruise 7<br />

• CO-180 will be drilled in the central region of CO-1 Block, north of the Los Bajos fault. This<br />

sidetrack will target the Cruise 5 and the Middle Cruise sands.<br />

Volumetric Parameters<br />

Page: 20 of 144<br />

Estimating oil-in-place for individual pools within the Coora Field is hindered by lack of open hole<br />

well log data. While log data is available for the majority of the wells within the field, the log suite<br />

typically includes only a spontaneous potential (SP) log and resistivity log. Net pays values were<br />

estimated using the response of these logs. The SP log was used to identify permeable sands, while<br />

the resistivity log (and test data) was used to determine if the sands contained hydrocarbons. The<br />

absence of a porosity log results in additional uncertainty with respect to individual pool oil-in-place.<br />

<strong>GLJ</strong> has reviewed all available core data and have determined the average porosity from the core for<br />

all zones to be 29.8 percent. When the core data is sorted by zone, <strong>GLJ</strong> determined average porosity<br />

values of 30.9, 31.5 and 28.7 percent for the Morne L'Enfer, Forest, and Cruse samples, respectively.<br />

While the number of core sample reviewed is small, the porosity values appear to be consistent with<br />

reported values for these formations. The core porosity values also compare favorably to the 30<br />

percent porosity used in all reservoirs in the field. This value is consistent with the porosity values<br />

estimated for the Cruse horizons in the recently drilled Qu 428 well. This well has a full suite of<br />

open hole logs. Similarly, A water saturation of 25 percent was used for all zones in the field. This<br />

value appears reasonable and is within the range of reported water saturation values for these<br />

formations.<br />

<strong>GLJ</strong><br />

Petroleum Consultants


RESERVES<br />

Touchstone has compiled a significant database of information from the files of the current<br />

operator Damus and Petrotrin, the historical operator in the field. This database consists of<br />

completion records, historical production, current fluid level measurements, core data (limited),<br />

and oil gravity values by zone. Although the database is large, it is incomplete, especially with<br />

respect to engineering and production data. The largest deficiency identified is the lack of data for<br />

each specific zone, with the majority of fluid and production records sourced from multiple<br />

completions covering various zones.<br />

Based upon our review of the available data, the reservoir fluid properties for each zone have<br />

been estimated. These fluid properties are calculated based on regional averages of zone depth<br />

and temperature. They are estimated to be:<br />

Zone<br />

Oil Gravity<br />

[°API]<br />

Formation<br />

Volume Factor<br />

[stb/rbbl]<br />

Oil Viscosity<br />

[cP]<br />

Morne L'Enfer 19 1.04 110<br />

Producing Reserves<br />

Upper Forest 22 1.06 40<br />

Lower Forest 24 1.08 24<br />

Cruse 28 1.12 8<br />

Cumulative production values were provided for each well up to December 31, 2001. Monthly<br />

production data from January 2002 through August 2010 was available by well and included oil<br />

volumes and water volumes; however, solution gas production was not recorded. In addition to<br />

the production database, a significant amount of pressure data has been recorded in the Coora<br />

Field. Periodic static fluid levels and dynamic fluid levels are measured, with a field wide study<br />

conducted during February to March 2005 that encompassed 62 wells.<br />

Individual well and total pool production decline has been utilized to estimate the producing<br />

reserves. The operational conditions of each well (e.g. downtime, swabbing) made it very difficult<br />

to identify trends on an individual well basis. Due to this, producing reserves have assigned using<br />

decline analysis on recent trends observed for the total production in Blocks CO-1 and CO-2<br />

<strong>GLJ</strong><br />

Page: 21 of 144<br />

Petroleum Consultants


(Plots 1 and 2). Decline analysis results in proved producing and proved producing plus probable<br />

producing remaining reserves of 985.9 and 1175.9 MSTB (gross lease), respectively (Table 2.1).<br />

Workover/Recompletion Potential<br />

Analysis of the completion and inflow performance data for the producing wells in Blocks CO-1<br />

and CO-2 indicate that significant increases in oil rates can be achieved through removal of gravel<br />

pack liners and other remediation. Re-perforating, fracturing and artificial lift optimization. The<br />

Forest and Cruse sands are unconsolidated reservoirs, and during the early stages of development<br />

high production rates resulted in fines migration within the reservoir. This had the effect of fully<br />

sanding off many wells and reducing the effective permeability (increased skin) in and around the<br />

wellbores. Evidence of reduced inflow performance was seen when PLT’s were run over<br />

perforated intervals with 40 to 65 percent of the perforations partially or completely plugged.<br />

Compounding this problem was the original perforation density of one to four shots-per-foot<br />

(SPF). This low density results in high fluid velocities through the limited perforations, which<br />

encourages the movement of fines and sand. Historically, the operators had focused on reducing<br />

sand production by reducing the pressure drop, hence fluid velocity, across the perforations. To<br />

do this the pumping rate is reduced to the point were sand production is minimized and frequent<br />

clean-out trips are avoided, In addition pumps have been set high in the fluid column, often 200 to<br />

400 feet above, which has reduced the efficiency of the pumping systems.<br />

An inflow performance analysis was conducted over the complete database of producing wells.<br />

The first analysis utilized the current production data (oil and water fluid rates, along with static<br />

and dynamic fluid levels) to construct the Vogel IPR relationship for each well. This allowed <strong>GLJ</strong><br />

to calculate the theoretical maximum oil production rates by fully pumping off the fluid to the<br />

mid-point depth of the perforations. The total potential for all of the wells are in excess of 500<br />

BOPD, which represents an incremental oil rate of approximately 270 BOPD compared with the<br />

average 2010 rates observed. By eliminating all wells with a water cut in excess of 20 percent or<br />

incremental oil rates of less than 5 BOPD, there are 15 wells remaining with a total incremental<br />

oil rate of 120 BOPD.<br />

As previously discussed in the Geology section of this report, <strong>GLJ</strong> has audited the net pay in<br />

several wells and have arrived at an audit adjusted net pay value for each well and current<br />

completion in the Coora Blocks. <strong>GLJ</strong> then correlated the inflow potential (described above for<br />

each well) to the net pay and current reservoir pressure. A linear relationship should exist<br />

between the wells inflow relationship and the product of net thickness and pressure, (i.e. wells<br />

<strong>GLJ</strong><br />

Page: 22 of 144<br />

Petroleum Consultants


with high net pay and high reservoir pressure should produce at higher oil rates with all other<br />

factors being equal). This analysis allows us to identify the wells that appear to be the most<br />

damaged by ineffective completions or the result of plugging.<br />

To mitigate some of the uncertainties in this analysis, we categorized the wells into groups by the<br />

upper most productive zones. This was done to eliminate some of the effects of varying depths,<br />

fluids, permeability, and temperature. The ensuing analysis resulted in a best-fit correlation on the<br />

four groups of wells: Cruse only, primarily Lower Forest, primarily Upper Forest and primarily<br />

Morne L'Enfer.<br />

The inflow performance calculated above was then translated into Darcy’s flow equations. The<br />

reservoir temperature was correlated with depth and was used to calculate in-situ oil viscosity<br />

values for each of the productive horizons. The only remaining unknowns were then the reservoir<br />

permeability and skin factors. These two factors are not well understood in the Coora Blocks due<br />

to the lack of flow and buildup testing, however, they tend to balance out in the equation. For<br />

example, if the permeability is overstated the resulting skin factor would also be overstated. To<br />

aid in this, the available core data was then reviewed to help determine the expected reservoir<br />

permeability for each of the productive horizons. The skin factor was adjusted until the Darcy<br />

flow equation yielded the same results as the inflow performance previously discussed. It is<br />

evident that significant positive skin factors are identified in the field, with averages in the +30 to<br />

+60 range. Based on our analysis the following average permeability and apparent skin was<br />

determined:<br />

Zone<br />

Average Permeability<br />

[md]<br />

Apparent Skin Factor<br />

[ ]<br />

Morne L'Enfer 300 +30<br />

Upper Forest 200 +30<br />

Lower Forest 100 +60<br />

Cruse 80 +60<br />

Wells that are currently under performing compared with the Darcy flow parameters shown in the<br />

table above were identified. If the recompletions/workovers were conducted on each<br />

underperforming well, the total potential for all of the wells is in excess of 900 BOPD, which<br />

represents and incremental oil rate of 650 BOPD. By eliminating all wells with a water cut in<br />

excess of 20 percent or incremental oil rates of less than 10 BOPD, there remain 26 wells with a<br />

total incremental oil rate in excess of 400 BOPD.<br />

<strong>GLJ</strong><br />

Page: 23 of 144<br />

Petroleum Consultants


While oil rates varied by well, on average a recompleted well has historically observed initial<br />

production rates in the range of 20 to 25, while initial (instantaneous) rates in some instances<br />

exceeded 300 BOPD. These candidates have been assigned reserves in the proved and proved<br />

plus probable non-producing categories based upon the average performance of the recently<br />

recompleted wells, and upon the methodology previously described.<br />

Recent application of resin-coated proppant during fracturing of the wells (frac pack technology)<br />

has aided the flowback control of sands upon workover of wells. Frac pack technology helps to<br />

improve the performance of the wells by removing the need for the use of gravel packs and/or<br />

liners. This technology uses a resin-coated proppant to maintain the fracture opening and reduce<br />

sand production. This technology has also been demonstrated in various studies to reduce average<br />

skin experienced by the well.<br />

In the last quarter of 2007, three wells underwent workover programs utilizing the resin-coated<br />

proppant, Co-275, Co-63, and Co-113. As of December 2007, these wells have exhibited<br />

excellent flow back control, and produced at average rates of 20 BOPD. These observed rates are<br />

in the initial stages of post-frac production and are consistent with historical averages for<br />

workovers. However, it is evident that the resin-coated proppant is aiding in flowback control of<br />

reservoir sands and maintaining the fracture opening, due to the absence of sand being produced<br />

and the continuous production observed at the well. The resin frac packs allow for more<br />

continuous production, with lessened down time due to bailing of sands which have caused<br />

restricted flow due to covering of perforated intervals.<br />

Based on the results obtained to date with the application of resin frac pack technology, and in<br />

consideration of the potential for improved recovery following the inflow performance review<br />

mentioned earlier in this discussion, reserves have been assigned to 54 proved and 18 probable<br />

recompletion attempts. Based on historical statistics, it was assumed that three of every four<br />

recompletions attempts will result in a successful well.<br />

Infill Drilling (Replacement and Sidetrack Locations)<br />

As discussed in the Geology section of this report, <strong>GLJ</strong> has reviewed the proposed replacement<br />

and sidetrack wells. The locations were chosen to access what is believed to be multiple stacked<br />

reservoir units with significant remaining reserves potential. There appears to be little reservoir<br />

risk associated with these locations, however, due to the tight well spacing, significant depletion<br />

may have occurred. By studying the nine locations (labeled Co-362, Co-180, Qu-119, Qu-80, Qu-<br />

<strong>GLJ</strong><br />

Page: 24 of 144<br />

Petroleum Consultants


428, F, G, H, and L) in detail we were able to form an assessment of analogous well rates and<br />

recoveries along with estimating the current pool pressures in the area.<br />

<strong>GLJ</strong> has audited the net pay mapping and examined in detail the wells that immediately offset a<br />

proposed location. Offset wells reviewed by <strong>GLJ</strong> were used as analogies in volumetric reserve<br />

estimates at the proposed infill locations. Audited net pay maps were used to estimate volumes of<br />

oil-in-place that may be accessed by each reservoir horizon at a proposed infill location.<br />

Production allocation was used to estimate recovery to date on a zone basis in the area of<br />

proposed infill locations and to estimate the volume of oil that may be recovered by each of the<br />

infill locations. In areas that appear to have a high recovery factor to date, or have recently<br />

recorded low reservoir pressures, the assigned reserves were reduced significantly.<br />

Probable non-producing reserves are assigned to all nine well locations using volumetric estimates<br />

(Table 2.1). Drainage areas were typically assigned on the order of 5 to 20 acres, depending on the<br />

demonstrated recovery from the nearby analogous wells. Remaining recovery factors were<br />

assigned in the range of 5 to 15 percent depending on the estimated current pool pressures in the<br />

area of the infill well. Using these volumetric parameters, reserves of 77 to 240 MSTB (gross) per<br />

well have been assigned.<br />

Proved non-producing reserves are assigned to two of the locations, namely CO-362 and F, based<br />

on higher geological and engineering confidence. Volumetric parameters have been assigned<br />

similar to the proved plus probable cases in these wells, except that recovery factors are reduced.<br />

Page: 25 of 144<br />

Using the production inflow relationships discussed in this report, each well zone was calculated to<br />

have an ‘average’ production rate determined by the Darcy flow equations using the formation<br />

permeability and skin factors previously calculated. This calculation resulted in estimated well<br />

production rates of 40 to 100 BOPD (Table 2.2). These production rates combined with the<br />

assignments represent hyperbolic (b=0.4) decline rates on the order of 11 to 27 percent.<br />

<strong>GLJ</strong><br />

Petroleum Consultants


PRODUCTION AND DEVELOPMENT FORECAST<br />

The producing reserves have been forecast to continue along established decline trends until the<br />

depletion of the assigned reserves.<br />

The forecast recompletion/workovers are scheduled on-stream in groups of nine wells every year,<br />

starting in Q3 2011. The last group of nine wells is scheduled on-stream in late 2016. Production is<br />

forecast in a three stage profile to match performance expectations. Production for each well is<br />

forecast to decline at 40 percent during the first year, 20 percent in the second year, and 13 percent<br />

thereafter until recovery of the assigned remaining reserves. The gross lease cost is estimated at<br />

$175M CDN per recompletion.<br />

Development of the sidetrack and replacement wells is scheduled to commence in Q3 2011. Wells<br />

are forecast on-stream on groups of either two or three wells yearly until Q3 2014. The gross lease<br />

capital expenditures are estimated at $510M CDN per sidetrack well and $750M CDN per<br />

replacement well.<br />

As per the terms of the contract with the Lessor, Petrotrin, Touchstone is only responsible for the<br />

company’s working interest share of abandonment liability on any new wells drilled (sidetrack<br />

and replacement wells). The gross lease cost to abandon these wells has been forecast at $30M<br />

CDN per well.<br />

<strong>GLJ</strong><br />

Page: 26 of 144<br />

Petroleum Consultants


ECONOMIC ANALYSIS<br />

A summary of economic parameters used in this evaluation, including product pricing, operating<br />

expenses and capital costs is provided in Table 4. It is noted that all prices and revenues in this<br />

report are presented in CDN Dollars unless otherwise noted.<br />

<strong>GLJ</strong> was provided with available accounting data for the Coora Blocks for the period August 31,<br />

2001 to August 31, 2010. Operating costs are estimated at a total of approximately 24<br />

$CDN/BBL for the producing reserves forecast. The rate is high due to the low current<br />

production rates relative to the fixed operating costs.<br />

A historical review of the wellhead price received for the crude oil at the Coora Blocks was<br />

conducted relative to the WTI benchmark. For the current economic evaluation, <strong>GLJ</strong> has utilized<br />

a price differential of 13 percent. This differential was chosen to best represent the observed<br />

historical differential during periods where the posted WTI was similar to that utilized in the<br />

current price forecast.<br />

INCOME TAX AND ROYALTIES<br />

Trinidad Royalties<br />

Crown royalties are determined by governmental regulation, are calculated as a percentage of the<br />

value of the gross production, and are currently fixed at 12.5 percent for the Coora property. In<br />

addition, the Company is required to pay an additional royalty as follows:<br />

Liquid Price Received - $US Between Royalty Rate (%)<br />

$0.00 and $8.00 5<br />

$8.01 and $10.00 8<br />

$10.01 and $12.00 11<br />

$12.01 and $14.00 14<br />

$14.01 and $16.00 17<br />

$16.01 and $18.00 21<br />

$18.01 and $20.00 24<br />

$20.01 and $22.00 26<br />

$22.01 and $24.00 28<br />

$24.01 and $26.00 30<br />

$26.01 and $28.00 32<br />

$28.01 and Above Held at 33% for base<br />

& 30% for incremental<br />

production<br />

New wells (replacement and sidetrack status) are subject to a 0 percent royalty in the first year<br />

and receive a 50 percent reduction in the second year.<br />

<strong>GLJ</strong><br />

Page: 27 of 144<br />

Petroleum Consultants


Income Taxes<br />

Trinidad income taxes were calculated based on currently legislated tax rates, tax regulations, and<br />

tax pool information. After tax values are not shown for reserves development status<br />

subcategories (i.e. developed, undeveloped). After tax values and economic forecasts for reserves<br />

production status subcategories (i.e. producing, non-producing) are determined by the difference<br />

between the total reserves and developed producing categories.<br />

In addition to royalties, the Coora Block property is subject to production levy, oil impost tax,<br />

supplemental petroleum tax, unemployment levy, and a petroleum profits tax. The production<br />

levy is limited to 3 percent of the gross income from production. Oil impost tax is paid annually<br />

by petroleum producing companies to pay for the annual expenses of the Ministry of Energy for<br />

the administration of the petroleum industry. Oil impost payments are made in proportion to each<br />

company's level of crude oil and natural gas production. The supplemental profits tax (SPT),<br />

applies only to liquids production (not natural gas) and varies with the price received for liquid<br />

production, the date of the block license and whether the block is on or offshore. The revenue<br />

base for the calculation of SPT is the gross income less royalties. SPT rates applicable for the<br />

Coora Block property at various liquid prices are set out below:<br />

Liquid Price Received - $US Between SPT Rate (%)<br />

$0 and $18.00 0<br />

$18.01 and $19.50 1<br />

$19.51 and $22.51 2<br />

$22.51 and $27.00 3<br />

$27.01 and $30.00 4<br />

$30.01 and $31.50 5<br />

$31.51 and $33.00 6<br />

$33.01 and $34.50 7<br />

$34.51 and $36.00 8<br />

$36.01 and $37.50 9<br />

$37.51 and $39.00 10<br />

$39.01 and $40.50 11<br />

$40.51 and $42.00 12<br />

$42.01 and $43.50 13<br />

$43.51 and $45.00 14<br />

$45.01 and $46.50 15<br />

$46.51 and $48.00 16<br />

$48.01 and $49.50 17<br />

$49.51 and over 18<br />

The petroleum profits tax (PPT) and unemployment levy are 50 and 5 percent, respectively, and<br />

are fixed by the Trinidad Government. The same revenue base is used for the calculation of both<br />

the PPT and the unemployment levy and is the gross income less 100 percent of the royalty, 100<br />

percent of the production levy, 100 percent of the SPT, 100 percent of workover allowance, 100<br />

<strong>GLJ</strong><br />

Page: 28 of 144<br />

Petroleum Consultants


percent of dry hole expenditures, all heavy oil allowance, all operating and administrative<br />

expenses, and capital allowances (different capital items are allowed to be depreciated over<br />

different timelines per Government regulations).<br />

Economic forecasts for each of the reserves categories have been included in the Economic<br />

Forecasts section of this report.<br />

Other Economic Considerations<br />

This report does not address the following issues:<br />

• Facility abandonment/salvage including possible environmental concerns.<br />

• Potential processing income.<br />

• The current condition of field, gathering and processing facilities, i.e. an inspection was not<br />

carried out.<br />

<strong>GLJ</strong><br />

Page: 29 of 144<br />

Petroleum Consultants


Company: Touchstone Exploration Reserve Class: Proved Plus Probable<br />

Property: Coora Block Development Class: Total<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

CO-0001<br />

CO-0002<br />

CO-0003<br />

CO-0005<br />

CO-0006<br />

CO-0007<br />

CO-0008<br />

CO-0009<br />

CO-0010<br />

CO-0011<br />

CO-0012<br />

CO-0013<br />

CO-0014<br />

CO-0015<br />

CO-0016<br />

CO-0017<br />

CO-0018<br />

CO-0019<br />

CO-0020<br />

CO-0021<br />

CO-0022<br />

CO-0023<br />

CO-0024<br />

CO-0025<br />

CO-0026<br />

CO-0027<br />

CO-0028<br />

CO-0029<br />

CO-0030<br />

CO-0031<br />

CO-0032<br />

CO-0033<br />

CO-0034<br />

CO-0035<br />

CO-0036<br />

CO-0037<br />

CO-0038<br />

CO-0039<br />

CO-0040<br />

CO-0041<br />

CO-0042<br />

CO-0043<br />

CO-0044<br />

CO-0045<br />

CO-0046<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 30 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

CO-0047<br />

CO-0048<br />

CO-0049<br />

CO-0050<br />

CO-0051<br />

CO-0052<br />

CO-0053<br />

CO-0054<br />

CO-0055<br />

CO-0056<br />

CO-0057<br />

CO-0058<br />

CO-0059<br />

CO-0060<br />

CO-0061<br />

CO-0062<br />

CO-0063<br />

CO-0064<br />

CO-0065<br />

CO-0066<br />

CO-0067<br />

CO-0068<br />

CO-0069<br />

CO-0070<br />

CO-0071<br />

CO-0072<br />

CO-0073<br />

CO-0074<br />

CO-0075<br />

CO-0076<br />

CO-0077<br />

CO-0078<br />

CO-0079<br />

CO-0080<br />

CO-0081<br />

CO-0082<br />

CO-0083<br />

CO-0084<br />

CO-0085<br />

CO-0086<br />

CO-0087<br />

CO-0088<br />

CO-0089<br />

CO-0090<br />

CO-0091<br />

CO-0092<br />

CO-0093<br />

CO-0094<br />

CO-0095<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 2<br />

Petroleum Consultants<br />

Page: 31 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

CO-0096<br />

CO-0097<br />

CO-0098<br />

CO-0099<br />

CO-0100<br />

CO-0101<br />

CO-0102<br />

CO-0103<br />

CO-0104<br />

CO-0105<br />

CO-0106<br />

CO-0107<br />

CO-0108<br />

CO-0109<br />

CO-0110<br />

CO-0111<br />

CO-0112<br />

CO-0113<br />

CO-0114<br />

CO-0115<br />

CO-0116<br />

CO-0117<br />

CO-0118<br />

CO-0119<br />

CO-0120<br />

CO-0121<br />

CO-0122<br />

CO-0123<br />

CO-0124<br />

CO-0125<br />

CO-0126<br />

CO-0127<br />

CO-0128<br />

CO-0129<br />

CO-0130<br />

CO-0131<br />

CO-0132<br />

CO-0133<br />

CO-0134<br />

CO-0135<br />

CO-0136<br />

CO-0137<br />

CO-0138<br />

CO-0139<br />

CO-0140<br />

CO-0141<br />

CO-0142<br />

CO-0143<br />

CO-0144<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 3<br />

Petroleum Consultants<br />

Page: 32 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

CO-0145<br />

CO-0146<br />

CO-0147<br />

CO-0148<br />

CO-0149<br />

CO-0150<br />

CO-0151<br />

CO-0152<br />

CO-0153<br />

CO-0155<br />

CO-0156<br />

CO-0157<br />

CO-0158<br />

CO-0159<br />

CO-0160<br />

CO-0161<br />

CO-0162<br />

CO-0163<br />

CO-0164<br />

CO-0165<br />

CO-0166<br />

CO-0167<br />

CO-0168<br />

CO-0169<br />

CO-0170<br />

CO-0171<br />

CO-0172<br />

CO-0173<br />

CO-0174<br />

CO-0175<br />

CO-0176<br />

CO-0177<br />

CO-0178<br />

CO-0179<br />

CO-0180<br />

CO-0181<br />

CO-0182<br />

CO-0183<br />

CO-0185<br />

CO-0186<br />

CO-0187<br />

CO-0188<br />

CO-0189<br />

CO-0190<br />

CO-0191<br />

CO-0192<br />

CO-0193<br />

CO-0194<br />

CO-0195<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 4<br />

Petroleum Consultants<br />

Page: 33 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

CO-0197<br />

CO-0198<br />

CO-0199<br />

CO-0200<br />

CO-0201<br />

CO-0202<br />

CO-0203<br />

CO-0204<br />

CO-0205<br />

CO-0206<br />

CO-0207<br />

CO-0208<br />

CO-0209<br />

CO-0210<br />

CO-0211<br />

CO-0212<br />

CO-0213<br />

CO-0214<br />

CO-0215<br />

CO-0216<br />

CO-0217<br />

CO-0218<br />

CO-0219<br />

CO-0220<br />

CO-0221<br />

CO-0222<br />

CO-0223<br />

CO-0224<br />

CO-0225<br />

CO-0226<br />

CO-0227<br />

CO-0228<br />

CO-0229<br />

CO-0230<br />

CO-0232<br />

CO-0232W<br />

CO-0233<br />

CO-0234<br />

CO-0235<br />

CO-0236<br />

CO-0237<br />

CO-0238<br />

CO-0239<br />

CO-0240<br />

CO-0241<br />

CO-0242<br />

CO-0244<br />

CO-0245<br />

CO-0246<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 5<br />

Petroleum Consultants<br />

Page: 34 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

CO-0247<br />

CO-0248<br />

CO-0249<br />

CO-0250<br />

CO-0251<br />

CO-0252<br />

CO-0253<br />

CO-0254<br />

CO-0255<br />

CO-0256<br />

CO-0257<br />

CO-0258<br />

CO-0259<br />

CO-0260<br />

CO-0261<br />

CO-0263<br />

CO-0265<br />

CO-0267<br />

CO-0269<br />

CO-0271<br />

CO-0272<br />

CO-0273<br />

CO-0274<br />

CO-0275<br />

CO-0276<br />

CO-0277<br />

CO-0280<br />

CO-0282<br />

CO-0283<br />

CO-0284<br />

CO-0285<br />

CO-0286<br />

CO-0287<br />

CO-0288<br />

CO-0288W<br />

CO-0289<br />

CO-0290<br />

CO-0294<br />

CO-0296<br />

CO-0297<br />

CO-0299<br />

CO-0300<br />

CO-0301<br />

CO-0302<br />

CO-0303<br />

CO-0304<br />

CO-0306<br />

CO-0307<br />

CO-0308<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 6<br />

Petroleum Consultants<br />

Page: 35 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

CO-0309<br />

CO-0310<br />

CO-0311<br />

CO-0312<br />

CO-0313<br />

CO-0314<br />

CO-0315<br />

CO-0316<br />

CO-0317<br />

CO-0318<br />

CO-0319<br />

CO-0320<br />

CO-0321<br />

CO-0322<br />

CO-0323<br />

CO-0324W<br />

CO-0326<br />

CO-0328W<br />

CO-0331W<br />

CO-0332W<br />

CO-0334<br />

CO-0335<br />

CO-0336W<br />

CO-0337<br />

CO-0338<br />

CO-0339W<br />

CO-0340W<br />

CO-0341W<br />

CO-0342W<br />

CO-0343W<br />

CO-0344<br />

CO-0346<br />

CO-0347<br />

CO-0348<br />

CO-0349<br />

CO-0350<br />

CO-0351<br />

CO-0352<br />

CO-0353<br />

CO-0354<br />

CO-0355<br />

CO-0356W<br />

CO-0359<br />

CO-0359X<br />

CO-0359X2<br />

CO-0360<br />

CO-0361<br />

QU-0001<br />

QU-0002<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 7<br />

Petroleum Consultants<br />

Page: 36 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

QU-0003<br />

QU-0004<br />

QU-0005<br />

QU-0006<br />

QU-0007<br />

QU-0008<br />

QU-0009<br />

QU-0010<br />

QU-0011<br />

QU-0012<br />

QU-0013<br />

QU-0014<br />

QU-0015<br />

QU-0016<br />

QU-0017<br />

QU-0018<br />

QU-0019<br />

QU-0020<br />

QU-0021<br />

QU-0022<br />

QU-0023<br />

QU-0024<br />

QU-0025<br />

QU-0026<br />

QU-0027<br />

QU-0028<br />

QU-0029<br />

QU-0030<br />

QU-0031<br />

QU-0032<br />

QU-0034<br />

QU-0038<br />

QU-0039<br />

QU-0040<br />

QU-0041<br />

QU-0042<br />

QU-0043<br />

QU-0044<br />

QU-0045<br />

QU-0047<br />

QU-0048<br />

QU-0049<br />

QU-0050<br />

QU-0051<br />

QU-0052<br />

QU-0053<br />

QU-0054<br />

QU-0055<br />

QU-0057<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 8<br />

Petroleum Consultants<br />

Page: 37 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

QU-0058<br />

QU-0059<br />

QU-0060<br />

QU-0061<br />

QU-0062<br />

QU-0063<br />

QU-0065<br />

QU-0066<br />

QU-0067<br />

QU-0068<br />

QU-0069<br />

QU-0072<br />

QU-0073<br />

QU-0074<br />

QU-0075<br />

QU-0076<br />

QU-0077<br />

QU-0078<br />

QU-0079<br />

QU-0080<br />

QU-0081<br />

QU-0082<br />

QU-0083<br />

QU-0084<br />

QU-0085<br />

QU-0086<br />

QU-0087<br />

QU-0088<br />

QU-0089<br />

QU-0090<br />

QU-0091<br />

QU-0092<br />

QU-0093<br />

QU-0094<br />

QU-0096<br />

QU-0098<br />

QU-0100<br />

QU-0102<br />

QU-0103<br />

QU-0106<br />

QU-0108<br />

QU-0109<br />

QU-0112<br />

QU-0113<br />

QU-0115<br />

QU-0117<br />

QU-0118<br />

QU-0119<br />

QU-0120<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 9<br />

Petroleum Consultants<br />

Page: 38 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

QU-0124<br />

QU-0125<br />

QU-0126<br />

QU-0135<br />

QU-0148<br />

QU-0149<br />

QU-0150<br />

QU-0153<br />

QU-0154<br />

QU-0156<br />

QU-0174<br />

QU-0175<br />

QU-0178<br />

QU-0185<br />

QU-0187<br />

QU-0189<br />

QU-0194<br />

QU-0196<br />

QU-0199<br />

QU-0200<br />

QU-0201<br />

QU-0202<br />

QU-0203<br />

QU-0206<br />

QU-0211<br />

QU-0217<br />

QU-0220<br />

QU-0221<br />

QU-0223<br />

QU-0224<br />

QU-0225<br />

QU-0226<br />

QU-0228<br />

QU-0229<br />

QU-0230<br />

QU-0231<br />

QU-0236<br />

QU-0237<br />

QU-0239<br />

QU-0249<br />

QU-0256<br />

QU-0257<br />

QU-0258<br />

QU-0259<br />

QU-0260<br />

QU-0261<br />

QU-0279<br />

QU-0280<br />

QU-0286<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 10<br />

Petroleum Consultants<br />

Page: 39 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

QU-0287<br />

QU-0291<br />

QU-0297<br />

QU-0298<br />

QU-0300<br />

QU-0302<br />

QU-0303<br />

QU-0304<br />

QU-0305<br />

QU-0306<br />

QU-0307<br />

QU-0309<br />

QU-0310<br />

QU-0311<br />

QU-0313<br />

QU-0314<br />

QU-0316<br />

QU-0317<br />

QU-0318<br />

QU-0319<br />

QU-0322<br />

QU-0325<br />

QU-0326<br />

QU-0327<br />

QU-0329<br />

QU-0333<br />

QU-0334<br />

QU-0335<br />

QU-0336<br />

QU-0337<br />

QU-0338<br />

QU-0339<br />

QU-0340<br />

QU-0341<br />

QU-0343<br />

QU-0346<br />

QU-0347<br />

QU-0348<br />

QU-0349<br />

QU-0350<br />

QU-0351<br />

QU-0353<br />

QU-0354<br />

QU-0355<br />

QU-0356<br />

QU-0360<br />

QU-0362<br />

QU-0373<br />

QU-0374<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 11<br />

Petroleum Consultants<br />

Page: 40 of 144


Summary of Well Interests and Burdens<br />

Working Interest Royalty Interest Other Royalty Burdens<br />

BPO APO Rem PO BPO APO Rem PO Lessor BPO APO Rem PO<br />

Entity Description % % (000's) Type % % (000's) Royalty Type % % (000's)<br />

Coora Block (Cont.)<br />

Coora (Cont.)<br />

1) Current Production. (Cont.)<br />

QU-0376<br />

QU-0377<br />

QU-0378<br />

QU-0379<br />

QU-0381<br />

QU-0385<br />

QU-0386<br />

QU-0389<br />

QU-0391<br />

QU-0395<br />

QU-0428<br />

Q_-19<br />

Q_-20<br />

2) Recompletions/Workovers<br />

2011-Q3 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

2012-Q3 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

2013-Q3 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

2014-Q3 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

2015-Q3 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

2016-Q3 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

3) Replacement Wells<br />

Location F 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

Location G 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

Location H 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

Location L 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

CO-362 Sidetrack 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

QU-080 Sidetrack 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

QU-119 Sidetrack 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

QU-428 Sidetrack 100.000 - - - - - ALTA CR ROY 45.7% - - -<br />

Glossary<br />

APO=BPO interests unless otherwise specified<br />

CR: Crown Royalty<br />

ROY: Royalty Percent<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), int January 27, 2011 14:49:48<br />

<strong>GLJ</strong><br />

Page 12<br />

Petroleum Consultants<br />

Page: 41 of 144


<strong>GLJ</strong><br />

Page: 42 of 144<br />

Petroleum Consultants


<strong>GLJ</strong><br />

Page: 43 of 144<br />

Petroleum Consultants


<strong>GLJ</strong><br />

Page: 44 of 144<br />

Petroleum Consultants


Plot 1<br />

Daily Oil (bbl/d)<br />

Property :Coora Block<br />

10 100 1000 10000<br />

# Oil Wells (month)<br />

Daily Oil Calendar Day (bbl/d)<br />

0 600<br />

10 100 1000 10000<br />

Historical and Forecast Production<br />

Coora Block - Total Property<br />

2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021<br />

Total Reserves Summary @ 2010/09/01<br />

Reserves ( Mbbl )<br />

Reserves<br />

Classification Ultimate Cum Production Remaining<br />

Pv Prd A(R) 70400 69414 986<br />

Total Pv C(R) 71746 69414 2332<br />

P + P Prd G(R) 70590 69414 1176<br />

Total P + P I(R) 74283 69414 4869<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/08/31)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/MMcf<br />

Oil : 538.8 bbl/d 221.8 bbl/cd GOR : 0.0 scf/bbl<br />

Avg Wells : 33.7 WC : 49.3 %<br />

Cumulative Production<br />

Oil : 69414.1 Mbbl Gas : 820295.3 MMcf Water : 13099.9 Mbbl<br />

<strong>GLJ</strong><br />

I<br />

C<br />

G<br />

A<br />

0.1 1.0 10.0 100.0<br />

0 2000<br />

Water Cut (%)<br />

GOR (scf/bbl)<br />

Coora Block<br />

1110792 / Jan 27, 2011<br />

Petroleum Consultants<br />

Page: 45 of 144


Plot 2<br />

Daily Oil (bbl/d)<br />

Property :Coora Block<br />

0 200 400 600 800 1000 1200 1400 1600 1800 2000<br />

# Oil Wells (month)<br />

Daily Oil Calendar Day (bbl/d)<br />

0 600<br />

0 200 400 600 800 1000 1200 1400 1600 1800 2000<br />

Historical and Forecast Production<br />

Coora Block - Total Property<br />

68500 69000 69500 70000 70500 71000 71500 72000 72500 73000 73500 74000 74500<br />

Total Reserves Summary @ 2010/09/01<br />

Reserves ( Mbbl )<br />

Reserves<br />

Classification Ultimate Cum Production Remaining<br />

Pv Prd A(R) 70400 69414 986<br />

Total Pv C(R) 71746 69414 2332<br />

P + P Prd G(R) 70590 69414 1176<br />

Total P + P I(R) 74283 69414 4869<br />

A<br />

Cumulative Oil (Mbbl)<br />

Projections Illustrate<br />

Production Forecast<br />

G C<br />

I<br />

Average Production Rates (Last 12 months ending 2010/08/31)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/MMcf<br />

Oil : 538.8 bbl/d 221.8 bbl/cd GOR : 0.0 scf/bbl<br />

Avg Wells : 33.7 WC : 49.3 %<br />

Cumulative Production<br />

Oil : 69414.1 Mbbl Gas : 820295.3 MMcf Water : 13099.9 Mbbl<br />

<strong>GLJ</strong><br />

2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011<br />

0 2000<br />

Year<br />

GOR (scf/bbl)<br />

Coora Block<br />

1110792 / Jan 27, 2011<br />

Petroleum Consultants<br />

Page: 46 of 144


Table 1<br />

Property: Coora Block Page 1<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

1 CO-0001 2002-12 0 3,424 0 312 0 0<br />

2 CO-0002 2010-04 3 0 0 29 0 0<br />

3 CO-0003 2002-12 0 1,981 0 180 0 0<br />

4 CO-0005 2010-08 92 4 0 33.4 358 1 14<br />

5 CO-0006 2002-12 0 2,524 0 230 0 0<br />

6 CO-0007 2010-08 91 4 0 4.4 156 0 3<br />

7 CO-0008 2002-12 0 322 0 29 0 0<br />

8 CO-0009 2002-12 0 2,519 0 1.6 229 0 4<br />

9 CO-0010 2002-12 0 2,009 0 183 0 0<br />

10 CO-0011 2002-12 0 1,526 0 0.1 139 0 0<br />

11 CO-0012 2002-12 0 1,420 0 129 0 0<br />

12 CO-0013 2010-08 89 7 0 16.4 190 3 4<br />

13 CO-0014 2002-12 0 2,451 0 223 0 0<br />

14 CO-0015 2002-12 0 531 0 0.8 48 0 0<br />

15 CO-0016 2010-06 4 0 0 2.3 77 1 3<br />

16 CO-0017 2002-12 0 1,678 0 153 0 0<br />

17 CO-0018 2002-12 0 1,272 7 5 4,190 2.1 116 1 2<br />

18 CO-0019 2002-12 0 99 0 9 0 0<br />

19 CO-0020 2002-12 0 2,711 0 247 0 0<br />

20 CO-0021 2002-12 0 821 0 0.0 75 0 0<br />

21 CO-0022 2007-06 16 0 0 91.8 100 3 5<br />

22 CO-0023 2002-12 0 722 0 66 0 0<br />

23 CO-0024 2002-12 0 310 0 28 0 0<br />

24 CO-0025 2002-12 0 46 0 4 0 0<br />

25 CO-0026 2002-12 0 1,421 6 4 584 0.2 129 1 0<br />

26 CO-0027 2002-12 0 1,318 0 120 0 0<br />

27 CO-0028 2002-12 0 42 0 4 0 0<br />

28 CO-0029 2002-12 0 1,252 8 7 880 0.6 114 1 1<br />

29 CO-0030 2002-12 0 72 0 7 0 0<br />

30 CO-0031 2003-03 90 0 0 88.2 45 0 1<br />

31 CO-0032 2002-12 0 352 0 0.0 32 0 0<br />

32 CO-0033 2002-12 0 111 0 10 0 0<br />

33 CO-0034 2010-02 3 0 0 0.6 26 1 1<br />

34 CO-0035 2002-12 0 1,819 0 166 0 0<br />

35 CO-0036 2002-12 0 1,533 6 4 584 0.2 140 1 0<br />

36 CO-0037 2002-12 0 109 0 10 0 0<br />

37 CO-0038 2002-12 0 349 0 32 0 0<br />

38 CO-0039 2010-02 69 2 0 1.6 182 0 0<br />

39 CO-0040 2002-12 0 34 0 3 0 0<br />

40 CO-0041 2002-12 0 444 0 40 0 0<br />

41 CO-0042 2009-10 2 0 0 0.5 41 1 1<br />

42 CO-0043 2002-12 0 726 0 66 0 0<br />

43 CO-0044 0 0 0 0 0 0<br />

44 CO-0045 2005-08 62 0 0 0.2 39 0 0<br />

45 CO-0046 2009-05 1 0 0 255 1 3<br />

46 CO-0047 2002-12 0 1,356 0 123 0 0<br />

47 CO-0048 2002-12 0 184 7 36 3,791 11.9 17 1 2<br />

48 CO-0049 2002-12 0 293 0 27 0 0<br />

49 CO-0050 2003-10 92 0 0 57 0 0<br />

50 CO-0051 2002-12 0 1,190 0 108 0 0<br />

51 CO-0052 2002-12 0 1,200 0 109 0 0<br />

52 CO-0053 2002-12 0 903 0 82 0 0<br />

53 CO-0054 2009-09 19 0 0 29 0 0<br />

54 CO-0055 2002-12 0 991 0 90 0 0<br />

55 CO-0056 2002-12 0 1,313 0 119 0 0<br />

56 CO-0057 2002-12 0 2,704 0 246 0 0<br />

57 CO-0058 2002-12 0 2,205 0 201 0 0<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 47 of 144


Table 1<br />

Property: Coora Block Page 2<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

58 CO-0059 2010-07 4 0 0 0.3 113 0 0<br />

59 CO-0060 2002-12 0 2,916 0 265 0 0<br />

60 CO-0061 2008-02 1 0 0 146 0 0<br />

61 CO-0062 2002-12 0 81 0 7 0 0<br />

62 CO-0063 2010-08 92 6 0 17.5 301 0 2<br />

63 CO-0064 2010-04 2 0 0 0.3 217 0 0<br />

64 CO-0065 2002-12 0 1,803 0 164 0 0<br />

65 CO-0066 2002-12 0 6,736 5,637 837 150 11.1 613 513 77<br />

66 CO-0067 2002-12 0 823 0 75 0 0<br />

67 CO-0068 2002-12 0 104 0 9 0 0<br />

68 CO-0069 2002-12 0 319 0 29 0 0<br />

69 CO-0070 2002-12 0 192 0 18 0 0<br />

70 CO-0071 2002-12 0 368 0 33 0 0<br />

71 CO-0072 2002-12 0 253 0 23 0 0<br />

72 CO-0073 2002-12 0 44 0 4 0 0<br />

73 CO-0074 2002-12 0 185 0 17 0 0<br />

74 CO-0075 2010-04 1 0 0 62 0 0<br />

75 CO-0076 2002-12 0 489 0 45 0 0<br />

76 CO-0077 2010-08 92 18 0 15.1 167 0 2<br />

77 CO-0078 2010-08 91 2 0 0.4 25 0 0<br />

78 CO-0079 2007-08 61 2 0 27.7 195 0 0<br />

79 CO-0080 2002-12 0 2,288 0 208 0 0<br />

80 CO-0081 2002-12 0 1,029 0 94 0 0<br />

81 CO-0082 2002-12 0 4,502 0 410 0 0<br />

82 CO-0083 0 0 0 0 0 0<br />

83 CO-0084 2010-08 92 1 0 73.6 225 0 18<br />

84 CO-0085 2002-12 0 1,030 0 94 0 0<br />

85 CO-0086 2006-11 64 1 0 16.5 255 0 1<br />

86 CO-0087 2002-12 0 1,233 0 112 0 0<br />

87 CO-0088 2010-08 43 2 0 11.0 481 0 13<br />

88 CO-0089 2002-12 0 1,713 0 0 333 0.0 156 0 0<br />

89 CO-0090 2002-12 0 3,542 0 322 0 0<br />

90 CO-0091 2010-01 3 0 0 1.1 81 31 13<br />

91 CO-0092 2002-12 0 911 0 83 0 0<br />

92 CO-0093 2002-12 0 966 0 88 0 0<br />

93 CO-0094 2002-12 0 168 0 0 15 0 0<br />

94 CO-0095 2010-06 1 0 0 205 0 1<br />

95 CO-0096 2002-12 0 3,323 0 0 29 0.0 302 0 0<br />

96 CO-0097 2002-12 0 2,970 0 0.0 270 0 0<br />

97 CO-0098 2002-12 0 1,167 0 106 0 0<br />

98 CO-0099 2002-12 0 1,913 0 174 0 0<br />

99 CO-0100 2002-12 0 2,136 142 67 1,220 7.5 194 13 16<br />

100 CO-0101 2002-12 0 3 0 0.3 0 0 0<br />

101 CO-0102 2010-07 1 0 0 0.7 253 0 10<br />

102 CO-0103 2009-12 2 0 0 16.1 72 0 2<br />

103 CO-0104 2010-04 3 0 0 0.5 279 0 0<br />

104 CO-0105 2002-12 0 367 0 33 0 0<br />

105 CO-0106 2002-12 0 405 0 0 8,598 0.1 37 0 0<br />

106 CO-0107 2010-03 1 0 0 272 0 7<br />

107 CO-0108 2009-01 64 5 0 14.4 366 0 1<br />

108 CO-0109 2008-03 66 1 0 22.7 28 1 3<br />

109 CO-0110 2002-12 0 5,330 0 485 0 0<br />

110 CO-0111 2002-12 0 2,757 0 0.0 251 0 0<br />

111 CO-0112 2007-09 2 0 0 427 0 0<br />

112 CO-0113 2010-08 92 15 0 14.9 742 1 2<br />

113 CO-0114 2010-03 1 0 0 106 0 0<br />

114 CO-0115 2002-12 0 429 0 39 0 0<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 48 of 144


Table 1<br />

Property: Coora Block Page 3<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

115 CO-0116 2002-12 0 2,307 0 0 210 0 0<br />

116 CO-0117 2002-12 0 403 0 37 0 0<br />

117 CO-0118 2002-12 0 0 0 3.0 0 0 0<br />

118 CO-0119 2002-12 0 1,441 3 2 1,468 0.3 131 0 0<br />

119 CO-0120 2010-08 6 1 0 0.7 115 1 9<br />

120 CO-0121 2002-12 0 1,218 7 6 1,052 0.6 111 1 1<br />

121 CO-0122 2002-12 0 1,622 0 148 0 0<br />

122 CO-0123 2010-08 6 1 0 0.2 135 0 1<br />

123 CO-0124 2010-08 2 0 0 1.1 41 0 1<br />

124 CO-0125 2002-12 0 2,153 0 0.0 196 0 0<br />

125 CO-0126 2002-12 0 27 0 17 3,366 5.3 2 0 0<br />

126 CO-0127 2002-12 0 15 0 1 0 0<br />

127 CO-0128 2002-12 0 1,787 0 0.3 163 0 0<br />

128 CO-0129 2002-12 0 341 0 31 0 0<br />

129 CO-0130 2002-12 0 695 0 63 0 0<br />

130 CO-0131 2010-06 1 0 0 356 1 11<br />

131 CO-0132 2002-12 0 1,962 0 179 0 0<br />

132 CO-0133 2002-12 0 1,027 0 93 0 0<br />

133 CO-0134 2002-12 0 1,324 0 120 0 0<br />

134 CO-0135 2002-12 0 536 0 49 0 0<br />

135 CO-0136 2010-08 32 1 0 1.5 313 0 36<br />

136 CO-0137 2002-12 0 2,616 0 238 0 0<br />

137 CO-0138 2002-12 0 991 0 90 0 0<br />

138 CO-0139 2002-12 0 479 3 6 1,202 0.7 44 0 0<br />

139 CO-0140 2002-12 0 3,744 495 132 1,771 19.0 341 45 80<br />

140 CO-0141 2002-12 0 2,301 0 0.1 209 0 0<br />

141 CO-0142 2002-12 0 2,156 44 20 >9999 49.4 196 4 191<br />

142 CO-0143 2002-12 0 2,876 60 21 3,545 6.9 262 6 20<br />

143 CO-0144 2002-12 0 1,588 0 0.1 145 0 0<br />

144 CO-0145 2002-12 0 3,157 0 287 0 0<br />

145 CO-0146 2002-12 0 707 0 64 0 0<br />

146 CO-0147 2002-12 0 698 0 64 0 0<br />

147 CO-0148 2006-03 1 0 0 0.4 408 0 0<br />

148 CO-0149 2002-12 0 62 0 6 0 0<br />

149 CO-0150 2007-11 11 0 0 94.1 257 0 5<br />

150 CO-0151 2002-12 0 1,410 0 128 0 0<br />

151 CO-0152 2002-12 0 3,395 0 309 0 0<br />

152 CO-0153 2010-08 50 0 0 46.1 121 0 0<br />

153 CO-0155 2002-12 0 1,676 0 152 0 0<br />

154 CO-0156 0 0 0 0 0 0<br />

155 CO-0157 2010-08 91 2 0 75.4 74 0 13<br />

156 CO-0158 2006-03 1 0 0 2.0 114 0 0<br />

157 CO-0159 2002-12 0 453 0 41 0 0<br />

158 CO-0160 2003-10 92 1 0 21.7 119 0 0<br />

159 CO-0161 2008-01 1 0 0 289 0 0<br />

160 CO-0162 2010-08 92 3 0 21.2 146 0 1<br />

161 CO-0163 2002-12 0 603 0 55 0 0<br />

162 CO-0164 2002-12 0 89 0 8 0 0<br />

163 CO-0165 2003-09 92 0 0 50.0 104 0 0<br />

164 CO-0166 2010-08 22 1 0 26 0 2<br />

165 CO-0167 2002-12 0 2,953 0 269 0 0<br />

166 CO-0168 2002-12 0 2,973 0 271 0 0<br />

167 CO-0169 0 0 0 0 0 0<br />

168 CO-0170 2002-12 0 2,058 0 187 0 0<br />

169 CO-0171 2010-08 89 2 0 2.2 406 0 0<br />

170 CO-0172 2010-08 91 3 0 75.4 89 0 27<br />

171 CO-0173 2010-08 92 6 0 9.6 354 0 2<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 49 of 144


Table 1<br />

Property: Coora Block Page 4<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

172 CO-0174 2010-08 4 1 0 2.8 5 0 0<br />

173 CO-0175 2005-11 4 1 0 0.6 114 0 0<br />

174 CO-0176 2002-12 0 1,311 0 119 0 0<br />

175 CO-0177 2002-12 0 872 0 79 0 0<br />

176 CO-0178 2002-12 0 3,092 0 1.6 281 0 5<br />

177 CO-0179 2002-12 0 690 0 7.1 63 0 5<br />

178 CO-0180 2006-04 2 0 0 2.0 290 12 4<br />

179 CO-0181 2010-08 8 2 0 0.6 12 0 0<br />

180 CO-0182 2010-08 2 0 0 7.2 280 0 0<br />

181 CO-0183 2002-12 0 1,643 0 6.5 150 0 10<br />

182 CO-0185 2002-12 0 2,928 0 6.1 266 0 17<br />

183 CO-0186 2010-08 69 1 0 75.4 156 2 19<br />

184 CO-0187 2002-12 0 2,990 22,628 7,569 4 2.6 272 2,059 7<br />

185 CO-0188 2002-12 0 531 0 48 0 0<br />

186 CO-0189 2010-03 1 0 0 1.0 501 12,691 19<br />

187 CO-0190 2002-12 0 1,668 0 152 0 0<br />

188 CO-0191 2002-12 0 788 0 72 0 0<br />

189 CO-0192 2010-08 92 8 0 66.7 160 0 40<br />

190 CO-0193 2010-08 10 0 0 2.1 101 0 1<br />

191 CO-0194 2010-08 21 1 0 6.2 112 1 0<br />

192 CO-0195 2010-08 90 2 0 49.9 171 9,321 24<br />

193 CO-0197 2010-08 92 21 0 0.4 185 0 1<br />

194 CO-0198 2002-12 0 819 4 5 465 0.2 74 0 0<br />

195 CO-0199 2002-12 0 1,163 0 106 0 0<br />

196 CO-0200 2002-12 0 2,465 38,063 15,440 2 3.5 224 3,464 8<br />

197 CO-0201 2002-12 0 2,904 89,220 30,724 2 4.6 264 8,119 13<br />

198 CO-0202 2002-12 0 1,294 0 0.3 118 0 0<br />

199 CO-0203 2010-03 1 0 0 119 0 0<br />

200 CO-0204 2010-03 2 0 0 1.0 122 1 1<br />

201 CO-0205 2002-12 0 409 0 37 0 0<br />

202 CO-0206 2010-08 8 2 0 0.7 68 1 3<br />

203 CO-0207 2002-12 0 1,590 4 2 246 0.1 145 0 0<br />

204 CO-0208 2010-08 3 0 0 20.8 94 0 1<br />

205 CO-0209 2002-12 0 381 0 35 0 0<br />

206 CO-0210 2002-12 0 1,483 96 65 392 2.5 135 9 3<br />

207 CO-0211 2010-08 92 6 0 0.4 104 0 2<br />

208 CO-0212 2002-12 0 8,014 116,408 14,525 57 45.4 729 10,593 606<br />

209 CO-0213 2006-05 31 1 0 16.9 65 0 0<br />

210 CO-0214 2002-12 0 3,037 0 276 0 0<br />

211 CO-0215 2002-12 0 114 0 10 0 0<br />

212 CO-0216 2009-07 3 1 0 57 0 0<br />

213 CO-0217 2004-10 92 0 0 58 0 0<br />

214 CO-0218 2002-12 0 631 0 57 0 0<br />

215 CO-0219 2010-08 77 1 0 4.3 74 0 0<br />

216 CO-0220 2010-08 36 1 0 3.2 56 0 0<br />

217 CO-0221 2002-12 0 1,095 0 100 0 0<br />

218 CO-0222 2002-12 0 588 0 54 0 0<br />

219 CO-0223 2002-12 0 2,906 0 264 0 0<br />

220 CO-0224 2002-12 0 3,137 0 285 0 0<br />

221 CO-0225 2006-08 6 0 0 182 0 0<br />

222 CO-0226 2002-12 0 8,305 0 756 0 0<br />

223 CO-0227 2007-11 13 0 0 180 0 0<br />

224 CO-0228 2002-12 0 5,205 0 474 0 0<br />

225 CO-0229 2010-08 92 16 0 62.6 202 0 62<br />

226 CO-0230 2002-12 0 880 0 80 0 0<br />

227 CO-0232 2002-12 0 2,139 0 195 0 0<br />

228 CO-0232W 0 0 0 0 0 0<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 50 of 144


Table 1<br />

Property: Coora Block Page 5<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

229 CO-0233 2002-12 0 2 0 0 0 0<br />

230 CO-0234 2010-04 2 0 0 0.6 131 0 0<br />

231 CO-0235 2010-08 91 1 0 2.2 168 0 1<br />

232 CO-0236 2002-12 0 1,609 0 146 0 0<br />

233 CO-0237 2002-12 0 1,045 0 95 0 0<br />

234 CO-0238 2009-10 2 0 0 55 0 0<br />

235 CO-0239 2010-08 92 8 0 1.3 80 0 2<br />

236 CO-0240 2009-08 5 0 0 33 0 0<br />

237 CO-0241 2002-12 0 2,096 0 191 0 0<br />

238 CO-0242 2002-12 0 4,726 0 430 0 0<br />

239 CO-0244 2010-08 4 1 0 0.9 293 0 0<br />

240 CO-0245 2010-08 76 10 0 81.1 176 0 108<br />

241 CO-0246 2009-03 1 0 0 21 0 0<br />

242 CO-0247 2002-12 0 519 0 47 0 0<br />

243 CO-0248 2010-08 71 9 0 66.0 117 0 35<br />

244 CO-0249 2006-07 2 0 0 79 0 0<br />

245 CO-0250 0 0 0 0 0 0<br />

246 CO-0251 2002-12 0 1,916 0 174 0 0<br />

247 CO-0252 2008-04 1 0 0 9 0 0<br />

248 CO-0253 2010-08 2 0 0 13.7 179 0 0<br />

249 CO-0254 2010-01 2 0 0 0.7 254 0 0<br />

250 CO-0255 2002-12 0 1,950 0 177 0 0<br />

251 CO-0256 2004-03 91 0 0 88 0 0<br />

252 CO-0257 2002-12 0 1,849 0 168 0 0<br />

253 CO-0258 2002-12 0 858 0 78 0 0<br />

254 CO-0259 2002-12 0 1,087 0 99 0 0<br />

255 CO-0260 2002-12 0 512 0 47 0 0<br />

256 CO-0261 2009-12 1 0 0 0.6 17 0 0<br />

257 CO-0263 2010-08 2 0 0 4.7 75 0 0<br />

258 CO-0265 2010-08 4 1 0 0.7 59 0 0<br />

259 CO-0267 2010-08 48 3 0 71.2 157 207 20<br />

260 CO-0269 2008-08 1 0 0 19 0 0<br />

261 CO-0271 2002-12 0 1,061 0 97 0 0<br />

262 CO-0272 2002-12 0 18 0 2 0 0<br />

263 CO-0273 2010-08 76 10 0 66.5 70 0 65<br />

264 CO-0274 2003-12 92 2 0 8.6 48 0 0<br />

265 CO-0275 2010-08 92 16 0 25.4 39 0 13<br />

266 CO-0276 2008-03 1 0 0 46 0 0<br />

267 CO-0277 2002-12 0 2,650 0 241 0 0<br />

268 CO-0280 2007-11 3 0 0 71 0 1<br />

269 CO-0282 2004-10 92 0 0 113 0 0<br />

270 CO-0283 2002-12 0 2,506 0 228 0 0<br />

271 CO-0284 2009-09 1 0 0 1.1 4 0 0<br />

272 CO-0285 2002-12 0 1,316 0 120 0 0<br />

273 CO-0286 2002-12 0 613 0 56 0 0<br />

274 CO-0287 2006-02 2 0 0 2.0 48 0 0<br />

275 CO-0288 2010-08 91 5 0 2.2 15 0 0<br />

276 CO-0288W 0 0 0 0 0 0<br />

277 CO-0289 2002-12 0 2,437 0 222 0 0<br />

278 CO-0290 2007-05 2 0 0 59 0 0<br />

279 CO-0294 2010-08 6 1 0 0.8 4 0 0<br />

280 CO-0296 2004-10 92 0 0 239 0 0<br />

281 CO-0297 2002-12 0 117 0 11 0 0<br />

282 CO-0299 2009-02 1 0 0 154 0 0<br />

283 CO-0300 2006-03 1 0 0 0.8 209 0 0<br />

284 CO-0301 2010-07 2 0 0 92 0 0<br />

285 CO-0302 2002-12 0 1,437 0 131 0 0<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 51 of 144


Table 1<br />

Property: Coora Block Page 6<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

286 CO-0303 2010-04 3 0 0 0.4 25 0 0<br />

287 CO-0304 0 0 0 0 0 0<br />

288 CO-0306 2006-04 7 0 0 2.0 117 0 0<br />

289 CO-0307 2010-08 8 1 0 0.9 129 0 0<br />

290 CO-0308 0 0 0 0 0 0<br />

291 CO-0309 2002-12 0 574 0 52 0 0<br />

292 CO-0310 2002-12 0 625 0 57 0 0<br />

293 CO-0311 2002-12 0 2,927 0 266 0 0<br />

294 CO-0312 2010-08 2 0 0 22.3 107 0 0<br />

295 CO-0313 2002-12 0 99 0 9 0 0<br />

296 CO-0314 2002-12 0 1,809 0 165 0 0<br />

297 CO-0315 2002-12 0 1,346 0 123 0 0<br />

298 CO-0316 2008-02 3 1 0 168 0 0<br />

299 CO-0317 2008-04 4 1 0 73 0 0<br />

300 CO-0318 2010-08 4 1 0 11.6 91 0 0<br />

301 CO-0319 2008-12 1 0 0 9 0 0<br />

302 CO-0320 2002-12 0 137 0 12 0 0<br />

303 CO-0321 2010-08 4 0 0 1.0 137 0 0<br />

304 CO-0322 2002-12 0 664 0 60 0 0<br />

305 CO-0323 2002-12 0 4 0 0 0 0<br />

306 CO-0324W 0 0 0 0 0 0<br />

307 CO-0326 2002-12 0 146 7 50 5,682 22.0 13 1 4<br />

308 CO-0328W 0 0 0 0 0 0<br />

309 CO-0331W 0 0 0 0 0 0<br />

310 CO-0332W 0 0 0 0 0 0<br />

311 CO-0334 0 0 0 0 0 0<br />

312 CO-0335 0 0 0 0 0 0<br />

313 CO-0336W 0 0 0 0 0 0<br />

314 CO-0337 0 0 0 0 0 0<br />

315 CO-0338 0 0 0 0 0 0<br />

316 CO-0339W 0 0 0 0 0 0<br />

317 CO-0340W 0 0 0 0 0 0<br />

318 CO-0341W 0 0 0 0 0 0<br />

319 CO-0342W 0 0 0 0 0 0<br />

320 CO-0343W 0 0 0 0 0 0<br />

321 CO-0344 2010-08 91 2 0 21.8 11 0 7<br />

322 CO-0346 2002-12 0 348 57,188 >99999 60 90.7 32 5,204 310<br />

323 CO-0347 2002-12 0 1,770 142,454 80,486 44 78.0 161 12,963 571<br />

324 CO-0348 2002-12 0 493 47,132 95,671 36 77.3 45 4,289 153<br />

325 CO-0349 2002-12 0 361 108,178 >99999 10 75.5 33 9,844 101<br />

326 CO-0350 2002-12 0 878 75,800 86,362 16 58.5 80 6,898 112<br />

327 CO-0351 0 0 0 0 0 0<br />

328 CO-0352 2002-12 0 554 246,874 >99999 5 67.8 50 22,466 106<br />

329 CO-0353 2002-12 0 89 0 82.2 8 0 37<br />

330 CO-0354 0 0 0 0 0 0<br />

331 CO-0355 2002-12 0 1,239 76,796 61,969 83 83.8 113 6,988 581<br />

332 CO-0356W 0 0 0 0 0 0<br />

333 CO-0359 0 0 0 0 0 0<br />

334 CO-0359X 2010-08 52 2 0 0.9 5 171 3<br />

335 CO-0359X2 2004-09 92 2 0 1 0 0<br />

336 CO-0360 2002-12 0 373 141,524 >99999 6 68.8 34 12,879 75<br />

337 CO-0361 2002-12 0 504 144,013 >99999 2 38.8 46 13,105 29<br />

338 QU-0001 2002-12 0 11,878 2 0 >9999 0.8 1,081 0 8<br />

339 QU-0002 2002-12 0 3,579 0 19.3 326 0 78<br />

340 QU-0003 2002-12 0 3,734 0 340 0 0<br />

341 QU-0004 2002-12 0 3,620 0 9.0 329 0 33<br />

342 QU-0005 2002-12 0 7,285 62,981 8,646 3 2.6 663 5,731 17<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 52 of 144


Table 1<br />

Property: Coora Block Page 7<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

343 QU-0006 2002-12 0 3,299 0 0.8 300 0 3<br />

344 QU-0007 2002-12 0 1,457 0 4.5 133 0 6<br />

345 QU-0008 2002-12 0 4,223 63,213 14,967 41 38.0 384 5,752 236<br />

346 QU-0009 2002-12 0 2,739 37,140 13,559 11 12.9 249 3,380 37<br />

347 QU-0010 2002-12 0 2,524 0 230 0 0<br />

348 QU-0011 2002-12 0 2,142 0 195 0 0<br />

349 QU-0012 2002-12 0 2,087 2,394 1,147 49 5.3 190 218 11<br />

350 QU-0013 2002-12 0 1,993 0 6.8 181 0 13<br />

351 QU-0014 2002-12 0 2,743 6,003 2,189 2 0.5 250 546 1<br />

352 QU-0015 2002-12 0 5,178 0 0.8 471 0 4<br />

353 QU-0016 2002-12 0 4,543 38,367 8,446 34 22.1 413 3,491 117<br />

354 QU-0017 2002-12 0 30 0 3 0 0<br />

355 QU-0018 2002-12 0 5,017 0 13.9 457 0 74<br />

356 QU-0019 2002-12 0 2,359 0 215 0 0<br />

357 QU-0020 2002-12 0 2,599 0 0.0 236 0 0<br />

358 QU-0021 2002-12 0 1,046 0 14.1 95 0 16<br />

359 QU-0022 2003-02 59 3,443 0 0.1 317 0 0<br />

360 QU-0023 2002-12 0 2,300 0 209 0 0<br />

361 QU-0024 2010-08 3 0 0 0.4 108 0 29<br />

362 QU-0025 2002-12 0 375 0 34 0 0<br />

363 QU-0026 2002-12 0 4,078 0 0.9 371 0 3<br />

364 QU-0027 2002-12 0 3,727 53,809 14,437 13 15.9 339 4,897 64<br />

365 QU-0028 2002-12 0 4,432 3,328 751 529 28.4 403 303 160<br />

366 QU-0029 2002-12 0 576 0 1.2 52 0 1<br />

367 QU-0030 2002-12 0 1,080 0 98 0 0<br />

368 QU-0031 2002-12 0 3,775 81,557 21,604 12 19.9 344 7,422 85<br />

369 QU-0032 2002-12 0 851 31,445 36,962 7 21.4 77 2,862 21<br />

370 QU-0034 2002-12 0 4,862 31,523 6,484 34 18.2 442 2,869 98<br />

371 QU-0038 2002-12 0 4,555 23,026 5,055 3 1.5 414 2,095 6<br />

372 QU-0039 2010-08 50 2 0 7 0 4<br />

373 QU-0040 2002-12 0 2,523 50,981 20,206 14 22.2 230 4,639 66<br />

374 QU-0041 2006-12 80 1 0 2.6 45 0 0<br />

375 QU-0042 2002-12 0 428 0 1.5 39 0 1<br />

376 QU-0043 2002-12 0 990 44 45 214 1.0 90 4 1<br />

377 QU-0044 2002-12 0 1,234 221 179 394 6.6 112 20 8<br />

378 QU-0045 2002-12 0 3,021 19,612 6,492 30 16.4 275 1,785 54<br />

379 QU-0047 2002-12 0 1,494 0 0.1 136 0 0<br />

380 QU-0048 2002-12 0 2,203 0 5.1 200 0 11<br />

381 QU-0049 2002-12 0 10,818 0 1.0 984 0 10<br />

382 QU-0050 2002-12 0 3,283 0 2.8 299 0 9<br />

383 QU-0051 2002-12 0 2,213 157,688 71,258 18 56.8 201 14,350 265<br />

384 QU-0052 2002-12 0 365 0 33 0 0<br />

385 QU-0053 2002-12 0 4,620 131,814 28,529 12 25.4 420 11,995 143<br />

386 QU-0054 2002-12 0 578 0 53 0 0<br />

387 QU-0055 2002-12 0 438 0 0.0 40 0 0<br />

388 QU-0057 2002-12 0 947 102,030 >99999 7 44.1 86 9,285 68<br />

389 QU-0058 2002-12 0 2,518 0 1.3 229 0 3<br />

390 QU-0059 2002-12 0 3,120 0 0.0 284 0 0<br />

391 QU-0060 2002-12 0 108 0 10 0 0<br />

392 QU-0061 2002-12 0 673 57,826 85,925 1 8.8 61 5,262 6<br />

393 QU-0062 2002-12 0 8,482 0 6.0 772 0 49<br />

394 QU-0063 2002-12 0 4,984 87,554 17,566 17 22.7 454 7,967 133<br />

395 QU-0065 2002-12 0 1,226 0 112 0 0<br />

396 QU-0066 2002-12 0 790 378,630 >99999 0 9.2 72 34,455 7<br />

397 QU-0067 2002-12 0 4,532 100,271 22,123 34 42.7 412 9,125 307<br />

398 QU-0068 2010-07 1 0 0 0.4 273 0 4<br />

399 QU-0069 2002-12 0 929 0 2.4 85 0 2<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 53 of 144


Table 1<br />

Property: Coora Block Page 8<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

400 QU-0072 2006-04 1 0 0 0.6 130 0 0<br />

401 QU-0073 2002-12 0 1,239 0 0.3 113 0 0<br />

402 QU-0074 2002-12 0 42 0 4 0 0<br />

403 QU-0075 2002-12 0 3,390 0 0.2 309 0 1<br />

404 QU-0076 2002-12 0 2,726 54,487 19,991 3 5.4 248 4,958 14<br />

405 QU-0077 2002-12 0 400 0 30.0 36 0 16<br />

406 QU-0078 2002-12 0 2,181 39,026 17,892 6 9.2 198 3,551 20<br />

407 QU-0079 2002-12 0 1,524 63,665 41,767 16 39.7 139 5,794 91<br />

408 QU-0080 2002-12 0 2,544 12,469 4,902 19 8.7 231 1,135 22<br />

409 QU-0081 2002-12 0 802 6 7 641 0.4 73 1 0<br />

410 QU-0082 2006-04 2 0 0 5.0 225 0 254<br />

411 QU-0083 2002-12 0 3,851 35,151 9,129 31 21.9 350 3,199 98<br />

412 QU-0084 2002-12 0 1,960 0 13.2 178 0 27<br />

413 QU-0085 2002-12 0 1,924 0 2.3 175 0 4<br />

414 QU-0086 2002-12 0 1,079 0 0.0 98 0 0<br />

415 QU-0087 2002-12 0 152 0 14 0 0<br />

416 QU-0088 2002-12 0 3,745 0 7.3 341 0 27<br />

417 QU-0089 2010-03 12 2 0 150 0 0<br />

418 QU-0090 2002-12 0 1 0 0 0 0<br />

419 QU-0091 2010-03 2 0 0 1.0 42 0 0<br />

420 QU-0092 2002-12 0 685 0 62 0 0<br />

421 QU-0093 2008-02 2 0 0 4 0 0<br />

422 QU-0094 2002-12 0 1,069 0 97 0 0<br />

423 QU-0096 2002-12 0 836 91 109 1,352 12.9 76 8 11<br />

424 QU-0098 0 0 0 0 0 0<br />

425 QU-0100 2002-12 0 523 15,394 29,428 4 9.6 48 1,401 5<br />

426 QU-0102 2006-12 64 2 0 1.0 79 1 0<br />

427 QU-0103 2002-12 0 1,028 0 94 0 0<br />

428 QU-0106 2002-12 0 403 1 2 1,024 0.2 37 0 0<br />

429 QU-0108 2002-12 0 3 0 0 0 0<br />

430 QU-0109 2002-12 0 190 0 17 0 0<br />

431 QU-0112 2002-12 0 3,098 0 0.5 282 0 1<br />

432 QU-0113 2002-12 0 48 0 4 0 0<br />

433 QU-0115 2002-12 0 3,561 0 3.8 324 0 13<br />

434 QU-0117 2010-08 91 3 0 24.4 7 0 1<br />

435 QU-0118 2002-12 0 1,717 0 156 0 0<br />

436 QU-0119 2002-12 0 2,898 51,396 17,735 0 0.1 264 4,677 0<br />

437 QU-0120 2002-12 0 5,153 43,599 8,461 3 2.4 469 3,968 12<br />

438 QU-0124 2002-12 0 3,177 209,997 66,094 12 43.9 289 19,110 226<br />

439 QU-0125 2002-12 0 2,516 17,364 6,901 9 5.6 229 1,580 14<br />

440 QU-0126 2002-12 0 3,291 85,421 25,959 10 20.4 299 7,773 77<br />

441 QU-0135 2002-12 0 1,956 0 0.1 178 0 0<br />

442 QU-0148 2002-12 0 2,200 115,307 52,403 2 11.5 200 10,493 26<br />

443 QU-0149 2002-12 0 3,128 178,006 56,901 25 58.2 285 16,199 397<br />

444 QU-0150 2002-12 0 388 4,449 11,459 12 12.0 35 405 5<br />

445 QU-0153 2002-12 0 1,348 64,884 48,130 11 34.7 123 5,904 65<br />

446 QU-0154 2002-12 0 2,068 101,378 49,011 10 33.2 188 9,225 93<br />

447 QU-0156 2002-12 0 1,845 201,949 >99999 27 74.7 168 18,377 495<br />

448 QU-0174 2002-12 0 2,176 89,104 40,947 2 6.8 198 8,108 14<br />

449 QU-0175 2002-12 0 773 14,407 18,640 5 7.9 70 1,311 6<br />

450 QU-0178 0 0 0 0 0 0<br />

451 QU-0185 0 0 0 0 0 0<br />

452 QU-0187 2010-08 91 3 0 87.9 13 0 60<br />

453 QU-0189 2010-08 2 0 0 18.4 1 0 0<br />

454 QU-0194 2002-12 0 185 60,943 >99999 1 31.5 17 5,546 8<br />

455 QU-0196 0 0 0 0 0 0<br />

456 QU-0199 0 0 0 0 0 0<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 54 of 144


Table 1<br />

Property: Coora Block Page 9<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

457 QU-0200 2002-12 0 389 33,933 87,149 6 35.0 35 3,088 19<br />

458 QU-0201 2002-12 0 192 0 4.0 17 0 1<br />

459 QU-0202 0 0 0 0 0 0<br />

460 QU-0203 0 0 0 0 0 0<br />

461 QU-0206 2003-03 90 0 0 0 0 0<br />

462 QU-0211 2002-12 0 586 0 53 0 0<br />

463 QU-0217 2002-12 0 204 0 30.2 19 0 8<br />

464 QU-0220 2010-08 3 1 0 0.9 2 0 0<br />

465 QU-0221 2002-12 0 1,271 0 26.1 116 0 41<br />

466 QU-0223 2002-12 0 479 0 0.0 44 0 0<br />

467 QU-0224 2002-12 0 295 6 19 3,922 6.9 27 1 2<br />

468 QU-0225 2002-12 0 651 17 26 2,894 6.9 59 2 4<br />

469 QU-0226 2002-12 0 1,940 0 0.0 177 0 0<br />

470 QU-0228 2010-08 7 2 0 0.6 45 0 0<br />

471 QU-0229 2002-12 0 1,064 10 9 483 0.5 97 1 0<br />

472 QU-0230 2010-08 17 1 0 0.7 111 226 0<br />

473 QU-0231 2002-12 0 504 0 4.6 46 0 2<br />

474 QU-0236 2002-12 0 1,308 0 119 0 0<br />

475 QU-0237 2010-08 90 3 0 39.8 116 0 3<br />

476 QU-0239 2005-08 85 1 0 1.7 116 1 19<br />

477 QU-0249 2002-12 0 5 0 0 0 0<br />

478 QU-0256 2002-12 0 330 826 2,505 11 2.8 30 75 1<br />

479 QU-0257 2002-12 0 492 7,577 15,407 2 2.3 45 689 1<br />

480 QU-0258 2002-12 0 172 719 4,191 17 6.6 16 65 1<br />

481 QU-0259 2002-12 0 974 0 0.0 89 0 0<br />

482 QU-0260 2002-12 0 1,621 1,165 718 2 0.1 148 106 0<br />

483 QU-0261 2002-12 0 1,339 9,716 7,255 1 0.6 122 884 1<br />

484 QU-0279 2002-12 0 915 86,015 93,965 8 44.3 83 7,827 66<br />

485 QU-0280 2007-07 15 1 0 52.0 0 0 0<br />

486 QU-0286 2002-12 0 1,671 531,725 >99999 3 44.6 152 48,387 122<br />

487 QU-0287 2010-08 5 1 0 0.6 21 2,087 1<br />

488 QU-0291 2006-04 83 2 0 2.0 18 4,012 0<br />

489 QU-0297 2002-12 0 718 18,221 25,391 37 48.5 65 1,658 61<br />

490 QU-0298 2002-12 0 756 113,353 >99999 8 55.2 69 10,315 85<br />

491 QU-0300 2002-12 0 991 101,825 >99999 1 7.0 90 9,266 7<br />

492 QU-0302 2010-08 91 3 0 1.1 13 12,538 1<br />

493 QU-0303 2002-12 0 963 72,511 75,288 1 4.5 88 6,598 4<br />

494 QU-0304 2002-12 0 0 0 0 0 0<br />

495 QU-0305 2002-12 0 84 0 0.2 8 0 0<br />

496 QU-0306 2002-12 0 337 5,426 16,096 228 78.6 31 494 113<br />

497 QU-0307 2002-12 0 771 125,617 >99999 3 30.4 70 11,431 31<br />

498 QU-0309 2002-12 0 22 1,093 50,278 129 86.7 2 100 13<br />

499 QU-0310 2002-12 0 471 91,401 >99999 3 39.8 43 8,317 28<br />

500 QU-0311 2002-12 0 658 73,749 >99999 1 14.2 60 6,711 10<br />

501 QU-0313 2008-11 64 3 0 65.6 68 822 10<br />

502 QU-0314 2002-12 0 89 0 71.1 8 0 20<br />

503 QU-0316 2002-12 0 607 0 46.8 55 0 49<br />

504 QU-0317 2002-12 0 15 0 90.5 1 0 13<br />

505 QU-0318 2002-12 0 99 18,321 >99999 24 81.6 9 1,667 40<br />

506 QU-0319 2002-12 0 35 14,536 >99999 0 14.3 3 1,323 1<br />

507 QU-0322 2002-12 0 1,027 98,054 95,509 26 71.0 93 8,923 229<br />

508 QU-0325 2002-12 0 48 0 4 0 0<br />

509 QU-0326 2002-12 0 70 26,153 >99999 13 82.3 6 2,380 30<br />

510 QU-0327 2002-12 0 2 0 0 0 0<br />

511 QU-0329 2002-12 0 20 8,787 >99999 1 31.5 2 800 1<br />

512 QU-0333 2002-12 0 876 178,082 >99999 21 80.7 80 16,205 332<br />

513 QU-0334 2002-12 0 487 86,359 >99999 4 42.2 44 7,859 32<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 55 of 144


Table 1<br />

Property: Coora Block Page 10<br />

Last Month of Data: Alta.: 2010-11 Sask.: 2010-10<br />

B.C.: 2010-11 Man.: 2010-10<br />

Well List and Production Summary<br />

Production Dates Last Quarter Production Statistics Cumulative Production<br />

RigRel First Last Inj Prod Oil Gas GOR WGR WC Oil Gas Water<br />

# Well Location Regulatory Field Pool Current Status Days bbl/d Mcf/d scf/bbl bbl/MMcf % Mbbl MMcf Mbbl<br />

yr-mm yr-mm yr-mm yr-mm<br />

514 QU-0335 2002-12 0 761 83,426 >99999 59 86.6 69 7,592 447<br />

515 QU-0336 2002-12 0 1,055 133,389 >99999 25 76.0 96 12,138 303<br />

516 QU-0337 2002-12 0 921 133,831 >99999 17 71.0 84 12,179 205<br />

517 QU-0338 2002-12 0 882 83,925 95,140 17 61.7 80 7,637 129<br />

518 QU-0339 2002-12 0 311 27,057 86,990 25 68.9 28 2,462 63<br />

519 QU-0340 2002-12 0 1,067 198,948 >99999 22 80.2 97 18,104 394<br />

520 QU-0341 2002-12 0 448 113,984 >99999 4 50.8 41 10,373 42<br />

521 QU-0343 0 0 0 0 0 0<br />

522 QU-0346 2002-12 0 162 218,397 >99999 5 86.3 15 19,874 93<br />

523 QU-0347 2002-12 0 715 103,577 >99999 11 61.0 65 9,425 102<br />

524 QU-0348 2002-12 0 1,568 316,051 >99999 6 55.1 143 28,761 175<br />

525 QU-0349 2002-12 0 567 48,978 86,410 10 47.3 52 4,457 46<br />

526 QU-0350 2002-12 0 646 129,732 >99999 14 73.6 59 11,806 164<br />

527 QU-0351 2002-12 0 733 71,519 97,605 16 61.1 67 6,508 105<br />

528 QU-0353 2002-12 0 18 0 2 0 0<br />

529 QU-0354 2002-12 0 11 4,610 >99999 6 70.2 1 420 2<br />

530 QU-0355 2002-12 0 901 134,935 >99999 13 66.9 82 12,279 165<br />

531 QU-0356 2002-12 0 86 9,713 >99999 22 71.7 8 884 20<br />

532 QU-0360 2002-12 0 815 141,698 >99999 13 69.6 74 12,895 169<br />

533 QU-0362 2002-12 0 36 13,242 >99999 10 79.2 3 1,205 12<br />

534 QU-0373 2002-12 0 1,195 197,696 >99999 21 77.7 109 17,990 378<br />

535 QU-0374 2002-12 0 384 45,372 >99999 12 58.7 35 4,129 50<br />

536 QU-0376 2002-12 0 190 40,501 >99999 1 13.3 17 3,686 3<br />

537 QU-0377 2002-12 0 0 187 >99999 0 17 0<br />

538 QU-0378 0 0 0 0 0 0<br />

539 QU-0379 2002-12 0 12 469 39,920 430 94.5 1 43 18<br />

540 QU-0381 2002-12 0 191 12,241 64,207 25 61.5 17 1,114 28<br />

541 QU-0385 2002-12 0 730 0 66 0 0<br />

542 QU-0386 2002-12 0 240 66,953 >99999 27 88.1 22 6,093 162<br />

543 QU-0389 2002-12 0 132 17,870 >99999 21 74.2 12 1,626 34<br />

544 QU-0391 2002-12 0 392 67,727 >99999 9 60.1 36 6,163 54<br />

545 QU-0395 2002-12 0 425 137,180 >99999 12 79.4 39 12,483 149<br />

546 QU-0428 2009-01 3 1 0 1.0 3 0 0<br />

547 Q_-19 2002-12 0 213 0 19 0 0<br />

548 Q_-20 2002-12 0 603 0 55 0 0<br />

Total 551,661 8,551,171 69,414 820,295 13,100<br />

1110792 January 27, 2011 14:51:34<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 56 of 144


Table 2<br />

Company: Touchstone Exploration Reserve Class: Various<br />

Property: Coora Block Development Class: Classifications<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Gross Lease Reserves Summary<br />

Oil (Mbbl) Non-Associated Gas (MMcf) Other Gross Lease Reserves<br />

Reserve Initial Cumulative Initial Cumulative Raw Sol'n Gas Cond LPG Sulphur<br />

Entity Description Class Methodology Recoverable Production Reserves Recoverable Production Gas Reserves MMcf Mbbl Mbbl Mlt<br />

Proved Producing<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing A Dec 70,400 69,414 986 0 0 0 0 0 0 0 0<br />

Total: 1) Current Production. 70,400 69,414 986 0 0 0 0 0 0 0 0<br />

Total: Coora 70,400 69,414 986 0 0 0 0 0 0 0 0<br />

Total: Proved Producing 70,400 69,414 986 0 0 0 0 0 0 0 0<br />

Proved Developed Nonproducing<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 0 0 -213 * 0 0 0 0 0 0 0 0<br />

Total: 1) Current Production. 0 0 -213 * 0 0 0 0 0 0 0 0<br />

2) Recompletions/Workovers<br />

2011-Q3 B1 Dec 270 0 253 * 0 0 0 0 0 0 0 0<br />

2012-Q3 B1 Dec 270 0 249 * 0 0 0 0 0 0 0 0<br />

2013-Q3 B1 Dec 270 0 243 * 0 0 0 0 0 0 0 0<br />

2014-Q3 B1 Dec 200 0 180 * 0 0 0 0 0 0 0 0<br />

Total: 2) Recompletions/Workovers 1,010 0 925 * 0 0 0 0 0 0 0 0<br />

Total: Coora 1,010 0 712 * 0 0 0 0 0 0 0 0<br />

Total: Proved Developed Nonproducing 1,010 0 712 * 0 0 0 0 0 0 0 0<br />

Proved Undeveloped<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 0 0 85 * 0 0 0 0 0 0 0 0<br />

Total: 1) Current Production. 0 0 85 * 0 0 0 0 0 0 0 0<br />

2) Recompletions/Workovers<br />

2011-Q3 0 0 16 * 0 0 0 0 0 0 0 0<br />

2012-Q3 0 0 18 * 0 0 0 0 0 0 0 0<br />

2013-Q3 0 0 19 * 0 0 0 0 0 0 0 0<br />

2014-Q3 0 0 17 * 0 0 0 0 0 0 0 0<br />

Total: 2) Recompletions/Workovers 0 0 71 * 0 0 0 0 0 0 0 0<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), ult January 27, 2011 14:50:42<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 57 of 144


Table 2 Page 2<br />

Gross Lease Reserves Summary<br />

Oil (Mbbl) Non-Associated Gas (MMcf) Other Gross Lease Reserves<br />

Reserve Initial Cumulative Initial Cumulative Raw Sol'n Gas Cond LPG Sulphur<br />

Entity Description Class Methodology Recoverable Production Reserves Recoverable Production Gas Reserves MMcf Mbbl Mbbl Mlt<br />

Proved Undeveloped (Cont.)<br />

Coora (Cont.)<br />

3) Replacement Wells<br />

Location F B2 Vol 184 0 177 * 0 0 0 0 0 0 0 0<br />

Total: 3) Replacement Wells 184 0 177 * 0 0 0 0 0 0 0 0<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack B2 Vol 152 0 142 * 0 0 0 0 0 0 0 0<br />

Total: 4) Sidetrack Wells 152 0 142 * 0 0 0 0 0 0 0 0<br />

Total: Coora 336 0 475 * 0 0 0 0 0 0 0 0<br />

Total: Proved Undeveloped 336 0 475 * 0 0 0 0 0 0 0 0<br />

Total Proved<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing C Dec 70,400 69,414 858 * 0 0 0 0 0 0 0 0<br />

Total: 1) Current Production. 70,400 69,414 858 * 0 0 0 0 0 0 0 0<br />

2) Recompletions/Workovers<br />

2011-Q3 C Dec 270 0 269 * 0 0 0 0 0 0 0 0<br />

2012-Q3 C Dec 270 0 267 * 0 0 0 0 0 0 0 0<br />

2013-Q3 C Dec 270 0 263 * 0 0 0 0 0 0 0 0<br />

2014-Q3 C Dec 200 0 197 * 0 0 0 0 0 0 0 0<br />

Total: 2) Recompletions/Workovers 1,010 0 996 * 0 0 0 0 0 0 0 0<br />

3) Replacement Wells<br />

Location F B2 Vol 184 0 177 * 0 0 0 0 0 0 0 0<br />

Total: 3) Replacement Wells 184 0 177 * 0 0 0 0 0 0 0 0<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack B2 Vol 152 0 142 * 0 0 0 0 0 0 0 0<br />

Total: 4) Sidetrack Wells 152 0 142 * 0 0 0 0 0 0 0 0<br />

Total: Coora 71,746 69,414 2,173 * 0 0 0 0 0 0 0 0<br />

Total: Total Proved 71,746 69,414 2,173 * 0 0 0 0 0 0 0 0<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), ult January 27, 2011 14:50:42<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 58 of 144


Table 2 Page 3<br />

Gross Lease Reserves Summary<br />

Oil (Mbbl) Non-Associated Gas (MMcf) Other Gross Lease Reserves<br />

Reserve Initial Cumulative Initial Cumulative Raw Sol'n Gas Cond LPG Sulphur<br />

Entity Description Class Methodology Recoverable Production Reserves Recoverable Production Gas Reserves MMcf Mbbl Mbbl Mlt<br />

Total Probable<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 190 0 249 * 0 0 0 0 0 0 0 0<br />

Total: 1) Current Production. 190 0 249 * 0 0 0 0 0 0 0 0<br />

2) Recompletions/Workovers<br />

2011-Q3 165 0 166 * 0 0 0 0 0 0 0 0<br />

2012-Q3 165 0 168 * 0 0 0 0 0 0 0 0<br />

2013-Q3 165 0 172 * 0 0 0 0 0 0 0 0<br />

2014-Q3 235 0 238 * 0 0 0 0 0 0 0 0<br />

2015-Q3 I Dec 305 0 305 0 0 0 0 0 0 0 0<br />

2016-Q3 I Dec 305 0 305 0 0 0 0 0 0 0 0<br />

Total: 2) Recompletions/Workovers 1,340 0 1,354 * 0 0 0 0 0 0 0 0<br />

3) Replacement Wells<br />

Location F 57 0 64 * 0 0 0 0 0 0 0 0<br />

Location G H2 Vol 103 0 102 0 0 0 0 0 0 0 0<br />

Location H H2 Vol 135 0 135 0 0 0 0 0 0 0 0<br />

Location L H2 Vol 136 0 136 0 0 0 0 0 0 0 0<br />

Total: 3) Replacement Wells 431 0 438 * 0 0 0 0 0 0 0 0<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack H2 Vol 141 0 141 0 0 0 0 0 0 0 0<br />

CO-362 Sidetrack 42 0 52 * 0 0 0 0 0 0 0 0<br />

QU-080 Sidetrack H2 Vol 186 0 186 0 0 0 0 0 0 0 0<br />

QU-119 Sidetrack H2 Vol 77 0 77 0 0 0 0 0 0 0 0<br />

QU-428 Sidetrack H2 Vol 130 0 130 0 0 0 0 0 0 0 0<br />

Total: 4) Sidetrack Wells 576 0 586 * 0 0 0 0 0 0 0 0<br />

Total: Coora 2,537 0 2,626 * 0 0 0 0 0 0 0 0<br />

Total: Total Probable 2,537 0 2,626 * 0 0 0 0 0 0 0 0<br />

Total Proved Plus Probable<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing I Dec 70,590 69,414 1,107 * 0 0 0 0 0 0 0 0<br />

Total: 1) Current Production. 70,590 69,414 1,107 * 0 0 0 0 0 0 0 0<br />

2) Recompletions/Workovers<br />

2011-Q3 I Dec 435 0 435 0 0 0 0 0 0 0 0<br />

2012-Q3 I Dec 435 0 435 0 0 0 0 0 0 0 0<br />

2013-Q3 I Dec 435 0 435 0 0 0 0 0 0 0 0<br />

2014-Q3 I Dec 435 0 435 0 0 0 0 0 0 0 0<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), ult January 27, 2011 14:50:42<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 59 of 144


Table 2 Page 4<br />

Gross Lease Reserves Summary<br />

Oil (Mbbl) Non-Associated Gas (MMcf) Other Gross Lease Reserves<br />

Reserve Initial Cumulative Initial Cumulative Raw Sol'n Gas Cond LPG Sulphur<br />

Entity Description Class Methodology Recoverable Production Reserves Recoverable Production Gas Reserves MMcf Mbbl Mbbl Mlt<br />

Total Proved Plus Probable (Cont.)<br />

Coora (Cont.)<br />

2) Recompletions/Workovers (Cont.)<br />

2015-Q3 I Dec 305 0 305 0 0 0 0 0 0 0 0<br />

2016-Q3 I Dec 305 0 305 0 0 0 0 0 0 0 0<br />

Total: 2) Recompletions/Workovers 2,350 0 2,350 0 0 0 0 0 0 0 0<br />

3) Replacement Wells<br />

Location F H2 Vol 241 0 241 0 0 0 0 0 0 0 0<br />

Location G H2 Vol 103 0 102 0 0 0 0 0 0 0 0<br />

Location H H2 Vol 135 0 135 0 0 0 0 0 0 0 0<br />

Location L H2 Vol 136 0 136 0 0 0 0 0 0 0 0<br />

Total: 3) Replacement Wells 615 0 615 0 0 0 0 0 0 0 0<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack H2 Vol 141 0 141 0 0 0 0 0 0 0 0<br />

CO-362 Sidetrack H2 Vol 194 0 194 0 0 0 0 0 0 0 0<br />

QU-080 Sidetrack H2 Vol 186 0 186 0 0 0 0 0 0 0 0<br />

QU-119 Sidetrack H2 Vol 77 0 77 0 0 0 0 0 0 0 0<br />

QU-428 Sidetrack H2 Vol 130 0 130 0 0 0 0 0 0 0 0<br />

Total: 4) Sidetrack Wells 728 0 728 0 0 0 0 0 0 0 0<br />

Total: Coora 74,283 69,414 4,799 * 0 0 0 0 0 0 0 0<br />

Total: Total Proved Plus Probable 74,283 69,414 4,799 * 0 0 0 0 0 0 0 0<br />

Notes<br />

1. [*] Remaining reserves are less than the estimate due to economic limit.<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), ult January 27, 2011 14:50:42<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 60 of 144


Table 2.1<br />

Company: Touchstone Exploration Effective Date: August 31, 2010<br />

Property: Coora Block<br />

Oil Reservoir Parameters<br />

Original Cum<br />

Net Water Original Reservoir Oil Oil Formation Oil Recovery Recoverable Production Remaining<br />

Reserve Area Pay Porosity Sat'n Pressure Temp. Gravity Solution Volume In Place Factor Reserves 2010-09-01 2010-08-31<br />

Resource Entity Zone Method Class acre ft % % psi °R oAPI GOR Factor Mbbl % Mbbl Mbbl Reserves<br />

Proved Producing<br />

Blocks 1 and 2<br />

1) Coora Producing UMLE to Lower Cruse Decline A - - - - - - - - - - - 70,400.0 69,414.1 985.9<br />

Total: Proved Producing 70,400.0 69,414.1 985.9<br />

Proved Developed Nonproducing<br />

Blocks 1 and 2<br />

2) Recompletions/Workovers<br />

2011-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - 270.0 - 270.0<br />

2012-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - 270.0 - 270.0<br />

2013-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - 270.0 - 270.0<br />

2014-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - 200.0 - 200.0<br />

Total: Proved Developed Nonproducing 1,010.0 0.0 1,010.0<br />

Proved Undeveloped<br />

Blocks 1 and 2<br />

3) Replacement Wells<br />

Location F<br />

2) F-TC Top Cruse Vol B2 15 12.0 30.0 25.0 715 560 24 100 1.120 280.5 5.0 14.0 - -<br />

3) F-CR2 Cruse 2 Vol B2 20 30.0 30.0 25.0 600 560 24 100 1.120 935.1 4.0 37.4 - -<br />

4) F-CR5 Cruse 5 Vol B2 20 35.0 30.0 25.0 700 560 24 100 1.120 1,091.0 5.0 54.5 - -<br />

5) F-MCR Middle Cruse Vol B2 20 50.0 30.0 25.0 1,000 570 24 100 1.120 1,558.5 5.0 77.9 - -<br />

Location F Commingled B2 3,865.1 4.8 183.9 - 183.9<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack<br />

1) A-UF5 Upper Forest 5 Vol B2 15 15.0 30.0 25.0 250 550 22 100 1.060 370.5 8.0 29.6 - -<br />

2) A-UF8 Upper Forest 8 Vol B2 10 15.0 30.0 25.0 268 550 22 100 1.060 247.0 6.0 14.8 - -<br />

3) A-LF8 Lower Forest 8 Vol B2 10 50.0 30.0 25.0 356 560 22 100 1.080 808.1 5.0 40.4 - -<br />

4) A-CR5 Cruse 5 Vol B2 20 15.0 30.0 25.0 476 570 24 100 1.120 467.6 5.0 23.4 - -<br />

6) A-MCR3 Middle Cruse 3 Vol B2 20 20.0 30.0 25.0 818 570 24 100 1.120 623.4 7.0 43.6 - -<br />

CO-362 Sidetrack Commingled B2 2,516.6 6.0 151.9 - 151.9<br />

Total: Proved Undeveloped 335.8 0.0 335.8<br />

Total Proved<br />

Blocks 1 and 2<br />

1) Coora Producing UMLE to Lower Cruse Decline A - - - - - - - - - - - 70,400.0 69,414.1 985.9<br />

2) Recompletions/Workovers<br />

2011-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - 270.0 - 270.0<br />

2012-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - 270.0 - 270.0<br />

2013-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - 270.0 - 270.0<br />

2014-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - 200.0 - 200.0<br />

3) Replacement Wells<br />

Location F<br />

2) F-TC Top Cruse Vol B2 15 12.0 30.0 25.0 715 560 24 100 1.120 280.5 5.0 14.0 - -<br />

3) F-CR2 Cruse 2 Vol B2 20 30.0 30.0 25.0 600 560 24 100 1.120 935.1 4.0 37.4 - -<br />

4) F-CR5 Cruse 5 Vol B2 20 35.0 30.0 25.0 700 560 24 100 1.120 1,091.0 5.0 54.5 - -<br />

5) F-MCR Middle Cruse Vol B2 20 50.0 30.0 25.0 1,000 570 24 100 1.120 1,558.5 5.0 77.9 - -<br />

Location F Commingled B2 3,865.1 4.8 183.9 - 183.9<br />

1110792 January 27, 2011 14:50:46<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 61 of 144


Oil Reservoir Parameters<br />

Original Cum<br />

Net Water Original Reservoir Oil Oil Formation Oil Recovery Recoverable Production Remaining<br />

Reserve Area Pay Porosity Sat'n Pressure Temp. Gravity Solution Volume In Place Factor Reserves 2010-09-01 2010-08-31<br />

Resource Entity Zone Method Class acre ft % % psi °R oAPI GOR Factor Mbbl % Mbbl Mbbl Reserves<br />

Total Proved (Cont.)<br />

Blocks 1 and 2 (Cont.)<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack<br />

1) A-UF5 Upper Forest 5 Vol B2 15 15.0 30.0 25.0 250 550 22 100 1.060 370.5 8.0 29.6 - -<br />

2) A-UF8 Upper Forest 8 Vol B2 10 15.0 30.0 25.0 268 550 22 100 1.060 247.0 6.0 14.8 - -<br />

3) A-LF8 Lower Forest 8 Vol B2 10 50.0 30.0 25.0 356 560 22 100 1.080 808.1 5.0 40.4 - -<br />

4) A-CR5 Cruse 5 Vol B2 20 15.0 30.0 25.0 476 570 24 100 1.120 467.6 5.0 23.4 - -<br />

6) A-MCR3 Middle Cruse 3 Vol B2 20 20.0 30.0 25.0 818 570 24 100 1.120 623.4 7.0 43.6 - -<br />

CO-362 Sidetrack Commingled B2 2,516.6 6.0 151.9 - 151.9<br />

Total: Total Proved 71,745.8 69,414.1 2,331.7<br />

Total Probable<br />

Blocks 1 and 2<br />

2) Recompletions/Workovers<br />

2011-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - -270.0 - -270.0<br />

2011-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 435.0 - 435.0<br />

2012-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - -270.0 - -270.0<br />

2012-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 435.0 - 435.0<br />

2013-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - -270.0 - -270.0<br />

2013-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 435.0 - 435.0<br />

2014-Q3 UMLE to Lower Cruse Decline B1 - - - - - - - - - - - -200.0 - -200.0<br />

2014-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 435.0 - 435.0<br />

2015-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 305.0 - 305.0<br />

2016-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 305.0 - 305.0<br />

3) Replacement Wells<br />

Location F<br />

2) F-TC Top Cruse Vol B2 -15 -12.0 -30.0 -25.0 -715 -560 -24 -100 -1.120 280.5 -5.0 -14.0 - -<br />

2) F-TC Top Cruse Vol H2 15 12.0 30.0 25.0 715 560 24 100 1.120 280.5 7.0 19.6 - -<br />

3) F-CR2 Cruse 2 Vol B2 -20 -30.0 -30.0 -25.0 -600 -560 -24 -100 -1.120 935.1 -4.0 -37.4 - -<br />

3) F-CR2 Cruse 2 Vol H2 20 30.0 30.0 25.0 600 560 24 100 1.120 935.1 5.0 46.8 - -<br />

4) F-CR5 Cruse 5 Vol B2 -20 -35.0 -30.0 -25.0 -700 -560 -24 -100 -1.120 1,091.0 -5.0 -54.5 - -<br />

4) F-CR5 Cruse 5 Vol H2 20 35.0 30.0 25.0 700 560 24 100 1.120 1,091.0 6.0 65.5 - -<br />

5) F-MCR Middle Cruse Vol B2 -20 -50.0 -30.0 -25.0 -1,000 -570 -24 -100 -1.120 1,558.5 -5.0 -77.9 - -<br />

5) F-MCR Middle Cruse Vol H2 20 50.0 30.0 25.0 1,000 570 24 100 1.120 1,558.5 7.0 109.1 - -<br />

Location F - - - - - -<br />

Location G<br />

1) G-TC Top Cruse Vol H2 15 14.0 30.0 25.0 715 560 24 100 1.120 327.3 5.0 16.4 - -<br />

2) G-CR2 Cruse 2 Vol H2 20 50.0 30.0 25.0 535 560 24 100 1.120 1,558.5 5.0 77.9 - -<br />

3) G-CR5 Cruse 5 Vol H2 5 35.0 30.0 25.0 350 570 24 100 1.120 272.7 3.0 8.2 - -<br />

Location G Commingled H2 2,158.6 4.7 102.5 - 102.5<br />

Location H<br />

1) H-UF4 Upper Forest 4 Vol H2 10 10.0 30.0 25.0 576 550 22 100 1.060 164.7 11.0 18.1 - -<br />

2) H-UF5 Upper Forest 5 Vol H2 20 25.0 30.0 25.0 400 550 22 100 1.060 823.4 7.0 57.6 - -<br />

3) H-LF2 Lower Forest 2 Vol H2 15 35.0 30.0 25.0 450 560 22 100 1.080 848.5 7.0 59.4 - -<br />

Location H Commingled H2 1,836.6 7.4 135.1 - 135.1<br />

Location L<br />

L-CR5 Cruise 5 Vol H2 5 35.0 30.0 25.0 600 570 24 100 1.120 272.7 6.0 16.4 - -<br />

L-CR7 Cruise 7 Vol H2 20 35.0 30.0 25.0 800 570 24 100 1.120 1,091.0 5.0 54.5 - -<br />

L-MCR Middle Cruse Vol H2 20 35.0 30.0 25.0 600 570 24 100 1.120 1,091.0 6.0 65.5 - -<br />

Location L Commingled H2 2,454.7 5.6 136.4 - 136.4<br />

1110792 January 27, 2011 14:50:46<br />

<strong>GLJ</strong><br />

Page 2<br />

Petroleum Consultants<br />

Page: 62 of 144


Oil Reservoir Parameters<br />

Original Cum<br />

Net Water Original Reservoir Oil Oil Formation Oil Recovery Recoverable Production Remaining<br />

Reserve Area Pay Porosity Sat'n Pressure Temp. Gravity Solution Volume In Place Factor Reserves 2010-09-01 2010-08-31<br />

Resource Entity Zone Method Class acre ft % % psi °R oAPI GOR Factor Mbbl % Mbbl Mbbl Reserves<br />

Total Probable (Cont.)<br />

Blocks 1 and 2 (Cont.)<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack<br />

CR5 Cruse 5 Vol H2 5 62.0 30.0 25.0 1,000 - 24 100 1.120 483.1 6.0 29.0 - -<br />

MC Middle Cruse Vol H2 20 60.0 30.0 25.0 600 - 24 100 1.120 1,870.2 6.0 112.2 - -<br />

CO-180 Sidetrack Commingled H2 2,353.4 6.0 141.2 - 141.2<br />

CO-362 Sidetrack<br />

1) A-UF5 Upper Forest 5 Vol B2 -15 -15.0 -30.0 -25.0 -250 -550 -22 -100 -1.060 370.5 -8.0 -29.6 - -<br />

1) A-UF5 Upper Forest 5 Vol H2 15 15.0 30.0 25.0 250 550 22 100 1.060 370.5 10.0 37.1 - -<br />

2) A-UF8 Upper Forest 8 Vol B2 -10 -15.0 -30.0 -25.0 -268 -550 -22 -100 -1.060 247.0 -6.0 -14.8 - -<br />

2) A-UF8 Upper Forest 8 Vol H2 10 15.0 30.0 25.0 268 550 22 100 1.060 247.0 8.0 19.8 - -<br />

3) A-LF8 Lower Forest 8 Vol B2 -10 -50.0 -30.0 -25.0 -356 -560 -22 -100 -1.080 808.1 -5.0 -40.4 - -<br />

3) A-LF8 Lower Forest 8 Vol H2 10 50.0 30.0 25.0 356 560 22 100 1.080 808.1 6.0 48.5 - -<br />

4) A-CR5 Cruse 5 Vol B2 -20 -15.0 -30.0 -25.0 -476 -570 -24 -100 -1.120 467.6 -5.0 -23.4 - -<br />

4) A-CR5 Cruse 5 Vol H2 20 15.0 30.0 25.0 476 570 24 100 1.120 467.6 7.0 32.7 - -<br />

6) A-MCR3 Middle Cruse 3 Vol B2 -20 -20.0 -30.0 -25.0 -818 -570 -24 -100 -1.120 623.4 -7.0 -43.6 - -<br />

6) A-MCR3 Middle Cruse 3 Vol H2 20 20.0 30.0 25.0 818 570 24 100 1.120 623.4 9.0 56.1 - -<br />

CO-362 Sidetrack - - - - - -<br />

QU-080 Sidetrack<br />

2) D-TC Top Cruse Vol H2 15 8.0 30.0 25.0 715 560 24 100 1.120 187.0 7.0 13.1 - -<br />

3) D-CR2 Cruse 2 Vol H2 20 45.0 30.0 25.0 600 560 24 100 1.120 1,402.7 5.0 70.1 - -<br />

4) D-CR5 Cruse 5 Vol H2 20 20.0 30.0 25.0 700 570 24 100 1.120 623.4 6.0 37.4 - -<br />

5) D-MCR Middle Cruse Vol H2 20 30.0 30.0 25.0 1,000 570 24 100 1.120 935.1 7.0 65.5 - -<br />

QU-080 Sidetrack Commingled H2 3,148.2 5.9 186.1 - 186.1<br />

QU-119 Sidetrack<br />

1) MC Middle Cruse Vol H2 20 23.0 30.0 25.0 1,000 - 24 100 1.120 716.9 7.0 50.2 - -<br />

2) CR7 Cruse 7 Vol H2 20 17.0 30.0 25.0 800 - 24 100 1.120 529.9 5.0 26.5 - -<br />

QU-119 Sidetrack Commingled H2 1,246.8 6.2 76.7 - 76.7<br />

QU-428 Sidetrack<br />

1) P-CR4 Cruse 4 Vol H2 20 25.0 30.0 40.0 1,620 - 24 200 1.120 623.4 15.0 93.5 - -<br />

2) P-CR5 Cruse 5 Vol H2 10 67.0 26.0 40.0 1,230 - 24 100 1.120 724.0 5.0 36.2 - -<br />

QU-428 Sidetrack Commingled H2 1,347.4 9.6 129.7 - 129.7<br />

Total: Total Probable 2,247.7 0.0 2,247.7<br />

Total Proved Plus Probable<br />

Blocks 1 and 2<br />

1) Coora Producing UMLE to Lower Cruse Decline G - - - - - - - - - - - 70,590.0 69,414.1 1,175.9<br />

2) Recompletions/Workovers<br />

2011-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 435.0 - 435.0<br />

2012-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 435.0 - 435.0<br />

2013-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 435.0 - 435.0<br />

2014-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 435.0 - 435.0<br />

2015-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 305.0 - 305.0<br />

2016-Q3 UMLE to Lower Cruse Decline H1 - - - - - - - - - - - 305.0 - 305.0<br />

3) Replacement Wells<br />

Location F<br />

2) F-TC Top Cruse Vol H2 15 12.0 30.0 25.0 715 560 24 100 1.120 280.5 7.0 19.6 - -<br />

3) F-CR2 Cruse 2 Vol H2 20 30.0 30.0 25.0 600 560 24 100 1.120 935.1 5.0 46.8 - -<br />

4) F-CR5 Cruse 5 Vol H2 20 35.0 30.0 25.0 700 560 24 100 1.120 1,091.0 6.0 65.5 - -<br />

5) F-MCR Middle Cruse Vol H2 20 50.0 30.0 25.0 1,000 570 24 100 1.120 1,558.5 7.0 109.1 - -<br />

Location F Commingled H2 3,865.1 6.2 240.9 - 240.9<br />

1110792 January 27, 2011 14:50:46<br />

<strong>GLJ</strong><br />

Page 3<br />

Petroleum Consultants<br />

Page: 63 of 144


Oil Reservoir Parameters<br />

Original Cum<br />

Net Water Original Reservoir Oil Oil Formation Oil Recovery Recoverable Production Remaining<br />

Reserve Area Pay Porosity Sat'n Pressure Temp. Gravity Solution Volume In Place Factor Reserves 2010-09-01 2010-08-31<br />

Resource Entity Zone Method Class acre ft % % psi °R oAPI GOR Factor Mbbl % Mbbl Mbbl Reserves<br />

Total Proved Plus Probable (Cont.)<br />

Blocks 1 and 2 (Cont.)<br />

3) Replacement Wells (Cont.)<br />

Location G<br />

1) G-TC Top Cruse Vol H2 15 14.0 30.0 25.0 715 560 24 100 1.120 327.3 5.0 16.4 - -<br />

2) G-CR2 Cruse 2 Vol H2 20 50.0 30.0 25.0 535 560 24 100 1.120 1,558.5 5.0 77.9 - -<br />

3) G-CR5 Cruse 5 Vol H2 5 35.0 30.0 25.0 350 570 24 100 1.120 272.7 3.0 8.2 - -<br />

Location G Commingled H2 2,158.6 4.7 102.5 - 102.5<br />

Location H<br />

1) H-UF4 Upper Forest 4 Vol H2 10 10.0 30.0 25.0 576 550 22 100 1.060 164.7 11.0 18.1 - -<br />

2) H-UF5 Upper Forest 5 Vol H2 20 25.0 30.0 25.0 400 550 22 100 1.060 823.4 7.0 57.6 - -<br />

3) H-LF2 Lower Forest 2 Vol H2 15 35.0 30.0 25.0 450 560 22 100 1.080 848.5 7.0 59.4 - -<br />

Location H Commingled H2 1,836.6 7.4 135.1 - 135.1<br />

Location L<br />

L-CR5 Cruise 5 Vol H2 5 35.0 30.0 25.0 600 570 24 100 1.120 272.7 6.0 16.4 - -<br />

L-CR7 Cruise 7 Vol H2 20 35.0 30.0 25.0 800 570 24 100 1.120 1,091.0 5.0 54.5 - -<br />

L-MCR Middle Cruse Vol H2 20 35.0 30.0 25.0 600 570 24 100 1.120 1,091.0 6.0 65.5 - -<br />

Location L Commingled H2 2,454.7 5.6 136.4 - 136.4<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack<br />

CR5 Cruse 5 Vol H2 5 62.0 30.0 25.0 1,000 - 24 100 1.120 483.1 6.0 29.0 - -<br />

MC Middle Cruse Vol H2 20 60.0 30.0 25.0 600 - 24 100 1.120 1,870.2 6.0 112.2 - -<br />

CO-180 Sidetrack Commingled H2 2,353.4 6.0 141.2 - 141.2<br />

CO-362 Sidetrack<br />

1) A-UF5 Upper Forest 5 Vol H2 15 15.0 30.0 25.0 250 550 22 100 1.060 370.5 10.0 37.1 - -<br />

2) A-UF8 Upper Forest 8 Vol H2 10 15.0 30.0 25.0 268 550 22 100 1.060 247.0 8.0 19.8 - -<br />

3) A-LF8 Lower Forest 8 Vol H2 10 50.0 30.0 25.0 356 560 22 100 1.080 808.1 6.0 48.5 - -<br />

4) A-CR5 Cruse 5 Vol H2 20 15.0 30.0 25.0 476 570 24 100 1.120 467.6 7.0 32.7 - -<br />

6) A-MCR3 Middle Cruse 3 Vol H2 20 20.0 30.0 25.0 818 570 24 100 1.120 623.4 9.0 56.1 - -<br />

CO-362 Sidetrack Commingled H2 2,516.6 7.7 194.1 - 194.1<br />

QU-080 Sidetrack<br />

2) D-TC Top Cruse Vol H2 15 8.0 30.0 25.0 715 560 24 100 1.120 187.0 7.0 13.1 - -<br />

3) D-CR2 Cruse 2 Vol H2 20 45.0 30.0 25.0 600 560 24 100 1.120 1,402.7 5.0 70.1 - -<br />

4) D-CR5 Cruse 5 Vol H2 20 20.0 30.0 25.0 700 570 24 100 1.120 623.4 6.0 37.4 - -<br />

5) D-MCR Middle Cruse Vol H2 20 30.0 30.0 25.0 1,000 570 24 100 1.120 935.1 7.0 65.5 - -<br />

QU-080 Sidetrack Commingled H2 3,148.2 5.9 186.1 - 186.1<br />

QU-119 Sidetrack<br />

1) MC Middle Cruse Vol H2 20 23.0 30.0 25.0 1,000 - 24 100 1.120 716.9 7.0 50.2 - -<br />

2) CR7 Cruse 7 Vol H2 20 17.0 30.0 25.0 800 - 24 100 1.120 529.9 5.0 26.5 - -<br />

QU-119 Sidetrack Commingled H2 1,246.8 6.2 76.7 - 76.7<br />

QU-428 Sidetrack<br />

1) P-CR4 Cruse 4 Vol H2 20 25.0 30.0 40.0 1,620 - 24 200 1.120 623.4 15.0 93.5 - -<br />

2) P-CR5 Cruse 5 Vol H2 10 67.0 26.0 40.0 1,230 - 24 100 1.120 724.0 5.0 36.2 - -<br />

QU-428 Sidetrack Commingled H2 1,347.4 9.6 129.7 - 129.7<br />

Total: Total Proved Plus Probable 74,282.8 69,414.1 4,868.7<br />

The reserves calculated above may not match the economic forecasts due to economic limit considerations.<br />

Glossary<br />

A: Proved Producing<br />

B1: Proved Developed Nonproducing<br />

B2: Proved Undeveloped<br />

G: Proved Plus Probable Producing<br />

1110792 January 27, 2011 14:50:46<br />

<strong>GLJ</strong><br />

Page 4<br />

Petroleum Consultants<br />

Page: 64 of 144


H1: Proved Plus Probable Developed Nonproducing<br />

H2: Proved Plus Probable Undeveloped<br />

1110792 January 27, 2011 14:50:46<br />

<strong>GLJ</strong><br />

Page 5<br />

Petroleum Consultants<br />

Page: 65 of 144


Table 2.2<br />

Company: Touchstone Exploration Effective Date: August 31, 2010<br />

Property: Coora Block<br />

Oil Decline Parameters<br />

Analysis Data<br />

Original Cum Cum Remaining<br />

Initial Initial Final Reserve Recoverable Production Production Reserves<br />

Res. Decline Analysis Effective Rate Rate Decline Life Reserve @ Analysis 2010-09-01 2010-08-31<br />

Resource Entity Zone Method Class Type Date Decline bbl/d bbl/d Exponent yrs Mbbl Mbbl Mbbl Mbbl<br />

Proved Producing<br />

Blocks 1 and 2<br />

1) Coora Producing UMLE to Lower Cruse Decline A OR 2010-09-01 8.76 225.00 35.00 0.40 29.6 70,400.0 69,414.1 69,414.1 985.9<br />

Total: Proved Producing 225.00 70,400.0 69,414.1 69,414.1 985.9<br />

Proved Developed Nonproducing<br />

Blocks 1 and 2<br />

2) Recompletions/Workovers<br />

2011-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 20.52 155.00 9.00 0.20 16.3 270.0 - - 270.0<br />

2012-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 20.52 155.00 9.00 0.20 16.3 270.0 - - 270.0<br />

2013-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 20.52 155.00 9.00 0.20 16.3 270.0 - - 270.0<br />

2014-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 20.00 115.00 9.00 0.20 14.6 200.0 - - 200.0<br />

Total: Proved Developed Nonproducing 580.00 1,010.0 0.0 0.0 1,010.0<br />

Proved Undeveloped<br />

Blocks 1 and 2<br />

3) Replacement Wells<br />

Location F Commingled B2 OR 2010-09-01 - 80.00 5.00 0.40 - 183.9 - - 183.9<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack Commingled B2 OR 2010-09-01 - 50.00 5.00 0.40 - 151.9 - - 151.9<br />

Total: Proved Undeveloped 130.00 335.8 0.0 0.0 335.8<br />

Total Proved<br />

Blocks 1 and 2<br />

1) Coora Producing UMLE to Lower Cruse Decline A OR 2010-09-01 8.76 225.00 35.00 0.40 29.6 70,400.0 69,414.1 69,414.1 985.9<br />

2) Recompletions/Workovers<br />

2011-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 20.52 155.00 9.00 0.20 16.3 270.0 - - 270.0<br />

2012-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 20.52 155.00 9.00 0.20 16.3 270.0 - - 270.0<br />

2013-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 20.52 155.00 9.00 0.20 16.3 270.0 - - 270.0<br />

2014-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 20.00 115.00 9.00 0.20 14.6 200.0 - - 200.0<br />

3) Replacement Wells<br />

Location F Commingled B2 OR 2010-09-01 - 80.00 5.00 0.40 - 183.9 - - 183.9<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack Commingled B2 OR 2010-09-01 - 50.00 5.00 0.40 - 151.9 - - 151.9<br />

Total: Total Proved 935.00 71,745.8 69,414.1 69,414.1 2,331.7<br />

Total Probable<br />

Blocks 1 and 2<br />

2) Recompletions/Workovers<br />

2011-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 -20.52 -155.00 -9.00 -0.20 -16.3 -270.0 - - -270.0<br />

2011-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 20.01 235.00 9.00 0.20 20.2 435.0 - - 435.0<br />

2012-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 -20.52 -155.00 -9.00 -0.20 -16.3 -270.0 - - -270.0<br />

2012-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 20.01 235.00 9.00 0.20 20.2 435.0 - - 435.0<br />

2013-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 -20.52 -155.00 -9.00 -0.20 -16.3 -270.0 - - -270.0<br />

2013-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 20.01 235.00 9.00 0.20 20.2 435.0 - - 435.0<br />

1110792 January 27, 2011 14:50:50<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 66 of 144


Oil Decline Parameters<br />

Analysis Data<br />

Original Cum Cum Remaining<br />

Initial Initial Final Reserve Recoverable Production Production Reserves<br />

Res. Decline Analysis Effective Rate Rate Decline Life Reserve @ Analysis 2010-09-01 2010-08-31<br />

Resource Entity Zone Method Class Type Date Decline bbl/d bbl/d Exponent yrs Mbbl Mbbl Mbbl Mbbl<br />

Total Probable (Cont.)<br />

Blocks 1 and 2 (Cont.)<br />

2) Recompletions/Workovers (Cont.)<br />

2014-Q3 UMLE to Lower Cruse Decline B1 OR 2010-09-01 -20.00 -115.00 -9.00 -0.20 -14.6 -200.0 - - -200.0<br />

2014-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 20.01 235.00 9.00 0.20 20.2 435.0 - - 435.0<br />

2015-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 19.58 165.00 9.00 0.20 17.7 305.0 - - 305.0<br />

2016-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 19.58 165.00 9.00 0.20 17.7 305.0 - - 305.0<br />

3) Replacement Wells<br />

Location G Commingled H2 OR 2010-09-01 - 50.00 5.00 0.40 - 102.5 - - 102.5<br />

Location H Commingled H2 OR 2010-09-01 - 40.00 5.00 0.40 - 135.1 - - 135.1<br />

Location L Commingled H2 OR 2010-09-01 - 40.00 5.00 0.40 - 136.4 - - 136.4<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack Commingled H2 OR 2010-09-01 - 80.00 5.00 0.40 - 141.2 - - 141.2<br />

QU-080 Sidetrack Commingled H2 OR 2010-09-01 - 80.00 5.00 0.40 - 186.1 - - 186.1<br />

QU-119 Sidetrack Commingled H2 OR 2010-09-01 - 40.00 5.00 0.40 - 76.7 - - 76.7<br />

QU-428 Sidetrack Commingled H2 OR 2010-09-01 - 90.00 5.00 0.40 - 129.7 - - 129.7<br />

Total: Total Probable 1,110.00 2,247.7 0.0 0.0 2,247.7<br />

Total Proved Plus Probable<br />

Blocks 1 and 2<br />

1) Coora Producing UMLE to Lower Cruse Decline G OR 2010-09-01 7.42 225.00 35.00 0.40 35.3 70,590.0 69,414.1 69,414.1 1,175.9<br />

2) Recompletions/Workovers<br />

2011-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 20.01 235.00 9.00 0.20 20.2 435.0 - - 435.0<br />

2012-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 20.01 235.00 9.00 0.20 20.2 435.0 - - 435.0<br />

2013-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 20.01 235.00 9.00 0.20 20.2 435.0 - - 435.0<br />

2014-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 20.01 235.00 9.00 0.20 20.2 435.0 - - 435.0<br />

2015-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 19.58 165.00 9.00 0.20 17.7 305.0 - - 305.0<br />

2016-Q3 UMLE to Lower Cruse Decline H1 OR 2010-09-01 19.58 165.00 9.00 0.20 17.7 305.0 - - 305.0<br />

3) Replacement Wells<br />

Location F Commingled H2 OR 2010-09-01 - 100.00 5.00 0.40 - 240.9 - - 240.9<br />

Location G Commingled H2 OR 2010-09-01 - 50.00 5.00 0.40 - 102.5 - - 102.5<br />

Location H Commingled H2 OR 2010-09-01 - 40.00 5.00 0.40 - 135.1 - - 135.1<br />

Location L Commingled H2 OR 2010-09-01 - 40.00 5.00 0.40 - 136.4 - - 136.4<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack Commingled H2 OR 2010-09-01 - 80.00 5.00 0.40 - 141.2 - - 141.2<br />

CO-362 Sidetrack Commingled H2 OR 2010-09-01 - 60.00 5.00 0.40 - 194.1 - - 194.1<br />

QU-080 Sidetrack Commingled H2 OR 2010-09-01 - 80.00 5.00 0.40 - 186.1 - - 186.1<br />

QU-119 Sidetrack Commingled H2 OR 2010-09-01 - 40.00 5.00 0.40 - 76.7 - - 76.7<br />

QU-428 Sidetrack Commingled H2 OR 2010-09-01 - 90.00 5.00 0.40 - 129.7 - - 129.7<br />

Total: Total Proved Plus Probable 2,075.00 74,282.8 69,414.1 69,414.1 4,868.7<br />

The reserves calculated above may not match the economic forecasts due to economic limit considerations.<br />

Glossary<br />

A: Proved Producing<br />

B1: Proved Developed Nonproducing<br />

B2: Proved Undeveloped<br />

G: Proved Plus Probable Producing<br />

H1: Proved Plus Probable Developed Nonproducing<br />

H2: Proved Plus Probable Undeveloped<br />

1110792 January 27, 2011 14:50:50<br />

<strong>GLJ</strong><br />

Page 2<br />

Petroleum Consultants<br />

Page: 67 of 144


Table 3<br />

Company: Touchstone Exploration Reserve Class: Various<br />

Property: Coora Block Development Class: Classifications<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Gross Lease Daily Oil Production<br />

Year (bbl/d) Totals (Mbbl)<br />

Entity Description<br />

Reserve<br />

Class 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Subtotal Remainder Total<br />

Proved Producing<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing A 222 208 191 175 161 149 138 127 118 110 103 96 603 383 986<br />

Total: 1) Current Production. 222 208 191 175 161 149 138 127 118 110 103 96 603 383 986<br />

Total: Coora 222 208 191 175 161 149 138 127 118 110 103 96 603 383 986<br />

Total: Proved Producing 222 208 191 175 161 149 138 127 118 110 103 96 603 383 986<br />

Proved Developed Nonproducing<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 0 0 0 0 0 0 0 0 0 0 0 0 0 -213 -213<br />

Total: 1) Current Production. 0 0 0 0 0 0 0 0 0 0 0 0 0 -213 -213<br />

2) Recompletions/Workovers<br />

2011-Q3 B1 0 48 104 78 66 58 51 44 39 35 31 27 212 41 253<br />

2012-Q3 B1 0 0 69 97 75 65 57 50 44 38 34 30 204 45 249<br />

2013-Q3 B1 0 0 0 69 97 76 65 57 50 44 38 34 193 50 243<br />

2014-Q3 B1 0 0 0 0 51 72 56 49 43 38 33 30 136 44 180<br />

Total: 2) Recompletions/Workovers 0 48 173 243 290 270 229 199 175 154 137 121 744 181 925<br />

Total: Coora 0 48 173 243 290 270 229 199 175 154 137 121 744 -32 712<br />

Total: Proved Developed Nonproducing 0 48 173 243 290 270 229 199 175 154 137 121 744 -32 712<br />

Proved Undeveloped<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 0 0 0 0 0 0 0 0 0 0 0 0 0 85 85<br />

Total: 1) Current Production. 0 0 0 0 0 0 0 0 0 0 0 0 0 85 85<br />

2) Recompletions/Workovers<br />

2011-Q3 0 0 0 0 0 0 0 0 0 0 0 0 0 16 16<br />

2012-Q3 0 0 0 0 0 0 0 0 0 0 0 0 0 18 18<br />

2013-Q3 0 0 0 0 0 0 0 0 0 0 0 0 0 19 19<br />

2014-Q3 0 0 0 0 0 0 0 0 0 0 0 0 0 17 17<br />

Total: 2) Recompletions/Workovers 0 0 0 0 0 0 0 0 0 0 0 0 0 71 71<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), glo January 27, 2011 14:50:52<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 68 of 144


Table 3 Page 2<br />

Gross Lease Daily Oil Production<br />

Year (bbl/d) Totals (Mbbl)<br />

Entity Description<br />

Reserve<br />

Class 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Subtotal Remainder Total<br />

Proved Undeveloped (Cont.)<br />

Coora (Cont.)<br />

3) Replacement Wells<br />

Location F B2 0 38 65 54 45 38 33 28 25 22 19 17 140 37 177<br />

Total: 3) Replacement Wells 0 38 65 54 45 38 33 28 25 22 19 17 140 37 177<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack B2 0 24 43 38 33 29 26 23 21 19 17 15 105 37 142<br />

Total: 4) Sidetrack Wells 0 24 43 38 33 29 26 23 21 19 17 15 105 37 142<br />

Total: Coora 0 63 109 92 78 67 59 51 45 40 36 32 246 229 475<br />

Total: Proved Undeveloped 0 63 109 92 78 67 59 51 45 40 36 32 246 229 475<br />

Total Proved<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing C 222 208 191 175 161 149 138 127 118 110 103 96 603 255 858<br />

Total: 1) Current Production. 222 208 191 175 161 149 138 127 118 110 103 96 603 255 858<br />

2) Recompletions/Workovers<br />

2011-Q3 C 0 48 104 78 66 58 51 44 39 35 31 27 212 57 269<br />

2012-Q3 C 0 0 69 97 75 65 57 50 44 38 34 30 204 63 267<br />

2013-Q3 C 0 0 0 69 97 76 65 57 50 44 38 34 193 70 263<br />

2014-Q3 C 0 0 0 0 51 72 56 49 43 38 33 30 136 62 197<br />

Total: 2) Recompletions/Workovers 0 48 173 243 290 270 229 199 175 154 137 121 744 252 996<br />

3) Replacement Wells<br />

Location F B2 0 38 65 54 45 38 33 28 25 22 19 17 140 37 177<br />

Total: 3) Replacement Wells 0 38 65 54 45 38 33 28 25 22 19 17 140 37 177<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack B2 0 24 43 38 33 29 26 23 21 19 17 15 105 37 142<br />

Total: 4) Sidetrack Wells 0 24 43 38 33 29 26 23 21 19 17 15 105 37 142<br />

Total: Coora 222 319 472 510 529 487 426 378 339 305 276 249 1,593 580 2,173<br />

Total: Total Proved 222 319 472 510 529 487 426 378 339 305 276 249 1,593 580 2,173<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), glo January 27, 2011 14:50:52<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 69 of 144


Table 3 Page 3<br />

Gross Lease Daily Oil Production<br />

Year (bbl/d) Totals (Mbbl)<br />

Entity Description<br />

Reserve<br />

Class 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Subtotal Remainder Total<br />

Total Probable<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 1 3 5 7 8 10 10 11 12 12 12 12 37 212 249<br />

Total: 1) Current Production. 1 3 5 7 8 10 10 11 12 12 12 12 37 212 249<br />

2) Recompletions/Workovers<br />

2011-Q3 0 24 53 40 34 30 27 24 21 19 17 15 111 55 166<br />

2012-Q3 0 0 36 50 39 34 30 26 23 21 18 16 108 61 168<br />

2013-Q3 0 0 0 35 50 39 34 30 26 23 21 18 101 72 172<br />

2014-Q3 0 0 0 0 53 75 58 50 43 38 33 29 139 99 238<br />

2015-Q3 I 0 0 0 0 0 73 104 81 70 62 55 48 180 125 305<br />

2016-Q3 I 0 0 0 0 0 0 73 103 80 69 61 54 161 144 305<br />

Total: 2) Recompletions/Workovers 0 24 89 126 177 251 326 313 264 232 205 181 799 555 1,354<br />

3) Replacement Wells<br />

Location F 0 10 17 14 12 10 9 8 7 6 5 5 37 27 64<br />

Location G H2 0 0 24 40 33 28 23 20 17 15 13 11 82 20 102<br />

Location H H2 0 0 0 20 35 31 28 25 23 20 19 17 80 56 135<br />

Location L H2 0 0 0 0 20 35 31 28 25 23 21 19 74 63 136<br />

Total: 3) Replacement Wells 0 10 40 74 100 105 92 81 72 64 58 52 272 165 438<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack H2 0 0 38 62 48 39 32 26 22 19 16 14 115 26 141<br />

CO-362 Sidetrack 0 5 9 8 7 6 6 5 5 4 4 4 23 29 52<br />

QU-080 Sidetrack H2 0 0 38 65 54 45 39 33 29 25 22 19 135 51 186<br />

QU-119 Sidetrack H2 0 0 0 19 32 26 22 18 16 14 12 10 62 15 77<br />

QU-428 Sidetrack H2 0 42 65 49 38 30 24 20 16 14 12 10 117 13 130<br />

Total: 4) Sidetrack Wells 0 47 150 203 180 147 122 103 88 76 66 57 452 134 586<br />

Total: Coora 1 83 285 409 465 512 550 508 435 383 341 303 1,560 1,066 2,626<br />

Total: Total Probable 1 83 285 409 465 512 550 508 435 383 341 303 1,560 1,066 2,626<br />

Total Proved Plus Probable<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing I 223 211 196 182 169 158 148 139 130 122 115 108 640 466 1,107<br />

Total: 1) Current Production. 223 211 196 182 169 158 148 139 130 122 115 108 640 466 1,107<br />

2) Recompletions/Workovers<br />

2011-Q3 I 0 72 157 118 101 88 78 68 60 53 47 42 323 112 435<br />

2012-Q3 I 0 0 104 147 115 99 87 76 67 59 52 46 311 124 435<br />

2013-Q3 I 0 0 0 104 147 114 99 86 76 67 59 52 294 141 435<br />

2014-Q3 I 0 0 0 0 104 147 115 99 86 76 67 59 274 161 435<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), glo January 27, 2011 14:50:52<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 70 of 144


Table 3 Page 4<br />

Gross Lease Daily Oil Production<br />

Year (bbl/d) Totals (Mbbl)<br />

Entity Description<br />

Reserve<br />

Class 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Subtotal Remainder Total<br />

Total Proved Plus Probable (Cont.)<br />

Coora (Cont.)<br />

2) Recompletions/Workovers (Cont.)<br />

2015-Q3 I 0 0 0 0 0 73 104 81 70 62 55 48 180 125 305<br />

2016-Q3 I 0 0 0 0 0 0 73 103 80 69 61 54 161 144 305<br />

Total: 2) Recompletions/Workovers 0 72 261 369 466 521 555 513 439 386 342 302 1,543 807 2,350<br />

3) Replacement Wells<br />

Location F H2 0 48 82 68 57 48 42 36 31 28 24 22 177 64 241<br />

Location G H2 0 0 24 40 33 28 23 20 17 15 13 11 82 20 102<br />

Location H H2 0 0 0 20 35 31 28 25 23 20 19 17 80 56 135<br />

Location L H2 0 0 0 0 20 35 31 28 25 23 21 19 74 63 136<br />

Total: 3) Replacement Wells 0 48 106 128 145 143 125 109 96 86 77 69 413 202 615<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack H2 0 0 38 62 48 39 32 26 22 19 16 14 115 26 141<br />

CO-362 Sidetrack H2 0 29 52 46 40 36 32 28 26 23 21 19 128 66 194<br />

QU-080 Sidetrack H2 0 0 38 65 54 45 39 33 29 25 22 19 135 51 186<br />

QU-119 Sidetrack H2 0 0 0 19 32 26 22 18 16 14 12 10 62 15 77<br />

QU-428 Sidetrack H2 0 42 65 49 38 30 24 20 16 14 12 10 117 13 130<br />

Total: 4) Sidetrack Wells 0 71 194 240 213 176 148 126 109 94 83 73 557 171 728<br />

Total: Coora 223 402 757 919 994 999 976 886 774 688 617 552 3,153 1,646 4,799<br />

Total: Total Proved Plus Probable 223 402 757 919 994 999 976 886 774 688 617 552 3,153 1,646 4,799<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), glo January 27, 2011 14:50:52<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 71 of 144


Table 3.1<br />

Company: Touchstone Exploration Reserve Class: Various<br />

Property: Coora Block Development Class: Classifications<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Company Daily Oil Production<br />

Year (bbl/d) Totals (Mbbl)<br />

Entity Description<br />

Reserve<br />

Class 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Subtotal Remainder Total<br />

Proved Producing<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing A 222 208 191 175 161 149 138 127 118 110 103 96 603 383 986<br />

Total: 1) Current Production. 222 208 191 175 161 149 138 127 118 110 103 96 603 383 986<br />

Total: Coora 222 208 191 175 161 149 138 127 118 110 103 96 603 383 986<br />

Total: Proved Producing 222 208 191 175 161 149 138 127 118 110 103 96 603 383 986<br />

Proved Developed Nonproducing<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 0 0 0 0 0 0 0 0 0 0 0 0 0 -213 -213<br />

Total: 1) Current Production. 0 0 0 0 0 0 0 0 0 0 0 0 0 -213 -213<br />

2) Recompletions/Workovers<br />

2011-Q3 B1 0 48 104 78 66 58 51 44 39 35 31 27 212 41 253<br />

2012-Q3 B1 0 0 69 97 75 65 57 50 44 38 34 30 204 45 249<br />

2013-Q3 B1 0 0 0 69 97 76 65 57 50 44 38 34 193 50 243<br />

2014-Q3 B1 0 0 0 0 51 72 56 49 43 38 33 30 136 44 180<br />

Total: 2) Recompletions/Workovers 0 48 173 243 290 270 229 199 175 154 137 121 744 181 925<br />

Total: Coora 0 48 173 243 290 270 229 199 175 154 137 121 744 -32 712<br />

Total: Proved Developed Nonproducing 0 48 173 243 290 270 229 199 175 154 137 121 744 -32 712<br />

Proved Undeveloped<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 0 0 0 0 0 0 0 0 0 0 0 0 0 85 85<br />

Total: 1) Current Production. 0 0 0 0 0 0 0 0 0 0 0 0 0 85 85<br />

2) Recompletions/Workovers<br />

2011-Q3 0 0 0 0 0 0 0 0 0 0 0 0 0 16 16<br />

2012-Q3 0 0 0 0 0 0 0 0 0 0 0 0 0 18 18<br />

2013-Q3 0 0 0 0 0 0 0 0 0 0 0 0 0 19 19<br />

2014-Q3 0 0 0 0 0 0 0 0 0 0 0 0 0 17 17<br />

Total: 2) Recompletions/Workovers 0 0 0 0 0 0 0 0 0 0 0 0 0 71 71<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), oil January 27, 2011 14:50:55<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 72 of 144


Table 3.1 Page 2<br />

Company Daily Oil Production<br />

Year (bbl/d) Totals (Mbbl)<br />

Entity Description<br />

Reserve<br />

Class 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Subtotal Remainder Total<br />

Proved Undeveloped (Cont.)<br />

Coora (Cont.)<br />

3) Replacement Wells<br />

Location F B2 0 38 65 54 45 38 33 28 25 22 19 17 140 37 177<br />

Total: 3) Replacement Wells 0 38 65 54 45 38 33 28 25 22 19 17 140 37 177<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack B2 0 24 43 38 33 29 26 23 21 19 17 15 105 37 142<br />

Total: 4) Sidetrack Wells 0 24 43 38 33 29 26 23 21 19 17 15 105 37 142<br />

Total: Coora 0 63 109 92 78 67 59 51 45 40 36 32 246 229 475<br />

Total: Proved Undeveloped 0 63 109 92 78 67 59 51 45 40 36 32 246 229 475<br />

Total Proved<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing C 222 208 191 175 161 149 138 127 118 110 103 96 603 255 858<br />

Total: 1) Current Production. 222 208 191 175 161 149 138 127 118 110 103 96 603 255 858<br />

2) Recompletions/Workovers<br />

2011-Q3 C 0 48 104 78 66 58 51 44 39 35 31 27 212 57 269<br />

2012-Q3 C 0 0 69 97 75 65 57 50 44 38 34 30 204 63 267<br />

2013-Q3 C 0 0 0 69 97 76 65 57 50 44 38 34 193 70 263<br />

2014-Q3 C 0 0 0 0 51 72 56 49 43 38 33 30 136 62 197<br />

Total: 2) Recompletions/Workovers 0 48 173 243 290 270 229 199 175 154 137 121 744 252 996<br />

3) Replacement Wells<br />

Location F B2 0 38 65 54 45 38 33 28 25 22 19 17 140 37 177<br />

Total: 3) Replacement Wells 0 38 65 54 45 38 33 28 25 22 19 17 140 37 177<br />

4) Sidetrack Wells<br />

CO-362 Sidetrack B2 0 24 43 38 33 29 26 23 21 19 17 15 105 37 142<br />

Total: 4) Sidetrack Wells 0 24 43 38 33 29 26 23 21 19 17 15 105 37 142<br />

Total: Coora 222 319 472 510 529 487 426 378 339 305 276 249 1,593 580 2,173<br />

Total: Total Proved 222 319 472 510 529 487 426 378 339 305 276 249 1,593 580 2,173<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), oil January 27, 2011 14:50:55<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 73 of 144


Table 3.1 Page 3<br />

Company Daily Oil Production<br />

Year (bbl/d) Totals (Mbbl)<br />

Entity Description<br />

Reserve<br />

Class 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Subtotal Remainder Total<br />

Total Probable<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing 1 3 5 7 8 10 10 11 12 12 12 12 37 212 249<br />

Total: 1) Current Production. 1 3 5 7 8 10 10 11 12 12 12 12 37 212 249<br />

2) Recompletions/Workovers<br />

2011-Q3 0 24 53 40 34 30 27 24 21 19 17 15 111 55 166<br />

2012-Q3 0 0 36 50 39 34 30 26 23 21 18 16 108 61 168<br />

2013-Q3 0 0 0 35 50 39 34 30 26 23 21 18 101 72 172<br />

2014-Q3 0 0 0 0 53 75 58 50 43 38 33 29 139 99 238<br />

2015-Q3 I 0 0 0 0 0 73 104 81 70 62 55 48 180 125 305<br />

2016-Q3 I 0 0 0 0 0 0 73 103 80 69 61 54 161 144 305<br />

Total: 2) Recompletions/Workovers 0 24 89 126 177 251 326 313 264 232 205 181 799 555 1,354<br />

3) Replacement Wells<br />

Location F 0 10 17 14 12 10 9 8 7 6 5 5 37 27 64<br />

Location G H2 0 0 24 40 33 28 23 20 17 15 13 11 82 20 102<br />

Location H H2 0 0 0 20 35 31 28 25 23 20 19 17 80 56 135<br />

Location L H2 0 0 0 0 20 35 31 28 25 23 21 19 74 63 136<br />

Total: 3) Replacement Wells 0 10 40 74 100 105 92 81 72 64 58 52 272 165 438<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack H2 0 0 38 62 48 39 32 26 22 19 16 14 115 26 141<br />

CO-362 Sidetrack 0 5 9 8 7 6 6 5 5 4 4 4 23 29 52<br />

QU-080 Sidetrack H2 0 0 38 65 54 45 39 33 29 25 22 19 135 51 186<br />

QU-119 Sidetrack H2 0 0 0 19 32 26 22 18 16 14 12 10 62 15 77<br />

QU-428 Sidetrack H2 0 42 65 49 38 30 24 20 16 14 12 10 117 13 130<br />

Total: 4) Sidetrack Wells 0 47 150 203 180 147 122 103 88 76 66 57 452 134 586<br />

Total: Coora 1 83 285 409 465 512 550 508 435 383 341 303 1,560 1,066 2,626<br />

Total: Total Probable 1 83 285 409 465 512 550 508 435 383 341 303 1,560 1,066 2,626<br />

Total Proved Plus Probable<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing I 223 211 196 182 169 158 148 139 130 122 115 108 640 466 1,107<br />

Total: 1) Current Production. 223 211 196 182 169 158 148 139 130 122 115 108 640 466 1,107<br />

2) Recompletions/Workovers<br />

2011-Q3 I 0 72 157 118 101 88 78 68 60 53 47 42 323 112 435<br />

2012-Q3 I 0 0 104 147 115 99 87 76 67 59 52 46 311 124 435<br />

2013-Q3 I 0 0 0 104 147 114 99 86 76 67 59 52 294 141 435<br />

2014-Q3 I 0 0 0 0 104 147 115 99 86 76 67 59 274 161 435<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), oil January 27, 2011 14:50:55<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 74 of 144


Table 3.1 Page 4<br />

Company Daily Oil Production<br />

Year (bbl/d) Totals (Mbbl)<br />

Entity Description<br />

Reserve<br />

Class 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Subtotal Remainder Total<br />

Total Proved Plus Probable (Cont.)<br />

Coora (Cont.)<br />

2) Recompletions/Workovers (Cont.)<br />

2015-Q3 I 0 0 0 0 0 73 104 81 70 62 55 48 180 125 305<br />

2016-Q3 I 0 0 0 0 0 0 73 103 80 69 61 54 161 144 305<br />

Total: 2) Recompletions/Workovers 0 72 261 369 466 521 555 513 439 386 342 302 1,543 807 2,350<br />

3) Replacement Wells<br />

Location F H2 0 48 82 68 57 48 42 36 31 28 24 22 177 64 241<br />

Location G H2 0 0 24 40 33 28 23 20 17 15 13 11 82 20 102<br />

Location H H2 0 0 0 20 35 31 28 25 23 20 19 17 80 56 135<br />

Location L H2 0 0 0 0 20 35 31 28 25 23 21 19 74 63 136<br />

Total: 3) Replacement Wells 0 48 106 128 145 143 125 109 96 86 77 69 413 202 615<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack H2 0 0 38 62 48 39 32 26 22 19 16 14 115 26 141<br />

CO-362 Sidetrack H2 0 29 52 46 40 36 32 28 26 23 21 19 128 66 194<br />

QU-080 Sidetrack H2 0 0 38 65 54 45 39 33 29 25 22 19 135 51 186<br />

QU-119 Sidetrack H2 0 0 0 19 32 26 22 18 16 14 12 10 62 15 77<br />

QU-428 Sidetrack H2 0 42 65 49 38 30 24 20 16 14 12 10 117 13 130<br />

Total: 4) Sidetrack Wells 0 71 194 240 213 176 148 126 109 94 83 73 557 171 728<br />

Total: Coora 223 402 757 919 994 999 976 886 774 688 617 552 3,153 1,646 4,799<br />

Total: Total Proved Plus Probable 223 402 757 919 994 999 976 886 774 688 617 552 3,153 1,646 4,799<br />

1110792 Class (A,B1,B2,C,F,I), <strong>GLJ</strong> (2010-07), oil January 27, 2011 14:50:55<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 75 of 144


Table 4<br />

Company: Touchstone Exploration Effective Date: August 31, 2010<br />

Property: Coora Block<br />

Economic Parameters<br />

A) Price Forecasts and By-Product Data<br />

<strong>GLJ</strong> (2010-07)<br />

Oil Reference: Light Crude to Cushing, in $US, Quality 40 degree API, Sul. 0.3%<br />

Gas/Oil Ratio: 0 scf/bbl<br />

Price Adjustment:<br />

Oil:<br />

B) Operating Costs (2010 Dollars)<br />

All variable costs are $/product (sales).<br />

-10.40 (2010) -10.79 (2011) -11.18 (2012) -11.57 (2013) -11.96 (2014) -12.20 (2015) -12.44 (2016) -12.69 (2017) -12.95<br />

(2018) -13.21 (2019) -13.47 (2020) -13.74 (2021) -14.01 (2022) -14.29 (2023) -14.58 (2024) -14.87 (2025) -15.17 (2026)<br />

-15.47 (2027) -15.78 (2028) -16.10 (2029) -16.42 (2030) -16.75 (2031) -17.08 (2032) -17.42 (2033) -17.77 (2034) -18.13<br />

(2035) -18.49 (2036) -18.86 (2037) -19.24 (2038) -19.62 (2039) -20.01 (2040) -20.41 (2041) -20.82 (2042) -21.24 (2043)<br />

-21.66 (2044) -22.10 (2045) -22.54 (2046) -22.99 (2047) -23.45 (2048) -23.92 (2049) -24.40 (2050) -24.89 (2051) -25.38<br />

(2052) -25.89 (2053) -26.41 (2054) -26.94 (2055) -27.48 (2056) -28.03 (2057) -28.59 (2058) -29.16 (2059) $/bbl<br />

Major Stream<br />

Costs<br />

Variable<br />

Name Zone RC Product $/Product<br />

Coora Block<br />

Coora<br />

1) Current Production.<br />

1) Coora Producing UMLE to Lower Cruse C Oil [1]<br />

1) Coora Producing UMLE to Lower Cruse A Oil [2]<br />

1) Coora Producing UMLE to Lower Cruse C1 Oil [3]<br />

1) Coora Producing UMLE to Lower Cruse G Oil [4]<br />

1) Coora Producing UMLE to Lower Cruse I1 Oil [5]<br />

1) Coora Producing UMLE to Lower Cruse I Oil [6]<br />

2) Recompletions/Workovers<br />

2011-Q3 UMLE to Lower Cruse B1 Oil [3]<br />

2011-Q3 UMLE to Lower Cruse H1 Oil [5]<br />

2011-Q3 UMLE to Lower Cruse I Oil [6]<br />

2011-Q3 UMLE to Lower Cruse C Oil [1]<br />

2012-Q3 UMLE to Lower Cruse B1 Oil [3]<br />

2012-Q3 UMLE to Lower Cruse H1 Oil [5]<br />

2012-Q3 UMLE to Lower Cruse I Oil [6]<br />

2012-Q3 UMLE to Lower Cruse C Oil [1]<br />

2013-Q3 UMLE to Lower Cruse B1 Oil [3]<br />

2013-Q3 UMLE to Lower Cruse H1 Oil [5]<br />

2013-Q3 UMLE to Lower Cruse I Oil [6]<br />

2013-Q3 UMLE to Lower Cruse C Oil [1]<br />

2014-Q3 UMLE to Lower Cruse B1 Oil [3]<br />

2014-Q3 UMLE to Lower Cruse H1 Oil [5]<br />

2014-Q3 UMLE to Lower Cruse I Oil [6]<br />

2014-Q3 UMLE to Lower Cruse C Oil [1]<br />

2015-Q3 UMLE to Lower Cruse I Oil [6]<br />

2015-Q3 UMLE to Lower Cruse H1 Oil [5]<br />

2016-Q3 UMLE to Lower Cruse I Oil [6]<br />

2016-Q3 UMLE to Lower Cruse H1 Oil [5]<br />

3) Replacement Wells<br />

Location F B2 Oil [1]<br />

Location F H2 Oil [6]<br />

Location G Oil [6]<br />

Location H Oil [6]<br />

Location L Oil [6]<br />

4) Sidetrack Wells<br />

CO-180 Sidetrack Oil [6]<br />

CO-362 Sidetrack B2 Oil [1]<br />

CO-362 Sidetrack H2 Oil [6]<br />

QU-080 Sidetrack Oil [6]<br />

QU-119 Sidetrack Oil [6]<br />

QU-428 Sidetrack Oil [6]<br />

Glossary<br />

Oil product units are bbl<br />

Notes<br />

1.<br />

2.<br />

23.89 (2010) 19.09 (2011) 14.78 (2012) 14.46 (2013) 14.33 (2014) 15.31 (2015) 16.17 (2016) 17.51 (2017) 18.18 (2018) 19.25 (2019) 20.12 (2020) 21.02 (2021)<br />

21.84 (2022) 23.10 (2023) 23.79 (2024) 24.48 (2025) 26.06 (2026) 26.18 (2027) 41.30 (2028) 41.14 (2029) 41.29 (2030) 41.65 (2031) 45.63 (2032) 80.42 (2033)<br />

144.84 (2034) 235.94 (2035)<br />

23.89 (2010) 25.79 (2011) 26.30 (2012) 27.24 (2013) 27.55 (2014) 29.21 (2015) 29.26 (2016) 31.07 (2017) 30.87 (2018) 31.72 (2019) 31.93 (2020) 32.10 (2021)<br />

32.00 (2022) 32.93 (2023) 32.40 (2024) 31.73 (2025) 33.10 (2026) 34.53 (2027)<br />

Page: 76 of 144<br />

1110792 January 27, 2011 15:14:50<br />

<strong>GLJ</strong><br />

Petroleum Consultants


3.<br />

4.<br />

5.<br />

6.<br />

Table 4<br />

Economic Parameters<br />

23.89 (2010) 22.31 (2011) 17.48 (2012) 16.32 (2013) 15.75 (2014) 16.75 (2015) 17.71 (2016) 19.19 (2017) 19.90 (2018) 21.07 (2019) 22.00 (2020) 22.97 (2021)<br />

23.84 (2022) 25.23 (2023) 25.95 (2024) 26.66 (2025) 28.41 (2026) 28.47 (2027) 51.67 (2028) 51.64 (2029) 52.02 (2030) 52.69 (2031) 62.02 (2032) 170.30<br />

(2033-2035)<br />

23.85 (2010) 25.54 (2011) 26.53 (2012) 26.64 (2013) 28.11 (2014) 27.94 (2015) 29.40 (2016) 28.93 (2017) 29.97 (2018) 29.80 (2019) 29.37 (2020) 29.79 (2021)<br />

31.07 (2022) 30.76 (2023) 31.97 (2024) 31.45 (2025) 32.70 (2026) 34.00 (2027) 32.92 (2028) 34.25 (2029) 35.57 (2030) 33.71 (2031) 34.58 (2032) 35.67 (2033)<br />

35.57 (2034) 36.66 (2035) 37.75 (2036) 39.07 (2037) 38.88 (2038) 40.20 (2039) 41.52 (2040) 43.11 (2041) 38.88 (2042) 40.21 (2043) 41.54 (2044) 45.66 (2045)<br />

23.85 (2010) 20.68 (2011) 15.27 (2012) 13.71 (2013) 13.14 (2014) 12.77 (2015) 13.05 (2016) 13.39 (2017) 14.44 (2018) 15.13 (2019) 15.76 (2020) 16.65 (2021)<br />

17.82 (2022) 18.60 (2023) 19.85 (2024) 20.66 (2025) 22.06 (2026) 23.55 (2027) 24.27 (2028) 25.93 (2029) 27.65 (2030) 28.19 (2031) 28.97 (2032) 28.91 (2033)<br />

28.07 (2034) 27.41 (2035) 26.39 (2036) 23.54 (2037) 26.23 (2038) 35.62 (2039) 43.07 (2040) 45.71 (2041) 41.36 (2042) 42.58 (2043) 43.80 (2044) 47.98 (2045)<br />

23.85 (2010) 16.22 (2011) 11.52 (2012) 10.64 (2013) 10.73 (2014) 10.89 (2015) 11.31 (2016) 11.74 (2017) 12.62 (2018) 13.26 (2019) 13.86 (2020) 14.67 (2021)<br />

15.69 (2022) 16.42 (2023) 17.52 (2024) 18.31 (2025) 19.17 (2026) 20.66 (2027) 21.61 (2028) 23.22 (2029) 25.04 (2030) 25.27 (2031) 26.04 (2032) 26.16 (2033)<br />

25.66 (2034) 25.32 (2035) 23.33 (2036) 23.96 (2037) 25.31 (2038) 30.07 (2039) 35.45 (2040) 45.10 (2041) 40.78 (2042) 42.02 (2043) 43.27 (2044) 47.43 (2045)<br />

C) Gas Cost Allowance (2010 Dollars)<br />

Additonal GCA Allowance: 0.00 $/Mcf<br />

D) Abandonment Costs (2010 Dollars)<br />

Facility Costs Well Costs<br />

Name RC M$ M$/Well<br />

Coora Block<br />

Coora<br />

3) Replacement Wells B2,H2 30.0<br />

4) Sidetrack Wells B2,H2 30.0<br />

4) Sidetrack Wells 50.0<br />

E) Capital Costs (2010 Dollars)<br />

Capital Summary (2010 Dollars)<br />

Gross Lease Capital<br />

Expenditures Company Capital<br />

On Development Total Interest<br />

Year Stream Well/Area RC Description Development Total M$ %<br />

Proved Developed Nonproducing<br />

2011 Sep 2011-Q3 B1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

2012 Jul 2012-Q3 B1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

2013 Jul 2013-Q3 B1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

2014 Jul 2014-Q3 B1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

Total: Proved Developed Nonproducing 6,300 6,300 6,300 100.00<br />

Proved Undeveloped<br />

2011 Jul CO-362 Sidetrack B2 Sidetrack well. 600 600 600 100.00<br />

Jul Location F B2 D&C Replacement Well 750 750 750 100.00<br />

Total: Proved Undeveloped 1,350 1,350 1,350 100.00<br />

Total Proved<br />

2011 Jul CO-362 Sidetrack B2 Sidetrack well. 600 600 600 100.00<br />

Jul Location F B2 D&C Replacement Well 750 750 750 100.00<br />

Sep 2011-Q3 B1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

2012 Jul 2012-Q3 B1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

2013 Jul 2013-Q3 B1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

2014 Jul 2014-Q3 B1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

Total: Total Proved 7,650 7,650 7,650 100.00<br />

Total Probable<br />

2011 Jul QU-428 Sidetrack H2 Sidetrack well. 360 360 360 100.00<br />

2012 Jul CO-180 Sidetrack H2 Sidetrack well. 420 420 420 100.00<br />

Jul Location G H2 D&C Replacement Well 750 750 750 100.00<br />

Jul QU-080 Sidetrack H2 Sidetrack well. 420 420 420 100.00<br />

2013 Jul Location H H2 D&C Replacement Well 750 750 750 100.00<br />

Jul QU-119 Sidetrack H2 Sidetrack well. 420 420 420 100.00<br />

2014 Jul Location L H2 D&C Replacement Well 750 750 750 100.00<br />

2015 Jul 2015-Q3 H1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

2016 Jul 2016-Q3 H1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

Total: Total Probable 7,020 7,020 7,020 100.00<br />

Total Proved Plus Probable<br />

2011 Jul CO-362 Sidetrack H2 Sidetrack well. 600 600 600 100.00<br />

Jul Location F H2 D&C Replacement Well 750 750 750 100.00<br />

Jul QU-428 Sidetrack H2 Sidetrack well. 360 360 360 100.00<br />

Sep 2011-Q3 H1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

2012 Jul 2012-Q3 H1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

Jul CO-180 Sidetrack H2 Sidetrack well. 420 420 420 100.00<br />

Jul Location G H2 D&C Replacement Well 750 750 750 100.00<br />

Jul QU-080 Sidetrack H2 Sidetrack well. 420 420 420 100.00<br />

1110792 January 27, 2011 15:14:50<br />

<strong>GLJ</strong><br />

Page: 77 of 144<br />

Page 2<br />

Petroleum Consultants


Table 4<br />

Economic Parameters<br />

Capital Summary (2010 Dollars)<br />

Gross Lease Capital<br />

Expenditures Company Capital<br />

On Development Total Interest<br />

Year Stream Well/Area RC Description Development Total M$ %<br />

Total Proved Plus Probable (Cont.)<br />

2013 Jul 2013-Q3 H1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

Jul Location H H2 D&C Replacement Well 750 750 750 100.00<br />

Jul QU-119 Sidetrack H2 Sidetrack well. 420 420 420 100.00<br />

2014 Jul 2014-Q3 H1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

Jul Location L H2 D&C Replacement Well 750 750 750 100.00<br />

2015 Jul 2015-Q3 H1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

2016 Jul 2016-Q3 H1 Recomplete/Workover 9 Wells 1,575 1,575 1,575 100.00<br />

Total: Total Proved Plus Probable 14,670 14,670 14,670 100.00<br />

1110792 January 27, 2011 15:14:50<br />

<strong>GLJ</strong><br />

Page: 78 of 144<br />

Page 3<br />

Petroleum Consultants


Company: Touchstone Exploration Reserve Class: Proved<br />

Property: Coora Block Development Class: Producing<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Economic Forecast<br />

PRODUCTION FORECAST<br />

Light/Medium Oil Production<br />

Company Company<br />

Gross Oil Gross Daily Daily Yearly Net Yearly Price<br />

Year Wells bbl/d bbl/d Mbbl Mbbl $/bbl<br />

2010 60 222 222 27 15 69.60<br />

2011 60 208 208 76 41 72.21<br />

2012 55 191 191 70 38 74.82<br />

2013 52 175 175 64 35 77.43<br />

2014 47 161 161 59 32 80.04<br />

2015 47 149 149 54 29 81.64<br />

2016 42 138 138 50 27 83.28<br />

2017 42 127 127 47 25 84.95<br />

2018 37 118 118 43 23 86.64<br />

2019 35 110 110 40 22 88.37<br />

2020 32 103 103 38 20 90.14<br />

2021 29 96 96 35 19 91.94<br />

Sub. 603 327 80.85<br />

Rem. 383 208 108.62<br />

Tot. 986 534 91.64<br />

REVENUE AND EXPENSE FORECAST<br />

Page: 79 of 144<br />

Revenue Before Burdens<br />

Royalty Burdens Gas Processing Total Net<br />

Working Interest Royalty Company Pre-Processing Allowance Royalty Revenue Operating Expenses<br />

Interest Interest After After<br />

Oil Gas NGL+Sul Total Total Total Crown Other Crown Other Process. Royalty Fixed Variable Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 1,881 0 0 1,881 0 1,881 862 0 0 0 862 1,020 0 646 646<br />

2011 5,495 0 0 5,495 0 5,495 2,517 0 0 0 2,517 2,978 0 2,002 2,002<br />

2012 5,223 0 0 5,223 0 5,223 2,392 0 0 0 2,392 2,831 0 1,910 1,910<br />

2013 4,946 0 0 4,946 0 4,946 2,265 0 0 0 2,265 2,681 0 1,846 1,846<br />

2014 4,705 0 0 4,705 0 4,705 2,155 0 0 0 2,155 2,550 0 1,753 1,753<br />

2015 4,428 0 0 4,428 0 4,428 2,028 0 0 0 2,028 2,400 0 1,749 1,749<br />

2016 4,190 0 0 4,190 0 4,190 1,919 0 0 0 1,919 2,271 0 1,658 1,658<br />

2017 3,951 0 0 3,951 0 3,951 1,810 0 0 0 1,810 2,142 0 1,660 1,660<br />

2018 3,745 0 0 3,745 0 3,745 1,715 0 0 0 1,715 2,030 0 1,564 1,564<br />

2019 3,558 0 0 3,558 0 3,558 1,629 0 0 0 1,629 1,928 0 1,526 1,526<br />

2020 3,395 0 0 3,395 0 3,395 1,555 0 0 0 1,555 1,840 0 1,466 1,466<br />

2021 3,228 0 0 3,228 0 3,228 1,478 0 0 0 1,478 1,750 0 1,401 1,401<br />

Sub. 48,745 0 0 48,745 0 48,745 22,325 0 0 0 22,325 26,420 0 19,180 19,180<br />

Rem. 41,602 0 0 41,602 0 41,602 19,054 0 0 0 19,054 22,548 0 19,020 19,020<br />

Tot. 90,347 0 0 90,347 0 90,347 41,379 0 0 0 41,379 48,968 0 38,200 38,200<br />

Disc 38,679 0 0 38,679 0 38,679 17,715 0 0 0 17,715 20,964 0 15,395 15,395<br />

Net Net Capital Investment Before Tax Cash Flow<br />

Mineral Capital NPI Prod'n Other Aband. Oper.<br />

Tax Tax Burden Revenue Income Costs Income Dev. Plant Tang. Total Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 374 0 0 374 0 0 0 0 374 374 368<br />

2011 0 0 0 977 0 0 977 0 0 0 0 977 1,350 1,270<br />

2012 0 0 0 921 0 0 921 0 0 0 0 921 2,271 2,043<br />

2013 0 0 0 834 0 0 834 0 0 0 0 834 3,106 2,680<br />

2014 0 0 0 797 0 0 797 0 0 0 0 797 3,903 3,233<br />

2015 0 0 0 651 0 0 651 0 0 0 0 651 4,554 3,644<br />

2016 0 0 0 613 0 0 613 0 0 0 0 613 5,167 3,996<br />

2017 0 0 0 482 0 0 482 0 0 0 0 482 5,649 4,247<br />

2018 0 0 0 466 0 0 466 0 0 0 0 466 6,115 4,468<br />

2019 0 0 0 402 0 0 402 0 0 0 0 402 6,517 4,641<br />

2020 0 0 0 374 0 0 374 0 0 0 0 374 6,891 4,788<br />

2021 0 0 0 348 0 0 348 0 0 0 0 348 7,240 4,912<br />

Sub. 0 0 0 7,240 0 0 7,240 0 0 0 0 7,240 7,240 4,912<br />

Rem. 0 0 0 3,528 0 0 3,528 0 0 0 0 3,528 10,768 5,569<br />

Tot. 0 0 0 10,768 0 0 10,768 0 0 0 0 10,768 10,768 5,569<br />

Disc 0 0 0 5,569 0 0 5,569 0 0 0 0 5,569 5,569 5,569<br />

1110792 Proved Producing, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:07<br />

<strong>GLJ</strong><br />

Petroleum Consultants


AFTER TAX ANALYSIS<br />

Tax Pool Balances Incl. Current Year Additions Depreciation & Writeoffs<br />

Oper.<br />

Income CCA COGPE CDE CEE Other CCA COGPE CDE CEE Other Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 374 0 0 0 0 0 0 0 0 0 0 0<br />

2011 977 0 0 0 0 0 0 0 0 0 0 0<br />

2012 921 0 0 0 0 0 0 0 0 0 0 0<br />

2013 834 0 0 0 0 0 0 0 0 0 0 0<br />

2014 797 0 0 0 0 0 0 0 0 0 0 0<br />

2015 651 0 0 0 0 0 0 0 0 0 0 0<br />

2016 613 0 0 0 0 0 0 0 0 0 0 0<br />

2017 482 0 0 0 0 0 0 0 0 0 0 0<br />

2018 466 0 0 0 0 0 0 0 0 0 0 0<br />

2019 402 0 0 0 0 0 0 0 0 0 0 0<br />

2020 374 0 0 0 0 0 0 0 0 0 0 0<br />

2021 348 0 0 0 0 0 0 0 0 0 0 0<br />

Sub. 7,240 0 0 0 0 0 0 0 0 0 0 0<br />

Rem. 3,528 0 0 0 0 0 0 0 0 0 0 0<br />

Tot. 10,768 0 0 0 0 0 0 0 0 0 0 0<br />

Disc 5,569 0 0 0 0 0 0 0<br />

Federal Provincial Net Cash Flow Net Cash Flow<br />

ARTD & Income Before Income Tax After Income Tax<br />

Taxable Income Income Investment Tax<br />

Income Tax Tax Credits Payable Annual Cum. 10.0% Dcf Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 374 187 0 0 187 374 374 368 187 187 184<br />

2011 977 550 0 0 550 977 1,350 1,270 427 613 578<br />

2012 921 526 0 0 526 921 2,271 2,043 395 1,008 909<br />

2013 834 499 0 0 499 834 3,106 2,680 335 1,344 1,165<br />

2014 797 478 0 0 478 797 3,903 3,233 319 1,663 1,387<br />

2015 651 454 0 0 454 651 4,554 3,644 197 1,860 1,511<br />

2016 613 431 0 0 431 613 5,167 3,996 182 2,042 1,616<br />

2017 482 405 0 0 405 482 5,649 4,247 77 2,119 1,656<br />

2018 466 386 0 0 386 466 6,115 4,468 80 2,199 1,694<br />

2019 402 366 0 0 366 402 6,517 4,641 36 2,235 1,709<br />

2020 374 351 0 0 351 374 6,891 4,788 23 2,258 1,718<br />

2021 348 335 0 0 335 348 7,240 4,912 13 2,272 1,723<br />

Sub. 7,240 4,968 0 0 4,968 7,240 7,240 4,912 2,272 2,272 1,723<br />

Rem. 3,528 1,748 0 0 1,748 3,528 10,768 5,569 1,780 4,052 1,924<br />

Tot. 10,768 6,716 0 0 6,716 10,768 10,768 5,569 4,052 4,052 1,924<br />

Disc 5,569 3,645 0 0 3,645 5,569 5,569 5,569 1,924 1,924 1,924<br />

SUMMARY OF RESERVES<br />

Remaining Reserves at Sep 01, 2010 Oil Equivalents Reserve Life Indic. (yr)<br />

Working Roy/NPI Total Oil Eq. Company % of Reserve Life Half<br />

Product Units Gross Interest Interest Company Net Factor Mboe Total Life Index Life<br />

Light/Med Oil Mbbl 986 986 0 986 534 1.000 986 100 30.3 12.2 9.1<br />

Total: Oil Eq. Mboe 986 986 0 986 534 1.000 986 100 30.3 12.2 9.1<br />

PRODUCT REVENUE AND EXPENSES<br />

Average First Year Unit Values Net Revenue After Royalties<br />

Wellhead Operating Other Prod'n Undisc % of 10% Disc % of<br />

Product Units Base Price Price Adjust. Price Net Burdens Expenses Expenses Revenue M$ Total M$ Total<br />

Light/Med Oil $/bbl 83.26 -13.66 69.60 31.88 23.89 0.00 13.83 48,968 100 20,964 100<br />

Total: Oil Eq. $/boe 83.26 -13.66 69.60 31.88 23.89 0.00 13.83 48,968 100 20,964 100<br />

1110792 Proved Producing, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:07<br />

<strong>GLJ</strong><br />

Page: 80 of 144<br />

Page 2<br />

Petroleum Consultants


INTEREST AND NET PRESENT VALUE SUMMARY<br />

Net Present Value Before Income Tax Net Present Value After Income Tax<br />

Revenue Interests and Burdens (%) Disc. Prod'n Operating Capital Cash Flow Operating Capital Cash Flow<br />

Rate Revenue Income Invest. Income Invest.<br />

Initial Average % M$ M$ M$ M$ $/boe M$ M$ M$ $/boe<br />

Working Interest 100.0000 100.0000 0.0 10,768 10,768 0.0 10,768 10.92 4,052 0 4,052 4.11<br />

Capital Interest 100.0000 100.0000 5.0 7,328 7,328 0.0 7,328 7.43 2,536 0 2,536 2.57<br />

Royalty Interest 0.0000 0.0000 8.0 6,153 6,153 0.0 6,153 6.24 2,114 0 2,114 2.14<br />

Crown Royalty 45.8000 45.8000 10.0 5,569 5,569 0.0 5,569 5.65 1,924 0 1,924 1.95<br />

Non-crown Royalty 0.0000 0.0000 12.0 5,094 5,094 0.0 5,094 5.17 1,778 0 1,778 1.80<br />

Mineral Tax 0.0000 0.0000 15.0 4,529 4,529 0.0 4,529 4.59 1,612 0 1,612 1.63<br />

20.0 3,844 3,844 0.0 3,844 3.90 1,417 0 1,417 1.44<br />

Evaluator: Quinell, Scott M.<br />

Run Date: January 27, 2011 14:46:18<br />

1110792 Proved Producing, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:07<br />

<strong>GLJ</strong><br />

Page: 81 of 144<br />

Page 3<br />

Petroleum Consultants


Company: Touchstone Exploration Reserve Class: Proved<br />

Property: Coora Block Development Class: Developed Nonproducing<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Economic Forecast<br />

PRODUCTION FORECAST<br />

Light/Medium Oil Production<br />

Company Company<br />

Gross Oil Gross Daily Daily Yearly Net Yearly Price<br />

Year Wells bbl/d bbl/d Mbbl Mbbl $/bbl<br />

2010 0 0 0 0 0 0.00<br />

2011 2 48 48 17 10 72.21<br />

2012 6 173 173 63 36 74.82<br />

2013 10 243 243 89 51 77.43<br />

2014 14 290 290 106 61 80.04<br />

2015 16 270 270 99 57 81.64<br />

2016 16 229 229 84 48 83.28<br />

2017 16 199 199 73 42 84.95<br />

2018 16 175 175 64 37 86.64<br />

2019 16 154 154 56 32 88.37<br />

2020 16 137 137 50 29 90.14<br />

2021 16 121 121 44 25 91.94<br />

Sub. 744 427 82.74<br />

Rem. -32 -12 224.08<br />

Tot. 712 415 76.40<br />

REVENUE AND EXPENSE FORECAST<br />

Page: 82 of 144<br />

Revenue Before Burdens<br />

Royalty Burdens Gas Processing Total Net<br />

Working Interest Royalty Company Pre-Processing Allowance Royalty Revenue Operating Expenses<br />

Interest Interest After After<br />

Oil Gas NGL+Sul Total Total Total Crown Other Crown Other Process. Royalty Fixed Variable Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0<br />

2011 1,252 0 0 1,252 0 1,252 533 0 0 0 533 719 0 124 124<br />

2012 4,711 0 0 4,711 0 4,711 2,009 0 0 0 2,009 2,702 0 505 505<br />

2013 6,878 0 0 6,878 0 6,878 2,937 0 0 0 2,937 3,941 0 798 798<br />

2014 8,466 0 0 8,466 0 8,466 3,614 0 0 0 3,614 4,852 0 1,053 1,053<br />

2015 8,060 0 0 8,060 0 8,060 3,442 0 0 0 3,442 4,618 0 1,080 1,080<br />

2016 6,967 0 0 6,967 0 6,967 2,968 0 0 0 2,968 3,999 0 1,014 1,014<br />

2017 6,184 0 0 6,184 0 6,184 2,640 0 0 0 2,640 3,544 0 969 969<br />

2018 5,537 0 0 5,537 0 5,537 2,360 0 0 0 2,360 3,178 0 934 934<br />

2019 4,976 0 0 4,976 0 4,976 2,125 0 0 0 2,125 2,850 0 905 905<br />

2020 4,497 0 0 4,497 0 4,497 1,917 0 0 0 1,917 2,579 0 882 882<br />

2021 4,053 0 0 4,053 0 4,053 1,725 0 0 0 1,725 2,328 0 861 861<br />

Sub. 61,581 0 0 61,581 0 61,581 26,270 0 0 0 26,270 35,311 0 9,125 9,125<br />

Rem. -7,161 0 0 -7,161 0 -7,161 -3,839 0 0 0 -3,839 -3,322 0 -6,799 -6,799<br />

Tot. 54,420 0 0 54,420 0 54,420 22,431 0 0 0 22,431 31,989 0 2,326 2,326<br />

Disc 38,300 0 0 38,300 0 38,300 16,248 0 0 0 16,248 22,053 0 5,027 5,027<br />

Net Net Capital Investment Before Tax Cash Flow<br />

Mineral Capital NPI Prod'n Other Aband. Oper.<br />

Tax Tax Burden Revenue Income Costs Income Dev. Plant Tang. Total Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 0 0 0 0 0 0 0 0 0 0 0<br />

2011 0 0 0 595 0 0 595 1,607 0 0 1,607 -1,012 -1,012 -934<br />

2012 0 0 0 2,197 0 0 2,197 1,639 0 0 1,639 559 -453 -465<br />

2013 0 0 0 3,142 0 0 3,142 1,671 0 0 1,671 1,471 1,018 658<br />

2014 0 0 0 3,799 0 0 3,799 1,705 0 0 1,705 2,094 3,112 2,111<br />

2015 0 0 0 3,539 0 0 3,539 0 0 0 0 3,539 6,651 4,343<br />

2016 0 0 0 2,985 0 0 2,985 0 0 0 0 2,985 9,636 6,055<br />

2017 0 0 0 2,575 0 0 2,575 0 0 0 0 2,575 12,211 7,398<br />

2018 0 0 0 2,243 0 0 2,243 0 0 0 0 2,243 14,454 8,461<br />

2019 0 0 0 1,945 0 0 1,945 0 0 0 0 1,945 16,400 9,299<br />

2020 0 0 0 1,698 0 0 1,698 0 0 0 0 1,698 18,098 9,964<br />

2021 0 0 0 1,467 0 0 1,467 0 0 0 0 1,467 19,565 10,487<br />

Sub. 0 0 0 26,186 0 0 26,186 6,621 0 0 6,621 19,565 19,565 10,487<br />

Rem. 0 0 0 3,477 0 0 3,477 0 0 0 0 3,477 23,042 11,707<br />

Tot. 0 0 0 29,663 0 0 29,663 6,621 0 0 6,621 23,042 23,042 11,707<br />

Disc 0 0 0 17,025 0 0 17,025 5,319 0 0 5,319 11,707 11,707 11,707<br />

1110792 Proved Developed Nonproducing, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:41<br />

<strong>GLJ</strong><br />

Petroleum Consultants


AFTER TAX ANALYSIS<br />

Tax Pool Balances Incl. Current Year Additions Depreciation & Writeoffs<br />

Oper.<br />

Income CCA COGPE CDE CEE Other CCA COGPE CDE CEE Other Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 0 0 0 0 0 0 0 0 0<br />

2011 595 0 0 1,607 0 0 0 0 482 0 0 482<br />

2012 2,197 0 0 2,763 0 0 0 0 829 0 0 829<br />

2013 3,142 0 0 3,606 0 0 0 0 1,082 0 0 1,082<br />

2014 3,799 0 0 4,229 0 0 0 0 1,269 0 0 1,269<br />

2015 3,539 0 0 2,960 0 0 0 0 888 0 0 888<br />

2016 2,985 0 0 2,072 0 0 0 0 622 0 0 622<br />

2017 2,575 0 0 1,450 0 0 0 0 435 0 0 435<br />

2018 2,243 0 0 1,015 0 0 0 0 305 0 0 305<br />

2019 1,945 0 0 711 0 0 0 0 213 0 0 213<br />

2020 1,698 0 0 498 0 0 0 0 149 0 0 149<br />

2021 1,467 0 0 348 0 0 0 0 104 0 0 104<br />

Sub. 26,186 0 0 348 0 0 0 0 6,378 0 0 6,378<br />

Rem. 3,477 0 0 348 0 0 0 0 215 0 0 215<br />

Tot. 29,663 0 0 348 0 0 0 0 6,593 0 0 6,593<br />

Disc 17,025 0 0 0 4,384 0 0 4,384<br />

Federal Provincial Net Cash Flow Net Cash Flow<br />

ARTD & Income Before Income Tax After Income Tax<br />

Taxable Income Income Investment Tax<br />

Income Tax Tax Credits Payable Annual Cum. 10.0% Dcf Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 0 0 0 0 0 0 0 0<br />

2011 113 128 0 0 128 -1,012 -1,012 -934 -1,140 -1,140 -1,053<br />

2012 1,368 488 0 0 488 559 -453 -465 71 -1,069 -993<br />

2013 2,060 719 0 0 719 1,471 1,018 658 752 -317 -419<br />

2014 2,530 953 0 0 953 2,094 3,112 2,111 1,141 824 373<br />

2015 2,651 986 0 0 986 3,539 6,651 4,343 2,553 3,377 1,983<br />

2016 2,364 850 0 0 850 2,985 9,636 6,055 2,135 5,512 3,208<br />

2017 2,140 1,547 0 0 1,547 2,575 12,211 7,398 1,028 6,540 3,744<br />

2018 1,939 1,703 0 0 1,703 2,243 14,454 8,461 540 7,080 4,000<br />

2019 1,732 1,515 0 0 1,515 1,945 16,400 9,299 430 7,511 4,185<br />

2020 1,548 1,365 0 0 1,365 1,698 18,098 9,964 333 7,844 4,316<br />

2021 1,363 1,225 0 0 1,225 1,467 19,565 10,487 242 8,086 4,402<br />

Sub. 19,809 11,479 0 0 11,479 19,565 19,565 10,487 8,086 8,086 4,402<br />

Rem. 3,262 5,311 0 0 5,311 3,477 23,042 11,707 -1,834 6,252 4,214<br />

Tot. 23,071 16,790 0 0 16,790 23,042 23,042 11,707 6,252 6,252 4,214<br />

Disc 12,642 7,493 0 0 7,493 11,707 11,707 11,707 4,214 4,214 4,214<br />

SUMMARY OF RESERVES<br />

Remaining Reserves at Sep 01, 2010 Oil Equivalents Reserve Life Indic. (yr)<br />

Working Roy/NPI Total Oil Eq. Company % of Reserve Life Half<br />

Product Units Gross Interest Interest Company Net Factor Mboe Total Life Index Life<br />

Light/Med Oil Mbbl 712 712 0 712 415 1.000 712 100 30.3 41.1 5.8<br />

Total: Oil Eq. Mboe 712 712 0 712 415 1.000 712 100 30.3 41.1 5.8<br />

PRODUCT REVENUE AND EXPENSES<br />

Average First Year Unit Values Net Revenue After Royalties<br />

Wellhead Operating Other Prod'n Undisc % of 10% Disc % of<br />

Product Units Base Price Price Adjust. Price Net Burdens Expenses Expenses Revenue M$ Total M$ Total<br />

Light/Med Oil $/bbl 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,989 100 22,053 100<br />

Total: Oil Eq. $/boe 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,989 100 22,053 100<br />

1110792 Proved Developed Nonproducing, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:41<br />

<strong>GLJ</strong><br />

Page: 83 of 144<br />

Page 2<br />

Petroleum Consultants


INTEREST AND NET PRESENT VALUE SUMMARY<br />

Net Present Value Before Income Tax Net Present Value After Income Tax<br />

Revenue Interests and Burdens (%) Disc. Prod'n Operating Capital Cash Flow Operating Capital Cash Flow<br />

Rate Revenue Income Invest. Income Invest.<br />

Initial Average % M$ M$ M$ M$ $/boe M$ M$ M$ $/boe<br />

Working Interest 0.0000 100.0000 0.0 29,663 29,663 6,621 23,042 32.35 12,873 6,621 6,252 8.78<br />

Capital Interest 0.0000 100.0000 5.0 22,172 22,172 5,911 16,261 22.83 11,263 5,911 5,352 7.51<br />

Royalty Interest 0.0000 0.0000 8.0 18,856 18,856 5,543 13,313 18.69 10,202 5,543 4,659 6.54<br />

Crown Royalty 0.0000 41.2180 10.0 17,025 17,025 5,319 11,707 16.43 9,532 5,319 4,214 5.92<br />

Non-crown Royalty 0.0000 0.0000 12.0 15,444 15,444 5,109 10,334 14.51 8,907 5,109 3,798 5.33<br />

Mineral Tax 0.0000 0.0000 15.0 13,453 13,453 4,821 8,632 12.12 8,057 4,821 3,236 4.54<br />

20.0 10,907 10,907 4,398 6,509 9.14 6,862 4,398 2,464 3.46<br />

Evaluator: Quinell, Scott M.<br />

Run Date: January 27, 2011 14:46:21<br />

1110792 Proved Developed Nonproducing, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:41<br />

<strong>GLJ</strong><br />

Page: 84 of 144<br />

Page 3<br />

Petroleum Consultants


Company: Touchstone Exploration Reserve Class: Proved<br />

Property: Coora Block Development Class: Undeveloped<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Economic Forecast<br />

PRODUCTION FORECAST<br />

Light/Medium Oil Production<br />

Company Company<br />

Gross Oil Gross Daily Daily Yearly Net Yearly Price<br />

Year Wells bbl/d bbl/d Mbbl Mbbl $/bbl<br />

2010 0 0 0 0 0 0.00<br />

2011 3 63 63 23 20 72.21<br />

2012 3 109 109 40 33 74.82<br />

2013 3 92 92 33 25 77.43<br />

2014 3 78 78 29 18 80.04<br />

2015 3 67 67 25 14 81.64<br />

2016 3 59 59 21 12 83.28<br />

2017 3 51 51 19 11 84.95<br />

2018 3 45 45 17 10 86.64<br />

2019 3 40 40 15 8 88.37<br />

2020 3 36 36 13 8 90.14<br />

2021 3 32 32 12 7 91.94<br />

Sub. 246 165 81.00<br />

Rem. 229 131 106.26<br />

Tot. 475 296 93.18<br />

REVENUE AND EXPENSE FORECAST<br />

Page: 85 of 144<br />

Revenue Before Burdens<br />

Royalty Burdens Gas Processing Total Net<br />

Working Interest Royalty Company Pre-Processing Allowance Royalty Revenue Operating Expenses<br />

Interest Interest After After<br />

Oil Gas NGL+Sul Total Total Total Crown Other Crown Other Process. Royalty Fixed Variable Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0<br />

2011 1,648 0 0 1,648 0 1,648 208 0 0 0 208 1,441 0 138 138<br />

2012 2,970 0 0 2,970 0 2,970 464 0 0 0 464 2,506 0 237 237<br />

2013 2,588 0 0 2,588 0 2,588 677 0 0 0 677 1,910 0 211 211<br />

2014 2,285 0 0 2,285 0 2,285 877 0 0 0 877 1,408 0 190 190<br />

2015 2,011 0 0 2,011 0 2,011 852 0 0 0 852 1,159 0 173 173<br />

2016 1,790 0 0 1,790 0 1,790 771 0 0 0 771 1,019 0 159 159<br />

2017 1,597 0 0 1,597 0 1,597 678 0 0 0 678 919 0 148 148<br />

2018 1,438 0 0 1,438 0 1,438 610 0 0 0 610 828 0 138 138<br />

2019 1,304 0 0 1,304 0 1,304 554 0 0 0 554 750 0 130 130<br />

2020 1,191 0 0 1,191 0 1,191 506 0 0 0 506 685 0 123 123<br />

2021 1,088 0 0 1,088 0 1,088 470 0 0 0 470 618 0 117 117<br />

Sub. 19,910 0 0 19,910 0 19,910 6,667 0 0 0 6,667 13,243 0 1,765 1,765<br />

Rem. 24,318 0 0 24,318 0 24,318 10,379 0 0 0 10,379 13,939 0 11,405 11,405<br />

Tot. 44,227 0 0 44,227 0 44,227 17,046 0 0 0 17,046 27,181 0 13,170 13,170<br />

Disc 17,222 0 0 17,222 0 17,222 5,819 0 0 0 5,819 11,402 0 2,999 2,999<br />

Net Net Capital Investment Before Tax Cash Flow<br />

Mineral Capital NPI Prod'n Other Aband. Oper.<br />

Tax Tax Burden Revenue Income Costs Income Dev. Plant Tang. Total Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 0 0 0 0 0 0 0 0 0 0 0<br />

2011 0 0 0 1,303 0 0 1,303 1,377 0 0 1,377 -74 -74 -69<br />

2012 0 0 0 2,268 0 0 2,268 0 0 0 0 2,268 2,194 1,836<br />

2013 0 0 0 1,699 0 0 1,699 0 0 0 0 1,699 3,893 3,133<br />

2014 0 0 0 1,218 0 0 1,218 0 0 0 0 1,218 5,111 3,978<br />

2015 0 0 0 986 0 0 986 0 0 0 0 986 6,098 4,601<br />

2016 0 0 0 860 0 0 860 0 0 0 0 860 6,957 5,094<br />

2017 0 0 0 772 0 0 772 0 0 0 0 772 7,729 5,496<br />

2018 0 0 0 690 0 0 690 0 0 0 0 690 8,419 5,823<br />

2019 0 0 0 620 0 0 620 0 0 0 0 620 9,039 6,090<br />

2020 0 0 0 562 0 0 562 0 0 0 0 562 9,601 6,310<br />

2021 0 0 0 500 0 0 500 0 0 0 0 500 10,101 6,488<br />

Sub. 0 0 0 11,478 0 0 11,478 1,377 0 0 1,377 10,101 10,101 6,488<br />

Rem. 0 0 0 2,533 0 167 2,367 0 0 0 0 2,367 12,468 7,108<br />

Tot. 0 0 0 14,012 0 167 13,845 1,377 0 0 1,377 12,468 12,468 7,108<br />

Disc 0 0 0 8,403 0 23 8,380 1,272 0 0 1,272 7,108 7,108 7,108<br />

1110792 Proved Undeveloped, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:46<br />

<strong>GLJ</strong><br />

Petroleum Consultants


AFTER TAX ANALYSIS<br />

Tax Pool Balances Incl. Current Year Additions Depreciation & Writeoffs<br />

Oper.<br />

Income CCA COGPE CDE CEE Other CCA COGPE CDE CEE Other Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 0 0 0 0 0 0 0 0 0<br />

2011 1,303 0 0 1,377 0 0 0 0 413 0 0 413<br />

2012 2,268 0 0 964 0 0 0 0 289 0 0 289<br />

2013 1,699 0 0 675 0 0 0 0 202 0 0 202<br />

2014 1,218 0 0 472 0 0 0 0 142 0 0 142<br />

2015 986 0 0 331 0 0 0 0 99 0 0 99<br />

2016 860 0 0 231 0 0 0 0 69 0 0 69<br />

2017 772 0 0 162 0 0 0 0 49 0 0 49<br />

2018 690 0 0 113 0 0 0 0 34 0 0 34<br />

2019 620 0 0 79 0 0 0 0 24 0 0 24<br />

2020 562 0 0 56 0 0 0 0 17 0 0 17<br />

2021 500 0 0 39 0 0 0 0 12 0 0 12<br />

Sub. 11,478 0 0 39 0 0 0 0 1,350 0 0 1,350<br />

Rem. 2,367 0 0 39 0 0 0 0 45 0 0 45<br />

Tot. 13,845 0 0 39 0 0 0 0 1,395 0 0 1,395<br />

Disc 8,380 0 0 0 1,052 0 0 1,052<br />

Federal Provincial Net Cash Flow Net Cash Flow<br />

ARTD & Income Before Income Tax After Income Tax<br />

Taxable Income Income Investment Tax<br />

Income Tax Tax Credits Payable Annual Cum. 10.0% Dcf Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 0 0 0 0 0 0 0 0<br />

2011 890 262 0 0 262 -74 -74 -69 -336 -336 -311<br />

2012 1,979 501 0 0 501 2,268 2,194 1,836 1,767 1,431 1,173<br />

2013 1,497 452 0 0 452 1,699 3,893 3,133 1,247 2,678 2,125<br />

2014 1,076 301 0 0 301 1,218 5,111 3,978 917 3,595 2,762<br />

2015 887 830 0 0 830 986 6,098 4,601 156 3,752 2,860<br />

2016 790 1,852 0 0 1,852 860 6,957 5,094 -992 2,759 2,291<br />

2017 723 833 0 0 833 772 7,729 5,496 -61 2,698 2,259<br />

2018 656 438 0 0 438 690 8,419 5,823 252 2,950 2,379<br />

2019 596 398 0 0 398 620 9,039 6,090 222 3,172 2,474<br />

2020 545 364 0 0 364 562 9,601 6,310 198 3,370 2,552<br />

2021 489 334 0 0 334 500 10,101 6,488 166 3,536 2,611<br />

Sub. 10,128 6,565 0 0 6,565 10,101 10,101 6,488 3,536 3,536 2,611<br />

Rem. 2,322 3,067 0 0 3,067 2,367 12,468 7,108 -700 2,836 2,580<br />

Tot. 12,450 9,632 0 0 9,632 12,468 12,468 7,108 2,836 2,836 2,580<br />

Disc 7,328 4,528 0 0 4,528 7,108 7,108 7,108 2,580 2,580 2,580<br />

SUMMARY OF RESERVES<br />

Remaining Reserves at Sep 01, 2010 Oil Equivalents Reserve Life Indic. (yr)<br />

Working Roy/NPI Total Oil Eq. Company % of Reserve Life Half<br />

Product Units Gross Interest Interest Company Net Factor Mboe Total Life Index Life<br />

Light/Med Oil Mbbl 475 475 0 475 296 1.000 475 100 21.3 20.8 11.3<br />

Total: Oil Eq. Mboe 475 475 0 475 296 1.000 475 100 21.3 20.8 11.3<br />

PRODUCT REVENUE AND EXPENSES<br />

Average First Year Unit Values Net Revenue After Royalties<br />

Wellhead Operating Other Prod'n Undisc % of 10% Disc % of<br />

Product Units Base Price Price Adjust. Price Net Burdens Expenses Expenses Revenue M$ Total M$ Total<br />

Light/Med Oil $/bbl 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,181 100 11,402 100<br />

Total: Oil Eq. $/boe 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27,181 100 11,402 100<br />

1110792 Proved Undeveloped, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:46<br />

<strong>GLJ</strong><br />

Page: 86 of 144<br />

Page 2<br />

Petroleum Consultants


INTEREST AND NET PRESENT VALUE SUMMARY<br />

Net Present Value Before Income Tax Net Present Value After Income Tax<br />

Revenue Interests and Burdens (%) Disc. Prod'n Operating Capital Cash Flow Operating Capital Cash Flow<br />

Rate Revenue Income Invest. Income Invest.<br />

Initial Average % M$ M$ M$ M$ $/boe M$ M$ M$ $/boe<br />

Working Interest 0.0000 100.0000 0.0 14,012 13,845 1,377 12,468 26.27 4,213 1,377 2,836 5.97<br />

Capital Interest 0.0000 100.0000 5.0 10,559 10,498 1,322 9,176 19.33 4,147 1,322 2,825 5.95<br />

Royalty Interest 0.0000 0.0000 8.0 9,156 9,123 1,291 7,831 16.50 3,979 1,291 2,688 5.66<br />

Crown Royalty 0.0000 38.5416 10.0 8,403 8,380 1,272 7,108 14.98 3,852 1,272 2,580 5.44<br />

Non-crown Royalty 0.0000 0.0000 12.0 7,760 7,744 1,253 6,492 13.68 3,723 1,253 2,470 5.20<br />

Mineral Tax 0.0000 0.0000 15.0 6,958 6,949 1,226 5,723 12.06 3,533 1,226 2,307 4.86<br />

20.0 5,932 5,928 1,183 4,745 10.00 3,242 1,183 2,059 4.34<br />

Evaluator: Quinell, Scott M.<br />

Run Date: January 27, 2011 14:46:24<br />

1110792 Proved Undeveloped, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:46<br />

<strong>GLJ</strong><br />

Page: 87 of 144<br />

Page 3<br />

Petroleum Consultants


Company: Touchstone Exploration Reserve Class: Proved<br />

Property: Coora Block Development Class: Total<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Economic Forecast<br />

PRODUCTION FORECAST<br />

Light/Medium Oil Production<br />

Company Company<br />

Gross Oil Gross Daily Daily Yearly Net Yearly Price<br />

Year Wells bbl/d bbl/d Mbbl Mbbl $/bbl<br />

2010 60 222 222 27 15 69.60<br />

2011 65 319 319 116 71 72.21<br />

2012 64 472 472 172 107 74.82<br />

2013 65 510 510 186 110 77.43<br />

2014 64 529 529 193 110 80.04<br />

2015 66 487 487 178 100 81.64<br />

2016 61 426 426 155 88 83.28<br />

2017 61 378 378 138 78 84.95<br />

2018 56 339 339 124 70 86.64<br />

2019 54 305 305 111 63 88.37<br />

2020 51 276 276 101 57 90.14<br />

2021 48 249 249 91 51 91.94<br />

Sub. 1,593 919 81.76<br />

Rem. 580 327 101.33<br />

Tot. 2,173 1,246 86.98<br />

REVENUE AND EXPENSE FORECAST<br />

Page: 88 of 144<br />

Revenue Before Burdens<br />

Royalty Burdens Gas Processing Total Net<br />

Working Interest Royalty Company Pre-Processing Allowance Royalty Revenue Operating Expenses<br />

Interest Interest After After<br />

Oil Gas NGL+Sul Total Total Total Crown Other Crown Other Process. Royalty Fixed Variable Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 1,881 0 0 1,881 0 1,881 862 0 0 0 862 1,020 0 646 646<br />

2011 8,395 0 0 8,395 0 8,395 3,257 0 0 0 3,257 5,138 0 2,264 2,264<br />

2012 12,903 0 0 12,903 0 12,903 4,865 0 0 0 4,865 8,039 0 2,652 2,652<br />

2013 14,411 0 0 14,411 0 14,411 5,880 0 0 0 5,880 8,531 0 2,855 2,855<br />

2014 15,456 0 0 15,456 0 15,456 6,646 0 0 0 6,646 8,810 0 2,995 2,995<br />

2015 14,500 0 0 14,500 0 14,500 6,322 0 0 0 6,322 8,178 0 3,002 3,002<br />

2016 12,947 0 0 12,947 0 12,947 5,658 0 0 0 5,658 7,289 0 2,831 2,831<br />

2017 11,732 0 0 11,732 0 11,732 5,127 0 0 0 5,127 6,605 0 2,777 2,777<br />

2018 10,721 0 0 10,721 0 10,721 4,685 0 0 0 4,685 6,036 0 2,636 2,636<br />

2019 9,837 0 0 9,837 0 9,837 4,309 0 0 0 4,309 5,528 0 2,561 2,561<br />

2020 9,083 0 0 9,083 0 9,083 3,978 0 0 0 3,978 5,105 0 2,471 2,471<br />

2021 8,370 0 0 8,370 0 8,370 3,674 0 0 0 3,674 4,695 0 2,379 2,379<br />

Sub. 130,236 0 0 130,236 0 130,236 55,262 0 0 0 55,262 74,974 0 30,070 30,070<br />

Rem. 58,759 0 0 58,759 0 58,759 25,594 0 0 0 25,594 33,165 0 23,627 23,627<br />

Tot. 188,995 0 0 188,995 0 188,995 80,856 0 0 0 80,856 108,139 0 53,696 53,696<br />

Disc 94,201 0 0 94,201 0 94,201 39,782 0 0 0 39,782 54,419 0 23,421 23,421<br />

Net Net Capital Investment Before Tax Cash Flow<br />

Mineral Capital NPI Prod'n Other Aband. Oper.<br />

Tax Tax Burden Revenue Income Costs Income Dev. Plant Tang. Total Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 374 0 0 374 0 0 0 0 374 374 368<br />

2011 0 0 0 2,874 0 0 2,874 2,984 0 0 2,984 -109 265 267<br />

2012 0 0 0 5,387 0 0 5,387 1,639 0 0 1,639 3,748 4,012 3,414<br />

2013 0 0 0 5,676 0 0 5,676 1,671 0 0 1,671 4,004 8,017 6,471<br />

2014 0 0 0 5,814 0 0 5,814 1,705 0 0 1,705 4,110 12,126 9,323<br />

2015 0 0 0 5,176 0 0 5,176 0 0 0 0 5,176 17,303 12,588<br />

2016 0 0 0 4,458 0 0 4,458 0 0 0 0 4,458 21,761 15,145<br />

2017 0 0 0 3,828 0 0 3,828 0 0 0 0 3,828 25,589 17,141<br />

2018 0 0 0 3,400 0 0 3,400 0 0 0 0 3,400 28,989 18,752<br />

2019 0 0 0 2,967 0 0 2,967 0 0 0 0 2,967 31,956 20,031<br />

2020 0 0 0 2,634 0 0 2,634 0 0 0 0 2,634 34,590 21,062<br />

2021 0 0 0 2,316 0 0 2,316 0 0 0 0 2,316 36,906 21,887<br />

Sub. 0 0 0 44,904 0 0 44,904 7,998 0 0 7,998 36,906 36,906 21,887<br />

Rem. 0 0 0 9,539 0 167 9,372 0 0 0 0 9,372 46,278 24,384<br />

Tot. 0 0 0 54,443 0 167 54,276 7,998 0 0 7,998 46,278 46,278 24,384<br />

Disc 0 0 0 30,998 0 23 30,975 6,591 0 0 6,591 24,384 24,384 24,384<br />

1110792 Total Proved, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:10<br />

<strong>GLJ</strong><br />

Petroleum Consultants


AFTER TAX ANALYSIS<br />

Tax Pool Balances Incl. Current Year Additions Depreciation & Writeoffs<br />

Oper.<br />

Income CCA COGPE CDE CEE Other CCA COGPE CDE CEE Other Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 374 0 0 0 0 0 0 0 0 0 0 0<br />

2011 2,874 0 0 2,984 0 0 0 0 895 0 0 895<br />

2012 5,387 0 0 3,727 0 0 0 0 1,118 0 0 1,118<br />

2013 5,676 0 0 4,280 0 0 0 0 1,284 0 0 1,284<br />

2014 5,814 0 0 4,701 0 0 0 0 1,410 0 0 1,410<br />

2015 5,176 0 0 3,291 0 0 0 0 987 0 0 987<br />

2016 4,458 0 0 2,304 0 0 0 0 691 0 0 691<br />

2017 3,828 0 0 1,612 0 0 0 0 484 0 0 484<br />

2018 3,400 0 0 1,129 0 0 0 0 339 0 0 339<br />

2019 2,967 0 0 790 0 0 0 0 237 0 0 237<br />

2020 2,634 0 0 553 0 0 0 0 166 0 0 166<br />

2021 2,316 0 0 387 0 0 0 0 116 0 0 116<br />

Sub. 44,904 0 0 387 0 0 0 0 7,727 0 0 7,727<br />

Rem. 9,372 0 0 387 0 0 0 0 260 0 0 260<br />

Tot. 54,276 0 0 387 0 0 0 0 7,987 0 0 7,987<br />

Disc 30,975 0 0 0 5,436 0 0 5,436<br />

Federal Provincial Net Cash Flow Net Cash Flow<br />

ARTD & Income Before Income Tax After Income Tax<br />

Taxable Income Income Investment Tax<br />

Income Tax Tax Credits Payable Annual Cum. 10.0% Dcf Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 374 187 0 0 187 374 374 368 187 187 184<br />

2011 1,979 940 0 0 940 -109 265 267 -1,049 -862 -785<br />

2012 4,268 1,515 0 0 1,515 3,748 4,012 3,414 2,233 1,370 1,090<br />

2013 4,392 1,670 0 0 1,670 4,004 8,017 6,471 2,334 3,705 2,872<br />

2014 4,404 1,732 0 0 1,732 4,110 12,126 9,323 2,378 6,082 4,522<br />

2015 4,189 2,270 0 0 2,270 5,176 17,303 12,588 2,906 8,989 6,355<br />

2016 3,767 3,133 0 0 3,133 4,458 21,761 15,145 1,325 10,314 7,115<br />

2017 3,344 2,785 0 0 2,785 3,828 25,589 17,141 1,043 11,357 7,659<br />

2018 3,061 2,527 0 0 2,527 3,400 28,989 18,752 873 12,230 8,072<br />

2019 2,730 2,279 0 0 2,279 2,967 31,956 20,031 688 12,918 8,369<br />

2020 2,468 2,080 0 0 2,080 2,634 34,590 21,062 554 13,472 8,586<br />

2021 2,200 1,894 0 0 1,894 2,316 36,906 21,887 422 13,894 8,736<br />

Sub. 37,177 23,012 0 0 23,012 36,906 36,906 21,887 13,894 13,894 8,736<br />

Rem. 9,112 10,126 0 0 10,126 9,372 46,278 24,384 -754 13,140 8,718<br />

Tot. 46,289 33,138 0 0 33,138 46,278 46,278 24,384 13,140 13,140 8,718<br />

Disc 25,539 15,666 0 0 15,666 24,384 24,384 24,384 8,718 8,718 8,718<br />

SUMMARY OF RESERVES<br />

Remaining Reserves at Sep 01, 2010 Oil Equivalents Reserve Life Indic. (yr)<br />

Working Roy/NPI Total Oil Eq. Company % of Reserve Life Half<br />

Product Units Gross Interest Interest Company Net Factor Mboe Total Life Index Life<br />

Light/Med Oil Mbbl 2,173 2,173 0 2,173 1,246 1.000 2,173 100 21.3 26.8 7.4<br />

Total: Oil Eq. Mboe 2,173 2,173 0 2,173 1,246 1.000 2,173 100 21.3 26.8 7.4<br />

PRODUCT REVENUE AND EXPENSES<br />

Average First Year Unit Values Net Revenue After Royalties<br />

Wellhead Operating Other Prod'n Undisc % of 10% Disc % of<br />

Product Units Base Price Price Adjust. Price Net Burdens Expenses Expenses Revenue M$ Total M$ Total<br />

Light/Med Oil $/bbl 83.26 -13.66 69.60 31.88 23.89 0.00 13.83 108,139 100 54,419 100<br />

Total: Oil Eq. $/boe 83.26 -13.66 69.60 31.88 23.89 0.00 13.83 108,139 100 54,419 100<br />

1110792 Total Proved, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:10<br />

<strong>GLJ</strong><br />

Page: 89 of 144<br />

Page 2<br />

Petroleum Consultants


INTEREST AND NET PRESENT VALUE SUMMARY<br />

Net Present Value Before Income Tax Net Present Value After Income Tax<br />

Revenue Interests and Burdens (%) Disc. Prod'n Operating Capital Cash Flow Operating Capital Cash Flow<br />

Rate Revenue Income Invest. Income Invest.<br />

Initial Average % M$ M$ M$ M$ $/boe M$ M$ M$ $/boe<br />

Working Interest 100.0000 100.0000 0.0 54,443 54,276 7,998 46,278 21.30 21,138 7,998 13,140 6.05<br />

Capital Interest 0.0000 100.0000 5.0 40,058 39,998 7,233 32,765 15.08 17,946 7,233 10,714 4.93<br />

Royalty Interest 0.0000 0.0000 8.0 34,166 34,132 6,834 27,298 12.56 16,295 6,834 9,461 4.35<br />

Crown Royalty 45.8000 42.7821 10.0 30,998 30,975 6,591 24,384 11.22 15,308 6,591 8,718 4.01<br />

Non-crown Royalty 0.0000 0.0000 12.0 28,298 28,282 6,362 21,920 10.09 14,407 6,362 8,045 3.70<br />

Mineral Tax 0.0000 0.0000 15.0 24,940 24,931 6,046 18,884 8.69 13,201 6,046 7,155 3.29<br />

20.0 20,683 20,679 5,581 15,099 6.95 11,521 5,581 5,940 2.73<br />

Evaluator: Quinell, Scott M.<br />

Run Date: January 27, 2011 14:46:24<br />

1110792 Total Proved, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:10<br />

<strong>GLJ</strong><br />

Page: 90 of 144<br />

Page 3<br />

Petroleum Consultants


Company: Touchstone Exploration Reserve Class: Probable<br />

Property: Coora Block Development Class: Total<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Economic Forecast<br />

PRODUCTION FORECAST<br />

Light/Medium Oil Production<br />

Company Company<br />

Gross Oil Gross Daily Daily Yearly Net Yearly Price<br />

Year Wells bbl/d bbl/d Mbbl Mbbl $/bbl<br />

2010 0 1 1 0 0 69.60<br />

2011 1 83 83 30 24 72.21<br />

2012 9 285 285 104 78 74.82<br />

2013 10 409 409 149 109 77.43<br />

2014 18 465 465 170 115 80.04<br />

2015 16 512 512 187 117 81.64<br />

2016 25 550 550 201 119 83.28<br />

2017 21 508 508 185 107 84.95<br />

2018 25 435 435 159 91 86.64<br />

2019 23 383 383 140 80 88.37<br />

2020 22 341 341 124 71 90.14<br />

2021 23 303 303 110 63 91.94<br />

Sub. 1,560 975 83.55<br />

Rem. 1,066 602 109.22<br />

Tot. 2,626 1,577 93.97<br />

REVENUE AND EXPENSE FORECAST<br />

Page: 91 of 144<br />

Revenue Before Burdens<br />

Royalty Burdens Gas Processing Total Net<br />

Working Interest Royalty Company Pre-Processing Allowance Royalty Revenue Operating Expenses<br />

Interest Interest After After<br />

Oil Gas NGL+Sul Total Total Total Crown Other Crown Other Process. Royalty Fixed Variable Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 5 0 0 5 0 5 0 0 0 0 0 4 0 0 0<br />

2011 2,193 0 0 2,193 0 2,193 491 0 0 0 491 1,702 0 163 163<br />

2012 7,773 0 0 7,773 0 7,773 1,917 0 0 0 1,917 5,856 0 660 660<br />

2013 11,570 0 0 11,570 0 11,570 3,136 0 0 0 3,136 8,434 0 934 934<br />

2014 13,575 0 0 13,575 0 13,575 4,357 0 0 0 4,357 9,218 0 1,217 1,217<br />

2015 15,259 0 0 15,259 0 15,259 5,671 0 0 0 5,671 9,588 0 1,383 1,383<br />

2016 16,732 0 0 16,732 0 16,732 6,807 0 0 0 6,807 9,925 0 1,707 1,707<br />

2017 15,754 0 0 15,754 0 15,754 6,665 0 0 0 6,665 9,089 0 1,588 1,588<br />

2018 13,765 0 0 13,765 0 13,765 5,893 0 0 0 5,893 7,872 0 1,543 1,543<br />

2019 12,361 0 0 12,361 0 12,361 5,281 0 0 0 5,281 7,080 0 1,419 1,419<br />

2020 11,209 0 0 11,209 0 11,209 4,788 0 0 0 4,788 6,421 0 1,332 1,332<br />

2021 10,155 0 0 10,155 0 10,155 4,347 0 0 0 4,347 5,808 0 1,295 1,295<br />

Sub. 130,351 0 0 130,351 0 130,351 49,352 0 0 0 49,352 80,999 0 13,240 13,240<br />

Rem. 116,466 0 0 116,466 0 116,466 50,750 0 0 0 50,750 65,716 0 27,264 27,264<br />

Tot. 246,817 0 0 246,817 0 246,817 100,102 0 0 0 100,102 146,714 0 40,504 40,504<br />

Disc 94,090 0 0 94,090 0 94,090 35,588 0 0 0 35,588 58,502 0 11,159 11,159<br />

Net Net Capital Investment Before Tax Cash Flow<br />

Mineral Capital NPI Prod'n Other Aband. Oper.<br />

Tax Tax Burden Revenue Income Costs Income Dev. Plant Tang. Total Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 4 0 0 4 0 0 0 0 4 4 4<br />

2011 0 0 0 1,540 0 0 1,540 367 0 0 367 1,172 1,176 1,087<br />

2012 0 0 0 5,195 0 0 5,195 1,654 0 0 1,654 3,541 4,718 4,060<br />

2013 0 0 0 7,500 0 0 7,500 1,242 0 0 1,242 6,259 10,976 8,838<br />

2014 0 0 0 8,001 0 0 8,001 812 0 0 812 7,190 18,166 13,827<br />

2015 0 0 0 8,205 0 0 8,205 1,739 0 0 1,739 6,466 24,632 17,906<br />

2016 0 0 0 8,218 0 0 8,218 1,774 0 0 1,774 6,444 31,076 21,602<br />

2017 0 0 0 7,502 0 0 7,502 0 0 0 0 7,502 38,578 25,513<br />

2018 0 0 0 6,329 0 0 6,329 0 0 0 0 6,329 44,907 28,513<br />

2019 0 0 0 5,661 0 0 5,661 0 0 0 0 5,661 50,569 30,953<br />

2020 0 0 0 5,090 0 0 5,090 0 0 0 0 5,090 55,658 32,946<br />

2021 0 0 0 4,513 0 0 4,513 0 0 0 0 4,513 60,172 34,554<br />

Sub. 0 0 0 67,759 0 0 67,759 7,588 0 0 7,588 60,172 60,172 34,554<br />

Rem. 0 0 0 38,451 0 358 38,093 0 0 0 0 38,093 98,265 41,957<br />

Tot. 0 0 0 106,211 0 358 105,852 7,588 0 0 7,588 98,265 98,265 41,957<br />

Disc 0 0 0 47,342 0 31 47,311 5,354 0 0 5,354 41,957 41,957 41,957<br />

1110792 Total Probable, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:13<br />

<strong>GLJ</strong><br />

Petroleum Consultants


AFTER TAX ANALYSIS<br />

Tax Pool Balances Incl. Current Year Additions Depreciation & Writeoffs<br />

Oper.<br />

Income CCA COGPE CDE CEE Other CCA COGPE CDE CEE Other Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 4 0 0 0 0 0 0 0 0 0 0 0<br />

2011 1,540 0 0 367 0 0 0 0 110 0 0 110<br />

2012 5,195 0 0 1,911 0 0 0 0 573 0 0 573<br />

2013 7,500 0 0 2,580 0 0 0 0 774 0 0 774<br />

2014 8,001 0 0 2,617 0 0 0 0 785 0 0 785<br />

2015 8,205 0 0 3,571 0 0 0 0 1,071 0 0 1,071<br />

2016 8,218 0 0 4,274 0 0 0 0 1,282 0 0 1,282<br />

2017 7,502 0 0 2,991 0 0 0 0 897 0 0 897<br />

2018 6,329 0 0 2,094 0 0 0 0 628 0 0 628<br />

2019 5,661 0 0 1,466 0 0 0 0 440 0 0 440<br />

2020 5,090 0 0 1,026 0 0 0 0 308 0 0 308<br />

2021 4,513 0 0 718 0 0 0 0 215 0 0 215<br />

Sub. 67,759 0 0 718 0 0 0 0 7,085 0 0 7,085<br />

Rem. 38,093 0 0 718 0 0 0 0 513 0 0 513<br />

Tot. 105,852 0 0 718 0 0 0 0 7,598 0 0 7,598<br />

Disc 47,311 0 0 0 4,418 0 0 4,418<br />

Federal Provincial Net Cash Flow Net Cash Flow<br />

ARTD & Income Before Income Tax After Income Tax<br />

Taxable Income Income Investment Tax<br />

Income Tax Tax Credits Payable Annual Cum. 10.0% Dcf Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 4 1 0 0 1 4 4 4 3 3 3<br />

2011 1,429 321 0 0 321 1,172 1,176 1,087 851 854 789<br />

2012 4,622 1,306 0 0 1,306 3,541 4,718 4,060 2,235 3,090 2,666<br />

2013 6,726 4,550 0 0 4,550 6,259 10,976 8,838 1,709 4,798 3,970<br />

2014 7,216 5,980 0 0 5,980 7,190 18,166 13,827 1,210 6,008 4,810<br />

2015 7,134 5,488 0 0 5,488 6,466 24,632 17,906 978 6,986 5,427<br />

2016 6,936 4,284 0 0 4,284 6,444 31,076 21,602 2,160 9,146 6,666<br />

2017 6,604 4,861 0 0 4,861 7,502 38,578 25,513 2,641 11,787 8,043<br />

2018 5,701 4,168 0 0 4,168 6,329 44,907 28,513 2,161 13,948 9,067<br />

2019 5,222 3,759 0 0 3,759 5,661 50,569 30,953 1,902 15,851 9,887<br />

2020 4,782 3,422 0 0 3,422 5,090 55,658 32,946 1,668 17,518 10,540<br />

2021 4,298 3,073 0 0 3,073 4,513 60,172 34,554 1,440 18,959 11,053<br />

Sub. 60,674 41,213 0 0 41,213 60,172 60,172 34,554 18,959 18,959 11,053<br />

Rem. 37,580 33,094 0 0 33,094 38,093 98,265 41,957 4,999 23,958 12,569<br />

Tot. 98,255 74,307 0 0 74,307 98,265 98,265 41,957 23,958 23,958 12,569<br />

Disc 42,893 29,388 0 0 29,388 41,957 41,957 41,957 12,569 12,569 12,569<br />

SUMMARY OF RESERVES<br />

Remaining Reserves at Sep 01, 2010 Oil Equivalents Reserve Life Indic. (yr)<br />

Working Roy/NPI Total Oil Eq. Company % of Reserve Life Half<br />

Product Units Gross Interest Interest Company Net Factor Mboe Total Life Index Life<br />

Light/Med Oil Mbbl 2,626 2,626 0 2,626 1,577 1.000 2,626 100 30.3 999.9 9.9<br />

Total: Oil Eq. Mboe 2,626 2,626 0 2,626 1,577 1.000 2,626 100 30.3 999.9 9.9<br />

PRODUCT REVENUE AND EXPENSES<br />

Average First Year Unit Values Net Revenue After Royalties<br />

Wellhead Operating Other Prod'n Undisc % of 10% Disc % of<br />

Product Units Base Price Price Adjust. Price Net Burdens Expenses Expenses Revenue M$ Total M$ Total<br />

Light/Med Oil $/bbl 83.26 -13.66 69.60 3.90 5.15 0.00 60.55 146,714 100 58,502 100<br />

Total: Oil Eq. $/boe 83.26 -13.66 69.60 3.90 5.15 0.00 60.55 146,714 100 58,502 100<br />

1110792 Total Probable, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:13<br />

<strong>GLJ</strong><br />

Page: 92 of 144<br />

Page 2<br />

Petroleum Consultants


INTEREST AND NET PRESENT VALUE SUMMARY<br />

Net Present Value Before Income Tax Net Present Value After Income Tax<br />

Revenue Interests and Burdens (%) Disc. Prod'n Operating Capital Cash Flow Operating Capital Cash Flow<br />

Rate Revenue Income Invest. Income Invest.<br />

Initial Average % M$ M$ M$ M$ $/boe M$ M$ M$ $/boe<br />

Working Interest 100.0000 100.0000 0.0 106,211 105,852 7,588 98,265 37.41 31,545 7,588 23,958 9.12<br />

Capital Interest 0.0000 100.0000 5.0 67,437 67,338 6,328 61,010 23.23 23,353 6,328 17,025 6.48<br />

Royalty Interest 0.0000 0.0000 8.0 54,020 53,971 5,715 48,256 18.37 19,834 5,715 14,120 5.38<br />

Crown Royalty 5.5963 40.5573 10.0 47,342 47,311 5,354 41,957 15.97 17,923 5,354 12,569 4.79<br />

Non-crown Royalty 0.0000 0.0000 12.0 41,931 41,910 5,026 36,885 14.04 16,288 5,026 11,263 4.29<br />

Mineral Tax 0.0000 0.0000 15.0 35,535 35,523 4,588 30,936 11.78 14,254 4,588 9,667 3.68<br />

20.0 27,927 27,922 3,977 23,945 9.12 11,685 3,977 7,709 2.93<br />

Evaluator: Quinell, Scott M.<br />

Run Date: January 27, 2011 14:46:37<br />

1110792 Total Probable, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:13<br />

<strong>GLJ</strong><br />

Page: 93 of 144<br />

Page 3<br />

Petroleum Consultants


Company: Touchstone Exploration Reserve Class: Proved Plus Probable<br />

Property: Coora Block Development Class: Total<br />

Pricing: <strong>GLJ</strong> (2010-07)<br />

Effective Date: August 31, 2010<br />

Economic Forecast<br />

PRODUCTION FORECAST<br />

Light/Medium Oil Production<br />

Company Company<br />

Gross Oil Gross Daily Daily Yearly Net Yearly Price<br />

Year Wells bbl/d bbl/d Mbbl Mbbl $/bbl<br />

2010 60 223 223 27 15 69.60<br />

2011 66 402 402 147 95 72.21<br />

2012 73 757 757 276 186 74.82<br />

2013 75 919 919 336 219 77.43<br />

2014 82 994 994 363 225 80.04<br />

2015 82 999 999 364 218 81.64<br />

2016 86 976 976 356 207 83.28<br />

2017 82 886 886 324 185 84.95<br />

2018 81 774 774 283 161 86.64<br />

2019 77 688 688 251 143 88.37<br />

2020 73 617 617 225 128 90.14<br />

2021 71 552 552 201 114 91.94<br />

Sub. 3,153 1,894 82.64<br />

Rem. 1,646 929 106.44<br />

Tot. 4,799 2,823 90.81<br />

REVENUE AND EXPENSE FORECAST<br />

Page: 94 of 144<br />

Revenue Before Burdens<br />

Royalty Burdens Gas Processing Total Net<br />

Working Interest Royalty Company Pre-Processing Allowance Royalty Revenue Operating Expenses<br />

Interest Interest After After<br />

Oil Gas NGL+Sul Total Total Total Crown Other Crown Other Process. Royalty Fixed Variable Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 1,886 0 0 1,886 0 1,886 862 0 0 0 862 1,024 0 646 646<br />

2011 10,589 0 0 10,589 0 10,589 3,748 0 0 0 3,748 6,840 0 2,426 2,426<br />

2012 20,676 0 0 20,676 0 20,676 6,782 0 0 0 6,782 13,894 0 3,313 3,313<br />

2013 25,981 0 0 25,981 0 25,981 9,015 0 0 0 9,015 16,966 0 3,790 3,790<br />

2014 29,030 0 0 29,030 0 29,030 11,003 0 0 0 11,003 18,028 0 4,212 4,212<br />

2015 29,759 0 0 29,759 0 29,759 11,993 0 0 0 11,993 17,766 0 4,384 4,384<br />

2016 29,679 0 0 29,679 0 29,679 12,465 0 0 0 12,465 17,214 0 4,538 4,538<br />

2017 27,486 0 0 27,486 0 27,486 11,791 0 0 0 11,791 15,694 0 4,365 4,365<br />

2018 24,486 0 0 24,486 0 24,486 10,578 0 0 0 10,578 13,908 0 4,179 4,179<br />

2019 22,198 0 0 22,198 0 22,198 9,590 0 0 0 9,590 12,609 0 3,980 3,980<br />

2020 20,292 0 0 20,292 0 20,292 8,766 0 0 0 8,766 11,526 0 3,803 3,803<br />

2021 18,524 0 0 18,524 0 18,524 8,021 0 0 0 8,021 10,503 0 3,674 3,674<br />

Sub. 260,587 0 0 260,587 0 260,587 104,614 0 0 0 104,614 155,972 0 43,309 43,309<br />

Rem. 175,225 0 0 175,225 0 175,225 76,344 0 0 0 76,344 98,881 0 50,891 50,891<br />

Tot. 435,811 0 0 435,811 0 435,811 180,958 0 0 0 180,958 254,853 0 94,200 94,200<br />

Disc 188,291 0 0 188,291 0 188,291 75,370 0 0 0 75,370 112,921 0 34,581 34,581<br />

Net Net Capital Investment Before Tax Cash Flow<br />

Mineral Capital NPI Prod'n Other Aband. Oper.<br />

Tax Tax Burden Revenue Income Costs Income Dev. Plant Tang. Total Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 0 0 0 378 0 0 378 0 0 0 0 378 378 372<br />

2011 0 0 0 4,414 0 0 4,414 3,351 0 0 3,351 1,063 1,441 1,354<br />

2012 0 0 0 10,582 0 0 10,582 3,293 0 0 3,293 7,289 8,730 7,474<br />

2013 0 0 0 13,176 0 0 13,176 2,913 0 0 2,913 10,263 18,993 15,308<br />

2014 0 0 0 13,816 0 0 13,816 2,517 0 0 2,517 11,299 30,292 23,150<br />

2015 0 0 0 13,382 0 0 13,382 1,739 0 0 1,739 11,643 41,935 30,494<br />

2016 0 0 0 12,676 0 0 12,676 1,774 0 0 1,774 10,902 52,837 36,747<br />

2017 0 0 0 11,330 0 0 11,330 0 0 0 0 11,330 64,167 42,654<br />

2018 0 0 0 9,729 0 0 9,729 0 0 0 0 9,729 73,896 47,265<br />

2019 0 0 0 8,629 0 0 8,629 0 0 0 0 8,629 82,525 50,983<br />

2020 0 0 0 7,723 0 0 7,723 0 0 0 0 7,723 90,248 54,009<br />

2021 0 0 0 6,829 0 0 6,829 0 0 0 0 6,829 97,077 56,441<br />

Sub. 0 0 0 112,663 0 0 112,663 15,586 0 0 15,586 97,077 97,077 56,441<br />

Rem. 0 0 0 47,990 0 525 47,465 0 0 0 0 47,465 144,542 66,341<br />

Tot. 0 0 0 160,653 0 525 160,128 15,586 0 0 15,586 144,542 144,542 66,341<br />

Disc 0 0 0 78,340 0 54 78,286 11,944 0 0 11,944 66,341 66,341 66,341<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:16<br />

<strong>GLJ</strong><br />

Petroleum Consultants


AFTER TAX ANALYSIS<br />

Tax Pool Balances Incl. Current Year Additions Depreciation & Writeoffs<br />

Oper.<br />

Income CCA COGPE CDE CEE Other CCA COGPE CDE CEE Other Total<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 378 0 0 0 0 0 0 0 0 0 0 0<br />

2011 4,414 0 0 3,351 0 0 0 0 1,005 0 0 1,005<br />

2012 10,582 0 0 5,638 0 0 0 0 1,692 0 0 1,692<br />

2013 13,176 0 0 6,860 0 0 0 0 2,058 0 0 2,058<br />

2014 13,816 0 0 7,319 0 0 0 0 2,196 0 0 2,196<br />

2015 13,382 0 0 6,862 0 0 0 0 2,059 0 0 2,059<br />

2016 12,676 0 0 6,577 0 0 0 0 1,973 0 0 1,973<br />

2017 11,330 0 0 4,604 0 0 0 0 1,381 0 0 1,381<br />

2018 9,729 0 0 3,223 0 0 0 0 967 0 0 967<br />

2019 8,629 0 0 2,256 0 0 0 0 677 0 0 677<br />

2020 7,723 0 0 1,579 0 0 0 0 474 0 0 474<br />

2021 6,829 0 0 1,105 0 0 0 0 332 0 0 332<br />

Sub. 112,663 0 0 1,105 0 0 0 0 14,812 0 0 14,812<br />

Rem. 47,465 0 0 1,105 0 0 0 0 773 0 0 773<br />

Tot. 160,128 0 0 1,105 0 0 0 0 15,585 0 0 15,585<br />

Disc 78,286 0 0 0 9,854 0 0 9,854<br />

Federal Provincial Net Cash Flow Net Cash Flow<br />

ARTD & Income Before Income Tax After Income Tax<br />

Taxable Income Income Investment Tax<br />

Income Tax Tax Credits Payable Annual Cum. 10.0% Dcf Annual Cum. 10.0% Dcf<br />

Year M$ M$ M$ M$ M$ M$ M$ M$ M$ M$ M$<br />

2010 378 188 0 0 188 378 378 372 190 190 187<br />

2011 3,409 1,261 0 0 1,261 1,063 1,441 1,354 -198 -8 4<br />

2012 8,890 2,821 0 0 2,821 7,289 8,730 7,474 4,468 4,460 3,756<br />

2013 11,118 6,220 0 0 6,220 10,263 18,993 15,308 4,043 8,503 6,842<br />

2014 11,620 7,712 0 0 7,712 11,299 30,292 23,150 3,587 12,090 9,331<br />

2015 11,323 7,758 0 0 7,758 11,643 41,935 30,494 3,885 15,975 11,782<br />

2016 10,703 7,417 0 0 7,417 10,902 52,837 36,747 3,485 19,460 13,781<br />

2017 9,948 7,646 0 0 7,646 11,330 64,167 42,654 3,684 23,144 15,701<br />

2018 8,763 6,695 0 0 6,695 9,729 73,896 47,265 3,034 26,178 17,140<br />

2019 7,952 6,038 0 0 6,038 8,629 82,525 50,983 2,591 28,769 18,256<br />

2020 7,250 5,502 0 0 5,502 7,723 90,248 54,009 2,221 30,990 19,126<br />

2021 6,498 4,967 0 0 4,967 6,829 97,077 56,441 1,862 32,852 19,789<br />

Sub. 97,851 64,225 0 0 64,225 97,077 97,077 56,441 32,852 32,852 19,789<br />

Rem. 46,692 43,220 0 0 43,220 47,465 144,542 66,341 4,245 37,097 21,287<br />

Tot. 144,543 107,445 0 0 107,445 144,542 144,542 66,341 37,097 37,097 21,287<br />

Disc 68,432 45,054 0 0 45,054 66,341 66,341 66,341 21,287 21,287 21,287<br />

SUMMARY OF RESERVES<br />

Remaining Reserves at Sep 01, 2010 Oil Equivalents Reserve Life Indic. (yr)<br />

Working Roy/NPI Total Oil Eq. Company % of Reserve Life Half<br />

Product Units Gross Interest Interest Company Net Factor Mboe Total Life Index Life<br />

Light/Med Oil Mbbl 4,799 4,799 0 4,799 2,823 1.000 4,799 100 30.3 59.0 8.7<br />

Total: Oil Eq. Mboe 4,799 4,799 0 4,799 2,823 1.000 4,799 100 30.3 59.0 8.7<br />

PRODUCT REVENUE AND EXPENSES<br />

Average First Year Unit Values Net Revenue After Royalties<br />

Wellhead Operating Other Prod'n Undisc % of 10% Disc % of<br />

Product Units Base Price Price Adjust. Price Net Burdens Expenses Expenses Revenue M$ Total M$ Total<br />

Light/Med Oil $/bbl 83.26 -13.66 69.60 31.81 23.85 0.00 13.95 254,853 100 112,921 100<br />

Total: Oil Eq. $/boe 83.26 -13.66 69.60 31.81 23.85 0.00 13.95 254,853 100 112,921 100<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:16<br />

<strong>GLJ</strong><br />

Page: 95 of 144<br />

Page 2<br />

Petroleum Consultants


INTEREST AND NET PRESENT VALUE SUMMARY<br />

Net Present Value Before Income Tax Net Present Value After Income Tax<br />

Revenue Interests and Burdens (%) Disc. Prod'n Operating Capital Cash Flow Operating Capital Cash Flow<br />

Rate Revenue Income Invest. Income Invest.<br />

Initial Average % M$ M$ M$ M$ $/boe M$ M$ M$ $/boe<br />

Working Interest 100.0000 100.0000 0.0 160,653 160,128 15,586 144,542 30.12 52,683 15,586 37,097 7.73<br />

Capital Interest 0.0000 100.0000 5.0 107,495 107,335 13,561 93,775 19.54 41,299 13,561 27,738 5.78<br />

Royalty Interest 0.0000 0.0000 8.0 88,185 88,103 12,549 75,554 15.74 36,129 12,549 23,580 4.91<br />

Crown Royalty 45.7000 41.5221 10.0 78,340 78,286 11,944 66,341 13.82 33,231 11,944 21,287 4.44<br />

Non-crown Royalty 0.0000 0.0000 12.0 70,229 70,193 11,388 58,805 12.25 30,696 11,388 19,308 4.02<br />

Mineral Tax 0.0000 0.0000 15.0 60,475 60,454 10,634 49,820 10.38 27,456 10,634 16,822 3.50<br />

20.0 48,610 48,601 9,557 39,044 8.14 23,206 9,557 13,649 2.84<br />

Evaluator: Quinell, Scott M.<br />

Run Date: January 27, 2011 14:46:37<br />

1110792 Total Proved Plus Probable, <strong>GLJ</strong> (2010-07), pri January 27, 2011 14:51:16<br />

<strong>GLJ</strong><br />

Page: 96 of 144<br />

Page 3<br />

Petroleum Consultants


INTEREST DESCRIPTIONS<br />

WELL DATA<br />

ACCOUNTING SUMMARY<br />

PRODUCTION FORECASTS<br />

ECONOMIC PARAMETERS<br />

BOE EQUIVALENT<br />

INCOME TAX<br />

CONSTANT PRICE ANALYSIS<br />

LIST OF ABBREVIATIONS<br />

EVALUATION PROCEDURE<br />

TABLE OF CONTENTS<br />

<strong>GLJ</strong><br />

Page: 97 of 144<br />

Petroleum Consultants


EVALUATION PROCEDURE<br />

The following outlines the methodology employed by <strong>GLJ</strong> Petroleum Consultants (<strong>GLJ</strong>) in<br />

conducting the evaluation of the Company’s oil and gas properties. <strong>GLJ</strong> evaluation procedures are<br />

in compliance with standards contained in the <strong>Canadian</strong> Oil and Gas Evaluation (COGE)<br />

Handbook.<br />

INTEREST DESCRIPTIONS<br />

The Company provided <strong>GLJ</strong> with current land interest information. The Company provided a<br />

representation letter confirming accuracy of land information. Certain cross-checks of land and<br />

accounting information were undertaken by <strong>GLJ</strong> as recommended in the COGE Handbook. In this<br />

process, nothing came to <strong>GLJ</strong>’s attention that indicated that information provided by the Company<br />

was incomplete or unreliable.<br />

In <strong>GLJ</strong>’s reports, “Company Interest” reserves and values refer to the sum of royalty interest * and<br />

working interest reserves before deduction of royalty burdens payable. “Working Interest” reserves<br />

equate to those reserves that are referred to as “Company Gross” reserves by the <strong>Canadian</strong><br />

Securities Administrators (CSA) in NI 51-101.<br />

* Royalty interest reserves include royalty volumes derived only from other working interest owners.<br />

WELL DATA<br />

Pertinent interest and offset well data such as drill stem tests, workovers, pressure surveys,<br />

production tests, etc., were provided by the Company or were obtained from other operators, public<br />

records or <strong>GLJ</strong> nonconfidential files.<br />

ACCOUNTING SUMMARY<br />

The Company provided <strong>GLJ</strong> with available accounting data on a property basis and for the<br />

corporate total for the period September 1, 2009, to August 31, 2010. In some circumstances this<br />

information was also provided on a cost centre basis to address major reserves entities that are a<br />

subset of a Company property.<br />

PRODUCTION FORECASTS<br />

<strong>GLJ</strong><br />

Page: 98 of 144<br />

Petroleum Consultants


In establishing all production forecasts, consideration was given to existing gas contracts and the<br />

possibility of contract revisions, to the operator's plans for development drilling and to reserves<br />

and well capability. Generally, development drilling in an area was not considered unless there<br />

was some indication from the operator that drilling could be expected.<br />

The on-stream date for currently shut-in reserves was estimated with consideration given to the<br />

following:<br />

• proximity to existing facilities<br />

• plans of the operator<br />

• economics<br />

ECONOMIC PARAMETERS<br />

Pertinent economic parameters are listed as follows:<br />

a) The effective date is August 31, 2010.<br />

b) Operating and capital costs were estimated in 2010 <strong>Canadian</strong> dollars and then escalated as<br />

summarized in the Product Price and Market Forecasts section of this report.<br />

c) Economic forecasts were prepared for each property on a before income tax basis. Detailed<br />

discounting of future cash flow was performed using a discount factor of 10.0 percent with all<br />

values discounted annually to August 31, 2010, on a mid-calendar-year basis.<br />

d) Trinidad and Tobago Royalties<br />

Page: 99 of 144<br />

Crown royalties are determined by governmental regulation, are calculated as a percentage of<br />

the value of the gross production, and are currently fixed at 10 percent for the Coora<br />

property. In addition, the Company is required to pay an additional royalty as follows:<br />

<strong>GLJ</strong><br />

Petroleum Consultants


Liquid Price Received - $US Between Royalty Rate (%)<br />

0.00 and 8.00 5<br />

8.01 and 10.00 8<br />

10.01 and 12.00 11<br />

12.01 and 14.00 14<br />

14.01 and 16.00 17<br />

16.01 and 18.00 21<br />

18.01 and 20.00 24<br />

20.01 and 22.00 26<br />

22.01 and 24.00 28<br />

24.01 and 26.00 30<br />

26.01 and 28.00 32<br />

28.01 and Above Negotiated<br />

New wells are subject to a 0 percent royalty in the first year and receive a 50 percent<br />

reduction in the second year.<br />

g) Field level overhead charges have been included; recovery of overhead expenses has not been<br />

included.<br />

h) The Company’s office G&A costs have not been included.<br />

Well abandonment costs for wells with reserves have been included at the property level.<br />

Additional abandonment costs associated with non-reserves wells, lease reclamation costs and<br />

facility abandonment and reclamation expenses have not been included in this analysis.<br />

BOE EQUIVALENT<br />

In this report, quantities of hydrocarbons have been converted to barrels of oil equivalent (BOE)<br />

using factors of 6 MCF/BOE for gas, 1 BBL/BOE for all liquids, and 0 BOE for sulphur. Users<br />

of oil equivalent values are cautioned that while BOE based metrics are useful for comparative<br />

purposes, they may be misleading when used in isolation.<br />

INCOME TAX<br />

Trinidad and Tobago<br />

Page: 100 of 144<br />

Trinidad income taxes were calculated based on currently legislated tax rates, tax regulations and<br />

tax pool information provided by the Company.<br />

<strong>GLJ</strong><br />

Petroleum Consultants


In addition to royalties, the Coora Block property is subject to production levy, oil impost tax,<br />

supplemental petroleum tax, unemployment levy and a petroleum profits tax. The production<br />

levy is limited to 3 percent of the gross income from production. Oil impost tax is paid annually<br />

by petroleum producing companies to pay for the annual expenses of the Ministry of Energy for<br />

the administration of the petroleum industry. Oil impost payments are made in proportion to each<br />

company's level of crude oil and natural gas production. The supplemental profits tax ("SPT"),<br />

applies only to liquids production (not natural gas) and varies with the price received for liquid<br />

production, the date of the block license and whether the block is on or offshore. The revenue<br />

base for the calculation of SPT is the gross income less royalties, 50 percent of geological and<br />

geophysical costs, 100 percent of direct exploration costs, 40 percent of development expenses,<br />

and 100 percent of enhanced recovery costs. SPT rates applicable for the Coora Block property<br />

at various liquid prices are set out below:<br />

Liquid Price Received - $US Between SPT Rate (%)<br />

0 and 18.00 0<br />

18.01 and 19.50 1<br />

19.51 and 22.50 2<br />

22.51 and 27.00 3<br />

27.01 and 30.00 4<br />

30.01 and 31.50 5<br />

31.51 and 33.00 6<br />

33.01 and 34.50 7<br />

34.51 and 36.00 8<br />

36.01 and 37.50 9<br />

37.51 and 39.00 10<br />

39.01 and 40.50 11<br />

40.51 and 42.00 12<br />

42.01 and 43.50 13<br />

43.51 and 45.00 14<br />

45.01 and 46.50 15<br />

46.51 and 48.00 16<br />

48.01 and 49.50 17<br />

49.51 and over 18<br />

Page: 101 of 144<br />

The petroleum profits tax ("PPT") and unemployment levy are 50 and 5 percent, respectively,<br />

and are fixed by the Trinidad Government. The same revenue base is used for the calculation of<br />

both the PPT and the unemployment levy and is the gross income less 100 percent of the royalty,<br />

100 percent of the production levy, 100 percent of the SPT, 100 percent of workover allowance,<br />

100 percent of dry hole expenditures, all heavy oil allowance, all operating and administrative<br />

expenses and capital allowances (different capital items are allowed to be depreciated over<br />

different timelines per Government regulations).<br />

<strong>GLJ</strong><br />

Petroleum Consultants


LIST OF ABBREVIATIONS<br />

AOF absolute open flow<br />

ARTC Alberta Royalty Tax Credit<br />

BBL barrels<br />

BCF billion cubic feet of gas at standard conditions<br />

BOE barrel of oil equivalent, in this evaluation determined using 6 MCF/BOE<br />

for gas, 1 BBL/BOE for all liquids, and 0 BOE for sulphur<br />

BOPD barrels of oil per day<br />

BTU British thermal units<br />

BWPD barrels of water per day<br />

DSU drilling spacing unit<br />

GCA gas cost allowance<br />

GOC gas-oil contact<br />

GOR gas-oil ratio<br />

GORR gross overriding royalty<br />

GWC gas-water contact<br />

MBBL thousand barrels<br />

MBOE thousand BOE<br />

MCF thousand cubic feet of gas at standard conditions<br />

MLT thousand long tons<br />

M$ thousand <strong>Canadian</strong> dollars<br />

MM$ million <strong>Canadian</strong> dollars<br />

MMBBL million barrels<br />

MMBOE million BOE<br />

MMBTU million British thermal units<br />

MMCF million cubic feet of gas at standard conditions<br />

MRL maximum rate limitation<br />

MSTB thousand stock tank barrels<br />

MMSTB million stock tank barrels<br />

NGL natural gas liquids (ethane, propane, butane and condensate)<br />

NPI net profits interest<br />

OGIP original gas-in-place<br />

OOIP original oil-in-place<br />

ORRI overriding royalty interest<br />

OWC oil-water contact<br />

P&NG petroleum and natural gas<br />

psia pounds per square inch absolute<br />

psig pounds per square inch gauge<br />

PVT pressure-volume-temperature<br />

RLI reserves life index, calculated by dividing reserves by the forecast of<br />

first year production<br />

SCF standard cubic feet<br />

STB stock tank barrel<br />

WI working interest<br />

WTI West Texas Intermediate<br />

<strong>GLJ</strong><br />

Page: 102 of 144<br />

Petroleum Consultants


RESERVES DEFINITIONS<br />

Reserves estimates have been prepared by <strong>GLJ</strong> Petroleum Consultants (<strong>GLJ</strong>) in accordance with<br />

standards contained in the <strong>Canadian</strong> Oil and Gas Evaluation (COGE) Handbook. The following<br />

reserves definitions are set out by the <strong>Canadian</strong> Securities Administrators in National Instrument<br />

51-101 Standards of Disclosure for Oil and Gas Activities (NI 51-101; in Part 2 of the Glossary to<br />

NI 51-101) with reference to the COGE Handbook.<br />

Reserves Categories<br />

Reserves are estimated remaining quantities of oil and natural gas and related<br />

substances anticipated to be recoverable from known accumulations, as of a given date,<br />

based on:<br />

• analysis of drilling, geological, geophysical, and engineering data;<br />

• the use of established technology;<br />

• specified economic conditions 1 , which are generally accepted as being<br />

reasonable, and shall be disclosed.<br />

Reserves are classified according to the degree of certainty associated with the<br />

estimates.<br />

Proved Reserves<br />

Proved reserves are those reserves that can be estimated with a high degree of certainty<br />

to be recoverable. It is likely that the actual remaining quantities recovered will exceed<br />

the estimated proved reserves.<br />

Probable Reserves<br />

Probable reserves are those additional reserves that are less certain to be recovered<br />

than proved reserves. It is equally likely that the actual remaining quantities recovered<br />

will be greater or less than the sum of the estimated proved plus probable reserves.<br />

Possible Reserves<br />

Possible reserves are those additional reserves that are less certain to be recovered than<br />

probable reserves. It is unlikely that the actual remaining quantities recovered will exceed<br />

the sum of the estimated proved plus probable plus possible reserves.<br />

Other criteria that must also be met for the classification of reserves are provided in<br />

[Section 5.5 of the COGE Handbook].<br />

Development and Production Status<br />

Each of the reserves categories (proved, probable, and possible) may be divided into<br />

developed and undeveloped categories.<br />

Page: 103 of 144<br />

1 For securities reporting, the key economic assumptions will be the prices and costs used in the<br />

estimate. The required assumptions may vary by jurisdiction, for example:<br />

(a) forecast prices and costs, in Canada under NI 51-101<br />

(b) constant prices and costs, based on the average of the first day posted prices in each of the 12<br />

months of the reporting issuer’s financial year, under US SEC rules (this is optional disclosure<br />

under NI 51-101).<br />

<strong>GLJ</strong><br />

Petroleum Consultants


Developed Reserves<br />

Developed reserves are those reserves that are expected to be recovered from existing<br />

wells and installed facilities or, if facilities have not been installed, that would involve a<br />

low expenditure (e.g., when compared to the cost of drilling a well) to put the reserves on<br />

production. The developed category may be subdivided into producing and nonproducing.<br />

Developed Producing Reserves<br />

Developed producing reserves are those reserves that are expected to be recovered<br />

from completion intervals open at the time of the estimate. These reserves may be<br />

currently producing or, if shut in, they must have previously been on production, and the<br />

date of resumption of production must be known with reasonable certainty.<br />

Developed Non-producing Reserves<br />

Developed non-producing reserves are those reserves that either have not been on<br />

production, or have previously been on production, but are shut in, and the date of<br />

resumption of production is unknown.<br />

Undeveloped Reserves<br />

Undeveloped reserves are those reserves expected to be recovered from known<br />

accumulations where a significant expenditure (for example, when compared to the cost<br />

of drilling a well) is required to render them capable of production. They must fully meet<br />

the requirements of the reserves category (proved, probable, possible) to which they are<br />

assigned.<br />

In multi-well pools, it may be appropriate to allocate total pool reserves between the<br />

developed and undeveloped categories or to subdivide the developed reserves for the<br />

pool between developed producing and developed non-producing. This allocation should<br />

be based on the estimator’s assessment as to the reserves that will be recovered from<br />

specific wells, facilities, and completion intervals in the pool and their respective<br />

development and production status.<br />

Levels of Certainty for Reported Reserves<br />

The qualitative certainty levels referred to in the definitions above are applicable to<br />

individual reserves entities (which refers to the lowest level at which reserves calculations<br />

are performed) and to Reported Reserves (which refers to the highest level sum of<br />

individual entity estimates for which reserves estimates are presented). Reported<br />

Reserves should target the following levels of certainty under a specific set of economic<br />

conditions:<br />

• at least a 90 percent probability that the quantities actually recovered will equal<br />

or exceed the estimated proved reserves;<br />

• at least a 50 percent probability that the quantities actually recovered will equal<br />

or exceed the sum of the estimated proved plus probable reserves;<br />

• at least a 10 percent probability that the quantities actually recovered will equal<br />

or exceed the sum of the estimated proved plus probable plus possible reserves.<br />

A quantitative measure of the certainty levels pertaining to estimates prepared for the<br />

various reserves categories is desirable to provide a clearer understanding of the<br />

associated risks and uncertainties. However, the majority of reserves estimates are<br />

prepared using deterministic methods that do not provide a mathematically derived<br />

quantitative measure of probability. In principle, there should be no difference between<br />

estimates prepared using probabilistic or deterministic methods.<br />

Additional clarification of certainty levels associated with reserves estimates and the<br />

effect of aggregation is provided in Section 5.5.3 [of the COGE Handbook].<br />

<strong>GLJ</strong><br />

Page: 104 of 144<br />

Petroleum Consultants


DOCUMENTED RESERVES CATEGORIES<br />

Production and revenue projections are prepared for each of the following main reserves<br />

categories:<br />

Reserves Category<br />

Proved<br />

Proved Plus Probable<br />

Production and Development Status<br />

Developed Producing*<br />

Developed Non-producing<br />

Undeveloped<br />

Total (sum of developed producing, developed non-producing and undeveloped)<br />

* as producing reserves are inherently developed, <strong>GLJ</strong> simply refers to “developed producing”<br />

reserves as “producing”<br />

Reserves and revenue projections are available in <strong>GLJ</strong>’s evaluation database for any reserves and<br />

development subcategory including those determined by difference (e.g., probable producing).<br />

The following reserves categories are documented in this Corporate Summary volume:<br />

Proved Producing<br />

Proved Developed Non-producing<br />

Proved Undeveloped<br />

Total Proved<br />

Total Probable<br />

Total Proved Plus Probable<br />

Documentation for the following additional reserves categories is provided in the “Expanded<br />

Corporate Summary Information”, which has been provided to the Company in electronic format<br />

only.<br />

Proved<br />

Developed Producing<br />

Developed Non-producing<br />

Undeveloped<br />

Total<br />

Probable<br />

Developed Producing<br />

Developed Non-producing<br />

Undeveloped<br />

Total<br />

<strong>GLJ</strong><br />

Page: 105 of 144<br />

Petroleum Consultants


Proved Plus Probable<br />

Developed Producing<br />

Developed Non-producing<br />

Undeveloped<br />

Total<br />

Page: 106 of 144<br />

Individual property evaluation reports contain detailed documentation of reserves estimation<br />

methodology and evaluation procedures.<br />

When evaluating reserves, <strong>GLJ</strong> evaluators generally first identify the producing situation and<br />

assign proved, proved plus probable and proved plus probable plus possible reserves in<br />

recognition of the existing level of development and the existing depletion strategy. Incremental<br />

non-producing (developed non-producing or undeveloped) reserves are subsequently assigned<br />

recognizing future development opportunities and enhancements to the depletion mechanism. It<br />

should be recognized that future developments may result in accelerated recovery of producing<br />

reserves.<br />

<strong>GLJ</strong><br />

Petroleum Consultants


PRODUCT PRICE AND MARKET FORECASTS<br />

July 1, 2010<br />

<strong>GLJ</strong> Petroleum Consultants (<strong>GLJ</strong>) has prepared its July 1, 2010, interim price and market<br />

forecast as summarized in the attached Table 1 after a comprehensive review of information.<br />

Information sources include numerous government agencies, industry publications, <strong>Canadian</strong> oil<br />

refiners and natural gas marketers. The forecasts presented herein are based on an informed<br />

interpretation of currently available data. While these forecasts are considered reasonable at this<br />

time, users of these forecasts should understand the inherent high uncertainty in forecasting any<br />

commodity or market. These forecasts will be revised periodically as market, economic and<br />

political conditions change. These future revisions may be significant.<br />

Trinidad<br />

<strong>GLJ</strong> has forecast the Coora Field crude oil price based on the differential between actual<br />

wellhead prices received at Coora and West Texas Intermediate for crude oil sales for the period<br />

from January 2002 to August 2010. The historic differential between the Coora oil price in<br />

$US/BBL to the dated WTI crude oil price in $US/BBL of six months previous is approximately<br />

17 percent. <strong>GLJ</strong> has forecast the sales oil price for Coora based on a 17 percent differential to the<br />

average WTI price forecast.<br />

Netherlands<br />

The price of natural gas in the Netherlands is calculated using historical average prices for<br />

competing heavy fuel oil, gas-oil and coal over periods of five to fourteen months. The prices of<br />

these competing fuels are heavily influenced by world oil price and, therefore, a correlation<br />

exists between the current gas price in the Netherlands and the historic dated Brent crude oil<br />

price.<br />

Recently the Gas Terra gas pricing contract has been modified to include the current trading<br />

price of natural gas at the National Balancing Point (NBP). To reflect this, <strong>GLJ</strong> has prepared a<br />

price forecast of Netherlands gas using a blend of 65 percent dated Brent and 35 percent NBP<br />

forecast.<br />

The sales gas price forecast for the Netherlands is presented in Table 3.<br />

<strong>GLJ</strong><br />

Page: 107 of 144<br />

Petroleum Consultants


Table 1<br />

<strong>GLJ</strong> Petroleum Consultants<br />

Crude Oil and Natural Gas Liquids<br />

Price Forecast<br />

Effective July 1, 2010<br />

NYMEX WTI Near ICE BRENT Near Light, Sweet<br />

Bank of Month Futures Contract Month Futures Contract Crude Oil Bow River Crude Oil Lloyd Blend Crude Oil WCS Heavy Crude Oil Light Crude Oil Medium Crude Oil Alberta Natural Gas Liquids<br />

Canada Crude Oil at Crude Oil (40 API, 0.3%S) Stream Quality Stream Quality Stream Quality Proxy (12 API) (35 API, 1.2%S) (29 API, 2.0%S) (Then Current Dollars)<br />

Average Noon Cushing Oklahoma FOB North Sea at Edmonton at Hardisty at Hardisty at Hardisty at Hardisty at Cromer at Cromer Edmonton<br />

Exchange Constant Then Then Then Then Then Then Then Then Then Spec Edmonton Edmonton Pentanes<br />

Inflation Rate 2010 $ Current Current Current Current Current Current Current Current Current Ethane Propane Butane Plus<br />

Year % $US/$Cdn $US/bbl $US/bbl $US/bbl $Cdn/bbl $Cdn/bbl $Cdn/bbl $Cdn/bbl $Cdn/bbl $Cdn/bbl $Cdn/bbl $Cdn/bbl $Cdn/bbl $Cdn/bbl $Cdn/bbl<br />

1996 1.6 0.733 28.77 21.98 20.31 29.38 25.12 21.55 N/A 20.06 28.41 26.08 N/A 23.13 17.83 30.05<br />

1997 1.6 0.722 26.57 20.62 19.32 27.85 21.18 20.55 N/A 14.41 26.52 23.72 N/A 19.41 19.76 30.91<br />

1998 1.0 0.675 18.30 14.44 13.34 20.36 14.63 15.38 N/A 9.45 19.31 16.96 N/A 11.74 12.69 21.87<br />

1999 1.7 0.673 24.20 19.25 17.99 27.63 23.78 22.14 N/A 19.49 26.97 25.37 N/A 15.86 18.65 27.64<br />

2000 2.7 0.673 37.33 30.23 28.41 44.57 35.28 32.61 N/A 27.49 43.28 39.92 N/A 32.15 35.59 46.31<br />

2001 2.5 0.646 31.27 26.00 24.87 39.44 27.69 23.47 N/A 16.77 35.22 31.58 N/A 31.92 31.25 42.48<br />

2002 2.3 0.637 30.57 26.08 25.02 40.33 31.83 30.60 N/A 26.57 37.43 35.48 N/A 21.39 27.08 40.73<br />

2003 2.8 0.716 35.62 31.07 28.47 43.66 32.11 31.18 N/A 26.26 40.09 37.55 N/A 32.14 34.36 44.23<br />

2004 1.8 0.770 46.17 41.38 38.02 52.96 37.43 36.31 N/A 29.11 49.14 45.64 N/A 34.70 39.97 53.94<br />

2005 2.2 0.826 61.98 56.58 55.14 69.02 44.73 43.03 43.74 34.07 62.18 56.77 N/A 43.04 51.80 69.57<br />

2006 2.0 0.882 70.95 66.22 66.16 73.21 51.82 50.36 50.66 41.84 66.38 62.26 N/A 43.85 60.17 75.41<br />

2007 2.2 0.935 76.05 72.39 72.71 77.06 53.64 52.03 52.38 43.42 71.13 65.71 N/A 49.56 61.78 77.38<br />

2008 2.4 0.943 102.44 99.64 98.30 102.89 84.31 82.60 82.95 74.94 96.08 93.10 N/A 58.38 75.33 104.78<br />

2009 0.4 0.880 62.01 61.78 62.50 66.32 60.18 58.40 58.66 54.46 63.84 62.96 N/A 38.03 48.17 68.17<br />

2010 Q1 1.6 0.961 78.72 78.72 77.26 80.56 73.74 72.24 72.58 66.43 78.69 76.87 N/A 57.06 76.58 88.28<br />

2010 Q2 (e) 1.8 0.969 77.90 77.90 78.91 77.22 67.19 65.73 66.18 58.45 75.01 73.47 N/A 46.80 65.85 86.63<br />

2010 Q3 2.0 0.950 80.00 80.00 78.50 83.26 71.61 70.36 70.76 64.99 79.93 78.27 14.02 49.96 66.61 84.93<br />

2010 Q4 2.0 0.950 80.00 80.00 78.50 83.26 70.77 69.52 69.92 63.90 79.93 78.27 16.60 49.96 66.61 84.93<br />

2010 Full Year 1.9 0.958 79.16 79.16 78.29 81.08 70.83 69.46 69.86 63.44 78.39 76.72 N/A 50.95 68.91 86.19<br />

2010 Q3-Q4 2.0 0.950 80.00 80.00 78.50 83.26 71.19 69.94 70.34 64.44 79.93 78.27 15.31 49.96 66.61 84.93<br />

2011 2.0 0.950 81.37 83.00 81.50 86.42 72.59 71.30 71.70 65.24 81.24 79.94 17.33 54.45 66.54 88.15<br />

2012 2.0 0.950 82.66 86.00 84.50 89.58 73.45 72.11 72.51 65.33 83.31 81.52 19.87 56.43 68.98 91.37<br />

2013 2.0 0.950 83.87 89.00 87.50 92.74 74.19 72.80 73.20 65.26 86.25 82.54 21.51 58.42 71.41 94.59<br />

2014 2.0 0.950 85.00 92.00 90.50 95.90 76.72 75.28 75.68 67.52 89.19 85.35 22.78 60.42 73.84 97.82<br />

2015 2.0 0.950 85.00 93.84 92.34 97.84 78.27 76.80 77.20 68.90 90.99 87.07 23.69 61.64 75.33 99.79<br />

2016 2.0 0.950 85.00 95.72 94.22 99.81 79.85 78.35 78.75 70.32 92.82 88.83 24.89 62.88 76.85 101.81<br />

2017 2.0 0.950 85.00 97.64 96.14 101.83 81.46 79.93 80.33 71.76 94.70 90.63 25.98 64.15 78.41 103.86<br />

2018 2.0 0.950 85.00 99.59 98.09 103.88 83.11 81.55 81.95 73.22 96.61 92.46 26.59 65.45 79.99 105.96<br />

2019 2.0 0.950 85.00 101.58 100.08 105.98 84.78 83.19 83.59 74.72 98.56 94.32 27.17 66.77 81.60 108.10<br />

2020+ 2.0 0.950 85.00 +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr +2.0%/yr<br />

Historical futures contract price is an average of the daily settlement price of the near month contract over the calendar month.<br />

<strong>GLJ</strong><br />

Petroleum Consultants<br />

Page: 108 of 144


APPENDIX I<br />

RESERVES ESTIMATION - SUPPORTING INFORMATION<br />

<strong>GLJ</strong><br />

Page: 109 of 144<br />

OIL<br />

1) Coora Producing - Oil+Fluids Time Semilog/Oil+Fluids Cum Coord Plot 110<br />

2) Recompletions/Workovers - Oil Time Semilog/Oil Cum Coord Plot 111<br />

2011-Q3 - Oil Time Semilog/Oil Cum Coord Plot 112<br />

2012-Q3 - Oil Time Semilog/Oil Cum Coord Plot 113<br />

2013-Q3 - Oil Time Semilog/Oil Cum Coord Plot 114<br />

2014-Q3 - Oil Time Semilog/Oil Cum Coord Plot 115<br />

2015-Q3 - Oil Time Semilog/Oil Cum Coord Plot 116<br />

2016-Q3 - Oil Time Semilog/Oil Cum Coord Plot 117<br />

3) Replacement Wells - Oil Time Semilog/Oil Cum Coord Plot 118<br />

Location F - Oil Time Semilog Plot - Oil Volumetric Data 119<br />

Location G - Oil Time Semilog Plot - Oil Volumetric Data 122<br />

Location H - Oil Time Semilog Plot - Oil Volumetric Data 124<br />

Location L - Oil Time Semilog Plot - Oil Volumetric Data 126<br />

4) Sidetrack Wells - Oil Time Semilog/Oil Cum Coord Plot 128<br />

CO-180 Sidetrack - Oil Time Semilog Plot - Oil Volumetric Data 129<br />

CO-362 Sidetrack - Oil Time Semilog Plot - Oil Volumetric Data 131<br />

QU-080 Sidetrack - Oil Time Semilog Plot - Oil Volumetric Data 134<br />

QU-119 Sidetrack - Oil Time Semilog Plot - Oil Volumetric Data 137<br />

QU-428 Sidetrack - Oil Time Semilog Plot - Oil Volumetric Data 139<br />

Page<br />

January 28, 2011 15:10:32<br />

Petroleum Consultants


Property :Coora Block<br />

Daily Oil Calendar Day (bbl/d)<br />

10 100 1000 10000<br />

Daily Fluid (bbl/d)<br />

10 100 1000 10000<br />

Daily Oil (bbl/d)<br />

10 100 1000 10000<br />

0 600<br />

# Oil Wells (month)<br />

Daily Oil Calendar Day (bbl/d)<br />

0 200 400 600 800 1000 1200 1400 1600 1800 2000<br />

Daily Fluid (bbl/d)<br />

0 200 400 600 800 1000 1200 1400 1600 1800 2000<br />

Daily Oil (bbl/d)<br />

0 200 400 600 800 1000 1200 1400 1600 1800 2000<br />

0 600<br />

# Oil Wells (month)<br />

Historical and Forecast Production<br />

1) Coora Producing<br />

2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

68500 68800 69100 69400 69700 70000 70300 70600 70900 71200 71500<br />

Cumulative Oil (Mbbl)<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

Pv Prd A 70400 69414 986 225 35 8.8% 0.40<br />

P + P Prd G 70590 69414 1176 225 35 7.4% 0.40<br />

1) Coora Producing<br />

1110792 / Jan 27, 2011<br />

A<br />

G<br />

Projections Illustrate<br />

Production Forecast<br />

G<br />

A<br />

0.1 1.0 10.0 100.0<br />

Water Cut (%)<br />

Page: 110 of 144<br />

0 2000<br />

GOR (scf/bbl)<br />

0 10 20 30 40 50 60 70 80 90 100<br />

0 2000<br />

Oil Cut (%)<br />

GOR (scf/bbl)<br />

2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011<br />

Year<br />

Average Production Rates (Last 12 months ending 2010/08/31)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 538.8 bbl/d 221.8 bbl/cd GOR : 0.0 scf/bbl<br />

Avg Wells : 33.7 WC : 49.3 %<br />

Cumulative Production<br />

Oil : 69414.1 Mbbl Gas : 82029... MMcf Water : 13099.9 Mbbl<br />

<strong>GLJ</strong><br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

0 80 160 240 320 400 480 560 640 720 800<br />

Daily Oil (bbl/d)<br />

Historical and Forecast Production<br />

2) Recompletions/Workovers<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

B1<br />

H1<br />

0 200 400 600 800 1000 1200 1400 1600 1800 2000 2200 2400 2600 2800 3000<br />

Total Reserves Summary @ 2010/09/01<br />

Reserves ( Mbbl )<br />

Reserves<br />

Classification Ultimate Cum Production Remaining<br />

Pv Dev NPrd B1(R) 1010 0 1010<br />

P + P Dev ... H1(R) 2350 0 2350<br />

2) Recompletions/Workovers<br />

1110792 / Jan 27, 2011<br />

Cumulative Oil (Mbbl)<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/MMcf<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

<strong>GLJ</strong><br />

H1<br />

B1<br />

Page: 111 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

0 40 80 120 160 200 240 280 320 360 400<br />

Daily Oil (bbl/d)<br />

Historical and Forecast Production<br />

2011-Q3<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

0 50 100 150 200 250 300 350 400 450 500<br />

Cumulative Oil (Mbbl)<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

Pv Dev NPrd B1 270 0 270 155 9 20.5% 0.20<br />

P + P Dev N... H1 435 0 435 235 9 20.0% 0.20<br />

2011-Q3<br />

1110792 / Jan 27, 2011<br />

B1<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

H1<br />

<strong>GLJ</strong><br />

H1<br />

B1<br />

Page: 112 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

0 40 80 120 160 200 240 280 320 360 400<br />

Daily Oil (bbl/d)<br />

Historical and Forecast Production<br />

2012-Q3<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

0 50 100 150 200 250 300 350 400 450 500<br />

Cumulative Oil (Mbbl)<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

Pv Dev NPrd B1 270 0 270 155 9 20.5% 0.20<br />

P + P Dev N... H1 435 0 435 235 9 20.0% 0.20<br />

2012-Q3<br />

1110792 / Jan 27, 2011<br />

B1<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

H1<br />

<strong>GLJ</strong><br />

H1<br />

B1<br />

Page: 113 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

0 40 80 120 160 200 240 280 320 360 400<br />

Daily Oil (bbl/d)<br />

Historical and Forecast Production<br />

2013-Q3<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

0 50 100 150 200 250 300 350 400 450 500<br />

Cumulative Oil (Mbbl)<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

Pv Dev NPrd B1 270 0 270 155 9 20.5% 0.20<br />

P + P Dev N... H1 435 0 435 235 9 20.0% 0.20<br />

2013-Q3<br />

1110792 / Jan 27, 2011<br />

B1<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

H1<br />

<strong>GLJ</strong><br />

H1<br />

B1<br />

Page: 114 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

0 40 80 120 160 200 240 280 320 360 400<br />

Daily Oil (bbl/d)<br />

Historical and Forecast Production<br />

2014-Q3<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

0 50 100 150 200 250 300 350 400 450 500<br />

Cumulative Oil (Mbbl)<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

Pv Dev NPrd B1 200 0 200 115 9 20.0% 0.20<br />

P + P Dev N... H1 435 0 435 235 9 20.0% 0.20<br />

2014-Q3<br />

1110792 / Jan 27, 2011<br />

B1<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

H1<br />

<strong>GLJ</strong><br />

H1<br />

B1<br />

Page: 115 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

0 25 50 75 100 125 150 175 200 225 250<br />

Daily Oil (bbl/d)<br />

Historical and Forecast Production<br />

2015-Q3<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

0 50 100 150 200 250 300 350 400<br />

Cumulative Oil (Mbbl)<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

P + P Dev N... H1 305 0 305 165 9 19.6% 0.20<br />

2015-Q3<br />

1110792 / Jan 27, 2011<br />

H1<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

<strong>GLJ</strong><br />

H1<br />

Page: 116 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

0 25 50 75 100 125 150 175 200 225 250<br />

Daily Oil (bbl/d)<br />

Historical and Forecast Production<br />

2016-Q3<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

0 50 100 150 200 250 300 350 400<br />

Cumulative Oil (Mbbl)<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

P + P Dev N... H1 305 0 305 165 9 19.6% 0.20<br />

2016-Q3<br />

1110792 / Jan 27, 2011<br />

H1<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

<strong>GLJ</strong><br />

H1<br />

Page: 117 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

0 25 50 75 100 125 150 175 200 225 250<br />

Daily Oil (bbl/d)<br />

Historical and Forecast Production<br />

3) Replacement Wells<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

B2<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

0 100 200 300 400 500 600 700 800<br />

Total Reserves Summary @ 2010/09/01<br />

Reserves ( Mbbl )<br />

Reserves<br />

Classification Ultimate Cum Production Remaining<br />

Pv UDev B2(R) 184 0 184<br />

P + P UDev H2(R) 615 0 615<br />

3) Replacement Wells<br />

1110792 / Jan 27, 2011<br />

Cumulative Oil (Mbbl)<br />

H2<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/MMcf<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

<strong>GLJ</strong><br />

H2<br />

B2<br />

Page: 118 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

Historical and Forecast Production<br />

Location F<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

Pv UDev B2... 184 0 184 80 5 18.6% 0.40<br />

P + P UDev H... 241 0 241 100 5 18.3% 0.40<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

Entity: Location F Effective date: August 31, 2010<br />

Zone:<br />

Location F<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Original Oil In-Place Mbbl 3865 3865<br />

Recovery Factor % 4.8 6.2<br />

Original Oil Resources Mbbl 183.9 240.9<br />

Remaining Oil Resources Mbbl 183.9 240.9<br />

<strong>GLJ</strong><br />

H2<br />

B2<br />

Page: 119 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

Location F<br />

Entity: 2) F-TC Effective date: August 31, 2010<br />

Zone: Top Cruse<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Area acre 15 15<br />

Net Pay ft 12.0 12.0<br />

Porosity % 30.0 30.0<br />

Water Saturation % 25.0 25.0<br />

Formation Volume Factor 1.12 1.12<br />

Oil Gravity oAPI 24 24<br />

Original Oil In-Place Mbbl 281 281<br />

Recovery Factor % 5.0 7.0<br />

Original Oil Reserves Mbbl 14.0 19.6<br />

Remaining Oil Reserves Mbbl 14.0 19.6<br />

Entity: 3) F-CR2 Effective date: August 31, 2010<br />

Zone: Cruse 2<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Area acre 20 20<br />

Net Pay ft 30.0 30.0<br />

Porosity % 30.0 30.0<br />

Water Saturation % 25.0 25.0<br />

Formation Volume Factor 1.12 1.12<br />

Oil Gravity oAPI 24 24<br />

Original Oil In-Place Mbbl 935 935<br />

Recovery Factor % 4.0 5.0<br />

Original Oil Reserves Mbbl 37.4 46.8<br />

Remaining Oil Reserves Mbbl 37.4 46.8<br />

Entity: 4) F-CR5 Effective date: August 31, 2010<br />

Zone: Cruse 5<br />

Location F<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Area acre 20 20<br />

Net Pay ft 35.0 35.0<br />

Porosity % 30.0 30.0<br />

Water Saturation % 25.0 25.0<br />

Formation Volume Factor 1.12 1.12<br />

Oil Gravity oAPI 24 24<br />

Original Oil In-Place Mbbl 1091 1091<br />

Recovery Factor % 5.0 6.0<br />

Original Oil Reserves Mbbl 54.5 65.5<br />

Remaining Oil Reserves Mbbl 54.5 65.5<br />

<strong>GLJ</strong><br />

Page: 120 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

Location F<br />

Entity: 5) F-MCR Effective date: August 31, 2010<br />

Zone: Middle Cruse<br />

Location F<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Area acre 20 20<br />

Net Pay ft 50.0 50.0<br />

Porosity % 30.0 30.0<br />

Water Saturation % 25.0 25.0<br />

Formation Volume Factor 1.12 1.12<br />

Oil Gravity oAPI 24 24<br />

Original Oil In-Place Mbbl 1559 1559<br />

Recovery Factor % 5.0 7.0<br />

Original Oil Resources Mbbl 77.9 109.1<br />

Remaining Oil Resources Mbbl 77.9 109.1<br />

<strong>GLJ</strong><br />

Page: 121 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

Historical and Forecast Production<br />

Location G<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

P + P UDev H... 102 0 102 50 5 19.2% 0.40<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

Entity: Location G Effective date: August 31, 2010<br />

Zone:<br />

Location G<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Original Oil In-Place Mbbl 2159<br />

Recovery Factor % 4.7<br />

Original Oil Reserves Mbbl 102.5<br />

Remaining Oil Reserves Mbbl 102.5<br />

<strong>GLJ</strong><br />

H2<br />

Page: 122 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

Location G<br />

Entity: 3) G-CR5 Effective date: August 31, 2010<br />

Zone: Cruse 5<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 5<br />

Net Pay ft 35.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 273<br />

Recovery Factor % 3.0<br />

Original Oil Resources Mbbl 8.2<br />

Remaining Oil Resources Mbbl 8.2<br />

Entity: 2) G-CR2 Effective date: August 31, 2010<br />

Zone: Cruse 2<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 50.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 1559<br />

Recovery Factor % 5.0<br />

Original Oil Reserves Mbbl 77.9<br />

Remaining Oil Reserves Mbbl 77.9<br />

Entity: 1) G-TC Effective date: August 31, 2010<br />

Zone: Top Cruse<br />

Location G<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 15<br />

Net Pay ft 14.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 327<br />

Recovery Factor % 5.0<br />

Original Oil Reserves Mbbl 16.4<br />

Remaining Oil Reserves Mbbl 16.4<br />

<strong>GLJ</strong><br />

Page: 123 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

Historical and Forecast Production<br />

Location H<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

P + P UDev H... 135 0 135 40 5 11.8% 0.40<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

Entity: Location H Effective date: August 31, 2010<br />

Zone:<br />

Location H<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Original Oil In-Place Mbbl 1837<br />

Recovery Factor % 7.4<br />

Original Oil Reserves Mbbl 135.1<br />

Remaining Oil Reserves Mbbl 135.1<br />

<strong>GLJ</strong><br />

H2<br />

Page: 124 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

Location H<br />

Entity: 1) H-UF4 Effective date: August 31, 2010<br />

Zone: Upper Forest 4<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 10<br />

Net Pay ft 10.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.06<br />

Oil Gravity oAPI 22<br />

Original Oil In-Place Mbbl 165<br />

Recovery Factor % 11.0<br />

Original Oil Resources Mbbl 18.1<br />

Remaining Oil Resources Mbbl 18.1<br />

Entity: 2) H-UF5 Effective date: August 31, 2010<br />

Zone: Upper Forest 5<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 25.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.06<br />

Oil Gravity oAPI 22<br />

Original Oil In-Place Mbbl 823<br />

Recovery Factor % 7.0<br />

Original Oil Reserves Mbbl 57.6<br />

Remaining Oil Reserves Mbbl 57.6<br />

Entity: 3) H-LF2 Effective date: August 31, 2010<br />

Zone: Lower Forest 2<br />

Location H<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 15<br />

Net Pay ft 35.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.08<br />

Oil Gravity oAPI 22<br />

Original Oil In-Place Mbbl 849<br />

Recovery Factor % 7.0<br />

Original Oil Reserves Mbbl 59.4<br />

Remaining Oil Reserves Mbbl 59.4<br />

<strong>GLJ</strong><br />

Page: 125 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

Historical and Forecast Production<br />

Location L<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

P + P UDev H... 136 0 136 40 5 11.7% 0.40<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

Entity: Location L Effective date: August 31, 2010<br />

Zone:<br />

Location L<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Original Oil In-Place Mbbl 2455<br />

Recovery Factor % 5.6<br />

Original Oil Reserves Mbbl 136.4<br />

Remaining Oil Reserves Mbbl 136.4<br />

<strong>GLJ</strong><br />

H2<br />

Page: 126 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

Location L<br />

Entity: L-CR7 Effective date: August 31, 2010<br />

Zone: Cruise 7<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 35.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 1091<br />

Recovery Factor % 5.0<br />

Original Oil Resources Mbbl 54.5<br />

Remaining Oil Resources Mbbl 54.5<br />

Entity: L-CR5 Effective date: August 31, 2010<br />

Zone: Cruise 5<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 5<br />

Net Pay ft 35.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 273<br />

Recovery Factor % 6.0<br />

Original Oil Reserves Mbbl 16.4<br />

Remaining Oil Reserves Mbbl 16.4<br />

Entity: L-MCR Effective date: August 31, 2010<br />

Zone: Middle Cruse<br />

Location L<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 35.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 1091<br />

Recovery Factor % 6.0<br />

Original Oil Reserves Mbbl 65.5<br />

Remaining Oil Reserves Mbbl 65.5<br />

<strong>GLJ</strong><br />

Page: 127 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

0 40 80 120 160 200 240 280 320 360 400<br />

Daily Oil (bbl/d)<br />

Historical and Forecast Production<br />

4) Sidetrack Wells<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

B2<br />

H2<br />

0 100 200 300 400 500 600 700 800<br />

Total Reserves Summary @ 2010/09/01<br />

Reserves ( Mbbl )<br />

Reserves<br />

Classification Ultimate Cum Production Remaining<br />

Pv UDev B2(R) 152 0 152<br />

P + P UDev H2(R) 728 0 728<br />

4) Sidetrack Wells<br />

1110792 / Jan 27, 2011<br />

Cumulative Oil (Mbbl)<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/MMcf<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

<strong>GLJ</strong><br />

H2<br />

B2<br />

Page: 128 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

Historical and Forecast Production<br />

CO-180 Sidetrack<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

P + P UDev H... 141 0 141 80 5 23.3% 0.40<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

Entity: CO-180 Sidetrack Effective date: August 31, 2010<br />

Zone:<br />

CO-180 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Original Oil In-Place Mbbl 2353<br />

Recovery Factor % 6.0<br />

Original Oil Reserves Mbbl 141.2<br />

Remaining Oil Reserves Mbbl 141.2<br />

<strong>GLJ</strong><br />

H2<br />

Page: 129 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

CO-180 Sidetrack<br />

Entity: MC Effective date: August 31, 2010<br />

Zone: Middle Cruse<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 60.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 1870<br />

Recovery Factor % 6.0<br />

Original Oil Reserves Mbbl 112.2<br />

Remaining Oil Reserves Mbbl 112.2<br />

Entity: CR5 Effective date: August 31, 2010<br />

Zone: Cruse 5<br />

CO-180 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 5<br />

Net Pay ft 62.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 483<br />

Recovery Factor % 6.0<br />

Original Oil Reserves Mbbl 29.0<br />

Remaining Oil Reserves Mbbl 29.0<br />

<strong>GLJ</strong><br />

Page: 130 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

Historical and Forecast Production<br />

CO-362 Sidetrack<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

Pv UDev B2... 152 0 152 50 5 13.6% 0.40<br />

P + P UDev H... 194 0 194 60 5 13.2% 0.40<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

Entity: CO-362 Sidetrack Effective date: August 31, 2010<br />

Zone:<br />

CO-362 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Original Oil In-Place Mbbl 2517 2517<br />

Recovery Factor % 6.0 7.7<br />

Original Oil Reserves Mbbl 151.9 194.1<br />

Remaining Oil Reserves Mbbl 151.9 194.1<br />

<strong>GLJ</strong><br />

H2<br />

B2<br />

Page: 131 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

CO-362 Sidetrack<br />

Entity: 6) A-MCR3 Effective date: August 31, 2010<br />

Zone: Middle Cruse 3<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Area acre 20 20<br />

Net Pay ft 20.0 20.0<br />

Porosity % 30.0 30.0<br />

Water Saturation % 25.0 25.0<br />

Formation Volume Factor 1.12 1.12<br />

Oil Gravity oAPI 24 24<br />

Original Oil In-Place Mbbl 623 623<br />

Recovery Factor % 7.0 9.0<br />

Original Oil Reserves Mbbl 43.6 56.1<br />

Remaining Oil Reserves Mbbl 43.6 56.1<br />

Entity: 4) A-CR5 Effective date: August 31, 2010<br />

Zone: Cruse 5<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Area acre 20 20<br />

Net Pay ft 15.0 15.0<br />

Porosity % 30.0 30.0<br />

Water Saturation % 25.0 25.0<br />

Formation Volume Factor 1.12 1.12<br />

Oil Gravity oAPI 24 24<br />

Original Oil In-Place Mbbl 468 468<br />

Recovery Factor % 5.0 7.0<br />

Original Oil Reserves Mbbl 23.4 32.7<br />

Remaining Oil Reserves Mbbl 23.4 32.7<br />

Entity: 1) A-UF5 Effective date: August 31, 2010<br />

Zone: Upper Forest 5<br />

CO-362 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Area acre 15 15<br />

Net Pay ft 15.0 15.0<br />

Porosity % 30.0 30.0<br />

Water Saturation % 25.0 25.0<br />

Formation Volume Factor 1.06 1.06<br />

Oil Gravity oAPI 22 22<br />

Original Oil In-Place Mbbl 371 371<br />

Recovery Factor % 8.0 10.0<br />

Original Oil Reserves Mbbl 29.6 37.1<br />

Remaining Oil Reserves Mbbl 29.6 37.1<br />

<strong>GLJ</strong><br />

Page: 132 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

CO-362 Sidetrack<br />

Entity: 2) A-UF8 Effective date: August 31, 2010<br />

Zone: Upper Forest 8<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Area acre 10 10<br />

Net Pay ft 15.0 15.0<br />

Porosity % 30.0 30.0<br />

Water Saturation % 25.0 25.0<br />

Formation Volume Factor 1.06 1.06<br />

Oil Gravity oAPI 22 22<br />

Original Oil In-Place Mbbl 247 247<br />

Recovery Factor % 6.0 8.0<br />

Original Oil Reserves Mbbl 14.8 19.8<br />

Remaining Oil Reserves Mbbl 14.8 19.8<br />

Entity: 3) A-LF8 Effective date: August 31, 2010<br />

Zone: Lower Forest 8<br />

CO-362 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

B2 Proved Plus Probable<br />

Proved Undeveloped Undeveloped<br />

Area acre 10 10<br />

Net Pay ft 50.0 50.0<br />

Porosity % 30.0 30.0<br />

Water Saturation % 25.0 25.0<br />

Formation Volume Factor 1.08 1.08<br />

Oil Gravity oAPI 22 22<br />

Original Oil In-Place Mbbl 808 808<br />

Recovery Factor % 5.0 6.0<br />

Original Oil Resources Mbbl 40.4 48.5<br />

Remaining Oil Resources Mbbl 40.4 48.5<br />

<strong>GLJ</strong><br />

Page: 133 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

Historical and Forecast Production<br />

QU-080 Sidetrack<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

P + P UDev H... 186 0 186 80 5 18.4% 0.40<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

Entity: QU-080 Sidetrack Effective date: August 31, 2010<br />

Zone:<br />

QU-080 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Original Oil In-Place Mbbl 3148<br />

Recovery Factor % 5.9<br />

Original Oil Reserves Mbbl 186.1<br />

Remaining Oil Reserves Mbbl 186.1<br />

<strong>GLJ</strong><br />

H2<br />

Page: 134 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

QU-080 Sidetrack<br />

Entity: 2) D-TC Effective date: August 31, 2010<br />

Zone: Top Cruse<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 15<br />

Net Pay ft 8.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 187<br />

Recovery Factor % 7.0<br />

Original Oil Resources Mbbl 13.1<br />

Remaining Oil Resources Mbbl 13.1<br />

Entity: 3) D-CR2 Effective date: August 31, 2010<br />

Zone: Cruse 2<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 45.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 1403<br />

Recovery Factor % 5.0<br />

Original Oil Reserves Mbbl 70.1<br />

Remaining Oil Reserves Mbbl 70.1<br />

Entity: 4) D-CR5 Effective date: August 31, 2010<br />

Zone: Cruse 5<br />

QU-080 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 20.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 623<br />

Recovery Factor % 6.0<br />

Original Oil Reserves Mbbl 37.4<br />

Remaining Oil Reserves Mbbl 37.4<br />

<strong>GLJ</strong><br />

Page: 135 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

QU-080 Sidetrack<br />

Entity: 5) D-MCR Effective date: August 31, 2010<br />

Zone: Middle Cruse<br />

QU-080 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 30.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 935<br />

Recovery Factor % 7.0<br />

Original Oil Resources Mbbl 65.5<br />

Remaining Oil Resources Mbbl 65.5<br />

<strong>GLJ</strong><br />

Page: 136 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

Historical and Forecast Production<br />

QU-119 Sidetrack<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

P + P UDev H... 77 0 77 40 5 19.5% 0.40<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

Entity: QU-119 Sidetrack Effective date: August 31, 2010<br />

Zone:<br />

QU-119 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Original Oil In-Place Mbbl 1247<br />

Recovery Factor % 6.2<br />

Original Oil Reserves Mbbl 76.7<br />

Remaining Oil Reserves Mbbl 76.7<br />

<strong>GLJ</strong><br />

H2<br />

Page: 137 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

QU-119 Sidetrack<br />

Entity: 1) MC Effective date: August 31, 2010<br />

Zone: Middle Cruse<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 23.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 717<br />

Recovery Factor % 7.0<br />

Original Oil Reserves Mbbl 50.2<br />

Remaining Oil Reserves Mbbl 50.2<br />

Entity: 2) CR7 Effective date: August 31, 2010<br />

Zone: Cruse 7<br />

QU-119 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 17.0<br />

Porosity % 30.0<br />

Water Saturation % 25.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 530<br />

Recovery Factor % 5.0<br />

Original Oil Reserves Mbbl 26.5<br />

Remaining Oil Reserves Mbbl 26.5<br />

<strong>GLJ</strong><br />

Page: 138 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

1 10 100 1000<br />

Daily Oil Cal Day (bbl/d)<br />

Historical and Forecast Production<br />

QU-428 Sidetrack<br />

2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027<br />

Decline Analysis Summary @ 2010/09/01<br />

Reserves ( Mbbl ) Rates ( bbl/d ) Decline<br />

Reserves<br />

Classification Ultimate Cum Prd Remain Initial Final Initial Expont<br />

P + P UDev H... 130 0 130 90 5 27.8% 0.40<br />

Year<br />

Projections Illustrate<br />

Production Forecast<br />

Average Production Rates (Last 12 months ending 2010/09/01)<br />

Gas : 0.0 Mcf/d 0.0 Mcf/cd WGR : 0.0 bbl/M...<br />

Oil : 0.0 bbl/d 0.0 bbl/cd GOR : 0.0 scf/bbl<br />

On Prod : 0.0 days WC : 0.0 %<br />

Cumulative Production<br />

Oil : 0.0 Mbbl Gas : 0.0 MMcf Water : 0.0 Mbbl<br />

Entity: QU-428 Sidetrack Effective date: August 31, 2010<br />

Zone:<br />

QU-428 Sidetrack<br />

1110792 / Jan 27, 2011<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Original Oil In-Place Mbbl 1347<br />

Recovery Factor % 9.6<br />

Original Oil Reserves Mbbl 129.7<br />

Remaining Oil Reserves Mbbl 129.7<br />

<strong>GLJ</strong><br />

H2<br />

Page: 139 of 144<br />

Petroleum Consultants


Property :Coora Block<br />

Historical and Forecast Production<br />

QU-428 Sidetrack<br />

Entity: 1) P-CR4 Effective date: August 31, 2010<br />

Zone: Cruse 4<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 20<br />

Net Pay ft 25.0<br />

Porosity % 30.0<br />

Water Saturation % 40.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 623<br />

Recovery Factor % 15.0<br />

Original Oil Reserves Mbbl 93.5<br />

Remaining Oil Reserves Mbbl 93.5<br />

Entity: 2) P-CR5 Effective date: August 31, 2010<br />

Zone: Cruse 5<br />

Oil Volumetric Reservoir Parameters<br />

H2<br />

Proved Plus Probable<br />

Undeveloped<br />

Area acre 10<br />

Net Pay ft 67.0<br />

Porosity % 26.0<br />

Water Saturation % 40.0<br />

Formation Volume Factor 1.12<br />

Oil Gravity oAPI 24<br />

Original Oil In-Place Mbbl 724<br />

Recovery Factor % 5.0<br />

Original Oil Reserves Mbbl 36.2<br />

Remaining Oil Reserves Mbbl 36.2<br />

Entity: 3) P-LCR Effective date: August 31, 2010<br />

Zone: Lower Cruse<br />

Oil Volumetric Reservoir Parameters<br />

Remaining Oil Reserves Mbbl<br />

QU-428 Sidetrack<br />

1110792 / Jan 27, 2011<br />

<strong>GLJ</strong><br />

Page: 140 of 144<br />

Petroleum Consultants


APPENDIX II<br />

CERTIFICATES OF QUALIFICATION<br />

Jodi L. Anhorn<br />

T. Mark Jobin<br />

Scott M. Quinell<br />

<strong>GLJ</strong><br />

Page: 141 of 144<br />

Petroleum Consultants


CERTIFICATION OF QUALIFICATION<br />

I, Jodi L. Anhorn, Professional Engineer, 4100, 400 - 3rd Avenue S.W., Calgary, Alberta, Canada<br />

hereby certify:<br />

1. That I am an employee of <strong>GLJ</strong> Petroleum Consultants Ltd., which company did prepare a<br />

detailed analysis of the Coora Block property of Touchstone Exploration Inc. The effective<br />

date of this evaluation is August 31, 2010.<br />

2. That I do not have, nor do I expect to receive any direct or indirect interest in the securities of<br />

Touchstone Exploration Inc. or its affiliated companies.<br />

3. That I attended the University of Calgary and that I graduated with a Master of Science<br />

Degree in Chemical and Petroleum Engineering in 1992; that I am a Registered Professional<br />

Engineer in the Province of Alberta; and that I have in excess of eighteen years experience in<br />

engineering studies relating to Western <strong>Canadian</strong> and International oil and gas fields.<br />

4. That a personal field inspection of the properties was not made; however, such an inspection<br />

was not considered necessary in view of the information available from public information<br />

and records, the files of Touchstone Exploration Inc., and the appropriate provincial<br />

regulatory authorities.<br />

ORIGINALLY SIGNED BY<br />

Page: 142 of 144<br />

Jodi L. Anhorn, M.Sc., P. Eng.<br />

<strong>GLJ</strong><br />

Petroleum Consultants


CERTIFICATION OF QUALIFICATION<br />

I, T. Mark Jobin, Professional Geologist, 4100, 400 - 3rd Avenue S.W., Calgary, Alberta, Canada<br />

hereby certify:<br />

1. That I am an employee of <strong>GLJ</strong> Petroleum Consultants Ltd., which company did prepare a<br />

detailed analysis of the Coora Block property for Touchstone Exploration Inc. The effective<br />

date of this evaluation is August 31, 2010.<br />

2. That I do not have, nor do I expect to receive any direct or indirect interest in the securities of<br />

Touchstone Exploration Inc. or its affiliated companies.<br />

3. That I attended the University of Calgary and that I graduated in 1984 with a Bachelor of<br />

Science Degree in Geology; that I am a Registered Professional Geologist in the Province of<br />

Alberta; and, that I have in excess of twenty-six years experience in geological studies<br />

relating to <strong>Canadian</strong> and International oil and gas fields.<br />

4. That a personal field inspection of the properties was not made; however, such an inspection<br />

was not considered necessary in view of the information available from public information<br />

and records, the files of Touchstone Exploration Inc., and the appropriate provincial<br />

regulatory authorities.<br />

Page: 143 of 144<br />

ORIGINALLY SIGNED BY<br />

T. Mark Jobin, P. Geol.<br />

<strong>GLJ</strong><br />

Petroleum Consultants


CERTIFICATION OF QUALIFICATION<br />

I, Scott M. Quinell, Professional Engineer, 4100, 400 - 3rd Avenue S.W., Calgary, Alberta, Canada<br />

hereby certify:<br />

1. That I am an employee of <strong>GLJ</strong> Petroleum Consultants Ltd., which company did prepare an<br />

independent evaluation of the Coora Block property of Touchstone Exploration Inc. The<br />

effective date of this evaluation is August 31, 2010.<br />

2. That I do not have, nor do I expect to receive any direct or indirect interest in the securities of<br />

Touchstone Exploration Inc. or its affiliated companies.<br />

3. That I attended the University of Alberta where I graduated with a Bachelor of Science<br />

Degree in Petroleum Engineering in 2006; and, that I am an Registered Professional<br />

Engineer in the Province of Alberta; and, that I have in excess of four years of experience in<br />

engineering studies relating to Western <strong>Canadian</strong> oil and gas fields.<br />

4. That a personal field inspection of the properties was not made; however, such an inspection<br />

was not considered necessary in view of the information available from public information<br />

and records, the files of Touchstone Exploration Inc., and the appropriate provincial<br />

regulatory authorities.<br />

ORIGINALLY SIGNED BY<br />

Page: 144 of 144<br />

Scott M. Quinell, P. Eng.<br />

<strong>GLJ</strong><br />

Petroleum Consultants

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!