SECURITIES REPORTING TABLE OF CONTENTS Page SECURITIES OUTLINE 62 SECURITIES DISCUSSION 63 AFTER TAX FORECAST PRICING RESERVES DATA Table FP-1 Reserves And NPV Summary 67 Table FP-2 Total Future Net Revenue (Undiscounted) 68 Table FP-3 Future Net Revenue by Production Group 69 Table FP-4 Forecast Prices Used 70 Table FP-5A Current Reserves Reconciliation 72 Table FP-5B Prior Reserves Reconciliation 73 Table FP-6 Undeveloped Reserves Attributed In Current Year 74 Table FP-7 Company Annual Capital Expenditures 75 Table FP-8 Company Annual Abandonment Costs 76 Table FP-9 Summary of First Year Production and Oil and Gas Reserves 77 March 18, 2013 15:57:09 SECURITIES REPORTING OUTLINE
PART 1 DATE OF STATEMENT 1.1 Relevant Dates 1. Effective Date 2. Data Date 3. Preparation Date
PART 2 DISCLOSURE OF RESERVES DATA 2.1 Reserves Data (Forecast Prices and Costs) 1. Breakdown of Proved Reserves 2. Net Present Value of Future Net Revenue 3. Additional Information Concerning Future Net Revenue
PART 3 PRICING ASSUMPTIONS 3.2 Forecast Prices Used in Estimates
PART 4 RECONCILIATION OF CHANGES IN RESERVES 4.1 Reserves Reconciliation
PART 5 ADDITIONAL INFORMATION RELATING TO RESERVES DATA 5.1 Undeveloped Reserves 5.2 Significant Factors or Uncertainties 5.3 Future Development Costs
PART 6 OTHER OIL AND GAS INFORMATION 6.3 Forward Contracts 6.4 Additional Information Concerning Abandonment and Reclamation Costs 6.5 Tax Horizon 6.8 Production Estimates Page: 62 of 315 Petroleum Consultants GLJ SECURITIES REPORTING DISCUSSION
The Canadian Securities Administrators (CSA) have set out disclosure standards for Canadian publicly traded oil and gas companies in National Instrument 51-101 (NI 51-101).
This section presents reserves data following the item numbering and formatting in CSA Form 51-101F1 and the sample tables contained in Appendix 1 to the NI 51-101 Companion Policy (51-101CP).
The Report on Reserves Data, Form 51-101F2, is provided separately.
Note Regarding Nomenclature: Throughout this report, Company Interest reserves refers to the sum of royalty interest * and working interest reserves before deduction of royalty burdens payable. Working Interest reserves equate to those reserves that are referred to as Company Gross reserves by the Canadian Securities Administrators (CSA) in NI 51-101. In this Securities Reporting section, Company Gross (or working interest) volumes are presented in tables to correspond to NI 51-101 disclosure requirements. * Royalty interest reserves include royalty volumes derived only from other working interest owners.
PART 1 DATE OF STATEMENT
Item 1.1 Relevant Dates
1. Effective Date: The effective date of the reserves estimates and revenue projections in this report is December 31, 2012.
2. Data Date: Estimates of reserves and projections of production were generally prepared using general well information and production data available in the public domain to approximately October 31, 2012. In certain instances, the Company provided production and well information up to December 31, 2012. The Company has provided GLJ with a representation letter confirming that complete and correct information has been provided to GLJ.
Page: 63 of 315 Petroleum Consultants GLJ
3. Preparation Date: The preparation date (the latest date of receipt of information relevant to this evaluation) of this report is February 28, 2013.
PART 2 DISCLOSURE OF RESERVES DATA
Item 2.1 Reserves Data (Forecast Prices and Costs) 1. Breakdown of Reserves (Forecast Case) Refer to Table FP-1
2. Net Present Value of Future Net Revenue (Forecast Case) Refer to Table FP-1
3. Additional Information Concerning Future Net Revenue (Forecast Case) (a) and (b) Undiscounted Revenue and Costs Refer to Table FP-2 (c) Discounted Future Net Revenue by Production Group Refer to Table FP-3
PART 3 PRICING ASSUMPTIONS
Item 3.2 Forecast Prices Used in Estimates 1. (a) The forecast reference prices used in preparing the Companys reserves data are provided in Table FP-4.
This price forecast is GLJs standard price forecast effective January 1, 2013.
PART 4 RECONCILIATION OF CHANGES IN RESERVES
Item 4.1 Reserves Reconciliation Tables FP-5A and FP-5B provide reconciliations of Company Gross reserves based on forecast prices and costs for the current and prior year-end evaluations, respectively.
PART 5 ADDITIONAL INFORMATION RELATING TO RESERVES DATA
Item 5.1 Undeveloped Reserves 1.(a) and 2.(a) Year First Attributed
Page: 64 of 315 Petroleum Consultants GLJ Table FP-6 provides a summary of the undeveloped reserves first attributed during the current fiscal year and the Company total at the current year-end effective date.
The following table sets out total Company undeveloped reserves evaluated by GLJ utilizing the format preferred by the CSA.
Proved Undeveloped Reserves * First Total at First Total at First Total at First Total at First Total at Attributed Year-end Attributed Year-end Attributed Year-end Attributed Year-end Attributed Year-end Prior - 87 - - 7,836 45,239 10 58 1,316 7,684 2010 - 87 - - 1,513 35,772 2 46 254 6,094 2011 - 87 - - - 36,739 - 47 - 6,257 2012 - 87 - - 995 36,297 1 46 167 6,183 Probable Undeveloped Reserves * First Total at First Total at First Total at First Total at First Total at Attributed Year-end Attributed Year-end Attributed Year-end Attributed Year-end Attributed Year-end Prior - 434 - - 4,254 54,580 5 70 714 9,600 2010 - 434 - - 1,233 51,517 2 66 207 9,086 2011 - 434 - - 3,489 38,016 4 49 586 6,819 2012 - 174 - - 199 31,738 - 41 33 5,504 * "First Attributed" refers to reserves first attributed at year-end of the corresponding fiscal yr Company Gross Reserves First Attributed by Year Natural Gas (MMcf) Oil Equivalent (Mbbl) Natural Gas Liquids (Mbbl) Oil Equivalent (Mbbl) Light & Medium Oil (Mbbl) Heavy Oil (Mbbl) Light & Medium Oil (Mbbl) Heavy Oil (Mbbl) Natural Gas (MMcf) Natural Gas Liquids (Mbbl)
1.(b) and 2.(b) General Basis for Reserves and Timing of Development Proved and probable undeveloped reserves have been estimated in accordance with procedures and standards contained in the COGE Handbook. The significant majority of the undeveloped reserves are scheduled to be developed within the next two years.
Item 5.2 Significant Factors or Uncertainties The evaluated oil and gas properties of the Company have no material extraordinary risks or uncertainties beyond those which are inherent of an oil and gas producing company Page: 65 of 315 Petroleum Consultants GLJ
Item 5.3 Future Development Costs 1. Table FP-7 summarizes capital development costs related to the recovery of the Companys reserves.
PART 6 OTHER OIL AND GAS INFORMATION
Item 6.3 Forward Contracts In accordance with the provisions in NI 51-101, the impact of the Companys financial hedges has not been included in this report.
Item 6.4 Additional Information Concerning Abandonment and Reclamation Costs The following aspects of the Companys future abandonment and reclamation costs have been included/excluded in the economic forecasts.
Included: Well Abandonment Costs: o existing and future reserves wells
Excluded: Well Abandonment Costs: o non-reserves wells Pipelines Production Facilities Site Reclamation
Total abandonment costs are included in the reserves data summarized in Table FP-8.
Item 6.5 Tax Horizon Based on after tax economic forecasts prepared by GLJ, income taxes are payable by the Company beginning in 2020. After tax revenue projections are provided in the After Tax Analysis section of this report.
Item 6.8 Production Estimates Table FP-9 presents a forecast of the Companys production by product type in the first year of forecast.
Production for properties which individually account for 20 percent or more of the Companys forecast production (total proved plus probable reserves, boe basis) in the first year of forecast has been identified separately in this table. Page: 66 of 315 Petroleum Consultants GLJ Table FP-1 Company: Corridor Resources Inc. Reserve Class: Various Property: Corporate Development Class: Classifications Description: After Tax Analysis Pricing: GLJ (2013-01) Effective Date: December 31, 2012 Summary Of Oil And Gas Reserves And Net Present Values of Future Net Revenue RESERVES SUMMARY Light And Medium Oil Heavy Oil Natural Gas Natural Gas Liquids Total Oil Equivalent Company Company Company Company Company Company Company Company Company Company Gross Net Gross Net Gross Net Gross Net Gross Net Reserves Category Mbbl Mbbl Mbbl Mbbl MMcf MMcf Mbbl Mbbl Mboe Mboe PROVED Producing 0 0 0 0 21,140 20,517 27 26 3,550 3,446 Developed Nonproducing 0 0 0 0 202 203 0 0 34 34 Undeveloped 87 79 0 0 36,297 32,842 46 42 6,183 5,594 TOTAL PROVED 87 79 0 0 57,639 53,562 74 68 9,767 9,074 TOTAL PROBABLE 174 157 0 0 36,830 33,458 47 43 6,359 5,776 TOTAL PROVED PLUS PROBABLE 260 236 0 0 94,469 87,020 121 111 16,126 14,850 TOTAL PPP 521 471 0 0 202,221 184,701 258 236 34,482 31,490 NET PRESENT VALUE SUMMARY Net Present Values of Future Net Revenue Before Income Taxes Discounted At (%/year) Unit Value Before Income Tax Discounted at 10%/year 0% 5% 10% 15% 20% Reserves Category M$ M$ M$ M$ M$ $/boe $/Mcfe PROVED Producing 71,417 56,781 46,729 39,617 34,414 13.56 2.26 Developed Nonproducing 292 289 249 204 162 7.32 1.22 Undeveloped 87,024 43,411 20,589 8,121 1,076 3.68 0.61 TOTAL PROVED 158,733 100,480 67,568 47,942 35,652 7.45 1.24 TOTAL PROBABLE 156,733 77,649 43,043 26,027 16,833 7.45 1.24 TOTAL PROVED PLUS PROBABLE 315,466 178,129 110,611 73,969 52,485 7.45 1.24 TOTAL PPP 981,449 458,247 257,620 161,947 109,746 8.18 1.36 Net Present Values of Future Net Revenue After Income Taxes Discounted At (%/year) 0% 5% 10% 15% 20% Reserves Category M$ M$ M$ M$ M$ PROVED Producing 71,417 56,781 46,729 39,617 34,414 Developed Nonproducing 292 289 249 204 162 Undeveloped 87,024 43,411 20,589 8,121 1,076 TOTAL PROVED 158,733 100,480 67,568 47,942 35,652 TOTAL PROBABLE 121,285 63,138 36,505 22,855 15,201 TOTAL PROVED PLUS PROBABLE 280,018 163,618 104,073 70,797 50,853 TOTAL PPP 764,998 369,286 213,207 137,105 94,805 Note: Unit values are based on Company Net Reserves. 1131955 Class (A,B1,B2,C,F,I,R), GLJ (2013-01), cs1a March 01, 2013 14:25:18 Page: 67 of 315 Petroleum Consultants GLJ Table FP-2 Company: Corridor Resources Inc. Reserve Class: Various Property: Corporate Development Class: Classifications Description: After Tax Analysis Pricing: GLJ (2013-01) Effective Date: December 31, 2012 Total Future Net Revenue (Undiscounted) Future Future Capital Net Revenue Net Revenue Operating Development Abandonment Before Income After Revenue Royalties Costs Costs Costs Income Taxes Tax Income Taxes Reserves Category M$ M$ M$ M$ M$ M$ M$ M$ Proved Producing 128,589 4,181 44,302 2,029 6,660 71,417 0 71,417 Proved Developed Nonproducing 923 -15 -10 663 -7 292 0 292 Proved Undeveloped 253,561 23,036 42,921 94,016 6,565 87,024 0 87,024 Total Proved 383,073 27,201 87,213 96,708 13,218 158,733 0 158,733 Total Probable 292,922 26,012 46,826 58,817 4,533 156,733 35,448 121,285 Total Proved Plus Probable 675,994 53,213 134,039 155,524 17,752 315,466 35,448 280,018 Total PPP 1,621,762 135,264 237,242 240,045 27,761 981,449 216,452 764,998 Notes 1. Disclosure is required for Total Proved and Proved Plus Probable reserves 1131955 Class (A,B1,B2,C,F,I,R), GLJ (2013-01), cs2new March 01, 2013 14:25:19 Page: 68 of 315 Petroleum Consultants GLJ Table FP-3 Company: Corridor Resources Inc. Reserve Class: Various Property: Corporate Development Class: Classifications Description: After Tax Analysis Pricing: GLJ (2013-01) Effective Date: December 31, 2012 Future Net Revenue by Production Group Future Net Revenue Before Income Taxes [3] (Discounted at 10% per year) Present Value Discount Entity Name M$ $/boe $/Mcfe Proved Producing Light & Medium Oil [1] 0 0.00 0.00 Natural Gas [2] 46,729 13.56 2.26 Total: Proved Producing 46,729 13.56 2.26 Total Proved Light & Medium Oil [1] 3,908 44.00 7.33 Natural Gas [2] 63,659 7.09 1.18 Total: Total Proved 67,568 7.45 1.24 Total Proved Plus Probable Light & Medium Oil [1] 6,899 25.89 4.31 Natural Gas [2] 103,712 7.11 1.19 Total: Total Proved Plus Probable 110,611 7.45 1.24 Total PPP Light & Medium Oil [1] 12,962 29.00 4.83 Natural Gas [2] 244,658 7.88 1.31 Total: Total PPP 257,620 8.18 1.36 Notes 1. Including solution gas and other by-products 2. Including by-products but excluding solution gas 3. Company Net Reserves. Other company revenue and costs not related to a specific production group have been allocated proportionately to production groups. Unit values are based on Percentage of Future Net Revenue (10% DCF) L & M Oil (5.8 %) Natural Gas (94.2 %) Total Proved L & M Oil (6.2 %) Natural Gas (93.8 %) Total Proved Plus Probable L & M Oil (5.0 %) Natural Gas (95.0 %) Total PPP 1131955 Class (A,C,I,R), GLJ (2013-01), cs3new March 11, 2013 16:41:27 Page: 69 of 315 Petroleum Consultants GLJ Table FP-4 GLJ Petroleum Consultants Crude Oil and Natural Gas Liquids GLJ (2013-01) Effective January 01, 2013 Light, Sweet Bow River Lloyd Blend WCS Heavy Light Sour Medium NYMEX WTI Near Brent Blend Crude Oil Crude Oil Crude Oil Crude Oil Crude Oil Crude Oil Crude Oil Bank of Month Futures Contract Crude Oil (40 API, Stream Stream Stream Proxy (12 (35 API, (29 API, Alberta Natural Gas Liquids Canada Crude Oil at FOB North 0.3%S) Quality Quality Quality API) 1.2%S) 2.0%S) (Then Current Dollars) Average Cushing Oklahoma Sea at Edmonton at Hardisty at Hardisty at Hardisty at Hardisty at Cromer at Cromer Noon Edmonton Exchange Constant Then Then Then Then Then Then Then Then Then Spec Edmonton Edmonton Pentanes Inflation Rate 2013 $ Current Current Current Current Current Current Current Current Current Ethane Propane Butane Plus Year % USD/CAD USD/bbl USD/bbl USD/bbl CAD/bbl CAD/bbl CAD/bbl CAD/bbl CAD/bbl CAD/bbl CAD/bbl CAD/bbl CAD/bbl CAD/bbl CAD/bbl 2003 2.8 0.7158 37.90 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 2004 1.8 0.7698 49.12 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 2005 2.2 0.8260 65.93 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 2006 2.0 0.8818 75.49 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 2007 2.2 0.9352 80.90 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 2008 2.4 0.9428 108.98 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 2009 0.4 0.8798 65.95 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 2010 1.8 0.9711 84.62 79.52 80.25 77.87 68.45 66.95 67.27 60.76 76.58 73.76 N/A 46.84 65.91 84.27 2011 2.9 1.0115 99.46 95.12 110.86 95.53 78.58 76.84 77.14 67.64 92.35 88.33 N/A 53.66 74.42 104.17 2012 1.6 1.0012 95.62 94.10 111.60 86.86 74.78 73.22 73.29 63.87 84.76 81.56 N/A 28.97 66.23 101.06 2013 Q1 2.0 1.0000 90.00 90.00 110.00 82.50 67.65 66.00 66.20 55.10 80.85 77.55 10.63 28.88 63.53 99.00 2013 Q2 2.0 1.0000 90.00 90.00 105.00 85.00 72.25 70.55 70.75 61.39 83.30 79.90 10.63 34.00 65.45 97.75 2013 Q3 2.0 1.0000 90.00 90.00 102.50 85.00 72.25 70.55 70.75 62.66 83.30 79.90 11.25 34.00 65.45 93.50 2013 Q4 2.0 1.0000 90.00 90.00 102.50 87.50 74.38 72.63 72.83 64.54 85.75 82.25 11.87 39.38 67.38 96.25 2013 Full Year 2.0 1.0000 90.00 90.00 105.00 85.00 71.63 69.93 70.13 60.92 83.30 79.90 11.09 34.06 65.45 96.63 2014 2.0 1.0000 90.69 92.50 102.50 91.50 77.77 75.94 76.15 68.36 87.84 84.18 12.65 45.75 70.46 97.91 2015 2.0 1.0000 91.31 95.00 102.50 94.00 79.90 78.02 78.22 71.10 90.24 86.48 14.20 56.40 72.38 97.76 2016 2.0 1.0000 91.88 97.50 102.50 96.50 82.03 80.09 80.29 73.02 92.64 88.78 15.75 57.90 74.31 100.36 2017 2.0 1.0000 90.07 97.50 100.00 96.50 82.03 80.09 80.29 73.02 92.64 88.78 16.53 57.90 74.31 100.36 2018 2.0 1.0000 88.31 97.50 100.00 96.50 82.03 80.09 80.29 73.02 92.64 88.78 17.46 57.90 74.31 100.36 2019 2.0 1.0000 87.50 98.54 101.35 97.54 82.91 80.96 81.16 73.81 93.64 89.74 17.81 58.52 75.11 101.44 2020 2.0 1.0000 87.50 100.51 103.38 99.51 84.58 82.59 82.79 75.32 95.53 91.55 18.18 59.71 76.62 103.49 2021 2.0 1.0000 87.50 102.52 105.45 101.52 86.29 84.26 84.46 76.87 97.46 93.40 18.55 60.91 78.17 105.58 2022 2.0 1.0000 87.50 104.57 107.55 103.57 88.03 85.96 86.16 78.44 99.43 95.28 18.92 62.14 79.75 107.71 2023+ 2.0 1.0000 87.50 +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 Historical futures contract price is an average of the daily settlement price of the near month contract over the calendar month. P a g e :
3 1 5 Petroleum Consultants GLJ Table FP-6 Company: Corridor Resources Inc. Reserve Class: Various Property: Corporate Development Class: Classifications Description: After Tax Analysis Pricing: GLJ (2013-01) Effective Date: December 31, 2012 Undeveloped Reserves Attributed in Current Year Proved Undeveloped Reserves Conventional Natural Gas L&M Oil (Mbbl) Heavy Oil (Mbbl) Natural Gas (MMcf) Liquids (Mbbl) BOE (Mbbl) Attributed Current Attributed Current Attributed Current Attributed Current Attributed Current This Year* Total This Year Total This Year Total This Year Total This Year Total 0 87 0 0 995 36,297 1 46 167 6,183 Probable Undeveloped Reserves Conventional Natural Gas L&M Oil (Mbbl) Heavy Oil (Mbbl) Natural Gas (MMcf) Liquids (Mbbl) BOE (Mbbl) Attributed Current Attributed Current Attributed Current Attributed Current Attributed Current This Year Total This Year Total This Year Total This Year Total This Year Total 0 174 0 0 199 31,738 0 41 33 5,504 * Refers to reserves first attributed in this fiscal year ending on the effective date. BOE Factors: HVY OIL 1.0 RES GAS 6.0 PROPANE 1.0 ETHANE 1.0 COND 1.0 SLN GAS 6.0 BUTANE 1.0 SULPHUR 0.0 1131955 Class (A,C,I,R), GLJ (2013-01), cs7a March 18, 2013 15:23:34 Page: 74 of 315 Petroleum Consultants GLJ Table FP-7 Company: Corridor Resources Inc. Reserve Class: Various Property: Corporate Development Class: Classifications Description: After Tax Analysis Pricing: GLJ (2013-01) Effective Date: December 31, 2012 Company Annual Capital Expenditures (M$) Year Totals 10% Entity Description 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Subtotal Remainder Total Discounted Proved Producing 0 0 0 0 0 2,029 0 0 0 0 0 0 2,029 0 2,029 1,201 Total Proved 750 3,519 30,952 36,824 22,190 0 0 0 0 0 0 0 94,235 2,473 96,708 69,549 Total Proved Plus Probable 750 3,519 35,218 36,824 44,380 13,580 18,469 0 0 0 0 0 152,739 2,785 155,524 105,135 Total PPP 750 3,519 43,749 36,824 44,704 31,687 27,704 37,677 9,608 0 0 0 236,221 3,823 240,045 150,215 1131955 Class (A,C,I,R), GLJ (2013-01), cs4 March 01, 2013 14:26:12 P a g e :
7 5
o f
3 1 5 Petroleum Consultants GLJ Table FP-8 Company: Corridor Resources Inc. Reserve Class: Various Property: Corporate Development Class: Classifications Description: After Tax Analysis Pricing: GLJ (2013-01) Effective Date: December 31, 2012 Company Annual Abandonment Costs (M$) Year Totals 10% Entity Description 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Subtotal Remainder Total Discounted Proved Producing 0 1,020 0 265 0 276 0 0 0 0 305 466 2,332 4,328 6,660 2,239 Total Proved 0 1,020 0 265 0 276 0 0 0 0 305 466 2,332 10,886 13,218 2,688 Total Proved Plus Probable 0 255 780 0 271 0 0 287 0 0 0 0 1,593 16,159 17,752 2,197 Total PPP 0 0 260 531 271 0 282 0 0 0 305 0 1,648 26,114 27,761 1,816 1131955 Class (A,C,I,R), GLJ (2013-01), cs5 March 01, 2013 14:26:13 P a g e :
7 6
o f
3 1 5 Petroleum Consultants GLJ Table FP-9 Company: Corridor Resources Inc. Reserve Class: Various Property: Corporate Development Class: Classifications Description: After Tax Analysis Pricing: GLJ (2013-01) Effective Date: December 31, 2012 Summary of First Year Production and Oil and Gas Reserves 2013 Average Daily Production Reserves Light and Heavy Natural Natural Gas Oil Light and Heavy Natural Natural Gas Oil Medium Oil Oil Gas Liquids Equivalent Medium Oil Oil Gas Liquids Equivalent Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Compny Gross Net Gross Net Gross Net Gross Net Gross Net Gross Net Gross Net Gross Net Gross Net Gross Net Entity Description bbl/d bbl/d bbl/d bbl/d Mcf/d Mcf/d bbl/d bbl/d bbl/d bbl/d Mbbl Mbbl Mbbl Mbbl MMcf MMcf Mbbl Mbbl Mboe Mboe Proved Producing McCully 0 0 0 0 7,914 7,898 10 10 1,329 1,326 0 0 0 0 21,140 20,517 27 26 3,550 3,446 Total: Proved Producing 0 0 0 0 7,914 7,898 10 10 1,329 1,326 0 0 0 0 21,140 20,517 27 26 3,550 3,446 Proved Developed Nonproducing McCully 0 0 0 0 11 11 0 0 2 2 0 0 0 0 202 203 0 0 34 34 Total: Proved Developed Nonproducing 0 0 0 0 11 11 0 0 2 2 0 0 0 0 202 203 0 0 34 34 Proved Undeveloped McCully 0 0 0 0 122 111 0 0 21 19 87 79 0 0 36,297 32,842 46 42 6,183 5,594 Total: Proved Undeveloped 0 0 0 0 122 111 0 0 21 19 87 79 0 0 36,297 32,842 46 42 6,183 5,594 Total Proved McCully 0 0 0 0 8,047 8,020 10 10 1,352 1,347 87 79 0 0 57,639 53,562 74 68 9,767 9,074 Total: Total Proved 0 0 0 0 8,047 8,020 10 10 1,352 1,347 87 79 0 0 57,639 53,562 74 68 9,767 9,074 Total Probable McCully 0 0 0 0 185 180 0 0 31 30 174 157 0 0 36,830 33,458 47 43 6,359 5,776 Total: Total Probable 0 0 0 0 185 180 0 0 31 30 174 157 0 0 36,830 33,458 47 43 6,359 5,776 Total Proved Plus Probable McCully 0 0 0 0 8,232 8,200 11 10 1,383 1,377 260 236 0 0 94,469 87,020 121 111 16,126 14,850 Total: Total Proved Plus Probable 0 0 0 0 8,232 8,200 11 10 1,383 1,377 260 236 0 0 94,469 87,020 121 111 16,126 14,850 Total PPP McCully 0 0 0 0 8,452 8,415 11 11 1,419 1,413 521 471 0 0 202,221 184,701 258 236 34,482 31,490 Total: Total PPP 0 0 0 0 8,452 8,415 11 11 1,419 1,413 521 471 0 0 202,221 184,701 258 236 34,482 31,490 BOE Factors: HVY OIL 1.0 RES GAS 6.0 PROPANE 1.0 ETHANE 1.0 COND 1.0 SLN GAS 6.0 BUTANE 1.0 SULPHUR 0.0 1131955 Class (A,B1,B2,C,F,I,R), GLJ (2013-01), cs6 March 01, 2013 14:26:14 P a g e :