Reserves

Summary of Oil and Gas Reserves

As of December 31, 2008

Forecast Prices and Costs

 

 

 

Light/Medium Oil (MBbl)

 

   Natural Gas(MMcf)

 

       NGL(MBbl)

 

 

Gross

 

Net

 

Gross

 

Net

 

Gross

 

Net
Proved

 

 

 

 

 

 

 

 

 

 

 

 

Developed Producing

 

0.0

 

0.0

 

12,560

 

10,149

 

42.2

 

33.5
Developed Non-Producing

 

0.0

 

0.0

 

1,038

 

939

 

0.3

 

0.2
Undeveloped

 

0.0

 

0.0

 

8,345

 

7,307

 

7.1

 

5.5
Total Proved

 

0.0

 

0.0

 

21,942

 

18,396

 

49.5

 

39.1
Probable

 

0.0

 

0.0

 

14,366

 

12,410

 

22.7

 

17.9
Total Proved plus Probable

 

0.0

 

0.0

 

36,308

 

30,806

 

72.2

 

57.0

 



Summary of Net Present Values of Future Net Revenue

As of December 31, 2008

Forecast Prices and Costs

 

Before Income Tax Discounted At

After Income Tax Discounted At

Unit Value $/BOE Net Reserves Discounted at 10% before Income Tax

0%

5%

10%

15%

20%

0%

5%

10%

15%

20%

(M$)

(M$)

(M$)

(M$)

(M$)

(M$)

(M$)

(M$)

(M$)

(M$)

($/BOE)

Proved

     Developed

53,545

44,136

37,667

32,963

29,394

53,545

44,136

37,667

32,963

29,394

21.84

     Producing Developed

3,181

2,610

2,198

1,890

1,651

3,181

2,610

2,198

1,890

1,651

14.02

     Non-Producing Undeveloped

24,322

18,388

14,143

11,002

8,611

24,322

18,388

14,143

11,002

8,611

11.56

Total Proved

81,048

65,134

54,009

45,854

39,656

133,838

104,687

84,816

70,493

59,748

17.39

     Probable

59,053

43,560

33,468

26,462

21,373

52,790

39,553

30,807

24,639

20,092

16.04

Total Proved Plus Probable

140,101

108,694

87,477

72,316

61,029

133,838

104,687

84,816

70,493

59,748

16.85



Notes:

(1) The Sproule Report estimates Fortress’ share of future capital expenditures necessary to achieve the estimated present worth of future net cash flows based on escalating costs from Proved Reserves to be $13,235,000 and Proved and Probable Reserves to be $24,188,000.

300, 505 - 3rd Street S.W. Calgary, Alberta T2P 3E6 | Tel: (403) 398-3345 | info@fortressenergy.ca | © 2006 - 2009 Fortress Energy Inc. All rights reserved.