?

Oil price assumption of a 2012 average of US$93.77/bbl WTI (~CDN$87.94 EdPar); an average realized condensate (~48° API) price of CAD$91.94/bbl;

?

300 bbl/d of oil hedged with an extendable swap at CAD$106.50 WTI from March to December 2012; another 300 bbl/d of oil hedged with an extendable swap at CAD$97.65 WTI from September 2012 to December 2013; another 150 bbl/d of oil hedged with an extendable swap at CAD$98.00 WTI from September 2012 to December 2013;

?

Natural gas price assumption is an annual average of $2.10/GJ at AECO;

?

Average operating costs of $9.75/boe;

?

Average operating netback of $29.30boe; 2012 exit operating netback of $43.30/boe

?

Average corporate royalty rate of 13.5%;

?

Cdn/US Dollar exchange rate of 99.00;

?

Average 2012 production of 2,430 boe/d (39% oil and liquids); 2012 exit production rate of 3,730 to 3,830 boe/d (57 - 60% oil and liquids);

?

Average G&A expense of $4.70/boe; Exit 2012 G&A expense of $3.00/boe

?

2012 cash flow of about $21.0 - $21.5 million; 2012 exit cash flow rate of $4.6 - $4.7 million per month;

?

Expected debt at 2012 year end of $9.5 to $10.0 million;

?

Debt to exit cash flow rate of about 0.2 times;

?

Cash flow sensitivities of $149,000 for every US$1.00 change in annual average WTI oil prices and $282,000 for every CAD$0.10/GJ change in annual average AECO natural gas prices.

2012 Guidance Assumptions - Post Financing