April 26, 2004

E&P CORPORATE ECONOMIC MODEL
LAUNCHED BY AMMONITE CAPITAL PARTNERS, LP

    Ammonite Capital Partners, LP is pleased to announce the development of a robust proprietary desktop economic modeling software program that  models a multi-year exploration and development program on a fully risk-adjusted basis, and is able to output pro-forma annual corporate income statements and balance sheets. The model is able to show projected capital requirements and revenues by month, quarter and year, and key economic performance indicators.  Developed by Senior Consultant John Powell, the program is based on Microsoft EXCEL, and is an excellent tool for corporate strategic planning and capital formation.

    The economic model starts with a client company’s corporate income and balance sheet data; then inputs a multi-year forward-looking business plan and budget, inclusive of corporate overhead expense, G&G, leasing, and exploratory and developmental drilling costs; inputs expected drilling results on a fully risked basis; and then generates pro-forma financial projections.  Input data is on a prospect-by-prospect and well-by-well basis, and includes expected operational timing, chance of leases being acquired on a specific prospect, drilling and operating costs, chance of geological success – and hence chance that a prospect will be developed, reserves on a probabilistic basis and production profile, lease burdens and any promote, tax assumptions, and forecast pricing. Groups of wells are consolidated into business units, and those business units are merged into a corporate overview. The advantage of the Ammonite program is that it calculates the risked results of a broad portfolio of prospects, each with a different risk profile and cost structure. Sensitivity analyses are easy to run.

    The model generates a balance sheet and cash flows, and indicates future reserves, and evaluation metrics such as finding costs, an NPV, and IRR data for each risked case (P10-P50-Pmean-P90). A hypothetical exit strategy (sale of assets-merger-IPO) is arbitrarily set at a future date (i.e.- year 5) to "stop the clock" for purposes of determining a present worth on a discounted basis (NPV).

    Company management will find the model extremely useful in terms of indicating on a risked basis what corporate cash flow will look like over a multi-year time frame, and what capital will be required to execute the company’s business plan. Financing through the issuance of new equity or debt, or an acquisition, can be incorporated into the model.

    Glenn Gradeen, President and COO of Rosetta Exploration Inc., Calgary, Alberta said "I found the model to be extremely well suited to our application.  The model can readily deal with a range of forecasts, sensitivities, and integrates well with the particular needs of an oil and gas company (i.e. well declines, operating costs, et cetera). The real power of the tool is its ability to output pro-forma financial statements - which are meaningful to the financial community."

    Ammonite Capital Partners, LP will make the software available to its clients, but does not plan to sell the software. It is a competitive advantage that comes with the engagement of ACP as a financial advisor.

* * * * *