U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-KSB
[X] Annual report under Section 13 or 15(d) of the Securities Exchange Act of
1934
For the fiscal year ended December 31,1997.
[ ] Transition report under Section 13 or 15(d) of the Securities Exchange Act
of 1934
For the transition period from to
Commission File Number: 0-9435
(Name of Small Business Issuer in Its Charter)
Colorado 84-0811034
-------- ----------
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)
1703 Edelweiss Drive
Cedar Park, Texas 78613
----------------- -----
(Address of Principal Executive Offices) (Zip Code)
(512) 250-8692
--------------
(Issuer's Telephone Number, Including Area Code)
|
Securities registered under Section 12(b) of the Exchange Act:
(None)
Securities registered under Section 12(g) of the Exchange Act:
Check whether the issuer: (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Check if disclosure of delinquent filers in response to Item 405 of Regulation S-B is not contained in this form, and no disclosure will be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-KSB or any amendment to this Form 10-KSB. [ X ]
The issuer's revenues for its most recent fiscal year were $739,410.
As of December 31, 1997, 4,413,259 shares of the Registrant's common stock par value $.01 per share, were outstanding. The aggregate market value of the voting stock held by non-affiliates of the Registrant at March 6, 1997, was $991,250.
Documents Incorporated by Reference: None.
PART I
General
FieldPoint Petroleum Corporation, (formerly Energy Production Company)a Colorado corporation (the "Company"), was formed on March 11, 1980, for the purpose of identifying, acquiring, and enhancing the production of mature oil and natural gas fields located primarily in the mid-continent and the Rocky Mountain region. From 1980 the Company was engaged in oil and gas operations, and beginning in December 1986, the Company divested all of its oil and gas assets and operations. Since December 1986, the Company has not engaged in any oil and gas operations until the completion of the reverse acquisition described below on December 31, 1997.
Reverse Acquisition - The Company entered into an Agreement dated as of December 22, 1997, with Bass Petroleum, Inc., a Texas corporation ("BPI"), pursuant to which, on December 31, 1997, the Company acquired from the shareholders of BPI an aggregate of 8,655,625 shares of capital stock of BPI, in exchange for the issuance of 4,000,000 unregistered shares of the Company's common stock. The transaction was treated, for accounting purposes, as an acquisition of FieldPoint Petroleum Corporation by Bass Petroleum, Inc. The historical information prior to December 31,1997 represents the production and activity of BPI. On December 31,1997, the Company changed its name from Energy Production Company to FieldPoint Petroleum Corporation.
Recent Acquisition and Development
On February 18, 1998, the Company acquired a 97.9% working interest in the Shade lease, which carries a 76.9565% net revenue interest in oil and gas production. A total purchase price of $190,000.00 was paid for the interest and related equipment. The lease currently has 3 producing oil and gas wells; the Company also purchased all equipment related to the three wells on the lease from Fred Bowman, Inc.
Forward-Looking Statements
Certain statements contained in this document, including without limitation statements containing the words "believes," "anticipates," "intends," "expects," and words of similar import, constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of the company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.
Business Strategy
The Company's business strategy is to continue to expand its reserve base and increase production and cash flow through the acquisition of producing oil and gas properties. Such acquisitions will be based on an analysis of the properties' current cash flow and the Company's ability to profit from the acquisition. The Company's ideal acquisition will include not only oil and gas production, but also leasehold and other working interest in exploration areas.
The Company will also seek to identify promising areas for the exploration of oil and gas through the use of outside consultants and the expertise of the Company. This identification will include collecting and analyzing geological and geophysical data for exploration areas. Once promising properties are
identified, the Company will attempt to acquire the properties either for drilling oil and natural gas wells, using independent contractors for drilling operations, or for sale to third parties.
The Company recognizes that the ability to implement its business strategies is largely dependent on the ability to raise additional debt or equity capital to fund future acquisition, exploration, drilling and development activities. The Company's capital resources are discussed more thoroughly in Part II, Item 6, in Management's Discussion and Analysis.
Operations
As of December 31, 1997, the Company had varying ownership interest in 77 gross productive wells (28.98 net) located in two states. The Company operates 56 of the 77 wells; the other wells are operated by independent operators under contracts that are standard in the industry. It is a primary objective of the Company to operate most of the oil and gas properties in which it has an economic interest. The Company believes, with the responsibility and authority as operator, it is in better position to control cost, safety, and timeliness of work as well as other critical factors affecting the economics of a well.
Market for Oil and Gas
The demand for oil and gas is dependent upon a number of factors, including the availability of other domestic production, crude oil imports, the proximity and size of oil and gas pipelines in general, other transportation facilities, the marketing of competitive fuels, and general fluctuations in the supply and demand for oil and gas. The Company intends to sell all of its production to traditional industry purchasers, such as pipeline and crude oil companies, who have facilities to transport the oil and gas from the wellsite.
Competition
The oil and gas industry is highly competitive in all aspects. The Company will be competing with major oil companies, numerous independent oil and gas producers, individual proprietors, and investment programs. Many of these competitors possess financial and personnel resources substantially in excess of those which are available to the Company and may, therefore, be able to pay greater amounts for desirable leases and define, evaluate, bid for and purchase a greater number of potential producing prospects that the Company's own resources permit. The Company's ability to generate resources will depend not only on its ability to develop existing properties but also on its ability to identify and acquire proven and unproven acreage and prospects for further exploration.
Environmental Matters and Government Regulations
The Company's operations are subject to numerous federal, state and local laws and regulations controlling the discharge of materials into the environment or otherwise relating to the protection of the environment. Such matters have not had a material effect on operations of the Company to date, but the Company cannot predict whether such matters will have any material effect on its capital expenditures, earnings or competitive position in the future.
The production and sale of crude oil and natural gas are currently subject to extensive regulations of both federal and state authorities. At the federal level, there are price regulations, windfall profits tax, and income tax laws. At the state level, there are severance taxes, proration of production, spacing of wells, prevention and clean-up of pollution and permits to drill and produce oil and gas. Although compliance with their laws and regulations has not had a material adverse effect on the Company's operations, the Company cannot predict whether its future operations will be adversely effected thereby.
Operational Hazards and Insurance
The Company's operations are subject to the usual hazards incident to the drilling and production of oil and gas, such as blowouts, cratering, explosions, uncontrollable flows of oil, gas or well fluids, fires, pollution, releases of toxic gas and other environmental hazards and risks. These hazards can cause personal injury and loss of life, severe damage to and destruction of property and equipment, pollution or environmental damage and suspension of operations.
The Company maintains insurance of various types to cover its operations. The Company's insurance does not cover every potential risk associated with the drilling and production of oil and gas. In particular, coverage is not obtainable for certain types of environmental hazards. The occurrence of a significant adverse event, the risks of which are not fully covered by insurance, could have a material adverse effect on the Company's financial condition and results of operations. Moreover, no assurance can be given that the Company will be able to maintain adequate insurance in the future at rates it considers reasonable.
Administration
Office Facilities- The office space for the Company's executive offices at 1703 Edelweiss Drive, Cedar Park, Texas 78613, is currently provided by the majority shareholder at a cost of $750.00 per month as of December 31,1997.
Employees- As of February 28, 1998, the Company had 3 employees, the Company considers its relationship with its employees satisfactory.
Principal Oil and Gas Interest
Big Muddy Field Converse County Wyoming is a producing oilfield located approximately thirty miles south of Casper, Wyoming. FieldPoint Petroleum owns a 100% working interest in the Elkhorn and J.C. Kinney lease which consists of 3 oil wells producing out of the Wallcreek and Dakota formations at depth ranging in general from approximately 3,200 feet to approximately 4,000 feet.
Serbin Field Lee and Bastrop Counties Texas is an oil and gas field located approximately 50 miles east of Austin and 100 miles west of Houston. The Company has a working interest in 74 producing oil and gas wells with a production rate for 1997 of approximately 100 barrels of oil equivalent ("BOE") net to the Company. Oil and gas are produced from the Taylor Sand at depths ranging from approximately 5,300 feet to approximately 5,600 feet; it is a 46-gravity oil sand.
Production
The table below sets forth oil and gas production from the Company's net interest in producing properties for each of its last two fiscal years.
Oil and Gas Production
----------------------
Quantities 1997 1996
---- ----
Oil (Bbls) 25,846 18,897
Gas (Mcf) 67,683 65,297
Average Sales Price
Oil ($/Bbl) $19.51 $20.10
Gas ($/Mcf) $2.00 $1.76
Average Production Cost ($/BOE) $4.77 $4.13
|
The Company's oil and gas production is sold on the spot market and the Company does not have any production that is subject to firm commitment contracts. During the year ended December 31, 1997, purchases by each of three customers, Dorado Oil Company, Conoco and GPM Gas Corporation, represented more that 10% of the total Company revenues. Neither of these three customers, or any other customers of the Company, has a firm sales agreement with the Company. The Company believes that it would be able to locate alternate customers in the event of the loss of one or all of these customers.
Productive Wells
Productive Wells
----------------
Oil Gas
State Gross(1) Net(2) Gross(1) Net(2)
----- --- ----- ---
Texas 67 22.08 7 2.4
Wyoming 3 2.58 - -
--------- ------ ----- ----- -----
Total 70 24.66 7 2.4
|
Drilling Activity
1 A gross well or acre is a well or acre in which a working interest is owned.
The number of gross wells is the total number of wells in which a working
interest is owned. The number of gross acres is the total number of acres in
which a working interest is owned.
2 A net well or acre is deemed to exist when the sum of fractional ownership
working interests in gross wells or acres equals one. The number of net wells or
acres is the sum of the fractional working interests owned in gross wells or
acres expressed as whole numbers and fractions thereof.
Reserves
The following reserve related information for years ended December 31, 1996 and 1997, is based on estimates prepared by the Company. The Company's reserve estimates are developed using geological and engineering data and interest and burdens information developed by the Company. Reserve estimates are inherently imprecise and are continually subject to revisions based on production history, results of additional exploration and development, prices of oil and gas, and other factors. The notes following the table should be read in connection with the reserve estimates.
Estimated Proved Reserves
At December 31,(1)
1997 1996
-------------------------
Proved Developed Reserves (Bbls) 192,047 152,514
Proved Developed Reserves (Mcf) 436,717 453,873
Total Proved Crude Oil Equivalents (BOE)(2) 264,833 228,160
Present Value of Estimated Future Net Revenues
(in thousands), discounted at 10% $994,000 $972,000
|
Reference should be made to the supplemental oil and gas information included in this form 10-KSB for additional information pertaining to the Company's proved oil and gas reserves as of the end of each of the last two fiscal years.
Acreage
The following tables set forth the gross and net acres of developed and undeveloped oil and gas leases in which the Company had working interest and royalty interest as of December 31, 1997. The category of "Undeveloped Acreage" in the table includes leasehold interest that already may have been classified as containing proved undeveloped reserves.
Developed(3) Undeveloped(4)
State Gross(5) Net(6) Gross(5) Net(6)
------ ----- --- ----- ---
Texas 1560 390 1360 1000
Wyoming 200 173 400 350
--------- ---- --- ----- ----
Total 1760 560 1760 1350
-----------------
|
1 The Company's annual reserve reports are prepared as of December 31, which is
the end of the Company's fiscal year.
2 Gas is converted to barrel of oil equivalent at 6,000 cubic feet equals one
barrel.
3 Developed acreage is acreage spaced for or assignable to productive wells.
4 Undeveloped acreage is oil and gas acreage on which wells have not been
drilled or to which no Proved Reserves other than Proved Undeveloped Reserves
have been attributed.
5 A gross well or acre is a well or acre in which a working interest is owned.
the number of gross wells is the total number of wells in which a working
interest is owned. The number of gross acres is the total number of acres in
which a working interest is owned.
6 A net well or acre is deemed to exist when the sum of fractional ownership
working interests in gross wells or acres equals one. The number of net wells or
acres is the sum of the fractional working interests owned in gross wells or
acres expressed as whole numbers and fractions thereof.
The Company knows of no material litigation pending, threatening or contemplated or unsatisfied judgments against it, or any other proceeding in which the Company is a party. The Company knows of no material legal actions pending or threatened or judgments entered against any officers or the Board of Directors of the Company in their capacity as such.
During the quarter ended December 31, 1997, Security Holders were given notice in the form of a Proxy Statement filed with the Securities and Exchange Commission on December 1, 1997, to consider and vote on the following matters as described in the Proxy Statement.
1. To approve the acquisition by the Company of all of the
outstanding shares of Bass Petroleum, Inc.
2. To approve the change of the name of the Company to FieldPoint
Petroleum Corporation.
3. To elect three directors to hold office until the next annual
meeting of shareholders or until their successors have been duly
elected and qualified.
4. To approve the 75 to 1 reverse stock split of the shares of
common stock of the Company issued and outstanding.
5. To ratify the selection of Hein & Associates, L.L.P. as the
Company's independent auditors for the current fiscal year ending
December 31, 1997.
PART II
The Company's Common Stock is traded in the over-the-counter market and listed on the Bulletin Board under the symbol "FPPC." Prior to January 1998 the Company's symbol was "ENEU." Also prior to January 1998, the Company's Common Stock experienced only limited trading and its prices were quoted irregularly in the National Quotation Bureau's "Pink Sheets." Information regarding bid prices and closing bids has been obtained from the National Quotation Bureau. The following quotations, where quotes were available, reflect inter-dealer prices, without retail mark-up, markdown or commission and may not necessarily represent actual transactions.
FISCAL 1996 CLOSING BID
----------- -----------
HIGH LOW
---- ---
First Quarter .0001 .0001
Second Quarter .0001 .0001
Third Quarter .0001 .0001
Fourth Quarter .0001 .0001
FISCAL 1997
----------
HIGH LOW
---- ---
First Quarter .0001 .0001
Second Quarter .0001 .0001
Third Quarter .0001 .0001
Fourth Quarter .0001 .0001
|
At March 6, 1998, the approximate number of shareholders of record was 1,020. The Company has not paid any dividends on its Common Stock and does not expect to do so in the foreseeable future.
Recent Sales of Unregistered Securities
During the fiscal year ended December 1997, the Company issued the following securities without registration under the Securities Act of 1933, as amended.
On December 31, 1997, pursuant to a Plan of Exchange (the "Plan") by and among, the Company, Bass Petroleum, Inc. (BPI), and the shareholders of BPI, the Company issued an aggregate 4,000,000 unregistered shares to the shareholders of BPI. The shares were issued on a pro rata basis, in exchange for an aggregate of 8,655,625 shares of capital stock of BPI.
As to the issuance of securities identified above, the Company relied upon
Section 4(2) of the Securities Act in claiming exemption from the registered
requirement of the Securities Act. All the persons to whom the securities were
issued had full information concerning the business and affairs of the Company
and acquired the shares for investment purposes. Certificates representing the
securities issued bear a restrictive legend prohibiting transfer of the
securities except in compliance with applicable securities laws.
The following discussion should be read in conjunction with the Company's Financial Statements, and respective notes thereto, included elsewhere herein. The information below should not be construed to imply that the results discussed herein will necessarily continue into the future or that any conclusion reached herein will necessarily be indicative of actual operating results in the future. Such discussion represents only the best present assessment of the management of FieldPoint Petroleum Corporation.
Overview
FieldPoint Petroleum Corporation derives its revenues from its operating activities including sales of oil and gas and operating oil and gas properties. The Company's capital for investment in producing oil and gas properties has been provided by cash flow from operating activities and from bank financing. The Company categorizes its operating expenses into the categories of production expenses and other expenses. Due to cost associated with the reverse acquisition the Company's net expenses for the year ended December 31, 1997 were substantially higher than net expenses for the year ended December 31, 1996.
Results of Operation
Revenues increased 14% or $90,691 to $739,410 for the year ended December 31, 1997, from the comparable 1996 period. Oil production volumes increased by 37% at the same time the average price per barrel decreased slightly during 1997 to $19.51 verse the comparable 1996 period average price of $20.10 per barrel. Also in 1997, the gas production volume decreased by 4% while the average price per Mcf was $2.00, a 14% increase from the 1996 comparable.
Year Ended December 31,
1997 1996
---- ----
Oil Production 25,846 18,897
Average Sales Price Per Bbl ($/Bbl) $19.51 $20.10
Gas Production 67,683 65,297
Average Sales Price Per Mcf ($/Mcf) $2.00 $1.76
|
Production expenses increased 44% or $54,216 to $177,078 for the year ended December 31, 1997, from the comparable 1996 period. This was to the additional operations in Wyoming, and additional workovers in the form of remedial repairs. Total cost and expenses increased 31% or $148,342 to $626,200 for the year ended December 31, 1997, from the comparable 1996 period. General and administrative overhead cost increased 29% or $72,230 to $323,890 for the 1997 period verse the 1996 comparable period, due to cost associated with evaluating acquisitions, legal expense, and additional staff.
Net other expenses for the year ended December 31, 1997, was $69,443 compared to net other expenses of $8,707 for 1996. This was primarily due to expenses related to the reverse acquisition.
The Company's net income decreased by $91,149 to $23,983 for the year ended December 31, 1997, from the comparable 1996 period. The decrease in net income was primarily due to expenses related to the reverse acquisition and the increase in total cost and expenses.
Liquidity and Capital Resources
Cash flow from operating activities remains positive at $67,591 for the year ended December 31, 1997, although this represents a decrease of $16,282 or 19% from the year ended December 31, 1996. The decrease in cash flow from operating activities was primarily due to lower net income.
Cash flow used by investing activities was $99,996 in the period ended December 31, 1997, compared to $95,131 for December 31, 1996. This is primarily due to the decrease in restricted cash during the period. Cash flow from financing activities was $23,408 for the period ended December 31, 1997, compared to $10,328 for the same period in 1996. This was due to increases in long-term debt.
The worldwide crude oil prices continued to fluctuate in 1997. The Company cannot predict how prices will vary during 1998 and what effect they will ultimately have on the Company. However, management believes that the Company will be able to generate sufficient cash from operations to service its bank debt and provide for maintaining current production of its oil and gas properties.
Commitments for future capital expenditures were not material at December 31, 1997. The timing of most capital expenditures for new operations is relatively discretionary. Therefore, the Company can plan expenditures to coincide with available funds in order to minimize business risks.
Capital Requirements
Management believes the Company will be able to meet its current operating needs through internally generated cash from operations. Management believes that oil and gas property investing activities in 1998 can be financed through cash on hand, cash from operating activities, and bank borrowing. The Company anticipates continued investments in proven oil and gas properties in 1998. If bank credit is not available, the Company may not be able to continue to invest in strategic oil and gas properties. The Company cannot predict how oil and gas prices will fluctuate during 1998 and what effect they will ultimately have on the Company, but Management believes that the Company will be able to generate sufficient cash from operations to service its bank debt and provide for maintaining current production of its oil and gas properties. The Company had no significant commitments for capital expenditures at December 31, 1997.
The information required is included in this report as set forth in the "Index
to Financial Statements."
Index to Financial Statements
-----------------------------
Report of Independent Public Accountants F-1
Consolidated Balance Sheets F-2
Consolidated Statement of Income F-3
Consolidated Statement of Stockholders' Equity F-4
Consolidated Statement of Cash Flows F-5
Notes to Consolidated Financial Statements F-6 - F-12
Supplemental Oil and Gas Information (Unaudited) F-13 - F-14
|
PART III
(a) Identification of Directors and Executive Officers. The following table sets forth the names and ages of the Directors and Executive Officers of the Company, all positions and offices with the Company held by such person, and the time during which each such person has served:
Name Age Position with Company Period Served
Ray D. Reaves 36 Director, President, Chairman, May 1997-present
Chief Executive Officer and
Chief Financial Officer
Roger D. Bryant 55 Director July 1997-present
Robert A. Manogue 73 Director July 1997-present
|
Mr. Reaves, age 36, has been Chairman, Director, President, Chief Executive Officer and Chief Financial Officer of the Company since May 22, 1997. Mr. Reaves has also served as Chairman, Chief Executive Officer, Chief Financial Officer and Director of BPI from October 1989 to the present and as President of Field Point Inc., a private investment firm.
Mr. Reaves will serve until the next meeting of the shareholders or until his successor(s) have been duly elected and qualified.
Roger D. Bryant, age 55, has been a Director of the Company since July 1997. From November 1994 to present, Bryant has been President of Canmax Corporation. From May 1993 to October 1994, Bryant was President of Network Data Corporation. From January 1993 to May 1993, he served as Senior Vice President, Corporate Development, of Network Data Corporation. From January 1993 to May 1993, he served as Senior Vice President, Corporate Development, of Network Data Corporation. From May 1991 to July 1992, he served as President of Dresser Industries, Inc., Wayne Division, a leading international manufacturer of fuel dispensing equipment. Additionally, from August 1989 to May 1991, Bryant was President of Schlumberger Limited, Retail Petroleum Systems Division, U.S.A., a division of Schlumberger Corporation.
Robert A. Manogue, age 73, has been a Director of the Company since July 1997. Since 1982, Manogue has been retired and has been involved in house construction in Albuquerque, New Mexico under R.A. Manogue Construction. From 1976 to 1982, Manogue was President of C.P. Clare International N.V. in Brussels, Belgium, a $50 million subsidiary of General Instruments Corporation. He also served as Vice President of Marketing for Emerson Electric Company, a manufacturer and marketer of consumer and industrial products, from 1971 to 1976.
(b) Identification of Significant Employees. The Company does not employ any
persons, other than its President, who make or are expected to make any
significant contributions to the business of the Company.
(c) Family Relationships. There is no family relationship between any present
director, executive officer or person nominated or chosen by the Company to
become a director or executive officer.
(d) Involvement in Certain Legal Proceedings. No present director or executive
officer of the Company has been the subject of any civil or criminal
proceeding during the past five years which is material to an evaluation of
his integrity or ability to serve as an officer or director, nor is any
such person the subject of any order, judgment or decree of any federal or
state authority which is material to an evaluation of his abilities or
integrity.
The following table sets forth in summary form the compensation received during each of the Company's last three completed fiscal years by each of the Company's Chief Executive Officer and President. No employee of the Company received total salary and bonus exceeding $100,000 during the last three fiscal years.
Long-Term
Name and Compensation
Principal Position Fiscal Year Salary Bonus Options (#)
-----------------------------------------------------------------------------
Ray D. Reaves 1997 $72,000 -- 200,000
Chief Executive Officer 1996 $72,000 $25,000 --
and President 1995 $48,000 $2,500 --
|
Option Grants Table
The following table sets forth information concerning individual grants of stock options made during the fiscal year ended December 31, 1997, to the Company's Officers and Directors.
Name Options Granted (#) Price ($/sh.) Expiration Date -------------------------------------------------------------------------------- Ray D. Reaves 200,000 $.10 12/31/2001 President and CEO Roger D. Bryant 100,000 $.10 12/31/2001 Director Robert A. Manogue 100,000 $.10 12/31/2001 Director |
The following table sets forth the persons known to the Company to own beneficially more than five percent of the outstanding shares of Common Stock as of December 31, 1997 and information as of December 31, 1997, with respect to the ownership of Common Stock by each director and executive officer of the Company. In all cases, the owners have sole voting and investment powers with respect to the shares.
Name and Address of Amount and Nature Beneficial Owner of Beneficial Owner Percent of Class ---------------- ------------------- ---------------- Bass Petroleum, Inc. 223,040 5.1% 1703 Edelweiss Drive Cedar Park, Texas 78613 The Delray Trust 604,928 13.7% 3606 Belle Grove Sugar Land, Texas 77479 Ray D. Reaves 2,826,565(1) 61.2% 1703 Edelweiss Drive Cedar Park, Texas 78613 Robert A. Manogue 377,277(2) 8.3% 1703 Edelweiss Drive Cedar Park, Texas 78613 ------------------------- |
1 Includes (i) shares beneficially owned based on position with BPI; (ii)
estimated shares received in Reverse Acquisition in exchange for common stock of
BPI owned by Mr. Reaves; and (iii) 200,000 shares of Common Stock Underlying an
option granted to Mr. Reaves by BPI, which option has been assumed by the
Company.
2 Includes (i) shares owned by a partnership of which Mr. Manogue is a partner,
and (ii) 100,000 shares of Common Stock underlying an option of BPI granted to
Mr. Manogue by BPI, which option has been assumed by the company.
Roger D. Bryant 100,000(3) 2.2%
1703 Edelweiss Drive
Cedar Park, Texas 78613
All Officers and Directors 3,303,842 68.7%
as a Group (3 persons)
|
In August 1994, the Company entered into a lease agreement with the controlling shareholder, Ray D. Reaves, to rent office space. The lease extended through July 31, 1997, and has continued thereafter on a month-to-month basis. The monthly rent was $650 until July 31, 1997 and $750 thereafter.
During 1997, the Company acquired various oil and gas interest from a company owned by the controlling shareholder for $88,000. During 1996, the Company acquired an oil and gas well from its controlling shareholder, Ray D. Reaves for $44,000. As partial considerations, the Company retired a note receivable from Ray D. Reaves of $38,000, which had arisen from a cash advance in 1994.
(a) Exhibits
Financial Statements of the Company as set forth under Item 7 of this Report on Form 10-KSB
3.1 Articles of Incorporation (incorporated by reference to Amendment No. 1 to Form S-2 dated August 1, 1980.)
3.2(b)Articles of Amendment of Articles of Incorporation, dated December 31, 1997
3.3 Bylaws (incorporated by reference to Amendment No. 1 to Form S-2 dated August 1, 1980.)
4.1 Plan of Exchange (incorporated by reference to the Company's definitive proxy statement dated December 8, 1997).
(b) Reports on Form 8-K
There were no reports on Form 8-K filed by the Company during the last quarter of its fiscal year.
SIGNATURES
In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
By: /s/ Ray Reaves
-----------------------------
Ray Reaves, President
Date: March 20, 1998
|
In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
By: /s/ Ray Reaves
-----------------------------
Ray Reaves, President, Chief Executive Officer, Director,
Chairman, Chief Financial Officer
Date: March 20, 1998
|
SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH
REPORTS FILED PURSUANT TO SECTION 15(d) OF THE
EXCHANGE ACT BY NON-REPORTING ISSUERS
No annual report or proxy material has been sent to security holders. Proxy material, which is to be furnished to security holders subsequent to the filing of the annual report on this form, shall be furnished to the Commission when it is sent to security holders.
Exhibit B
ARTICLES OF AMENDMENT
TO THE
ARTICLES OF INCORPORATION
Pursuant to the provisions of the Colorado Business Corporation Act, the undersigned corporation adopts the following Articles of Amendment to its Articles of Incorporation:
FIRST: The name of the corporation is Energy Production Company
-----------------------------------
SECOND: The following amendment to the Articles of Incorporation was
adopted on December 31, 1997, as prescribed by the Colorado
Business Corporation Act. In the manner marked with an X below:
----- No shares have been issued or Directors Elected - Action by
Incorporators
----- No shares have been issued but Directors Elected - Action by Directors
----- Such amendment was adopted by the board of directors where shares
have been issued and shareholder action was not required.
X Such amendment was adopted by a vote of the shareholders. The number
of shares voted for the amendment was sufficient for approval.
----
THIRD: If changing corporate name, the new name of the corporation is
FieldPoint Petroleum Corporation
--------------------------------------------------------------------------------
|
FOURTH: The manner, if not set forth in such amendment, in which any exchange, reclassification, or cancellation of issued shares provided for in the amendment shall be effected, is as follows:
(Not to exceed ninety (90) days from the date of filing)
Signature /s/ Ray D. Reaves
-----------------
Title President
-----------------
|
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
CONSOLIDATED FINANCIAL STATEMENTS AND
INDEPENDENT AUDITOR'S REPORT
DECEMBER 31, 1997 and 1996
INDEPENDENT AUDITOR'S REPORT
Board of Directors and Stockholders
Fieldpoint Petroleum Corporation
We have audited the accompanying consolidated balance sheets of Fieldpoint Petroleum Corporation (formerly Bass Petroleum, Inc.) as of December 31, 1997 and 1996, and the related consolidated statements of income, changes in stockholder's equity and cash flows for the years then ended. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Fieldpoint Petroleum Corporation as of December 31, 1997 and 1996, and the results of its operations and its cash flows for the years then ended, in conformity with generally accepted accounting principles.
HEIN + ASSOCIATES LLP
Dallas, Texas
January 17, 1998
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
CONSOLIDATED BALANCE SHEETS
ASSETS
DECEMBER 31,
----------------------------
1997 1996
CURRENT ASSETS: ------------ ------------
Cash $ 48,457 $ 57,454
Certificate of deposit, pledged -- 100,000
Trading securities 2,880 2,880
Accounts receivable:
Oil and gas sales 73,159 107,560
Joint interest billings, no allowance for
doubtful accounts considered necessary 61,392 44,707
Prepaid expenses 1,635 1,635
------------ ------------
Total current assets 187,523 314,236
PROPERTY AND EQUIPMENT:
Oil and gas properties (successful efforts method):
Leasehold costs 954,995 786,860
Lease and well equipment 95,504 87,123
Furniture and equipment 30,758 24,119
Transportation equipment 74,945 54,444
Less accumulated depletion and depreciation (353,935) (242,115)
------------ ------------
Net property and equipment 802,267 710,431
OTHER ASSET 20,000 25,000
------------ ------------
Total assets $ 1,009,790 $ 1,049,667
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Current portion of long-term debt $ 160,544 $ 246,707
Accounts payable and accrued expenses 111,255 97,342
Oil and gas revenues payable 96,512 122,938
Federal income taxes payable -- 47,022
Due to related party -- 27,733
------------ ------------
Total current liabilities 368,311 541,742
LONG -TERM DEBT, net of current portion 255,877 146,306
COMMITMENTS (Note 9)
STOCKHOLDERS' EQUITY:
Common stock, $.01 par value, 75,000,000 shares authorized;
4,413,259 and 4,000,000 shares issued and outstanding,
respectively 44,132 40,000
Additional paid-in capital 83,906 88,038
Retained earnings 257,564 233,581
------------ ------------
Total stockholders' equity 385,602 361,619
------------ ------------
Total liabilities and stockholders' equity $ 1,009,790 $ 1,049,667
============ ============
|
See accompanying notes to these financial statements
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED DECEMBER 31,
1997 1996
REVENUE:
Oil and gas sales $ 561,875 $ 432,383
Well operational and pumping fees 175,535 213,022
Other 2,000 3,314
----------- -----------
Total revenue 739,410 648,719
COSTS AND EXPENSES:
Production expense 177,078 122,862
Depletion and depreciation 125,232 103,336
General and administrative 323,890 251,660
----------- -----------
Total costs and expenses 626,200 477,858
OTHER INCOME (EXPENSE):
Gain on sale of assets 3,235 25,445
Acquisition expenses (45,000) --
Interest income (expense), net (33,830) (35,773)
Miscellaneous 6,152 1,621
----------- -----------
Total other income (expense) (69,443) (8,707)
----------- -----------
INCOME BEFORE INCOME TAXES 43,767 162,154
INCOME TAX PROVISION - CURRENT 19,784 47,022
----------- -----------
NET INCOME $ 23,983 $ 115,132
=========== ===========
BASIC AND DILUTED EARNINGS PER SHARE $ .01 $ .03
=========== ===========
WEIGHTED AVERAGE SHARES OUTSTANDING 4,137,399 4,000,000
=========== -----------
|
See accompanying notes to these financial statements
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE PERIOD FROM JANUARY 1, 1996 TO DECEMBER 31, 1997
Additional
Common Stock Paid-In Retained
---------------------
Shares Amount Capital Earnings Total
--------- --------- --------- --------- ---------
BALANCE, January 1, 1996 4,000,000 $ 40,000 $ 88,038 $ 118,449 $ 246,487
Net income for the year -- -- -- 115,132 115,132
--------- --------- --------- --------- ---------
BALANCE, December 31, 1996 4,000,000 40,000 88,038 233,581 361,619
Purchase of common stock for cash in May 1997 223,040 2,230 (2,230) -- --
Issuance of common stock to acquire net assets of Energy
Production Company 190,219 1,902 (1,902) -- --
Net income for the year -- -- -- 23,983 23,983
--------- --------- --------- --------- ---------
BALANCE, December 31, 1997 4,413,259 $ 44,132 $ 83,906 $ 257,564 $ 385,602
========= ========= ========= ========= =========
|
See accompanying notes to these financial statements
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31,
1997 1996
--------- ---------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 23,983 $ 115,132
Adjustments to reconcile to net cash
provided by operating activities:
Depletion and depreciation 125,232 103,336
Gain on sale of assets (3,235) (25,445)
Changes in assets and liabilities:
Accounts receivable 4,470 11,189
Prepaid expenses and other assets 5,000 (23,600)
Accounts payable and accrued expenses 13,913 28,084
Oil and gas revenues payable (26,426) (14,114)
Federal income taxes payable (47,022) --
Due to related party (27,733) --
Repayments to gas purchaser -- (110,709)
Other (591) --
--------- ---------
Net cash provided by operating activities 67,591 83,873
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of oil and gas properties -- 59,251
Proceeds from sales of equipment 11,000 --
Purchase of oil and gas properties (163,270) (153,202)
Purchase of furniture and equipment (47,726) (1,180)
Decrease (increase) in restricted cash 100,000 --
--------- ---------
Net cash used by investing activities (99,996) (95,131)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from long-term debt 272,421 255,000
Repayments of long-term debt (249,013) (244,672)
--------- ---------
Net cash provided by financing activities 23,408 10,328
--------- ---------
NET DECREASE IN CASH (8,997) (930)
CASH, beginning of the year 57,454 58,384
--------- ---------
CASH, end of the year $ 48,457 $ 57,454
========= =========
SUPPLEMENTAL INFORMATION:
Cash paid during the year for interest $ 41,219 $ 43,838
========= =========
Cash paid during the year for income taxes $ 18,000 $ 32,309
========= =========
Oil and gas properties acquired for forgiveness of receivables $ 13,247 $ --
========= =========
Oil and gas properties acquired by decreasing note receivable $ -- $ 38,000
========= =========
|
See accompanying notes to these financial statements
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Organization and Nature of Operations Fieldpoint Petroleum Corporation (the "Company") is incorporated under the laws of the state of Colorado. The Company is engaged in the acquisition, operation and development of oil and gas properties, which are located in South-Central Texas and Wyoming as of December 31, 1997.
The Company began operations as Bass Petroleum, Inc. (Bass) in October 1989. On December 31, 1997, the shareholders of Bass exchanged all their shares for approximately 97% (including the 6% of EPC previously purchased by Bass) of Energy Production Company (EPC), a public company, and Bass became a wholly-owned subsidiary of EPC (see Note 2). The management of Bass became the management of the combined company. Concurrent with the transaction, the Company changed its name to Fieldpoint Petroleum Corporation and declared a 75 to 1 reverse stock split. Although EPC is the acquiring entity for legal purposes, Bass is considered the acquirer for accounting purposes, and the financial statements of the combined company reflect the historical accounts of Bass and include the operations of EPC beginning May 22, 1997. However, because EPC is the acquiring entity for legal purposes, all stockholders' equity information in the accompanying financial statements and footnotes has been restated to conform to EPC's capital structure.
Capitalized amounts attributable to proved oil and gas properties are depleted by the unit-of-production method based on proved reserves. Depreciation and depletion expense for oil and gas producing property and related equipment was $111,820 and $90,182 for the years ended December 31, 1997 and 1996, respectively.
Capitalized costs are evaluated for impairment based on an analysis of undiscounted future net cash flows in accordance with Financial Accounting Standards Board Statement No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of". If impairment is indicated, the asset is written down to its estimated fair value based on expected future discounted cash flows
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Oil and gas revenue payable represents amounts due to third party revenue interest owners for their share of of oil and gas revenue collected on their behalf by the Company. The payable is recorded when the Company recognizes oil and gas sales and records the related oil and gas sales receivable.
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
prominence as other financial statements. Statement 130 is effective for financial statements for periods beginning after December 15, 1997 and requires comparative information for earlier years to be restated. Because of the recent issuance of this standard, management has been unable to fully evaluate the impact, if any, the standard may have on the future financial statement disclosures. Results of operations and financial position, however, will be unaffected by implementation of this standard.
In May 1997, Bass acquired an 81% interest in EPC, an inactive public company. Bass acquired approximately 54% of EPC from EPC's controlling shareholder for $45,000 as well as an additional ownership interest in EPC in the form of 44,300,000 newly-issued common shares, in exchange for two oil and gas properties with a cost basis of $23,500, and $5,000 in cash. The $45,000 cash payment has been charged against operations as EPC had no identifiable assets at the time of acquisition.
In October 1997, EPC and Bass rescinded the sale of the newly-issued EPC common shares to Bass. Bass returned the shares to EPC in exchange for return of the purchase price. After returning the shares, Bass owned 54% of EPC, or 223,040 shares (which represented an approximate 6% ownership interest after the reverse acquisition described below).
In December 1997, Bass completed the reverse acquisition as described in Note 1. After the reverse acquisition, Bass and its shareholders owned 97% of the common stock of EPC.
From 1980 to 1986, EPC was engaged in the acquisition, development and operations of oil and gas properties. In December 1986, EPC began to divest its remaining oil and gas assets and operations and has been relatively inactive since that time with no significant operating revenues or operations. Since 1986, the only assets of EPC have been cash and related party receivables. EPC had a substantial accumulated deficit as of the acquisition date.
No pro forma financial statements have been prepared to reflect the results of operations as if EPC had been acquired at the beginning of the period, because EPC's operations were not material.
During 1997, the Company acquired various oil and gas interests from its majority stockholder for $88,000. During 1996, the Company acquired an oil and gas well from its majority stockholder for $44,000. As partial consideration, the Company retired a note receivable from the stockholder of $38,000, which had arisen from a cash advance in 1994.
At December 31, 1996, the Company had a liability to its majority stockholder of $22,158 for past salary and accrued bonuses.
At December 31, 1996, the Company had a liability to a company controlled by its majority stockholder of $5,575 for financial services rendered.
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company rents office space from its majority stockholder. The terms of the lease are disclosed in Note 9.
At December 31, 1996, the Company had a note payable to a stockholder in the amount of $13,000 as described in Note 5.
During 1995, the Company received overpayments from a gas purchaser. The Company and the purchaser agreed that the overpayment of approximately $128,000 would be repaid without interest in an amount of $10,000 per month beginning in December 1995. This liability was completely paid in 1996.
Long-term debt at December 31, 1997 and 1996 consisted of the following:
1997 1996
------ ------
Note payable to a bank, interest at prime plus 1% (9.5% at December
31, 1997), monthly payments of principal of $12,500 plus accrued
interest, until maturity in June 2000. This note is collateralized by
oil and gas properties and is guaranteed by the majority stockholder
of the Company. $ 375,000 $ 256,140
Note payable to a bank, interest at prime plus 2%, monthly payments of
interest, with principal due at maturity in April 1997. This note was
collateralized by a certificate of deposit of $100,000 held at the
bank. - 100,000
Unsecured note payable to a stockholder, interest at 25%, payable
monthly; principal was due in monthly payments of $4,600 beginning in
September 1996 until maturity in February 1997. - 13,000
Note payable to a bank, interest at 10.25%, monthly payments of
principal and interest of $493 until maturity in December 2000. This
note is collateralized by a truck. 15,209 19,290
Note payable to a commercial lender, interest at 3.9%, monthly payment
of $214 of principal and interest until maturity in February 2002.
This note is collateralized by an automobile. 9,831 -
Note payable to a commercial lender, interest at 8.75%, monthly
payments of $420 of principal and interest until maturity in October
2001. This note is collateralized by a truck. 16,381 -
Note payable to a commercial lender, interest at 6.9%, monthly
payments of principal and interest of $433 until maturity in November
1997. This note was collateralized by a truck.
- 4,583
---------- ----------
Total 416,421 393,013
---------- ----------
Less current portion (160,544) (246,707)
$ 255,877 $ 146,306
========== ==========
|
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Maturities of long-term debt based on contractual requirements for the years ending December 31, 1998 through 2002 are as follows:
1998 $ 160,544
1999 161,466
2000 87,457
2001 6,561
2002 393
-----------
$ 416,421
===========
|
The Company's deferred tax assets and (liabilities) are composed of the following at December 31, 1997 and 1996:
1997 1996
-------- --------
Deferred tax assets:
Non-deductible acquisition cost $ 17,000 $ --
Other items 11,000 2,000
-------- --------
28,000 2,000
-------- --------
Deferred tax liabilities:
Difference in bases of oil and gas properties (28,000) (2,000)
-------- --------
Net asset (liability) $ -- $ --
======== ========
7. STOCK BASED COMPENSATION
------------------------
|
The following is a summary of activity for the stock options granted for the year ended December 31, 1997 (there were no options granted during 1996):
Weighted
Average
Number Exercise
of Shares Price
--------- --------
Outstanding, beginning of year -- --
Canceled or expired -- --
Granted 600,000 $ 0.10
Exercised -- --
--------- ---------
|
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Weighted
Average
Number Exercise
of Shares Price
December 31, 2001 600,000 $ 0.10
========= =========
|
Presented below is a comparison of the weighted average exercise prices and market prices of the Company's common stock on the measurement date for the stock options granted during fiscal year 1997. There were no options granted during 1996.
1997
-------------------------------------
Number Exercise Market
of Shares Price Price
--------- -------- ------
Exercise price greater than market price 600,000 $ 0.10 $ 0.09
======= ======== ======
|
Net loss:
As reported $ 23,983
Pro forma $ 14,155
Net loss per common share:
As reported $ 0.01
Pro forma *
|
* Less than $0.01 per share
The estimated fair value of each director option and warrant granted during fiscal year 1997 was estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:
Expected volatility 0% Risk-free interest rate 6.13% Expected dividends - |
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Expected volatility 0% Expected terms (in years) 5 |
In August 1994, the Company entered into a lease agreement with the majority stockholder of the Company to rent office space. The lease extended through July 31, 1997 and has continued thereafter on a month-to-month basis. The monthly rental was $650 until July 31, 1997 and $750 thereafter. Rent expense was $9,000 and $7,800 for the years ended December 31, 1997 and 1996, respectively.
As of December 31, 1997, the Company has a $20,000 open letter of credit in favor of the State of Wyoming as a plugging bond. The letter of credit is collateralized by a certificate of deposit in the same amount.
The Company's financial instruments are cash, amounts receivable and payable and long-term debt. Management believes the fair values of these instruments, with the exception of the long-term debt, approximate the carrying values, due to the short-term nature of the instruments. Management believes the fair value of long-term debt also reasonably approximates its carrying value, based on expected cash flows and interest rates.
Financial instruments that subject the Company to credit risk consist principally of receivables. The receivables are primarily from companies in the oil and gas business or from individual oil and gas investors. These parties are primarily located in the Southwestern region of the United States. The Company does not ordinarily require collateral, but in the case of receivables for joint operations, the Company often has the ability to offset amounts due against the participant's share of production from the related property. The Company believes the allowance for doubtful accounts at December 31, 1997 and 1996 is adequate.
The Company had the following concentrations in volume of oil and gas sales revenue:
Customer 1997 1996 -------- -------- -------- A 52% 38% |
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Customer 1997 1996 -------- -------- -------- B 16% 21% C 16% 6% D 13% 2% |
Additionally, the four customers above accounted for a total of 97% and 98% of accrued oil and gas sales as of December 31, 1997 and 1996, respectively.
YEAR ENDED DECEMBER 31,
------------------------
1997 1996
Costs incurred in oil and gas producing activities:
Acquisition of proved properties $ 168,135 $ 179,091
Development costs 8,382 11,069
----------- -----------
Total costs incurred $ 176,517 $ 190,160
=========== ===========
Net capitalized costs related to oil and gas producing activities:
Proved properties $ 1,050,499 $ 873,983
Less accumulated depletion, depreciation and amortization (308,175) (196,355)
----------- -----------
Net oil and gas property costs $ 742,324 $ 677,628
=========== ===========
|
The following table, based on information prepared by independent petroleum engineers, summarizes changes in the estimates of the Company's net interest in total proved reserves of crude oil and condensate and natural gas, all of which are domestic reserves:
Oil Gas
(Barrels) (MCF)
------- -------
Balance, January 1, 1996 101,488 561,240
Purchase of minerals in place 55,361 26,733
Sale of minerals in place (2,947) (48,975)
Revisions of previous estimates 17,509 (19,828)
Production (18,897) (65,297)
-------- --------
Balance, December 31, 1996 152,514 453,873
Purchase of minerals in place 48,258 151,594
Revisions of previous estimates 17,121 (101,067)
Production (25,846) (67,683)
-------- --------
Balance, December 31, 1997 192,047 436,717
======== ========
|
The foregoing reserves are all classified as proved developed at December 31, 1997 and 1996. Proved oil and gas reserves are the estimated quantities of crude oil, condensate and natural gas which geological and engineering
FIELDPOINT PETROLEUM CORPORATION
(formerly Bass Petroleum, Inc.)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. Proved developed oil and gas reserves are reserves that can be expected to be recovered through existing wells with existing equipment and operating methods. The above estimated net interests in proved reserves are based upon subjective engineering judgments and may be affected by the limitations inherent in such estimation. The process of estimating reserves is subject to continual revision as additional information becomes available as a result of drilling, testing, reservoir studies and production history. There can be no assurance that such estimates will not be materially revised in subsequent periods.
The standardized measure of discounted future net cash flows at December 31, 1997 and 1996, relating to proved oil and gas reserves is set forth below. The assumptions used to compute the standardized measure are those prescribed by the Financial Accounting Standards Board and, as such, do not necessarily reflect the Company's expectations of actual revenues to be derived from those reserves nor their present worth. The limitations inherent in the reserve quantity estimation process are equally applicable to the standardized measure computations since these estimates are the basis for the valuation process.
YEAR ENDED DECEMBER 31,
--------------------------
1997 1996
----------- -----------
Future cash inflows $ 4,426,000 $ 3,607,000
Future development and production costs (2,447,000) (1,784,000)
----------- -----------
Future net cash flows, before income tax 1,979,000 1,823,000
Future income taxes (420,000) (388,000)
----------- -----------
Future net cash flows 1,559,000 1,435,000
10% annual discount (565,000) (463,000)
----------- -----------
Standardized measure of discounted future net cash flows $ 994,000 $ 972,000
=========== ============
Future net cash flows were computed using year-end prices and costs, and
year-end statutory tax rates (adjusted for permanent differences) that
relate to existing proved oil and gas reserves at year end. The following
are the principal sources of change in the standardized measure of
discounted net cash flows:
YEAR ENDED DECEMBER 31,
1997 1996
Sales of oil and gas produced, net of
production costs $ (384,000) $ (310,000)
Purchase of minerals in place 356,000 422,000
F-14
|
Sale of minerals in place - (37,000)
Net changes in prices and production costs (88,000) 80,000
Revisions and other 61,000 (74,000)
Accretion of discount 97,000 85,000
Net change in income taxes (20,000) (44,000)
---------- ----------
Net change 22,000 122,000
Balance, beginning of year 972,000 850,000
---------- ----------
Balance, end of year $ 994,000 $ 972,000
========== ==========
|
| ARTICLE 5 |
| CIK: 0000316736 |
| NAME: FIELDPOINT PETROLEUM CORPORATION |
| MULTIPLIER: 1 |
| CURRENCY: US DOLLARS |
| PERIOD TYPE | YEAR |
| FISCAL YEAR END | DEC 31 1997 |
| PERIOD START | JAN 01 1997 |
| PERIOD END | DEC 31 1997 |
| EXCHANGE RATE | 1 |
| CASH | 48457 |
| SECURITIES | 2880 |
| RECEIVABLES | 134551 |
| ALLOWANCES | 0 |
| INVENTORY | 0 |
| CURRENT ASSETS | 187523 |
| PP&E | 802267 |
| DEPRECIATION | 353935 |
| TOTAL ASSETS | 1009790 |
| CURRENT LIABILITIES | 368311 |
| BONDS | 0 |
| PREFERRED MANDATORY | 0 |
| PREFERRED | 0 |
| COMMON | 44132 |
| OTHER SE | 83906 |
| TOTAL LIABILITY AND EQUITY | 1009790 |
| SALES | 561875 |
| TOTAL REVENUES | 739410 |
| CGS | 177078 |
| TOTAL COSTS | 626200 |
| OTHER EXPENSES | 4500 |
| LOSS PROVISION | 0 |
| INTEREST EXPENSE | 33830 |
| INCOME PRETAX | 43767 |
| INCOME TAX | 19784 |
| INCOME CONTINUING | 23983 |
| DISCONTINUED | 0 |
| EXTRAORDINARY | 0 |
| CHANGES | 0 |
| NET INCOME | 23983 |
| EPS PRIMARY | .01 |
| EPS DILUTED | .01 |