SLIDE 11 Pro roje ject ct Tennessee essee Col
velopment
n
11
Reser erves ves Estimate ates Key investm estmen ent highligh ights ts Projec ect t Econom nomic ics
✓ Preliminary maps suggest a structure with 455
455 MMBO of STOOIP IP with h only 7.43 434 MMBO cumulat ulative ive produce uced
✓ Low opera
ratin ing expen ense e play with in Volatile Oil reservoirs, with moderate water production
✓ Legacy producin
ducing field lds with bypassed and exploitation
isting takea akeaway ay infra rastruc ucture re
✓ Posit
itive ive crude de oil LLS contracts of ~+$7 on WTI bench price. Rich Gas of more than 1,300 BTU with a high NGL.
✓ Large
e Acrea reage e posit ition ion with h PDP and bail out zones in the Pettet, Cotton Valley ▪ Total Net t Rese serves (MMBoe): 27.4 ▪ PV PV-10: : $166 mm ▪ IRR: : 85.4 .4% ▪ ROI ROI: 2.7x
Note: (1) PDP = Includes BASA Acreage PDP for PV10, PDNP include workover for Rodessa inside the BASA acreage PUD = Vertical and Horizontal wells Rodessa, and PROB = Horizontal wells in the BASA Area and POSS = Horizontal wells in the Farm In Area at 100% WI Economic projects run at flat $55/bo, $3.30/mscf and $13.50 Bngl
Project CF 2019 2020 2021 2022 2023 2023-2048 Total Average Rigs 1.3 1.0 1.0
16 12 12
Net Production Oil Production (MBbls) 593 1,702 2,091 1,347 670 3,136 9,539 Gas Production (MMcf) 1,700 5,871 8,499 7,753 5,527 47,114 76,463 Natural Gas Liquids (MBbls) 123 396 570 519 370 3,159 5,138 Total Production (MBoe) 999 3,077 4,077 3,159 1,962 14,147 27,421 Average Daily Production (Boe/d) 2,745 8,429 11,171 8,654 5,374 1,337 Capital Investment 61.7 $ 75.6 $ 75.6 $
212.9 $ Revenue 44.2 $ 130.8 $ 166.1 $ 116.6 $ 65.0 $ 393.2 $ 916.0 $ Operating Expenses LOE 11.8 $ 32.7 $ 41.7 $ 29.9 $ 17.1 $ 119.8 $ 253.0 $ Severance Taxes 2.2 6.7 8.7 6.3 3.7 23.7 51.3 Ad Valorem Taxes 1.1 3.1 3.9 2.8 1.5 9.2 21.6 Closing Costs
15.1 $ 42.6 $ 54.3 $ 38.9 $ 22.3 $ 152.8 $ 326.0 $ Operating Cash Flow 90.8 $ 163.9 $ 187.4 $ 77.7 $ 42.7 $ 240.4 $ 802.9 $ Drilling CapEx 61.7 $ 75.6 $ 75.6 $
212.9 $ Free Cash Flow 29.1 $ 88.3 $ 111.8 $ 77.7 $ 42.7 $ 240.4 $ 590.0 $ Cumulative Free Cash Flow 29.1 $ 117.4 $ 229.2 $ 306.9 $ 349.6 $ 590.0 $ 590.0 $
Type(1) Oil EUR (MBbls) Gas EUR (MMscf) NGL EUR (MBbls) Total (MBoe) PV10 ($mm)
PDP
93.4 934 56 305 1.3
PNDP
160 1,028 115 447 2.3
PUD
441 2,128 142 938 5
1P
646 3,324 267 1,690 8.6
PROB
8,844 72,373 4,825 25,731 157
2P
9,490 75,697 5,092 27,421 166