Project Hanover Updated DIP Budget ($ in 000s) Subject to FRE 408 and All Applicable State Law Equivalents Emergence RECEIPTS Gross Oil Receipts Gross Gas & NGL Receipts Hedge Settlements JIB Receipts Other Receipts Revenue Distribution - - 741 72 97 - - - - 2 32 - 22,100 - - 52 199 - - 1,553 45 4 79 (5,889) - - 243 19 1 - - - 858 26 10 - 17,948 - - 482 86 - - 729 17 128 28 (5,398) - 895 14 497 10 - - - (335) 223 42 - AGGREGATE RECEIPTS OPERATING DISBURSEMENTS Gathering & Transportation Lease Operating Expense Drilling & Completion Capex Midstream Capex Seismic & Other Capex Processing & Production Taxes Payroll & Benefits Facilities, Rent & Insurance G&A Expenses 909 34 22,352 (4,207) 263 893 18,517 (4,496) 1,415 (70) - - - - - - 22 - (93) (889) (1,446) (3,659) (2,054) (5) - (625) (1) (327) (409) (2,969) (3,481) (5,904) (59) (232) (42) - (373) (195) (467) (1,912) (862) - (11) (756) (320) (150) (332) (448) (2,070) (4,835) (1) (101) (47) (85) (50) (1,140) (1,101) (1,497) (1,682) (55) - (785) (1) (186) (49) (593) (4,103) (880) (4) (74) (191) - (150) (32) (563) (596) (525) (0) - (2,413) - (79) (2,077) (6,234) (2,791) (265) (0) - (569) (149) (383) - - - - - - - - (200) Total Operating Disbursements (71) (9,006) (13,467) (4,673) (7,968) (6,446) (6,044) (4,208) (12,468) (200) OPERATING CASH FLOW One Time / Non-Recurring Items 838 (8,972) 8,885 (8,880) (7,705) (5,553) 12,473 (8,704) (11,053) (270) Professional Fees US Trustee Fees Utility Deposit (3,644) - - - - - - - - - - - - - - (627) - - (2) - - (8) - - - - - (16,591) - - Total Non-Recurring Items Revolver Interest & Fees Senior Notes Interest & Fees DIP Interest & Fees (3,644) - - (700) - - - - - - - - - (1,730) - - - - - - (627) - - (176) (2) (2) - - (8) - - - - - - - (16,591) - - (120) Total Interest & Fees (700) - - (1,730) - (176) (2) - - (120) TOTAL NON-OPERATING DISBURSEMENTS (4,344) - - (1,730) - (803) (3) (8) - (16,712) Note: Strip pricing as of 10/1/2019 Draft - Subject to Material Revision 10 of 13 11/14/2019 3:05 PM Beginning Revolver / Exit Facility Balance 223,234 223,234 223,234 223,234 223,234 223,234 223,234 223,234 223,234 223,234 ( +/- ) Permanent Draw / (Paydown) - - - - - - - - - - ( +/- ) Draw / (Paydown) - - - - - - - - - (106,927) Ending Revolver / Exit Facility Balance 223,234 223,234 223,234 223,234 223,234 223,234 223,234 223,234 223,234 116,307 Beginning DIP Balance - 25,000 25,000 25,000 25,000 35,000 35,000 35,000 35,000 35,000 ( +/- ) DIP Draw / (Paydown) 25,000 - - - 10,000 - - - - (35,000) Ending DIP Balance 25,000 25,000 25,000 25,000 35,000 35,000 35,000 35,000 35,000 - Borrowing Base 25,000 25,000 25,000 25,000 35,000 35,000 35,000 35,000 35,000 275,000 Less: Outstanding Revolver Balance - - - - - - - - - (116,307) Less: Outstanding Letters of Credit - - - - - - - - - (1,766) Less: Outstanding DIP Balance (25,000) (25,000) (25,000) (25,000) (35,000) (35,000) (35,000) (35,000) (35,000) - Ending Availability - - - - - - - - - 156,927 Total Liquidity (Availability + Cash) 27,753 18,781 27,666 17,056 19,352 12,995 25,465 16,739 5,790 159,747 NET CASH FLOW $ (3,505) $ (8,972) $ 8,885 $ (10,610) $ (7,705) $ (6,355) $ 12,469 $ (8,712) $ (11,053) $ (16,982) Beginning Book Cash Balance 6,258 27,753 18,781 27,666 17,056 19,352 12,995 25,465 16,739 5,790 ( +/- ) Net Cash Flow (3,505) (8,972) 8,885 (10,610) (7,705) (6,355) 12,469 (8,712) (11,053) (16,982) ( +/- ) Revolver Draw / (Paydown) 25,000 - - - 10,000 - - - - (141,927) ( +/- ) Equity Investment - - - - - - - - - 155,929 Ending Book Cash Balance 27,753 18,781 27,666 17,056 19,352 12,995 25,465 16,739 5,790 2,820 Strip Pricing - NYMEX 10/1 Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual Week of Forecast ==> Wk-(9) Wk-(8) Wk-(7) Wk-(6) Wk-(5) Wk-(4) Wk-(3) Wk-(2) Wk-(1) Wk-0 Week Ending ==> 11-Aug 18-Aug 25-Aug 1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct