![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-19-019650/g76681moi034.gif)
| Preliminary Draft Subject to Change CONFIDENTIAL Cash Flow Forecast – Contested Base Case ($ in 000s) Receipts JI B / Accou n ts Re ce i va b l e Oi l & Ga s Re ve n u e (I n cl . He d ge s ) [1] Oth e r Re ce i p ts Sub-Total, Receipts $1,180 12,149 2,100 $2,578 30,592 (1,035) $1,182 10,809 – $1,876 26,922 – $1,182 19,256 – $1,182 18,476 – $1,248 17,864 – $1,182 18,036 – $1,182 17,270 – $1,707 17,291 – $15,429 $32,135 $11,991 $28,798 $20,438 $19,658 $19,112 $19,218 $18,452 $18,998 Operating Disbursements Ca p e x (Op & Non -Op ) LOE (Op & Non -Op ) G&A, Pa yrol l & Bon u s e s Re ve n u e Di s tri b u ti on s Prod Ta x/Re v Ch a rge s La n d a n d Le a s i n g A&D Sub-Total, Disbursements ($2,392) (2,910) (1,285) (469) (500) (1,462) 4,200 ($5,568) (4,850) (3,737) (18,757) (1,300) (1,561) 5,000 ($10,690) (3,880) (6,759) – (900) (1,378) – ($4,956) (4,895) (2,349) (11,303) (900) (1,339) – ($2,292) (3,969) (2,094) (5,559) (900) (200) – ($2,292) (3,969) (2,447) (5,743) (500) (200) – ($4,979) (4,917) (2,869) (5,545) (1,300) (250) – ($8,765) (3,880) (2,094) (5,452) (900) (200) – ($2,200) (3,880) (2,438) (5,390) (500) (200) – ($4,910) (4,850) (2,349) (5,240) (1,300) (250) – ($4,818) ($30,773) ($23,607) ($25,742) ($15,014) ($15,151) ($19,860) ($21,291) ($14,609) ($18,898) Financing / Restructuring Disbursements Profe s s i on a l Fe e s He d ge Book Cl os u re KEI P / KERP D+O Ta i l Pre mi u m Tra d e AP Ru n off Con ti n ge n cy (Non -Op Ca s h Ca l l , Su re ty, LOC's De p os ($1,822) – – – – – – ($9,055) (7,053) – (1,000) (1,600) – – ($5,344) – – – – (1,000) – (1,199) – – – – (1,250) – ($1,111.0) – – – – (1,000) – ($13,082) – (763) – – (1,000) – ($4,363) – – – – (1,250) – ($1,276.0) – – – – (1,000) – ($13,098) – (763) – – – – – – – – – – – Bon d s I n te re s t & Fe e s Sub-Total, Financing / Restructuring ($1,822) ($18,708) ($6,344) ($2,449) ($2,111) ($14,845) ($5,613) ($2,276) ($13,861) – Cash Balance / (Deficit) BOP Ch a n ge $48,356 8,789 $57,145 (17,346) $39,799 (17,959) $21,839 608 $22,447 3,313 $25,760 (10,338) $15,422 (6,361) $9,061 (4,349) $4,712 (10,018) ($5,306) 100 [1] As s u me s NYMEX forwa rd p ri ci n g a s of 2/22/2019. 33 EOP $57,145 $39,799 $21,839 $22,447 $25,760 $15,422 $9,061 $4,712 ($5,306) ($5,206) Total Change in Cash $8,789 ($17,346) ($17,959) $608 $3,313 ($10,338) ($6,361) ($4,349) ($10,018) $100 Cash Flow from Ops $10,611 $1,362 ($11,615) $3,057 $5,424 $4,507 ($748) ($2,073) $3,843 $100 Feb-2019 Mar-2019 Apr-2019 May-2019 Jun-2019 Jul-2019 Aug-2019 Sep-2019 Oct-2019 Nov-2019 |