LIST OF ECONOMIC TABLES Table No. Summary Economic Analysis Cash Flow Total Proved ........................................................................................................................ 2 Proved Developed Producing .............................................................................................. 3 Proved Developed Behind Pipe ........................................................................................... 4 Proved Undeveloped ........................................................................................................... 5 Tabular Summary of Economic Analysis All Reserves Categories ...................................................................................................... 6 Gross Ultimate Reserves, Cumulative Production and Basic Economic Data All Reserves Categories ....................................................................................................... 7
Cash Flow Summaries
Total Year Oil ------ Mbbl Residue Gas ------ MMcf ------ NGL ------- Mbbl ------- Oil ------- Mbbl ------- Gas ----- MMcf----- ------ Net Reserves Volume -------------- Estimated 8/8 Prod. ------- NGL - $/bbl - Oil - $/bbl - Production and Economic Projection As of: 1/1/2023 Wells Res. Gas - $/Mcf - ---------- Plant Net Sales Volume Wet Gas ------ MMcf TABLE 2 30,149.97 50.67 6,000.94 230,335.13 57.34 39.92 6.13 93.102023 1,232 6,170.46 28,419.09 51.82 5,149.36 207,253.37 48.41 40.06 6.07 93.042024 1,265 5,303.13 20,292.42 34.09 3,083.45 151,076.38 38.27 40.02 6.13 93.052025 1,287 3,195.89 17,408.01 26.88 2,082.86 122,254.86 31.55 40.05 6.16 93.022026 1,296 2,171.82 12,455.66 20.10 1,548.81 96,867.65 26.09 39.98 6.19 93.002027 1,288 1,620.65 9,901.69 16.24 1,220.68 80,120.93 22.09 39.94 6.21 92.992028 1,279 1,280.70 8,242.46 13.62 992.86 67,839.13 18.97 39.91 6.22 92.982029 1,274 1,044.04 7,084.97 11.75 830.93 58,780.27 16.56 39.90 6.23 92.982030 1,266 875.47 6,208.54 10.32 709.13 51,712.54 14.62 39.88 6.24 92.972031 1,261 748.40 5,532.48 9.20 615.89 46,165.22 13.06 39.87 6.24 92.972032 1,253 650.96 4,957.49 8.25 536.65 41,360.77 11.69 39.86 6.25 92.972033 1,250 568.06 4,492.39 7.48 475.48 37,466.80 10.56 39.85 6.25 92.982034 1,241 503.88 4,088.90 6.81 424.48 34,104.22 9.58 39.85 6.25 92.982035 1,230 450.27 3,750.62 6.25 382.41 31,261.81 8.75 39.85 6.26 92.982036 1,220 405.99 3,431.96 5.71 343.89 28,573.68 7.98 39.85 6.26 92.982037 1,214 365.41 36,095.37After 309,738.56 59.10 3,294.77 83.80 Total 406,593.39 3,698,985.77Ult. 202,512.01 1,594,911.33 338.28 419.31 27,692.56 Cum. Sub-T 39.95 6.17 93.02 39.91 6.27 93.00 166,416.64 1,285,172.76 279.19 335.51 24,397.80 93.03 39.96 6.15 0.00% Lease Shrinkage and 4.11% Plant Shrinkage 2,104,074.45 204,081.37 28,878.15 3,523.01 25,355.14 Gas ------ M$ ------ Oil ------ M$ ------ Other ------ M$ ------ Year ----------------------------------- Company Future Gross Revenue ---------------------------------- NGL ------ M$ ------ Total ------ M$ ------ Prod Tax ------ M$ ------ Adv Tax ------ M$ ------ after Sev & Adv ------- M$ -------- ------- Prod & Adv Taxes ----- Revenue 4,717.11 2,289.16 36,805.35 0.00 43,811.62 1,007.91 1,623.72 41,180.002023 4,821.86 1,939.42 31,273.82 0.00 38,035.09 1,013.18 1,146.07 35,875.852024 3,172.04 1,531.54 18,888.56 0.00 23,592.13 615.44 840.12 22,136.582025 2,500.89 1,263.62 12,839.70 0.00 16,604.21 429.04 655.70 15,519.472026 1,868.94 1,043.01 9,587.62 0.00 12,499.56 317.57 526.47 11,655.522027 1,510.19 882.37 7,577.74 0.00 9,970.31 251.78 436.80 9,281.732028 1,266.12 757.12 6,175.91 0.00 8,199.15 206.95 368.61 7,623.602029 1,092.23 660.64 5,176.60 0.00 6,929.46 175.31 317.11 6,437.052030 959.12 582.99 4,422.79 0.00 5,964.90 151.29 276.48 5,537.132031 855.81 520.51 3,844.66 0.00 5,220.99 132.94 244.28 4,843.772032 767.16 465.80 3,352.01 0.00 4,584.97 117.54 215.78 4,251.652033 695.37 420.71 2,971.66 0.00 4,087.73 105.25 193.46 3,789.022034 633.10 381.82 2,654.45 0.00 3,669.37 94.86 174.45 3,400.062035 580.78 348.80 2,392.47 0.00 3,322.05 86.13 158.58 3,077.342036 531.10 318.08 2,152.12 0.00 3,001.30 78.05 143.69 2,779.572037 5,496.11 20,648.86After Total 31,467.93 16,749.62 170,764.30 0.00 0.00 3,344.02 Sub-T 218,981.85 29,488.99 5,568.00 784.77 8,746.05 1,424.75 204,667.79 27,279.47 25,971.81 13,405.60 150,115.44 0.00 189,492.85 4,783.23 7,321.30 177,388.32 Cumulative ------- M$ ------- Annual ------ M$ ------ Disc. Cum. Annual @ 10.00% ------- M$ ------- -------------------- Future Net Income Before Income Taxes ------------------------------------------------------- Deductions Trans. Costs ------ M$ ------ Net Investments ------ M$ ------ Lease Net Costs ------ M$ ------ Net Profits ------ M$ ------ Undiscounted Discounted Ann @ 10.00% -------M$ ------- Year 2023 0.00 0.00 5,060.10 0.00 36,119.90 34,418.94 34,418.94 36,119.90 2024 0.00 0.00 4,005.41 0.00 31,870.44 27,717.54 62,136.48 67,990.33 2025 0.00 0.00 2,637.07 0.00 19,499.51 15,422.03 77,558.51 87,489.84 2026 0.00 0.00 1,921.13 0.00 13,598.34 9,768.41 87,326.92 101,088.18 2027 0.00 0.00 1,494.80 0.00 10,160.72 6,632.50 93,959.42 111,248.89 2028 0.00 0.00 1,214.44 0.00 8,067.29 4,785.24 98,744.66 119,316.19 2029 0.00 0.00 1,009.38 0.00 6,614.22 3,565.60 102,310.26 125,930.41 2030 0.00 0.00 858.43 0.00 5,578.62 2,733.65 105,043.91 131,509.03 2031 0.00 0.00 741.40 0.00 4,795.73 2,136.24 107,180.16 136,304.77 2032 0.00 0.00 649.86 0.00 4,193.91 1,698.05 108,878.20 140,498.68 2033 0.00 0.00 570.38 0.00 3,681.27 1,354.79 110,232.99 144,179.95 2034 0.00 0.00 508.26 0.00 3,280.76 1,097.62 111,330.61 147,460.71 2035 0.00 0.00 456.06 0.00 2,944.00 895.44 112,226.05 150,404.71 2036 0.00 0.00 412.51 0.00 2,664.83 736.75 112,962.81 153,069.55 2037 0.00 0.00 372.15 0.00 2,407.41 605.03 113,567.84 155,476.96 2,958.21 0.00 23,663.71 0.00 0.00 25,527.13 3,615.76 0.00 179,140.67 116,526.05 179,140.67 Sub-T After Total 0.00 0.00 0.00 21,911.36 0.00 155,476.96 113,567.84 113,567.84 116,526.05 0.00 23,663.71 2,958.21 155,476.96 Present Worth Profile (M$) PW 5.00% : PW 8.00% : PW 10.00% : PW 12.00% : PW 15.00% : PW 20.00% : 138,586.81 124,075.81 116,526.05 110,155.07 102,217.98 91,948.01
Proved Producing Rsv Class & Category Year Oil ------ Mbbl Residue Gas ------ MMcf ------ NGL ------- Mbbl ------- Oil ------- Mbbl ------- Gas ----- MMcf----- ------ Net Reserves Volume -------------- Estimated 8/8 Prod. ------- NGL - $/bbl - Oil - $/bbl - Production and Economic Projection As of: 1/1/2023 Wells Res. Gas - $/Mcf - ---------- Plant Net Sales Volume Wet Gas ------ MMcf TABLE 3 23,539.02 41.05 4,889.12 208,543.67 55.29 40.03 6.20 93.002023 1,166 5,041.11 15,073.63 26.45 2,976.87 137,792.12 41.35 40.01 6.23 92.912024 1,159 3,084.74 11,191.67 19.58 2,094.15 101,981.27 32.52 40.00 6.24 92.882025 1,157 2,177.10 8,897.31 15.51 1,587.62 80,361.24 26.48 39.99 6.25 92.862026 1,152 1,654.43 7,354.23 12.77 1,258.78 65,776.47 22.11 39.98 6.26 92.862027 1,144 1,314.28 6,254.86 10.80 1,031.70 55,416.75 18.82 39.96 6.27 92.852028 1,135 1,078.81 5,394.65 9.28 861.28 47,372.76 16.18 39.95 6.27 92.852029 1,130 901.81 4,740.74 8.13 734.08 41,251.42 14.13 39.94 6.27 92.852030 1,122 769.51 4,216.53 7.22 634.95 36,377.57 12.46 39.94 6.27 92.852031 1,117 666.26 3,796.89 6.49 557.12 32,503.56 11.11 39.93 6.28 92.852032 1,109 585.12 3,428.01 5.84 489.16 29,109.56 9.93 39.93 6.28 92.862033 1,106 514.24 3,122.75 5.31 436.19 26,344.01 8.95 39.92 6.28 92.862034 1,097 458.85 2,849.53 4.84 391.41 23,938.26 8.11 39.92 6.28 92.862035 1,086 411.97 2,617.82 4.44 354.12 21,908.10 7.40 39.92 6.28 92.872036 1,076 372.90 2,397.65 4.06 319.53 19,991.13 6.74 39.92 6.28 92.872037 1,070 336.66 24,870.94After 210,756.69 41.14 3,098.05 69.64 Total 333,827.60 3,243,499.01Ult. 129,746.23 1,139,424.57 222.91 361.20 21,714.14 Cum. Sub-T 39.98 6.25 92.90 39.96 6.28 92.89 104,875.29 928,667.87 181.77 291.56 18,616.09 92.90 39.98 6.24 0.00% Lease Shrinkage and 4.11% Plant Shrinkage 2,104,074.45 204,081.37 22,644.85 3,277.07 19,367.79 Gas ------ M$ ------ Oil ------ M$ ------ Other ------ M$ ------ Year ----------------------------------- Company Future Gross Revenue ---------------------------------- NGL ------ M$ ------ Total ------ M$ ------ Prod Tax ------ M$ ------ Adv Tax ------ M$ ------ after Sev & Adv ------- M$ -------- ------- Prod & Adv Taxes ----- Revenue 3,817.88 2,213.58 30,302.92 0.00 36,334.38 761.46 1,599.18 33,973.752023 2,457.20 1,654.56 18,532.81 0.00 22,644.57 475.27 1,060.96 21,108.342024 1,818.87 1,300.63 13,072.42 0.00 16,191.92 342.01 784.61 15,065.292025 1,440.12 1,058.90 9,927.85 0.00 12,426.87 264.36 614.56 11,547.942026 1,185.75 883.77 7,880.78 0.00 9,950.30 213.41 498.51 9,238.382027 1,002.99 751.80 6,464.39 0.00 8,219.17 177.62 415.36 7,626.192028 861.98 646.46 5,399.80 0.00 6,908.24 150.43 351.18 6,406.632029 755.21 564.24 4,604.61 0.00 5,924.07 129.96 302.35 5,491.752030 670.06 497.57 3,984.09 0.00 5,151.72 113.63 263.68 4,774.412031 602.16 443.68 3,496.63 0.00 4,542.47 100.78 232.94 4,208.752032 542.35 396.41 3,070.42 0.00 4,009.17 89.69 205.66 3,713.822033 493.09 357.37 2,738.36 0.00 3,588.81 80.69 184.29 3,323.832034 449.32 323.71 2,457.86 0.00 3,230.89 72.93 166.09 2,991.872035 412.31 295.21 2,224.04 0.00 2,931.56 66.34 150.89 2,714.322036 376.99 268.84 2,006.91 0.00 2,652.74 60.18 136.63 2,455.922037 3,821.92 19,458.66After Total 20,708.19 14,439.44 135,622.54 0.00 0.00 2,782.71 Sub-T 170,770.16 26,063.29 3,697.39 598.62 8,312.45 1,345.55 158,760.33 24,119.12 16,886.26 11,656.73 116,163.87 0.00 144,706.87 3,098.76 6,966.90 134,641.21 Cumulative ------- M$ ------- Annual ------ M$ ------ Disc. Cum. Annual @ 10.00% ------- M$ ------- -------------------- Future Net Income Before Income Taxes ------------------------------------------------------- Deductions Trans. Costs ------ M$ ------ Net Investments ------ M$ ------ Lease Net Costs ------ M$ ------ Net Profits ------ M$ ------ Undiscounted Discounted Ann @ 10.00% -------M$ ------- Year 2023 0.00 0.00 4,518.21 0.00 29,455.54 28,228.05 28,228.05 29,455.54 2024 0.00 0.00 2,926.74 0.00 18,181.61 15,811.61 44,039.67 47,637.15 2025 0.00 0.00 2,136.17 0.00 12,929.12 10,213.68 54,253.34 60,566.27 2026 0.00 0.00 1,658.99 0.00 9,888.95 7,099.39 61,352.73 70,455.23 2027 0.00 0.00 1,337.33 0.00 7,901.04 5,155.50 66,508.23 78,356.27 2028 0.00 0.00 1,108.90 0.00 6,517.29 3,864.94 70,373.17 84,873.56 2029 0.00 0.00 933.71 0.00 5,472.92 2,949.90 73,323.07 90,346.48 2030 0.00 0.00 801.08 0.00 4,690.67 2,298.30 75,621.37 95,037.15 2031 0.00 0.00 696.19 0.00 4,078.22 1,816.49 77,437.86 99,115.37 2032 0.00 0.00 613.03 0.00 3,595.72 1,455.77 78,893.63 102,711.09 2033 0.00 0.00 539.82 0.00 3,174.01 1,168.05 80,061.68 105,885.09 2034 0.00 0.00 482.32 0.00 2,841.52 950.64 81,012.32 108,726.61 2035 0.00 0.00 433.70 0.00 2,558.17 778.07 81,790.39 111,284.78 2036 0.00 0.00 392.95 0.00 2,321.37 641.79 82,432.18 113,606.16 2037 0.00 0.00 354.98 0.00 2,100.95 528.00 82,960.18 115,707.10 2,591.57 0.00 20,659.36 0.00 0.00 22,393.87 3,459.77 0.00 136,366.46 85,551.76 136,366.46 Sub-T After Total 0.00 0.00 0.00 18,934.10 0.00 115,707.10 82,960.18 82,960.18 85,551.76 0.00 20,659.36 2,591.57 115,707.10 Present Worth Profile (M$) PW 5.00% : PW 8.00% : PW 10.00% : PW 12.00% : PW 15.00% : PW 20.00% : 103,085.26 91,490.19 85,551.76 80,598.53 74,509.50 66,777.86
Proved Behind Pipe Rsv Class & Category Year Oil ------ Mbbl Residue Gas ------ MMcf ------ NGL ------- Mbbl ------- Oil ------- Mbbl ------- Gas ----- MMcf----- ------ Net Reserves Volume -------------- Estimated 8/8 Prod. ------- NGL - $/bbl - Oil - $/bbl - Production and Economic Projection As of: 1/1/2023 Wells Res. Gas - $/Mcf - ---------- Plant Net Sales Volume Wet Gas ------ MMcf TABLE 4 6,610.94 9.61 760.50 19,005.22 2.04 36.96 5.85 93.542023 65 774.48 12,850.97 20.79 1,525.17 62,860.95 6.14 40.51 5.85 93.082024 102 1,561.33 6,345.43 10.11 691.71 39,098.58 4.78 40.30 5.85 93.122025 102 714.80 3,939.66 6.22 346.53 26,210.39 3.68 39.97 5.84 93.132026 102 362.32 2,853.67 4.48 204.54 19,836.87 3.00 39.76 5.84 93.142027 102 216.59 2,237.00 3.50 134.09 16,051.96 2.55 39.62 5.84 93.142028 102 143.89 1,827.43 2.85 93.84 13,443.31 2.20 39.51 5.84 93.142029 102 102.07 1,545.47 2.40 69.39 11,601.21 1.94 39.43 5.83 93.142030 102 76.51 1,337.24 2.08 53.38 10,207.18 1.74 39.36 5.83 93.142031 102 59.65 1,180.36 1.83 42.45 9,133.12 1.58 39.32 5.83 93.142032 102 48.07 1,050.43 1.62 34.43 8,217.82 1.43 39.29 5.83 93.142033 102 39.48 947.87 1.46 28.58 7,479.77 1.31 39.28 5.83 93.142034 102 33.17 862.98 1.33 24.12 6,846.50 1.20 39.27 5.82 93.142035 102 28.32 792.54 1.22 20.69 6,305.02 1.11 39.28 5.82 93.142036 102 24.55 725.97 1.12 17.84 5,788.96 1.02 39.28 5.82 93.142037 102 21.38 7,898.52After 67,153.91 12.17 146.49 11.36 Total 53,006.48 329,240.77Ult. 53,006.48 329,240.77 82.80 47.08 4,193.75 Cum. Sub-T 39.61 5.84 93.17 39.45 5.81 93.14 45,107.95 262,086.85 70.63 35.72 4,047.25 93.18 39.66 5.85 0.00% Lease Shrinkage and 4.51% Plant Shrinkage 0.00 0.00 4,391.98 185.38 4,206.60 Gas ------ M$ ------ Oil ------ M$ ------ Other ------ M$ ------ Year ----------------------------------- Company Future Gross Revenue ---------------------------------- NGL ------ M$ ------ Total ------ M$ ------ Prod Tax ------ M$ ------ Adv Tax ------ M$ ------ after Sev & Adv ------- M$ -------- ------- Prod & Adv Taxes ----- Revenue 899.23 75.57 4,447.47 0.00 5,422.27 184.26 24.54 5,213.472023 1,934.99 248.55 8,919.33 0.00 11,102.87 385.44 57.94 10,659.492024 941.50 192.60 4,043.91 0.00 5,178.01 186.22 30.96 4,960.822025 579.48 146.93 2,025.19 0.00 2,751.60 103.64 20.17 2,627.792026 417.38 119.37 1,194.92 0.00 1,731.67 68.14 15.07 1,648.462027 325.85 100.92 783.04 0.00 1,209.82 49.50 12.07 1,148.252028 265.36 87.04 547.78 0.00 900.17 38.12 10.03 852.032029 223.85 76.68 404.89 0.00 705.42 30.79 8.59 666.042030 193.27 68.49 311.33 0.00 573.10 25.67 7.51 539.912031 170.29 61.96 247.51 0.00 479.76 21.99 6.68 451.092032 151.30 56.19 200.64 0.00 408.13 19.08 5.98 383.072033 136.33 51.44 166.49 0.00 354.26 16.85 5.42 331.992034 123.97 47.27 140.46 0.00 311.70 15.04 4.95 291.712035 113.78 43.63 120.43 0.00 277.83 13.58 4.56 259.702036 104.20 40.08 103.85 0.00 248.12 12.25 4.18 231.702037 1,133.54 851.17After Total 7,714.33 1,864.85 24,508.40 0.00 0.00 448.12 Sub-T 34,087.57 2,432.83 1,296.92 126.35 264.87 46.21 32,525.79 2,260.28 6,580.79 1,416.73 23,657.23 0.00 31,654.74 1,170.57 218.66 30,265.52 Cumulative ------- M$ ------- Annual ------ M$ ------ Disc. Cum. Annual @ 10.00% ------- M$ ------- -------------------- Future Net Income Before Income Taxes ------------------------------------------------------- Deductions Trans. Costs ------ M$ ------ Net Investments ------ M$ ------ Lease Net Costs ------ M$ ------ Net Profits ------ M$ ------ Undiscounted Discounted Ann @ 10.00% -------M$ ------- Year 2023 0.00 0.00 373.27 0.00 4,840.20 4,498.28 4,498.28 4,840.20 2024 0.00 0.00 771.04 0.00 9,888.45 8,608.28 13,106.56 14,728.66 2025 0.00 0.00 358.89 0.00 4,601.93 3,648.11 16,754.67 19,330.59 2026 0.00 0.00 185.93 0.00 2,441.86 1,756.94 18,511.61 21,772.45 2027 0.00 0.00 113.76 0.00 1,534.71 1,002.95 19,514.55 23,307.15 2028 0.00 0.00 77.37 0.00 1,070.88 635.77 20,150.32 24,378.03 2029 0.00 0.00 56.16 0.00 795.86 429.32 20,579.64 25,173.90 2030 0.00 0.00 43.04 0.00 623.00 305.44 20,885.08 25,796.90 2031 0.00 0.00 34.28 0.00 505.63 225.32 21,110.40 26,302.53 2032 0.00 0.00 28.18 0.00 422.91 171.28 21,281.68 26,725.44 2033 0.00 0.00 23.59 0.00 359.48 132.33 21,414.01 27,084.92 2034 0.00 0.00 20.17 0.00 311.82 104.34 21,518.36 27,396.74 2035 0.00 0.00 17.50 0.00 274.21 83.41 21,601.77 27,670.94 2036 0.00 0.00 15.40 0.00 244.31 67.55 21,669.32 27,915.25 2037 0.00 0.00 13.59 0.00 218.11 54.82 21,724.14 28,133.35 260.57 0.00 2,133.12 0.00 0.00 2,259.31 127.15 0.00 30,266.48 21,984.71 30,266.48 Sub-T After Total 0.00 0.00 0.00 2,132.16 0.00 28,133.35 21,724.14 21,724.14 21,984.71 0.00 2,133.12 260.57 28,133.35 Present Worth Profile (M$) PW 5.00% : PW 8.00% : PW 10.00% : PW 12.00% : PW 15.00% : PW 20.00% : 25,158.08 23,113.69 21,984.71 20,991.62 19,697.29 17,919.17
Proved Undeveloped Rsv Class & Category Year Oil ------ Mbbl Residue Gas ------ MMcf ------ NGL ------- Mbbl ------- Oil ------- Mbbl ------- Gas ----- MMcf----- ------ Net Reserves Volume -------------- Estimated 8/8 Prod. ------- NGL - $/bbl - Oil - $/bbl - Production and Economic Projection As of: 1/1/2023 Wells Res. Gas - $/Mcf - ---------- Plant Net Sales Volume Wet Gas ------ MMcf TABLE 5 0.00 0.00 351.31 2,786.24 0.00 0.00 5.85 0.002023 1 354.86 494.49 4.59 647.31 6,600.30 0.92 39.34 5.90 93.622024 4 657.06 2,755.32 4.40 297.59 9,996.54 0.97 39.41 5.96 93.622025 28 303.99 4,571.04 5.16 148.70 15,683.24 1.40 41.39 5.96 93.362026 42 155.07 2,247.76 2.84 85.49 11,254.30 0.98 40.72 5.99 93.462027 42 89.77 1,409.83 1.94 54.88 8,652.21 0.73 40.55 6.02 93.482028 42 58.00 1,020.38 1.48 37.73 7,023.07 0.58 40.46 6.05 93.482029 42 40.16 798.76 1.21 27.46 5,927.64 0.49 40.41 6.09 93.492030 42 29.44 654.77 1.02 20.81 5,127.79 0.42 40.37 6.12 93.492031 42 22.49 555.24 0.89 16.32 4,528.54 0.37 40.34 6.16 93.502032 42 17.78 479.05 0.79 13.06 4,033.40 0.33 40.32 6.20 93.502033 42 14.35 421.77 0.71 10.72 3,643.02 0.30 40.31 6.23 93.502034 42 11.86 376.39 0.64 8.95 3,319.47 0.27 40.30 6.27 93.502035 42 9.98 340.25 0.58 7.61 3,048.69 0.25 40.29 6.31 93.502036 42 8.55 308.35 0.53 6.51 2,793.59 0.23 40.29 6.35 93.502037 42 7.38 3,325.91After 31,827.96 5.78 50.22 2.80 Total 19,759.31 126,245.99Ult. 19,759.31 126,245.99 32.57 11.03 1,784.67 Cum. Sub-T 40.37 5.96 93.51 40.38 6.75 93.50 16,433.40 94,418.03 26.79 8.23 1,734.45 93.51 40.37 5.94 0.00% Lease Shrinkage and 3.08% Plant Shrinkage 0.00 0.00 1,841.31 60.56 1,780.75 Gas ------ M$ ------ Oil ------ M$ ------ Other ------ M$ ------ Year ----------------------------------- Company Future Gross Revenue ---------------------------------- NGL ------ M$ ------ Total ------ M$ ------ Prod Tax ------ M$ ------ Adv Tax ------ M$ ------ after Sev & Adv ------- M$ -------- ------- Prod & Adv Taxes ----- Revenue 0.00 0.00 2,054.96 0.00 2,054.96 62.18 0.00 1,992.782023 429.67 36.31 3,821.68 0.00 4,287.65 152.47 27.17 4,108.012024 411.67 38.31 1,772.23 0.00 2,222.21 87.20 24.55 2,110.472025 481.29 57.79 886.66 0.00 1,425.74 61.04 20.96 1,343.732026 265.81 39.86 511.92 0.00 817.60 36.03 12.90 768.682027 181.35 29.65 330.31 0.00 541.31 24.65 9.36 507.302028 138.78 23.63 228.33 0.00 390.74 18.40 7.40 364.942029 113.17 19.71 167.09 0.00 299.98 14.56 6.16 279.262030 95.78 16.93 127.38 0.00 240.09 11.98 5.29 222.812031 83.36 14.88 100.51 0.00 198.75 10.17 4.65 183.922032 73.51 13.21 80.95 0.00 167.67 8.77 4.14 154.762033 65.95 11.90 66.81 0.00 144.66 7.72 3.74 133.202034 59.81 10.83 56.14 0.00 126.77 6.89 3.41 116.482035 54.70 9.96 48.01 0.00 112.66 6.22 3.13 103.312036 49.91 9.17 41.36 0.00 100.44 5.61 2.87 91.952037 540.65 339.02After Total 3,045.41 445.33 10,633.37 0.00 0.00 113.20 Sub-T 14,124.11 992.87 573.70 59.80 168.74 32.99 13,381.67 900.07 2,504.77 332.13 10,294.34 0.00 13,131.25 513.90 135.75 12,481.60 Cumulative ------- M$ ------- Annual ------ M$ ------ Disc. Cum. Annual @ 10.00% ------- M$ ------- -------------------- Future Net Income Before Income Taxes ------------------------------------------------------- Deductions Trans. Costs ------ M$ ------ Net Investments ------ M$ ------ Lease Net Costs ------ M$ ------ Net Profits ------ M$ ------ Undiscounted Discounted Ann @ 10.00% -------M$ ------- Year 2023 0.00 0.00 168.63 0.00 1,824.15 1,692.61 1,692.61 1,824.15 2024 0.00 0.00 307.64 0.00 3,800.37 3,297.64 4,990.26 5,624.52 2025 0.00 0.00 142.01 0.00 1,968.45 1,560.24 6,550.50 7,592.98 2026 0.00 0.00 76.21 0.00 1,267.53 912.08 7,462.58 8,860.50 2027 0.00 0.00 43.71 0.00 724.97 474.05 7,936.64 9,585.47 2028 0.00 0.00 28.18 0.00 479.12 284.53 8,221.17 10,064.59 2029 0.00 0.00 19.50 0.00 345.44 186.38 8,407.55 10,410.03 2030 0.00 0.00 14.30 0.00 264.96 129.92 8,537.46 10,674.98 2031 0.00 0.00 10.93 0.00 211.88 94.43 8,631.89 10,886.87 2032 0.00 0.00 8.64 0.00 175.28 71.00 8,702.89 11,062.15 2033 0.00 0.00 6.98 0.00 147.78 54.40 8,757.29 11,209.93 2034 0.00 0.00 5.77 0.00 127.43 42.64 8,799.94 11,337.37 2035 0.00 0.00 4.86 0.00 111.62 33.96 8,833.89 11,448.99 2036 0.00 0.00 4.16 0.00 99.16 27.42 8,861.31 11,548.14 2037 0.00 0.00 3.59 0.00 88.36 22.21 8,883.52 11,636.50 106.07 0.00 871.23 0.00 0.00 873.94 28.85 0.00 12,507.73 8,989.59 12,507.73 Sub-T After Total 0.00 0.00 0.00 845.09 0.00 11,636.50 8,883.52 8,883.52 8,989.59 0.00 871.23 106.07 11,636.50 Present Worth Profile (M$) PW 5.00% : PW 8.00% : PW 10.00% : PW 12.00% : PW 15.00% : PW 20.00% : 10,343.47 9,471.93 8,989.59 8,564.91 8,011.19 7,250.98
Tabular Summaries
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 Proved Producing Rsv Class & Category 126.63 74.80 27.77 0.00 0.00 0.00 151.82 25.20 0.00P-DP 43.68AUSTIN 5H - 5H 0.00 0.00 130.04 75.04 28.52 0.00 0.00 0.00 155.92 25.88 0.00P-DP 44.75AUSTIN 6H - 6H 0.00 0.00 148.76 83.56 32.62 0.00 0.00 0.00 178.36 29.60 0.00P-DP 46.90AUSTIN 7H - 7H 0.00 0.00 156.72 87.21 34.37 0.00 0.00 0.00 187.91 31.18 0.00P-DP 47.72AUSTIN 8H - 8H 0.00 0.00 2.40 1.60 0.42 0.00 0.00 0.00 2.59 0.19 0.00P-DP 26.64ALPHA 210488 1A - 1A 0.00 0.00 3.11 1.90 0.54 0.00 0.00 0.00 3.36 0.25 0.00P-DP 33.63ALPHA 210488 2B - 2B 0.00 0.00 5.25 2.97 0.92 0.00 0.00 0.00 5.67 0.42 0.00P-DP 41.75ALPHA 210488 3C - 3C 0.00 0.00 51.89 31.35 9.09 0.00 0.00 0.00 56.04 4.15 0.00P-DP 46.64CHARLIE 210468 7A - 7A 0.00 0.00 37.46 23.03 6.56 0.00 0.00 0.00 40.46 3.00 0.00P-DP 42.45CHARLIE 210468 8B - 8B 0.00 0.00 528.55 327.66 92.56 0.00 0.00 0.00 570.83 42.27 0.00P-DP 46.71CHARLIE 210469 10B - 10B 0.00 0.00 515.78 319.28 90.32 0.00 0.00 0.00 557.03 41.25 0.00P-DP 46.47CHARLIE 210469 9A - 9A 0.00 0.00 414.92 221.97 72.66 0.00 0.00 0.00 448.11 33.18 0.00P-DP 38.44CHARLIE 210472 4A - 4A 0.00 0.00 405.93 232.79 71.08 0.00 0.00 0.00 438.40 32.46 0.00P-DP 36.42CHARLIE 210472 5B - 5B 0.00 0.00 279.26 164.19 48.90 0.00 0.00 0.00 301.60 22.33 0.00P-DP 31.46CHARLIE 210472 6C - 6C 0.00 0.00 31.92 20.53 5.59 0.00 0.00 0.00 34.47 2.55 0.00P-DP 39.64CROWIE E RCH BL 3H - 3H 0.00 0.00 37.82 22.00 6.62 0.00 0.00 0.00 40.85 3.02 0.00P-DP 44.64CROWIE RCH BL 1H - 1H 0.00 0.00 0.28 0.17 0.05 0.00 0.00 0.00 0.30 0.02 0.00P-DP 42.65DILLES BOTTOM 210744 3B - 3B 0.00 0.00 10.72 7.17 1.88 0.00 0.00 0.00 11.58 0.86 0.00P-DP 45.25HENDERSHOT 210471 1A - 1A 0.00 0.00 11.53 7.30 2.02 0.00 0.00 0.00 12.45 0.92 0.00P-DP 48.56HENDERSHOT 210471 2B - 2B 0.00 0.00 946.87 514.69 165.81 0.00 0.00 0.00 1,022.59 75.73 0.00P-DP 46.42KRUPA 210483 3A - 3A 0.00 0.00 326.92 184.95 57.25 0.00 0.00 0.00 353.07 26.15 0.00P-DP 46.66KRUPA 211259 2A - 2A 0.00 0.00 2.33 1.34 0.41 0.00 0.00 0.00 2.51 0.19 0.00P-DP 37.38REITZ UNIT 5H - 5H 0.00 0.00 573.16 364.24 100.37 0.00 0.00 0.00 619.00 45.84 0.00P-DP 48.18SHANNON 210470 3C - 3C 0.00 0.00 671.89 425.77 117.66 0.00 0.00 0.00 725.63 53.74 0.00P-DP 50.00SHANNON 210470 4B - 4B 0.00 0.00 436.88 282.78 76.50 0.00 0.00 0.00 471.82 34.94 0.00P-DP 45.04SHANNON 211271 1B - 1B 0.00 0.00 547.28 348.52 95.84 0.00 0.00 0.00 591.05 43.77 0.00P-DP 48.14SHANNON 211271 2A - 2A 0.00 0.00 480.19 325.04 84.09 0.00 0.00 0.00 518.59 38.40 0.00P-DP 33.71SIDWELL SE WHL BL 10H - 10H 0.00 0.00 718.97 446.40 125.90 0.00 0.00 0.00 776.47 57.50 0.00P-DP 42.03SIDWELL SE WHL BL 8H - 8H 0.00 0.00 220.24 110.19 38.57 0.00 0.00 0.00 237.86 17.61 0.00P-DP 50.00SIDWELL SW WHL BL 2H - 2H 0.00 0.00 51.54 30.60 9.02 0.00 0.00 0.00 55.66 4.12 0.00P-DP 32.25SIDWELL SW WHL BL 4H - 4H 0.00 0.00 1.43 1.03 0.25 0.00 0.00 0.00 1.55 0.11 0.00P-DP 29.06SMASHOSAURUS 3 - 3 0.00 0.00 141.21 95.76 24.73 0.00 0.00 0.00 152.50 11.29 0.00P-DP 31.56SMASHOSAURUS 5 - 5 0.00 0.00 1.89 1.09 0.33 0.00 0.00 0.00 2.04 0.15 0.00P-DP 34.26SPITFIRE 1H - 1H 0.00 0.00 1.16 0.69 0.20 0.00 0.00 0.00 1.25 0.09 0.00P-DP 31.08SPITFIRE 3H - 3H 0.00 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 39.38 23.90 6.90 0.00 0.00 0.00 42.53 3.15 0.00P-DP 37.47TIGER 210187 2A - 2A 0.00 0.00 32.58 19.66 5.71 0.00 0.00 0.00 35.19 2.61 0.00P-DP 35.64TIGER 210187 3C - 3C 0.00 0.00 22.96 14.68 4.02 0.00 0.00 0.00 24.80 1.84 0.00P-DP 29.26TIGER 210187 5B - 5B 0.00 0.00 0.08 0.05 0.01 0.00 0.00 0.00 0.09 0.01 0.00P-DP 35.32TIGER 210475 4C - 4C 0.00 0.00 37.73 22.60 6.61 0.00 0.00 0.00 40.75 3.02 0.00P-DP 37.58TIGER 210476 1A - 1A 0.00 0.00 73.64 46.25 12.89 0.00 0.00 0.00 79.52 5.89 0.00P-DP 31.02VALERIE 210473 1A - 1A 0.00 0.00 72.43 45.90 12.68 0.00 0.00 0.00 78.22 5.79 0.00P-DP 30.50VALERIE 210473 2B - 2B 0.00 0.00 97.00 55.54 16.99 0.00 0.00 0.00 104.75 7.76 0.00P-DP 37.53VALERIE 210473 4C - 4C 0.00 0.00 564.56 288.41 98.86 0.00 0.00 0.00 609.71 45.15 0.00P-DP 50.00VANNELLE SW WHL BL 2H - 2H 0.00 0.00 0.10 0.05 0.02 0.00 0.00 0.00 0.10 0.01 0.00P-DP 40.35YANKEE 210475 5A - 5A 0.00 0.00 4.47 2.73 0.87 0.00 0.00 0.00 5.45 0.98 0.00P-DP 14.73CV RB SUV;SHELBY INTERESTS 31 001 - 001 0.00 0.00 124.88 65.11 24.21 0.00 0.00 0.00 152.41 27.53 0.00P-DP 31.01CV RB SUW;LESHE 36 001 - 001 0.00 0.00 51.49 28.58 9.98 0.00 0.00 0.00 62.84 11.35 0.00P-DP 21.92CV RB SUW;NAC 36 001-ALT - 001-ALT 0.00 0.00 98.15 68.06 19.03 0.00 0.00 0.00 119.78 21.64 0.00P-DP 30.74HA RA SU77;LEE 25-36 HC 001-ALT - 001-ALT 0.00 0.00 0.60 0.30 0.00 0.01 0.00 0.65 0.00 0.05 0.00P-DP 34.05BILLINGSLEY 12 1 - 1 0.00 0.00 30.28 18.36 0.29 0.31 0.00 28.75 1.66 2.96 0.00P-DP 47.31CHAPARRAL UNIT A2 7AH - 7AH 2.83 0.06 27.53 16.78 0.28 0.28 0.00 25.97 1.58 2.71 0.00P-DP 46.01CHAPARRAL UNIT A3 14SH - 14SH 2.69 0.06 27.06 16.45 0.40 0.26 0.00 23.75 2.30 2.91 0.00P-DP 45.79CHAPARRAL UNIT A3 20H - 20H 3.92 0.09 37.36 22.71 0.40 0.38 0.00 34.82 2.32 3.74 0.00P-DP 49.62CHAPARRAL UNIT A4 6AH - 6AH 3.96 0.09 26.37 14.48 0.63 0.22 0.00 19.96 3.58 3.27 0.00P-DP 49.31HIGGINBOTHAM UNIT A 30-18 2AH - 2AH 6.11 0.13 27.63 14.28 0.33 0.27 0.00 25.38 1.87 2.82 0.00P-DP 49.75HIGGINBOTHAM UNIT A 30-18 3AH - 3AH 3.19 0.07 5.20 3.12 0.10 0.05 0.00 4.22 0.59 0.61 0.00P-DP 27.83HIGGINBOTHAM UNIT A 30-18 4AH - 4AH 1.01 0.02 11.78 6.39 0.17 0.11 0.00 10.43 0.96 1.26 0.00P-DP 36.66HIGGINBOTHAM UNIT B 30-19 1H - 1H 1.64 0.04 15.55 8.57 0.32 0.13 0.00 12.47 1.81 1.83 0.00P-DP 40.55HIGGINBOTHAM UNIT B 30-19 7AH - 7AH 3.10 0.07 23.92 12.37 0.42 0.22 0.00 20.14 2.39 2.69 0.00P-DP 48.99HIGGINBOTHAM UNIT C 30-18 5AH - 5AH 4.08 0.09 17.29 9.21 0.42 0.14 0.00 13.00 2.38 2.16 0.00P-DP 45.08HIGGINBOTHAM UNIT C 30-18 6AH - 6AH 4.07 0.09 19.92 11.21 0.49 0.16 0.00 14.84 2.80 2.50 0.00P-DP 41.81JOTUNN UNIT A 25-24 3AH - 3AH 4.78 0.10 15.95 8.63 0.44 0.12 0.00 11.17 2.54 2.10 0.00P-DP 39.85JOTUNN UNIT A 25-24 4AH - 4AH 4.34 0.09 17.10 9.73 0.29 0.16 0.00 14.55 1.65 1.90 0.00P-DP 37.46JOTUNN UNIT A 25-24 5AH - 5AH 2.81 0.06 33.84 17.19 0.98 0.25 0.00 23.21 5.60 4.53 0.00P-DP 50.00JOTUNN UNIT B 25-13 6AH - 6AH 9.57 0.21 22.18 12.46 0.47 0.19 0.00 17.48 2.72 2.66 0.00P-DP 45.36JOTUNN UNIT B 25-13 7AH - 7AH 4.64 0.10 16.93 9.55 0.39 0.14 0.00 13.02 2.21 2.07 0.00P-DP 43.13LEVIATHAN UNIT A 29-17 4AH - 4AH 3.77 0.08 20.77 11.60 0.03 0.24 0.00 22.00 0.18 1.72 0.00P-DP 43.53LEVIATHAN UNIT A 29-17 5AH - 5AH 0.31 0.01 21.48 11.02 0.85 0.13 0.00 11.62 4.86 3.30 0.00P-DP 43.98LEVIATHAN UNIT A 29-17 6AH - 6AH 8.30 0.18 3.81 2.60 0.13 0.03 0.00 2.32 0.75 0.55 0.00P-DP 17.94LEVIATHAN UNIT B 29-20 7AH - 7AH 1.29 0.03
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 26.60 12.96 1.13 0.14 0.00 13.33 6.46 4.23 0.00P-DP 41.57LEVIATHAN UNIT B 29-20 8SH - 8SH 11.04 0.24 10.38 5.73 0.37 0.07 0.00 6.22 2.10 1.51 0.00P-DP 31.91LEVIATHAN UNIT B 29-20 9AH(8AH) - 9AH 3.58 0.08 21.60 11.60 0.70 0.15 0.00 13.73 4.03 3.04 0.00P-DP 39.41MEDUSA UNIT A 28-21 1AH - 1AH 6.88 0.15 22.43 11.74 0.71 0.16 0.00 14.49 4.09 3.12 0.00P-DP 40.03MEDUSA UNIT A 28-21 2AH - 2AH 6.98 0.15 21.26 12.04 0.51 0.17 0.00 16.00 2.92 2.65 0.00P-DP 39.02MEDUSA UNIT B 28-21 7AH - 7AH 4.99 0.11 20.90 11.60 0.72 0.14 0.00 12.72 4.13 3.02 0.00P-DP 37.29MEDUSA UNIT B 28-21 8AH - 8AH 7.06 0.15 19.42 11.21 0.02 0.22 0.00 20.67 0.13 1.59 0.00P-DP 41.92MEDUSA UNIT C 28-09 3AH - 3AH 0.22 0.00 16.56 9.69 0.39 0.14 0.00 12.56 2.24 2.05 0.00P-DP 41.68MEDUSA UNIT C 28-09 6AH - 6AH 3.82 0.08 4.13 2.13 0.74 0.00 0.00 0.00 4.67 0.54 0.00P-DP 28.38CV RA SU91;EDGAR S TALBERT 9 H 001 - 001 0.00 0.00 4.20 2.36 0.75 0.00 0.00 0.00 4.75 0.55 0.00P-DP 24.39HA RA SU98;PACE 8-14-16 H 001 - 001 0.00 0.00 1.27 0.93 0.02 0.02 0.00 1.41 0.09 0.23 0.00P-DP 20.25AMAZON 3304-02H - 3304-02H 0.00 0.00 5.83 3.53 0.06 0.07 0.00 6.49 0.40 1.05 0.00P-DP 42.14AMAZON 3304-03H - 3304-03H 0.00 0.00 5.14 3.10 0.52 0.04 0.00 3.60 3.17 1.63 0.00P-DP 42.69AMAZON 3304-04H - 3304-04H 0.00 0.00 4.90 3.07 0.36 0.04 0.00 4.08 2.17 1.34 0.00P-DP 40.38AMAZON 3304-05H - 3304-05H 0.00 0.00 4.55 2.58 0.06 0.05 0.00 5.02 0.36 0.83 0.00P-DP 28.79BOLT 15-33H - 15-33H 0.00 0.00 49.35 32.29 2.60 0.50 0.00 45.50 15.86 12.00 0.00P-DP 28.50BOLT 406-0904H - 406-0904H 0.00 0.00 48.82 29.88 1.94 0.52 0.00 47.91 11.82 10.91 0.00P-DP 29.95BOLT 407-0904H - 407-0904H 0.00 0.00 160.22 85.12 3.64 1.85 0.00 169.67 22.20 31.65 0.00P-DP 46.43LEAVITT FED 1-9-4PH - 1-9-4PH 0.00 0.00 124.89 61.73 10.72 1.05 0.00 96.18 65.42 36.71 0.00P-DP 50.00LEAVITT FED 1-9-4TH - 1-9-4TH 0.00 0.00 229.52 112.45 7.10 2.55 0.00 234.41 43.33 48.22 0.00P-DP 50.00LEAVITT FED 2-9-4PH - 2-9-4PH 0.00 0.00 0.47 0.30 0.00 0.01 0.00 0.50 0.00 0.04 0.00P-DP 12.66BROWN, A. D. 2 - 2 0.00 0.00 47.59 28.14 0.33 0.49 0.00 45.69 1.97 4.26 0.00P-DP 50.00CHAPARRAL UNIT A5 13SH - 13SH 4.20 0.09 22.06 13.56 0.13 0.23 0.00 21.60 0.76 1.92 0.00P-DP 43.34CHAPARRAL UNIT A5 19H - 19H 1.61 0.04 7.54 2.59 0.00 0.09 0.00 8.10 0.00 0.57 0.00P-DP 50.00DAVID 1 - 1 0.00 0.00 0.06 0.04 0.00 0.00 0.00 0.06 0.00 0.00 0.00P-DP 12.10EAST ACKERLY DEAN UNIT 99 - 99 0.00 0.00 10.75 5.10 0.11 0.10 0.00 9.83 0.62 1.02 0.00P-DP 42.69OAK VALLEY 2 1 - 1 1.33 0.03 11.03 5.22 0.10 0.11 0.00 10.16 0.61 1.04 0.00P-DP 43.46OV UNIT 1 - 1 1.30 0.03 12.88 6.14 0.15 0.12 0.00 11.39 0.88 1.27 0.00P-DP 34.87OVMLC 1 - 1 1.88 0.04 11.02 5.37 0.04 0.12 0.00 11.20 0.23 0.91 0.00P-DP 41.79OVMLC 2 - 2 0.50 0.01 0.30 0.15 0.00 0.00 0.00 0.33 0.00 0.02 0.00P-DP 32.11WALLACE, T. L. 1 - 1 0.00 0.00 0.15 0.11 0.00 0.00 0.00 0.16 0.00 0.01 0.00P-DP 9.13WALLACE, T. L. 3 - 3 0.00 0.00 0.55 0.25 0.00 0.01 0.00 0.58 0.00 0.04 0.00P-DP 32.39WHITE 19 - 19 0.01 0.00 0.36 0.29 0.06 0.00 0.00 0.00 0.39 0.03 0.00P-DP 8.27HA RA SUSS;JORDAN 16-21 HC 001-ALT - 001-ALT 0.00 0.00 0.29 0.24 0.05 0.00 0.00 0.00 0.31 0.02 0.00P-DP 5.80HA RA SUTT;BSMC LA 21 HZ 001 - 001 0.00 0.00 57.94 32.57 2.09 0.34 0.00 30.87 13.93 5.10 0.00P-DP 50.00ADAMEK UNIT 2H - 2H 18.23 0.51
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 39.15 20.29 0.53 0.37 0.00 33.94 3.56 3.01 0.00P-DP 45.62BOENING UNIT 1H - 1H 4.66 0.13 39.67 21.10 1.48 0.22 0.00 20.24 9.87 3.36 0.00P-DP 50.00BOENING UNIT 2H - 2H 12.92 0.36 143.96 81.25 4.23 0.97 0.00 89.12 28.27 10.43 0.00P-DP 33.01BOENING UNIT 3H - 3H 37.00 1.04 80.28 47.57 2.04 0.60 0.00 54.69 13.61 5.82 0.00P-DP 50.00BOENING UNIT 4H - 4H 17.81 0.50 124.64 76.46 2.51 1.04 0.00 95.04 16.73 9.02 0.00P-DP 28.63BOENING UNIT 6L - 6L 21.89 0.62 159.06 89.53 3.54 1.27 0.00 115.98 23.63 11.48 0.00P-DP 38.69BOENING UNIT 6U - 6U 30.93 0.87 1.01 0.70 0.03 0.01 0.00 0.59 0.22 0.09 0.00P-DP 11.87CHUMCHAL UNIT 1H - 1H 0.29 0.01 13.45 8.86 0.25 0.12 0.00 10.68 1.65 1.05 0.00P-DP 13.80CHUMCHAL UNIT 4H - 4H 2.16 0.06 95.49 55.97 2.03 0.78 0.00 71.04 13.57 6.89 0.00P-DP 37.37CHUMCHAL UNIT 6L - 6L 17.77 0.50 90.10 54.04 1.98 0.72 0.00 66.07 13.23 6.51 0.00P-DP 50.00CHUMCHAL UNIT 7L - 7L 17.32 0.49 118.46 58.68 2.37 1.00 0.00 91.15 15.85 9.27 0.00P-DP 50.00COLLE UNIT 1H - 1H 20.74 0.58 71.94 35.42 1.87 0.54 0.00 49.06 12.47 5.91 0.00P-DP 50.00FIELDS UNIT 1H - 1H 16.32 0.46 43.23 21.41 1.18 0.31 0.00 28.54 7.91 3.57 0.00P-DP 46.86FIELDS UNIT 2H - 2H 10.35 0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00FIELDS UNIT 3H - 3H 0.00 0.00 60.33 35.25 2.13 0.36 0.00 32.65 14.21 5.11 0.00P-DP 49.78FIELDS UNIT 4H - 4H 18.59 0.52 19.04 8.70 0.37 0.16 0.00 14.86 2.47 1.52 0.00P-DP 50.00GERDES UNIT 1H - 1H 3.23 0.09 66.29 30.63 2.40 0.38 0.00 35.08 16.02 5.76 0.00P-DP 50.00GERDES UNIT 2H - 2H 20.96 0.59 34.78 16.02 0.90 0.26 0.00 23.74 6.01 2.84 0.00P-DP 50.00GERDES UNIT 3H - 3H 7.87 0.22 52.49 28.57 1.08 0.44 0.00 39.98 7.21 4.12 0.00P-DP 25.52GERDES UNIT 4H - 4H 9.43 0.26 116.16 70.70 2.28 0.98 0.00 89.37 15.24 8.38 0.00P-DP 25.57GERDES UNIT 5H - 5H 19.94 0.56 131.42 76.19 2.63 1.10 0.00 100.32 17.57 9.46 0.00P-DP 28.61GERDES UNIT 6H - 6H 22.99 0.65 185.35 102.21 4.08 1.48 0.00 135.75 27.26 13.34 0.00P-DP 50.00GERDES-LANGHOFF 1L - 1L 35.68 1.00 199.02 109.76 4.51 1.57 0.00 143.91 30.08 14.35 0.00P-DP 50.00GERDES-RATHKAMP 1L - 1L 39.37 1.11 0.16 0.11 0.01 0.00 0.00 0.00 0.07 0.02 0.00P-DP 8.24HOERMANN UNIT 1H - 1H 0.10 0.00 22.43 13.81 0.40 0.20 0.00 17.94 2.70 1.74 0.00P-DP 33.91HOERMANN UNIT 2H - 2H 3.53 0.10 135.46 72.38 2.54 1.17 0.00 107.13 16.94 10.79 0.00P-DP 50.00HOERMANN UNIT 3H - 3H 22.17 0.62 122.10 67.04 1.92 1.12 0.00 102.00 12.84 9.55 0.00P-DP 37.61HOERMANN UNIT 4H - 4H 16.81 0.47 2.31 1.88 0.00 0.03 0.00 2.48 0.00 0.16 0.00P-DP 4.85JANAK UNIT 1H - 1H 0.00 0.00 43.29 24.56 0.63 0.40 0.00 36.91 4.19 3.29 0.00P-DP 29.13JANAK UNIT 3H - 3H 5.49 0.15 69.47 37.59 1.71 0.53 0.00 48.71 11.43 5.62 0.00P-DP 49.70JANAK UNIT 4H - 4H 14.95 0.42 60.01 29.85 1.74 0.42 0.00 38.13 11.64 4.99 0.00P-DP 50.00JANAK UNIT 5H - 5H 15.23 0.43 57.38 35.87 1.46 0.43 0.00 39.03 9.75 4.17 0.00P-DP 35.39JANAK UNIT 7L - 7L 12.76 0.36 58.49 35.52 1.34 0.46 0.00 42.09 8.94 4.24 0.00P-DP 48.53JANAK-LOOS 6L - 6L 11.70 0.33 19.87 11.03 0.55 0.14 0.00 12.99 3.68 1.63 0.00P-DP 30.41KAISER UNIT 1H - 1H 4.82 0.14 60.28 32.33 2.58 0.28 0.00 25.79 17.21 5.25 0.00P-DP 50.00KAISER UNIT 4H - 4H 22.53 0.63
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 59.89 28.97 1.54 0.45 0.00 41.08 10.26 4.87 0.00P-DP 50.00KAISER UNIT 5H - 5H 13.42 0.38 25.78 13.03 1.82 0.00 0.00 0.44 12.14 2.69 0.00P-DP 50.00LANGHOFF UNIT A 1H - 1H 15.89 0.45 4.72 3.33 0.11 0.04 0.00 3.44 0.72 0.37 0.00P-DP 13.98LANGHOFF UNIT A 2H - 2H 0.94 0.03 7.02 4.21 0.34 0.03 0.00 2.47 2.24 0.63 0.00P-DP 33.71LANGHOFF UNIT A 3H - 3H 2.93 0.08 5.11 3.26 0.26 0.02 0.00 1.55 1.74 0.45 0.00P-DP 27.80LANGHOFF UNIT A 4H - 4H 2.27 0.06 81.32 48.32 2.36 0.56 0.00 50.82 15.77 5.92 0.00P-DP 50.00LANGHOFF UNIT A 8L - 8L 20.64 0.58 67.13 39.15 2.01 0.45 0.00 41.03 13.42 4.89 0.00P-DP 50.00LANGHOFF UNIT A 9L - 9L 17.57 0.49 20.63 12.51 0.68 0.13 0.00 11.59 4.57 1.51 0.00P-DP 50.00LANGHOFF UNIT B 701 - 701 5.98 0.17 8.24 6.07 0.09 0.08 0.00 7.40 0.62 0.59 0.00P-DP 12.02LOOS UNIT 10H - 10H 0.81 0.02 132.58 75.83 3.41 0.98 0.00 89.56 22.79 9.59 0.00P-DP 50.00LOOS UNIT 11L - 11L 29.82 0.84 121.80 68.45 3.52 0.84 0.00 76.36 23.50 8.83 0.00P-DP 50.00LOOS UNIT 12L - 12L 30.76 0.86 5.06 3.63 0.26 0.02 0.00 1.58 1.71 0.47 0.00P-DP 11.03LOOS UNIT 1H - 1H 2.24 0.06 9.91 5.50 0.25 0.07 0.00 6.72 1.69 0.72 0.00P-DP 28.33LOOS UNIT 8H - 8H 2.21 0.06 106.88 59.88 1.87 0.94 0.00 85.79 12.46 7.67 0.00P-DP 50.00LOOS UNIT 9H - 9H 16.30 0.46 25.67 13.39 0.35 0.24 0.00 22.21 2.34 1.95 0.00P-DP 39.83POTH UNIT 1H - 1H 3.07 0.09 10.25 5.85 0.22 0.08 0.00 7.71 1.45 0.80 0.00P-DP 28.13RATHKAMP UNIT 1H - 1H 1.89 0.05 12.84 7.49 0.35 0.09 0.00 8.45 2.36 1.05 0.00P-DP 38.34RATHKAMP UNIT 3H - 3H 3.09 0.09 21.29 10.59 0.95 0.09 0.00 8.53 6.35 1.90 0.00P-DP 50.00RATHKAMP UNIT 4H - 4H 8.31 0.23 0.39 0.34 0.00 0.00 0.00 0.42 0.00 0.03 0.00P-DP 3.60BLACK, S.E. 42 1 - 1 0.00 0.00 4.80 2.20 0.24 0.03 0.00 2.65 1.41 0.75 0.00P-DP 28.98BOYD, FANNIE 4 - 4 1.49 0.04 3.89 1.95 0.19 0.02 0.00 2.19 1.11 0.60 0.00P-DP 24.34BOYD, FANNIE 5 - 5 1.18 0.03 0.90 0.64 0.09 0.00 0.00 0.00 0.54 0.22 0.00P-DP 9.00BOYD, FANNIE 8 - 8 0.57 0.02 3.57 2.13 0.14 0.03 0.00 2.40 0.80 0.49 0.00P-DP 29.29HULING 'A' 18-7 ESL (ALLOC) 1HA - 1HA 0.85 0.03 0.93 0.61 0.03 0.01 0.00 0.72 0.16 0.11 0.00P-DP 17.24HULING 'D' 18-7 ESL (ALLOC) 4HS - 4HS 0.17 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00SPRABERRY DRIVER UNIT 478 - 478 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00SPRABERRY DRIVER UNIT 479 - 479 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00SPRABERRY DRIVER UNIT 480 - 480 0.00 0.00 70.12 41.96 1.11 0.68 0.00 63.88 6.45 7.04 0.00P-DP 45.24STONE-GIST W45A 1H - 1H 6.83 0.20 60.74 37.32 1.08 0.58 0.00 54.20 6.22 6.27 0.00P-DP 42.75STONE-GIST W45B 2H - 2H 6.59 0.20 64.86 40.37 0.85 0.65 0.00 60.91 4.94 6.23 0.00P-DP 43.95STONE-GIST W45C 3H - 3H 5.23 0.16 33.10 19.33 0.59 0.31 0.00 29.45 3.44 3.43 0.00P-DP 38.05STONE-GIST W45I 9H - 9H 3.64 0.11 80.59 45.95 1.08 0.81 0.00 75.52 6.23 7.76 0.00P-DP 45.66STONE-GIST W45J 10H - 10H 6.60 0.20 2,480.08 1,482.16 395.20 0.00 0.00 0.00 2,588.06 1,395.72 0.00P-DP 45.31BUELL 10-11-5 10H - 10H 1,287.74 31.97 179.44 104.37 28.41 0.01 0.00 1.29 186.07 100.50 0.00P-DP 33.50BUELL 10-11-5 1H - 1H 92.58 2.30 2,595.61 1,444.64 413.54 0.01 0.00 0.53 2,708.14 1,460.54 0.00P-DP 50.00BUELL 10-11-5 206H - 206H 1,347.49 33.45
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 3,133.73 1,783.31 499.05 0.03 0.00 2.20 3,268.14 1,762.74 0.00P-DP 49.51BUELL 10-11-5 210H - 210H 1,626.13 40.37 118.20 73.98 18.63 0.02 0.00 1.44 122.02 65.97 0.00P-DP 26.30BUELL 10-11-5 2H - 2H 60.71 1.51 156.43 93.05 24.81 0.01 0.00 0.85 162.46 87.71 0.00P-DP 31.38BUELL 10-11-5 3H - 3H 80.84 2.01 235.54 132.98 37.07 0.04 0.00 3.28 242.77 131.31 0.00P-DP 34.99BUELL 10-11-5 4H - 4H 120.80 3.00 1,076.67 669.79 171.57 0.00 0.00 0.00 1,123.54 605.92 0.00P-DP 42.79BUELL 10-11-5 6H - 6H 559.04 13.88 532.11 329.52 81.61 0.02 0.00 1.62 534.44 269.86 0.00P-DP 50.00HOCHSTETLER 7-11-5 5H - 5H 265.92 6.60 498.33 278.50 77.54 0.15 0.00 13.29 507.79 275.41 0.00P-DP 37.69MATTIE 18-11-5 6H - 6H 252.66 6.27 409.72 228.06 64.60 0.06 0.00 4.88 423.07 228.73 0.00P-DP 36.36MATTIE 18-11-5 7H - 7H 210.51 5.23 557.45 300.49 87.51 0.11 0.00 9.37 573.09 310.17 0.00P-DP 40.56MATTIE 18-11-5 8H - 8H 285.15 7.08 125.69 68.82 19.63 0.03 0.00 2.86 128.53 69.65 0.00P-DP 34.51NM HARRISON 16-11-5 10H - 10H 63.95 1.59 101.54 56.44 15.75 0.04 0.00 3.03 103.17 55.99 0.00P-DP 31.91NM HARRISON 16-11-5 6H - 6H 51.33 1.27 93.81 51.51 14.92 0.00 0.00 0.23 97.68 52.71 0.00P-DP 31.94NM HARRISON 16-11-5 8H - 8H 48.60 1.21 714.68 400.34 113.73 0.01 0.00 1.06 744.81 401.80 0.00P-DP 25.64NORTH AMERICAN COAL ROYALTY CO BUELL 1 - 1 370.60 9.20 649.43 361.28 102.88 0.05 0.00 4.29 673.75 363.85 0.00P-DP 33.83NORTH AMERICAN COAL ROYALTY CO BUELL 8H - 8H 335.24 8.32 1,168.19 698.44 186.15 0.00 0.00 0.00 1,219.05 657.43 0.00P-DP 40.11SADIE 33-10-4 1H - 1H 606.56 15.06 1,503.03 870.94 239.51 0.00 0.00 0.00 1,568.47 845.86 0.00P-DP 43.89SADIE 33-10-4 201H - 201H 780.42 19.38 212.67 130.99 33.89 0.00 0.00 0.00 221.93 119.69 0.00P-DP 42.04SADIE 33-10-4 205H - 205H 110.43 2.74 701.87 423.28 111.84 0.00 0.00 0.00 732.43 394.99 0.00P-DP 41.79SADIE 33-10-4 3H - 3H 364.43 9.05 671.23 383.94 106.96 0.00 0.00 0.00 700.45 377.75 0.00P-DP 44.48SADIE 33-10-4 5H - 5H 348.52 8.65 6.17 3.99 0.09 0.06 0.00 5.57 0.49 0.73 0.00P-DP 31.49ALLRED UNIT B 08-05 5AH - 5AH 0.84 0.02 3.26 2.21 0.16 0.02 0.00 1.43 0.93 0.68 0.00P-DP 16.63ALLRED UNIT B 08-05 5BH - 5BH 1.59 0.03 9.04 5.35 0.25 0.07 0.00 6.53 1.44 1.39 0.00P-DP 42.00ALLRED UNIT B 08-05 5MH - 5MH 2.46 0.05 8.64 5.16 0.19 0.07 0.00 6.84 1.12 1.21 0.00P-DP 41.30ALLRED UNIT B 08-05 5SH - 5SH 1.90 0.04 13.06 7.76 0.27 0.12 0.00 10.65 1.54 1.77 0.00P-DP 46.07ALLRED UNIT B 08-05 6AH - 6AH 2.63 0.06 9.15 5.48 0.15 0.08 0.00 7.80 0.88 1.04 0.00P-DP 37.62ALLRED UNIT B 08-05 6MH - 6MH 1.51 0.03 10.52 6.07 0.32 0.08 0.00 7.02 1.83 1.45 0.00P-DP 46.00ALLRED UNIT B 08-05 6SH - 6SH 3.12 0.07 10.05 5.95 0.28 0.08 0.00 7.20 1.63 1.56 0.00P-DP 43.18ALLRED UNIT B 08-05 7AH - 7AH 2.78 0.06 7.77 4.57 0.34 0.04 0.00 4.05 1.93 1.50 0.00P-DP 37.91ALLRED UNIT B 08-05 7BH - 7BH 3.29 0.07 6.28 3.96 0.05 0.07 0.00 6.14 0.29 0.65 0.00P-DP 33.26ALLRED UNIT B 08-05 8AH - 8AH 0.50 0.01 3.56 2.27 0.06 0.03 0.00 3.04 0.36 0.46 0.00P-DP 26.42ALLRED UNIT B 08-05 8SH - 8SH 0.62 0.01 59.52 37.38 2.36 0.37 0.00 33.87 13.51 10.93 0.00P-DP 29.08ARON 41-32 #1AH - 1AH 23.07 0.50 82.48 49.53 1.67 0.73 0.00 67.69 9.56 11.10 0.00P-DP 35.79ARON 41-32 #2SH - 2SH 16.32 0.36 84.00 49.48 0.49 0.92 0.00 84.62 2.81 8.24 0.00P-DP 35.79ARON 41-32 #3AH - 3AH 4.81 0.10 38.98 25.06 0.07 0.45 0.00 41.26 0.43 3.43 0.00P-DP 25.37ARON 41-32 #3SH - 3SH 0.73 0.02 0.36 0.25 0.00 0.00 0.00 0.39 0.00 0.03 0.00P-DP 9.66BAKER TRUST 1 - 1 0.00 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 0.07 0.06 0.00 0.00 0.00 0.06 0.01 0.01 0.00P-DP 5.01BIG EL 45-04 #1AH - 1AH 0.01 0.00 0.09 0.07 0.00 0.00 0.00 0.07 0.01 0.01 0.00P-DP 4.59BIG EL 45-04 #1SH - 1SH 0.02 0.00 19.59 16.09 1.56 0.01 0.00 1.00 8.92 5.58 0.00P-DP 4.68BRUT 40-33 #1AH - 1AH 15.24 0.33 0.67 0.50 0.00 0.01 0.00 0.71 0.00 0.06 0.00P-DP 7.17CATES 24 1 - 1 0.01 0.00 23.63 13.73 0.57 0.20 0.00 18.23 3.25 3.40 0.00P-DP 47.91CHAPARRAL UNIT A1 15SH - 15SH 5.55 0.12 23.39 13.94 0.20 0.25 0.00 22.71 1.16 2.46 0.00P-DP 45.89CHAPARRAL UNIT A1 21H - 21H 1.98 0.04 28.81 17.34 0.38 0.28 0.00 26.29 2.17 3.36 0.00P-DP 45.89CHAPARRAL UNIT A1 8AH - 8AH 3.71 0.08 226.68 137.52 4.11 2.08 0.00 192.31 23.50 29.27 0.00P-DP 50.00CLARICE STARLING SUNDOWN B 4521LS - 4521LS 40.14 0.87 185.02 109.84 4.41 1.55 0.00 143.19 25.26 26.58 0.00P-DP 50.00CLARICE STARLING SUNDOWN D 4542WA - 4542WA 43.15 0.94 0.67 0.38 0.00 0.01 0.00 0.66 0.03 0.07 0.00P-DP 30.82COLE 36-37 A UNIT A 2H - A 2H 0.05 0.00 60.56 36.87 1.46 0.50 0.00 46.63 8.38 8.75 0.00P-DP 32.32CRAZY CAT 41-32 #1SH - 1SH 14.31 0.31 32.16 20.04 0.96 0.24 0.00 22.36 5.51 5.12 0.00P-DP 25.43CRAZY CAT 41-32 #2AH - 2AH 9.41 0.21 100.55 60.87 3.25 0.72 0.00 66.83 18.58 16.59 0.00P-DP 37.40CRAZY CAT 41-32 #3SH - 3SH 31.74 0.69 45.52 27.67 0.83 0.42 0.00 38.56 4.74 5.89 0.00P-DP 29.08CRAZY CAT 41-32 #4AH - 4AH 8.10 0.18 1.68 0.92 0.00 0.02 0.00 1.82 0.00 0.14 0.00P-DP 22.18EAST B.C. CANYON 1 - 1 0.00 0.00 16.86 10.21 0.33 0.15 0.00 13.96 1.90 2.24 0.00P-DP 38.60GRANT 18A 4HL - 4HL 3.24 0.07 12.19 7.03 0.28 0.10 0.00 9.60 1.59 1.72 0.00P-DP 39.87GRANT 18B 5HJ - 5HJ 2.72 0.06 15.71 8.70 0.37 0.13 0.00 12.19 2.13 2.25 0.00P-DP 43.98GRANT 18B 6HK - 6HK 3.64 0.08 0.64 0.43 0.02 0.00 0.00 0.37 0.14 0.10 0.00P-DP 11.22GUITAR 11 1 - 1 0.23 0.01 0.01 0.01 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 0.52GUITAR 11 2 - 2 0.00 0.00 0.86 0.64 0.03 0.01 0.00 0.56 0.16 0.12 0.00P-DP 10.19GUITAR 13 1 - 1 0.27 0.01 5.59 3.19 0.02 0.06 0.00 5.81 0.11 0.51 0.00P-DP 43.40GUNSLINGER UNIT L 4H - L 4H 0.18 0.00 1.21 0.61 0.00 0.01 0.00 1.26 0.02 0.11 0.00P-DP 29.55HALL 18 1 - 1 0.03 0.00 0.69 0.37 0.00 0.01 0.00 0.75 0.00 0.06 0.00P-DP 23.41HALL 18 2 - 2 0.00 0.00 0.44 0.25 0.00 0.01 0.00 0.47 0.00 0.04 0.00P-DP 18.89HALL 18 3 - 3 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.39HALL 18 4 - 4 0.00 0.00 26.86 15.09 0.33 0.27 0.00 24.63 1.87 2.85 0.00P-DP 49.00KINGSLEY 10HK - 10HK 3.20 0.07 32.79 18.17 0.42 0.33 0.00 30.06 2.41 3.79 0.00P-DP 46.42KINGSLEY 1HJ - 1HJ 4.11 0.09 29.94 17.18 0.48 0.28 0.00 26.22 2.74 3.70 0.00P-DP 44.61KINGSLEY 2HF - 2HF 4.68 0.10 32.60 20.90 0.41 0.32 0.00 29.80 2.32 3.47 0.00P-DP 43.84KINGSLEY 3HK - 3HK 3.96 0.09 85.24 48.88 0.90 0.87 0.00 80.06 5.16 8.79 0.00P-DP 45.50KINGSLEY 4HJ - 4HJ 8.82 0.19 105.54 58.01 0.87 1.11 0.00 102.55 4.97 10.45 0.00P-DP 49.95KINGSLEY 5HK - 5HK 8.48 0.18 79.12 44.16 1.33 0.73 0.00 67.58 7.59 9.02 0.00P-DP 47.14KINGSLEY 6HF - 6HF 12.97 0.28 25.46 14.41 0.31 0.25 0.00 23.36 1.77 2.70 0.00P-DP 47.98KINGSLEY 7HJ - 7HJ 3.02 0.07 22.32 12.65 0.47 0.19 0.00 17.75 2.69 2.71 0.00P-DP 45.09KINGSLEY 8HK - 8HK 4.59 0.10
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 20.96 11.92 0.24 0.21 0.00 19.40 1.39 2.20 0.00P-DP 45.54KINGSLEY 9HJ - 9HJ 2.37 0.05 11.76 7.21 0.31 0.09 0.00 8.76 1.75 1.75 0.00P-DP 39.30KRAKEN 10-3 E1 251 - 251 3.00 0.07 25.33 15.46 0.59 0.21 0.00 19.43 3.35 3.17 0.00P-DP 44.43KRAKEN 10-3 UNIT 2 153 - 153 5.72 0.12 40.52 22.69 0.90 0.34 0.00 31.57 5.15 5.01 0.00P-DP 50.00KRAKEN 10-3 UNIT 2 162 - 162 8.80 0.19 33.19 19.29 0.73 0.28 0.00 25.99 4.17 4.08 0.00P-DP 48.91KRAKEN 10-3 UNIT 2 171 - 171 7.12 0.16 7.24 4.53 0.06 0.08 0.00 7.12 0.32 0.74 0.00P-DP 29.50KRAKEN 10-3 UNIT 2 252 - 252 0.54 0.01 25.19 14.71 0.56 0.21 0.00 19.66 3.19 3.11 0.00P-DP 45.64KRAKEN 10-3 UNIT 2 261 - 261 5.44 0.12 28.64 16.72 0.69 0.23 0.00 21.52 3.97 3.64 0.00P-DP 47.11KRAKEN 10-3 UNIT 2 272 - 272 6.79 0.15 1.05 0.74 0.00 0.01 0.00 1.14 0.00 0.09 0.00P-DP 10.38LONG 18 1 - 1 0.00 0.00 0.15 0.10 0.00 0.00 0.00 0.14 0.01 0.02 0.00P-DP 43.23MABEE DDA J8 3HK - 3HK 0.02 0.00 0.20 0.14 0.01 0.00 0.00 0.14 0.03 0.03 0.00P-DP 11.43MEADOR, J. J. 3 - 3 0.06 0.00 3.47 1.94 0.10 0.03 0.00 2.45 0.55 0.46 0.00P-DP 25.71MIDDLETON 21 1 - 1 0.93 0.02 11.26 6.32 0.33 0.09 0.00 7.96 1.87 1.76 0.00P-DP 31.88NEWTON 43A 1HE - 1HE 3.20 0.07 7.16 3.88 0.05 0.08 0.00 7.05 0.31 0.73 0.00P-DP 31.30NEWTON 43A 2HK - 2HK 0.54 0.01 0.44 0.32 0.01 0.00 0.00 0.30 0.08 0.07 0.00P-DP 8.94NEWTON 43B 3HJ - 3HJ 0.14 0.00 0.46 0.36 0.01 0.00 0.00 0.31 0.08 0.06 0.00P-DP 6.79NEWTON 43B 4HE - 4HE 0.14 0.00 0.65 0.50 0.01 0.01 0.00 0.57 0.06 0.07 0.00P-DP 8.38NEWTON 43B 5HK - 5HK 0.10 0.00 1.42 0.79 0.05 0.01 0.00 0.91 0.26 0.20 0.00P-DP 18.77NEWTON 43BK 4HE - 4HE 0.44 0.01 1.89 1.03 0.03 0.02 0.00 1.59 0.19 0.22 0.00P-DP 21.24NEWTON 43BK 5HK - 5HK 0.33 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 30.33NEWTON 43C 6HJ - 6HJ 0.00 0.00 3.67 2.09 0.00 0.04 0.00 3.98 0.00 0.31 0.00P-DP 28.83PHILLIPS 7 1 - 1 0.00 0.00 1.02 0.59 0.00 0.01 0.00 1.10 0.00 0.09 0.00P-DP 17.84RINGNECK DOVE 3 - 3 0.00 0.00 213.87 114.05 3.84 1.97 0.00 181.84 22.00 27.54 0.00P-DP 44.78RISING SUN 40-33 #1AH - 1AH 37.57 0.82 323.49 200.21 1.31 3.61 0.00 333.42 7.50 30.25 0.00P-DP 50.00SIMPSON SMITH 0844 A 1W - 1WH 12.82 0.28 44.92 29.09 0.28 0.49 0.00 44.96 1.63 4.46 0.00P-DP 27.34SUNDOWN 4524LS - 4524LS 2.79 0.06 407.87 243.32 7.53 3.72 0.00 344.21 43.09 53.03 0.00P-DP 50.00SUNDOWN 4541WA - 4541WA 73.60 1.60 31.69 26.82 0.15 0.35 0.00 32.36 0.87 3.02 0.00P-DP 5.12SUNDOWN 4566WB - 4566WB 1.48 0.03 5.81 3.22 0.13 0.05 0.00 4.59 0.75 0.82 0.00P-DP 44.87THE KING 45-04 #1AH - 1AH 1.28 0.03 3.06 1.84 0.05 0.03 0.00 2.72 0.26 0.37 0.00P-DP 34.06THE KING 45-04 #1SH - 1SH 0.45 0.01 267.07 160.46 2.20 2.82 0.00 260.81 12.58 27.80 0.00P-DP 35.97TISH 46-03 #1AH - 1AH 21.48 0.47 165.09 99.67 3.09 1.50 0.00 138.80 17.67 21.57 0.00P-DP 43.43TOMCAT 4448WA - 4448WA 30.19 0.66 9.98 5.88 0.27 0.08 0.00 7.25 1.57 1.53 0.00P-DP 31.15TREE FROG 47 EAST A 1LS - 1LS 2.69 0.06 15.55 9.29 0.30 0.14 0.00 12.99 1.70 2.05 0.00P-DP 36.55TREE FROG 47 EAST A 1WA - 1WA 2.90 0.06 15.15 8.95 0.31 0.13 0.00 12.45 1.75 2.03 0.00P-DP 37.56TREE FROG 47 EAST C 3LS - 3LS 2.98 0.06 21.39 12.42 0.54 0.18 0.00 16.23 3.06 3.13 0.00P-DP 40.89TREE FROG 47 EAST C 3WA - 3WA 5.23 0.11
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 13.35 7.94 0.22 0.13 0.00 11.63 1.25 1.66 0.00P-DP 36.92TREE FROG 47 EAST C 3WB - 3WB 2.13 0.05 12.29 7.16 0.11 0.13 0.00 11.92 0.61 1.29 0.00P-DP 36.97TREE FROG 47 WEST UNIT 5LS - 5LS 1.05 0.02 18.91 11.20 0.23 0.19 0.00 17.46 1.33 2.16 0.00P-DP 40.66TREE FROG 47 WEST UNIT 5WA - 5WA 2.28 0.05 14.80 8.71 0.18 0.15 0.00 13.73 1.02 1.68 0.00P-DP 38.00TREE FROG 47 WEST UNIT 5WB - 5WB 1.74 0.04 11.75 7.66 0.30 0.10 0.00 8.89 1.69 1.73 0.00P-DP 35.46TREE FROG 47 WEST UNIT 7LS - 7LS 2.89 0.06 25.21 15.51 0.77 0.19 0.00 17.27 4.43 4.06 0.00P-DP 45.71TREE FROG 47 WEST UNIT 7WA - 7WA 7.57 0.16 85.22 49.26 3.16 0.56 0.00 51.34 18.09 15.10 0.00P-DP 39.64URSULA 0848WA - 0848WA 30.89 0.67 55.30 36.25 0.66 0.56 0.00 51.36 3.78 6.28 0.00P-DP 34.37URSULA 1546WA - 1546WA 6.45 0.14 24.79 16.70 0.33 0.24 0.00 22.62 1.87 2.89 0.00P-DP 36.50URSULA BIG DADDY B 1527LS - 1527LS 3.19 0.07 25.29 15.95 0.32 0.25 0.00 23.29 1.81 2.91 0.00P-DP 39.96URSULA BIG DADDY B 1547WA - 1547WA 3.09 0.07 61.09 38.67 1.17 0.55 0.00 51.04 6.68 8.04 0.00P-DP 47.48URSULA BIG DADDY C 1528LS - 1528LS 11.41 0.25 171.59 107.46 2.36 1.68 0.00 155.22 13.53 20.27 0.00P-DP 44.34URSULA TOMCAT A 4446WA - 4446WA 23.11 0.50 137.55 83.43 1.65 1.38 0.00 127.54 9.47 15.64 0.00P-DP 42.54URSULA TOMCAT B 4421LS - 4421LS 16.18 0.35 285.57 160.05 5.13 2.63 0.00 242.81 29.37 36.77 0.00P-DP 50.00URSULA TOMCAT C 4447WA - 4447WA 50.17 1.09 115.14 69.08 1.18 1.18 0.00 109.37 6.78 12.59 0.00P-DP 45.46VIPER FOSTER B 4545WA - 4545WA 11.58 0.25 135.19 79.10 2.44 1.24 0.00 114.87 13.94 17.42 0.00P-DP 49.43VIPER FOSTER C 4525LS - 4525LS 23.81 0.52 139.69 82.14 2.31 1.31 0.00 121.35 13.23 17.49 0.00P-DP 49.33VIPER FOSTER D 4546WA - 4546WA 22.60 0.49 35.49 20.26 0.32 0.37 0.00 34.35 1.81 3.75 0.00P-DP 44.42WARD 18CC 1804D - 1804D 3.08 0.07 10.83 6.76 0.08 0.12 0.00 10.65 0.48 1.11 0.00P-DP 31.09WARD 18D 1803D - 1803D 0.82 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00ALEX TAMSULA 2 - 2 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00ALEX TAMSULA 3 - 3 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00ALEX TAMSULA 4 - 4 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00BONACCI 1 - 1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00BONACCI 2 - 2 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00CHARLES ADAMCHICK 4 - 4 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00CHARLES ADAMCHICK 5 - 5 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00CHARLES ADAMCHICK 7 - 7 0.00 0.00 9.09 6.91 2.04 0.00 0.00 0.00 9.88 0.79 0.00P-DP 6.98CLAWSON 1 - 1 0.00 0.00 21.63 14.36 4.87 0.00 0.00 0.00 23.51 1.88 0.00P-DP 12.11CLAWSON 3 - 3 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00DANIEL D & EDNA MILLER 1 - 1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00DAVID L BONACCI 0031 - 0031 0.00 0.00 200.97 109.13 45.21 0.00 0.00 0.00 218.44 17.48 0.00P-DP 31.01GENFIVE ENERGY LLC UNIT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00L E STARTZELL 2 - 2 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00N A C R C 1-15 ACRES 1 - 1 0.00 0.00 0.32 0.31 0.07 0.00 0.00 0.00 0.34 0.03 0.00P-DP 0.35N A C R C 5-132 - 5-132 0.00 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00NORTH AMERICAN COAL 1S - 1S 0.00 0.00 21.58 12.96 4.40 0.00 0.00 0.00 28.25 6.66 0.00P-DP 50.00AMBER NE WEL JF 3H - 3H 0.00 0.00 29.26 17.64 5.96 0.00 0.00 0.00 38.30 9.03 0.00P-DP 50.00AMBER NW WEL JF 1H - 1H 0.00 0.00 318.21 210.24 64.85 0.00 0.00 0.00 416.42 98.21 0.00P-DP 31.32ARCHIE E WYN JF 6H - 6H 0.00 0.00 255.07 178.20 51.98 0.00 0.00 0.00 333.79 78.72 0.00P-DP 26.76ARCHIE E WYN JF 8H - 8H 0.00 0.00 1,910.31 1,134.09 389.30 0.00 0.00 0.00 2,499.91 589.60 0.00P-DP 50.00ATHENA N SMF JF 3H - 3H 0.00 0.00 2,512.58 1,487.54 512.03 0.00 0.00 0.00 3,288.06 775.48 0.00P-DP 50.00ATHENA NE SMF JF 5H - 5H 0.00 0.00 3,463.63 2,041.59 705.84 0.00 0.00 0.00 4,532.64 1,069.01 0.00P-DP 50.00ATHENA NE SMF JF 7H - 7H 0.00 0.00 1,784.45 1,088.99 363.65 0.00 0.00 0.00 2,335.20 550.75 0.00P-DP 50.00ATHENA NW SMF JF 1H - 1H 0.00 0.00 2,352.06 1,255.30 479.32 0.00 0.00 0.00 3,077.99 725.94 0.00P-DP 49.75BATES S CRC JF 5H - 5H 0.00 0.00 192.09 130.37 39.15 0.00 0.00 0.00 251.38 59.29 0.00P-DP 27.85BORUM E SMF JF 4H - 4H 0.00 0.00 274.75 164.47 55.99 0.00 0.00 0.00 359.55 84.80 0.00P-DP 37.79BORUM E SMF JF 6H - 6H 0.00 0.00 13.33 8.04 2.72 0.00 0.00 0.00 17.44 4.11 0.00P-DP 34.98BORUM W SMF JF 2H - 2H 0.00 0.00 1,201.50 779.54 244.85 0.00 0.00 0.00 1,572.33 370.83 0.00P-DP 38.33CENA WYN JF 2H - 2H 0.00 0.00 666.93 466.33 135.91 0.00 0.00 0.00 872.77 205.84 0.00P-DP 28.93CENA WYN JF 4H - 4H 0.00 0.00 1,266.36 797.61 258.07 0.00 0.00 0.00 1,657.20 390.85 0.00P-DP 35.36COLLINS WYN JF 2H - 2H 0.00 0.00 1,610.49 977.12 328.20 0.00 0.00 0.00 2,107.56 497.06 0.00P-DP 39.25COLLINS WYN JF 4H - 4H 0.00 0.00 683.97 466.06 139.38 0.00 0.00 0.00 895.07 211.10 0.00P-DP 26.11COLLINS WYN JF 6H - 6H 0.00 0.00 1,623.62 875.34 330.87 0.00 0.00 0.00 2,124.73 501.11 0.00P-DP 40.87CROSS CREEK A 5H-20 - 5H-20 0.00 0.00 1,631.99 1,112.32 332.58 0.00 0.00 0.00 2,135.69 503.70 0.00P-DP 33.01DICKSON CRC JF 1H - 1H 0.00 0.00 1,043.97 689.24 212.75 0.00 0.00 0.00 1,366.18 322.21 0.00P-DP 29.74DICKSON CRC JF 3H - 3H 0.00 0.00 330.05 189.43 67.26 0.00 0.00 0.00 431.91 101.86 0.00P-DP 50.00DOYEN NE WEL JF 3H - 3H 0.00 0.00 15.08 8.58 3.07 0.00 0.00 0.00 19.74 4.66 0.00P-DP 50.00DOYEN NW WEL JF 1H - 1H 0.00 0.00 784.36 483.69 159.84 0.00 0.00 0.00 1,026.45 242.08 0.00P-DP 34.09GORDON SE CRC JF 4H - 4H 0.00 0.00 891.17 545.65 181.61 0.00 0.00 0.00 1,166.21 275.05 0.00P-DP 35.68GORDON SE CRC JF 6H - 6H 0.00 0.00 847.06 521.09 172.62 0.00 0.00 0.00 1,108.49 261.43 0.00P-DP 33.45GORDON SW CRC JF 2H - 2H 0.00 0.00 498.33 314.91 101.55 0.00 0.00 0.00 652.14 153.81 0.00P-DP 36.33GRISWOLD S WYN JF 4H - 4H 0.00 0.00 131.22 83.73 26.74 0.00 0.00 0.00 171.73 40.50 0.00P-DP 36.18GRISWOLD SW WYN JF 2H - 2H 0.00 0.00 521.42 356.30 106.26 0.00 0.00 0.00 682.34 160.93 0.00P-DP 26.31GRISWOLD WYN JF 6H - 6H 0.00 0.00 854.94 523.13 174.23 0.00 0.00 0.00 1,118.81 263.87 0.00P-DP 35.43GRISWOLD WYN JF 8H - 8H 0.00 0.00 277.95 185.04 56.64 0.00 0.00 0.00 363.74 85.79 0.00P-DP 33.76MINGO S CRC JF 4H - 4H 0.00 0.00 780.91 483.16 159.14 0.00 0.00 0.00 1,021.92 241.02 0.00P-DP 40.50MINGO SE CRC JF 6H - 6H 0.00 0.00 117.91 79.02 24.03 0.00 0.00 0.00 154.30 36.39 0.00P-DP 32.79MINGO SW CRC JF 2H - 2H 0.00 0.00 405.15 263.31 82.56 0.00 0.00 0.00 530.19 125.04 0.00P-DP 31.61MINGO W CRC JF 8H - 8H 0.00 0.00 476.48 264.64 97.10 0.00 0.00 0.00 623.54 147.06 0.00P-DP 27.33NAC 3H-20 - 3H-20 0.00 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 166.48 118.11 33.93 0.00 0.00 0.00 217.87 51.38 0.00P-DP 14.25NAC 3H-20 - 3H-20 0.00 0.00 1,285.19 726.00 261.91 0.00 0.00 0.00 1,681.85 396.66 0.00P-DP 36.39NAC 4H-20 - 4H-20 0.00 0.00 823.91 549.45 167.90 0.00 0.00 0.00 1,078.21 254.29 0.00P-DP 27.41NAC B WYN JF 1H - 1H 0.00 0.00 289.72 189.76 59.04 0.00 0.00 0.00 379.14 89.42 0.00P-DP 19.23NAC B WYN JF 3H - 3H 0.00 0.00 977.81 664.09 199.27 0.00 0.00 0.00 1,279.61 301.79 0.00P-DP 28.33NAC B WYN JF 5H - 5H 0.00 0.00 404.18 277.81 82.37 0.00 0.00 0.00 528.93 124.75 0.00P-DP 20.00NAC GAS UNIT B 3H-3 - 3H-3 0.00 0.00 372.93 287.81 76.00 0.00 0.00 0.00 488.03 115.10 0.00P-DP 9.96NOLAN NE CRC JF 3H - 3H 0.00 0.00 2,273.03 1,283.15 463.21 0.00 0.00 0.00 2,974.57 701.54 0.00P-DP 45.69NOLAN NW CRC JF 1H - 1H 0.00 0.00 1,202.41 758.82 245.04 0.00 0.00 0.00 1,573.52 371.11 0.00P-DP 34.98NOLAN S CRC JF 2H - 2H 0.00 0.00 958.56 617.46 195.34 0.00 0.00 0.00 1,254.41 295.85 0.00P-DP 31.87NOLAN S CRC JF 4H - 4H 0.00 0.00 1,115.15 736.85 227.25 0.00 0.00 0.00 1,459.32 344.18 0.00P-DP 32.55NOLAN S CRC JF 6H - 6H 0.00 0.00 61.30 34.73 12.93 0.00 0.00 0.00 83.05 21.76 0.00P-DP 19.41PALOS 01-12-241 0.00 0.00 36.82 19.42 7.77 0.00 0.00 0.00 49.89 13.07 0.00P-DP 22.67PALOS 02-10-239 0.00 0.00 114.47 62.70 24.15 0.00 0.00 0.00 155.11 40.63 0.00P-DP 24.01PALOS 02-16-240 0.00 0.00 92.97 46.30 19.62 0.00 0.00 0.00 125.96 33.00 0.00P-DP 25.93PALOS 03-06-245 0.00 0.00 78.49 43.13 16.56 0.00 0.00 0.00 106.35 27.86 0.00P-DP 21.55PALOS 03-10-232 0.00 0.00 44.39 29.00 9.37 0.00 0.00 0.00 60.14 15.75 0.00P-DP 13.71PALOS 03-14-233 0.00 0.00 73.60 44.60 15.53 0.00 0.00 0.00 99.73 26.12 0.00P-DP 18.40PALOS 03-16-231 0.00 0.00 1,702.17 1,182.01 346.88 0.00 0.00 0.00 2,227.53 525.36 0.00P-DP 33.49PUGGLE E WYN JF 4H - 4H 0.00 0.00 1,852.11 1,270.14 377.44 0.00 0.00 0.00 2,423.74 571.63 0.00P-DP 34.97PUGGLE E WYN JF 6H - 6H 0.00 0.00 85.37 75.98 17.40 0.00 0.00 0.00 111.71 26.35 0.00P-DP 4.97PUGGLE W WYN JF 2H - 2H 0.00 0.00 469.43 319.62 95.66 0.00 0.00 0.00 614.31 144.88 0.00P-DP 31.64ROXY CRC JF 1H - 1H 0.00 0.00 113.17 79.08 23.06 0.00 0.00 0.00 148.09 34.93 0.00P-DP 30.00ROXY N CRC JF 3H - 3H 0.00 0.00 33.54 24.03 6.83 0.00 0.00 0.00 43.89 10.35 0.00P-DP 27.34ROXY NE CRC JF 5H - 5H 0.00 0.00 2,962.13 1,941.35 603.65 0.00 0.00 0.00 3,876.36 914.23 0.00P-DP 48.76SPORT E WYN JF 3H - 3H 0.00 0.00 4,400.24 2,884.07 896.71 0.00 0.00 0.00 5,758.32 1,358.08 0.00P-DP 50.00SPORT W WYN JF 1H - 1H 0.00 0.00 1,099.15 720.99 223.99 0.00 0.00 0.00 1,438.39 339.24 0.00P-DP 30.86TANNER WYN JF 2H - 2H 0.00 0.00 1,533.04 979.08 312.41 0.00 0.00 0.00 2,006.19 473.15 0.00P-DP 35.34TANNER WYN JF 4H - 4H 0.00 0.00 7.18 4.59 1.46 0.00 0.00 0.00 9.40 2.22 0.00P-DP 35.83THOMPSON E SMF JF 5H - 5H 0.00 0.00 80.18 54.66 16.34 0.00 0.00 0.00 104.93 24.75 0.00P-DP 30.42THOMPSON W SMF JF 1H - 1H 0.00 0.00 109.17 69.29 22.25 0.00 0.00 0.00 142.87 33.70 0.00P-DP 37.10THOMPSON W SMF JF 3H - 3H 0.00 0.00 40.03 23.14 0.74 0.40 0.00 36.83 4.41 3.12 0.00P-DP 20.59FAIREY UNIT 1H - 1H 1.92 0.06 48.19 27.11 0.16 0.55 0.00 50.30 0.97 3.52 0.00P-DP 29.70GILLESPIE UNIT 1H - 1H 0.42 0.01 61.95 35.15 0.75 0.66 0.00 60.23 4.48 4.70 0.00P-DP 21.93KUBENKA UNIT 1H - 1H 1.95 0.06 28.79 19.43 1.55 0.20 0.00 18.10 9.25 2.59 0.00P-DP 12.39MOLNOSKEY UNIT 1H - 1H 4.03 0.13
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 99.92 58.99 0.00 1.17 0.00 107.08 0.01 7.18 0.00P-DP 34.00MOLNOSKEY UNIT 2H - 2H 0.00 0.00 16.03 8.39 0.35 0.16 0.00 14.33 2.08 1.29 0.00P-DP 42.34NANCY 1H - 1H 0.91 0.03 28.68 16.07 0.32 0.31 0.00 28.11 1.91 2.17 0.00P-DP 23.34SUSTR UNIT 1H - 1H 0.83 0.03 32.42 21.58 0.35 0.35 0.00 31.90 2.06 2.45 0.00P-DP 14.69TARGAC UNIT 1H - 1H 0.90 0.03 21.53 12.54 0.16 0.23 0.00 21.93 1.70 2.91 0.00P-DP 40.92CHAROLAIS 28 21 B2NC STATE COM 001H - 001H 0.81 0.02 7.90 3.82 0.05 0.09 0.00 8.10 0.59 1.07 0.00P-DP 36.93CUATRO HIJOS FEE 003H - 003H 0.28 0.01 5.06 4.00 0.03 0.06 0.00 5.21 0.37 0.69 0.00P-DP 5.80CUATRO HIJOS FEE 004H - 004H 0.18 0.00 0.96 0.70 0.01 0.01 0.00 0.96 0.09 0.13 0.00P-DP 11.25CUATRO HIJOS FEE 008H - 008H 0.04 0.00 153.59 86.77 0.98 1.69 0.00 158.59 10.70 20.81 0.00P-DP 50.00HEREFORD 29 20 W1NC STATE COM 001H - 001H 5.12 0.13 6.84 4.14 0.03 0.08 0.00 7.32 0.32 0.94 0.00P-DP 39.72RAMBO E2 08 17 STATE COM 001H - 001H 0.15 0.00 9.30 5.29 0.04 0.11 0.00 9.89 0.47 1.28 0.00P-DP 44.66RAMBO E2 08 17 STATE COM 002H - 002H 0.23 0.01 10.30 5.94 0.40 0.07 0.00 6.80 2.55 1.75 0.00P-DP 43.61B AND B 1H - 1H 2.70 0.06 15.89 8.98 0.67 0.11 0.00 9.86 4.29 2.81 0.00P-DP 42.79B AND B 2H - 2H 4.55 0.10 10.50 5.85 0.39 0.07 0.00 6.90 2.49 1.54 0.00P-DP 46.64B AND B STATE 4H - 4H 2.65 0.06 18.70 10.40 0.72 0.13 0.00 11.98 4.61 2.78 0.00P-DP 50.00B AND B STATE A 5H - 5H 4.89 0.10 4.15 2.08 0.14 0.03 0.00 2.94 0.92 0.67 0.00P-DP 50.00BOBCAT 55-1-28 UNIT 1H - 1H 0.97 0.02 3.16 1.60 0.10 0.03 0.00 2.37 0.62 0.49 0.00P-DP 49.80BUCKEYE 55-1-28 UNIT 1H - 1H 0.65 0.01 3.73 1.92 0.11 0.03 0.00 2.81 0.73 0.58 0.00P-DP 40.94CHINOOK 55-1-7 UNIT 1H - 1H 0.77 0.02 2.08 1.12 0.06 0.02 0.00 1.56 0.41 0.32 0.00P-DP 50.00HAWKS 55-1-28 UNIT 1H - 1H 0.44 0.01 5.37 2.83 0.19 0.04 0.00 3.78 1.19 0.87 0.00P-DP 48.85QUICK SILVER 55-1-7 UNIT 1H - 1H 1.26 0.03 2.17 1.16 0.06 0.02 0.00 1.66 0.41 0.33 0.00P-DP 50.00RAINIER 55-1-28 UNIT 1H - 1H 0.43 0.01 3.67 2.10 0.00 0.04 0.00 4.01 0.01 0.35 0.00P-DP 38.58REED 24 UNIT 2H - 2H 0.01 0.00 2.56 1.35 0.04 0.03 0.00 2.41 0.23 0.31 0.00P-DP 35.39REED 24 UNIT 4H - 4H 0.24 0.01 6.74 3.84 0.15 0.06 0.00 5.66 0.98 0.94 0.00P-DP 42.79REED 24 UNIT 5H - 5H 1.04 0.02 8.30 4.60 0.19 0.07 0.00 6.91 1.24 1.17 0.00P-DP 45.53REED 24 UNIT 7H - 7H 1.32 0.03 3.64 2.18 0.01 0.04 0.00 3.86 0.08 0.37 0.00P-DP 37.36REED 24 UNIT 8H - 8H 0.08 0.00 13.81 7.10 0.10 0.15 0.00 13.93 0.67 1.50 0.00P-DP 50.00RUSTLER A UNIT #3H - 3H 0.71 0.01 12.84 6.55 0.24 0.12 0.00 11.34 1.54 1.67 0.00P-DP 50.00RUSTLER A UNIT #4H - 4H 1.63 0.03 12.54 6.53 0.27 0.12 0.00 10.66 1.74 1.70 0.00P-DP 50.00RUSTLER B UNIT #1H - 1H 1.84 0.04 12.95 6.79 0.11 0.14 0.00 12.97 0.69 1.43 0.00P-DP 50.00RUSTLER B UNIT #3H - 3H 0.73 0.02 8.61 5.07 0.38 0.06 0.00 5.17 2.41 1.54 0.00P-DP 41.55RUSTLER C UNIT #1H - 1H 2.56 0.05 7.41 4.46 0.00 0.09 0.00 8.10 0.00 0.70 0.00P-DP 39.77RUSTLER C UNIT #2H - 2H 0.00 0.00 11.45 6.05 0.10 0.12 0.00 11.43 0.63 1.27 0.00P-DP 48.97RUSTLER D UNIT #1H - 1H 0.66 0.01 6.34 3.34 0.07 0.07 0.00 6.20 0.42 0.72 0.00P-DP 42.26RUSTLER D UNIT #2H - 2H 0.44 0.01 6.39 3.59 0.07 0.07 0.00 6.20 0.45 0.74 0.00P-DP 40.82RUSTLER D UNIT #4H - 4H 0.47 0.01
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 10.66 5.66 0.11 0.11 0.00 10.42 0.71 1.22 0.00P-DP 48.15RUSTLER D UNIT #5H - 5H 0.75 0.02 0.28 0.15 0.00 0.00 0.00 0.30 0.00 0.03 0.00P-DP 25.31THORPE 1-74 LOV 1H - 1H 0.00 0.00 0.07 0.04 0.00 0.00 0.00 0.05 0.01 0.01 0.00P-DP 13.14THORPE 1-74 LOV 2H - 2H 0.01 0.00 1.21 0.59 0.02 0.01 0.00 1.07 0.15 0.16 0.00P-DP 42.05THORPE 1-74 LOV 3H - 3H 0.16 0.00 0.55 0.33 0.01 0.01 0.00 0.51 0.05 0.07 0.00P-DP 23.30THORPE 1-74 LOV 4H - 4H 0.06 0.00 12.31 6.50 0.23 0.12 0.00 10.88 1.47 1.60 0.00P-DP 50.00WRANGLER A UNIT #1H - 1H 1.56 0.03 14.84 8.43 0.14 0.16 0.00 14.61 0.92 1.67 0.00P-DP 48.47WRANGLER A UNIT #2H - 2H 0.98 0.02 3.79 2.20 0.04 0.04 0.00 3.66 0.28 0.44 0.00P-DP 34.42WRANGLER B UNIT #1H - 1H 0.30 0.01 10.83 5.75 0.27 0.09 0.00 8.77 1.75 1.55 0.00P-DP 50.00WRANGLER B UNIT #2H - 2H 1.86 0.04 15.09 8.16 0.28 0.14 0.00 13.38 1.78 1.96 0.00P-DP 50.00WRANGLER C UNIT #1H - 1H 1.89 0.04 13.91 7.65 0.20 0.14 0.00 12.99 1.26 1.69 0.00P-DP 50.00WRANGLER C UNIT #2H - 2H 1.34 0.03 10.16 5.74 0.16 0.10 0.00 9.27 1.05 1.27 0.00P-DP 46.80WRANGLER D UNIT #1H - 1H 1.11 0.02 17.07 9.65 0.25 0.17 0.00 15.82 1.63 2.10 0.00P-DP 50.00WRANGLER D UNIT #2H - 2H 1.72 0.04 0.02 0.02 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 6.34WRIGHT 1-22W WRD 1H - 1H 0.00 0.00 2.98 1.68 0.00 0.03 0.00 3.21 0.03 0.29 0.00P-DP 43.66YELLOW ROSE A UNIT 1H - 1H 0.03 0.00 2.71 1.58 0.01 0.03 0.00 2.90 0.04 0.27 0.00P-DP 41.75YELLOW ROSE A UNIT 2H - 2H 0.04 0.00 2.04 1.24 0.06 0.02 0.00 1.55 0.39 0.31 0.00P-DP 34.63YELLOW ROSE A UNIT 3H - 3H 0.41 0.01 5.76 3.32 0.01 0.07 0.00 6.18 0.07 0.57 0.00P-DP 50.00YELLOW ROSE B UNIT 1H - 1H 0.08 0.00 1.44 0.87 0.00 0.02 0.00 1.55 0.02 0.14 0.00P-DP 33.83YELLOW ROSE B UNIT 2H - 2H 0.02 0.00 7.36 4.24 0.21 0.06 0.00 5.73 1.33 1.10 0.00P-DP 50.00YELLOW ROSE B UNIT 3H - 3H 1.41 0.03 1.46 0.86 0.01 0.02 0.00 1.41 0.06 0.12 0.00P-DP 33.86ACKERLY BROWN 9 1 - 1 0.11 0.00 55.65 33.97 1.48 0.41 0.00 38.55 8.29 7.13 0.00P-DP 24.39AGGIE THE BULLDOG 39-46 A 1LS - 1LS 15.95 0.40 124.07 70.77 0.08 1.41 0.00 132.30 0.47 9.60 0.00P-DP 38.68AGGIE THE BULLDOG 39-46 A 1WA - 1WA 0.90 0.02 168.87 95.34 4.51 1.25 0.00 116.73 25.24 21.68 0.00P-DP 37.02AGGIE THE BULLDOG 39-46 A 1WB - 1WB 48.58 1.21 136.77 87.90 4.68 0.85 0.00 79.80 26.17 19.56 0.00P-DP 28.15AGGIE THE BULLDOG 39-46 B 2DN - 2DN 50.35 1.25 60.47 38.38 0.97 0.55 0.00 51.15 5.41 6.49 0.00P-DP 29.12AGGIE THE BULLDOG 39-46 B 2WA - 2WA 10.40 0.26 23.06 20.82 1.58 0.02 0.00 2.02 8.85 4.85 0.00P-DP 2.75AGGIE THE BULLDOG 39-46 C 3LS - 3LS 17.04 0.42 61.87 39.70 0.76 0.59 0.00 55.66 4.24 6.19 0.00P-DP 26.63AGGIE THE BULLDOG 39-46 C 3WB - 3WB 8.16 0.20 149.91 89.80 3.63 1.17 0.00 109.09 20.29 18.50 0.00P-DP 35.05AGGIE THE BULLDOG 39-46 C 4WA - 4WA 39.03 0.97 8.99 5.79 0.16 0.08 0.00 7.33 0.91 1.00 0.00P-DP 25.73AGGIE THE BULLDOG 39-46 D 5LS - 5LS 1.75 0.04 94.24 62.06 2.46 0.70 0.00 65.95 13.77 11.99 0.00P-DP 32.01AGGIE THE BULLDOG 39-46 D 5WB - 5WB 26.50 0.66 107.46 68.82 2.25 0.89 0.00 83.28 12.57 12.57 0.00P-DP 30.95AGGIE THE BULLDOG 39-46 D 6WA - 6WA 24.18 0.60 71.33 45.27 0.80 0.70 0.00 65.28 4.46 6.98 0.00P-DP 28.43AGGIE THE BULLDOG 39-46 E 6DN - 6DN 8.57 0.21 66.92 39.44 0.90 0.63 0.00 59.01 5.05 6.86 0.00P-DP 29.43AGGIE THE BULLDOG 39-46 E 7LS - 7LS 9.72 0.24 126.11 77.39 1.46 1.23 0.00 114.72 8.15 12.44 0.00P-DP 35.40AGGIE THE BULLDOG 39-46 E 7WA - 7WA 15.68 0.39
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 173.90 103.72 2.77 1.57 0.00 147.22 15.50 18.65 0.00P-DP 38.59AGGIE THE BULLDOG 39-46 E 7WB - 7WB 29.83 0.74 52.90 24.65 0.77 0.49 0.00 45.79 4.33 5.54 0.00P-DP 47.42ANN COLE TRUST 1 - 1 8.33 0.21 0.01 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 3.42BAYES 16 1 - 1 0.00 0.00 0.03 0.03 0.00 0.00 0.00 0.04 0.00 0.00 0.00P-DP 6.51BAYES 16 2 - 2 0.00 0.00 0.83 0.40 0.03 0.00 0.00 0.43 0.18 0.12 0.00P-DP 41.23BAYES 16A 1 - 1 0.34 0.01 0.87 0.44 0.00 0.01 0.00 0.88 0.02 0.07 0.00P-DP 39.22BAYES 4 3 - 3 0.04 0.00 0.28 0.17 0.01 0.00 0.00 0.19 0.04 0.04 0.00P-DP 23.38BAYES 4A 2 - 2 0.08 0.00 0.12 0.08 0.00 0.00 0.00 0.12 0.00 0.01 0.00P-DP 12.98BAYES 4A 3 - 3 0.01 0.00 0.68 0.37 0.01 0.01 0.00 0.59 0.06 0.07 0.00P-DP 34.71BAYES 4A 4 - 4 0.11 0.00 7.87 4.62 0.02 0.09 0.00 8.14 0.13 0.64 0.00P-DP 43.32BIG JAY 10-15 A 1JD - 1JD 0.25 0.01 6.84 4.03 0.03 0.07 0.00 6.87 0.19 0.59 0.00P-DP 41.61BIG JAY 10-15 A 1LS - 1LS 0.37 0.01 8.70 5.09 0.09 0.09 0.00 8.06 0.51 0.84 0.00P-DP 44.50BIG JAY 10-15 A 1MS - 1MS 0.98 0.02 17.23 9.99 0.72 0.09 0.00 8.19 4.02 2.72 0.00P-DP 49.85BIG JAY 10-15 A 1WA - 1WA 7.74 0.19 7.96 4.63 0.28 0.05 0.00 4.59 1.54 1.14 0.00P-DP 42.86BIG JAY 10-15 B 2DN - 2DN 2.97 0.07 7.44 4.37 0.31 0.04 0.00 3.55 1.73 1.17 0.00P-DP 39.76BIG JAY 10-15 B 2LS - 2LS 3.33 0.08 7.54 4.35 0.38 0.03 0.00 2.70 2.11 1.31 0.00P-DP 36.44BIG JAY 10-15 B 2WB - 2WB 4.05 0.10 6.58 3.89 0.19 0.05 0.00 4.34 1.06 0.87 0.00P-DP 41.07BIG JAY 10-15 B 3JC - 3JC 2.04 0.05 5.98 3.64 0.22 0.03 0.00 3.27 1.23 0.88 0.00P-DP 37.40BIG JAY 10-15 C 4LS - 4LS 2.37 0.06 6.91 4.20 0.32 0.03 0.00 2.78 1.81 1.16 0.00P-DP 35.40BIG JAY 10-15 C 4WA - 4WA 3.48 0.09 3.30 2.00 0.13 0.02 0.00 1.65 0.74 0.51 0.00P-DP 30.77BIG JAY 10-15 D 5JC - 5JC 1.42 0.04 7.80 4.58 0.21 0.06 0.00 5.33 1.19 1.01 0.00P-DP 43.16BIG JAY 10-15 D 6DN - 6DN 2.29 0.06 6.15 3.63 0.20 0.04 0.00 3.67 1.14 0.87 0.00P-DP 39.99BIG JAY 10-15 D 6LS - 6LS 2.20 0.05 7.35 4.34 0.35 0.03 0.00 2.86 1.96 1.25 0.00P-DP 37.05BIG JAY 10-15 D 6WB - 6WB 3.77 0.09 5.59 3.37 0.11 0.05 0.00 4.48 0.60 0.63 0.00P-DP 38.83BIG JAY 10-15 E 7JD - 7JD 1.15 0.03 7.12 4.26 0.18 0.05 0.00 5.12 0.99 0.89 0.00P-DP 41.71BIG JAY 10-15 E 7LS - 7LS 1.90 0.05 2.55 1.57 0.09 0.02 0.00 1.46 0.50 0.37 0.00P-DP 29.84BIG JAY 10-15 E 7MS - 7MS 0.96 0.02 6.15 3.62 0.27 0.03 0.00 2.72 1.51 1.00 0.00P-DP 36.32BIG JAY 10-15 E 7WA - 7WA 2.91 0.07 8.32 4.80 0.23 0.06 0.00 5.68 1.27 1.08 0.00P-DP 44.26BIG JAY 10-15 F 4MS - 4MS 2.44 0.06 0.67 0.39 0.01 0.01 0.00 0.55 0.07 0.07 0.00P-DP 32.11BOX NAIL 2LM - 2LM 0.13 0.00 0.74 0.44 0.01 0.01 0.00 0.61 0.07 0.08 0.00P-DP 33.29BOX NAIL 3LL - 3LL 0.14 0.00 0.88 0.50 0.02 0.01 0.00 0.67 0.11 0.10 0.00P-DP 34.66BOX NAIL E 1LM - 1LM 0.21 0.01 30.75 14.54 0.35 0.30 0.00 28.06 1.95 3.02 0.00P-DP 42.08BROOKS 1 - 1 3.75 0.09 10.24 5.30 0.15 0.09 0.00 8.89 0.83 1.07 0.00P-DP 38.49DARWIN 22 1 - 1 1.59 0.04 1.18 0.82 0.00 0.01 0.00 1.23 0.02 0.10 0.00P-DP 13.14DARWIN 22 2 - 2 0.03 0.00 177.35 111.15 2.45 1.66 0.00 155.51 13.72 18.27 0.00P-DP 50.00DIRE WOLF UNIT 1 0404BH - 0404BH 26.40 0.66
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 519.26 306.71 4.36 5.30 0.00 495.93 24.39 47.98 0.00P-DP 50.00DIRE WOLF UNIT 1 0414AH - 0414AH 46.93 1.17 97.16 57.51 0.82 0.99 0.00 92.79 4.56 8.98 0.00P-DP 47.95DIRE WOLF UNIT 1 0424SH - 0424SH 8.78 0.22 17.64 11.04 0.10 0.19 0.00 17.51 0.57 1.54 0.00P-DP 28.19DIRE WOLF UNIT 1 0433SH - 0433SH 1.10 0.03 64.41 38.33 0.97 0.59 0.00 55.30 5.44 6.80 0.00P-DP 43.12DIRE WOLF UNIT 1 0474JH - 0474JH 10.46 0.26 101.46 59.88 1.35 0.96 0.00 89.74 7.55 10.35 0.00P-DP 50.00DIRE WOLF UNIT 2 0406BH - 0406BH 14.53 0.36 102.27 60.37 1.25 0.98 0.00 92.10 6.97 10.21 0.00P-DP 50.00DIRE WOLF UNIT 2 0407BH - 0407BH 13.41 0.33 85.94 50.74 0.93 0.84 0.00 79.01 5.23 8.36 0.00P-DP 50.00DIRE WOLF UNIT 2 0415AH - 0415AH 10.06 0.25 68.40 40.41 0.52 0.71 0.00 66.12 2.90 6.21 0.00P-DP 50.00DIRE WOLF UNIT 2 0416AH - 0416AH 5.59 0.14 63.32 37.39 0.63 0.63 0.00 59.04 3.53 6.05 0.00P-DP 50.00DIRE WOLF UNIT 2 0417AH - 0417AH 6.80 0.17 32.04 18.98 0.43 0.30 0.00 28.22 2.43 3.28 0.00P-DP 46.26DIRE WOLF UNIT 2 0426SH - 0426SH 4.67 0.12 39.82 23.53 0.52 0.38 0.00 35.38 2.90 4.04 0.00P-DP 48.83DIRE WOLF UNIT 2 0427SH - 0427SH 5.58 0.14 47.29 27.91 0.58 0.45 0.00 42.51 3.25 4.73 0.00P-DP 50.00DIRE WOLF UNIT 2 0428SH - 0428SH 6.26 0.16 2.94 1.98 0.01 0.03 0.00 3.06 0.04 0.24 0.00P-DP 19.29DIRE WOLF UNIT 2 0435SH - 0435SH 0.08 0.00 10.07 6.16 0.12 0.10 0.00 9.10 0.67 1.00 0.00P-DP 32.76DIRE WOLF UNIT 2 0437SH - 0437SH 1.29 0.03 37.36 18.78 1.00 0.28 0.00 25.75 5.61 4.81 0.00P-DP 39.12DYER 3301 - 3301 10.80 0.27 25.76 12.59 1.26 0.10 0.00 9.62 7.03 4.42 0.00P-DP 36.62DYER 3303 - 3303 13.53 0.34 14.66 8.03 0.69 0.06 0.00 5.79 3.88 2.47 0.00P-DP 27.97DYER 33B - 33B 7.46 0.19 12.02 6.71 0.54 0.05 0.00 5.15 3.03 1.97 0.00P-DP 25.38DYER 33D - 33D 5.82 0.14 10.01 6.12 0.32 0.07 0.00 6.19 1.78 1.38 0.00P-DP 16.77DYER 33F - 33F 3.42 0.08 17.75 9.95 0.68 0.10 0.00 9.36 3.78 2.67 0.00P-DP 29.21DYER 33H - 33H 7.28 0.18 2.31 1.54 0.02 0.02 0.00 2.21 0.11 0.20 0.00P-DP 16.24FISHERMAN -A- 2 - 2 0.20 0.01 116.35 68.61 1.19 1.15 0.00 108.11 6.63 11.16 0.00P-DP 47.22FISHERMAN-BRISTOW 23A 1H - 1H 12.77 0.32 90.52 54.97 0.76 0.92 0.00 86.44 4.25 8.37 0.00P-DP 43.50FISHERMAN-BRISTOW 23B 2H - 2H 8.19 0.20 118.06 68.73 1.24 1.17 0.00 109.14 6.95 11.40 0.00P-DP 47.39FISHERMAN-BRISTOW 23C 3H - 3H 13.37 0.33 143.12 84.35 1.45 1.42 0.00 133.14 8.10 13.71 0.00P-DP 50.00FISHERMAN-BRISTOW 23D 4H - 4H 15.59 0.39 14.78 7.14 0.12 0.15 0.00 14.10 0.70 1.37 0.00P-DP 50.00GEORGIA 39 1 - 1 1.35 0.03 0.30 0.12 0.00 0.00 0.00 0.30 0.01 0.02 0.00P-DP 50.00GLASS -Y- 1 - 1 0.01 0.00 66.41 39.33 0.52 0.68 0.00 63.64 2.90 5.71 0.00P-DP 50.00GUNSMOKE 1-40 A 1JM - 1JM 5.58 0.14 53.46 31.09 0.94 0.46 0.00 43.28 5.25 5.17 0.00P-DP 50.00GUNSMOKE 1-40 B 2LS - 2LS 10.10 0.25 76.24 43.46 0.71 0.77 0.00 71.77 3.99 7.19 0.00P-DP 50.00GUNSMOKE 1-40 C 3WA - 3WA 7.67 0.19 60.65 36.15 0.83 0.57 0.00 53.30 4.64 6.23 0.00P-DP 50.00GUNSMOKE 1-40 D 4WA - 4WA 8.93 0.22 51.17 31.17 0.41 0.52 0.00 49.09 2.32 4.70 0.00P-DP 49.54GUNSMOKE 40-1 E 5JM - 5JM 4.46 0.11 48.15 29.50 0.51 0.47 0.00 44.45 2.86 4.66 0.00P-DP 48.94GUNSMOKE 40-1 F 6LS - 6LS 5.50 0.14 99.59 59.27 1.87 0.86 0.00 80.28 10.44 11.22 0.00P-DP 50.00GUNSMOKE 40-1 G 7WA - 7WA 20.09 0.50 36.37 27.14 0.53 0.34 0.00 31.47 2.97 3.80 0.00P-DP 12.27GUNSMOKE 40-1 H 8WB - 8WB 5.72 0.14
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 43.83 26.52 0.68 0.40 0.00 37.40 3.79 4.66 0.00P-DP 48.58GUNSMOKE 40-1 H 8WB - 8WB 7.30 0.18 67.14 39.66 1.40 0.56 0.00 52.01 7.86 7.85 0.00P-DP 50.00GUNSMOKE 40-1 I 9LS - 9LS 15.12 0.38 89.13 58.79 1.43 0.80 0.00 75.34 7.99 9.57 0.00P-DP 50.00GUNSMOKE 40-1 J 10WA - 10WA 15.37 0.38 42.56 25.66 0.90 0.35 0.00 32.77 5.06 5.00 0.00P-DP 49.15GUNSMOKE 40-1 K 11WB - 11WB 9.74 0.24 21.23 12.25 0.04 0.24 0.00 22.21 0.25 1.70 0.00P-DP 29.86HALL TRUST 38 1 - 1 0.47 0.01 20.03 10.22 0.01 0.23 0.00 21.37 0.07 1.54 0.00P-DP 46.77HALL TRUST 38 2 - 2 0.13 0.00 2.21 1.06 0.00 0.02 0.00 2.32 0.02 0.18 0.00P-DP 49.30HARPER-BAYES 16 1 - 1 0.04 0.00 17.05 9.72 0.31 0.15 0.00 13.58 1.75 1.67 0.00P-DP 45.82HYDRA 45-4 UNIT 1 112 - 112 3.38 0.08 14.29 8.04 0.24 0.13 0.00 11.76 1.33 1.37 0.00P-DP 44.09HYDRA 45-4 UNIT 1 122 - 122 2.57 0.06 23.78 13.10 0.37 0.21 0.00 19.98 2.07 2.25 0.00P-DP 50.00HYDRA 45-4 UNIT 1 124 - 124 3.98 0.10 25.10 13.81 0.45 0.22 0.00 20.17 2.52 2.44 0.00P-DP 50.00HYDRA 45-4 UNIT 1 132 - 132 4.85 0.12 15.00 8.43 0.28 0.13 0.00 11.84 1.58 1.47 0.00P-DP 44.64HYDRA 45-4 UNIT 1 142 - 142 3.05 0.08 18.84 10.55 0.33 0.16 0.00 15.29 1.84 1.82 0.00P-DP 47.33HYDRA 45-4 UNIT 1 211 - 211 3.54 0.09 28.48 15.88 0.17 0.30 0.00 28.12 0.94 2.39 0.00P-DP 50.00HYDRA 45-4 UNIT 1 221 - 221 1.82 0.05 21.33 11.75 0.37 0.19 0.00 17.40 2.05 2.05 0.00P-DP 50.00HYDRA 45-4 UNIT 1 223 - 223 3.94 0.10 14.42 8.10 0.24 0.13 0.00 11.84 1.36 1.38 0.00P-DP 44.21HYDRA 45-4 UNIT 1 231 - 231 2.61 0.06 26.68 14.62 0.52 0.22 0.00 20.87 2.89 2.63 0.00P-DP 50.00HYDRA 45-4 UNIT 1 241 - 241 5.56 0.14 0.17 0.12 0.01 0.00 0.00 0.08 0.04 0.02 0.00P-DP 18.83JMW NAIL 10 1 - 1 0.07 0.00 0.14 0.09 0.01 0.00 0.00 0.07 0.03 0.02 0.00P-DP 19.99JMW NAIL 10 2 - 2 0.05 0.00 0.09 0.06 0.00 0.00 0.00 0.06 0.01 0.01 0.00P-DP 17.10JMW NAIL 10 3 - 3 0.03 0.00 0.21 0.14 0.01 0.00 0.00 0.12 0.04 0.02 0.00P-DP 22.12JMW NAIL 10 4 - 4 0.08 0.00 0.10 0.07 0.00 0.00 0.00 0.07 0.01 0.01 0.00P-DP 17.44JMW NAIL 10A 3 - 3 0.02 0.00 0.24 0.16 0.00 0.00 0.00 0.19 0.02 0.02 0.00P-DP 23.77JMW NAIL 10A 4 - 4 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 11.12KEMPER 1 - 1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 12.34KEMPER 1 - 1 0.00 0.00 0.17 0.09 0.00 0.00 0.00 0.18 0.00 0.01 0.00P-DP 22.11KEMPER 16 1 - 1 0.00 0.00 0.17 0.11 0.00 0.00 0.00 0.18 0.00 0.01 0.00P-DP 18.06KEMPER 16 2 - 2 0.00 0.00 149.89 87.93 1.65 1.47 0.00 137.46 9.25 14.62 0.00P-DP 48.54KENTEX-HARRISON 35A 1H - 1H 17.81 0.44 152.30 87.65 2.23 1.41 0.00 131.69 12.50 15.94 0.00P-DP 48.34KENTEX-HARRISON 35B 2H - 2H 24.05 0.60 146.47 82.34 1.00 1.53 0.00 143.25 5.57 13.08 0.00P-DP 50.00KENTEX-HARRISON 35C 3H - 3H 10.72 0.27 85.28 50.70 1.18 0.80 0.00 74.76 6.60 8.79 0.00P-DP 44.89KENTEX-HARRISON 35D 4H - 4H 12.70 0.32 33.46 19.42 0.71 0.27 0.00 25.26 3.96 3.37 0.00P-DP 49.05KRAKEN 10-3 UNIT 2 181 - 181 7.62 0.19 22.09 12.94 0.46 0.18 0.00 16.85 2.55 2.21 0.00P-DP 44.06KRAKEN 10-3 UNIT 2 183 - 183 4.90 0.12 10.56 6.60 0.20 0.09 0.00 8.28 1.13 1.04 0.00P-DP 34.15KRAKEN 10-3 UNIT 2 273 - 273 2.18 0.05 36.44 21.30 0.73 0.30 0.00 28.20 4.06 3.62 0.00P-DP 49.87KRAKEN 10-3 UNIT 2 282 - 282 7.81 0.19
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 6.65 3.89 0.09 0.06 0.00 5.92 0.48 0.67 0.00P-DP 43.50MARYRUTH-ANDERSON 47C 103H - 103H 0.92 0.02 4.28 2.61 0.07 0.04 0.00 3.54 0.41 0.47 0.00P-DP 36.63MARYRUTH-ANDERSON 47D 104H - 104H 0.79 0.02 6.50 3.90 0.04 0.07 0.00 6.41 0.23 0.57 0.00P-DP 44.15MARYRUTH-ANDERSON 47E 105H - 105H 0.44 0.01 6.27 3.72 0.04 0.07 0.00 6.23 0.20 0.55 0.00P-DP 43.85MARYRUTH-ANDERSON 47F 106H - 106H 0.38 0.01 64.34 35.18 1.09 0.57 0.00 53.55 6.09 7.02 0.00P-DP 42.59MIMS 32H 3306BH - 3306BH 11.72 0.29 38.46 22.17 0.82 0.32 0.00 29.61 4.57 4.52 0.00P-DP 32.74MIMS 32H 3307BH - 3307BH 8.80 0.22 52.04 30.44 0.97 0.45 0.00 42.00 5.44 5.86 0.00P-DP 38.73MIMS 32H 3315AH - 3315AH 10.46 0.26 37.97 23.36 1.09 0.27 0.00 25.21 6.08 5.01 0.00P-DP 28.00MIMS 32H 3317AH - 3317AH 11.69 0.29 27.74 16.78 0.53 0.24 0.00 22.23 2.96 3.14 0.00P-DP 31.24MIMS 32H 3318AH - 3318AH 5.69 0.14 17.81 11.50 0.39 0.14 0.00 13.54 2.18 2.12 0.00P-DP 21.11MIMS 32H 3326SH - 3326SH 4.20 0.10 21.95 13.76 0.42 0.19 0.00 17.59 2.34 2.49 0.00P-DP 24.07MIMS 32H 3327SH - 3327SH 4.51 0.11 25.27 15.54 0.30 0.24 0.00 22.89 1.67 2.50 0.00P-DP 29.89MIMS 32H 3345SH - 3345SH 3.22 0.08 63.75 37.43 0.54 0.65 0.00 60.77 3.04 5.91 0.00P-DP 40.89MIMS 32H 3347SH - 3347SH 5.85 0.15 50.45 30.97 0.42 0.51 0.00 48.21 2.36 4.66 0.00P-DP 34.74MIMS 32H 3348SH - 3348SH 4.53 0.11 0.42 0.13 0.01 0.00 0.00 0.37 0.03 0.04 0.00P-DP 50.00NAIL -A- 1 - 1 0.06 0.00 0.08 0.04 0.00 0.00 0.00 0.06 0.01 0.01 0.00P-DP 24.09NAIL -C- 1 - 1 0.01 0.00 0.07 0.03 0.00 0.00 0.00 0.07 0.00 0.01 0.00P-DP 29.99NAIL -C- 1 - 1 0.01 0.00 0.09 0.05 0.00 0.00 0.00 0.09 0.01 0.01 0.00P-DP 20.61NAIL -E- 2 - 2 0.01 0.00 0.12 0.06 0.00 0.00 0.00 0.11 0.01 0.01 0.00P-DP 22.89NAIL -E- 3 - 3 0.01 0.00 0.22 0.07 0.00 0.00 0.00 0.22 0.01 0.02 0.00P-DP 50.00NAIL -K- 1 - 1 0.02 0.00 0.06 0.04 0.00 0.00 0.00 0.06 0.00 0.01 0.00P-DP 15.24NAIL -P- 1 - 1 0.01 0.00 0.12 0.05 0.00 0.00 0.00 0.10 0.01 0.01 0.00P-DP 43.33NAIL J 1 - 1 0.02 0.00 0.25 0.13 0.00 0.00 0.00 0.24 0.01 0.02 0.00P-DP 30.77NAIL O 1 - 1 0.02 0.00 0.42 0.23 0.01 0.00 0.00 0.33 0.04 0.04 0.00P-DP 34.60NAIL RANCH 10 1 - 1 0.08 0.00 0.27 0.14 0.00 0.00 0.00 0.25 0.01 0.02 0.00P-DP 31.81NAIL RANCH 10 2 - 2 0.03 0.00 0.22 0.13 0.00 0.00 0.00 0.23 0.00 0.02 0.00P-DP 25.62NAIL RANCH 10 3 - 3 0.00 0.00 0.20 0.13 0.00 0.00 0.00 0.18 0.02 0.02 0.00P-DP 22.22NAIL RANCH 10 4 - 4 0.03 0.00 0.49 0.25 0.01 0.00 0.00 0.38 0.05 0.05 0.00P-DP 38.52NE NAIL 10 1 - 1 0.10 0.00 0.57 0.30 0.01 0.00 0.00 0.39 0.08 0.06 0.00P-DP 41.41NE NAIL 10 2 - 2 0.16 0.00 0.20 0.11 0.00 0.00 0.00 0.16 0.02 0.02 0.00P-DP 27.26NE NAIL 10 3 - 3 0.04 0.00 0.22 0.14 0.00 0.00 0.00 0.17 0.03 0.02 0.00P-DP 24.72NE NAIL 10 4 - 4 0.05 0.00 0.21 0.12 0.00 0.00 0.00 0.16 0.02 0.02 0.00P-DP 25.52NE NAIL 10 5 - 5 0.04 0.00 46.99 28.12 1.38 0.33 0.00 30.73 7.70 6.26 0.00P-DP 37.24NORRIS UNIT 32-H 3301BH - 3301BH 14.82 0.37 63.14 37.20 1.88 0.44 0.00 40.91 10.50 8.47 0.00P-DP 40.87NORRIS UNIT 32-H 3303BH - 3303BH 20.20 0.50 44.55 26.76 0.36 0.46 0.00 42.78 2.00 4.09 0.00P-DP 36.57NORRIS UNIT 32-H 3304BH - 3304BH 3.85 0.10
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 43.65 25.84 1.74 0.23 0.00 21.91 9.73 6.72 0.00P-DP 35.49NORRIS UNIT 32-H 3312AH - 3312AH 18.73 0.46 73.99 42.94 3.04 0.38 0.00 35.81 17.01 11.58 0.00P-DP 42.99NORRIS UNIT 32-H 3313AH - 3313AH 32.74 0.81 82.16 48.17 2.50 0.56 0.00 52.33 14.01 11.15 0.00P-DP 43.95NORRIS UNIT 32-H 3322SH - 3322SH 26.96 0.67 193.11 112.38 6.73 1.18 0.00 110.82 37.67 27.85 0.00P-DP 50.00NORRIS UNIT 32-H 3323SH - 3323SH 72.48 1.80 103.34 60.03 3.66 0.63 0.00 58.53 20.46 15.01 0.00P-DP 46.78NORRIS UNIT 32-H 3361DH - 3361DH 39.36 0.98 102.43 59.53 3.42 0.65 0.00 60.94 19.14 14.48 0.00P-DP 46.67NORRIS UNIT 32-H 3363DH - 3363DH 36.83 0.91 76.63 45.01 1.56 0.64 0.00 59.95 8.74 8.88 0.00P-DP 43.11NORRIS UNIT 32-H 3364DH - 3364DH 16.82 0.42 61.37 35.70 1.88 0.42 0.00 38.89 10.54 8.35 0.00P-DP 40.88NORRIS UNIT 32-H 3371JH - 3371JH 20.29 0.50 57.19 33.79 1.74 0.39 0.00 36.45 9.74 7.75 0.00P-DP 39.70NORRIS UNIT 32-H 3373JH - 3373JH 18.75 0.47 53.43 31.64 1.57 0.37 0.00 34.85 8.80 7.14 0.00P-DP 38.90NORRIS UNIT 32-H 3374JH - 3374JH 16.93 0.42 46.82 28.04 1.18 0.36 0.00 33.41 6.59 5.86 0.00P-DP 37.19NORRIS-MIMS ALLOCATION 3315AH - 3315AH 12.68 0.31 70.33 41.72 2.28 0.46 0.00 42.81 12.77 9.81 0.00P-DP 41.91NORRIS-MIMS ALLOCATION 3325SH - 3325SH 24.57 0.61 8.16 3.74 0.21 0.06 0.00 5.81 1.16 1.03 0.00P-DP 46.18PERCY 39 1R - 1R 2.23 0.06 3.63 2.10 0.01 0.04 0.00 3.75 0.06 0.30 0.00P-DP 17.85POWELL 43 1 - 1 0.11 0.00 3.87 3.01 0.06 0.03 0.00 3.25 0.35 0.42 0.00P-DP 6.08POWELL A 2 - 2 0.68 0.02 3.20 2.51 0.06 0.03 0.00 2.58 0.34 0.36 0.00P-DP 7.21POWELL A 3 - 3 0.65 0.02 7.90 3.82 0.17 0.07 0.00 6.10 0.93 0.93 0.00P-DP 41.81POWELL B 1 - 1 1.79 0.04 10.11 4.88 0.18 0.09 0.00 8.36 0.98 1.11 0.00P-DP 44.44POWELL C 1 - 1 1.89 0.05 9.54 7.37 0.12 0.10 0.00 9.11 0.69 0.95 0.00P-DP 9.46RAGLAND 2 0.69 0.02 115.56 62.61 1.39 1.11 0.00 104.38 7.75 11.49 0.00P-DP 45.04RAGLAND-ANDERSON 47A 1H - 1H 14.92 0.37 123.93 69.99 1.57 1.18 0.00 110.71 8.79 12.49 0.00P-DP 44.34RAGLAND-ANDERSON 47B 2H - 2H 16.92 0.42 94.34 54.53 1.92 0.79 0.00 73.78 10.77 10.94 0.00P-DP 38.75RAGLAND-ANDERSON 47C 3H - 3H 20.72 0.51 6.33 3.00 0.14 0.05 0.00 4.82 0.77 0.75 0.00P-DP 42.27SABINE 39 1 - 1 1.48 0.04 4.21 2.29 0.08 0.04 0.00 3.32 0.47 0.48 0.00P-DP 34.78SABINE 39 2 - 2 0.90 0.02 59.87 38.77 0.44 0.62 0.00 58.06 2.47 5.41 0.00P-DP 49.60SILVERADO 40-1 A 1JM - 1JM 4.75 0.12 48.28 33.00 0.42 0.49 0.00 45.90 2.35 4.49 0.00P-DP 25.78SILVERADO 40-1 B 2LS - 2LS 4.52 0.11 75.50 45.98 0.37 0.81 0.00 75.97 2.04 6.45 0.00P-DP 50.00SILVERADO 40-1 C 3WA - 3WA 3.93 0.10 62.98 40.38 0.66 0.62 0.00 58.21 3.71 6.08 0.00P-DP 50.00SILVERADO 40-1 E 5JM - 5JM 7.14 0.18 46.85 32.27 0.44 0.47 0.00 44.07 2.46 4.42 0.00P-DP 43.12SILVERADO 40-1 F 6LS - 6LS 4.73 0.12 36.92 23.27 0.38 0.37 0.00 34.21 2.14 3.55 0.00P-DP 44.80SILVERADO 40-1 G 7LS - 7LS 4.12 0.10 95.76 62.67 0.89 0.96 0.00 90.18 4.99 9.02 0.00P-DP 50.00SILVERADO 40-1 H 8WA - 8WA 9.60 0.24 50.79 29.76 0.86 0.45 0.00 42.28 4.81 5.54 0.00P-DP 50.00SILVERADO 40-1 I 9WB - 9WB 9.25 0.23 65.38 38.57 2.06 0.43 0.00 40.71 11.52 9.00 0.00P-DP 50.00SILVERADO 40-1 J 10WB - 10WB 22.16 0.55 106.98 67.32 2.69 0.82 0.00 76.39 15.04 13.39 0.00P-DP 50.00SILVERADO 40-1 K 11WA - 11WA 28.94 0.72 0.28 0.19 0.00 0.00 0.00 0.24 0.02 0.03 0.00P-DP 15.36SIXTEEN PENNY NAIL 310 1LL - 1LL 0.05 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 0.11 0.09 0.00 0.00 0.00 0.09 0.01 0.01 0.00P-DP 8.25SIXTEEN PENNY NAIL 310 2LM - 2LM 0.02 0.00 3.98 2.38 0.04 0.04 0.00 3.70 0.23 0.38 0.00P-DP 43.11SIXTEEN PENNY NAIL 310 8JM - 8JM 0.44 0.01 0.89 0.53 0.01 0.01 0.00 0.87 0.03 0.08 0.00P-DP 29.21SIXTEEN PENNY NAIL 310A 3LL - 3LL 0.06 0.00 1.57 0.91 0.05 0.01 0.00 1.03 0.26 0.21 0.00P-DP 38.61SIXTEEN PENNY NAIL 310A 9JM - 9JM 0.50 0.01 1.23 0.71 0.00 0.01 0.00 1.30 0.01 0.10 0.00P-DP 35.82SIXTEEN PENNY NAIL 310B 10JM - 10JM 0.01 0.00 0.73 0.45 0.03 0.00 0.00 0.42 0.14 0.11 0.00P-DP 23.07SIXTEEN PENNY NAIL 310B 4LM - 4LM 0.27 0.01 0.88 0.53 0.03 0.01 0.00 0.55 0.15 0.12 0.00P-DP 25.60SIXTEEN PENNY NAIL 310B 5LL - 5LL 0.29 0.01 2.33 1.35 0.03 0.02 0.00 2.08 0.17 0.23 0.00P-DP 42.47SIXTEEN PENNY NAIL 310C 11JM - 11JM 0.32 0.01 0.58 0.35 0.02 0.00 0.00 0.37 0.10 0.08 0.00P-DP 22.02SIXTEEN PENNY NAIL 310C 6LM - 6LM 0.19 0.00 0.31 0.20 0.01 0.00 0.00 0.20 0.05 0.04 0.00P-DP 15.92SIXTEEN PENNY NAIL 310C 7LL - 7LL 0.10 0.00 2.26 1.33 0.04 0.02 0.00 1.90 0.21 0.24 0.00P-DP 19.12STIMSON BURLEY -D- 1 - 1 0.40 0.01 0.03 0.03 0.00 0.00 0.00 0.03 0.00 0.00 0.00P-DP 2.28STIMSON BURLEY -E- 3DW - 3DW 0.00 0.00 0.07 0.04 0.00 0.00 0.00 0.07 0.00 0.01 0.00P-DP 21.33STIMSON-BURLEY -C- 1 - 1 0.01 0.00 0.16 0.07 0.00 0.00 0.00 0.17 0.00 0.01 0.00P-DP 37.81STIMSON-BURLEY -C- 3 - 3 0.00 0.00 0.09 0.08 0.00 0.00 0.00 0.06 0.02 0.01 0.00P-DP 4.50STIMSON-BURLEY 1 - 1 0.03 0.00 0.20 0.14 0.01 0.00 0.00 0.07 0.06 0.04 0.00P-DP 8.64STIMSON-BURLEY 4 - 4 0.11 0.00 0.10 0.08 0.00 0.00 0.00 0.05 0.02 0.01 0.00P-DP 4.76STIMSON-BURLEY 6 - 6 0.04 0.00 5.37 3.28 0.00 0.06 0.00 5.72 0.03 0.42 0.00P-DP 30.32TITO'S 31-42 1LS - 1LS 0.05 0.00 5.50 3.38 0.00 0.06 0.00 5.85 0.03 0.43 0.00P-DP 30.40TITO'S 31-42 1WA - 1WA 0.05 0.00 4.34 2.70 0.00 0.05 0.00 4.61 0.02 0.34 0.00P-DP 27.73TITO'S 31-42 1WB - 1WB 0.04 0.00 14.28 8.57 0.05 0.16 0.00 14.58 0.30 1.19 0.00P-DP 35.14TITO'S 31-42 2LS - 2LS 0.58 0.01 7.42 4.98 0.32 0.04 0.00 3.31 1.81 1.20 0.00P-DP 18.99TITO'S 31-42 2WA - 2WA 3.49 0.09 5.16 3.33 0.06 0.05 0.00 4.68 0.34 0.51 0.00P-DP 23.16TITO'S 31-42 2WB - 2WB 0.66 0.02 3.31 2.16 0.02 0.03 0.00 3.24 0.12 0.29 0.00P-DP 24.30TITO'S 31-42 3WA - 3WA 0.23 0.01 50.09 26.12 0.50 0.50 0.00 46.75 2.77 4.78 0.00P-DP 33.56WATKINS 7 1 - 1 5.34 0.13 15.59 7.47 0.13 0.16 0.00 14.92 0.72 1.44 0.00P-DP 50.00WELCH 39 1 - 1 1.38 0.03 7.18 4.41 0.06 0.07 0.00 6.81 0.35 0.67 0.00P-DP 36.94WELCH 39 2 - 2 0.68 0.02 4.02 2.41 0.06 0.04 0.00 3.52 0.31 0.41 0.00P-DP 32.31WELCH 39 3 - 3 0.60 0.01 7.00 3.91 0.07 0.07 0.00 6.57 0.37 0.66 0.00P-DP 39.77WELCH 39 4 - 4 0.71 0.02 5.43 3.06 0.15 0.04 0.00 3.71 0.83 0.70 0.00P-DP 42.39WILLIE THE WILDCAT 3-15 A 1JC - 1JC 1.59 0.04 7.84 4.44 0.19 0.06 0.00 5.73 1.05 0.96 0.00P-DP 46.38WILLIE THE WILDCAT 3-15 A 1LS - 1LS 2.02 0.05 16.40 9.21 0.42 0.12 0.00 11.58 2.35 2.07 0.00P-DP 50.00WILLIE THE WILDCAT 3-15 A 1WA - 1WA 4.53 0.11 5.19 3.54 0.16 0.03 0.00 3.26 0.91 0.71 0.00P-DP 34.46WILLIE THE WILDCAT 3-15 B 2DN - 2DN 1.74 0.04 7.78 4.50 0.20 0.06 0.00 5.50 1.12 0.98 0.00P-DP 45.65WILLIE THE WILDCAT 3-15 B 2LS - 2LS 2.15 0.05 7.14 4.30 0.39 0.02 0.00 2.04 2.19 1.31 0.00P-DP 34.14WILLIE THE WILDCAT 3-15 B 2WB - 2WB 4.21 0.10
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 4.96 3.17 0.15 0.03 0.00 3.12 0.86 0.68 0.00P-DP 37.52WILLIE THE WILDCAT 3-15 B 3JD - 3JD 1.66 0.04 4.43 2.58 0.16 0.03 0.00 2.41 0.92 0.66 0.00P-DP 36.98WILLIE THE WILDCAT 3-15 C 4LS - 4LS 1.76 0.04 8.95 5.04 0.40 0.04 0.00 3.81 2.26 1.47 0.00P-DP 43.24WILLIE THE WILDCAT 3-15 C 4WA - 4WA 4.35 0.11 4.46 2.67 0.10 0.04 0.00 3.31 0.58 0.54 0.00P-DP 38.71WILLIE THE WILDCAT 3-15 D 5JD - 5JD 1.12 0.03 10.19 6.07 0.27 0.08 0.00 7.06 1.52 1.30 0.00P-DP 48.11WILLIE THE WILDCAT 3-15 D 6DN - 6DN 2.92 0.07 7.89 4.81 0.21 0.06 0.00 5.48 1.17 1.01 0.00P-DP 40.07WILLIE THE WILDCAT 3-15 D 6LS - 6LS 2.25 0.06 9.07 5.45 0.20 0.07 0.00 6.87 1.12 1.08 0.00P-DP 46.19WILLIE THE WILDCAT 3-15 D 6WB - 6WB 2.16 0.05 7.94 4.99 0.02 0.09 0.00 8.27 0.11 0.64 0.00P-DP 43.12WILLIE THE WILDCAT 3-15 E 7JC - 7JC 0.20 0.01 19.79 11.45 0.24 0.19 0.00 17.86 1.33 1.97 0.00P-DP 50.00WILLIE THE WILDCAT 3-15 E 7LS - 7LS 2.56 0.06 10.27 6.01 0.63 0.02 0.00 2.03 3.50 2.01 0.00P-DP 27.38WILLIE THE WILDCAT 3-15 E 7WA - 7WA 6.74 0.17 0.98 0.38 0.01 0.01 0.00 0.99 0.03 0.09 0.00P-DP 45.59BIZZELL -B- 1 - 1 0.05 0.00 0.62 0.30 0.01 0.01 0.00 0.60 0.03 0.06 0.00P-DP 31.32BIZZELL -B- 2 - 2 0.05 0.00 12.05 6.08 0.33 0.10 0.00 9.03 1.96 1.61 0.00P-DP 29.06BIZZELL 1 - 1 2.67 0.07 78.09 44.42 1.54 0.70 0.00 65.77 9.12 9.20 0.00P-DP 50.00BIZZELL-IRVIN 15L UNIT 116H - 116H 12.40 0.33 49.31 28.16 1.82 0.33 0.00 31.39 10.78 7.52 0.00P-DP 47.24BIZZELL-IRVIN 15L UNIT 13H - 13H 14.66 0.39 45.74 25.85 1.88 0.29 0.00 26.82 11.15 7.37 0.00P-DP 43.01BIZZELL-IRVIN 15L UNIT 18H - 18H 15.15 0.40 44.72 25.11 1.05 0.38 0.00 35.73 6.18 5.60 0.00P-DP 47.90BIZZELL-IRVIN 15U UNIT 113H - 113H 8.41 0.22 76.68 42.87 1.73 0.66 0.00 61.99 10.24 9.48 0.00P-DP 50.00BIZZELL-IRVIN 15U UNIT 114H - 114H 13.93 0.37 45.54 27.14 0.84 0.42 0.00 39.02 5.00 5.26 0.00P-DP 44.03BIZZELL-IRVIN 15U UNIT 115H - 115H 6.79 0.18 39.98 23.90 0.86 0.35 0.00 32.84 5.08 4.85 0.00P-DP 42.50BIZZELL-IRVIN 15U UNIT 117H - 117H 6.91 0.18 71.11 41.42 1.48 0.63 0.00 58.96 8.77 8.54 0.00P-DP 50.00BIZZELL-IRVIN 15U UNIT 118H - 118H 11.92 0.32 43.91 26.14 0.92 0.39 0.00 36.30 5.46 5.29 0.00P-DP 43.66BIZZELL-IRVIN 15U UNIT 14H - 14H 7.43 0.20 48.33 28.14 1.12 0.41 0.00 38.74 6.62 6.03 0.00P-DP 47.90BIZZELL-IRVIN 15U UNIT 15H - 15H 9.00 0.24 68.72 39.71 1.68 0.58 0.00 54.06 9.92 8.74 0.00P-DP 50.00BIZZELL-IRVIN 15U UNIT 16H - 16H 13.48 0.36 114.86 63.97 0.82 1.21 0.00 114.06 4.83 10.61 0.00P-DP 50.00BIZZELL-IRVIN 15U UNIT 17H - 17H 6.57 0.18 23.80 14.93 0.18 0.25 0.00 23.53 1.05 2.21 0.00P-DP 50.00BRAUN B S1 2008LH - 2008LH 1.43 0.04 20.32 12.67 0.22 0.21 0.00 19.31 1.29 2.02 0.00P-DP 50.00BRAUN B S10 2014JH - 2014JH 1.75 0.05 15.37 9.63 0.12 0.16 0.00 15.11 0.72 1.44 0.00P-DP 46.12BRAUN B S11 2004LH - 2004LH 0.98 0.03 24.62 15.70 0.11 0.27 0.00 25.21 0.66 2.14 0.00P-DP 50.00BRAUN B S12 2004MH - 2004MH 0.89 0.02 18.20 11.40 0.16 0.19 0.00 17.68 0.96 1.75 0.00P-DP 48.35BRAUN B S13 2003LH - 2003LH 1.30 0.03 23.17 14.71 0.17 0.24 0.00 22.92 1.02 2.15 0.00P-DP 50.00BRAUN B S14 2003MH - 2003MH 1.38 0.04 8.28 5.33 0.07 0.09 0.00 8.11 0.40 0.78 0.00P-DP 38.26BRAUN B S2 2008MH - 2008MH 0.55 0.01 20.60 12.92 0.18 0.21 0.00 20.11 1.04 1.96 0.00P-DP 49.75BRAUN B S3 2007LH - 2007LH 1.41 0.04 14.13 9.01 0.12 0.15 0.00 13.82 0.69 1.34 0.00P-DP 44.75BRAUN B S4 2007MH - 2007MH 0.94 0.03 22.32 14.17 0.18 0.23 0.00 21.87 1.08 2.11 0.00P-DP 50.00BRAUN B S5 2016JH - 2016JH 1.47 0.04
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 19.36 12.12 0.16 0.20 0.00 18.91 0.97 1.84 0.00P-DP 49.05BRAUN B S6 2006LH - 2006LH 1.32 0.04 21.20 13.35 0.14 0.23 0.00 21.15 0.84 1.94 0.00P-DP 49.74BRAUN B S7 2006MH - 2006MH 1.15 0.03 17.16 10.72 0.18 0.17 0.00 16.38 1.05 1.70 0.00P-DP 47.88BRAUN B S8 2005LH - 2005LH 1.43 0.04 22.10 14.01 0.17 0.23 0.00 21.77 1.02 2.07 0.00P-DP 50.00BRAUN B S9 2005MH - 2005MH 1.38 0.04 36.84 21.10 0.37 0.38 0.00 35.28 2.19 3.62 0.00P-DP 50.00BRAUN B W1 2001MH - 2001MH 2.98 0.08 25.69 14.79 0.17 0.27 0.00 25.68 1.00 2.34 0.00P-DP 48.75BRAUN B W3 2001LH - 2001LH 1.36 0.04 28.80 15.77 0.23 0.30 0.00 28.33 1.35 2.70 0.00P-DP 50.00BRAUN C W5 2108LH - 2108LH 1.83 0.05 0.20 0.13 0.00 0.00 0.00 0.21 0.00 0.02 0.00P-DP 13.43COWDEN A 2401 - 2401 0.00 0.00 0.10 0.07 0.00 0.00 0.00 0.10 0.00 0.01 0.00P-DP 7.62COWDEN A 2402 - 2402 0.01 0.00 0.07 0.05 0.00 0.00 0.00 0.06 0.00 0.01 0.00P-DP 5.89COWDEN A 2403 - 2403 0.00 0.00 0.29 0.18 0.00 0.00 0.00 0.29 0.01 0.03 0.00P-DP 16.16COWDEN A 2404 - 2404 0.01 0.00 0.42 0.25 0.01 0.00 0.00 0.39 0.03 0.04 0.00P-DP 19.66COWDEN A 2405 - 2405 0.04 0.00 0.62 0.35 0.00 0.01 0.00 0.64 0.02 0.05 0.00P-DP 23.54COWDEN A 2406 - 2406 0.02 0.00 1.01 0.65 0.01 0.01 0.00 0.97 0.06 0.10 0.00P-DP 24.64COWDEN F 2401 - 2401 0.08 0.00 0.79 0.47 0.01 0.01 0.00 0.74 0.06 0.08 0.00P-DP 24.44COWDEN F 2402 - 2402 0.08 0.00 0.92 0.52 0.01 0.01 0.00 0.87 0.06 0.09 0.00P-DP 27.49COWDEN F 2403 - 2403 0.08 0.00 1.04 0.58 0.01 0.01 0.00 1.00 0.06 0.10 0.00P-DP 22.41COWDEN F 2404 - 2404 0.08 0.00 0.61 0.35 0.00 0.01 0.00 0.62 0.02 0.05 0.00P-DP 23.14COWDEN F 2405 - 2405 0.02 0.00 0.87 0.49 0.00 0.01 0.00 0.91 0.01 0.07 0.00P-DP 23.41COWDEN F 2406 - 2406 0.02 0.00 3.73 2.05 0.03 0.04 0.00 3.65 0.19 0.35 0.00P-DP 30.08FRED HALL UNIT 1 - 1 0.25 0.01 2.86 1.67 0.02 0.03 0.00 2.78 0.15 0.27 0.00P-DP 26.09FRED HALL UNIT 2 - 2 0.20 0.01 6.41 3.79 0.04 0.07 0.00 6.44 0.23 0.58 0.00P-DP 33.83FRED HALL UNIT 3 - 3 0.31 0.01 3.74 2.13 0.09 0.03 0.00 3.02 0.50 0.46 0.00P-DP 30.25GUY COWDEN UNIT 2 2505BH - 2505BH 0.68 0.02 5.96 3.70 0.29 0.03 0.00 2.95 1.72 1.05 0.00P-DP 28.50GUY COWDEN UNIT 2 2506BH - 2506BH 2.34 0.06 1.74 1.15 0.09 0.01 0.00 0.77 0.55 0.32 0.00P-DP 18.32GUY COWDEN UNIT 2 2507BH - 2507BH 0.74 0.02 14.14 8.19 0.58 0.09 0.00 8.32 3.43 2.27 0.00P-DP 41.65GUY COWDEN UNIT 2 2508BH - 2508BH 4.67 0.12 1.21 0.84 0.03 0.01 0.00 0.94 0.18 0.16 0.00P-DP 15.69GUY COWDEN UNIT 2 2515AH - 2515AH 0.25 0.01 5.49 3.28 0.19 0.04 0.00 3.68 1.11 0.81 0.00P-DP 31.94GUY COWDEN UNIT 2 2516AH - 2516AH 1.51 0.04 3.60 2.17 0.12 0.03 0.00 2.46 0.71 0.52 0.00P-DP 27.40GUY COWDEN UNIT 2 2517AH - 2517AH 0.96 0.03 17.20 9.85 0.18 0.17 0.00 16.37 1.07 1.71 0.00P-DP 48.65GUY COWDEN UNIT 2 2518AH - 2518AH 1.46 0.04 21.26 14.82 0.76 0.15 0.00 13.87 4.48 3.18 0.00P-DP 29.25HALL-PORTER 621-596 A 112 - 112 6.09 0.16 30.19 21.46 0.87 0.24 0.00 22.11 5.17 4.11 0.00P-DP 34.23HALL-PORTER 621-596 A 211 - 211 7.02 0.19 21.28 14.35 0.74 0.15 0.00 14.16 4.35 3.14 0.00P-DP 30.92HALL-PORTER 621-596 B 122 - 122 5.91 0.16 27.71 14.83 1.52 0.12 0.00 11.70 9.00 5.23 0.00P-DP 46.32HALL-PORTER 621-596 B 221 - 221 12.24 0.33 27.34 15.57 1.62 0.11 0.00 10.08 9.61 5.41 0.00P-DP 30.24HALL-PORTER 621-596 B 224 - 224 13.06 0.35
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 23.22 15.28 0.67 0.18 0.00 17.06 3.95 3.16 0.00P-DP 39.18HALL-PORTER 621-596 C 132 - 132 5.37 0.14 16.59 9.26 0.56 0.12 0.00 11.16 3.33 2.43 0.00P-DP 47.46HALL-PORTER 621-596 C 231R - 231R 4.53 0.12 30.31 16.81 1.09 0.21 0.00 19.65 6.45 4.56 0.00P-DP 46.56HALL-PORTER 621-596 C 233 - 233 8.77 0.23 15.84 8.94 0.31 0.14 0.00 13.36 1.84 1.86 0.00P-DP 45.16HALL-PORTER 621-596 D 142 - 142 2.50 0.07 20.52 11.64 0.43 0.18 0.00 16.97 2.55 2.47 0.00P-DP 43.65HALL-PORTER 621-596 D 241 - 241 3.47 0.09 0.57 0.23 0.01 0.01 0.00 0.52 0.05 0.06 0.00P-DP 49.58HOFFERKAMP 1 - 1 0.07 0.00 0.29 0.19 0.00 0.00 0.00 0.26 0.03 0.03 0.00P-DP 15.49HOFFERKAMP 1 - 1 0.03 0.00 44.56 24.57 0.31 0.47 0.00 44.35 1.83 4.10 0.00P-DP 39.28HOUSE 47 1 - 1 2.49 0.07 5.49 3.21 0.10 0.05 0.00 4.70 0.60 0.63 0.00P-DP 42.40LRT UNIT 2 ALLOCATION 2318AH - 2318AH 0.82 0.02 0.20 0.12 0.00 0.00 0.00 0.17 0.02 0.02 0.00P-DP 39.06MABEE 22A 1H - 1H 0.03 0.00 0.10 0.06 0.00 0.00 0.00 0.09 0.01 0.01 0.00P-DP 42.07MABEE-ELKIN W16B 2H - 2H 0.02 0.00 0.97 0.56 0.02 0.01 0.00 0.82 0.11 0.11 0.00P-DP 40.01MABEE-STIMSON 22B 2H - 2H 0.16 0.00 0.09 0.06 0.00 0.00 0.00 0.08 0.01 0.01 0.00P-DP 40.11MABEE-TREDAWAY W16A 1H - 1H 0.02 0.00 6.40 4.39 0.03 0.07 0.00 6.49 0.20 0.57 0.00P-DP 10.33O'NEAL -D- 1 - 1 0.27 0.01 12.30 6.06 0.18 0.12 0.00 11.09 1.07 1.33 0.00P-DP 28.88O'NEAL 1 - 1 1.46 0.04 38.63 23.53 0.94 0.32 0.00 30.48 5.53 4.90 0.00P-DP 40.52OLDHAM-GRAHAM 35A 1H - 1H 7.52 0.20 33.63 20.30 0.88 0.27 0.00 25.74 5.21 4.40 0.00P-DP 40.59OLDHAM-GRAHAM 35B 2H - 2H 7.08 0.19 50.07 29.94 1.31 0.41 0.00 38.30 7.76 6.55 0.00P-DP 43.91OLDHAM-GRAHAM 35C 3H - 3H 10.55 0.28 41.98 24.45 1.35 0.31 0.00 29.08 8.01 6.00 0.00P-DP 43.89OLDHAM-GRAHAM 35D 4H - 4H 10.89 0.29 57.12 33.85 0.97 0.53 0.00 50.02 5.72 6.40 0.00P-DP 45.64OLDHAM-GRAHAM 35E 5H - 5H 7.78 0.21 51.26 29.20 0.98 0.46 0.00 43.58 5.78 5.97 0.00P-DP 46.89OLDHAM-GRAHAM 35F 6H - 6H 7.86 0.21 3.56 1.83 0.00 0.04 0.00 3.84 0.00 0.28 0.00P-DP 34.89PARKS 1 - 1 0.00 0.00 11.36 5.93 0.39 0.08 0.00 7.58 2.31 1.67 0.00P-DP 36.41PARKS FIELD UNIT 2 1450BH - 1450BH 3.14 0.08 10.30 5.66 0.38 0.07 0.00 6.57 2.24 1.57 0.00P-DP 41.24PARKS FIELD UNIT 2 1450LH - 1450LH 3.05 0.08 14.85 7.79 0.26 0.14 0.00 12.95 1.52 1.68 0.00P-DP 42.51PARKS FIELD UNIT 2 1451LH - 1451LH 2.06 0.06 4.30 2.37 0.08 0.04 0.00 3.74 0.44 0.49 0.00P-DP 28.48PARKS FIELD UNIT 2 1454H - 1454H 0.60 0.02 21.58 11.27 0.29 0.21 0.00 19.75 1.74 2.27 0.00P-DP 47.36PARKS FIELD UNIT 2 1454LH - 1454LH 2.36 0.06 10.24 5.19 0.16 0.10 0.00 9.15 0.94 1.12 0.00P-DP 39.38PARKS FIELD UNIT 2 1455LH - 1455LH 1.27 0.03 29.42 16.27 1.50 0.15 0.00 13.78 8.88 5.32 0.00P-DP 40.39PARKS FIELD UNIT 2 1458CH - 1458CH 12.08 0.32 35.89 18.82 1.73 0.19 0.00 18.03 10.24 6.29 0.00P-DP 45.33PARKS FIELD UNIT 2 1458LH - 1458LH 13.91 0.37 6.59 3.81 0.25 0.04 0.00 4.09 1.49 1.02 0.00P-DP 28.24PARKS FIELD UNIT 2 1863BH - 1863BH 2.03 0.05 8.57 4.83 0.25 0.07 0.00 6.31 1.45 1.16 0.00P-DP 32.88PARKS FIELD UNIT 2 1863LH - 1863LH 1.97 0.05 7.61 4.03 0.12 0.07 0.00 6.76 0.71 0.84 0.00P-DP 38.72PARKS FIELD UNIT 2 1904BH - 1904BH 0.97 0.03 9.49 5.04 0.40 0.06 0.00 5.41 2.38 1.55 0.00P-DP 33.31PARKS FIELD UNIT 2 1921H - 1921H 3.24 0.09 16.52 9.38 0.60 0.11 0.00 10.59 3.58 2.51 0.00P-DP 46.09PARKS FIELD UNIT 2 2001BH - 2001BH 4.86 0.13
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 13.71 7.14 0.45 0.10 0.00 9.42 2.66 1.97 0.00P-DP 45.64PARKS FIELD UNIT 2 2308BH - 2308BH 3.61 0.10 31.30 15.57 0.67 0.27 0.00 25.78 3.94 3.78 0.00P-DP 50.00PARKS FIELD UNIT 2 2308LH - 2308LH 5.36 0.14 24.33 12.56 0.64 0.20 0.00 18.57 3.80 3.19 0.00P-DP 50.00PARKS FIELD UNIT 2 2308MH - 2308MH 5.16 0.14 4.53 2.46 0.18 0.03 0.00 2.68 1.09 0.73 0.00P-DP 25.81PARKS FIELD UNIT 2 2329LH - 2329LH 1.49 0.04 1.73 1.33 0.13 0.00 0.00 0.27 0.79 0.40 0.00P-DP 6.58PARKS FIELD UNIT 2 2336BH - 2336BH 1.07 0.03 0.20 0.17 0.01 0.00 0.00 0.05 0.09 0.04 0.00P-DP 4.08PARKS FIELD UNIT 2 2346CH - 2346CH 0.12 0.00 14.79 7.21 0.05 0.16 0.00 15.32 0.31 1.26 0.00P-DP 46.09PARKS FIELD UNIT 2 2348H - 2348H 0.42 0.01 0.15 0.13 0.01 0.00 0.00 0.02 0.07 0.04 0.00P-DP 4.62PARKS FIELD UNIT 2 2401 - 2401 0.10 0.00 3.60 2.27 0.30 0.00 0.00 0.27 1.79 0.89 0.00P-DP 13.94PARKS FIELD UNIT 2 2630H - 2630H 2.43 0.06 16.93 8.81 0.32 0.15 0.00 14.41 1.90 1.97 0.00P-DP 43.66PARKS FIELD UNIT 2 2709H - 2709H 2.59 0.07 3.57 1.48 0.24 0.01 0.00 0.97 1.43 0.76 0.00P-DP 47.73PARKS FIELD UNIT NO. 2 1320H - 1320H 1.94 0.05 6.10 2.80 0.47 0.01 0.00 0.93 2.80 1.43 0.00P-DP 41.12PARKS FIELD UNIT NO. 2 1421H - 1421H 3.81 0.10 7.24 3.03 0.56 0.01 0.00 1.14 3.30 1.69 0.00P-DP 47.30PARKS FIELD UNIT NO. 2 1422H - 1422H 4.49 0.12 0.74 0.45 0.04 0.00 0.00 0.32 0.24 0.14 0.00P-DP 15.77PARKS FIELD UNIT NO. 2 1423H - 1423H 0.33 0.01 1.46 0.72 0.11 0.00 0.00 0.28 0.64 0.33 0.00P-DP 25.27PARKS FIELD UNIT NO. 2 1829H - 1829H 0.87 0.02 1.21 0.60 0.11 0.00 0.00 0.00 0.64 0.31 0.00P-DP 34.66PARKS FIELD UNIT NO. 2 1831H - 1831H 0.88 0.02 3.21 1.62 0.21 0.01 0.00 0.91 1.26 0.68 0.00P-DP 30.56PARKS FIELD UNIT NO. 2 2324H - 2324H 1.71 0.05 0.38 0.25 0.03 0.00 0.00 0.00 0.20 0.10 0.00P-DP 11.28PARKS FIELD UNIT NO. 2 2401 - 2401 0.27 0.01 0.04 0.03 0.00 0.00 0.00 0.00 0.02 0.01 0.00P-DP 1.58PARKS FIELD UNIT NO. 2 2401 - 2401 0.02 0.00 0.37 0.25 0.03 0.00 0.00 0.04 0.18 0.09 0.00P-DP 10.35PARKS FIELD UNIT NO. 2 2417H - 2417H 0.25 0.01 0.20 0.13 0.00 0.00 0.00 0.22 0.00 0.02 0.00P-DP 14.49PARKS, CHARLOTTE 14 1 - 1 0.00 0.00 3.20 2.13 0.04 0.03 0.00 2.98 0.23 0.33 0.00P-DP 31.81PARKS, ROY 306BH - 306BH 0.32 0.01 3.77 2.50 0.02 0.04 0.00 3.79 0.14 0.34 0.00P-DP 35.25PARKS, ROY 306LH - 306LH 0.19 0.01 3.72 2.39 0.04 0.04 0.00 3.52 0.24 0.37 0.00P-DP 35.85PARKS, ROY 307BH - 307BH 0.33 0.01 2.01 1.17 0.14 0.01 0.00 0.53 0.81 0.43 0.00P-DP 38.90PARKS, ROY 307LH - 307LH 1.10 0.03 2.89 1.90 0.04 0.03 0.00 2.59 0.26 0.31 0.00P-DP 31.38PARKS, ROY 308BH - 308BH 0.35 0.01 0.90 0.61 0.06 0.00 0.00 0.29 0.34 0.19 0.00P-DP 24.06PARKS, ROY 308LH - 308LH 0.46 0.01 7.43 5.05 0.05 0.08 0.00 7.42 0.29 0.68 0.00P-DP 44.12PARKS, ROY 308MH - 308MH 0.40 0.01 1.37 0.87 0.04 0.01 0.00 1.03 0.22 0.18 0.00P-DP 24.35PARKS, ROY 316CH - 316CH 0.30 0.01 4.05 2.39 0.05 0.04 0.00 3.75 0.31 0.42 0.00P-DP 41.48PARKS, ROY 316LH - 316LH 0.42 0.01 1.00 0.59 0.09 0.00 0.00 0.06 0.50 0.25 0.00P-DP 22.46PARKS, ROY 99H - 99H 0.68 0.02 53.11 33.67 0.24 0.58 0.00 54.40 1.41 4.62 0.00P-DP 45.82PARKS-COYOTE 1506 A 15HJ - 15HJ 1.92 0.05 33.70 19.81 0.48 0.33 0.00 30.63 2.82 3.59 0.00P-DP 39.63PARKS-COYOTE 1506 A 1HM - 1HM 3.83 0.10 65.70 41.45 0.63 0.67 0.00 63.27 3.74 6.40 0.00P-DP 49.23PARKS-COYOTE 1506 A 8HS - 8HS 5.09 0.14 17.74 10.77 0.23 0.17 0.00 16.32 1.38 1.85 0.00P-DP 31.96PARKS-COYOTE 1506 B 2HM - 2HM 1.88 0.05
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 61.62 37.37 0.61 0.63 0.00 59.11 3.62 6.04 0.00P-DP 49.42PARKS-COYOTE 1506 B 9HS - 9HS 4.93 0.13 48.43 30.81 0.50 0.49 0.00 46.26 2.95 4.78 0.00P-DP 45.42PARKS-COYOTE 1506 C 10HS - 10HS 4.01 0.11 57.90 36.41 0.44 0.61 0.00 57.22 2.58 5.39 0.00P-DP 47.49PARKS-COYOTE 1506 C 16HJ - 16HJ 3.50 0.09 29.82 18.03 0.80 0.24 0.00 22.58 4.74 3.94 0.00P-DP 34.26PARKS-COYOTE 1506 C 3HM - 3HM 6.44 0.17 51.39 32.39 0.48 0.53 0.00 49.69 2.83 4.97 0.00P-DP 46.22PARKS-COYOTE 1506 D 11HS - 11HS 3.84 0.10 38.66 24.64 0.40 0.39 0.00 36.94 2.34 3.81 0.00P-DP 42.65PARKS-COYOTE 1506 D 17HS - 17HS 3.19 0.09 29.15 16.83 0.27 0.30 0.00 28.17 1.61 2.82 0.00P-DP 38.84PARKS-COYOTE 1506 D 4HM - 4HM 2.19 0.06 46.02 29.30 0.46 0.47 0.00 44.12 2.72 4.51 0.00P-DP 44.74PARKS-COYOTE 1506 E 12HS - 12HS 3.70 0.10 44.92 28.55 0.46 0.46 0.00 42.96 2.71 4.42 0.00P-DP 44.51PARKS-COYOTE 1506 E 18HJ - 18HJ 3.68 0.10 29.69 17.15 0.26 0.31 0.00 28.90 1.53 2.84 0.00P-DP 39.21PARKS-COYOTE 1506 E 5HM - 5HM 2.09 0.06 64.93 39.63 0.43 0.69 0.00 64.85 2.55 5.93 0.00P-DP 49.41PARKS-COYOTE 1506 F 13HS - 13HS 3.46 0.09 24.51 15.44 0.21 0.25 0.00 23.95 1.23 2.33 0.00P-DP 34.97PARKS-COYOTE 1506 F 6HM - 6HM 1.67 0.04 110.32 67.52 0.59 1.19 0.00 111.93 3.46 9.78 0.00P-DP 50.00PARKS-COYOTE 1506 G 14HS - 14HS 4.71 0.13 23.98 15.47 0.24 0.24 0.00 22.96 1.43 2.36 0.00P-DP 36.75PARKS-COYOTE 1506 G 19HS - 19HS 1.94 0.05 61.92 35.91 0.51 0.65 0.00 60.61 3.04 5.86 0.00P-DP 47.47PARKS-COYOTE 1506 G 7HM - 7HM 4.14 0.11 37.36 20.17 0.27 0.39 0.00 36.87 1.62 3.34 0.00P-DP 38.11SHIRLEY -B- 3815R - 3815R 2.21 0.06 21.39 10.79 0.12 0.23 0.00 21.55 0.72 1.87 0.00P-DP 33.68SHIRLEY 3806 - 3806 0.98 0.03 12.28 7.06 0.09 0.13 0.00 12.17 0.51 1.09 0.00P-DP 25.76SHIRLEY 3807 - 3807 0.69 0.02 17.18 8.79 0.17 0.18 0.00 16.46 0.98 1.59 0.00P-DP 31.63SHIRLEY 3808 - 3808 1.33 0.04 1.61 0.89 0.04 0.01 0.00 1.24 0.24 0.21 0.00P-DP 26.10STIMSON BURLEY -B- 1 - 1 0.33 0.01 1.51 0.87 0.02 0.01 0.00 1.39 0.12 0.16 0.00P-DP 24.05STIMSON BURLEY -B- 4 - 4 0.16 0.00 0.02 0.01 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 24.40STIMSON BURLEY -M- 1 - 1 0.00 0.00 2.22 1.08 0.04 0.02 0.00 1.95 0.25 0.32 0.00P-DP 32.39STIMSON-BURLEY 18 1 - 1 0.34 0.01 2.61 1.29 0.03 0.03 0.00 2.49 0.16 0.26 0.00P-DP 32.27STINSON-BURLEY K 1 - 1 0.22 0.01 0.60 0.37 0.01 0.01 0.00 0.55 0.05 0.06 0.00P-DP 37.20TIMMERMAN J1 2208MH - 2208MH 0.07 0.00 1.11 0.66 0.02 0.01 0.00 1.01 0.09 0.12 0.00P-DP 44.44TIMMERMAN J10 2206LH - 2206LH 0.12 0.00 0.81 0.49 0.02 0.01 0.00 0.60 0.14 0.11 0.00P-DP 38.95TIMMERMAN J11 2206BH - 2206BH 0.19 0.00 0.93 0.54 0.02 0.01 0.00 0.81 0.09 0.10 0.00P-DP 42.95TIMMERMAN J2 2208LH - 2208LH 0.13 0.00 0.73 0.42 0.02 0.01 0.00 0.58 0.10 0.09 0.00P-DP 39.66TIMMERMAN J3 2208BH - 2208BH 0.14 0.00 1.28 0.74 0.02 0.01 0.00 1.14 0.12 0.14 0.00P-DP 46.80TIMMERMAN J4 2207MH - 2207MH 0.16 0.00 0.82 0.49 0.02 0.01 0.00 0.65 0.12 0.10 0.00P-DP 38.95TIMMERMAN J5 2207LH - 2207LH 0.16 0.00 0.49 0.30 0.01 0.00 0.00 0.42 0.05 0.06 0.00P-DP 33.93TIMMERMAN J6 2207BH - 2207BH 0.07 0.00 0.73 0.44 0.02 0.01 0.00 0.58 0.10 0.09 0.00P-DP 38.06TIMMERMAN J7 2217LH - 2217LH 0.14 0.00 0.52 0.32 0.02 0.00 0.00 0.36 0.10 0.08 0.00P-DP 32.33TIMMERMAN J8 2207CH - 2207CH 0.14 0.00 1.45 0.85 0.03 0.01 0.00 1.26 0.15 0.16 0.00P-DP 47.40TIMMERMAN J9 2206MH - 2206MH 0.20 0.01
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 14.53 8.42 2.74 0.00 0.00 0.00 15.70 1.17 0.00P-DP 47.27RICHARD E LEHMAN SWITZ9BHSU - SWITZ9BHSU 0.00 0.00 10.06 5.86 1.90 0.00 0.00 0.00 10.87 0.81 0.00P-DP 43.26RICHARD E LEHMAN SWITZ9DHSU - SWITZ9DHSU 0.00 0.00 7.67 4.24 0.07 0.08 0.00 7.46 0.49 0.79 0.00P-DP 48.37EL KABONG UNIT 48-17-8 301H - 301H 0.52 0.01 9.52 5.14 0.11 0.10 0.00 8.98 0.75 1.01 0.00P-DP 50.00EL KABONG UNIT 48-17-8 302H - 302H 0.80 0.02 4.94 2.78 0.05 0.05 0.00 4.71 0.36 0.52 0.00P-DP 42.39EL KABONG UNIT 48-17-8 701H - 701H 0.39 0.01 8.75 4.71 0.17 0.08 0.00 7.32 1.20 1.04 0.00P-DP 48.44EL KABONG UNIT 48-17-8 702H - 702H 1.27 0.03 8.32 4.49 0.06 0.09 0.00 8.31 0.40 0.83 0.00P-DP 49.89EL KABONG UNIT 48-17-8 703H - 703H 0.43 0.01 5.73 3.31 0.06 0.06 0.00 5.47 0.42 0.60 0.00P-DP 44.47EL KABONG UNIT 48-17-8 704H - 704H 0.44 0.01 3.72 2.38 0.05 0.04 0.00 3.39 0.36 0.40 0.00P-DP 39.08EL KABONG UNIT 48-17-8 705H - 705H 0.38 0.01 0.61 0.47 0.04 0.00 0.00 0.12 0.30 0.12 0.00P-DP 7.90EL KABONG UNIT 48-17-8 801H - 801H 0.31 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00RIPLEY UNIT 1 - 1 0.00 0.00 4.49 3.55 0.36 0.02 0.00 1.44 1.73 0.51 0.00P-DP 6.43CHILDRESS 140 1 - 1 1.82 0.05 0.14 0.14 0.01 0.00 0.00 0.12 0.03 0.01 0.00P-DP 0.33CHILDRESS 140 2 - 2 0.00 0.00 5.26 4.01 0.14 0.05 0.00 5.03 0.67 0.44 0.00P-DP 7.49CHILDRESS 140 5 - 5 0.00 0.00 197.50 114.10 14.81 0.81 0.00 74.63 70.60 21.94 0.00P-DP 33.92SUGG A 141-140 (ALLOC-A) 1SM - 1SM 74.21 2.20 153.68 85.08 12.97 0.49 0.00 44.54 61.87 17.77 0.00P-DP 40.47SUGG A 141-140 (ALLOC-B) 2SU - 2SU 65.04 1.93 233.23 127.34 19.21 0.79 0.00 72.05 91.61 26.74 0.00P-DP 45.76SUGG A 141-140 (ALLOC-C) 3SM - 3SM 96.30 2.86 155.10 85.24 13.03 0.50 0.00 45.52 62.15 17.91 0.00P-DP 41.26SUGG A 141-140 (ALLOC-D) 4SU - 4SU 65.33 1.94 186.46 110.98 17.30 0.43 0.00 39.51 82.52 22.31 0.00P-DP 23.58SUGG A 141-140 (ALLOC-E) 5RM - 5RM 86.74 2.57 72.47 41.98 7.22 0.12 0.00 10.76 34.43 8.91 0.00P-DP 29.92SUGG A 141-140 (ALLOC-F) 6SM - 6SM 36.19 1.07 84.85 38.67 7.56 0.23 0.00 20.87 36.07 10.00 0.00P-DP 42.70SUGG A 141-140 (ALLOC-F) 6SU - 6SU 37.92 1.12 161.57 95.84 16.57 0.21 0.00 19.58 79.02 20.09 0.00P-DP 39.84SUGG A 141-140 (ALLOC-G) 7SM - 7SM 83.06 2.46 195.51 100.92 20.58 0.20 0.00 18.74 98.15 24.56 0.00P-DP 45.05SUGG A 141-140 (ALLOC-G) 7SU - 7SU 103.18 3.06 321.91 161.17 35.02 0.22 0.00 20.40 166.98 40.99 0.00P-DP 50.00SUGG A 141-140 (ALLOC-H) 8SM - 8SM 175.52 5.21 102.36 60.43 9.82 0.20 0.00 18.68 46.84 12.40 0.00P-DP 34.71SUGG A 141-140 (ALLOC-H) 8SU - 8SU 49.24 1.46 2.57 1.72 0.49 0.00 0.00 0.00 2.89 0.33 0.00P-DP 11.35CV RB SU58;SJ MONDELLO ETAL 18 001 - 001 0.00 0.00 1,906.75 1,203.13 367.22 0.00 0.00 0.00 2,148.02 241.27 0.00P-DP 40.54HA RA SUA;GOLSON 36-25 HC 001-ALT - 001-ALT 0.00 0.00 2,418.47 1,430.89 465.78 0.00 0.00 0.00 2,724.49 306.01 0.00P-DP 45.48HA RA SUA;GOLSON 36-25 HC 002-ALT - 002-ALT 0.00 0.00 416.81 284.37 80.27 0.00 0.00 0.00 469.55 52.74 0.00P-DP 28.14HA RA SUA;WIGGINS 36-25 HC 001 - 001 0.00 0.00 95.83 68.20 18.46 0.00 0.00 0.00 107.95 12.13 0.00P-DP 14.76HA RA SUA;WIGGINS 36-25 HC 002-ALT - 002-ALT 0.00 0.00 105.65 73.21 20.35 0.00 0.00 0.00 119.02 13.37 0.00P-DP 33.94HA RA SUB;LAWSON 31-30 HC 001-ALT - 001-ALT 0.00 0.00 116.77 82.08 22.49 0.00 0.00 0.00 131.54 14.77 0.00P-DP 34.42HA RA SUB;LAWSON 31-30-19 HC 002-ALT - 002-ALT 0.00 0.00 202.13 140.03 38.93 0.00 0.00 0.00 227.70 25.58 0.00P-DP 37.70HA RA SUB;LAWSON 31-30-19 HC 003-ALT - 003-ALT 0.00 0.00 19.34 12.98 3.72 0.00 0.00 0.00 21.78 2.45 0.00P-DP 31.61HA RA SUL;L & L INV 18-19 HC 001-ALT - 001-ALT 0.00 0.00 19.84 13.30 3.82 0.00 0.00 0.00 22.36 2.51 0.00P-DP 30.98HA RA SUL;L & L INV 18-19 HC 002-ALT - 002-ALT 0.00 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 15.76 8.76 3.03 0.00 0.00 0.00 17.75 1.99 0.00P-DP 20.39HA RA SUL;MADDEN 18 H 001 - 001 0.00 0.00 104.36 71.26 20.10 0.00 0.00 0.00 117.57 13.20 0.00P-DP 24.65HA RA SUL;MADDEN 18 H 002-ALT - 002-ALT 0.00 0.00 9.65 6.46 1.86 0.00 0.00 0.00 10.87 1.22 0.00P-DP 23.17HA RA SUL;MADDEN 18-19 HC 001-ALT - 001-ALT 0.00 0.00 354.06 253.05 68.19 0.00 0.00 0.00 398.86 44.80 0.00P-DP 45.41HA RA SUL;SCHION 18-19 HC 001-ALT - 001-ALT 0.00 0.00 3,141.79 2,487.38 605.08 0.00 0.00 0.00 3,539.32 397.54 0.00P-DP 32.01HA RA SUS;MJR FAMLLC21-28-33HC 001-ALT - 001-ALT 0.00 0.00 7,685.77 5,606.06 1,480.21 0.00 0.00 0.00 8,658.27 972.50 0.00P-DP 48.21HA RA SUS;MJR FAMLLC21-28-33HC 002-ALT - 002-ALT 0.00 0.00 2,491.66 1,798.34 479.87 0.00 0.00 0.00 2,806.93 315.27 0.00P-DP 35.03HA RA SUS;POOLE-DRAKE 21 H 001 - 001 0.00 0.00 4.84 3.40 0.93 0.00 0.00 0.00 5.45 0.61 0.00P-DP 10.17HA RA SUZ;GLOVER 20 001 - 001 0.00 0.00 69.78 34.09 13.44 0.00 0.00 0.00 78.61 8.83 0.00P-DP 38.20HA RA SUZ;GLOVER 20 002-ALT - 002-ALT 0.00 0.00 57.69 30.80 11.11 0.00 0.00 0.00 64.99 7.30 0.00P-DP 34.27HA RA SUZ;GLOVER 20 003-ALT - 003-ALT 0.00 0.00 0.38 0.37 0.07 0.00 0.00 0.00 0.43 0.05 0.00P-DP 0.87HA RA SUZ;JUNCACEAE 20 001-ALT - 001-ALT 0.00 0.00 23.87 15.36 4.60 0.00 0.00 0.00 26.89 3.02 0.00P-DP 19.51HA RA SUZ;JUNCACEAE 20 002-ALT - 002-ALT 0.00 0.00 36.50 19.49 7.03 0.00 0.00 0.00 41.11 4.62 0.00P-DP 29.62HA RA SUZ;JUNCACEAE 20 003-ALT - 003-ALT 0.00 0.00 2,542.65 1,878.67 489.69 0.00 0.00 0.00 2,864.38 321.73 0.00P-DP 40.64HA RB SU69;NAC ROYALTY 33 H 001 - 001 0.00 0.00 11.96 11.52 2.30 0.00 0.00 0.00 13.48 1.51 0.00P-DP 1.14HA RB SU74;NAC ROYALTY 28 H 001 - 001 0.00 0.00 35.68 23.64 6.87 0.00 0.00 0.00 40.20 4.51 0.00P-DP 12.66HA RB SU77;WAHL 27 H 001 - 001 0.00 0.00 766.73 539.43 147.66 0.00 0.00 0.00 863.74 97.02 0.00P-DP 37.53HA RB SU90;BYU PIERRE29-12-10H 001-ALT - 001-ALT 0.00 0.00 481.97 369.11 92.82 0.00 0.00 0.00 542.95 60.98 0.00P-DP 28.79HA RB SU90;BYU PIERRE29-12-10H 002-ALT - 002-ALT 0.00 0.00 223.71 149.17 43.09 0.00 0.00 0.00 252.02 28.31 0.00P-DP 27.27HA RB SU90;NRG 29-12-10 H 001 - 001 0.00 0.00 418.85 317.23 80.67 0.00 0.00 0.00 471.84 53.00 0.00P-DP 25.67HA RB SU90;NRG 29-12-10 H 002-ALT - 002-ALT 0.00 0.00 1,766.59 1,301.63 340.23 0.00 0.00 0.00 1,990.12 223.53 0.00P-DP 42.83HA RB SU90;NRG 29-12-10 H 003-ALT - 003-ALT 0.00 0.00 1,994.30 1,467.73 384.08 0.00 0.00 0.00 2,246.64 252.34 0.00P-DP 44.29HA RB SU90;NRG 29-12-10 H 004-ALT - 004-ALT 0.00 0.00 21.57 18.70 4.15 0.00 0.00 0.00 24.30 2.73 0.00P-DP 3.36HA RB SU92;NAC ROYALTY 34 H 001 - 001 0.00 0.00 14.58 7.31 0.48 0.12 0.00 11.33 2.79 2.04 0.00P-DP 50.00ADMIRAL 4-48 47 1H - 1H 2.51 0.05 128.08 70.18 11.00 0.39 0.00 36.06 63.63 28.83 0.00P-DP 49.59ALLMAN 24 1H - 1H 57.23 1.22 1.98 1.12 0.01 0.02 0.00 2.04 0.07 0.19 0.00P-DP 33.22BOREAS 79 1H - 1H 0.06 0.00 12.55 6.19 0.20 0.13 0.00 11.81 1.13 1.40 0.00P-DP 41.26BUZZARD NORTH 6972 A 1H - A 1H 1.02 0.02 21.69 12.07 0.49 0.20 0.00 18.93 2.86 2.68 0.00P-DP 46.20BUZZARD NORTH 6972 B 2H - B 2H 2.58 0.05 28.17 15.52 0.89 0.24 0.00 22.22 5.17 3.88 0.00P-DP 49.40BUZZARD NORTH 6972 S 3H - S 3H 4.65 0.10 46.11 25.36 1.46 0.39 0.00 36.38 8.46 6.35 0.00P-DP 50.00BUZZARD SOUTH 6972 A 3H - A 3H 7.61 0.16 35.20 20.54 1.44 0.26 0.00 24.19 8.31 4.77 0.00P-DP 50.00BUZZARD SOUTH 6972 A 4H - A 4H 7.47 0.16 36.91 19.69 1.12 0.32 0.00 29.58 6.50 5.01 0.00P-DP 47.56BUZZARD SOUTH 6972 B 1H - B 1H 5.84 0.12 1.22 0.69 0.10 0.00 0.00 0.36 0.60 0.27 0.00P-DP 30.00DONALDSON 4-54 1H - 1H 0.54 0.01 4.25 2.21 0.34 0.02 0.00 1.42 1.98 0.92 0.00P-DP 45.48DONALDSON 4-54 U 34H - U 34H 1.78 0.04 17.58 9.27 0.57 0.15 0.00 13.73 3.32 2.45 0.00P-DP 50.00ELKHEAD 4144 A 2H - A 2H 2.98 0.06
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 14.66 7.93 0.59 0.11 0.00 10.36 3.44 2.23 0.00P-DP 50.00ELKHEAD 4144 A 5H - A 5H 3.09 0.07 17.27 9.49 0.85 0.12 0.00 10.76 4.94 2.87 0.00P-DP 46.68ELKHEAD 4144 A 7H - A 7H 4.44 0.09 11.22 6.09 0.32 0.10 0.00 9.17 1.86 1.49 0.00P-DP 44.55ELKHEAD 4144 B 1H - B 1H 1.68 0.04 9.73 5.30 0.50 0.06 0.00 5.88 2.90 1.65 0.00P-DP 38.11ELKHEAD 4144 B 6H - B 6H 2.60 0.06 13.57 7.48 0.61 0.10 0.00 9.04 3.52 2.16 0.00P-DP 47.17ELKHEAD 4144 B 8H - B 8H 3.17 0.07 10.35 5.77 0.48 0.07 0.00 6.71 2.80 1.68 0.00P-DP 40.86ELKHEAD 4144 C 4H - C 4H 2.52 0.05 9.38 5.06 0.17 0.09 0.00 8.55 1.01 1.09 0.00P-DP 45.71ELKHEAD 4144 S 3H - S 3H 0.91 0.02 70.27 35.65 6.14 0.20 0.00 18.74 35.55 15.99 0.00P-DP 45.02FLEMING 13 10H - 10H 31.98 0.68 8.45 5.36 0.77 0.02 0.00 1.92 4.48 1.98 0.00P-DP 21.55GEORGE T STAGG 5-2 UNIT 1H - 1H 4.03 0.09 6.42 3.82 0.25 0.05 0.00 4.63 1.44 0.96 0.00P-DP 31.72GRIZZLY BEAR 7780 2U A 2H - A 2H 1.30 0.03 5.41 3.19 0.35 0.03 0.00 2.57 2.04 1.04 0.00P-DP 25.42GRIZZLY BEAR 7780 3U A 3H - A 3H 1.84 0.04 18.52 9.45 0.63 0.15 0.00 14.20 3.65 2.62 0.00P-DP 46.23GRIZZLY BEAR 7780 4U A 4H - A 4H 3.29 0.07 3.47 2.05 0.19 0.02 0.00 2.00 1.09 0.60 0.00P-DP 23.45GRIZZLY BEAR 7780 5U A 5H - A 5H 0.98 0.02 15.92 8.12 0.73 0.11 0.00 10.49 4.20 2.55 0.00P-DP 42.90GRIZZLY BEAR 7780 6U A 6H - A 6H 3.78 0.08 4.34 3.07 0.24 0.03 0.00 2.38 1.38 0.66 0.00P-DP 14.14GRIZZLY SOUTH 7673 A 1H - A 1H 1.24 0.03 45.44 25.96 1.00 0.43 0.00 40.03 5.77 5.54 0.00P-DP 45.69GRIZZLY SOUTH 7673 A 3H - A 3H 5.19 0.11 44.51 26.91 1.51 0.37 0.00 34.25 8.71 6.28 0.00P-DP 44.08GRIZZLY SOUTH 7673 A 5H - A 5H 7.83 0.17 71.84 42.85 2.13 0.63 0.00 58.11 12.31 9.66 0.00P-DP 49.92GRIZZLY SOUTH 7673 A 8H - A 8H 11.07 0.24 22.94 13.69 0.24 0.25 0.00 22.69 1.38 2.37 0.00P-DP 36.01GRIZZLY SOUTH 7673 B 2H - B 2H 1.24 0.03 18.51 11.00 0.64 0.15 0.00 14.10 3.71 2.64 0.00P-DP 34.96GRIZZLY SOUTH 7673 B 4H - B 4H 3.34 0.07 43.25 25.00 1.54 0.35 0.00 32.56 8.91 6.23 0.00P-DP 44.99GRIZZLY SOUTH 7673 B 6H - B 6H 8.01 0.17 12.89 6.90 0.66 0.08 0.00 7.83 3.81 2.18 0.00P-DP 33.95GRIZZLY WEST 77 1H - 1H 3.43 0.07 5.38 3.10 0.06 0.06 0.00 5.31 0.33 0.56 0.00P-DP 29.39GRIZZLY WEST 77 A 3H - A 3H 0.30 0.01 6.12 3.44 0.18 0.05 0.00 4.93 1.06 0.83 0.00P-DP 28.99GRIZZLY WEST 77 C 2H - C 2H 0.95 0.02 2.94 1.89 0.33 0.00 0.00 0.00 1.89 0.64 0.00P-DP 12.76HARGROVE, BETTY 1 - 1 1.70 0.04 14.59 7.37 0.78 0.09 0.00 8.51 4.53 2.53 0.00P-DP 45.49KENOSHA 4441 1H - 1H 4.08 0.09 10.00 5.35 0.41 0.08 0.00 7.03 2.37 1.53 0.00P-DP 50.00KENOSHA 4441 B 2H - B 2H 2.13 0.05 16.38 11.37 0.67 0.12 0.00 11.52 3.86 2.47 0.00P-DP 44.93KENOSHA-KEYHOLE 4341 1U A 1H - A 1H 3.47 0.07 18.24 12.36 1.04 0.11 0.00 10.09 5.99 3.22 0.00P-DP 46.11KENOSHA-KEYHOLE 4341 2U B 2H - B 2H 5.39 0.12 8.85 4.43 0.17 0.09 0.00 8.05 0.97 1.04 0.00P-DP 49.11KEYHOLE 43 1H - 1H 0.87 0.02 16.95 9.90 0.66 0.13 0.00 12.24 3.81 2.53 0.00P-DP 48.37KODIAK 7677 1U B 1H - B 1H 3.43 0.07 7.84 4.78 0.30 0.06 0.00 5.71 1.73 1.16 0.00P-DP 38.69KODIAK 7677 2U B 2H - B 2H 1.56 0.03 17.29 10.35 0.39 0.16 0.00 15.09 2.28 2.13 0.00P-DP 48.10KODIAK 7677 3U A 3H - A 3H 2.05 0.04 12.14 7.29 0.44 0.10 0.00 9.11 2.52 1.75 0.00P-DP 44.02KODIAK 7677 4U A 4H - A 4H 2.26 0.05 2.17 1.14 0.03 0.02 0.00 2.06 0.18 0.24 0.00P-DP 50.00LAURA WILDER 72-69 UNIT A 3H - 3H 0.16 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 2.38 1.26 0.06 0.02 0.00 2.06 0.32 0.30 0.00P-DP 43.37LAURA WILDER 72-69 UNIT B 4HL - 4HL 0.29 0.01 0.79 0.47 0.03 0.01 0.00 0.58 0.17 0.12 0.00P-DP 24.16LOST SADDLE 45 1H - 1H 0.15 0.00 4.11 2.11 0.09 0.04 0.00 3.63 0.51 0.50 0.00P-DP 50.00RICHMOND 39 2H - 2H 0.46 0.01 3.51 1.73 0.12 0.03 0.00 2.73 0.67 0.49 0.00P-DP 47.69RICHMOND 39 3H - 3H 0.60 0.01 1.04 0.61 0.05 0.01 0.00 0.67 0.28 0.17 0.00P-DP 46.11RICHMOND W STATE 4239 A-A 70H - 70H 0.25 0.01 1.09 0.65 0.05 0.01 0.00 0.72 0.29 0.17 0.00P-DP 35.77RICHMOND W STATE 4239 A-B 71H - 71H 0.26 0.01 0.63 0.37 0.03 0.00 0.00 0.37 0.19 0.11 0.00P-DP 40.46RICHMOND W STATE 4239 A-C 72H - 72H 0.17 0.00 0.80 0.46 0.04 0.01 0.00 0.50 0.23 0.13 0.00P-DP 43.90RICHMOND W STATE 4239 A-D 73H - 73H 0.21 0.00 45.27 25.96 2.70 0.26 0.00 23.89 15.61 8.27 0.00P-DP 33.37SANTANA 29 2H - 2H 14.04 0.30 24.05 13.91 0.97 0.18 0.00 17.00 5.64 3.65 0.00P-DP 42.63SHADRACH 68 UNIT 134H - 134H 5.07 0.11 32.61 19.56 1.60 0.22 0.00 20.44 9.25 5.40 0.00P-DP 42.96SHADRACH 68 UNIT 1H - 1H 8.32 0.18 33.98 19.83 1.71 0.23 0.00 20.89 9.89 5.70 0.00P-DP 50.00SHADRACH 68 UNIT 223H - 223H 8.90 0.19 29.09 17.38 0.94 0.25 0.00 22.81 5.43 4.03 0.00P-DP 44.46SHADRACH 68 UNIT 2H - 2H 4.88 0.10 21.05 12.96 1.02 0.14 0.00 13.33 5.89 3.47 0.00P-DP 34.26SHADRACH 68 UNIT 324H - 324H 5.30 0.11 31.19 17.98 1.13 0.25 0.00 23.33 6.52 4.52 0.00P-DP 46.62SHADRACH 68 UNIT 332H - 332H 5.86 0.13 15.00 8.37 0.68 0.11 0.00 9.91 3.93 2.37 0.00P-DP 45.50SHADRACH MOSES CANTALOUPE 221H - 221H 3.53 0.08 16.82 7.85 0.58 0.14 0.00 12.84 3.36 2.39 0.00P-DP 50.00STATE MUDDY WATERS 30 2H - 2H 3.02 0.06 30.44 15.87 0.75 0.28 0.00 26.00 4.37 3.85 0.00P-DP 39.78SUGARLOAF 74 1H - 1H 3.93 0.08 46.72 24.02 2.06 0.34 0.00 31.49 11.90 7.36 0.00P-DP 44.08SUGARLOAF 7475 1U B 1H - B 1H 10.70 0.23 18.20 10.82 0.60 0.15 0.00 14.17 3.46 2.54 0.00P-DP 37.07SUGARLOAF 7475 2U B 2H - B 2H 3.11 0.07 39.67 22.72 1.29 0.34 0.00 30.98 7.48 5.52 0.00P-DP 42.78SUGARLOAF 7475 3U A 3H - A 3H 6.73 0.14 19.57 11.44 0.77 0.15 0.00 14.03 4.46 2.94 0.00P-DP 38.60THURMOND 132 ALLOC C 11H - 11H 4.02 0.09 26.94 15.07 1.46 0.17 0.00 15.62 8.42 4.68 0.00P-DP 36.83THURMOND A137 ALLOC. A 10H - 10H 7.58 0.16 12.46 6.37 0.53 0.09 0.00 8.52 3.09 1.94 0.00P-DP 50.00TIN STAR A L 33H - L 33H 2.78 0.06 4.84 2.62 0.26 0.03 0.00 2.84 1.49 0.84 0.00P-DP 38.49TIN STAR B L 42H - L 42H 1.34 0.03 8.75 4.79 0.40 0.06 0.00 5.73 2.34 1.41 0.00P-DP 49.51TIN STAR D U 46H - U 46H 2.10 0.04 30.37 16.28 1.52 0.20 0.00 18.11 8.80 4.45 0.00P-DP 47.83TOWNSEN 24265 ALLOC. A 10H - 2H 7.91 0.17 3.74 2.29 0.14 0.03 0.00 2.71 0.83 0.56 0.00P-DP 22.57TRIANGLE 75 2H - 2H 0.75 0.02 5.24 2.91 0.27 0.03 0.00 3.15 1.57 0.88 0.00P-DP 49.48VINTAGE A U 06H - U 06H 1.41 0.03 5.48 3.21 0.34 0.03 0.00 2.79 1.94 1.01 0.00P-DP 50.00VINTAGE B T 13H - T 13H 1.75 0.04 1.24 0.74 0.07 0.01 0.00 0.69 0.41 0.22 0.00P-DP 50.00VINTAGE D T 26H - T 26H 0.36 0.01 51.79 29.24 2.71 0.33 0.00 30.87 15.68 8.86 0.00P-DP 35.16WILLETT POT STILL 5-2C UNIT 1H - 1H 14.10 0.30 3.28 1.88 0.14 0.02 0.00 2.24 0.82 0.51 0.00P-DP 42.64WINDY MOUNTAIN 7879 1U B 1H - B 1H 0.74 0.02 1.63 0.97 0.07 0.01 0.00 1.17 0.38 0.25 0.00P-DP 34.59WINDY MOUNTAIN 7879 2U B 2H - B 2H 0.34 0.01 13.78 6.40 2.60 0.00 0.00 0.00 17.54 3.76 0.00P-DP 41.15ELY GAS UNIT NO. 2 1 - 1 0.00 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 79.93 40.00 15.10 0.00 0.00 0.00 101.74 21.81 0.00P-DP 33.35NORTH AMERICAN COAL GAS UNIT 1 - 1 0.00 0.00 4.10 2.67 0.76 0.00 0.00 0.00 4.57 0.46 0.00P-DP 15.98JUR RA SUG;OLYMPIA MIN 30 H 001 - 001 0.00 0.00 1.26 1.13 0.25 0.00 0.00 0.00 1.36 0.10 0.00P-DP 2.40MEHAFFEY - BURNEM 1 - 1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00RIPLEY UNIT 3 - 3 0.00 0.00 15.63 9.31 0.67 0.11 0.00 9.92 3.93 2.38 0.00P-DP 39.40XBC-CAROLINE 3B 302H - 302H 4.16 0.13 16.98 9.70 0.71 0.12 0.00 10.96 4.17 2.55 0.00P-DP 41.38XBC-CAROLINE 3C 303H - 303H 4.41 0.13 12.51 7.57 0.57 0.08 0.00 7.61 3.34 1.96 0.00P-DP 35.92XBC-CAROLINE 3K 311H - 311H 3.53 0.11 14.89 8.63 0.67 0.10 0.00 9.17 3.91 2.32 0.00P-DP 38.28XBC-CAROLINE 3L 312H - 312H 4.13 0.13 20.42 11.34 0.82 0.14 0.00 13.61 4.77 3.00 0.00P-DP 43.75XBC-CAROLINE 3M 313H - 313H 5.04 0.15 21.72 12.29 0.52 0.19 0.00 18.03 3.04 2.57 0.00P-DP 47.20XBC-UNRUH 3A 16H - 16H 3.22 0.10 15.76 9.34 0.47 0.13 0.00 12.09 2.78 2.04 0.00P-DP 41.00XBC-UNRUH 3B 17H - 17H 2.93 0.09 2.54 1.48 0.14 0.02 0.00 1.44 0.76 0.45 0.00P-DP 37.56ABIGAIL 218-219 UNIT 1H - 1H 0.79 0.02 0.57 0.29 0.01 0.01 0.00 0.56 0.04 0.06 0.00P-DP 40.65BARNES, D. E. ESTATE 2 - 2 0.04 0.00 2.68 1.50 0.06 0.03 0.00 2.34 0.33 0.34 0.00P-DP 35.03BARNES, D. E. ESTATE 3H - 3H 0.34 0.01 6.59 3.69 0.05 0.07 0.00 6.75 0.25 0.68 0.00P-DP 44.09BARNES, D. E. ESTATE 4H - 4H 0.27 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 41.92BARSTOW -18- 1 - 1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 13.14BARSTOW -18- 2 - 2 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 28.44BARSTOW -18- 3 - 3 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 22.87BARSTOW -18- 4 - 4 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 30.49BARSTOW -18- 5 - 5 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 17.00BARSTOW -23- 1 - 1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 20.19BARSTOW -23- 2 - 2 0.00 0.00 0.02 0.01 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 48.17BARSTOW -23- 3 - 3 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 36.16BARSTOW -23- 4 - 4 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 24.61BARSTOW -23- 6 - 6 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.14BARSTOW -23- 6A - 6A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 20.08BARSTOW -23- 7 - 7 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 25.14BARSTOW -23- 8 - 8 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 35.76BARSTOW -23- 9 - 9 0.00 0.00 0.02 0.01 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 38.73BARSTOW 155 1 - 1 0.00 0.00 0.05 0.03 0.00 0.00 0.00 0.05 0.00 0.01 0.00P-DP 29.23BARSTOW 155 2 - 2 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 30.27BARSTOW 27 1 - 1 0.00 0.00 0.02 0.01 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 43.66BARSTOW 27 2 - 2 0.00 0.00 0.03 0.01 0.00 0.00 0.00 0.03 0.00 0.00 0.00P-DP 48.56BARSTOW 27 3 - 3 0.00 0.00 0.04 0.02 0.00 0.00 0.00 0.04 0.00 0.00 0.00P-DP 50.00BARSTOW 27 4 - 4 0.00 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 0.03 0.01 0.00 0.00 0.00 0.03 0.00 0.00 0.00P-DP 46.68BARSTOW 27 5 - 5 0.00 0.00 0.03 0.01 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 47.90BARSTOW 27 6 - 6 0.00 0.00 0.02 0.01 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 43.59BARSTOW 27 7 - 7 0.00 0.00 0.03 0.02 0.00 0.00 0.00 0.03 0.00 0.00 0.00P-DP 28.80BARSTOW 27 8 - 8 0.00 0.00 0.02 0.01 0.00 0.00 0.00 0.02 0.01 0.00 0.00P-DP 20.30BARSTOW 33 UA 1BS - 1BS 0.01 0.00 0.10 0.05 0.00 0.00 0.00 0.08 0.02 0.02 0.00P-DP 39.96BARSTOW 33 UB 2BS - 2BS 0.02 0.00 0.04 0.02 0.00 0.00 0.00 0.03 0.01 0.01 0.00P-DP 39.41BARSTOW 33-34 1H - 1H 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 8.53BARSTOW 33-35 1H - 1H 0.00 0.00 0.02 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 36.07BARSTOW 33-35 2H - 2H 0.00 0.00 0.04 0.02 0.00 0.00 0.00 0.03 0.01 0.01 0.00P-DP 43.64BARSTOW 33-35 3H - 3H 0.01 0.00 0.01 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 50.00BARSTOW A 3652H - 3652H 0.00 0.00 13.48 8.65 0.70 0.08 0.00 7.86 3.90 2.36 0.00P-DP 34.28BRACERO 226-34 UNIT 1H - 1H 4.08 0.08 14.35 6.79 0.68 0.10 0.00 8.95 3.83 2.44 0.00P-DP 42.60BRAMBLETT 34-216 1H - 1H 4.00 0.08 28.52 15.33 1.67 0.16 0.00 14.70 9.35 5.30 0.00P-DP 50.00BROOKE 184-185 UNIT 2H - 2H 9.77 0.19 0.06 0.03 0.01 0.00 0.00 0.00 0.04 0.02 0.00P-DP 19.98BURKHOLDER A UNIT 1 - 1 0.04 0.00 3.34 1.83 0.07 0.03 0.00 3.01 0.36 0.42 0.00P-DP 41.30BYRD 34-170 UNIT 3H - 3H 0.38 0.01 0.18 0.16 0.02 0.00 0.00 0.05 0.09 0.04 0.00P-DP 4.12BYRD 34-170 UNIT 4H - 4H 0.09 0.00 32.20 18.23 1.61 0.21 0.00 19.35 9.02 5.59 0.00P-DP 50.00CALIFORNIA CHROME UNIT 2H - 2H 9.42 0.19 30.98 15.55 1.59 0.20 0.00 18.22 8.90 5.45 0.00P-DP 50.00CALIFORNIA CHROME UNIT 5003HR - 5003HR 9.30 0.18 84.11 44.53 1.85 0.79 0.00 73.76 10.35 10.82 0.00P-DP 47.30CHALUPA 34-153 UNIT 1H - 1H 10.82 0.21 134.61 74.82 1.84 1.39 0.00 129.08 10.29 15.52 0.00P-DP 50.00CHALUPA 34-153 UNIT 2H - 2H 10.75 0.21 7.79 4.52 0.11 0.08 0.00 7.40 0.63 0.91 0.00P-DP 50.00CHURRO 34-157/158 UNIT 1H - 1H 0.66 0.01 0.08 0.05 0.00 0.00 0.00 0.07 0.01 0.01 0.00P-DP 21.17COLUMBINE 34-167 3H - 3H 0.01 0.00 0.40 0.20 0.01 0.00 0.00 0.37 0.04 0.05 0.00P-DP 39.83COLUMBINE 34-167 4H - 4H 0.04 0.00 0.32 0.15 0.01 0.00 0.00 0.24 0.06 0.05 0.00P-DP 50.00CONSTANTAN 34-174 (N) 1H - 1H 0.07 0.00 22.87 12.47 0.94 0.17 0.00 15.78 5.25 3.64 0.00P-DP 48.93CORNELL 226-34 1H - 1H 5.48 0.11 0.47 0.41 0.00 0.01 0.00 0.50 0.01 0.05 0.00P-DP 3.90CRAZY CAMEL 1 - 1 0.01 0.00 7.37 3.78 0.01 0.09 0.00 7.90 0.08 0.70 0.00P-DP 27.81CRAZY CAMEL 2 - 2 0.09 0.00 0.73 0.59 0.05 0.00 0.00 0.32 0.27 0.15 0.00P-DP 5.73CRAZY CAMEL 5 - 5 0.29 0.01 0.85 0.69 0.03 0.01 0.00 0.63 0.17 0.13 0.00P-DP 6.07CRAZY CAMEL 6 - 6 0.18 0.00 5.73 3.73 0.06 0.06 0.00 5.68 0.33 0.62 0.00P-DP 20.39CRAZY CAMEL 7 - 7 0.34 0.01 11.74 5.97 0.20 0.12 0.00 10.85 1.13 1.42 0.00P-DP 49.55CROSS V RANCH 34-170 UNIT 1H - 1H 1.18 0.02 5.56 3.01 0.20 0.04 0.00 4.13 1.11 0.84 0.00P-DP 49.64DANIELLE 183 UNIT 1H - 1H 1.16 0.02 6.03 3.19 0.28 0.04 0.00 3.87 1.55 1.01 0.00P-DP 50.00DANIELLE 183 UNIT 2H - 2H 1.62 0.03 7.83 4.61 0.47 0.04 0.00 3.98 2.60 1.48 0.00P-DP 46.78DAVIS 201-200-199 UNIT 1H - 1H 2.72 0.05
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 0.23 0.12 0.01 0.00 0.00 0.17 0.05 0.03 0.00P-DP 24.33DRAINAGE 34-136 1H - 1H 0.05 0.00 1.30 0.74 0.03 0.01 0.00 1.17 0.14 0.16 0.00P-DP 23.68DRAINAGE 34-136 2H - 2H 0.15 0.00 3.88 2.04 0.01 0.04 0.00 4.12 0.07 0.38 0.00P-DP 38.28DRAINAGE 34-136 3H - 3H 0.07 0.00 4.64 2.51 0.03 0.05 0.00 4.83 0.14 0.47 0.00P-DP 39.45DRAINAGE 34-136 4H - 4H 0.15 0.00 4.96 2.97 0.07 0.05 0.00 4.70 0.40 0.57 0.00P-DP 47.54DRAINAGE A3 6LA - 6LA 0.42 0.01 3.68 2.03 0.05 0.04 0.00 3.52 0.29 0.43 0.00P-DP 37.79EILAND 1806A-33 1H - 1H 0.30 0.01 7.74 4.19 0.05 0.09 0.00 7.93 0.30 0.81 0.00P-DP 48.53EILAND 1806B-33 1H - 1H 0.31 0.01 2.86 1.85 0.06 0.03 0.00 2.53 0.34 0.36 0.00P-DP 32.34EILAND 1806B-33 62H - 62H 0.35 0.01 5.11 2.95 0.07 0.05 0.00 4.92 0.38 0.59 0.00P-DP 41.67EILAND 1806C-33 1H - 1H 0.40 0.01 3.84 2.48 0.04 0.04 0.00 3.84 0.20 0.41 0.00P-DP 36.04EILAND 1806C-33 81H - 81H 0.21 0.00 7.76 4.30 0.08 0.08 0.00 7.74 0.42 0.83 0.00P-DP 48.89EILAND 1806C-33 82H - 82H 0.44 0.01 7.28 4.16 0.10 0.08 0.00 7.00 0.55 0.84 0.00P-DP 45.82EILAND 1806C-33 83H - 83H 0.57 0.01 10.72 6.48 0.14 0.11 0.00 10.33 0.79 1.23 0.00P-DP 37.36EILAND 6047A-34 41H - 41H 0.83 0.02 6.46 3.40 0.41 0.03 0.00 3.02 2.29 1.26 0.00P-DP 50.00EMMA 218-219 UNIT 1H - 1H 2.40 0.05 14.69 8.47 0.40 0.13 0.00 12.17 2.21 2.01 0.00P-DP 48.48FIRE FROG 57-32 A 1WA - 1WA 2.31 0.05 25.68 14.42 0.69 0.27 0.00 25.20 3.84 3.44 0.00P-DP 50.00FIRE FROG 57-32 B 2BS - 2BS 0.10 0.00 15.37 8.61 0.42 0.16 0.00 15.03 2.37 2.08 0.00P-DP 49.13FIRE FROG 57-32 C 3WA - 3WA 0.06 0.00 28.13 15.31 0.90 0.29 0.00 26.96 5.04 4.00 0.00P-DP 50.00FIRE FROG 57-32 D 4BS - 4BS 0.13 0.00 0.08 0.04 0.00 0.00 0.00 0.04 0.02 0.01 0.00P-DP 24.54FIREBIRD 52 1 - 1 0.03 0.00 0.05 0.03 0.00 0.00 0.00 0.04 0.01 0.01 0.00P-DP 50.00FUNKY BOSS B 8251H - 8251H 0.01 0.00 0.03 0.02 0.00 0.00 0.00 0.02 0.01 0.01 0.00P-DP 42.14FUNKY BOSS C 8270H - 8270H 0.01 0.00 0.74 0.43 0.01 0.01 0.00 0.69 0.07 0.09 0.00P-DP 42.87GADDIE 1-31 UNIT 1H - 1H 0.08 0.00 0.26 0.14 0.00 0.00 0.00 0.25 0.02 0.03 0.00P-DP 33.31GADDIE 1-31 UNIT 2H - 2H 0.02 0.00 0.12 0.07 0.00 0.00 0.00 0.13 0.00 0.01 0.00P-DP 25.28GADDIE 1-31 UNIT 3H - 3H 0.00 0.00 4.22 2.29 0.26 0.02 0.00 2.10 1.43 0.80 0.00P-DP 43.00HORNSILVER 1H - 1H 1.49 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 43.02JACKSON A 34-166-175 5201H - 5201H 0.00 0.00 24.20 13.93 0.38 0.24 0.00 22.69 2.14 2.87 0.00P-DP 29.85LEE 34-154 1H - 1H 2.24 0.04 6.18 2.99 0.06 0.07 0.00 6.13 0.35 0.68 0.00P-DP 50.00LEEDE UNIT 7 1H - 1H 0.37 0.01 4.12 2.04 0.07 0.04 0.00 3.84 0.38 0.49 0.00P-DP 36.11LEEDE UNIT 7 2H - 2H 0.39 0.01 6.37 3.40 0.35 0.04 0.00 3.56 1.94 1.15 0.00P-DP 43.58MARY GRACE 201-202 UNIT 1H - 1H 2.02 0.04 5.86 3.25 0.27 0.04 0.00 3.70 1.54 0.99 0.00P-DP 41.68MARY GRACE 201-202 UNIT 3H - 3H 1.61 0.03 0.11 0.07 0.00 0.00 0.00 0.11 0.00 0.01 0.00P-DP 12.77MELISSA A 1 - 1 0.00 0.00 2.07 1.12 0.09 0.01 0.00 1.39 0.50 0.34 0.00P-DP 46.02MERIDITH 183 UNIT 1H - 1H 0.52 0.01 0.04 0.04 0.00 0.00 0.00 0.04 0.00 0.00 0.00P-DP 2.96MONROE 34-158 UNIT 1H - 1H 0.00 0.00 0.35 0.27 0.00 0.00 0.00 0.34 0.02 0.04 0.00P-DP 10.42MONROE 34-158 UNIT 2H - 2H 0.02 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 2.51 1.48 0.03 0.03 0.00 2.46 0.16 0.28 0.00P-DP 34.76MONROE 34-158 UNIT 3H - 3H 0.17 0.00 0.02 0.02 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 2.07MONROE 34-158 UNIT 4H - 4H 0.00 0.00 4.35 2.73 0.16 0.04 0.00 4.07 0.91 0.66 0.00P-DP 38.68MUD HEN 57-31 A 1WA - 1WA 0.02 0.00 13.57 8.20 0.31 0.15 0.00 13.54 1.72 1.74 0.00P-DP 47.50MUD HEN 57-31 B 2BS - 2BS 0.04 0.00 8.37 4.84 0.19 0.09 0.00 8.36 1.04 1.07 0.00P-DP 45.66MUD HEN 57-31 C 3WA - 3WA 0.03 0.00 17.13 10.11 0.44 0.18 0.00 16.88 2.46 2.27 0.00P-DP 50.00MUD HEN 57-31 D 4BS - 4BS 0.06 0.00 44.02 26.23 1.85 0.32 0.00 29.87 10.35 7.02 0.00P-DP 50.00PALMER 52 UNIT 222H - 222H 10.81 0.21 39.87 24.33 2.37 0.22 0.00 20.19 13.28 7.48 0.00P-DP 50.00PALMER 52 UNIT 332H - 332H 13.87 0.27 12.09 6.40 0.75 0.06 0.00 5.81 4.22 2.34 0.00P-DP 41.75PRIMA 1H - 1H 4.41 0.09 8.25 4.35 0.43 0.05 0.00 4.77 2.42 1.46 0.00P-DP 40.74PRONTO 1H - 1H 2.53 0.05 0.18 0.09 0.00 0.00 0.00 0.16 0.02 0.02 0.00P-DP 45.90PRUETT 20 2 - 2 0.02 0.00 0.14 0.08 0.00 0.00 0.00 0.14 0.01 0.02 0.00P-DP 27.20PRUETT 20 4H - 4H 0.01 0.00 0.12 0.06 0.00 0.00 0.00 0.10 0.02 0.02 0.00P-DP 24.66PRUETT 20 5H - 5H 0.02 0.00 0.50 0.24 0.01 0.00 0.00 0.45 0.05 0.06 0.00P-DP 41.71PRUETT 20 6H - 6H 0.05 0.00 0.25 0.16 0.01 0.00 0.00 0.22 0.03 0.03 0.00P-DP 24.70PRUETT 23 1H - 1H 0.03 0.00 0.22 0.12 0.00 0.00 0.00 0.24 0.00 0.02 0.00P-DP 26.45PRUETT 23 2H - 2H 0.00 0.00 0.62 0.30 0.01 0.01 0.00 0.61 0.04 0.07 0.00P-DP 38.40PRUETT 23A 1H - 1H 0.04 0.00 0.09 0.06 0.00 0.00 0.00 0.09 0.01 0.01 0.00P-DP 17.51PRUETT 23A 1H - 1H 0.01 0.00 0.67 0.35 0.01 0.01 0.00 0.65 0.05 0.08 0.00P-DP 38.35PRUETT 23A 2H - 2H 0.05 0.00 80.77 47.40 2.15 0.72 0.00 67.19 12.01 10.99 0.00P-DP 45.05QUESO 34-153 UNIT 1H - 1H 12.55 0.25 118.67 61.55 1.95 1.19 0.00 110.40 10.90 14.03 0.00P-DP 50.00QUESO 34-153 UNIT 2H - 2H 11.39 0.23 0.27 0.14 0.00 0.00 0.00 0.29 0.00 0.03 0.00P-DP 29.70QUITO WEST UNIT 306 - 306 0.00 0.00 0.02 0.02 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 4.92QUITO, S. W. (DELAWARE) UNIT 201 - 201 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00QUITO, S. W. (DELAWARE) UNIT 702 - 702 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 2.74QUITO, S. W. (DELAWARE) UNIT 801 - 801 0.00 0.00 12.25 6.38 0.08 0.14 0.00 12.65 0.42 1.27 0.00P-DP 50.00RENDEZVOUS NORTH POOLED UNIT 1LA - 1LA 0.44 0.01 7.44 3.87 0.11 0.08 0.00 7.05 0.62 0.87 0.00P-DP 48.41RENDEZVOUS NORTH POOLED UNIT 9UA - 9UA 0.64 0.01 31.69 18.81 0.95 0.33 0.00 30.66 5.29 4.39 0.00P-DP 50.00RIVER CAT 57-33 A 1WA - 1WA 0.13 0.00 2.07 1.07 0.07 0.02 0.00 1.58 0.37 0.27 0.00P-DP 24.76ROADRUNNER 1 - 1 0.39 0.01 3.86 1.95 0.07 0.04 0.00 3.51 0.39 0.44 0.00P-DP 30.93ROADRUNNER 2 - 2 0.41 0.01 8.29 4.20 0.11 0.09 0.00 7.99 0.61 0.95 0.00P-DP 41.36ROCA UNIT 7 1H - 1H 0.64 0.01 4.22 2.21 0.07 0.04 0.00 3.92 0.40 0.51 0.00P-DP 33.45ROCA UNIT 7 2H - 2H 0.42 0.01 0.05 0.03 0.00 0.00 0.00 0.04 0.01 0.01 0.00P-DP 50.00SHOSHONE A 34-166-165 5201H - 5201H 0.01 0.00 18.26 10.02 1.15 0.09 0.00 8.60 6.46 3.56 0.00P-DP 45.97SPIRE 226-34 UNIT 1H - 1H 6.75 0.13 4.14 2.22 0.15 0.03 0.00 3.03 0.86 0.63 0.00P-DP 50.00SRO 551 ALLOC B 101H - 101H 0.89 0.02
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 2.56 1.33 0.14 0.02 0.00 1.39 0.80 0.47 0.00P-DP 37.36SRO 551 ALLOC. A 100H - 100H 0.84 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 0.00STATE EILAND 3-33 11H - 11H 0.00 0.00 4.18 2.71 0.07 0.04 0.00 3.86 0.41 0.51 0.00P-DP 29.59STATE EILAND 6047B-34 51H - 51H 0.42 0.01 2.01 1.05 0.09 0.01 0.00 1.31 0.50 0.33 0.00P-DP 37.71STELLA STATE 34-208 WRD UNIT 1H - 1H 0.52 0.01 3.90 1.93 0.16 0.03 0.00 2.71 0.89 0.62 0.00P-DP 41.51STELLA STATE 34-208 WRD UNIT 2H - 2H 0.92 0.02 1.79 0.95 0.10 0.01 0.00 0.97 0.56 0.33 0.00P-DP 50.00STICKLINE 1H - 1H 0.59 0.01 3.32 1.89 0.03 0.04 0.00 3.30 0.19 0.37 0.00P-DP 31.98TEEWINOT NORTH UNIT 4LA - 4LA 0.20 0.00 8.45 4.04 0.05 0.09 0.00 8.75 0.28 0.87 0.00P-DP 45.85TEEWINOT SOUTH UNIT 5LA - 5LA 0.29 0.01 0.01 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 22.24TIPI CHAPMAN 34-163 1H - 1H 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00P-DP 30.90TIPI CHAPMAN 34-163 2H - 2H 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00P-DP 17.05TIPI CHAPMAN 34-163 3H - 3H 0.00 0.00 0.02 0.01 0.00 0.00 0.00 0.02 0.00 0.00 0.00P-DP 34.72TIPI CHAPMAN 34-163 4H - 4H 0.00 0.00 1.45 0.80 0.00 0.02 0.00 1.54 0.02 0.14 0.00P-DP 32.59TRAUBE 1-11 WRD 1H - 1H 0.03 0.00 2.04 1.10 0.04 0.02 0.00 1.82 0.24 0.26 0.00P-DP 35.29TRAUBE 1-11 WRD 2H - 2H 0.25 0.00 1.38 0.77 0.08 0.01 0.00 0.74 0.44 0.25 0.00P-DP 32.42TRIDACNA 34-208 WRD UNIT 1H - 1H 0.46 0.01 1.34 0.76 0.08 0.01 0.00 0.70 0.43 0.25 0.00P-DP 29.81TRIDACNA 34-208 WRD UNIT 2H - 2H 0.45 0.01 1.24 0.70 0.05 0.01 0.00 0.84 0.29 0.20 0.00P-DP 33.54TRIDACNA 34-208 WRD UNIT 3H - 3H 0.31 0.01 0.38 0.23 0.02 0.00 0.00 0.25 0.09 0.06 0.00P-DP 21.17TROTT 34-183 1H - 1H 0.10 0.00 0.90 0.65 0.03 0.01 0.00 0.68 0.18 0.13 0.00P-DP 11.62VICKERS '34-127' 1H - 1H 0.18 0.00 1.51 0.93 0.02 0.02 0.00 1.46 0.11 0.17 0.00P-DP 22.32VICKERS '34-127' 2H - 2H 0.12 0.00 2.16 1.34 0.01 0.02 0.00 2.22 0.08 0.22 0.00P-DP 33.52WHIRLAWAY 99 1HA - 1HA 0.08 0.00 0.26 0.15 0.00 0.00 0.00 0.26 0.01 0.03 0.00P-DP 50.00WHISKEY RIVER 9596A-34 11H - 11H 0.01 0.00 0.07 0.04 0.00 0.00 0.00 0.06 0.01 0.01 0.00P-DP 35.73WHISKEY RIVER 9596A-34 12H - 12H 0.01 0.00 0.05 0.03 0.00 0.00 0.00 0.05 0.00 0.01 0.00P-DP 31.80WHISKEY RIVER 9596A-34 13H - 13H 0.00 0.00 0.07 0.04 0.00 0.00 0.00 0.07 0.00 0.01 0.00P-DP 41.56WHISKEY RIVER 9596B-34 1H - 1H 0.00 0.00 0.13 0.07 0.00 0.00 0.00 0.13 0.01 0.02 0.00P-DP 46.57WHISKEY RIVER 9596B-34 31H - 31H 0.01 0.00 0.18 0.10 0.00 0.00 0.00 0.16 0.02 0.02 0.00P-DP 47.38WHISKEY RIVER 9596B-34 32H - 32H 0.02 0.00 0.21 0.10 0.00 0.00 0.00 0.21 0.01 0.02 0.00P-DP 50.00WHISKEY RIVER 9596C-34 1H - 1H 0.01 0.00 0.13 0.07 0.00 0.00 0.00 0.13 0.01 0.02 0.00P-DP 46.03WHISKEY RIVER 9596D-34 81H - 81H 0.01 0.00 11.13 6.05 0.67 0.06 0.00 5.59 3.74 2.11 0.00P-DP 50.00WILSON 184-185 UNIT 2H - 2H 3.91 0.08 0.56 0.36 0.01 0.01 0.00 0.51 0.05 0.07 0.00P-DP 22.64WRIGHT 1-22 E WRD UNIT 2H - 2H 0.05 0.00 1.30 0.74 0.02 0.01 0.00 1.23 0.11 0.15 0.00P-DP 34.51WRIGHT 1-22 W WRD UNIT 2H - 2H 0.11 0.00 0.66 0.34 0.01 0.01 0.00 0.61 0.07 0.08 0.00P-DP 45.65WRIGHT 1-22E WRD 1H - 1H 0.07 0.00 3.90 2.75 0.25 0.02 0.00 1.46 1.60 0.85 0.00P-DP 12.41LION #1H - 1H 1.69 0.04 7.88 4.91 0.58 0.02 0.00 2.10 3.71 1.86 0.00P-DP 31.30LION #3H - 3H 3.93 0.08
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 23.78 13.26 1.98 0.04 0.00 3.67 12.70 6.07 0.00P-DP 34.55NE AXIS #2H - 2H 13.48 0.28 19.42 11.31 0.53 0.17 0.00 15.30 3.38 2.85 0.00P-DP 50.00TIGIWON 2627-C23 E 433H - 1H 3.59 0.08 222.91 85,551.76 136,366.46 0.00 34,403.70 0.00 135,622.54 20,708.19 21,714.14Total 50.00 14,439.44 361.20 Proved Behind Pipe Rsv Class & Category 49.98 32.84 0.66 0.46 0.00 42.82 3.92 5.12 0.00P-BP 49.42CHAPARRAL UNIT A5 5AH - 5AH 8.35 0.19 160.66 102.04 4.88 1.31 0.00 122.30 28.25 19.83 0.00P-BP 50.00CALVERLEY-LANE 30G 7H - 7H 29.94 0.89 137.98 90.83 3.26 1.23 0.00 114.73 18.84 15.54 0.00P-BP 48.73CALVERLEY-LANE 30H 8H - 8H 19.96 0.59 160.43 101.63 4.88 1.31 0.00 122.12 28.21 19.80 0.00P-BP 50.00CALVERLEY-LANE 30I 9H - 9H 29.90 0.89 222.70 130.46 9.74 1.48 0.00 138.86 56.34 32.21 0.00P-BP 50.00CALVERLEY-LANE 30J 10H - 10H 59.71 1.77 165.17 104.40 5.02 1.34 0.00 125.73 29.04 20.39 0.00P-BP 50.00CALVERLEY-LANE 30K 11H - 11H 30.78 0.91 217.33 127.02 9.50 1.45 0.00 135.51 54.98 31.43 0.00P-BP 50.00CALVERLEY-LANE 30L 12H - 12H 58.26 1.73 201.26 125.86 6.12 1.64 0.00 153.21 35.39 24.84 0.00P-BP 50.00DRIVER-LANE 30A 1H - 1H 37.50 1.11 270.96 156.70 11.85 1.81 0.00 168.96 68.55 39.18 0.00P-BP 50.00DRIVER-LANE 30B 2H - 2H 72.64 2.15 201.47 125.70 6.12 1.64 0.00 153.37 35.43 24.87 0.00P-BP 50.00DRIVER-LANE 30C 3H - 3H 37.54 1.11 270.95 156.33 11.85 1.81 0.00 168.95 68.55 39.18 0.00P-BP 50.00DRIVER-LANE 30D 4H - 4H 72.64 2.15 199.71 124.32 6.07 1.63 0.00 152.03 35.12 24.65 0.00P-BP 50.00DRIVER-LANE 30E 5H - 5H 37.21 1.10 280.42 161.37 12.26 1.87 0.00 174.85 70.94 40.55 0.00P-BP 50.00DRIVER-LANE 30F 6H - 6H 75.17 2.23 26.88 16.64 0.82 0.22 0.00 20.47 4.73 3.32 0.00P-BP 50.00HULING 7-19 B 221 - 221 5.01 0.15 28.54 17.64 0.87 0.23 0.00 21.72 5.02 3.52 0.00P-BP 50.00HULING 7-19 D 241 - 241 5.32 0.16 89.81 53.60 1.71 0.81 0.00 75.06 9.81 11.82 0.00P-BP 50.00LULO 2531LP 4H - 4H 16.76 0.37 64.32 39.82 1.26 0.58 0.00 53.40 7.18 8.53 0.00P-BP 50.00LULO 2533LP 8H - 8H 12.27 0.27 65.89 40.74 1.29 0.59 0.00 54.70 7.36 8.74 0.00P-BP 50.00LULO 2543DP 6H - 6H 12.57 0.27 113.67 67.20 1.49 1.12 0.00 103.84 8.51 13.23 0.00P-BP 50.00LULO 2551AP 5H - 5H 14.54 0.32 65.88 40.64 1.29 0.59 0.00 54.70 7.36 8.74 0.00P-BP 50.00LULO 2553AP 9H - 9H 12.57 0.27 106.95 63.08 1.40 1.06 0.00 97.70 8.01 12.45 0.00P-BP 50.00LULO 3641DP 2H - 2H 13.68 0.30 978.67 570.69 15.17 9.34 0.00 863.49 86.80 119.90 0.00P-BP 50.00SCATTER TISH 10-46 (ALLOC-D) 4NA 148.28 3.23 773.22 458.34 13.95 7.11 0.00 656.81 79.80 99.69 0.00P-BP 50.00SCATTER TISH 10-46 (ALLOC-D) 4NS 136.31 2.97 93.36 55.72 1.82 0.84 0.00 77.51 10.42 12.38 0.00P-BP 50.00TREE FROG 47 WEST UNIT 7WB - 7WB 17.80 0.39 16.65 9.99 3.39 0.00 0.00 0.00 21.79 5.14 0.00P-BP 43.27POINTER N CRC JF 7H - 7H 0.00 0.00 23.96 14.21 4.88 0.00 0.00 0.00 31.35 7.39 0.00P-BP 48.99POINTER N CRC JF 9H - 9H 0.00 0.00 19.35 11.53 3.94 0.00 0.00 0.00 25.33 5.97 0.00P-BP 45.65POINTER W CRC JF 5H - 5H 0.00 0.00 25.24 16.39 0.75 0.21 0.00 19.16 4.80 3.82 0.00P-BP 50.00B AND B 6H - 6H 5.09 0.11 20.31 13.18 0.60 0.17 0.00 15.42 3.86 3.08 0.00P-BP 50.00B AND B STATE B 7H - 7H 4.10 0.09 23.27 15.49 0.42 0.20 0.00 18.94 2.37 2.60 0.00P-BP 50.00BADFISH 31-43 A 1JM - 1JM 4.56 0.11 26.09 16.70 0.46 0.23 0.00 21.38 2.60 2.89 0.00P-BP 50.00BADFISH 31-43 A 4LS - 4LS 5.00 0.12
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 26.02 16.63 0.46 0.23 0.00 21.32 2.59 2.88 0.00P-BP 50.00BADFISH 31-43 B 9LS - 9LS 4.99 0.12 31.94 20.30 0.39 0.31 0.00 28.73 2.19 3.19 0.00P-BP 50.00BADFISH 31-43 E 5WA - 5WA 4.21 0.10 26.61 17.11 0.60 0.21 0.00 20.00 3.36 3.20 0.00P-BP 50.00BADFISH 31-43 E 7WB - 7WB 6.46 0.16 33.17 21.03 0.41 0.32 0.00 29.84 2.27 3.32 0.00P-BP 50.00BADFISH 31-43 F 6WA - 6WA 4.38 0.11 25.69 16.47 0.58 0.21 0.00 19.30 3.24 3.09 0.00P-BP 50.00BADFISH 31-43 F 8WB - 8WB 6.23 0.15 32.93 20.82 0.40 0.32 0.00 29.62 2.26 3.29 0.00P-BP 50.00BADFISH 31-43 J 10WA - 10WA 4.34 0.11 26.09 16.69 0.59 0.21 0.00 19.60 3.29 3.13 0.00P-BP 50.00BADFISH 31-43 J 11WB - 11WB 6.33 0.16 22.43 14.78 0.41 0.20 0.00 18.26 2.28 2.50 0.00P-BP 50.00BADFISH 31-43 L 12MS - 12MS 4.39 0.11 22.08 14.53 0.40 0.19 0.00 17.97 2.25 2.46 0.00P-BP 50.00BADFISH 31-43 M 13JM - 13JM 4.32 0.11 26.11 16.51 0.46 0.23 0.00 21.40 2.60 2.89 0.00P-BP 50.00BADFISH 31-43 M 3LS - 3LS 5.00 0.12 124.73 78.67 2.81 1.00 0.00 93.72 15.73 14.98 0.00P-BP 50.00DIRE WOLF UNIT 1 0402BH - 0402BH 30.26 0.75 227.22 141.34 2.78 2.18 0.00 204.38 15.58 22.71 0.00P-BP 50.00DIRE WOLF UNIT 1 0411AH - 0411AH 29.98 0.74 227.07 141.06 2.78 2.18 0.00 204.24 15.57 22.70 0.00P-BP 50.00DIRE WOLF UNIT 1 0413AH - 0413AH 29.96 0.74 178.51 111.33 3.18 1.56 0.00 146.31 17.78 19.78 0.00P-BP 50.00DIRE WOLF UNIT 1 0422SH - 0422SH 34.21 0.85 157.94 102.23 2.87 1.37 0.00 128.56 16.07 17.62 0.00P-BP 49.60DIRE WOLF UNIT 1 0471JH - 0471JH 30.93 0.77 48.79 29.81 0.60 0.47 0.00 43.88 3.34 4.88 0.00P-BP 50.00HYDRA 45-4 UNIT 2 151 - 151 6.44 0.16 37.69 23.13 0.67 0.33 0.00 30.89 3.75 4.18 0.00P-BP 50.00HYDRA 45-4 UNIT 2 161 - 161 7.22 0.18 51.16 31.19 0.63 0.49 0.00 46.02 3.51 5.11 0.00P-BP 50.00HYDRA 45-4 UNIT 2 164 - 164 6.75 0.17 39.34 24.08 0.70 0.34 0.00 32.24 3.92 4.36 0.00P-BP 50.00HYDRA 45-4 UNIT 2 171 - 171 7.54 0.19 50.69 30.83 0.62 0.49 0.00 45.60 3.48 5.07 0.00P-BP 50.00HYDRA 45-4 UNIT 2 173 - 173 6.69 0.17 39.55 24.14 0.70 0.35 0.00 32.41 3.94 4.38 0.00P-BP 50.00HYDRA 45-4 UNIT 2 181 - 181 7.58 0.19 47.88 29.05 0.59 0.46 0.00 43.06 3.28 4.79 0.00P-BP 50.00HYDRA 45-4 UNIT 2 262 - 262 6.32 0.16 47.64 28.87 0.58 0.46 0.00 42.85 3.27 4.76 0.00P-BP 50.00HYDRA 45-4 UNIT 2 263 - 263 6.28 0.16 50.65 30.66 0.62 0.49 0.00 45.56 3.47 5.06 0.00P-BP 50.00HYDRA 45-4 UNIT 2 272 - 272 6.68 0.17 40.11 24.56 0.90 0.32 0.00 30.14 5.06 4.82 0.00P-BP 50.00HYDRA 45-4 UNIT 2 274 - 274 9.73 0.24 50.73 30.63 0.62 0.49 0.00 45.64 3.48 5.07 0.00P-BP 50.00HYDRA 45-4 UNIT 2 282 - 282 6.69 0.17 78.72 47.73 1.40 0.69 0.00 64.52 7.84 8.72 0.00P-BP 50.00LAMAR 13-1-A 03LS - 03LS 15.08 0.37 100.83 60.74 1.24 0.97 0.00 90.69 6.91 10.08 0.00P-BP 50.00LAMAR 13-1-B 03WA - 03WA 13.30 0.33 80.14 48.85 1.81 0.64 0.00 60.22 10.10 9.62 0.00P-BP 50.00LAMAR 13-1-C 08WB - 08WB 19.44 0.48 79.23 47.86 1.41 0.69 0.00 64.94 7.89 8.78 0.00P-BP 50.00LAMAR 13-1-D 10JM - 10JM 15.18 0.38 100.49 60.33 1.23 0.97 0.00 90.39 6.89 10.04 0.00P-BP 50.00LAMAR 13-1-E 13WA - 13WA 13.26 0.33 79.16 47.71 1.41 0.69 0.00 64.88 7.88 8.77 0.00P-BP 50.00LAMAR 13-1-F 17LS - 17LS 15.17 0.38 78.75 47.41 1.40 0.69 0.00 64.55 7.84 8.73 0.00P-BP 50.00LAMAR 13-1-H 22JM - 22JM 15.09 0.37 80.04 48.49 1.80 0.64 0.00 60.14 10.09 9.61 0.00P-BP 50.00LAMAR 13-1-H G 18WB 19.41 0.48 195.58 119.72 3.56 1.70 0.00 159.21 19.90 21.82 0.00P-BP 49.84NORRIS UNIT 32-H 3332SH - 3332SH 38.30 0.95
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 198.52 121.39 3.61 1.73 0.00 161.60 20.20 22.15 0.00P-BP 49.85NORRIS UNIT 32-H 3333SH - 3333SH 38.87 0.97 224.84 137.31 4.09 1.96 0.00 183.03 22.88 25.09 0.00P-BP 49.86NORRIS-MIMS ALLOCATION 3335SH - 3335SH 44.02 1.09 57.91 33.43 1.30 0.46 0.00 43.52 7.30 6.95 0.00P-BP 50.00WELCH-COX W39F 206H - 206H 14.04 0.35 73.95 42.10 0.91 0.71 0.00 66.52 5.07 7.39 0.00P-BP 50.00WELCH-COX W39G 207H - 207H 9.75 0.24 59.70 34.38 1.34 0.48 0.00 44.86 7.52 7.17 0.00P-BP 50.00WELCH-COX W39H 208H - 208H 14.48 0.36 74.16 42.12 0.91 0.71 0.00 66.71 5.08 7.41 0.00P-BP 50.00WELCH-COX W39I 209H - 209H 9.78 0.24 59.47 34.17 1.34 0.48 0.00 44.69 7.49 7.14 0.00P-BP 50.00WELCH-COX W39J 210H - 210H 14.42 0.36 50.60 29.93 0.92 0.44 0.00 41.19 5.15 5.65 0.00P-BP 50.00WELCH-COX W39K 211H - 211H 9.91 0.25 59.02 33.58 1.05 0.52 0.00 48.38 5.88 6.54 0.00P-BP 50.00WELCH-COX W39L 212H - 212H 11.31 0.28 52.14 30.78 0.95 0.45 0.00 42.45 5.30 5.82 0.00P-BP 49.60WELCH-COX W39M 213H - 213H 10.21 0.25 57.55 32.65 1.02 0.50 0.00 47.17 5.73 6.38 0.00P-BP 50.00WELCH-COX W39N 214H - 214H 11.02 0.27 50.67 29.85 0.92 0.44 0.00 41.25 5.15 5.65 0.00P-BP 49.29WELCH-COX W39O 215H - 215H 9.92 0.25 50.86 29.92 0.92 0.44 0.00 41.41 5.17 5.67 0.00P-BP 49.34WELCH-COX W39P 216H - 216H 9.96 0.25 13.39 7.54 0.39 0.10 0.00 9.76 2.31 1.83 0.00P-BP 50.00STIMSON-NAIL E17T 120H - 120H 3.14 0.08 4.79 2.69 0.14 0.04 0.00 3.49 0.83 0.66 0.00P-BP 50.00STIMSON-NAIL W17P 16H - 16H 1.12 0.03 4.79 2.69 0.14 0.04 0.00 3.49 0.83 0.66 0.00P-BP 50.00STIMSON-NAIL W17Q 17H - 17H 1.12 0.03 4.79 2.69 0.14 0.04 0.00 3.49 0.83 0.66 0.00P-BP 50.00STIMSON-NAIL W17T 20H - 20H 1.12 0.03 2,069.58 1,635.64 398.58 0.00 0.00 0.00 2,331.45 261.87 0.00P-BP 35.27HA RB SU77;NAC ROYALTY 27-41HC 002-ALT - 002-ALT 0.00 0.00 16,311.66 12,894.50 3,141.47 0.00 0.00 0.00 18,375.61 2,063.95 0.00P-BP 35.25HA RB SU92;NAC ROYALTY 34 H 002-ALT - 002-ALT 0.00 0.00 2,070.72 1,563.33 398.80 0.00 0.00 0.00 2,332.73 262.01 0.00P-BP 35.75NAC ROYALTY 27-41 HC 001 - 001 0.00 0.00 71.49 41.24 3.53 0.48 0.00 44.52 20.40 11.78 0.00P-BP 50.00LOST KEYS 4345 1U B 1H - B 1H 18.35 0.39 79.82 45.57 3.11 0.62 0.00 57.47 17.98 11.81 0.00P-BP 50.00LOST KEYS 4345 2U A 2H - A 2H 16.17 0.35 80.94 46.16 3.15 0.63 0.00 58.28 18.24 11.98 0.00P-BP 50.00LOST KEYS 4345 3U A 3H - A 3H 16.40 0.35 51.60 29.39 2.01 0.40 0.00 37.15 11.62 7.63 0.00P-BP 50.00LOST KEYS 4345 4U A 4H - A 4H 10.46 0.22 58.30 33.48 2.88 0.39 0.00 36.31 16.64 9.60 0.00P-BP 50.00LOST KEYS 4345 5U B 5H - B 5H 14.96 0.32 66.26 37.65 2.58 0.52 0.00 47.71 14.93 9.80 0.00P-BP 50.00LOST KEYS 4345 6U A 6H - A 6H 13.43 0.29 100.30 55.55 3.90 0.78 0.00 72.23 22.59 14.85 0.00P-BP 50.00STATE MUDDY WATERS UNIT 711H - 711H 20.32 0.43 92.04 51.37 4.54 0.62 0.00 57.33 26.26 15.17 0.00P-BP 50.00STATE MUDDY WATERS UNIT 731H - 731H 23.62 0.50 89.92 50.14 4.43 0.61 0.00 56.01 25.65 14.82 0.00P-BP 50.00STATE MUDDY WATERS UNIT 732H - 732H 23.07 0.49 88.47 49.27 4.36 0.60 0.00 55.11 25.24 14.58 0.00P-BP 50.00STATE MUDDY WATERS UNIT 733H - 733H 22.70 0.48 87.71 48.78 4.32 0.59 0.00 54.63 25.02 14.45 0.00P-BP 50.00STATE MUDDY WATERS UNIT 751H - 751H 22.51 0.48 98.60 57.55 3.19 0.83 0.00 77.11 18.44 13.54 0.00P-BP 50.00SUGARLOAF 7475 5U B 5H - B 5H 16.59 0.35 25.43 15.49 1.03 0.25 0.00 23.46 5.78 3.95 0.00P-BP 50.00Mud Hen 5 0.14 0.00 39.46 23.78 1.60 0.39 0.00 36.39 8.96 6.11 0.00P-BP 50.00RIVER CAT 57-33 B 2BS - 2BS 0.22 0.00 20.25 12.20 0.82 0.20 0.00 18.67 4.59 3.13 0.00P-BP 49.16RIVER CAT 57-33 C 3TS - 3TS 0.11 0.00
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 0.06 0.03 0.00 0.00 0.00 0.04 0.01 0.01 0.00P-BP 50.00SHOSHONE B 34-166-165 TB 2H - 2H 0.01 0.00 82.80 21,984.71 30,266.48 0.00 3,821.10 0.00 24,508.40 7,714.33 4,193.75Total 50.00 1,864.85 47.08 Proved Undeveloped Rsv Class & Category 48.85 24.90 0.95 0.44 0.00 40.57 5.45 6.48 0.00P-UD 50.00TREE FROG 47 WEST UNIT 7MS - 7MS 9.31 0.20 29.39 16.25 5.99 0.00 0.00 0.00 38.47 9.07 0.00P-UD 50.00POINTER E CRC JF 11H - 11H 0.00 0.00 1,167.43 649.17 19.29 10.89 0.00 1,019.95 209.68 162.62 0.00P-UD 50.00CHAROLAIS 33 21 B1GB STATE COM 001H - 001H 100.42 2.55 1,167.43 649.17 19.29 10.89 0.00 1,019.95 209.68 162.62 0.00P-UD 50.00CHAROLAIS 33 21 B1HA STATE COM 001H - 001H 100.42 2.55 49.32 25.01 0.90 0.43 0.00 40.15 5.01 5.50 0.00P-UD 50.00WELCH-COX E39A 301H - 301H 9.65 0.24 49.31 24.93 0.90 0.43 0.00 40.15 5.01 5.50 0.00P-UD 50.00WELCH-COX E39B 302H - 302H 9.65 0.24 49.21 24.80 0.89 0.43 0.00 40.07 5.00 5.49 0.00P-UD 50.00WELCH-COX E39C 303H - 303H 9.63 0.24 49.23 24.73 0.89 0.43 0.00 40.08 5.01 5.49 0.00P-UD 50.00WELCH-COX E39D 304H - 304H 9.63 0.24 49.24 24.66 0.89 0.43 0.00 40.09 5.01 5.49 0.00P-UD 50.00WELCH-COX E39E 305H - 305H 9.63 0.24 49.49 24.71 0.90 0.43 0.00 40.29 5.03 5.52 0.00P-UD 50.00WELCH-COX E39F 306H - 306H 9.68 0.24 51.34 25.55 0.93 0.45 0.00 41.80 5.22 5.73 0.00P-UD 50.00WELCH-COX E39S 319H - 319H 10.04 0.25 51.29 25.44 0.93 0.45 0.00 41.76 5.22 5.72 0.00P-UD 50.00WELCH-COX E39T 320H - 320H 10.04 0.25 51.34 25.39 0.93 0.45 0.00 41.80 5.22 5.73 0.00P-UD 50.00WELCH-COX E39U 321H - 321H 10.04 0.25 51.46 25.37 0.94 0.45 0.00 41.90 5.23 5.74 0.00P-UD 50.00WELCH-COX E39V 322H - 322H 10.07 0.25 51.65 25.39 0.94 0.45 0.00 42.06 5.25 5.76 0.00P-UD 50.00WELCH-COX E39W 323H - 323H 10.11 0.25 106.67 57.77 2.65 0.89 0.00 83.85 15.66 14.12 0.00P-UD 50.00SCRAMBLE C 47-11 4403H - 4403H 21.28 0.57 13.35 6.79 0.39 0.10 0.00 9.74 2.30 1.83 0.00P-UD 50.00STIMSON-NAIL E17K 111H - 111H 3.13 0.08 13.37 6.78 0.39 0.10 0.00 9.75 2.31 1.83 0.00P-UD 50.00STIMSON-NAIL E17L 112H - 112H 3.14 0.08 13.37 6.76 0.39 0.10 0.00 9.76 2.31 1.83 0.00P-UD 50.00STIMSON-NAIL E17M 113H - 113H 3.14 0.08 13.33 6.72 0.39 0.10 0.00 9.73 2.30 1.82 0.00P-UD 50.00STIMSON-NAIL E17N 114H - 114H 3.13 0.08 13.33 6.70 0.39 0.10 0.00 9.72 2.30 1.82 0.00P-UD 50.00STIMSON-NAIL E17O 115H - 115H 3.13 0.08 13.33 6.68 0.39 0.10 0.00 9.72 2.30 1.82 0.00P-UD 50.00STIMSON-NAIL E17P 116H - 116H 3.13 0.08 13.33 6.66 0.39 0.10 0.00 9.72 2.30 1.82 0.00P-UD 50.00STIMSON-NAIL E17Q 117H - 117H 3.13 0.08 13.33 6.64 0.39 0.10 0.00 9.72 2.30 1.82 0.00P-UD 50.00STIMSON-NAIL E17R 118H - 118H 3.13 0.08 13.37 6.64 0.39 0.10 0.00 9.76 2.31 1.83 0.00P-UD 50.00STIMSON-NAIL E17S 119H - 119H 3.14 0.08 4.78 2.37 0.14 0.04 0.00 3.49 0.82 0.65 0.00P-UD 50.00STIMSON-NAIL W17K 11H - 11H 1.12 0.03 4.78 2.36 0.14 0.04 0.00 3.49 0.82 0.65 0.00P-UD 50.00STIMSON-NAIL W17L 12H - 12H 1.12 0.03 4.78 2.35 0.14 0.04 0.00 3.49 0.82 0.65 0.00P-UD 50.00STIMSON-NAIL W17M 13H - 13H 1.12 0.03 4.78 2.34 0.14 0.04 0.00 3.49 0.82 0.65 0.00P-UD 50.00STIMSON-NAIL W17N 14H - 14H 1.12 0.03 4.78 2.34 0.14 0.04 0.00 3.49 0.82 0.65 0.00P-UD 50.00STIMSON-NAIL W17O 15H - 15H 1.12 0.03 4.95 2.41 0.14 0.04 0.00 3.61 0.85 0.68 0.00P-UD 50.00STIMSON-NAIL W17R 18H - 18H 1.16 0.03 4.78 2.32 0.14 0.04 0.00 3.49 0.82 0.65 0.00P-UD 50.00STIMSON-NAIL W17S 19H - 19H 1.12 0.03
Economic One-Liners Lease Name Life (years) Oil (Mbbl) Residue Gas (MMcf) Residue Gas (M$) Other (M$) Expense & Tax (M$) Invest. (M$) Non-Disc. (M$) Cash FlowNet Sales Volumes Net Revenue As of Date: 1/1/2023 Reserve Category Oil (M$) Disc. 10% (M$) NGL (M$) NGL (Mbbl) TABLE 6 7.68 3.54 0.22 0.06 0.00 5.61 1.33 1.05 0.00P-UD 50.00WILLOW LAKES 19 192H - 192H 1.80 0.05 7.70 3.53 0.22 0.06 0.00 5.62 1.33 1.05 0.00P-UD 50.00WILLOW LAKES 19 193H - 193H 1.81 0.05 8,872.91 7,035.32 1,708.84 0.00 0.00 0.00 9,995.62 1,122.71 0.00P-UD 31.08HA RB SU92;NAC ROYALTY 34 H 003-ALT - 003-ALT 0.00 0.00 98.28 49.51 3.17 0.83 0.00 76.90 18.36 13.49 0.00P-UD 50.00SUGARLOAF 7475 6U A 6H - A 6H 16.51 0.35 98.01 49.22 3.16 0.83 0.00 76.69 18.31 13.45 0.00P-UD 50.00SUGARLOAF 7475 7U A 7H - A 7H 16.47 0.35 98.13 49.13 3.17 0.83 0.00 76.79 18.33 13.47 0.00P-UD 50.00SUGARLOAF 7475 8U A 8H - A 8H 16.49 0.35 98.44 49.13 3.18 0.83 0.00 77.02 18.38 13.51 0.00P-UD 50.00SUGARLOAF 7475 9U B 9H - B 9H 16.54 0.35 0.07 0.04 0.00 0.00 0.00 0.05 0.02 0.01 0.00P-UD 50.00SHOSHONE C 34-166-165 WA 3H - 3H 0.02 0.00 0.06 0.03 0.00 0.00 0.00 0.04 0.01 0.01 0.00P-UD 50.00SHOSHONE D 34-166-165 TB 4H - 4H 0.01 0.00 0.06 0.03 0.00 0.00 0.00 0.04 0.01 0.01 0.00P-UD 50.00SHOSHONE E 34-166-165 WB 5H - 5H 0.01 0.00 32.57 8,989.59 12,507.73 0.00 1,616.38 0.00 10,633.37 3,045.41 1,784.67Total 50.00 445.33 11.03 Grand Total 338.28 116,526.05 179,140.67 0.00 39,841.18 0.00 170,764.30 31,467.93 27,692.56Total 50.00 16,749.62 419.31
Gross Ultimates, Interests, & Prices
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 Proved Producing Rsv Class & Category AUSTIN 5H P-DP 0.0000000 0.0060725 0.0060725 0.0000000 7,541.74 0.00 5.47 91.83 0.00 2,923.01 0 AUSTIN 6H P-DP 0.0000000 0.0060725 0.0060725 0.0000000 7,754.27 0.00 5.47 91.83 0.00 3,011.04 0 AUSTIN 7H P-DP 0.0000000 0.0060725 0.0060725 0.0000000 8,573.93 0.00 5.47 91.83 0.00 3,148.00 0 AUSTIN 8H P-DP 0.0000000 0.0060725 0.0060725 0.0000000 8,749.20 0.00 5.47 91.83 0.00 3,032.76 0 ALPHA 210488 1A P-DP 0.0000000 0.0003237 0.0003237 0.0000000 6,790.12 0.00 6.17 91.83 0.00 5,464.84 0 ALPHA 210488 2B P-DP 0.0000000 0.0003237 0.0003237 0.0000000 8,106.04 0.00 6.17 91.83 0.00 6,389.13 0 ALPHA 210488 3C P-DP 0.0000000 0.0003237 0.0003237 0.0000000 10,500.09 0.00 6.17 91.83 0.00 7,602.32 0 CHARLIE 210468 7A P-DP 0.0000000 0.0018185 0.0018185 0.0000000 14,911.54 0.00 6.17 91.83 0.00 9,812.60 0 CHARLIE 210468 8B P-DP 0.0000000 0.0018185 0.0018185 0.0000000 12,959.01 0.00 6.17 91.83 0.00 9,277.81 0 CHARLIE 210469 10B P-DP 0.0000000 0.0172842 0.0172842 0.0000000 17,530.00 0.00 6.17 91.83 0.00 12,065.66 0 CHARLIE 210469 9A P-DP 0.0000000 0.0172842 0.0172842 0.0000000 17,436.58 0.00 6.17 91.83 0.00 12,104.32 0 CHARLIE 210472 4A P-DP 0.0000000 0.0386492 0.0386492 0.0000000 9,918.04 0.00 6.17 91.83 0.00 7,999.72 0 CHARLIE 210472 5B P-DP 0.0000000 0.0386492 0.0386492 0.0000000 10,718.07 0.00 6.17 91.83 0.00 8,841.31 0 CHARLIE 210472 6C P-DP 0.0000000 0.0386492 0.0386492 0.0000000 9,702.24 0.00 6.17 91.83 0.00 8,411.10 0 CROWIE E RCH BL 3H P-DP 0.0000000 0.0016896 0.0016896 0.0000000 14,354.04 0.00 6.17 91.83 0.00 10,978.54 0 CROWIE RCH BL 1H P-DP 0.0000000 0.0016896 0.0016896 0.0000000 10,039.36 0.00 6.17 91.83 0.00 6,039.36 0 DILLES BOTTOM 210744 3B P-DP 0.0000000 0.0000137 0.0000137 0.0000000 15,733.32 0.00 6.17 91.83 0.00 12,084.94 0 HENDERSHOT 210471 1A P-DP 0.0000000 0.0003040 0.0003040 0.0000000 15,537.29 0.00 6.17 91.83 0.00 9,237.17 0 HENDERSHOT 210471 2B P-DP 0.0000000 0.0003040 0.0003040 0.0000000 16,138.75 0.00 6.17 91.83 0.00 9,361.23 0 KRUPA 210483 3A P-DP 0.0000000 0.0425468 0.0425468 0.0000000 14,804.23 0.00 6.17 91.83 0.00 10,827.58 0 KRUPA 211259 2A P-DP 0.0000000 0.0130602 0.0130602 0.0000000 16,971.04 0.00 6.17 91.83 0.00 12,498.14 0 REITZ UNIT 5H P-DP 0.0000000 0.0002016 0.0002016 0.0000000 12,048.84 0.00 6.17 91.83 0.00 9,985.97 0 SHANNON 210470 3C P-DP 0.0000000 0.0147315 0.0147315 0.0000000 16,875.51 0.01 6.17 91.83 0.01 9,923.28 0 SHANNON 210470 4B P-DP 0.0000000 0.0147315 0.0147315 0.0000000 18,987.85 0.02 6.17 91.83 0.02 10,838.01 0 SHANNON 211271 1B P-DP 0.0000000 0.0147315 0.0147315 0.0000000 14,622.60 0.01 6.17 91.83 0.01 9,323.41 0 SHANNON 211271 2A P-DP 0.0000000 0.0147315 0.0147315 0.0000000 16,509.19 0.01 6.17 91.83 0.01 9,870.85 0 SIDWELL SE WHL BL 10H P-DP 0.0000000 0.0340845 0.0340845 0.0000000 7,927.74 0.00 6.17 91.83 0.00 5,410.34 0 SIDWELL SE WHL BL 8H P-DP 0.0000000 0.0340845 0.0340845 0.0000000 9,344.36 0.00 6.17 91.83 0.00 5,575.15 0 SIDWELL SW WHL BL 2H P-DP 0.0000000 0.0068418 0.0068418 0.0000000 9,440.78 0.00 6.17 91.83 0.00 3,688.62 0 SIDWELL SW WHL BL 4H P-DP 0.0000000 0.0068418 0.0068418 0.0000000 10,827.49 0.00 6.17 91.83 0.00 9,481.48 0 SMASHOSAURUS 3 P-DP 0.0000000 0.0001016 0.0001016 0.0000000 20,075.27 0.00 6.17 91.83 0.00 17,557.08 0 SMASHOSAURUS 5 P-DP 0.0000000 0.0122069 0.0122069 0.0000000 17,270.93 0.00 6.17 91.83 0.00 15,203.92 0 SPITFIRE 1H P-DP 0.0000000 0.0001648 0.0001648 0.0000000 12,137.94 0.00 6.17 91.83 0.00 10,089.70 0 SPITFIRE 3H P-DP 0.0000000 0.0001648 0.0001648 0.0000000 8,596.07 0.00 6.17 91.83 0.00 7,343.04 0 TIGER 210187 2A P-DP 0.0000000 0.0028920 0.0028920 0.0000000 11,138.82 0.00 6.17 91.83 0.00 8,705.46 0 TIGER 210187 3C P-DP 0.0000000 0.0028920 0.0028920 0.0000000 10,172.59 0.00 6.17 91.83 0.00 8,159.29 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 TIGER 210187 5B P-DP 0.0000000 0.0028920 0.0028920 0.0000000 8,365.78 0.00 6.17 91.83 0.00 6,946.87 0 TIGER 210475 4C P-DP 0.0000000 0.0000077 0.0000077 0.0000000 9,199.19 0.00 6.17 91.83 0.00 7,372.25 0 TIGER 210476 1A P-DP 0.0000000 0.0028516 0.0028516 0.0000000 10,982.02 0.00 6.17 91.83 0.00 8,617.87 0 VALERIE 210473 1A P-DP 0.0000000 0.0083562 0.0083562 0.0000000 10,776.22 0.00 6.17 91.83 0.00 9,201.61 0 VALERIE 210473 2B P-DP 0.0000000 0.0083562 0.0083562 0.0000000 11,189.23 0.00 6.17 91.83 0.00 9,640.41 0 VALERIE 210473 4C P-DP 0.0000000 0.0083562 0.0083562 0.0000000 12,782.91 0.00 6.17 91.83 0.00 10,708.74 0 VANNELLE SW WHL BL 2H P-DP 0.0000000 0.0121791 0.0121791 0.0000000 15,542.94 0.00 6.17 91.83 0.00 7,259.85 0 YANKEE 210475 5A P-DP 0.0000000 0.0000077 0.0000077 0.0000000 10,729.42 0.00 6.17 91.83 0.00 8,477.60 0 CV RB SUV;SHELBY INTERESTS 31 001 P-DP 0.0000000 0.0192857 0.0192857 0.0000000 525.15 1.24 6.29 91.83 1.24 479.79 0 CV RB SUW;LESHE 36 001 P-DP 0.0000000 0.0986163 0.0986163 0.0000000 1,324.21 0.27 6.29 91.83 0.27 1,076.19 0 CV RB SUW;NAC 36 001-ALT P-DP 0.0000000 0.0986163 0.0986163 0.0000000 652.43 0.26 6.29 91.83 0.26 550.17 0 HA RA SU77;LEE 25-36 HC 001-ALT P-DP 0.0000000 0.0092009 0.0092009 0.0000000 5,953.55 0.00 6.29 91.83 0.00 3,864.35 0 BILLINGSLEY 12 1 P-DP 0.0000000 0.0003906 0.0003906 0.0000000 29.29 43.97 5.72 92.42 25.92 29.29 0 CHAPARRAL UNIT A2 7AH P-DP 0.0000000 0.0010526 0.0010526 0.0000000 659.13 417.24 5.72 92.42 121.70 149.83 0 CHAPARRAL UNIT A3 14SH P-DP 0.0000000 0.0010601 0.0010601 0.0000000 585.07 347.41 5.72 92.42 82.31 104.08 0 CHAPARRAL UNIT A3 20H P-DP 0.0000000 0.0010691 0.0010691 0.0000000 842.58 343.93 5.72 92.42 103.59 147.12 0 CHAPARRAL UNIT A4 6AH P-DP 0.0000000 0.0010590 0.0010590 0.0000000 859.51 503.20 5.72 92.42 147.46 151.31 0 HIGGINBOTHAM UNIT A 30-18 2AH P-DP 0.0000000 0.0011510 0.0011510 0.0000000 1,516.83 551.21 5.72 92.42 363.61 510.59 0 HIGGINBOTHAM UNIT A 30-18 3AH P-DP 0.0000000 0.0011510 0.0011510 0.0000000 890.71 535.38 5.72 92.42 296.79 364.83 0 HIGGINBOTHAM UNIT A 30-18 4AH P-DP 0.0000000 0.0011510 0.0011510 0.0000000 380.90 256.19 5.72 92.42 216.55 215.47 0 HIGGINBOTHAM UNIT B 30-19 1H P-DP 0.0000000 0.0013530 0.0013530 0.0000000 428.20 283.14 5.72 92.42 199.75 197.98 0 HIGGINBOTHAM UNIT B 30-19 7AH P-DP 0.0000000 0.0013530 0.0013530 0.0000000 769.86 384.31 5.72 92.42 284.61 336.09 0 HIGGINBOTHAM UNIT C 30-18 5AH P-DP 0.0000000 0.0011500 0.0011500 0.0000000 909.20 368.94 5.72 92.42 179.44 236.65 0 HIGGINBOTHAM UNIT C 30-18 6AH P-DP 0.0000000 0.0011500 0.0011500 0.0000000 899.43 291.57 5.72 92.42 169.28 229.69 0 JOTUNN UNIT A 25-24 3AH P-DP 0.0000000 0.0015620 0.0015620 0.0000000 861.43 367.46 5.72 92.42 264.63 281.26 0 JOTUNN UNIT A 25-24 4AH P-DP 0.0000000 0.0015620 0.0015620 0.0000000 798.93 257.93 5.72 92.42 180.53 273.05 0 JOTUNN UNIT A 25-24 5AH P-DP 0.0000000 0.0015620 0.0015620 0.0000000 690.10 347.17 5.72 92.42 246.41 349.13 0 JOTUNN UNIT B 25-13 6AH P-DP 0.0000000 0.0012790 0.0012790 0.0000000 1,762.73 429.28 5.72 92.42 232.96 345.75 0 JOTUNN UNIT B 25-13 7AH P-DP 0.0000000 0.0012790 0.0012790 0.0000000 975.54 438.44 5.72 92.42 290.54 287.88 0 LEVIATHAN UNIT A 29-17 4AH P-DP 0.0000000 0.0011530 0.0011530 0.0000000 853.52 318.79 5.72 92.42 196.61 233.88 0 LEVIATHAN UNIT A 29-17 5AH P-DP 0.0000000 0.0011530 0.0011530 0.0000000 360.10 496.09 5.72 92.42 289.64 309.19 0 LEVIATHAN UNIT A 29-17 6AH P-DP 0.0000000 0.0011530 0.0011530 0.0000000 1,699.35 322.13 5.72 92.42 213.10 335.48 0 LEVIATHAN UNIT B 29-20 7AH P-DP 0.0000000 0.0017400 0.0017400 0.0000000 370.61 188.46 5.72 92.42 174.04 230.60 0 LEVIATHAN UNIT B 29-20 8SH P-DP 0.0000000 0.0017400 0.0017400 0.0000000 1,569.03 240.23 5.72 92.42 157.35 366.75 0 LEVIATHAN UNIT B 29-20 9AH(8AH) P-DP 0.0000000 0.0017400 0.0017400 0.0000000 673.13 250.76 5.72 92.42 212.08 283.47 0 MEDUSA UNIT A 28-21 1AH P-DP 0.0000000 0.0020270 0.0020270 0.0000000 982.34 304.96 5.72 92.42 231.67 339.51 0 MEDUSA UNIT A 28-21 2AH P-DP 0.0000000 0.0020270 0.0020270 0.0000000 932.60 230.81 5.72 92.42 153.48 280.27 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 MEDUSA UNIT B 28-21 7AH P-DP 0.0000000 0.0020250 0.0020250 0.0000000 711.39 283.59 5.72 92.42 198.12 244.40 0 MEDUSA UNIT B 28-21 8AH P-DP 0.0000000 0.0020250 0.0020250 0.0000000 1,050.53 302.69 5.72 92.42 234.71 390.24 0 MEDUSA UNIT C 28-09 3AH P-DP 0.0000000 0.0011540 0.0011540 0.0000000 252.24 459.37 5.72 92.42 265.60 216.49 0 MEDUSA UNIT C 28-09 6AH P-DP 0.0000000 0.0011540 0.0011540 0.0000000 919.32 334.83 5.72 92.42 217.10 292.34 0 CV RA SU91;EDGAR S TALBERT 9 H 001 P-DP 0.0000000 0.0011082 0.0011082 0.0000000 2,966.14 8.88 6.36 91.83 8.88 2,296.13 0 HA RA SU98;PACE 8-14-16 H 001 P-DP 0.0000000 0.0014598 0.0014598 0.0000000 4,161.76 0.00 6.36 91.83 0.00 3,644.99 0 AMAZON 3304-02H P-DP 0.0000000 0.0003120 0.0003120 0.0000000 160.42 251.43 6.10 91.83 202.24 110.54 0 AMAZON 3304-03H P-DP 0.0000000 0.0003120 0.0003120 0.0000000 402.34 589.76 6.10 91.83 363.35 194.66 0 AMAZON 3304-04H P-DP 0.0000000 0.0003120 0.0003120 0.0000000 3,996.31 318.84 6.10 91.83 193.30 2,330.81 0 AMAZON 3304-05H P-DP 0.0000000 0.0003120 0.0003120 0.0000000 3,162.29 381.95 6.10 91.83 239.65 2,023.44 0 BOLT 15-33H P-DP 0.0000000 0.0006200 0.0006200 0.0000000 192.52 271.12 6.10 91.83 182.99 98.07 0 BOLT 406-0904H P-DP 0.0000000 0.0080600 0.0080600 0.0000000 749.55 388.40 6.10 91.83 326.93 427.25 0 BOLT 407-0904H P-DP 0.0000000 0.0080600 0.0080600 0.0000000 711.72 528.87 6.10 91.83 464.15 471.49 0 LEAVITT FED 1-9-4PH P-DP 0.0000000 0.0080600 0.0080600 0.0000000 789.09 591.15 6.10 91.83 361.91 337.88 0 LEAVITT FED 1-9-4TH P-DP 0.0000000 0.0080600 0.0080600 0.0000000 2,904.48 355.26 6.10 91.83 225.31 1,574.69 0 LEAVITT FED 2-9-4PH P-DP 0.0000000 0.0080600 0.0080600 0.0000000 1,359.12 663.35 6.10 91.83 346.64 478.38 0 BROWN, A. D. 2 P-DP 0.0000000 0.0026042 0.0026042 0.0000000 70.46 99.18 5.91 93.66 97.12 70.46 0 CHAPARRAL UNIT A5 13SH P-DP 0.0000000 0.0010590 0.0010590 0.0000000 990.87 561.90 5.91 93.66 101.29 117.66 0 CHAPARRAL UNIT A5 19H P-DP 0.0000000 0.0010543 0.0010543 0.0000000 423.16 316.42 5.91 93.66 97.63 85.99 0 DAVID 1 P-DP 0.0000000 0.0031250 0.0031250 0.0000000 50.15 107.60 5.91 93.66 79.90 50.15 0 EAST ACKERLY DEAN UNIT 99 P-DP 0.0000000 0.0000223 0.0000223 0.0000000 58.12 151.42 5.91 93.66 121.45 44.32 0 OAK VALLEY 2 1 P-DP 0.0000000 0.0035807 0.0035807 0.0000000 163.58 84.01 5.91 93.66 54.69 82.09 0 OV UNIT 1 P-DP 0.0000000 0.0034314 0.0034314 0.0000000 174.35 86.24 5.91 93.66 54.64 90.73 0 OVMLC 1 P-DP 0.0000000 0.0035807 0.0035807 0.0000000 298.68 105.09 5.91 93.66 71.13 183.11 0 OVMLC 2 P-DP 0.0000000 0.0035807 0.0035807 0.0000000 58.23 92.05 5.91 93.66 58.64 27.62 0 WALLACE, T. L. 1 P-DP 0.0000000 0.0002339 0.0002339 0.0000000 149.40 476.47 5.91 93.66 461.55 149.40 0 WALLACE, T. L. 3 P-DP 0.0000000 0.0002390 0.0002390 0.0000000 39.39 112.75 5.91 93.66 105.55 39.39 0 WHITE 19 P-DP 0.0000000 0.0006510 0.0006510 0.0000000 121.98 57.20 5.91 93.66 47.69 119.65 0 HA RA SUSS;JORDAN 16-21 HC 001-ALT P-DP 0.0000000 0.0004531 0.0004531 0.0000000 9,593.23 0.00 6.29 91.83 0.00 9,455.40 0 HA RA SUTT;BSMC LA 21 HZ 001 P-DP 0.0000000 0.0006879 0.0006879 0.0000000 3,955.34 0.00 6.29 91.83 0.00 3,883.34 0 ADAMEK UNIT 2H P-DP 0.0000000 0.0105000 0.0105000 0.0000000 1,807.95 122.58 6.68 91.44 90.43 1,356.20 0 BOENING UNIT 1H P-DP 0.0000000 0.0106684 0.0106684 0.0000000 1,189.90 186.64 6.68 91.44 151.85 1,076.23 0 BOENING UNIT 2H P-DP 0.0000000 0.0106684 0.0106684 0.0000000 1,704.69 167.12 6.68 91.44 146.38 1,389.72 0 BOENING UNIT 3H P-DP 0.0000000 0.0106684 0.0106684 0.0000000 2,463.10 281.85 6.68 91.44 190.49 1,560.96 0 BOENING UNIT 4H P-DP 0.0000000 0.0106684 0.0106684 0.0000000 1,859.19 237.28 6.68 91.44 181.22 1,425.00 0 BOENING UNIT 6L P-DP 0.0000000 0.0106684 0.0106684 0.0000000 1,670.09 239.98 6.68 91.44 142.56 1,136.29 0 BOENING UNIT 6U P-DP 0.0000000 0.0106684 0.0106684 0.0000000 1,598.18 251.40 6.68 91.44 132.51 844.05 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 CHUMCHAL UNIT 1H P-DP 0.0000000 0.0101899 0.0101899 0.0000000 731.99 116.44 6.68 91.44 115.81 724.61 0 CHUMCHAL UNIT 4H P-DP 0.0000000 0.0101899 0.0101899 0.0000000 867.88 126.27 6.68 91.44 114.81 812.67 0 CHUMCHAL UNIT 6L P-DP 0.0000000 0.0101899 0.0101899 0.0000000 1,641.70 241.45 6.68 91.44 165.21 1,188.18 0 CHUMCHAL UNIT 7L P-DP 0.0000000 0.0101899 0.0101899 0.0000000 1,763.15 247.04 6.68 91.44 176.13 1,321.10 0 COLLE UNIT 1H P-DP 0.0000000 0.0199165 0.0199165 0.0000000 1,598.84 208.49 6.68 91.44 158.44 1,327.96 0 FIELDS UNIT 1H P-DP 0.0000000 0.0217246 0.0217246 0.0000000 1,229.38 129.91 6.68 91.44 105.21 1,034.01 0 FIELDS UNIT 2H P-DP 0.0000000 0.0217246 0.0217246 0.0000000 1,021.28 85.23 6.68 91.44 70.86 897.38 0 FIELDS UNIT 3H P-DP 0.0000000 0.0217246 0.0000000 0.0000000 745.14 83.70 6.68 91.44 83.70 745.14 0 FIELDS UNIT 4H P-DP 0.0000000 0.0217246 0.0217246 0.0000000 962.23 99.51 6.68 91.44 83.07 739.62 0 GERDES UNIT 1H P-DP 0.0000000 0.0176399 0.0176399 0.0000000 1,167.65 175.24 6.68 91.44 166.03 1,119.99 0 GERDES UNIT 2H P-DP 0.0000000 0.0176399 0.0176399 0.0000000 1,154.63 152.46 6.68 91.44 130.71 845.55 0 GERDES UNIT 3H P-DP 0.0000000 0.0176399 0.0176399 0.0000000 1,018.85 159.09 6.68 91.44 144.38 902.78 0 GERDES UNIT 4H P-DP 0.0000000 0.0176399 0.0176399 0.0000000 1,346.33 183.06 6.68 91.44 158.28 1,207.28 0 GERDES UNIT 5H P-DP 0.0000000 0.0176399 0.0176399 0.0000000 1,329.33 199.46 6.68 91.44 144.06 1,035.26 0 GERDES UNIT 6H P-DP 0.0000000 0.0176399 0.0176399 0.0000000 1,388.91 209.46 6.68 91.44 147.26 1,049.83 0 GERDES-LANGHOFF 1L P-DP 0.0000000 0.0140696 0.0140696 0.0000000 2,161.55 336.81 6.68 91.44 231.29 1,501.94 0 GERDES-RATHKAMP 1L P-DP 0.0000000 0.0124874 0.0124874 0.0000000 2,319.67 355.71 6.68 91.44 229.67 1,499.56 0 HOERMANN UNIT 1H P-DP 0.0000000 0.0100962 0.0100962 0.0000000 847.89 150.35 6.68 91.44 150.35 845.37 0 HOERMANN UNIT 2H P-DP 0.0000000 0.0100962 0.0100962 0.0000000 1,197.66 194.30 6.68 91.44 174.87 1,106.73 0 HOERMANN UNIT 3H P-DP 0.0000000 0.0100962 0.0100962 0.0000000 2,389.43 368.57 6.68 91.44 252.52 1,818.13 0 HOERMANN UNIT 4H P-DP 0.0000000 0.0100962 0.0100962 0.0000000 1,832.27 337.32 6.68 91.44 226.84 1,399.18 0 JANAK UNIT 1H P-DP 0.0000000 0.0251620 0.0251620 0.0000000 634.17 96.17 6.68 91.44 95.09 634.17 0 JANAK UNIT 3H P-DP 0.0000000 0.0251620 0.0251620 0.0000000 995.60 104.36 6.68 91.44 88.32 938.86 0 JANAK UNIT 4H P-DP 0.0000000 0.0251620 0.0251620 0.0000000 1,373.24 144.67 6.68 91.44 123.49 1,218.65 0 JANAK UNIT 5H P-DP 0.0000000 0.0251620 0.0251620 0.0000000 1,229.71 120.71 6.68 91.44 104.13 1,072.26 0 JANAK UNIT 7L P-DP 0.0000000 0.0251620 0.0251620 0.0000000 604.68 66.49 6.68 91.44 49.53 472.72 0 JANAK-LOOS 6L P-DP 0.0000000 0.0128380 0.0128380 0.0000000 1,059.42 121.09 6.68 91.44 85.23 822.37 0 KAISER UNIT 1H P-DP 0.0000000 0.0189370 0.0189370 0.0000000 1,088.06 95.21 6.68 91.44 87.70 1,021.85 0 KAISER UNIT 4H P-DP 0.0000000 0.0189370 0.0189370 0.0000000 1,376.40 112.98 6.68 91.44 98.09 1,066.95 0 KAISER UNIT 5H P-DP 0.0000000 0.0189370 0.0189370 0.0000000 1,476.26 129.76 6.68 91.44 106.04 1,291.86 0 LANGHOFF UNIT A 1H P-DP 0.0000000 0.0103536 0.0103536 0.0000000 2,354.42 212.69 6.68 91.44 212.22 1,955.21 0 LANGHOFF UNIT A 2H P-DP 0.0000000 0.0103536 0.0103536 0.0000000 1,002.17 130.64 6.68 91.44 127.00 978.64 0 LANGHOFF UNIT A 3H P-DP 0.0000000 0.0103536 0.0103536 0.0000000 733.95 63.88 6.68 91.44 61.26 660.26 0 LANGHOFF UNIT A 4H P-DP 0.0000000 0.0103536 0.0103536 0.0000000 1,182.61 118.38 6.68 91.44 116.74 1,125.46 0 LANGHOFF UNIT A 8L P-DP 0.0000000 0.0103536 0.0103536 0.0000000 1,553.98 144.25 6.68 91.44 90.57 1,035.31 0 LANGHOFF UNIT A 9L P-DP 0.0000000 0.0103536 0.0103536 0.0000000 1,170.25 101.42 6.68 91.44 58.08 728.87 0 LANGHOFF UNIT B 701 P-DP 0.0000000 0.0021378 0.0021378 0.0000000 3,351.52 357.50 6.68 91.44 298.22 2,623.77 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 LOOS UNIT 10H P-DP 0.0000000 0.0124811 0.0124811 0.0000000 543.58 93.54 6.68 91.44 87.06 526.66 0 LOOS UNIT 11L P-DP 0.0000000 0.0124811 0.0124811 0.0000000 1,979.30 252.84 6.68 91.44 174.36 1,357.78 0 LOOS UNIT 12L P-DP 0.0000000 0.0124811 0.0124811 0.0000000 1,864.45 190.32 6.68 91.44 123.40 1,223.35 0 LOOS UNIT 1H P-DP 0.0000000 0.0124811 0.0124811 0.0000000 941.05 151.74 6.68 91.44 150.35 894.33 0 LOOS UNIT 8H P-DP 0.0000000 0.0124811 0.0124811 0.0000000 572.24 75.65 6.68 91.44 69.75 526.17 0 LOOS UNIT 9H P-DP 0.0000000 0.0124811 0.0124811 0.0000000 1,341.78 237.40 6.68 91.44 162.23 1,001.97 0 POTH UNIT 1H P-DP 0.0000000 0.0073981 0.0073981 0.0000000 1,546.52 167.81 6.68 91.44 134.97 1,438.69 0 RATHKAMP UNIT 1H P-DP 0.0000000 0.0097130 0.0097130 0.0000000 1,196.70 173.30 6.68 91.44 164.61 1,146.00 0 RATHKAMP UNIT 3H P-DP 0.0000000 0.0097130 0.0097130 0.0000000 1,345.43 132.44 6.68 91.44 122.92 1,262.76 0 RATHKAMP UNIT 4H P-DP 0.0000000 0.0097130 0.0097130 0.0000000 1,048.06 87.42 6.68 91.44 77.81 825.55 0 BLACK, S.E. 42 1 P-DP 0.0000000 0.0117187 0.0117187 0.0000000 316.68 66.75 5.79 93.54 66.36 316.68 0 BOYD, FANNIE 4 P-DP 0.0000000 0.0083859 0.0083859 0.0000000 254.43 48.05 5.79 93.54 44.67 210.49 0 BOYD, FANNIE 5 P-DP 0.0000000 0.0083859 0.0083859 0.0000000 309.26 189.28 5.79 93.54 186.48 274.53 0 BOYD, FANNIE 8 P-DP 0.0000000 0.0083859 0.0083859 0.0000000 225.99 29.79 5.79 93.54 29.79 209.09 0 HULING 'A' 18-7 ESL (ALLOC) 1HA P-DP 0.0000000 0.0004419 0.0004419 0.0000000 1,155.42 202.85 5.79 93.54 144.85 678.65 0 HULING 'D' 18-7 ESL (ALLOC) 4HS P-DP 0.0000000 0.0004425 0.0004425 0.0000000 347.80 117.75 5.79 93.54 100.40 252.75 0 SPRABERRY DRIVER UNIT 478 P-DP 0.0000000 0.0000000 0.0000000 0.0000000 42.05 143.27 5.79 93.54 143.27 42.05 0 SPRABERRY DRIVER UNIT 479 P-DP 0.0000000 0.0000000 0.0000000 0.0000000 15.16 6.27 5.79 93.54 6.27 15.16 0 SPRABERRY DRIVER UNIT 480 P-DP 0.0000000 0.0000000 0.0000000 0.0000000 17.78 8.30 5.79 93.54 8.30 17.78 0 STONE-GIST W45A 1H P-DP 0.0000000 0.0031123 0.0031123 0.0000000 819.33 524.34 5.79 93.54 304.93 276.82 0 STONE-GIST W45B 2H P-DP 0.0000000 0.0031557 0.0031557 0.0000000 865.55 476.99 5.79 93.54 293.38 349.26 0 STONE-GIST W45C 3H P-DP 0.0000000 0.0031135 0.0031135 0.0000000 814.66 542.01 5.79 93.54 332.86 399.19 0 STONE-GIST W45I 9H P-DP 0.0000000 0.0031129 0.0031129 0.0000000 490.84 280.88 5.79 93.54 179.73 201.61 0 STONE-GIST W45J 10H P-DP 0.0000000 0.0031508 0.0031508 0.0000000 810.98 485.38 5.79 93.54 229.13 293.30 0 BUELL 10-11-5 10H P-DP 0.0000000 0.0940794 0.0940794 0.0000000 16,966.61 15.98 6.55 86.44 15.98 12,246.71 0 BUELL 10-11-5 1H P-DP 0.0000000 0.0209883 0.0209883 0.0000000 6,316.20 47.20 6.55 86.44 46.49 4,795.15 0 BUELL 10-11-5 206H P-DP 0.0000000 0.0749937 0.0749937 0.0000000 18,877.27 45.57 6.55 86.44 45.49 12,681.45 0 BUELL 10-11-5 210H P-DP 0.0000000 0.0940794 0.0940794 0.0000000 18,072.85 13.25 6.55 86.44 12.98 12,112.67 0 BUELL 10-11-5 2H P-DP 0.0000000 0.0209883 0.0209883 0.0000000 5,882.35 38.45 6.55 86.44 37.65 4,884.90 0 BUELL 10-11-5 3H P-DP 0.0000000 0.0209883 0.0209883 0.0000000 6,361.72 43.02 6.55 86.44 42.55 5,033.64 0 BUELL 10-11-5 4H P-DP 0.0000000 0.0209883 0.0209883 0.0000000 7,986.42 48.17 6.55 86.44 46.36 6,001.81 0 BUELL 10-11-5 6H P-DP 0.0000000 0.0452066 0.0452066 0.0000000 15,749.38 24.58 6.55 86.44 24.58 11,485.16 0 HOCHSTETLER 7-11-5 5H P-DP 0.0000000 0.0147059 0.0147059 0.0000000 12,959.93 53.63 6.55 86.44 52.36 6,724.63 0 MATTIE 18-11-5 6H P-DP 0.0000000 0.0413913 0.0413913 0.0000000 7,042.16 36.68 6.55 86.44 32.97 4,937.28 0 MATTIE 18-11-5 7H P-DP 0.0000000 0.0413913 0.0413913 0.0000000 6,168.11 35.95 6.55 86.44 34.59 4,414.43 0 MATTIE 18-11-5 8H P-DP 0.0000000 0.0413913 0.0413913 0.0000000 7,688.94 38.40 6.55 86.44 35.78 5,313.39 0 NM HARRISON 16-11-5 10H P-DP 0.0000000 0.0154884 0.0154884 0.0000000 5,848.34 21.27 6.55 86.44 19.13 4,424.54 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 NM HARRISON 16-11-5 6H P-DP 0.0000000 0.0155018 0.0155018 0.0000000 6,567.38 57.09 6.55 86.44 54.83 5,425.54 0 NM HARRISON 16-11-5 8H P-DP 0.0000000 0.0154886 0.0154886 0.0000000 7,146.64 45.04 6.55 86.44 44.87 6,064.59 0 NORTH AMERICAN COAL ROYALTY CO BUELL 1 P-DP 0.0000000 0.0788856 0.0788856 0.0000000 10,399.79 32.79 6.55 86.44 32.63 8,779.84 0 NORTH AMERICAN COAL ROYALTY CO BUELL 8H P-DP 0.0000000 0.0788856 0.0788856 0.0000000 10,243.15 33.27 6.55 86.44 32.64 8,777.76 0 SADIE 33-10-4 1H P-DP 0.0000000 0.0704641 0.0704641 0.0000000 11,777.66 1.06 6.55 86.44 1.06 8,809.36 0 SADIE 33-10-4 201H P-DP 0.0000000 0.0704641 0.0704641 0.0000000 12,466.15 2.35 6.55 86.44 2.35 8,647.04 0 SADIE 33-10-4 205H P-DP 0.0000000 0.0082758 0.0082758 0.0000000 15,991.27 0.66 6.55 86.44 0.66 11,390.13 0 SADIE 33-10-4 3H P-DP 0.0000000 0.0306224 0.0306224 0.0000000 14,808.25 4.35 6.55 86.44 4.35 10,704.53 0 SADIE 33-10-4 5H P-DP 0.0000000 0.0309096 0.0309096 0.0000000 13,912.16 1.73 6.55 86.44 1.73 10,024.07 0 ALLRED UNIT B 08-05 5AH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 879.50 693.38 5.72 92.42 589.56 603.70 0 ALLRED UNIT B 08-05 5BH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 1,355.37 220.92 5.72 92.42 194.30 837.49 0 ALLRED UNIT B 08-05 5MH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 1,069.48 254.86 5.72 92.42 133.06 266.48 0 ALLRED UNIT B 08-05 5SH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 849.33 257.91 5.72 92.42 130.37 227.16 0 ALLRED UNIT B 08-05 6AH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 1,165.27 408.01 5.72 92.42 209.31 305.71 0 ALLRED UNIT B 08-05 6MH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 685.48 285.92 5.72 92.42 140.41 192.18 0 ALLRED UNIT B 08-05 6SH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 1,397.17 250.65 5.72 92.42 119.74 376.91 0 ALLRED UNIT B 08-05 7AH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 1,230.56 278.24 5.72 92.42 143.93 322.48 0 ALLRED UNIT B 08-05 7BH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 1,449.15 158.62 5.72 92.42 83.02 374.15 0 ALLRED UNIT B 08-05 8AH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 590.11 667.42 5.72 92.42 552.85 428.35 0 ALLRED UNIT B 08-05 8SH P-DP 0.0000000 0.0005800 0.0005800 0.0000000 683.79 460.28 5.72 92.42 403.53 482.70 0 ARON 41-32 #1AH P-DP 0.0000000 0.0083770 0.0083770 0.0000000 812.98 200.60 5.72 92.42 156.85 291.15 0 ARON 41-32 #2SH P-DP 0.0000000 0.0083770 0.0083770 0.0000000 461.43 251.72 5.72 92.42 164.29 92.24 0 ARON 41-32 #3AH P-DP 0.0000000 0.0083770 0.0083770 0.0000000 447.49 302.78 5.72 92.42 193.47 338.81 0 ARON 41-32 #3SH P-DP 0.0000000 0.0083770 0.0083770 0.0000000 90.31 216.04 5.72 92.42 162.75 73.84 0 BAKER TRUST 1 P-DP 0.0000000 0.0030208 0.0030208 0.0000000 39.90 30.34 5.72 92.42 28.94 39.90 0 BIG EL 45-04 #1AH P-DP 0.0000000 0.0002840 0.0002840 0.0000000 301.99 255.17 5.72 92.42 252.78 292.80 0 BIG EL 45-04 #1SH P-DP 0.0000000 0.0002840 0.0002840 0.0000000 431.08 298.07 5.72 92.42 295.52 416.72 0 BRUT 40-33 #1AH P-DP 0.0000000 0.0140910 0.0140910 0.0000000 434.88 207.45 5.72 92.42 206.68 229.98 0 CATES 24 1 P-DP 0.0000000 0.0043750 0.0043750 0.0000000 69.04 39.39 5.72 92.42 37.62 68.77 0 CHAPARRAL UNIT A1 15SH P-DP 0.0000000 0.0011199 0.0011199 0.0000000 1,245.42 407.89 5.72 92.42 231.78 305.81 0 CHAPARRAL UNIT A1 21H P-DP 0.0000000 0.0010455 0.0010455 0.0000000 629.94 491.05 5.72 92.42 256.04 271.56 0 CHAPARRAL UNIT A1 8AH P-DP 0.0000000 0.0010427 0.0010427 0.0000000 1,020.28 628.86 5.72 92.42 356.05 346.46 0 CLARICE STARLING SUNDOWN B 4521LS P-DP 0.0000000 0.0053340 0.0053340 0.0000000 1,809.23 675.52 5.72 92.42 285.40 383.58 0 CLARICE STARLING SUNDOWN D 4542WA P-DP 0.0000000 0.0038700 0.0038700 0.0000000 2,661.06 787.85 5.72 92.42 387.50 548.70 0 COLE 36-37 A UNIT A 2H P-DP 0.0000000 0.0001085 0.0001085 0.0000000 112.67 155.60 5.72 92.42 89.62 31.22 0 CRAZY CAT 41-32 #1SH P-DP 0.0000000 0.0083920 0.0083920 0.0000000 601.81 255.25 5.72 92.42 195.13 278.82 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 CRAZY CAT 41-32 #2AH P-DP 0.0000000 0.0083920 0.0083920 0.0000000 406.50 223.35 5.72 92.42 194.52 194.07 0 CRAZY CAT 41-32 #3SH P-DP 0.0000000 0.0083920 0.0083920 0.0000000 1,096.33 270.17 5.72 92.42 184.00 379.81 0 CRAZY CAT 41-32 #4AH P-DP 0.0000000 0.0083920 0.0083920 0.0000000 301.01 216.22 5.72 92.42 166.51 118.04 0 EAST B.C. CANYON 1 P-DP 0.0000000 0.0032222 0.0032222 0.0000000 38.16 35.85 5.72 92.42 29.73 38.16 0 GRANT 18A 4HL P-DP 0.0000000 0.0009554 0.0009554 0.0000000 1,257.32 438.34 5.72 92.42 280.20 615.19 0 GRANT 18B 5HJ P-DP 0.0000000 0.0006149 0.0006149 0.0000000 1,310.28 487.17 5.72 92.42 318.32 471.38 0 GRANT 18B 6HK P-DP 0.0000000 0.0006149 0.0006149 0.0000000 1,735.15 511.84 5.72 92.42 297.34 613.04 0 GUITAR 11 1 P-DP 0.0000000 0.0041667 0.0041667 0.0000000 90.99 44.13 5.72 92.42 43.18 80.42 0 GUITAR 11 2 P-DP 0.0000000 0.0031250 0.0031250 0.0000000 73.13 40.61 5.72 92.42 40.55 73.12 0 GUITAR 13 1 P-DP 0.0000000 0.0041111 0.0041111 0.0000000 162.53 62.88 5.72 92.42 61.42 150.06 0 GUNSLINGER UNIT L 4H P-DP 0.0000000 0.0002894 0.0002894 0.0000000 341.83 536.13 5.72 92.42 318.81 221.01 0 HALL 18 1 P-DP 0.0000000 0.0011905 0.0011905 0.0000000 172.63 41.65 5.72 92.42 30.15 167.73 0 HALL 18 2 P-DP 0.0000000 0.0011905 0.0011905 0.0000000 31.65 22.55 5.72 92.42 15.75 31.60 0 HALL 18 3 P-DP 0.0000000 0.0011905 0.0011905 0.0000000 40.10 14.56 5.72 92.42 10.29 39.74 0 HALL 18 4 P-DP 0.0000000 0.0011905 0.0011905 0.0000000 6.41 4.98 5.72 92.42 4.95 6.40 0 KINGSLEY 10HK P-DP 0.0000000 0.0010712 0.0010712 0.0000000 890.91 496.37 5.72 92.42 247.63 324.58 0 KINGSLEY 1HJ P-DP 0.0000000 0.0014351 0.0014351 0.0000000 839.41 428.82 5.72 92.42 202.20 296.29 0 KINGSLEY 2HF P-DP 0.0000000 0.0014266 0.0014266 0.0000000 955.32 390.24 5.72 92.42 191.36 333.99 0 KINGSLEY 3HK P-DP 0.0000000 0.0014262 0.0014262 0.0000000 896.23 481.40 5.72 92.42 255.35 370.23 0 KINGSLEY 4HJ P-DP 0.0000000 0.0038606 0.0038606 0.0000000 802.67 462.82 5.72 92.42 238.45 370.04 0 KINGSLEY 5HK P-DP 0.0000000 0.0038423 0.0038423 0.0000000 751.70 528.28 5.72 92.42 239.51 333.51 0 KINGSLEY 6HF P-DP 0.0000000 0.0038583 0.0038583 0.0000000 1,023.55 367.90 5.72 92.42 178.38 386.62 0 KINGSLEY 7HJ P-DP 0.0000000 0.0010875 0.0010875 0.0000000 850.07 469.61 5.72 92.42 237.18 323.36 0 KINGSLEY 8HK P-DP 0.0000000 0.0010708 0.0010708 0.0000000 1,243.32 392.35 5.72 92.42 213.02 430.35 0 KINGSLEY 9HJ P-DP 0.0000000 0.0010795 0.0010795 0.0000000 651.69 386.88 5.72 92.42 192.39 235.56 0 KRAKEN 10-3 E1 251 P-DP 0.0000000 0.0005532 0.0005532 0.0000000 1,604.44 522.02 5.72 92.42 350.68 578.50 0 KRAKEN 10-3 UNIT 2 153 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 1,454.92 441.33 5.72 92.42 246.09 448.89 0 KRAKEN 10-3 UNIT 2 162 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 2,063.29 605.85 5.72 92.42 288.64 515.10 0 KRAKEN 10-3 UNIT 2 171 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 1,748.16 526.52 5.72 92.42 265.43 495.57 0 KRAKEN 10-3 UNIT 2 252 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 283.57 278.17 5.72 92.42 206.64 188.34 0 KRAKEN 10-3 UNIT 2 261 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 1,341.04 411.33 5.72 92.42 213.79 383.16 0 KRAKEN 10-3 UNIT 2 272 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 1,666.25 470.75 5.72 92.42 254.55 472.31 0 LONG 18 1 P-DP 0.0000000 0.0032222 0.0032222 0.0000000 35.80 28.20 5.72 92.42 24.37 35.80 0 MABEE DDA J8 3HK P-DP 0.0000000 0.0000068 0.0000068 0.0000000 703.90 431.64 5.72 92.42 203.44 274.56 0 MEADOR, J. J. 3 P-DP 0.0000000 0.0003120 0.0003120 0.0000000 227.44 88.87 5.72 92.42 84.10 191.58 0 MIDDLETON 21 1 P-DP 0.0000000 0.0041667 0.0041667 0.0000000 194.07 24.81 5.72 92.42 18.46 151.63 0 NEWTON 43A 1HE P-DP 0.0000000 0.0011938 0.0011938 0.0000000 949.89 246.64 5.72 92.42 174.54 442.83 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 NEWTON 43A 2HK P-DP 0.0000000 0.0011912 0.0011912 0.0000000 455.49 204.64 5.72 92.42 140.64 370.40 0 NEWTON 43B 3HJ P-DP 0.0000000 0.0004990 0.0004990 0.0000000 374.70 178.77 5.72 92.42 172.31 322.33 0 NEWTON 43B 4HE P-DP 0.0000000 0.0010780 0.0010780 0.0000000 393.73 43.50 5.72 92.42 40.43 369.46 0 NEWTON 43B 5HK P-DP 0.0000000 0.0010802 0.0010802 0.0000000 178.43 230.57 5.72 92.42 224.89 161.00 0 NEWTON 43BK 4HE P-DP 0.0000000 0.0010780 0.0010780 0.0000000 349.41 132.70 5.72 92.42 123.54 271.57 0 NEWTON 43BK 5HK P-DP 0.0000000 0.0010802 0.0010802 0.0000000 493.58 269.44 5.72 92.42 253.50 435.79 0 NEWTON 43C 6HJ P-DP 0.0000000 0.0000000 0.0000000 0.0000000 722.73 387.21 5.72 92.42 311.85 379.66 0 PHILLIPS 7 1 P-DP 0.0000000 0.0031014 0.0031014 0.0000000 65.30 53.84 5.72 92.42 39.97 65.30 0 RINGNECK DOVE 3 P-DP 0.0000000 0.0031014 0.0031014 0.0000000 7.85 20.62 5.72 92.42 16.77 7.85 0 RISING SUN 40-33 #1AH P-DP 0.0000000 0.0140130 0.0140130 0.0000000 750.66 393.35 5.72 92.42 252.93 242.66 0 SIMPSON SMITH 0844 A 1W P-DP 0.0000000 0.0078080 0.0078080 0.0000000 695.22 970.83 5.72 92.42 508.79 384.20 0 SUNDOWN 4524LS P-DP 0.0000000 0.0078090 0.0078090 0.0000000 550.16 543.82 5.72 92.42 481.52 482.58 0 SUNDOWN 4541WA P-DP 0.0000000 0.0078090 0.0078090 0.0000000 2,287.83 908.82 5.72 92.42 431.88 502.23 0 SUNDOWN 4566WB P-DP 0.0000000 0.0078090 0.0078090 0.0000000 360.55 378.56 5.72 92.42 333.72 324.53 0 THE KING 45-04 #1AH P-DP 0.0000000 0.0003560 0.0003560 0.0000000 1,069.71 518.80 5.72 92.42 379.26 387.33 0 THE KING 45-04 #1SH P-DP 0.0000000 0.0003560 0.0003560 0.0000000 491.51 291.48 5.72 92.42 208.81 252.83 0 TISH 46-03 #1AH P-DP 0.0000000 0.0251410 0.0251410 0.0000000 495.14 501.56 5.72 92.42 389.31 333.25 0 TOMCAT 4448WA P-DP 0.0000000 0.0090220 0.0090220 0.0000000 934.91 494.84 5.72 92.42 328.39 300.90 0 TREE FROG 47 EAST A 1LS P-DP 0.0000000 0.0010000 0.0010000 0.0000000 1,029.68 394.07 5.72 92.42 315.63 520.86 0 TREE FROG 47 EAST A 1WA P-DP 0.0000000 0.0010154 0.0010154 0.0000000 1,051.19 643.32 5.72 92.42 504.88 509.35 0 TREE FROG 47 EAST C 3LS P-DP 0.0000000 0.0009949 0.0009949 0.0000000 1,081.16 394.50 5.72 92.42 259.09 513.30 0 TREE FROG 47 EAST C 3WA P-DP 0.0000000 0.0009948 0.0009948 0.0000000 1,724.26 480.65 5.72 92.42 304.11 728.25 0 TREE FROG 47 EAST C 3WB P-DP 0.0000000 0.0009963 0.0009963 0.0000000 886.60 348.42 5.72 92.42 222.06 481.07 0 TREE FROG 47 WEST UNIT 5LS P-DP 0.0000000 0.0010396 0.0010396 0.0000000 587.41 469.43 5.72 92.42 345.38 396.75 0 TREE FROG 47 WEST UNIT 5WA P-DP 0.0000000 0.0010396 0.0010396 0.0000000 1,055.85 597.23 5.72 92.42 415.46 640.92 0 TREE FROG 47 WEST UNIT 5WB P-DP 0.0000000 0.0010396 0.0010396 0.0000000 731.82 431.43 5.72 92.42 288.53 415.53 0 TREE FROG 47 WEST UNIT 7LS P-DP 0.0000000 0.0010396 0.0010396 0.0000000 777.24 246.78 5.72 92.42 154.30 249.90 0 TREE FROG 47 WEST UNIT 7WA P-DP 0.0000000 0.0010396 0.0010396 0.0000000 1,878.44 336.69 5.72 92.42 156.93 498.86 0 URSULA 0848WA P-DP 0.0000000 0.0047990 0.0047990 0.0000000 1,599.61 433.31 5.72 92.42 317.55 380.00 0 URSULA 1546WA P-DP 0.0000000 0.0047990 0.0047990 0.0000000 479.40 325.32 5.72 92.42 209.53 224.80 0 URSULA BIG DADDY B 1527LS P-DP 0.0000000 0.0015210 0.0015210 0.0000000 711.28 391.24 5.72 92.42 230.35 313.38 0 URSULA BIG DADDY B 1547WA P-DP 0.0000000 0.0015870 0.0015870 0.0000000 738.21 479.43 5.72 92.42 320.61 369.34 0 URSULA BIG DADDY C 1528LS P-DP 0.0000000 0.0018030 0.0018030 0.0000000 1,702.54 628.91 5.72 92.42 322.59 503.73 0 URSULA TOMCAT A 4446WA P-DP 0.0000000 0.0076140 0.0076140 0.0000000 1,097.68 686.54 5.72 92.42 465.95 522.66 0 URSULA TOMCAT B 4421LS P-DP 0.0000000 0.0076140 0.0076140 0.0000000 792.92 524.13 5.72 92.42 342.88 390.43 0 URSULA TOMCAT C 4447WA P-DP 0.0000000 0.0076140 0.0076140 0.0000000 1,675.17 761.75 5.72 92.42 416.69 426.91 0 VIPER FOSTER B 4545WA P-DP 0.0000000 0.0050520 0.0050520 0.0000000 759.67 597.03 5.72 92.42 362.79 325.52 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 VIPER FOSTER C 4525LS P-DP 0.0000000 0.0050420 0.0050420 0.0000000 1,279.87 591.98 5.72 92.42 345.47 385.27 0 VIPER FOSTER D 4546WA P-DP 0.0000000 0.0050450 0.0050450 0.0000000 1,346.31 641.15 5.72 92.42 380.89 497.62 0 WARD 18CC 1804D P-DP 0.0000000 0.0015893 0.0015893 0.0000000 840.41 578.97 5.72 92.42 345.10 472.72 0 WARD 18D 1803D P-DP 0.0000000 0.0015893 0.0015893 0.0000000 506.56 448.84 5.72 92.42 376.36 409.32 0 ALEX TAMSULA 2 P-DP 0.0000000 0.1100000 0.1100000 0.0000000 64.91 0.00 4.83 91.83 0.00 64.91 0 ALEX TAMSULA 3 P-DP 0.0000000 0.1003470 0.1003470 0.0000000 66.41 0.11 4.83 91.83 0.11 66.41 0 ALEX TAMSULA 4 P-DP 0.0000000 0.1100000 0.1100000 0.0000000 30.05 0.00 4.83 91.83 0.00 30.05 0 BONACCI 1 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 90.19 0.00 4.83 91.83 0.00 90.19 0 BONACCI 2 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 75.99 0.00 4.83 91.83 0.00 75.99 0 CHARLES ADAMCHICK 4 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 37.67 0.00 4.83 91.83 0.00 37.67 0 CHARLES ADAMCHICK 5 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 42.91 0.00 4.83 91.83 0.00 42.91 0 CHARLES ADAMCHICK 7 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 137.89 0.00 4.83 91.83 0.00 137.89 0 CLAWSON 1 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 108.71 0.00 4.83 91.83 0.00 92.35 0 CLAWSON 3 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 193.35 0.00 4.83 91.83 0.00 154.43 0 DANIEL D & EDNA MILLER 1 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 91.62 0.00 4.83 91.83 0.00 91.62 0 DAVID L BONACCI 0031 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 40.75 0.00 4.83 91.83 0.00 40.75 0 GENFIVE ENERGY LLC UNIT P-DP 0.0000000 0.1250000 0.1250000 0.0000000 13,420.01 0.17 4.83 91.83 0.17 12,895.87 0 L E STARTZELL 2 P-DP 0.0000000 0.0301781 0.0301781 0.0000000 108.01 0.00 4.83 91.83 0.00 108.01 0 N A C R C 1-15 ACRES 1 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 33.14 0.00 4.83 91.83 0.00 33.14 0 N A C R C 5-132 P-DP 0.0000000 0.1250000 0.1250000 0.0000000 72.67 0.00 4.83 91.83 0.00 71.84 0 NORTH AMERICAN COAL 1S P-DP 0.0000000 0.1250000 0.1250000 0.0000000 36.21 0.00 4.83 91.83 0.00 36.21 0 AMBER NE WEL JF 3H P-DP 0.0000000 0.0007121 0.0007121 0.0000000 13,714.32 0.00 6.42 91.83 0.00 7,537.46 0 AMBER NW WEL JF 1H P-DP 0.0000000 0.0010075 0.0010075 0.0000000 14,222.76 0.00 6.42 91.83 0.00 8,303.40 0 ARCHIE E WYN JF 6H P-DP 0.0000000 0.0312851 0.0312851 0.0000000 8,749.57 0.00 6.42 91.83 0.00 6,676.79 0 ARCHIE E WYN JF 8H P-DP 0.0000000 0.0312851 0.0312851 0.0000000 7,066.24 0.00 6.42 91.83 0.00 5,404.76 0 ATHENA N SMF JF 3H P-DP 0.0000000 0.0392073 0.0392073 0.0000000 17,770.30 0.00 6.42 91.83 0.00 7,841.07 0 ATHENA NE SMF JF 5H P-DP 0.0000000 0.0574113 0.0574113 0.0000000 16,179.43 0.00 6.42 91.83 0.00 7,260.75 0 ATHENA NE SMF JF 7H P-DP 0.0000000 0.0574113 0.0574113 0.0000000 18,218.96 0.00 6.42 91.83 0.00 5,924.44 0 ATHENA NW SMF JF 1H P-DP 0.0000000 0.0289381 0.0289381 0.0000000 18,912.30 0.00 6.42 91.83 0.00 6,345.85 0 BATES S CRC JF 5H P-DP 0.0000000 0.0802990 0.0802990 0.0000000 18,729.88 0.00 6.42 91.83 0.00 12,760.70 0 BORUM E SMF JF 4H P-DP 0.0000000 0.0211292 0.0211292 0.0000000 10,878.76 0.00 6.42 91.83 0.00 9,026.08 0 BORUM E SMF JF 6H P-DP 0.0000000 0.0211292 0.0211292 0.0000000 12,114.77 0.00 6.42 91.83 0.00 9,464.82 0 BORUM W SMF JF 2H P-DP 0.0000000 0.0013045 0.0013045 0.0000000 10,243.83 0.00 6.42 91.83 0.00 8,161.37 0 CENA WYN JF 2H P-DP 0.0000000 0.0653532 0.0653532 0.0000000 15,234.99 0.00 6.42 91.83 0.00 11,488.43 0 CENA WYN JF 4H P-DP 0.0000000 0.0653532 0.0653532 0.0000000 10,421.91 0.00 6.42 91.83 0.00 8,342.25 0 COLLINS WYN JF 2H P-DP 0.0000000 0.1005277 0.1005277 0.0000000 9,644.10 0.00 6.42 91.83 0.00 7,076.97 0 COLLINS WYN JF 4H P-DP 0.0000000 0.1005277 0.1005277 0.0000000 10,769.57 0.00 6.42 91.83 0.00 7,504.81 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 COLLINS WYN JF 6H P-DP 0.0000000 0.1005277 0.1005277 0.0000000 9,183.41 0.00 6.42 91.83 0.00 7,796.89 0 CROSS CREEK A 5H-20 P-DP 0.0000000 0.1190618 0.1190618 0.0000000 9,792.74 0.00 6.42 91.83 0.00 7,013.73 0 DICKSON CRC JF 1H P-DP 0.0000000 0.1203236 0.1203236 0.0000000 13,867.06 0.00 6.42 91.83 0.00 11,103.02 0 DICKSON CRC JF 3H P-DP 0.0000000 0.1203236 0.1203236 0.0000000 11,796.74 0.00 6.42 91.83 0.00 10,028.60 0 DOYEN NE WEL JF 3H P-DP 0.0000000 0.0093247 0.0093247 0.0000000 16,049.41 0.00 6.42 91.83 0.00 8,836.38 0 DOYEN NW WEL JF 1H P-DP 0.0000000 0.0002367 0.0002367 0.0000000 24,039.75 0.00 6.42 91.83 0.00 11,052.30 0 GORDON SE CRC JF 4H P-DP 0.0000000 0.0752589 0.0752589 0.0000000 11,025.96 0.00 6.42 91.83 0.00 8,902.05 0 GORDON SE CRC JF 6H P-DP 0.0000000 0.0752589 0.0752589 0.0000000 10,863.31 0.00 6.42 91.83 0.00 8,450.19 0 GORDON SW CRC JF 2H P-DP 0.0000000 0.0871079 0.0871079 0.0000000 9,731.86 0.00 6.42 91.83 0.00 7,750.19 0 GRISWOLD S WYN JF 4H P-DP 0.0000000 0.0357289 0.0357289 0.0000000 13,408.43 0.00 6.42 91.83 0.00 10,566.07 0 GRISWOLD SW WYN JF 2H P-DP 0.0000000 0.0092237 0.0092237 0.0000000 13,970.88 0.00 6.42 91.83 0.00 11,071.61 0 GRISWOLD WYN JF 6H P-DP 0.0000000 0.0740675 0.0740675 0.0000000 8,752.19 0.00 6.42 91.83 0.00 7,317.58 0 GRISWOLD WYN JF 8H P-DP 0.0000000 0.0740675 0.0740675 0.0000000 10,022.63 0.00 6.42 91.83 0.00 7,670.37 0 MINGO S CRC JF 4H P-DP 0.0000000 0.0209787 0.0209787 0.0000000 14,330.20 0.00 6.42 91.83 0.00 11,630.17 0 MINGO SE CRC JF 6H P-DP 0.0000000 0.0409383 0.0409383 0.0000000 15,971.03 0.00 6.42 91.83 0.00 12,083.73 0 MINGO SW CRC JF 2H P-DP 0.0000000 0.0095069 0.0095069 0.0000000 13,406.37 0.00 6.42 91.83 0.00 10,878.84 0 MINGO W CRC JF 8H P-DP 0.0000000 0.0412216 0.0412216 0.0000000 9,751.59 0.00 6.42 91.83 0.00 7,748.64 0 NAC 3H-20 P-DP 0.0000000 0.1190618 0.1190618 0.0000000 6,081.14 0.00 6.42 91.83 0.00 5,265.59 0 NAC 3H-20 P-DP 0.0000000 0.1190618 0.1190618 0.0000000 974.35 0.00 6.42 91.83 0.00 689.39 0 NAC 4H-20 P-DP 0.0000000 0.1190618 0.1190618 0.0000000 7,314.04 0.00 6.42 91.83 0.00 5,114.29 0 NAC B WYN JF 1H P-DP 0.0000000 0.1157926 0.1157926 0.0000000 6,941.30 0.00 6.42 91.83 0.00 5,491.27 0 NAC B WYN JF 3H P-DP 0.0000000 0.1157926 0.1157926 0.0000000 4,297.37 0.00 6.42 91.83 0.00 3,787.48 0 NAC B WYN JF 5H P-DP 0.0000000 0.1157926 0.1157926 0.0000000 8,085.64 0.00 6.42 91.83 0.00 6,364.75 0 NAC GAS UNIT B 3H-3 P-DP 0.0000000 0.1157926 0.1157926 0.0000000 6,097.33 0.07 6.42 91.83 0.07 5,386.00 0 NOLAN NE CRC JF 3H P-DP 0.0000000 0.0915912 0.0915912 0.0000000 8,763.55 0.00 6.42 91.83 0.00 7,933.80 0 NOLAN NW CRC JF 1H P-DP 0.0000000 0.0972461 0.0972461 0.0000000 22,056.26 0.00 6.42 91.83 0.00 17,292.94 0 NOLAN S CRC JF 2H P-DP 0.0000000 0.0982250 0.0982250 0.0000000 11,857.97 0.00 6.42 91.83 0.00 9,363.32 0 NOLAN S CRC JF 4H P-DP 0.0000000 0.0982250 0.0982250 0.0000000 9,750.91 0.00 6.42 91.83 0.00 7,762.17 0 NOLAN S CRC JF 6H P-DP 0.0000000 0.0972461 0.0972461 0.0000000 10,938.70 0.00 6.42 91.83 0.00 8,601.82 0 PALOS 01-12-241 P-DP 0.0000000 0.1591250 0.1591250 0.0000000 284.05 0.00 6.42 91.83 0.00 202.77 0 PALOS 02-10-239 P-DP 0.0000000 0.0800417 0.0800417 0.0000000 358.15 0.00 6.42 91.83 0.00 261.10 0 PALOS 02-16-240 P-DP 0.0000000 0.1587292 0.1587292 0.0000000 440.29 0.00 6.42 91.83 0.00 288.12 0 PALOS 03-06-245 P-DP 0.0000000 0.1666667 0.1666667 0.0000000 354.75 0.00 6.42 91.83 0.00 237.05 0 PALOS 03-10-232 P-DP 0.0000000 0.1666667 0.1666667 0.0000000 414.76 0.00 6.42 91.83 0.00 315.39 0 PALOS 03-14-233 P-DP 0.0000000 0.1666667 0.1666667 0.0000000 376.67 0.00 6.42 91.83 0.00 320.48 0 PALOS 03-16-231 P-DP 0.0000000 0.1666667 0.1666667 0.0000000 574.85 0.00 6.42 91.83 0.00 481.67 0 PUGGLE E WYN JF 4H P-DP 0.0000000 0.1107177 0.1107177 0.0000000 12,183.40 0.00 6.42 91.83 0.00 9,050.38 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 PUGGLE E WYN JF 6H P-DP 0.0000000 0.1107177 0.1107177 0.0000000 12,251.78 0.00 6.42 91.83 0.00 8,842.77 0 PUGGLE W WYN JF 2H P-DP 0.0000000 0.1033932 0.1033932 0.0000000 8,584.33 0.00 6.42 91.83 0.00 8,416.07 0 ROXY CRC JF 1H P-DP 0.0000000 0.0396138 0.0396138 0.0000000 9,192.12 0.00 6.42 91.83 0.00 6,777.21 0 ROXY N CRC JF 3H P-DP 0.0000000 0.0099981 0.0099981 0.0000000 10,318.51 0.00 6.42 91.83 0.00 8,011.90 0 ROXY NE CRC JF 5H P-DP 0.0000000 0.0034336 0.0034336 0.0000000 10,133.28 0.00 6.42 91.83 0.00 8,142.80 0 SPORT E WYN JF 3H P-DP 0.0000000 0.0750150 0.0750150 0.0000000 11,130.56 0.00 6.42 91.83 0.00 3,083.56 0 SPORT W WYN JF 1H P-DP 0.0000000 0.0901972 0.0901972 0.0000000 13,786.33 0.00 6.42 91.83 0.00 3,844.62 0 TANNER WYN JF 2H P-DP 0.0000000 0.1162524 0.1162524 0.0000000 12,321.30 0.00 6.42 91.83 0.00 10,394.51 0 TANNER WYN JF 4H P-DP 0.0000000 0.1162524 0.1162524 0.0000000 14,399.70 0.00 6.42 91.83 0.00 11,712.32 0 THOMPSON E SMF JF 5H P-DP 0.0000000 0.0005497 0.0005497 0.0000000 11,576.06 0.00 6.42 91.83 0.00 8,914.33 0 THOMPSON W SMF JF 1H P-DP 0.0000000 0.0075886 0.0075886 0.0000000 11,652.84 0.00 6.42 91.83 0.00 9,499.50 0 THOMPSON W SMF JF 3H P-DP 0.0000000 0.0075886 0.0075886 0.0000000 12,226.12 0.00 6.42 91.83 0.00 9,294.28 0 FAIREY UNIT 1H P-DP 0.0000000 0.0187018 0.0187018 0.0000000 441.67 136.17 5.98 91.37 114.62 375.96 0 GILLESPIE UNIT 1H P-DP 0.0000000 0.0262016 0.0262016 0.0000000 451.11 161.05 5.98 91.37 140.03 440.75 0 KUBENKA UNIT 1H P-DP 0.0000000 0.0279630 0.0279630 0.0000000 264.47 117.26 5.98 91.37 93.69 219.81 0 MOLNOSKEY UNIT 1H P-DP 0.0000000 0.0230365 0.0230365 0.0000000 762.36 184.75 5.98 91.37 176.16 650.34 0 MOLNOSKEY UNIT 2H P-DP 0.0000000 0.0230365 0.0230365 0.0000000 132.64 146.84 5.98 91.37 95.96 132.51 0 NANCY 1H P-DP 0.0000000 0.0044356 0.0044356 0.0000000 879.25 148.24 5.98 91.37 112.87 748.42 0 SUSTR UNIT 1H P-DP 0.0000000 0.0107181 0.0107181 0.0000000 549.69 201.52 5.98 91.37 172.81 500.02 0 TARGAC UNIT 1H P-DP 0.0000000 0.0235042 0.0235042 0.0000000 409.51 170.91 5.98 91.37 156.05 385.03 0 CHAROLAIS 28 21 B2NC STATE COM 001H P-DP 0.0000000 0.0013984 0.0013984 0.0000000 385.99 410.16 10.87 93.62 242.66 221.87 0 CUATRO HIJOS FEE 003H P-DP 0.0000000 0.0019336 0.0019336 0.0000000 123.14 154.14 10.87 93.62 109.37 81.99 0 CUATRO HIJOS FEE 004H P-DP 0.0000000 0.0019336 0.0019336 0.0000000 97.25 132.21 10.87 93.62 103.44 71.64 0 CUATRO HIJOS FEE 008H P-DP 0.0000000 0.0019336 0.0019336 0.0000000 147.59 143.02 10.87 93.62 137.70 141.44 0 HEREFORD 29 20 W1NC STATE COM 001H P-DP 0.0000000 0.0049500 0.0049500 0.0000000 455.39 580.64 10.87 93.62 238.44 163.07 0 RAMBO E2 08 17 STATE COM 001H P-DP 0.0000000 0.0004834 0.0004834 0.0000000 124.52 236.92 10.87 93.62 75.20 36.20 0 RAMBO E2 08 17 STATE COM 002H P-DP 0.0000000 0.0004834 0.0004834 0.0000000 193.76 312.88 10.87 93.62 94.44 62.01 0 B AND B 1H P-DP 0.0000000 0.0005308 0.0005308 0.0000000 2,456.70 309.96 6.42 92.64 171.71 1,357.92 0 B AND B 2H P-DP 0.0000000 0.0005308 0.0005308 0.0000000 3,797.15 418.80 6.42 92.64 218.20 1,946.55 0 B AND B STATE 4H P-DP 0.0000000 0.0004530 0.0004530 0.0000000 1,968.71 277.59 6.42 92.64 113.20 708.17 0 B AND B STATE A 5H P-DP 0.0000000 0.0004530 0.0004530 0.0000000 3,566.32 439.27 6.42 92.64 153.72 1,236.09 0 BOBCAT 55-1-28 UNIT 1H P-DP 0.0000000 0.0000895 0.0000895 0.0000000 4,770.65 821.33 6.42 92.64 467.17 2,428.42 0 BUCKEYE 55-1-28 UNIT 1H P-DP 0.0000000 0.0000895 0.0000895 0.0000000 3,868.37 704.92 6.42 92.64 418.90 2,290.24 0 CHINOOK 55-1-7 UNIT 1H P-DP 0.0000000 0.0001410 0.0001410 0.0000000 3,071.04 530.74 6.42 92.64 315.78 1,889.92 0 HAWKS 55-1-28 UNIT 1H P-DP 0.0000000 0.0000624 0.0000624 0.0000000 3,766.44 752.40 6.42 92.64 483.21 2,254.39 0 QUICK SILVER 55-1-7 UNIT 1H P-DP 0.0000000 0.0001410 0.0001410 0.0000000 4,234.05 686.99 6.42 92.64 397.29 2,298.86 0 RAINIER 55-1-28 UNIT 1H P-DP 0.0000000 0.0000624 0.0000624 0.0000000 3,758.71 784.25 6.42 92.64 496.42 2,263.68 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 REED 24 UNIT 2H P-DP 0.0000000 0.0002962 0.0002962 0.0000000 714.78 624.20 6.42 92.64 478.01 710.27 0 REED 24 UNIT 4H P-DP 0.0000000 0.0002962 0.0002962 0.0000000 462.40 268.29 6.42 92.64 180.60 287.07 0 REED 24 UNIT 5H P-DP 0.0000000 0.0002962 0.0002962 0.0000000 2,008.17 693.05 6.42 92.64 486.74 1,251.57 0 REED 24 UNIT 7H P-DP 0.0000000 0.0002962 0.0002962 0.0000000 2,369.45 776.48 6.42 92.64 524.59 1,409.06 0 REED 24 UNIT 8H P-DP 0.0000000 0.0002962 0.0002962 0.0000000 661.97 592.25 6.42 92.64 451.77 601.88 0 RUSTLER A UNIT #3H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,015.98 783.87 6.42 92.64 462.45 688.59 0 RUSTLER A UNIT #4H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,884.36 861.61 6.42 92.64 600.06 1,130.77 0 RUSTLER B UNIT #1H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,961.52 908.83 6.42 92.64 662.80 1,112.25 0 RUSTLER B UNIT #3H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,218.27 829.12 6.42 92.64 529.98 882.99 0 RUSTLER C UNIT #1H P-DP 0.0000000 0.0004690 0.0004690 0.0000000 2,318.33 662.79 6.42 92.64 543.78 1,140.05 0 RUSTLER C UNIT #2H P-DP 0.0000000 0.0004690 0.0004690 0.0000000 325.44 430.31 6.42 92.64 243.86 324.71 0 RUSTLER D UNIT #1H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 678.56 495.20 6.42 92.64 231.48 372.60 0 RUSTLER D UNIT #2H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 572.83 376.32 6.42 92.64 233.33 367.95 0 RUSTLER D UNIT #4H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 852.72 444.58 6.42 92.64 301.48 634.57 0 RUSTLER D UNIT #5H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 796.38 490.45 6.42 92.64 250.00 451.15 0 THORPE 1-74 LOV 1H P-DP 0.0000000 0.0002102 0.0002102 0.0000000 207.40 118.97 6.42 92.64 103.32 207.40 0 THORPE 1-74 LOV 2H P-DP 0.0000000 0.0000797 0.0000797 0.0000000 397.78 56.07 6.42 92.64 48.62 369.99 0 THORPE 1-74 LOV 3H P-DP 0.0000000 0.0000797 0.0000797 0.0000000 1,135.36 460.79 6.42 92.64 316.10 712.24 0 THORPE 1-74 LOV 4H P-DP 0.0000000 0.0001593 0.0001593 0.0000000 428.80 276.77 6.42 92.64 242.17 354.14 0 WRANGLER A UNIT #1H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,668.69 676.31 6.42 92.64 425.38 947.70 0 WRANGLER A UNIT #2H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,263.88 887.72 6.42 92.64 550.62 812.78 0 WRANGLER B UNIT #1H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 842.53 494.34 6.42 92.64 410.00 705.05 0 WRANGLER B UNIT #2H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,803.31 654.81 6.42 92.64 452.48 947.63 0 WRANGLER C UNIT #1H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,619.07 739.20 6.42 92.64 430.56 746.29 0 WRANGLER C UNIT #2H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,671.07 864.39 6.42 92.64 564.69 1,052.18 0 WRANGLER D UNIT #1H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 1,436.82 695.14 6.42 92.64 481.21 923.83 0 WRANGLER D UNIT #2H P-DP 0.0000000 0.0004679 0.0004679 0.0000000 2,204.00 1,071.80 6.42 92.64 706.86 1,408.45 0 WRIGHT 1-22W WRD 1H P-DP 0.0000000 0.0000705 0.0000705 0.0000000 209.45 159.80 6.42 92.64 156.68 206.35 0 YELLOW ROSE A UNIT 1H P-DP 0.0000000 0.0001586 0.0001586 0.0000000 538.44 703.80 6.42 92.64 485.45 496.16 0 YELLOW ROSE A UNIT 2H P-DP 0.0000000 0.0001586 0.0001586 0.0000000 600.16 667.89 6.42 92.64 470.59 541.96 0 YELLOW ROSE A UNIT 3H P-DP 0.0000000 0.0001586 0.0001586 0.0000000 2,119.65 475.86 6.42 92.64 370.06 1,559.20 0 YELLOW ROSE B UNIT 1H P-DP 0.0000000 0.0001586 0.0001586 0.0000000 583.18 888.22 6.42 92.64 467.71 476.25 0 YELLOW ROSE B UNIT 2H P-DP 0.0000000 0.0001586 0.0001586 0.0000000 250.07 339.41 6.42 92.64 234.19 228.19 0 YELLOW ROSE B UNIT 3H P-DP 0.0000000 0.0001586 0.0001586 0.0000000 3,763.30 839.07 6.42 92.64 449.02 1,848.86 0 ACKERLY BROWN 9 1 P-DP 0.0000000 0.0006510 0.0006510 0.0000000 176.65 137.26 5.60 93.62 114.05 146.58 0 AGGIE THE BULLDOG 39-46 A 1LS P-DP 0.0000000 0.0102086 0.0102086 0.0000000 540.84 225.47 5.60 93.62 185.14 261.74 0 AGGIE THE BULLDOG 39-46 A 1WA P-DP 0.0000000 0.0101899 0.0101899 0.0000000 340.85 484.82 5.60 93.62 346.14 325.07 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 AGGIE THE BULLDOG 39-46 A 1WB P-DP 0.0000000 0.0102037 0.0102037 0.0000000 1,350.17 424.51 5.60 93.62 302.31 499.81 0 AGGIE THE BULLDOG 39-46 B 2DN P-DP 0.0000000 0.0122385 0.0122385 0.0000000 1,379.73 362.95 5.60 93.62 293.30 644.83 0 AGGIE THE BULLDOG 39-46 B 2WA P-DP 0.0000000 0.0102027 0.0102027 0.0000000 680.61 270.04 5.60 93.62 216.48 498.51 0 AGGIE THE BULLDOG 39-46 C 3LS P-DP 0.0000000 0.0101997 0.0101997 0.0000000 804.72 180.43 5.60 93.62 178.32 506.36 0 AGGIE THE BULLDOG 39-46 C 3WB P-DP 0.0000000 0.0101958 0.0101958 0.0000000 447.76 247.11 5.60 93.62 188.79 304.81 0 AGGIE THE BULLDOG 39-46 C 4WA P-DP 0.0000000 0.0102037 0.0102037 0.0000000 1,404.61 449.55 5.60 93.62 335.35 721.31 0 AGGIE THE BULLDOG 39-46 D 5LS P-DP 0.0000000 0.0014785 0.0014785 0.0000000 549.73 251.05 5.60 93.62 198.12 338.20 0 AGGIE THE BULLDOG 39-46 D 5WB P-DP 0.0000000 0.0101988 0.0101988 0.0000000 949.48 280.87 5.60 93.62 211.80 485.34 0 AGGIE THE BULLDOG 39-46 D 6WA P-DP 0.0000000 0.0102056 0.0102056 0.0000000 1,096.59 349.49 5.60 93.62 262.33 673.32 0 AGGIE THE BULLDOG 39-46 E 6DN P-DP 0.0000000 0.0102056 0.0102056 0.0000000 760.38 389.38 5.60 93.62 321.06 610.32 0 AGGIE THE BULLDOG 39-46 E 7LS P-DP 0.0000000 0.0102076 0.0102076 0.0000000 492.42 295.98 5.60 93.62 234.22 322.43 0 AGGIE THE BULLDOG 39-46 E 7WA P-DP 0.0000000 0.0102096 0.0102096 0.0000000 782.92 510.04 5.60 93.62 390.02 508.54 0 AGGIE THE BULLDOG 39-46 E 7WB P-DP 0.0000000 0.0102076 0.0102076 0.0000000 980.86 523.19 5.60 93.62 369.14 458.89 0 ANN COLE TRUST 1 P-DP 0.0000000 0.0131250 0.0131250 0.0000000 273.92 182.38 5.60 93.62 145.12 160.59 0 BAYES 16 1 P-DP 0.0000000 0.0003348 0.0003348 0.0000000 229.74 39.41 5.60 93.62 38.97 229.43 0 BAYES 16 2 P-DP 0.0000000 0.0003348 0.0003348 0.0000000 108.38 42.36 5.60 93.62 41.20 108.30 0 BAYES 16A 1 P-DP 0.0000000 0.0003720 0.0003720 0.0000000 600.68 77.59 5.60 93.62 65.23 436.42 0 BAYES 4 3 P-DP 0.0000000 0.0003348 0.0003348 0.0000000 305.87 107.84 5.60 93.62 79.65 285.21 0 BAYES 4A 2 P-DP 0.0000000 0.0003599 0.0003599 0.0000000 162.89 32.63 5.60 93.62 27.08 120.72 0 BAYES 4A 3 P-DP 0.0000000 0.0003599 0.0003599 0.0000000 51.02 23.00 5.60 93.62 19.53 48.46 0 BAYES 4A 4 P-DP 0.0000000 0.0003599 0.0003599 0.0000000 477.46 54.67 5.60 93.62 37.18 423.43 0 BIG JAY 10-15 A 1JD P-DP 0.0000000 0.0004640 0.0004640 0.0000000 192.61 390.86 5.60 93.62 203.44 97.37 0 BIG JAY 10-15 A 1LS P-DP 0.0000000 0.0004639 0.0004639 0.0000000 262.27 367.35 5.60 93.62 209.14 120.73 0 BIG JAY 10-15 A 1MS P-DP 0.0000000 0.0004640 0.0004640 0.0000000 595.15 343.33 5.60 93.62 157.77 219.78 0 BIG JAY 10-15 A 1WA P-DP 0.0000000 0.0004640 0.0004640 0.0000000 4,411.21 426.54 5.60 93.62 238.06 1,431.22 0 BIG JAY 10-15 B 2DN P-DP 0.0000000 0.0004638 0.0004638 0.0000000 1,658.80 279.06 5.60 93.62 173.32 516.08 0 BIG JAY 10-15 B 2LS P-DP 0.0000000 0.0004639 0.0004639 0.0000000 1,876.66 229.60 5.60 93.62 147.83 594.21 0 BIG JAY 10-15 B 2WB P-DP 0.0000000 0.0004642 0.0004642 0.0000000 2,142.24 184.17 5.60 93.62 122.14 583.26 0 BIG JAY 10-15 B 3JC P-DP 0.0000000 0.0004642 0.0004642 0.0000000 1,200.00 267.64 5.60 93.62 167.67 413.54 0 BIG JAY 10-15 C 4LS P-DP 0.0000000 0.0004637 0.0004637 0.0000000 1,401.17 251.10 5.60 93.62 175.71 490.04 0 BIG JAY 10-15 C 4WA P-DP 0.0000000 0.0004640 0.0004640 0.0000000 2,111.86 239.38 5.60 93.62 175.40 771.19 0 BIG JAY 10-15 D 5JC P-DP 0.0000000 0.0004641 0.0004641 0.0000000 880.36 111.80 5.60 93.62 73.79 333.73 0 BIG JAY 10-15 D 6DN P-DP 0.0000000 0.0004642 0.0004642 0.0000000 1,427.35 324.78 5.60 93.62 202.07 547.27 0 BIG JAY 10-15 D 6LS P-DP 0.0000000 0.0004642 0.0004642 0.0000000 1,385.07 284.81 5.60 93.62 200.36 538.41 0 BIG JAY 10-15 D 6WB P-DP 0.0000000 0.0004643 0.0004643 0.0000000 2,334.42 204.06 5.60 93.62 138.24 882.29 0 BIG JAY 10-15 E 7JD P-DP 0.0000000 0.0004663 0.0004663 0.0000000 921.25 298.96 5.60 93.62 196.45 479.43 0 BIG JAY 10-15 E 7LS P-DP 0.0000000 0.0004643 0.0004643 0.0000000 1,307.41 365.05 5.60 93.62 247.28 577.26 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 BIG JAY 10-15 E 7MS P-DP 0.0000000 0.0004641 0.0004641 0.0000000 718.98 90.87 5.60 93.62 57.17 349.94 0 BIG JAY 10-15 E 7WA P-DP 0.0000000 0.0004640 0.0004640 0.0000000 1,726.73 278.35 5.60 93.62 215.72 606.87 0 BIG JAY 10-15 F 4MS P-DP 0.0000000 0.0004647 0.0004647 0.0000000 1,264.16 252.78 5.60 93.62 122.17 326.10 0 BOX NAIL 2LM P-DP 0.0000000 0.0000713 0.0000713 0.0000000 721.33 321.57 5.60 93.62 239.57 397.08 0 BOX NAIL 3LL P-DP 0.0000000 0.0000709 0.0000709 0.0000000 799.04 366.52 5.60 93.62 274.40 456.17 0 BOX NAIL E 1LM P-DP 0.0000000 0.0000706 0.0000706 0.0000000 1,005.42 333.14 5.60 93.62 232.26 476.59 0 BROOKS 1 P-DP 0.0000000 0.0112500 0.0112500 0.0000000 176.58 95.45 5.60 93.62 68.81 116.98 0 DARWIN 22 1 P-DP 0.0000000 0.0041071 0.0041071 0.0000000 141.02 72.22 5.60 93.62 49.11 71.90 0 DARWIN 22 2 P-DP 0.0000000 0.0041071 0.0041071 0.0000000 30.01 24.08 5.60 93.62 20.88 28.62 0 DIRE WOLF UNIT 1 0404BH P-DP 0.0000000 0.0034180 0.0034180 0.0000000 1,507.16 576.18 5.60 93.62 90.20 127.75 0 DIRE WOLF UNIT 1 0414AH P-DP 0.0000000 0.0034180 0.0034180 0.0000000 2,636.88 1,716.28 5.60 93.62 166.48 184.60 0 DIRE WOLF UNIT 1 0424SH P-DP 0.0000000 0.0034180 0.0034180 0.0000000 499.93 328.37 5.60 93.62 38.39 41.11 0 DIRE WOLF UNIT 1 0433SH P-DP 0.0000000 0.0034180 0.0034180 0.0000000 61.47 59.49 5.60 93.62 4.78 3.81 0 DIRE WOLF UNIT 1 0474JH P-DP 0.0000000 0.0034180 0.0034180 0.0000000 582.10 192.15 5.60 93.62 19.33 35.25 0 DIRE WOLF UNIT 2 0406BH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 2,185.44 851.40 5.60 93.62 115.24 192.95 0 DIRE WOLF UNIT 2 0407BH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 2,039.28 884.93 5.60 93.62 129.40 200.07 0 DIRE WOLF UNIT 2 0415AH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 1,509.30 744.19 5.60 93.62 96.02 129.89 0 DIRE WOLF UNIT 2 0416AH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 845.68 627.22 5.60 93.62 84.79 79.34 0 DIRE WOLF UNIT 2 0417AH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 1,032.12 566.07 5.60 93.62 81.76 99.73 0 DIRE WOLF UNIT 2 0426SH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 703.53 265.24 5.60 93.62 33.73 62.52 0 DIRE WOLF UNIT 2 0427SH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 843.36 337.71 5.60 93.62 47.46 77.93 0 DIRE WOLF UNIT 2 0428SH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 943.24 402.91 5.60 93.62 54.21 84.94 0 DIRE WOLF UNIT 2 0435SH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 12.10 29.13 5.60 93.62 4.00 1.52 0 DIRE WOLF UNIT 2 0437SH P-DP 0.0000000 0.0013021 0.0013021 0.0000000 195.71 85.89 5.60 93.62 11.21 18.57 0 DYER 3301 P-DP 0.0000000 0.0183333 0.0183333 0.0000000 244.74 91.21 5.60 93.62 76.20 139.55 0 DYER 3303 P-DP 0.0000000 0.0183333 0.0183333 0.0000000 286.08 50.73 5.60 93.62 45.12 154.23 0 DYER 33B P-DP 0.0000000 0.0183333 0.0183333 0.0000000 174.64 15.95 5.60 93.62 12.58 101.96 0 DYER 33D P-DP 0.0000000 0.0183333 0.0183333 0.0000000 202.16 83.67 5.60 93.62 80.67 145.41 0 DYER 33F P-DP 0.0000000 0.0183333 0.0183333 0.0000000 118.86 22.86 5.60 93.62 19.25 85.52 0 DYER 33H P-DP 0.0000000 0.0183333 0.0183333 0.0000000 148.78 20.11 5.60 93.62 14.65 77.84 0 FISHERMAN -A- 2 P-DP 0.0000000 0.0052083 0.0052083 0.0000000 96.45 25.52 5.60 93.62 21.00 89.51 0 FISHERMAN-BRISTOW 23A 1H P-DP 0.0000000 0.0037045 0.0037045 0.0000000 938.48 599.15 5.60 93.62 287.42 322.92 0 FISHERMAN-BRISTOW 23B 2H P-DP 0.0000000 0.0037783 0.0037783 0.0000000 677.17 526.32 5.60 93.62 281.94 290.13 0 FISHERMAN-BRISTOW 23C 3H P-DP 0.0000000 0.0037009 0.0037009 0.0000000 976.66 650.02 5.60 93.62 335.02 331.32 0 FISHERMAN-BRISTOW 23D 4H P-DP 0.0000000 0.0037701 0.0037701 0.0000000 1,113.61 752.27 5.60 93.62 375.06 375.09 0 GEORGIA 39 1 P-DP 0.0000000 0.0023438 0.0023438 0.0000000 325.97 139.95 5.60 93.62 75.69 223.42 0 GLASS -Y- 1 P-DP 0.0000000 0.0000860 0.0000860 0.0000000 198.14 125.17 5.60 93.62 87.38 177.22 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 GUNSMOKE 1-40 A 1JM P-DP 0.0000000 0.0016151 0.0016151 0.0000000 813.69 588.86 5.60 93.62 167.96 196.86 0 GUNSMOKE 1-40 B 2LS P-DP 0.0000000 0.0016244 0.0016244 0.0000000 1,352.72 485.54 5.60 93.62 200.92 242.07 0 GUNSMOKE 1-40 C 3WA P-DP 0.0000000 0.0016160 0.0016160 0.0000000 1,198.11 783.05 5.60 93.62 308.65 350.33 0 GUNSMOKE 1-40 D 4WA P-DP 0.0000000 0.0016110 0.0016110 0.0000000 1,385.31 627.12 5.60 93.62 273.70 394.83 0 GUNSMOKE 40-1 E 5JM P-DP 0.0000000 0.0016151 0.0016151 0.0000000 615.03 462.68 5.60 93.62 138.01 122.29 0 GUNSMOKE 40-1 F 6LS P-DP 0.0000000 0.0016356 0.0016356 0.0000000 777.95 434.14 5.60 93.62 143.87 177.05 0 GUNSMOKE 40-1 G 7WA P-DP 0.0000000 0.0016350 0.0016350 0.0000000 2,564.64 780.15 5.60 93.62 255.70 369.80 0 GUNSMOKE 40-1 H 8WB P-DP 0.0000000 0.0016357 0.0016357 0.0000000 900.32 361.15 5.60 93.62 155.62 275.57 0 GUNSMOKE 40-1 H 8WB P-DP 0.0000000 0.0016357 0.0016357 0.0000000 1,072.05 399.44 5.60 93.62 155.24 275.14 0 GUNSMOKE 40-1 I 9LS P-DP 0.0000000 0.0016283 0.0016283 0.0000000 1,829.72 467.78 5.60 93.62 126.58 171.24 0 GUNSMOKE 40-1 J 10WA P-DP 0.0000000 0.0016353 0.0016353 0.0000000 2,102.23 807.46 5.60 93.62 315.35 423.15 0 GUNSMOKE 40-1 K 11WB P-DP 0.0000000 0.0016350 0.0016350 0.0000000 1,365.31 375.45 5.60 93.62 161.38 301.65 0 HALL TRUST 38 1 P-DP 0.0000000 0.0039063 0.0039063 0.0000000 350.50 211.05 5.60 93.62 150.32 328.88 0 HALL TRUST 38 2 P-DP 0.0000000 0.0039063 0.0039063 0.0000000 201.95 156.82 5.60 93.62 98.38 196.02 0 HARPER-BAYES 16 1 P-DP 0.0000000 0.0003720 0.0003720 0.0000000 164.01 150.16 5.60 93.62 83.46 144.65 0 HYDRA 45-4 UNIT 1 112 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 1,128.10 372.78 5.60 93.62 181.55 333.30 0 HYDRA 45-4 UNIT 1 122 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 882.25 317.39 5.60 93.62 151.77 277.83 0 HYDRA 45-4 UNIT 1 124 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 1,358.67 524.44 5.60 93.62 243.14 421.30 0 HYDRA 45-4 UNIT 1 132 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 1,656.96 553.99 5.60 93.62 269.96 514.73 0 HYDRA 45-4 UNIT 1 142 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 1,039.83 322.81 5.60 93.62 156.15 321.83 0 HYDRA 45-4 UNIT 1 211 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 1,204.75 420.25 5.60 93.62 205.03 371.96 0 HYDRA 45-4 UNIT 1 221 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 573.86 762.48 5.60 93.62 366.60 146.28 0 HYDRA 45-4 UNIT 1 223 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 1,343.20 476.92 5.60 93.62 231.93 416.35 0 HYDRA 45-4 UNIT 1 231 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 868.43 326.94 5.60 93.62 160.21 254.46 0 HYDRA 45-4 UNIT 1 241 P-DP 0.0000000 0.0007586 0.0007586 0.0000000 1,828.35 582.76 5.60 93.62 288.87 520.37 0 JMW NAIL 10 1 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 199.21 69.74 5.60 93.62 65.90 137.65 0 JMW NAIL 10 2 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 153.53 36.99 5.60 93.62 33.57 108.28 0 JMW NAIL 10 3 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 118.29 35.25 5.60 93.62 32.33 94.64 0 JMW NAIL 10 4 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 174.70 48.69 5.60 93.62 42.86 109.70 0 JMW NAIL 10A 3 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 108.27 38.47 5.60 93.62 34.76 88.41 0 JMW NAIL 10A 4 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 137.69 51.96 5.60 93.62 42.31 98.93 0 KEMPER 1 P-DP 0.0000000 0.0000000 0.0000000 0.0000000 137.33 44.10 5.60 93.62 37.88 137.33 0 KEMPER 1 P-DP 0.0000000 0.0000000 0.0000000 0.0000000 137.33 45.00 5.60 93.62 37.88 137.33 0 KEMPER 16 1 P-DP 0.0000000 0.0003348 0.0003348 0.0000000 116.21 52.11 5.60 93.62 46.32 115.58 0 KEMPER 16 2 P-DP 0.0000000 0.0003348 0.0003348 0.0000000 114.09 28.36 5.60 93.62 22.58 113.31 0 KENTEX-HARRISON 35A 1H P-DP 0.0000000 0.0041020 0.0041020 0.0000000 1,119.82 731.83 5.60 93.62 373.90 344.50 0 KENTEX-HARRISON 35B 2H P-DP 0.0000000 0.0041890 0.0041890 0.0000000 1,430.63 587.98 5.60 93.62 252.18 405.17 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 KENTEX-HARRISON 35C 3H P-DP 0.0000000 0.0040994 0.0040994 0.0000000 766.94 701.69 5.60 93.62 328.43 299.68 0 KENTEX-HARRISON 35D 4H P-DP 0.0000000 0.0041869 0.0041869 0.0000000 890.87 382.57 5.60 93.62 191.84 348.89 0 KRAKEN 10-3 UNIT 2 181 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 1,754.90 515.07 5.60 93.62 264.56 491.62 0 KRAKEN 10-3 UNIT 2 183 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 1,158.54 341.53 5.60 93.62 174.42 345.27 0 KRAKEN 10-3 UNIT 2 273 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 536.62 198.12 5.60 93.62 115.97 174.73 0 KRAKEN 10-3 UNIT 2 282 P-DP 0.0000000 0.0010769 0.0010769 0.0000000 1,873.84 592.09 5.60 93.62 312.42 579.13 0 MARYRUTH-ANDERSON 47C 103H P-DP 0.0000000 0.0002698 0.0002698 0.0000000 1,141.83 760.60 5.60 93.62 526.31 529.76 0 MARYRUTH-ANDERSON 47D 104H P-DP 0.0000000 0.0002697 0.0002697 0.0000000 1,000.18 576.23 5.60 93.62 435.93 475.18 0 MARYRUTH-ANDERSON 47E 105H P-DP 0.0000000 0.0002696 0.0002696 0.0000000 728.19 646.95 5.60 93.62 393.13 436.52 0 MARYRUTH-ANDERSON 47F 106H P-DP 0.0000000 0.0002695 0.0002695 0.0000000 629.26 755.25 5.60 93.62 508.20 376.53 0 MIMS 32H 3306BH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 1,175.54 409.81 5.60 93.62 285.02 718.74 0 MIMS 32H 3307BH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 961.74 238.69 5.60 93.62 169.67 618.82 0 MIMS 32H 3315AH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 1,357.83 420.89 5.60 93.62 323.01 950.24 0 MIMS 32H 3317AH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 1,456.03 282.04 5.60 93.62 223.28 1,000.45 0 MIMS 32H 3318AH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 685.26 249.23 5.60 93.62 197.41 463.41 0 MIMS 32H 3326SH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 521.67 165.06 5.60 93.62 133.51 357.98 0 MIMS 32H 3327SH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 523.84 203.85 5.60 93.62 162.85 348.19 0 MIMS 32H 3345SH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 381.67 285.45 5.60 93.62 232.11 256.34 0 MIMS 32H 3347SH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 793.69 636.48 5.60 93.62 494.86 565.54 0 MIMS 32H 3348SH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 802.35 617.48 5.60 93.62 505.12 625.62 0 NAIL -A- 1 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 258.64 77.16 5.60 93.62 58.82 209.95 0 NAIL -C- 1 P-DP 0.0000000 0.0000860 0.0000860 0.0000000 366.53 119.50 5.60 93.62 111.65 337.67 0 NAIL -C- 1 P-DP 0.0000000 0.0000860 0.0000860 0.0000000 351.66 120.40 5.60 93.62 111.56 337.10 0 NAIL -E- 2 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 169.80 98.15 5.60 93.62 93.78 161.16 0 NAIL -E- 3 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 187.27 103.91 5.60 93.62 98.50 175.43 0 NAIL -K- 1 P-DP 0.0000000 0.0001075 0.0001075 0.0000000 172.52 84.62 5.60 93.62 63.02 146.47 0 NAIL -P- 1 P-DP 0.0000000 0.0001344 0.0001344 0.0000000 174.03 69.53 5.60 93.62 65.06 162.19 0 NAIL J 1 P-DP 0.0000000 0.0000860 0.0000860 0.0000000 217.50 93.63 5.60 93.62 81.26 174.16 0 NAIL O 1 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 176.79 100.81 5.60 93.62 88.76 161.01 0 NAIL RANCH 10 1 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 191.69 63.96 5.60 93.62 47.64 122.05 0 NAIL RANCH 10 2 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 113.77 65.95 5.60 93.62 53.36 90.49 0 NAIL RANCH 10 3 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 72.49 68.16 5.60 93.62 56.82 68.67 0 NAIL RANCH 10 4 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 196.06 78.94 5.60 93.62 70.19 172.08 0 NE NAIL 10 1 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 171.17 70.25 5.60 93.62 51.36 87.06 0 NE NAIL 10 2 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 355.92 79.03 5.60 93.62 59.70 223.66 0 NE NAIL 10 3 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 184.44 98.09 5.60 93.62 90.06 154.54 0 NE NAIL 10 4 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 102.89 19.67 5.60 93.62 11.18 61.90 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 NE NAIL 10 5 P-DP 0.0000000 0.0002151 0.0002151 0.0000000 98.34 24.56 5.60 93.62 16.41 64.18 0 NORRIS UNIT 32-H 3301BH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 813.70 139.79 5.60 93.62 68.17 236.31 0 NORRIS UNIT 32-H 3303BH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 1,075.94 194.93 5.60 93.62 99.59 288.66 0 NORRIS UNIT 32-H 3304BH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 204.68 201.61 5.60 93.62 101.91 54.46 0 NORRIS UNIT 32-H 3312AH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 982.06 113.28 5.60 93.62 62.23 252.17 0 NORRIS UNIT 32-H 3313AH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 1,714.76 170.42 5.60 93.62 86.96 438.85 0 NORRIS UNIT 32-H 3322SH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 1,434.20 258.17 5.60 93.62 136.21 383.48 0 NORRIS UNIT 32-H 3323SH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 3,949.24 556.52 5.60 93.62 298.25 1,124.64 0 NORRIS UNIT 32-H 3361DH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 2,067.51 289.64 5.60 93.62 153.23 533.46 0 NORRIS UNIT 32-H 3363DH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 1,952.76 286.73 5.60 93.62 144.71 517.40 0 NORRIS UNIT 32-H 3364DH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 974.29 284.29 5.60 93.62 144.58 318.79 0 NORRIS UNIT 32-H 3371JH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 1,045.61 190.24 5.60 93.62 99.60 254.97 0 NORRIS UNIT 32-H 3373JH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 996.66 180.78 5.60 93.62 95.82 266.04 0 NORRIS UNIT 32-H 3374JH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 909.10 178.78 5.60 93.62 97.56 249.51 0 NORRIS-MIMS ALLOCATION 3315AH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 749.60 182.54 5.60 93.62 104.67 255.32 0 NORRIS-MIMS ALLOCATION 3325SH P-DP 0.0000000 0.0045833 0.0045833 0.0000000 1,510.98 228.05 5.60 93.62 128.29 553.62 0 PERCY 39 1R P-DP 0.0000000 0.0023438 0.0023438 0.0000000 332.27 68.53 5.60 93.62 42.07 162.58 0 POWELL 43 1 P-DP 0.0000000 0.0027778 0.0027778 0.0000000 105.81 71.57 5.60 93.62 57.13 98.55 0 POWELL A 2 P-DP 0.0000000 0.0031250 0.0031250 0.0000000 308.37 132.41 5.60 93.62 121.28 269.45 0 POWELL A 3 P-DP 0.0000000 0.0031250 0.0031250 0.0000000 89.74 20.60 5.60 93.62 11.77 52.87 0 POWELL B 1 P-DP 0.0000000 0.0031250 0.0031250 0.0000000 242.98 86.62 5.60 93.62 65.76 140.44 0 POWELL C 1 P-DP 0.0000000 0.0031250 0.0031250 0.0000000 272.04 100.34 5.60 93.62 71.76 164.23 0 RAGLAND 2 P-DP 0.0000000 0.0062500 0.0062500 0.0000000 477.87 184.10 5.60 93.62 168.53 458.08 0 RAGLAND-ANDERSON 47A 1H P-DP 0.0000000 0.0050365 0.0050365 0.0000000 846.44 517.82 5.60 93.62 296.44 317.38 0 RAGLAND-ANDERSON 47B 2H P-DP 0.0000000 0.0050319 0.0050319 0.0000000 976.50 536.38 5.60 93.62 301.38 375.94 0 RAGLAND-ANDERSON 47C 3H P-DP 0.0000000 0.0050327 0.0050327 0.0000000 1,092.37 420.22 5.60 93.62 263.62 356.88 0 SABINE 39 1 P-DP 0.0000000 0.0023438 0.0023438 0.0000000 518.88 105.53 5.60 93.62 83.55 405.78 0 SABINE 39 2 P-DP 0.0000000 0.0023438 0.0023438 0.0000000 192.13 27.59 5.60 93.62 12.46 123.25 0 SILVERADO 40-1 A 1JM P-DP 0.0000000 0.0016332 0.0016332 0.0000000 672.75 547.17 5.60 93.62 167.45 152.87 0 SILVERADO 40-1 B 2LS P-DP 0.0000000 0.0016337 0.0016337 0.0000000 639.00 463.01 5.60 93.62 162.89 144.72 0 SILVERADO 40-1 C 3WA P-DP 0.0000000 0.0016343 0.0016343 0.0000000 538.52 631.53 5.60 93.62 134.97 108.64 0 SILVERADO 40-1 E 5JM P-DP 0.0000000 0.0016275 0.0016275 0.0000000 966.36 560.50 5.60 93.62 178.45 182.79 0 SILVERADO 40-1 F 6LS P-DP 0.0000000 0.0016344 0.0016344 0.0000000 697.68 455.61 5.60 93.62 167.57 180.40 0 SILVERADO 40-1 G 7LS P-DP 0.0000000 0.0016340 0.0016340 0.0000000 669.86 393.79 5.60 93.62 170.12 219.40 0 SILVERADO 40-1 H 8WA P-DP 0.0000000 0.0016344 0.0016344 0.0000000 1,339.34 865.60 5.60 93.62 276.21 289.89 0 SILVERADO 40-1 I 9WB P-DP 0.0000000 0.0016332 0.0016332 0.0000000 1,258.91 422.31 5.60 93.62 145.82 246.99 0 SILVERADO 40-1 J 10WB P-DP 0.0000000 0.0016296 0.0016296 0.0000000 2,877.86 410.73 5.60 93.62 143.90 449.13 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 SILVERADO 40-1 K 11WA P-DP 0.0000000 0.0016331 0.0016331 0.0000000 3,614.62 823.45 5.60 93.62 323.78 449.23 0 SIXTEEN PENNY NAIL 310 1LL P-DP 0.0000000 0.0001428 0.0001428 0.0000000 543.34 258.91 5.60 93.62 241.16 484.55 0 SIXTEEN PENNY NAIL 310 2LM P-DP 0.0000000 0.0001434 0.0001434 0.0000000 242.13 146.72 5.60 93.62 139.77 217.59 0 SIXTEEN PENNY NAIL 310 8JM P-DP 0.0000000 0.0001447 0.0001447 0.0000000 1,179.69 488.84 5.60 93.62 215.74 640.42 0 SIXTEEN PENNY NAIL 310A 3LL P-DP 0.0000000 0.0001435 0.0001435 0.0000000 407.21 225.35 5.60 93.62 160.79 328.36 0 SIXTEEN PENNY NAIL 310A 9JM P-DP 0.0000000 0.0001444 0.0001444 0.0000000 1,050.77 156.67 5.60 93.62 80.74 435.09 0 SIXTEEN PENNY NAIL 310B 10JM P-DP 0.0000000 0.0001447 0.0001447 0.0000000 92.75 183.91 5.60 93.62 87.73 74.80 0 SIXTEEN PENNY NAIL 310B 4LM P-DP 0.0000000 0.0001433 0.0001433 0.0000000 910.57 185.99 5.60 93.62 154.36 571.13 0 SIXTEEN PENNY NAIL 310B 5LL P-DP 0.0000000 0.0001434 0.0001434 0.0000000 964.62 235.61 5.60 93.62 194.38 597.31 0 SIXTEEN PENNY NAIL 310C 11JM P-DP 0.0000000 0.0001449 0.0001449 0.0000000 722.85 299.39 5.60 93.62 146.37 329.18 0 SIXTEEN PENNY NAIL 310C 6LM P-DP 0.0000000 0.0001435 0.0001435 0.0000000 898.14 277.36 5.60 93.62 249.82 659.63 0 SIXTEEN PENNY NAIL 310C 7LL P-DP 0.0000000 0.0001427 0.0001427 0.0000000 464.22 165.88 5.60 93.62 151.06 338.76 0 STIMSON BURLEY -D- 1 P-DP 0.0000000 0.0021506 0.0021506 0.0000000 174.46 186.80 5.60 93.62 177.35 141.54 0 STIMSON BURLEY -E- 3DW P-DP 0.0000000 0.0002151 0.0002151 0.0000000 4.42 3.44 5.60 93.62 2.10 2.12 0 STIMSON-BURLEY -C- 1 P-DP 0.0000000 0.0001344 0.0001344 0.0000000 231.94 139.41 5.60 93.62 133.76 223.56 0 STIMSON-BURLEY -C- 3 P-DP 0.0000000 0.0001344 0.0001344 0.0000000 183.83 122.06 5.60 93.62 108.78 180.02 0 STIMSON-BURLEY 1 P-DP 0.0000000 0.0021506 0.0021506 0.0000000 299.76 98.68 5.60 93.62 98.41 297.07 0 STIMSON-BURLEY 4 P-DP 0.0000000 0.0021506 0.0021506 0.0000000 306.31 70.97 5.60 93.62 70.61 297.20 0 STIMSON-BURLEY 6 P-DP 0.0000000 0.0021506 0.0021506 0.0000000 70.15 43.02 5.60 93.62 42.75 67.02 0 TITO'S 31-42 1LS P-DP 0.0000000 0.0008172 0.0008172 0.0000000 170.46 380.77 5.60 93.62 306.07 159.52 0 TITO'S 31-42 1WA P-DP 0.0000000 0.0008171 0.0008171 0.0000000 185.05 396.03 5.60 93.62 319.58 173.53 0 TITO'S 31-42 1WB P-DP 0.0000000 0.0008172 0.0008172 0.0000000 142.54 316.24 5.60 93.62 255.96 133.81 0 TITO'S 31-42 2LS P-DP 0.0000000 0.0009102 0.0009102 0.0000000 361.11 510.48 5.60 93.62 339.33 246.89 0 TITO'S 31-42 2WA P-DP 0.0000000 0.0008172 0.0008172 0.0000000 1,769.00 211.56 5.60 93.62 168.29 1,005.89 0 TITO'S 31-42 2WB P-DP 0.0000000 0.0009101 0.0009101 0.0000000 468.64 211.83 5.60 93.62 156.95 339.74 0 TITO'S 31-42 3WA P-DP 0.0000000 0.0009099 0.0009099 0.0000000 178.06 266.11 5.60 93.62 228.04 131.96 0 WATKINS 7 1 P-DP 0.0000000 0.0333333 0.0333333 0.0000000 133.98 78.58 5.60 93.62 63.59 105.38 0 WELCH 39 1 P-DP 0.0000000 0.0023438 0.0023438 0.0000000 425.39 228.42 5.60 93.62 160.42 320.15 0 WELCH 39 2 P-DP 0.0000000 0.0023438 0.0023438 0.0000000 109.25 53.82 5.60 93.62 22.77 57.31 0 WELCH 39 3 P-DP 0.0000000 0.0023438 0.0023438 0.0000000 220.45 47.94 5.60 93.62 31.88 174.85 0 WELCH 39 4 P-DP 0.0000000 0.0023438 0.0023438 0.0000000 327.29 78.70 5.60 93.62 48.73 272.82 0 WILLIE THE WILDCAT 3-15 A 1JC P-DP 0.0000000 0.0003773 0.0003773 0.0000000 1,133.66 240.20 5.60 93.62 135.21 380.31 0 WILLIE THE WILDCAT 3-15 A 1LS P-DP 0.0000000 0.0003803 0.0003803 0.0000000 1,438.63 358.60 5.60 93.62 197.59 491.04 0 WILLIE THE WILDCAT 3-15 A 1WA P-DP 0.0000000 0.0003828 0.0003828 0.0000000 3,135.34 729.52 5.60 93.62 406.40 1,020.84 0 WILLIE THE WILDCAT 3-15 B 2DN P-DP 0.0000000 0.0003835 0.0003835 0.0000000 1,447.35 371.67 5.60 93.62 281.00 635.44 0 WILLIE THE WILDCAT 3-15 B 2LS P-DP 0.0000000 0.0003835 0.0003835 0.0000000 1,524.23 384.86 5.60 93.62 231.75 523.02 0 WILLIE THE WILDCAT 3-15 B 2WB P-DP 0.0000000 0.0003837 0.0003837 0.0000000 3,031.95 214.13 5.60 93.62 157.27 1,070.94 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 WILLIE THE WILDCAT 3-15 B 3JD P-DP 0.0000000 0.0003837 0.0003837 0.0000000 1,282.11 294.93 5.60 93.62 208.20 510.80 0 WILLIE THE WILDCAT 3-15 C 4LS P-DP 0.0000000 0.0003843 0.0003843 0.0000000 1,195.65 252.77 5.60 93.62 185.68 376.77 0 WILLIE THE WILDCAT 3-15 C 4WA P-DP 0.0000000 0.0003819 0.0003819 0.0000000 2,816.94 336.66 5.60 93.62 229.99 782.08 0 WILLIE THE WILDCAT 3-15 D 5JD P-DP 0.0000000 0.0003814 0.0003814 0.0000000 814.87 235.56 5.60 93.62 142.90 291.54 0 WILLIE THE WILDCAT 3-15 D 6DN P-DP 0.0000000 0.0003824 0.0003824 0.0000000 2,528.36 526.35 5.60 93.62 329.17 1,165.50 0 WILLIE THE WILDCAT 3-15 D 6LS P-DP 0.0000000 0.0003846 0.0003846 0.0000000 1,541.23 426.62 5.60 93.62 274.44 494.72 0 WILLIE THE WILDCAT 3-15 D 6WB P-DP 0.0000000 0.0003845 0.0003845 0.0000000 2,110.16 399.58 5.60 93.62 208.76 1,105.09 0 WILLIE THE WILDCAT 3-15 E 7JC P-DP 0.0000000 0.0003752 0.0003752 0.0000000 148.43 393.98 5.60 93.62 158.45 51.73 0 WILLIE THE WILDCAT 3-15 E 7LS P-DP 0.0000000 0.0003860 0.0003860 0.0000000 1,715.94 879.93 5.60 93.62 385.60 530.62 0 WILLIE THE WILDCAT 3-15 E 7WA P-DP 0.0000000 0.0003857 0.0003857 0.0000000 4,361.53 300.44 5.60 93.62 244.27 1,238.29 0 BIZZELL -B- 1 P-DP 0.0000000 0.0006609 0.0006609 0.0000000 117.64 117.26 5.91 93.95 101.36 101.77 0 BIZZELL -B- 2 P-DP 0.0000000 0.0006609 0.0006609 0.0000000 357.67 112.65 5.91 93.95 103.00 342.20 0 BIZZELL 1 P-DP 0.0000000 0.0138640 0.0138640 0.0000000 321.11 80.67 5.91 93.95 73.73 277.55 0 BIZZELL-IRVIN 15L UNIT 116H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 1,503.28 533.53 5.91 93.95 213.95 222.70 0 BIZZELL-IRVIN 15L UNIT 13H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 2,050.24 306.02 5.91 93.95 153.52 536.43 0 BIZZELL-IRVIN 15L UNIT 18H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 1,990.79 250.41 5.91 93.95 120.11 426.36 0 BIZZELL-IRVIN 15U UNIT 113H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 1,126.15 300.97 5.91 93.95 127.37 258.06 0 BIZZELL-IRVIN 15U UNIT 114H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 1,800.88 498.58 5.91 93.95 197.37 363.05 0 BIZZELL-IRVIN 15U UNIT 115H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 935.04 361.20 5.91 93.95 171.64 233.83 0 BIZZELL-IRVIN 15U UNIT 117H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 980.53 303.54 5.91 93.95 143.95 267.45 0 BIZZELL-IRVIN 15U UNIT 118H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 1,598.15 495.66 5.91 93.95 209.17 367.58 0 BIZZELL-IRVIN 15U UNIT 14H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 1,040.16 328.85 5.91 93.95 152.45 273.24 0 BIZZELL-IRVIN 15U UNIT 15H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 1,212.89 348.56 5.91 93.95 160.33 284.00 0 BIZZELL-IRVIN 15U UNIT 16H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 1,764.49 454.39 5.91 93.95 191.71 372.64 0 BIZZELL-IRVIN 15U UNIT 17H P-DP 0.0000000 0.0021906 0.0021906 0.0000000 866.76 929.19 5.91 93.95 374.97 188.24 0 BRAUN B S1 2008LH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 673.03 578.24 5.91 93.95 162.73 135.71 0 BRAUN B S10 2014JH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 781.86 473.22 5.91 93.95 132.27 125.34 0 BRAUN B S11 2004LH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 464.54 373.77 5.91 93.95 106.85 97.62 0 BRAUN B S12 2004MH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 435.28 593.55 5.91 93.95 148.30 99.81 0 BRAUN B S13 2003LH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 602.64 444.80 5.91 93.95 132.47 113.51 0 BRAUN B S14 2003MH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 628.80 555.70 5.91 93.95 150.95 109.28 0 BRAUN B S2 2008MH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 239.87 180.33 5.91 93.95 37.13 33.80 0 BRAUN B S3 2007LH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 658.09 501.91 5.91 93.95 146.79 127.97 0 BRAUN B S4 2007MH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 419.67 321.27 5.91 93.95 77.13 65.22 0 BRAUN B S5 2016JH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 676.69 536.08 5.91 93.95 149.85 123.28 0 BRAUN B S6 2006LH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 623.59 475.34 5.91 93.95 141.34 128.11 0 BRAUN B S7 2006MH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 511.70 478.82 5.91 93.95 105.34 80.88 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 BRAUN B S8 2005LH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 658.65 408.28 5.91 93.95 118.96 123.40 0 BRAUN B S9 2005MH P-DP 0.0000000 0.0006027 0.0006027 0.0000000 621.83 518.80 5.91 93.95 134.28 103.35 0 BRAUN B W1 2001MH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,287.75 937.86 5.91 93.95 470.55 448.06 0 BRAUN B W3 2001LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 794.64 738.63 5.91 93.95 398.54 412.79 0 BRAUN C W5 2108LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 911.09 697.91 5.91 93.95 322.72 396.21 0 COWDEN A 2401 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 24.44 32.10 5.91 93.95 29.71 23.94 0 COWDEN A 2402 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 28.89 19.84 5.91 93.95 18.74 27.65 0 COWDEN A 2403 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 26.27 16.99 5.91 93.95 16.26 25.24 0 COWDEN A 2404 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 43.31 38.95 5.91 93.95 35.70 39.88 0 COWDEN A 2405 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 90.23 35.86 5.91 93.95 31.41 79.77 0 COWDEN A 2406 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 73.11 79.82 5.91 93.95 72.60 67.36 0 COWDEN F 2401 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 100.12 44.70 5.91 93.95 33.73 81.07 0 COWDEN F 2402 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 103.82 40.25 5.91 93.95 31.82 85.20 0 COWDEN F 2403 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 91.48 30.16 5.91 93.95 20.26 71.89 0 COWDEN F 2404 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 84.80 31.34 5.91 93.95 20.01 65.60 0 COWDEN F 2405 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 65.49 23.69 5.91 93.95 16.68 59.73 0 COWDEN F 2406 P-DP 0.0000000 0.0009375 0.0009375 0.0000000 19.65 30.38 5.91 93.95 20.00 15.83 0 FRED HALL UNIT 1 P-DP 0.0000000 0.0029612 0.0029612 0.0000000 709.76 102.37 5.91 93.95 89.24 690.49 0 FRED HALL UNIT 2 P-DP 0.0000000 0.0029612 0.0029612 0.0000000 77.92 47.17 5.91 93.95 37.17 62.60 0 FRED HALL UNIT 3 P-DP 0.0000000 0.0029612 0.0029612 0.0000000 121.53 76.19 5.91 93.95 53.03 97.67 0 GUY COWDEN UNIT 2 2505BH P-DP 0.0000000 0.0005088 0.0005088 0.0000000 880.94 233.47 5.91 93.95 170.34 576.55 0 GUY COWDEN UNIT 2 2506BH P-DP 0.0000000 0.0005088 0.0005088 0.0000000 3,180.26 326.84 5.91 93.95 265.12 2,138.41 0 GUY COWDEN UNIT 2 2507BH P-DP 0.0000000 0.0005088 0.0005088 0.0000000 1,117.25 98.08 5.91 93.95 81.96 786.82 0 GUY COWDEN UNIT 2 2508BH P-DP 0.0000000 0.0005088 0.0005088 0.0000000 6,100.71 625.11 5.91 93.95 451.11 4,026.42 0 GUY COWDEN UNIT 2 2515AH P-DP 0.0000000 0.0005088 0.0005088 0.0000000 600.06 163.02 5.91 93.95 143.41 489.76 0 GUY COWDEN UNIT 2 2516AH P-DP 0.0000000 0.0005088 0.0005088 0.0000000 2,212.89 297.44 5.91 93.95 220.46 1,542.85 0 GUY COWDEN UNIT 2 2517AH P-DP 0.0000000 0.0005088 0.0005088 0.0000000 1,723.94 201.41 5.91 93.95 149.99 1,296.81 0 GUY COWDEN UNIT 2 2518AH P-DP 0.0000000 0.0005088 0.0005088 0.0000000 1,612.00 1,062.22 5.91 93.95 719.77 963.21 0 HALL-PORTER 621-596 A 112 P-DP 0.0000000 0.0014830 0.0014830 0.0000000 1,360.20 241.98 5.91 93.95 142.43 431.38 0 HALL-PORTER 621-596 A 211 P-DP 0.0000000 0.0014830 0.0014830 0.0000000 1,888.24 387.94 5.91 93.95 229.22 817.12 0 HALL-PORTER 621-596 B 122 P-DP 0.0000000 0.0014830 0.0014830 0.0000000 1,448.21 289.96 5.91 93.95 188.30 546.99 0 HALL-PORTER 621-596 B 221 P-DP 0.0000000 0.0014830 0.0014830 0.0000000 2,880.91 300.71 5.91 93.95 216.76 1,014.30 0 HALL-PORTER 621-596 B 224 P-DP 0.0000000 0.0014830 0.0014830 0.0000000 2,851.04 281.33 5.91 93.95 209.00 859.26 0 HALL-PORTER 621-596 C 132 P-DP 0.0000000 0.0014830 0.0014830 0.0000000 1,348.61 308.52 5.91 93.95 186.10 529.08 0 HALL-PORTER 621-596 C 231R P-DP 0.0000000 0.0007406 0.0007406 0.0000000 2,275.51 430.90 5.91 93.95 270.54 891.89 0 HALL-PORTER 621-596 C 233 P-DP 0.0000000 0.0014830 0.0014830 0.0000000 2,112.56 379.79 5.91 93.95 238.78 774.51 0 HALL-PORTER 621-596 D 142 P-DP 0.0000000 0.0008464 0.0008464 0.0000000 1,206.58 452.88 5.91 93.95 284.93 537.32 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 HALL-PORTER 621-596 D 241 P-DP 0.0000000 0.0008464 0.0008464 0.0000000 1,700.54 590.83 5.91 93.95 377.45 772.72 0 HOFFERKAMP 1 P-DP 0.0000000 0.0002581 0.0002581 0.0000000 315.66 117.93 5.91 93.95 96.38 258.60 0 HOFFERKAMP 1 P-DP 0.0000000 0.0002581 0.0002581 0.0000000 52.44 23.95 5.91 93.95 13.16 22.59 0 HOUSE 47 1 P-DP 0.0000000 0.0156250 0.0156250 0.0000000 274.91 168.38 5.91 93.95 138.17 238.94 0 LRT UNIT 2 ALLOCATION 2318AH P-DP 0.0000000 0.0002397 0.0002397 0.0000000 1,831.58 604.47 5.91 93.95 395.83 1,059.12 0 MABEE 22A 1H P-DP 0.0000000 0.0000159 0.0000159 0.0000000 739.65 296.54 5.91 93.95 180.42 355.82 0 MABEE-ELKIN W16B 2H P-DP 0.0000000 0.0000068 0.0000068 0.0000000 972.79 333.26 5.91 93.95 195.65 447.23 0 MABEE-STIMSON 22B 2H P-DP 0.0000000 0.0000537 0.0000537 0.0000000 1,165.67 374.95 5.91 93.95 213.22 510.96 0 MABEE-TREDAWAY W16A 1H P-DP 0.0000000 0.0000067 0.0000067 0.0000000 1,048.34 341.57 5.91 93.95 219.50 533.82 0 O'NEAL -D- 1 P-DP 0.0000000 0.0117184 0.0117184 0.0000000 243.06 90.99 5.91 93.95 85.09 237.75 0 O'NEAL 1 P-DP 0.0000000 0.0156250 0.0156250 0.0000000 239.02 89.89 5.91 93.95 82.33 217.88 0 OLDHAM-GRAHAM 35A 1H P-DP 0.0000000 0.0026452 0.0026452 0.0000000 856.16 241.72 5.91 93.95 119.08 213.46 0 OLDHAM-GRAHAM 35B 2H P-DP 0.0000000 0.0023377 0.0023377 0.0000000 993.99 244.94 5.91 93.95 127.73 309.10 0 OLDHAM-GRAHAM 35C 3H P-DP 0.0000000 0.0026494 0.0026494 0.0000000 1,195.15 310.86 5.91 93.95 156.98 294.25 0 OLDHAM-GRAHAM 35D 4H P-DP 0.0000000 0.0023569 0.0023569 0.0000000 1,357.73 258.11 5.91 93.95 126.76 312.79 0 OLDHAM-GRAHAM 35E 5H P-DP 0.0000000 0.0026473 0.0026473 0.0000000 861.79 335.68 5.91 93.95 134.55 197.08 0 OLDHAM-GRAHAM 35F 6H P-DP 0.0000000 0.0023368 0.0023368 0.0000000 1,023.20 353.18 5.91 93.95 154.66 262.07 0 PARKS 1 P-DP 0.0000000 0.0020090 0.0020090 0.0000000 121.63 109.27 5.91 93.95 88.92 121.63 0 PARKS FIELD UNIT 2 1450BH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,761.05 364.86 5.91 93.95 264.43 876.70 0 PARKS FIELD UNIT 2 1450LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,904.77 480.06 5.91 93.95 392.98 1,046.05 0 PARKS FIELD UNIT 2 1451LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,185.11 702.79 5.91 93.95 531.30 604.34 0 PARKS FIELD UNIT 2 1454H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 483.54 302.14 5.91 93.95 252.65 313.48 0 PARKS FIELD UNIT 2 1454LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,325.98 981.70 5.91 93.95 720.09 661.11 0 PARKS FIELD UNIT 2 1455LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 713.93 462.74 5.91 93.95 341.55 355.97 0 PARKS FIELD UNIT 2 1458CH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 6,109.45 792.01 5.91 93.95 609.47 2,710.79 0 PARKS FIELD UNIT 2 1458LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 6,625.12 841.97 5.91 93.95 603.14 2,708.72 0 PARKS FIELD UNIT 2 1863BH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,994.74 381.74 5.91 93.95 327.62 1,423.05 0 PARKS FIELD UNIT 2 1863LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,758.36 594.45 5.91 93.95 510.83 1,203.62 0 PARKS FIELD UNIT 2 1904BH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 558.10 374.04 5.91 93.95 284.47 285.71 0 PARKS FIELD UNIT 2 1921H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 3,232.64 392.53 5.91 93.95 320.81 2,320.67 0 PARKS FIELD UNIT 2 2001BH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 2,168.14 333.79 5.91 93.95 193.53 799.63 0 PARKS FIELD UNIT 2 2308BH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,822.72 416.94 5.91 93.95 292.19 806.14 0 PARKS FIELD UNIT 2 2308LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 2,426.66 884.67 5.91 93.95 543.22 917.87 0 PARKS FIELD UNIT 2 2308MH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 2,337.86 785.90 5.91 93.95 539.96 885.67 0 PARKS FIELD UNIT 2 2329LH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,009.09 264.38 5.91 93.95 228.94 590.95 0 PARKS FIELD UNIT 2 2336BH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,028.41 53.80 5.91 93.95 50.16 726.96 0 PARKS FIELD UNIT 2 2346CH P-DP 0.0000000 0.0008036 0.0008036 0.0000000 195.35 18.06 5.91 93.95 17.42 162.81 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 PARKS FIELD UNIT 2 2348H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 433.31 684.34 5.91 93.95 481.46 314.55 0 PARKS FIELD UNIT 2 2401 P-DP 0.0000000 0.0008036 0.0008036 0.0000000 276.17 83.16 5.91 93.95 82.91 248.87 0 PARKS FIELD UNIT 2 2630H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,987.43 67.82 5.91 93.95 64.28 1,302.49 0 PARKS FIELD UNIT 2 2709H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,831.46 1,164.00 5.91 93.95 973.17 1,103.70 0 PARKS FIELD UNIT NO. 2 1320H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,918.01 40.67 5.91 93.95 27.81 1,372.27 0 PARKS FIELD UNIT NO. 2 1421H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 9,284.38 187.86 5.91 93.95 175.58 8,213.29 0 PARKS FIELD UNIT NO. 2 1422H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 8,470.05 154.73 5.91 93.95 139.64 7,205.93 0 PARKS FIELD UNIT NO. 2 1423H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 1,624.34 48.49 5.91 93.95 44.30 1,532.62 0 PARKS FIELD UNIT NO. 2 1829H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 3,440.61 56.09 5.91 93.95 52.35 3,195.39 0 PARKS FIELD UNIT NO. 2 1831H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 10,103.32 221.11 5.91 93.95 221.11 9,856.63 0 PARKS FIELD UNIT NO. 2 2324H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 3,933.76 116.02 5.91 93.95 103.98 3,451.07 0 PARKS FIELD UNIT NO. 2 2401 P-DP 0.0000000 0.0008036 0.0008036 0.0000000 412.94 27.67 5.91 93.95 27.67 335.93 0 PARKS FIELD UNIT NO. 2 2401 P-DP 0.0000000 0.0008036 0.0008036 0.0000000 31.50 0.11 5.91 93.95 0.09 24.53 0 PARKS FIELD UNIT NO. 2 2417H P-DP 0.0000000 0.0008036 0.0008036 0.0000000 2,434.16 53.80 5.91 93.95 53.33 2,364.61 0 PARKS, CHARLOTTE 14 1 P-DP 0.0000000 0.0008036 0.0008036 0.0000000 14.37 55.91 5.91 93.95 53.05 13.89 0 PARKS, ROY 306BH P-DP 0.0000000 0.0002678 0.0002678 0.0000000 857.94 459.00 5.91 93.95 340.70 590.34 0 PARKS, ROY 306LH P-DP 0.0000000 0.0002678 0.0002678 0.0000000 502.20 595.80 5.91 93.95 445.35 342.73 0 PARKS, ROY 307BH P-DP 0.0000000 0.0002678 0.0002678 0.0000000 699.81 463.15 5.91 93.95 323.16 421.72 0 PARKS, ROY 307LH P-DP 0.0000000 0.0002678 0.0002678 0.0000000 1,536.14 71.17 5.91 93.95 50.00 609.46 0 PARKS, ROY 308BH P-DP 0.0000000 0.0002678 0.0002678 0.0000000 531.52 390.64 5.91 93.95 287.87 232.36 0 PARKS, ROY 308LH P-DP 0.0000000 0.0002678 0.0002678 0.0000000 901.91 24.05 5.91 93.95 12.67 511.09 0 PARKS, ROY 308MH P-DP 0.0000000 0.0002678 0.0002678 0.0000000 741.29 859.36 5.91 93.95 564.33 407.32 0 PARKS, ROY 316CH P-DP 0.0000000 0.0002678 0.0002678 0.0000000 523.83 191.38 5.91 93.95 150.45 267.36 0 PARKS, ROY 316LH P-DP 0.0000000 0.0002678 0.0002678 0.0000000 621.63 452.20 5.91 93.95 303.32 267.63 0 PARKS, ROY 99H P-DP 0.0000000 0.0002678 0.0002678 0.0000000 1,343.72 183.42 5.91 93.95 180.92 765.70 0 PARKS-COYOTE 1506 A 15HJ P-DP 0.0000000 0.0020089 0.0020089 0.0000000 315.47 412.71 5.91 93.95 124.50 99.17 0 PARKS-COYOTE 1506 A 1HM P-DP 0.0000000 0.0020089 0.0020089 0.0000000 947.45 419.32 5.91 93.95 257.02 515.81 0 PARKS-COYOTE 1506 A 8HS P-DP 0.0000000 0.0020089 0.0020089 0.0000000 712.06 475.41 5.91 93.95 140.21 139.37 0 PARKS-COYOTE 1506 B 2HM P-DP 0.0000000 0.0020089 0.0020089 0.0000000 773.00 289.53 5.91 93.95 203.04 561.02 0 PARKS-COYOTE 1506 B 9HS P-DP 0.0000000 0.0020089 0.0020089 0.0000000 667.81 406.69 5.91 93.95 93.51 112.98 0 PARKS-COYOTE 1506 C 10HS P-DP 0.0000000 0.0020089 0.0020089 0.0000000 568.36 365.43 5.91 93.95 120.36 117.24 0 PARKS-COYOTE 1506 C 16HJ P-DP 0.0000000 0.0020089 0.0020089 0.0000000 498.11 428.27 5.91 93.95 125.12 103.74 0 PARKS-COYOTE 1506 C 3HM P-DP 0.0000000 0.0020089 0.0020089 0.0000000 1,396.83 359.21 5.91 93.95 239.58 671.80 0 PARKS-COYOTE 1506 D 11HS P-DP 0.0000000 0.0020089 0.0020089 0.0000000 528.89 355.05 5.91 93.95 91.78 96.46 0 PARKS-COYOTE 1506 D 17HS P-DP 0.0000000 0.0020089 0.0020089 0.0000000 445.09 276.83 5.91 93.95 81.13 86.23 0 PARKS-COYOTE 1506 D 4HM P-DP 0.0000000 0.0020089 0.0020089 0.0000000 901.88 440.96 5.91 93.95 291.68 655.27 0 PARKS-COYOTE 1506 E 12HS P-DP 0.0000000 0.0020089 0.0020089 0.0000000 498.17 318.74 5.91 93.95 84.97 82.14 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 PARKS-COYOTE 1506 E 18HJ P-DP 0.0000000 0.0020089 0.0020089 0.0000000 493.89 308.46 5.91 93.95 80.86 79.79 0 PARKS-COYOTE 1506 E 5HM P-DP 0.0000000 0.0020089 0.0020089 0.0000000 714.38 423.05 5.91 93.95 269.91 479.59 0 PARKS-COYOTE 1506 F 13HS P-DP 0.0000000 0.0020089 0.0020089 0.0000000 472.67 421.33 5.91 93.95 77.74 83.09 0 PARKS-COYOTE 1506 F 6HM P-DP 0.0000000 0.0020089 0.0020089 0.0000000 665.36 400.72 5.91 93.95 273.85 477.75 0 PARKS-COYOTE 1506 G 14HS P-DP 0.0000000 0.0020089 0.0020089 0.0000000 647.16 726.28 5.91 93.95 133.26 116.81 0 PARKS-COYOTE 1506 G 19HS P-DP 0.0000000 0.0020089 0.0020089 0.0000000 268.04 167.09 5.91 93.95 45.42 49.29 0 PARKS-COYOTE 1506 G 7HM P-DP 0.0000000 0.0020089 0.0020089 0.0000000 909.98 669.00 5.91 93.95 347.89 444.32 0 SHIRLEY -B- 3815R P-DP 0.0000000 0.0140625 0.0140625 0.0000000 103.58 91.39 5.91 93.95 63.48 68.11 0 SHIRLEY 3806 P-DP 0.0000000 0.0140625 0.0140625 0.0000000 86.27 76.85 5.91 93.95 60.54 70.45 0 SHIRLEY 3807 P-DP 0.0000000 0.0140625 0.0140625 0.0000000 52.00 30.15 5.91 93.95 20.93 40.93 0 SHIRLEY 3808 P-DP 0.0000000 0.0140625 0.0140625 0.0000000 78.20 49.99 5.91 93.95 37.53 56.77 0 STIMSON BURLEY -B- 1 P-DP 0.0000000 0.0021506 0.0021506 0.0000000 283.98 101.87 5.91 93.95 95.71 249.05 0 STIMSON BURLEY -B- 4 P-DP 0.0000000 0.0021506 0.0021506 0.0000000 269.02 81.01 5.91 93.95 74.14 251.80 0 STIMSON BURLEY -M- 1 P-DP 0.0000000 0.0000215 0.0000215 0.0000000 218.73 76.46 5.91 93.95 68.72 203.19 0 STIMSON-BURLEY 18 1 P-DP 0.0000000 0.0021506 0.0021506 0.0000000 148.30 180.33 5.91 93.95 170.68 112.84 0 STINSON-BURLEY K 1 P-DP 0.0000000 0.0021506 0.0021506 0.0000000 264.71 86.16 5.91 93.95 73.85 241.37 0 TIMMERMAN J1 2208MH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 818.31 466.15 5.91 93.95 320.49 427.14 0 TIMMERMAN J10 2206LH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 1,278.12 701.48 5.91 93.95 432.01 583.48 0 TIMMERMAN J11 2206BH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 2,134.02 476.29 5.91 93.95 315.53 1,079.07 0 TIMMERMAN J2 2208LH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 1,192.87 548.67 5.91 93.95 331.64 474.53 0 TIMMERMAN J3 2208BH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 1,613.45 425.40 5.91 93.95 271.54 822.26 0 TIMMERMAN J4 2207MH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 1,629.29 691.23 5.91 93.95 387.60 711.09 0 TIMMERMAN J5 2207LH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 1,546.53 502.46 5.91 93.95 330.22 636.51 0 TIMMERMAN J6 2207BH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 1,338.11 368.46 5.91 93.95 256.99 932.28 0 TIMMERMAN J7 2217LH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 1,381.12 458.46 5.91 93.95 304.08 579.74 0 TIMMERMAN J8 2207CH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 1,584.33 245.83 5.91 93.95 150.11 795.33 0 TIMMERMAN J9 2206MH P-DP 0.0000000 0.0000399 0.0000399 0.0000000 1,915.41 874.84 5.91 93.95 538.33 758.43 0 RICHARD E LEHMAN SWITZ9BHSU P-DP 0.0000000 0.0005064 0.0005064 0.0000000 16,932.41 0.00 5.72 91.83 0.00 11,458.52 0 RICHARD E LEHMAN SWITZ9DHSU P-DP 0.0000000 0.0005064 0.0005064 0.0000000 16,176.37 0.00 5.72 91.83 0.00 12,388.33 0 EL KABONG UNIT 48-17-8 301H P-DP 0.0000000 0.0002629 0.0002629 0.0000000 726.13 585.70 6.99 94.56 285.70 335.34 0 EL KABONG UNIT 48-17-8 302H P-DP 0.0000000 0.0002629 0.0002629 0.0000000 918.27 776.22 6.99 94.56 414.76 314.92 0 EL KABONG UNIT 48-17-8 701H P-DP 0.0000000 0.0002629 0.0002629 0.0000000 470.39 448.84 6.99 94.56 259.28 178.44 0 EL KABONG UNIT 48-17-8 702H P-DP 0.0000000 0.0002629 0.0002629 0.0000000 1,460.06 578.91 6.99 94.56 284.55 498.43 0 EL KABONG UNIT 48-17-8 703H P-DP 0.0000000 0.0002629 0.0002629 0.0000000 548.33 671.97 6.99 94.56 337.44 225.66 0 EL KABONG UNIT 48-17-8 704H P-DP 0.0000000 0.0002629 0.0002629 0.0000000 605.42 531.69 6.99 94.56 311.63 272.73 0 EL KABONG UNIT 48-17-8 705H P-DP 0.0000000 0.0002629 0.0002629 0.0000000 401.16 211.01 6.99 94.56 74.71 114.23 0 EL KABONG UNIT 48-17-8 801H P-DP 0.0000000 0.0002629 0.0002629 0.0000000 614.77 132.16 6.99 94.56 127.25 378.51 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 RIPLEY UNIT 1 P-DP 0.0000000 0.0152740 0.0152740 0.0000000 13.58 1.65 6.10 91.83 1.65 13.58 0 CHILDRESS 140 1 P-DP 0.0000000 0.0500000 0.0500000 0.0000000 177.32 13.12 4.77 91.77 12.80 167.50 0 CHILDRESS 140 2 P-DP 0.0000000 0.0500000 0.0500000 0.0000000 27.05 8.28 4.77 91.77 8.25 26.87 0 CHILDRESS 140 5 P-DP 0.0000000 0.0500000 0.0500000 0.0000000 163.89 26.79 4.77 91.77 25.69 160.09 0 SUGG A 141-140 (ALLOC-A) 1SM P-DP 0.0000000 0.0121102 0.0121102 0.0000000 3,283.00 265.44 4.77 91.77 198.28 1,630.92 0 SUGG A 141-140 (ALLOC-B) 2SU P-DP 0.0000000 0.0128238 0.0128238 0.0000000 2,581.39 169.28 4.77 91.77 131.43 1,214.11 0 SUGG A 141-140 (ALLOC-C) 3SM P-DP 0.0000000 0.0124861 0.0124861 0.0000000 3,676.72 230.14 4.77 91.77 167.25 1,597.39 0 SUGG A 141-140 (ALLOC-D) 4SU P-DP 0.0000000 0.0122146 0.0122146 0.0000000 2,493.67 175.50 4.77 91.77 134.88 1,051.70 0 SUGG A 141-140 (ALLOC-E) 5RM P-DP 0.0000000 0.0121537 0.0121537 0.0000000 3,771.60 179.16 4.77 91.77 143.73 1,847.57 0 SUGG A 141-140 (ALLOC-F) 6SM P-DP 0.0000000 0.0121297 0.0121297 0.0000000 2,333.07 76.77 4.77 91.77 67.10 1,528.66 0 SUGG A 141-140 (ALLOC-F) 6SU P-DP 0.0000000 0.0122156 0.0122156 0.0000000 1,945.97 131.49 4.77 91.77 112.88 1,109.20 0 SUGG A 141-140 (ALLOC-G) 7SM P-DP 0.0000000 0.0122500 0.0122500 0.0000000 3,679.10 115.87 4.77 91.77 98.45 1,851.16 0 SUGG A 141-140 (ALLOC-G) 7SU P-DP 0.0000000 0.0123396 0.0123396 0.0000000 3,892.71 120.19 4.77 91.77 103.64 1,638.54 0 SUGG A 141-140 (ALLOC-H) 8SM P-DP 0.0000000 0.0121654 0.0121654 0.0000000 6,150.10 128.05 4.77 91.77 109.78 2,260.42 0 SUGG A 141-140 (ALLOC-H) 8SU P-DP 0.0000000 0.0123361 0.0123361 0.0000000 2,542.90 127.92 4.77 91.77 111.42 1,466.86 0 CV RB SU58;SJ MONDELLO ETAL 18 001 P-DP 0.0000000 0.0156250 0.0156250 0.0000000 402.89 0.00 5.85 91.83 0.00 370.90 0 HA RA SUA;GOLSON 36-25 HC 001-ALT P-DP 0.0000000 0.0986163 0.0986163 0.0000000 8,323.25 0.00 5.85 91.83 0.00 4,561.89 0 HA RA SUA;GOLSON 36-25 HC 002-ALT P-DP 0.0000000 0.0986163 0.0986163 0.0000000 9,008.50 0.00 5.85 91.83 0.00 4,237.68 0 HA RA SUA;WIGGINS 36-25 HC 001 P-DP 0.0000000 0.0493230 0.0493230 0.0000000 12,311.74 0.00 5.85 91.83 0.00 10,667.79 0 HA RA SUA;WIGGINS 36-25 HC 002-ALT P-DP 0.0000000 0.0503545 0.0503545 0.0000000 12,121.86 0.00 5.85 91.83 0.00 11,751.65 0 HA RA SUB;LAWSON 31-30 HC 001-ALT P-DP 0.0000000 0.0073240 0.0073240 0.0000000 13,887.12 0.00 5.85 91.83 0.00 11,080.82 0 HA RA SUB;LAWSON 31-30-19 HC 002-ALT P-DP 0.0000000 0.0073300 0.0073300 0.0000000 15,603.99 0.00 5.85 91.83 0.00 12,504.97 0 HA RA SUB;LAWSON 31-30-19 HC 003-ALT P-DP 0.0000000 0.0099298 0.0099298 0.0000000 17,089.81 0.00 5.85 91.83 0.00 13,129.91 0 HA RA SUL;L & L INV 18-19 HC 001-ALT P-DP 0.0000000 0.0012590 0.0012590 0.0000000 12,515.56 0.00 5.85 91.83 0.00 9,527.62 0 HA RA SUL;L & L INV 18-19 HC 002-ALT P-DP 0.0000000 0.0013872 0.0013872 0.0000000 12,890.77 0.00 5.85 91.83 0.00 10,107.97 0 HA RA SUL;MADDEN 18 H 001 P-DP 0.0000000 0.0156397 0.0156397 0.0000000 2,629.62 0.00 5.85 91.83 0.00 2,433.63 0 HA RA SUL;MADDEN 18 H 002-ALT P-DP 0.0000000 0.0156397 0.0156397 0.0000000 7,769.13 0.00 5.85 91.83 0.00 6,471.03 0 HA RA SUL;MADDEN 18-19 HC 001-ALT P-DP 0.0000000 0.0019049 0.0019049 0.0000000 8,956.64 0.00 5.85 91.83 0.00 7,971.13 0 HA RA SUL;SCHION 18-19 HC 001-ALT P-DP 0.0000000 0.0078136 0.0078136 0.0000000 17,133.24 0.00 5.85 91.83 0.00 8,318.09 0 HA RA SUS;MJR FAMLLC21-28-33HC 001-ALT P-DP 0.0000000 0.1163630 0.1163630 0.0000000 6,882.92 0.00 5.85 91.83 0.00 1,630.47 0 HA RA SUS;MJR FAMLLC21-28-33HC 002-ALT P-DP 0.0000000 0.1077978 0.1077978 0.0000000 16,317.03 0.00 5.85 91.83 0.00 2,446.99 0 HA RA SUS;POOLE-DRAKE 21 H 001 P-DP 0.0000000 0.1176788 0.1176788 0.0000000 13,112.09 0.00 5.85 91.83 0.00 8,993.11 0 HA RA SUZ;GLOVER 20 001 P-DP 0.0000000 0.0078075 0.0078075 0.0000000 9,253.27 0.00 5.85 91.83 0.00 9,132.63 0 HA RA SUZ;GLOVER 20 002-ALT P-DP 0.0000000 0.0078075 0.0078075 0.0000000 11,038.21 0.00 5.85 91.83 0.00 9,299.54 0 HA RA SUZ;GLOVER 20 003-ALT P-DP 0.0000000 0.0078075 0.0078075 0.0000000 11,131.27 0.00 5.85 91.83 0.00 9,693.85 0 HA RA SUZ;JUNCACEAE 20 001-ALT P-DP 0.0000000 0.0078075 0.0078075 0.0000000 7,741.60 0.00 5.85 91.83 0.00 7,732.17 0 HA RA SUZ;JUNCACEAE 20 002-ALT P-DP 0.0000000 0.0078075 0.0078075 0.0000000 9,151.92 0.00 5.85 91.83 0.00 8,557.12 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 HA RA SUZ;JUNCACEAE 20 003-ALT P-DP 0.0000000 0.0078075 0.0078075 0.0000000 10,363.86 0.00 5.85 91.83 0.00 9,454.50 0 HA RB SU69;NAC ROYALTY 33 H 001 P-DP 0.0000000 0.0782261 0.0782261 0.0000000 14,291.46 0.00 5.85 91.83 0.00 7,968.28 0 HA RB SU74;NAC ROYALTY 28 H 001 P-DP 0.0000000 0.1311698 0.1311698 0.0000000 4,894.33 0.00 5.85 91.83 0.00 4,876.59 0 HA RB SU77;WAHL 27 H 001 P-DP 0.0000000 0.0437142 0.0437142 0.0000000 4,859.82 0.00 5.85 91.83 0.00 4,701.03 0 HA RB SU90;BYU PIERRE29-12-10H 001-ALT P-DP 0.0000000 0.0375773 0.0375773 0.0000000 11,686.14 0.00 5.85 91.83 0.00 7,716.83 0 HA RB SU90;BYU PIERRE29-12-10H 002-ALT P-DP 0.0000000 0.0375773 0.0375773 0.0000000 6,298.80 0.00 5.85 91.83 0.00 3,803.67 0 HA RB SU90;NRG 29-12-10 H 001 P-DP 0.0000000 0.0375773 0.0375773 0.0000000 8,462.56 0.00 5.85 91.83 0.00 7,304.40 0 HA RB SU90;NRG 29-12-10 H 002-ALT P-DP 0.0000000 0.0375773 0.0375773 0.0000000 18,294.17 0.00 5.85 91.83 0.00 16,125.83 0 HA RB SU90;NRG 29-12-10 H 003-ALT P-DP 0.0000000 0.0375773 0.0375773 0.0000000 13,419.57 0.00 5.85 91.83 0.00 4,274.03 0 HA RB SU90;NRG 29-12-10 H 004-ALT P-DP 0.0000000 0.0375773 0.0375773 0.0000000 14,995.39 0.00 5.85 91.83 0.00 4,670.99 0 HA RB SU92;NAC ROYALTY 34 H 001 P-DP 0.0000000 0.1572809 0.1572809 0.0000000 1,263.42 0.00 5.85 91.83 0.00 1,236.74 0 ADMIRAL 4-48 47 1H P-DP 0.0000000 0.0005432 0.0005432 0.0000000 3,838.17 667.98 5.79 92.44 442.32 2,607.11 0 ALLMAN 24 1H P-DP 0.0000000 0.0043022 0.0043022 0.0000000 8,239.38 306.53 5.79 92.44 215.86 4,689.21 0 BOREAS 79 1H P-DP 0.0000000 0.0002688 0.0002688 0.0000000 691.03 336.72 5.79 92.44 254.74 627.67 0 BUZZARD NORTH 6972 A 1H P-DP 0.0000000 0.0009749 0.0009749 0.0000000 2,636.31 927.50 5.79 92.44 796.47 2,357.81 0 BUZZARD NORTH 6972 B 2H P-DP 0.0000000 0.0009749 0.0009749 0.0000000 1,401.22 380.69 5.79 92.44 170.61 696.16 0 BUZZARD NORTH 6972 S 3H P-DP 0.0000000 0.0009749 0.0009749 0.0000000 2,067.41 419.17 5.79 92.44 172.58 793.53 0 BUZZARD SOUTH 6972 A 3H P-DP 0.0000000 0.0011548 0.0011548 0.0000000 2,774.04 584.50 5.79 92.44 243.64 1,014.37 0 BUZZARD SOUTH 6972 A 4H P-DP 0.0000000 0.0009749 0.0009749 0.0000000 2,928.30 462.20 5.79 92.44 193.77 883.29 0 BUZZARD SOUTH 6972 B 1H P-DP 0.0000000 0.0011548 0.0011548 0.0000000 3,046.03 829.86 5.79 92.44 552.74 1,695.28 0 DONALDSON 4-54 1H P-DP 0.0000000 0.0002250 0.0002250 0.0000000 3,197.72 93.41 5.79 92.44 75.87 2,562.90 0 DONALDSON 4-54 U 34H P-DP 0.0000000 0.0002250 0.0002250 0.0000000 4,047.35 163.27 5.79 92.44 95.05 1,939.87 0 ELKHEAD 4144 A 2H P-DP 0.0000000 0.0004602 0.0004602 0.0000000 5,657.44 957.47 5.79 92.44 634.69 3,927.80 0 ELKHEAD 4144 A 5H P-DP 0.0000000 0.0004602 0.0004602 0.0000000 3,851.93 536.23 5.79 92.44 292.81 2,059.23 0 ELKHEAD 4144 A 7H P-DP 0.0000000 0.0004602 0.0004602 0.0000000 5,285.17 620.61 5.79 92.44 367.74 2,708.45 0 ELKHEAD 4144 B 1H P-DP 0.0000000 0.0004602 0.0004602 0.0000000 2,920.07 770.79 5.79 92.44 555.34 1,947.61 0 ELKHEAD 4144 B 6H P-DP 0.0000000 0.0004602 0.0004602 0.0000000 3,003.73 337.87 5.79 92.44 199.57 1,493.40 0 ELKHEAD 4144 B 8H P-DP 0.0000000 0.0004602 0.0004602 0.0000000 3,801.35 476.70 5.79 92.44 264.21 1,964.31 0 ELKHEAD 4144 C 4H P-DP 0.0000000 0.0004602 0.0004602 0.0000000 3,014.85 388.99 5.79 92.44 231.35 1,552.92 0 ELKHEAD 4144 S 3H P-DP 0.0000000 0.0004602 0.0004602 0.0000000 2,173.91 485.48 5.79 92.44 284.45 1,647.21 0 FLEMING 13 10H P-DP 0.0000000 0.0040391 0.0040391 0.0000000 4,403.62 120.60 5.79 92.44 70.41 2,290.74 0 GEORGE T STAGG 5-2 UNIT 1H P-DP 0.0000000 0.0034293 0.0034293 0.0000000 2,019.68 68.73 5.79 92.44 62.67 1,705.91 0 GRIZZLY BEAR 7780 2U A 2H P-DP 0.0000000 0.0006487 0.0006487 0.0000000 1,482.43 362.78 5.79 92.44 285.50 947.75 0 GRIZZLY BEAR 7780 3U A 3H P-DP 0.0000000 0.0006490 0.0006490 0.0000000 1,768.10 228.57 5.79 92.44 185.80 1,012.96 0 GRIZZLY BEAR 7780 4U A 4H P-DP 0.0000000 0.0006540 0.0006540 0.0000000 2,485.56 525.83 5.79 92.44 290.91 1,144.74 0 GRIZZLY BEAR 7780 5U A 5H P-DP 0.0000000 0.0006460 0.0006460 0.0000000 1,225.09 202.16 5.79 92.44 168.68 819.26 0 GRIZZLY BEAR 7780 6U A 6H P-DP 0.0000000 0.0006488 0.0006488 0.0000000 2,801.06 534.39 5.79 92.44 359.42 1,247.88 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 GRIZZLY SOUTH 7673 A 1H P-DP 0.0000000 0.0019953 0.0019953 0.0000000 1,383.67 488.78 5.79 92.44 475.88 1,217.82 0 GRIZZLY SOUTH 7673 A 3H P-DP 0.0000000 0.0019953 0.0019953 0.0000000 1,076.15 374.74 5.79 92.44 157.70 382.49 0 GRIZZLY SOUTH 7673 A 5H P-DP 0.0000000 0.0019953 0.0019953 0.0000000 1,695.70 394.02 5.79 92.44 208.32 647.78 0 GRIZZLY SOUTH 7673 A 8H P-DP 0.0000000 0.0019953 0.0019953 0.0000000 2,389.42 612.24 5.79 92.44 297.21 908.01 0 GRIZZLY SOUTH 7673 B 2H P-DP 0.0000000 0.0019953 0.0019953 0.0000000 1,685.91 717.33 5.79 92.44 594.32 1,520.10 0 GRIZZLY SOUTH 7673 B 4H P-DP 0.0000000 0.0019953 0.0019953 0.0000000 958.34 167.80 5.79 92.44 91.37 511.78 0 GRIZZLY SOUTH 7673 B 6H P-DP 0.0000000 0.0019953 0.0019953 0.0000000 1,841.24 343.13 5.79 92.44 166.61 769.64 0 GRIZZLY WEST 77 1H P-DP 0.0000000 0.0010076 0.0010076 0.0000000 1,806.35 367.23 5.79 92.44 283.16 898.86 0 GRIZZLY WEST 77 A 3H P-DP 0.0000000 0.0010076 0.0010076 0.0000000 774.70 210.15 5.79 92.44 153.10 696.44 0 GRIZZLY WEST 77 C 2H P-DP 0.0000000 0.0010076 0.0010076 0.0000000 918.35 165.92 5.79 92.44 112.98 665.41 0 HARGROVE, BETTY 1 P-DP 0.0000000 0.0159713 0.0159713 0.0000000 1,817.11 0.00 5.79 92.44 0.00 1,788.78 0 KENOSHA 4441 1H P-DP 0.0000000 0.0004248 0.0004248 0.0000000 7,644.96 822.92 5.79 92.44 606.11 5,084.03 0 KENOSHA 4441 B 2H P-DP 0.0000000 0.0004248 0.0004248 0.0000000 3,903.49 587.30 5.79 92.44 408.22 2,564.95 0 KENOSHA-KEYHOLE 4341 1U A 1H P-DP 0.0000000 0.0004206 0.0004206 0.0000000 3,073.00 469.09 5.79 92.44 172.87 869.62 0 KENOSHA-KEYHOLE 4341 2U B 2H P-DP 0.0000000 0.0004206 0.0004206 0.0000000 4,514.93 414.65 5.79 92.44 155.20 1,095.02 0 KEYHOLE 43 1H P-DP 0.0000000 0.0004034 0.0004034 0.0000000 2,028.46 663.53 5.79 92.44 447.74 1,453.16 0 KODIAK 7677 1U B 1H P-DP 0.0000000 0.0005786 0.0005786 0.0000000 1,968.36 309.26 5.79 92.44 80.38 386.08 0 KODIAK 7677 2U B 2H P-DP 0.0000000 0.0005779 0.0005779 0.0000000 969.72 170.82 5.79 92.44 63.88 250.49 0 KODIAK 7677 3U A 3H P-DP 0.0000000 0.0005765 0.0005765 0.0000000 1,258.65 391.92 5.79 92.44 108.75 307.60 0 KODIAK 7677 4U A 4H P-DP 0.0000000 0.0005743 0.0005743 0.0000000 1,382.98 249.58 5.79 92.44 77.93 330.79 0 LAURA WILDER 72-69 UNIT A 3H P-DP 0.0000000 0.0000688 0.0000688 0.0000000 3,146.12 1,036.47 5.79 92.44 712.67 2,507.38 0 LAURA WILDER 72-69 UNIT B 4HL P-DP 0.0000000 0.0001452 0.0001452 0.0000000 1,630.66 529.98 5.79 92.44 376.47 1,094.44 0 LOST SADDLE 45 1H P-DP 0.0000000 0.0001628 0.0001628 0.0000000 1,842.54 207.40 5.79 92.44 168.83 1,592.02 0 RICHMOND 39 2H P-DP 0.0000000 0.0001197 0.0001197 0.0000000 2,897.63 751.26 5.79 92.44 422.69 1,868.72 0 RICHMOND 39 3H P-DP 0.0000000 0.0001197 0.0001197 0.0000000 2,831.16 550.42 5.79 92.44 303.68 1,490.66 0 RICHMOND W STATE 4239 A-A 70H P-DP 0.0000000 0.0000418 0.0000418 0.0000000 2,797.39 353.97 5.79 92.44 181.09 1,172.64 0 RICHMOND W STATE 4239 A-B 71H P-DP 0.0000000 0.0000415 0.0000415 0.0000000 2,993.08 381.79 5.79 92.44 193.82 1,329.74 0 RICHMOND W STATE 4239 A-C 72H P-DP 0.0000000 0.0000415 0.0000415 0.0000000 1,909.85 191.21 5.79 92.44 94.97 788.48 0 RICHMOND W STATE 4239 A-D 73H P-DP 0.0000000 0.0000415 0.0000415 0.0000000 2,276.67 237.48 5.79 92.44 107.39 945.27 0 SANTANA 29 2H P-DP 0.0000000 0.0035482 0.0035482 0.0000000 4,911.69 248.85 5.79 92.44 176.01 3,855.68 0 SHADRACH 68 UNIT 134H P-DP 0.0000000 0.0009551 0.0009551 0.0000000 2,354.73 416.99 5.79 92.44 224.41 938.22 0 SHADRACH 68 UNIT 1H P-DP 0.0000000 0.0009551 0.0009551 0.0000000 4,193.82 708.95 5.79 92.44 477.42 1,868.30 0 SHADRACH 68 UNIT 223H P-DP 0.0000000 0.0009551 0.0009551 0.0000000 3,928.65 523.19 5.79 92.44 286.60 1,441.88 0 SHADRACH 68 UNIT 2H P-DP 0.0000000 0.0009551 0.0009551 0.0000000 4,850.76 634.99 5.79 92.44 376.60 3,486.89 0 SHADRACH 68 UNIT 324H P-DP 0.0000000 0.0009551 0.0009551 0.0000000 4,334.88 652.48 5.79 92.44 501.56 2,853.37 0 SHADRACH 68 UNIT 332H P-DP 0.0000000 0.0009551 0.0009551 0.0000000 2,897.14 530.51 5.79 92.44 266.32 1,258.80 0 SHADRACH MOSES CANTALOUPE 221H P-DP 0.0000000 0.0004688 0.0004688 0.0000000 3,332.28 492.55 5.79 92.44 263.80 1,320.88 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 STATE MUDDY WATERS 30 2H P-DP 0.0000000 0.0025281 0.0025281 0.0000000 2,847.10 244.08 5.79 92.44 189.16 2,528.47 0 SUGARLOAF 74 1H P-DP 0.0000000 0.0021897 0.0021897 0.0000000 2,072.99 517.96 5.79 92.44 389.50 1,594.17 0 SUGARLOAF 7475 1U B 1H P-DP 0.0000000 0.0017861 0.0017861 0.0000000 2,630.92 400.43 5.79 92.44 209.72 1,032.14 0 SUGARLOAF 7475 2U B 2H P-DP 0.0000000 0.0015462 0.0015462 0.0000000 1,639.02 330.12 5.79 92.44 231.00 1,101.92 0 SUGARLOAF 7475 3U A 3H P-DP 0.0000000 0.0016105 0.0016105 0.0000000 3,034.73 775.43 5.79 92.44 567.31 1,919.43 0 THURMOND 132 ALLOC C 11H P-DP 0.0000000 0.0015190 0.0015190 0.0000000 2,127.38 253.29 5.79 92.44 153.35 1,421.92 0 THURMOND A137 ALLOC. A 10H P-DP 0.0000000 0.0014494 0.0014494 0.0000000 2,935.56 366.55 5.79 92.44 249.98 1,540.50 0 TIN STAR A L 33H P-DP 0.0000000 0.0002979 0.0002979 0.0000000 5,642.47 750.98 5.79 92.44 441.46 3,151.57 0 TIN STAR B L 42H P-DP 0.0000000 0.0002462 0.0002462 0.0000000 3,663.65 405.27 5.79 92.44 280.69 2,207.78 0 TIN STAR D U 46H P-DP 0.0000000 0.0002933 0.0002933 0.0000000 5,408.21 584.60 5.79 92.44 373.40 3,496.34 0 TOWNSEN 24265 ALLOC. A 10H P-DP 0.0000000 0.0006926 0.0006926 0.0000000 6,636.92 733.13 5.79 92.44 450.27 3,587.51 0 TRIANGLE 75 2H P-DP 0.0000000 0.0008994 0.0008994 0.0000000 1,110.55 201.85 5.79 92.44 169.21 888.90 0 VINTAGE A U 06H P-DP 0.0000000 0.0001720 0.0001720 0.0000000 3,243.70 351.97 5.79 92.44 154.12 1,051.43 0 VINTAGE B T 13H P-DP 0.0000000 0.0001526 0.0001526 0.0000000 5,331.97 371.30 5.79 92.44 173.20 2,274.23 0 VINTAGE D T 26H P-DP 0.0000000 0.0000398 0.0000398 0.0000000 4,759.09 355.80 5.79 92.44 168.00 2,312.96 0 WILLETT POT STILL 5-2C UNIT 1H P-DP 0.0000000 0.0033416 0.0033416 0.0000000 2,952.35 302.20 5.79 92.44 202.27 1,826.14 0 WINDY MOUNTAIN 7879 1U B 1H P-DP 0.0000000 0.0001809 0.0001809 0.0000000 3,116.64 379.60 5.79 92.44 245.45 2,031.53 0 WINDY MOUNTAIN 7879 2U B 2H P-DP 0.0000000 0.0001797 0.0001797 0.0000000 2,457.74 363.51 5.79 92.44 293.34 1,954.38 0 ELY GAS UNIT NO. 2 1 P-DP 0.0000000 0.0079574 0.0079574 0.0000000 1,589.41 0.00 6.74 91.83 0.00 1,255.72 0 NORTH AMERICAN COAL GAS UNIT 1 P-DP 0.0000000 0.0544738 0.0544738 0.0000000 1,283.49 0.05 6.74 91.83 0.05 1,000.71 0 JUR RA SUG;OLYMPIA MIN 30 H 001 P-DP 0.0000000 0.0026730 0.0026730 0.0000000 7,448.56 0.00 5.98 91.83 0.00 7,159.85 0 MEHAFFEY - BURNEM 1 P-DP 0.0000000 0.0625000 0.0625000 0.0000000 193.93 0.96 5.34 91.83 0.96 189.30 0 RIPLEY UNIT 3 P-DP 0.0000000 0.0152740 0.0152740 0.0000000 109.27 1.40 5.34 91.83 1.40 109.27 0 XBC-CAROLINE 3B 302H P-DP 0.0000000 0.0006273 0.0006273 0.0000000 2,415.54 533.85 5.85 93.90 365.44 884.07 0 XBC-CAROLINE 3C 303H P-DP 0.0000000 0.0006275 0.0006275 0.0000000 2,475.88 509.44 5.85 93.90 323.36 853.43 0 XBC-CAROLINE 3K 311H P-DP 0.0000000 0.0006350 0.0006350 0.0000000 2,163.31 446.77 5.85 93.90 319.23 879.34 0 XBC-CAROLINE 3L 312H P-DP 0.0000000 0.0006470 0.0006470 0.0000000 2,330.50 464.15 5.85 93.90 313.26 854.87 0 XBC-CAROLINE 3M 313H P-DP 0.0000000 0.0006438 0.0006438 0.0000000 2,611.82 552.53 5.85 93.90 327.48 801.95 0 XBC-UNRUH 3A 16H P-DP 0.0000000 0.0006519 0.0006519 0.0000000 1,968.72 696.18 5.85 93.90 401.67 828.83 0 XBC-UNRUH 3B 17H P-DP 0.0000000 0.0006606 0.0006606 0.0000000 2,064.60 559.04 5.85 93.90 364.18 1,038.11 0 ABIGAIL 218-219 UNIT 1H P-DP 0.0000000 0.0001208 0.0001208 0.0000000 3,853.88 304.09 5.60 92.85 175.66 2,396.65 0 BARNES, D. E. ESTATE 2 P-DP 0.0000000 0.0000900 0.0000900 0.0000000 207.60 280.08 5.60 92.85 213.64 107.96 0 BARNES, D. E. ESTATE 3H P-DP 0.0000000 0.0003553 0.0003553 0.0000000 558.47 279.82 5.60 92.85 208.75 343.50 0 BARNES, D. E. ESTATE 4H P-DP 0.0000000 0.0003553 0.0003553 0.0000000 400.95 466.12 5.60 92.85 261.61 234.70 0 BARSTOW -18- 1 P-DP 0.0000000 0.0000036 0.0000036 0.0000000 1,046.52 197.52 5.60 92.85 176.21 942.52 0 BARSTOW -18- 2 P-DP 0.0000000 0.0000036 0.0000036 0.0000000 179.05 120.38 5.60 92.85 116.99 167.01 0 BARSTOW -18- 3 P-DP 0.0000000 0.0000036 0.0000036 0.0000000 235.01 88.35 5.60 92.85 73.16 124.49 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 BARSTOW -18- 4 P-DP 0.0000000 0.0000036 0.0000036 0.0000000 461.20 83.88 5.60 92.85 78.93 398.45 0 BARSTOW -18- 5 P-DP 0.0000000 0.0000036 0.0000036 0.0000000 589.28 155.37 5.60 92.85 143.34 474.99 0 BARSTOW -23- 1 P-DP 0.0000000 0.0000039 0.0000039 0.0000000 327.81 99.96 5.60 92.85 92.37 301.06 0 BARSTOW -23- 2 P-DP 0.0000000 0.0000039 0.0000039 0.0000000 323.19 73.31 5.60 92.85 69.79 243.46 0 BARSTOW -23- 3 P-DP 0.0000000 0.0000039 0.0000039 0.0000000 385.58 198.50 5.60 92.85 148.47 210.03 0 BARSTOW -23- 4 P-DP 0.0000000 0.0000039 0.0000039 0.0000000 745.90 206.28 5.60 92.85 178.14 638.07 0 BARSTOW -23- 6 P-DP 0.0000000 0.0000039 0.0000039 0.0000000 453.18 58.31 5.60 92.85 49.70 347.79 0 BARSTOW -23- 6A P-DP 0.0000000 0.0000039 0.0000039 0.0000000 46.30 51.93 5.60 92.85 51.91 46.29 0 BARSTOW -23- 7 P-DP 0.0000000 0.0000039 0.0000039 0.0000000 539.84 111.00 5.60 92.85 108.00 464.09 0 BARSTOW -23- 8 P-DP 0.0000000 0.0000039 0.0000039 0.0000000 238.16 94.18 5.60 92.85 86.85 128.15 0 BARSTOW -23- 9 P-DP 0.0000000 0.0000039 0.0000039 0.0000000 1,140.51 97.44 5.60 92.85 87.92 888.00 0 BARSTOW 155 1 P-DP 0.0000000 0.0000075 0.0000075 0.0000000 56.42 68.08 5.60 92.85 33.99 31.36 0 BARSTOW 155 2 P-DP 0.0000000 0.0000075 0.0000075 0.0000000 106.53 92.97 5.60 92.85 22.85 19.65 0 BARSTOW 27 1 P-DP 0.0000000 0.0000050 0.0000050 0.0000000 266.72 199.79 5.60 92.85 187.18 195.96 0 BARSTOW 27 2 P-DP 0.0000000 0.0000050 0.0000050 0.0000000 132.96 122.07 5.60 92.85 71.88 84.90 0 BARSTOW 27 3 P-DP 0.0000000 0.0000050 0.0000050 0.0000000 117.07 209.60 5.60 92.85 144.45 65.37 0 BARSTOW 27 4 P-DP 0.0000000 0.0000050 0.0000050 0.0000000 454.54 212.59 5.60 92.85 125.06 312.00 0 BARSTOW 27 5 P-DP 0.0000000 0.0000050 0.0000050 0.0000000 538.43 129.50 5.60 92.85 74.45 431.74 0 BARSTOW 27 6 P-DP 0.0000000 0.0000050 0.0000050 0.0000000 516.03 136.01 5.60 92.85 84.65 380.46 0 BARSTOW 27 7 P-DP 0.0000000 0.0000050 0.0000050 0.0000000 463.71 123.73 5.60 92.85 84.18 371.17 0 BARSTOW 27 8 P-DP 0.0000000 0.0000050 0.0000050 0.0000000 153.58 88.10 5.60 92.85 25.12 35.91 0 BARSTOW 33 UA 1BS P-DP 0.0000000 0.0000114 0.0000114 0.0000000 852.82 234.56 5.60 92.85 220.02 736.40 0 BARSTOW 33 UB 2BS P-DP 0.0000000 0.0000114 0.0000114 0.0000000 1,412.03 313.15 5.60 92.85 241.20 1,002.33 0 BARSTOW 33-34 1H P-DP 0.0000000 0.0000025 0.0000025 0.0000000 2,335.59 742.72 5.60 92.85 591.93 1,830.88 0 BARSTOW 33-35 1H P-DP 0.0000000 0.0000018 0.0000018 0.0000000 616.05 314.18 5.60 92.85 296.45 589.83 0 BARSTOW 33-35 2H P-DP 0.0000000 0.0000018 0.0000018 0.0000000 772.35 339.23 5.60 92.85 253.86 526.07 0 BARSTOW 33-35 3H P-DP 0.0000000 0.0000018 0.0000018 0.0000000 3,200.20 695.61 5.60 92.85 501.58 2,185.51 0 BARSTOW A 3652H P-DP 0.0000000 0.0000003 0.0000003 0.0000000 5,835.44 1,157.54 5.60 92.85 699.11 3,454.49 0 BRACERO 226-34 UNIT 1H P-DP 0.0000000 0.0011740 0.0011740 0.0000000 1,886.90 177.81 5.60 92.85 105.73 1,115.57 0 BRAMBLETT 34-216 1H P-DP 0.0000000 0.0014654 0.0014654 0.0000000 1,365.69 186.80 5.60 92.85 121.01 758.89 0 BROOKE 184-185 UNIT 2H P-DP 0.0000000 0.0005642 0.0005642 0.0000000 8,061.22 651.35 5.60 92.85 370.66 4,214.70 0 BURKHOLDER A UNIT 1 P-DP 0.0000000 0.0001481 0.0001481 0.0000000 65,805.02 0.01 5.60 92.85 0.01 65,745.64 0 BYRD 34-170 UNIT 3H P-DP 0.0000000 0.0002005 0.0002005 0.0000000 983.89 469.90 5.60 92.85 307.97 562.67 0 BYRD 34-170 UNIT 4H P-DP 0.0000000 0.0002005 0.0002005 0.0000000 622.00 177.21 5.60 92.85 174.63 521.49 0 CALIFORNIA CHROME UNIT 2H P-DP 0.0000000 0.0008218 0.0008218 0.0000000 7,202.43 669.56 5.60 92.85 416.01 4,655.33 0 CALIFORNIA CHROME UNIT 5003HR P-DP 0.0000000 0.0008218 0.0008218 0.0000000 6,722.67 620.00 5.60 92.85 381.28 4,207.62 0 CHALUPA 34-153 UNIT 1H P-DP 0.0000000 0.0030208 0.0030208 0.0000000 1,711.81 662.37 5.60 92.85 399.38 916.51 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 CHALUPA 34-153 UNIT 2H P-DP 0.0000000 0.0030208 0.0030208 0.0000000 1,951.59 1,232.20 5.60 92.85 772.00 1,160.77 0 CHURRO 34-157/158 UNIT 1H P-DP 0.0000000 0.0001395 0.0001395 0.0000000 2,188.65 1,253.04 5.60 92.85 681.65 1,136.68 0 COLUMBINE 34-167 3H P-DP 0.0000000 0.0000337 0.0000337 0.0000000 405.71 91.91 5.60 92.85 69.91 326.36 0 COLUMBINE 34-167 4H P-DP 0.0000000 0.0000337 0.0000337 0.0000000 996.14 428.30 5.60 92.85 309.26 734.01 0 CONSTANTAN 34-174 (N) 1H P-DP 0.0000000 0.0000090 0.0000090 0.0000000 4,929.19 799.05 5.60 92.85 513.48 3,275.61 0 CORNELL 226-34 1H P-DP 0.0000000 0.0008204 0.0008204 0.0000000 3,716.10 403.72 5.60 92.85 196.54 2,231.07 0 CRAZY CAMEL 1 P-DP 0.0000000 0.0021149 0.0021149 0.0000000 25.59 20.70 5.60 92.85 18.14 24.85 0 CRAZY CAMEL 2 P-DP 0.0000000 0.0021149 0.0021149 0.0000000 46.38 88.33 5.60 92.85 48.12 37.20 0 CRAZY CAMEL 5 P-DP 0.0000000 0.0021149 0.0021149 0.0000000 56.82 4.57 5.60 92.85 2.96 26.86 0 CRAZY CAMEL 6 P-DP 0.0000000 0.0021149 0.0021149 0.0000000 26.09 9.20 5.60 92.85 6.01 7.09 0 CRAZY CAMEL 7 P-DP 0.0000000 0.0021149 0.0021149 0.0000000 61.56 41.39 5.60 92.85 12.46 25.69 0 CROSS V RANCH 34-170 UNIT 1H P-DP 0.0000000 0.0004007 0.0004007 0.0000000 1,366.29 631.71 5.60 92.85 340.20 710.29 0 DANIELLE 183 UNIT 1H P-DP 0.0000000 0.0001309 0.0001309 0.0000000 4,561.78 702.69 5.60 92.85 362.53 2,599.21 0 DANIELLE 183 UNIT 2H P-DP 0.0000000 0.0001309 0.0001309 0.0000000 5,802.01 693.81 5.60 92.85 375.65 3,050.63 0 DAVIS 201-200-199 UNIT 1H P-DP 0.0000000 0.0002820 0.0002820 0.0000000 6,008.63 392.79 5.60 92.85 240.59 3,865.01 0 DRAINAGE 34-136 1H P-DP 0.0000000 0.0003759 0.0003759 0.0000000 350.16 163.26 5.60 92.85 158.34 322.05 0 DRAINAGE 34-136 2H P-DP 0.0000000 0.0003759 0.0003759 0.0000000 495.55 231.26 5.60 92.85 197.80 408.41 0 DRAINAGE 34-136 3H P-DP 0.0000000 0.0003759 0.0003759 0.0000000 528.20 589.92 5.60 92.85 471.84 485.01 0 DRAINAGE 34-136 4H P-DP 0.0000000 0.0003759 0.0003759 0.0000000 661.88 596.76 5.60 92.85 458.46 574.51 0 DRAINAGE A3 6LA P-DP 0.0000000 0.0001931 0.0001931 0.0000000 679.47 404.23 5.60 92.85 141.89 195.11 0 EILAND 1806A-33 1H P-DP 0.0000000 0.0003115 0.0003115 0.0000000 859.89 458.28 5.60 92.85 336.57 646.31 0 EILAND 1806B-33 1H P-DP 0.0000000 0.0002850 0.0002850 0.0000000 819.16 762.51 5.60 92.85 462.64 575.09 0 EILAND 1806B-33 62H P-DP 0.0000000 0.0002850 0.0002850 0.0000000 942.28 486.44 5.60 92.85 390.68 665.76 0 EILAND 1806C-33 1H P-DP 0.0000000 0.0002850 0.0002850 0.0000000 902.32 559.89 5.60 92.85 374.03 591.75 0 EILAND 1806C-33 81H P-DP 0.0000000 0.0002849 0.0002849 0.0000000 355.39 320.75 5.60 92.85 175.60 193.91 0 EILAND 1806C-33 82H P-DP 0.0000000 0.0002849 0.0002849 0.0000000 709.25 634.88 5.60 92.85 342.38 367.07 0 EILAND 1806C-33 83H P-DP 0.0000000 0.0002850 0.0002850 0.0000000 930.62 613.62 5.60 92.85 348.92 485.77 0 EILAND 6047A-34 41H P-DP 0.0000000 0.0007587 0.0007587 0.0000000 874.59 543.93 5.60 92.85 397.32 631.80 0 EMMA 218-219 UNIT 1H P-DP 0.0000000 0.0001208 0.0001208 0.0000000 8,895.21 542.93 5.60 92.85 273.23 4,485.73 0 FIRE FROG 57-32 A 1WA P-DP 0.0000000 0.0005029 0.0005029 0.0000000 1,744.03 497.80 5.60 92.85 237.20 722.33 0 FIRE FROG 57-32 B 2BS P-DP 0.0000000 0.0005662 0.0005662 0.0000000 2,756.48 883.65 5.60 92.85 404.37 1,183.87 0 FIRE FROG 57-32 C 3WA P-DP 0.0000000 0.0005288 0.0005288 0.0000000 1,774.02 565.69 5.60 92.85 259.68 735.42 0 FIRE FROG 57-32 D 4BS P-DP 0.0000000 0.0006019 0.0006019 0.0000000 3,159.33 866.98 5.60 92.85 384.56 1,215.92 0 FIREBIRD 52 1 P-DP 0.0000000 0.0001179 0.0001179 0.0000000 288.95 22.80 5.60 92.85 18.72 241.31 0 FUNKY BOSS B 8251H P-DP 0.0000000 0.0000010 0.0000010 0.0000000 5,738.62 1,235.11 5.60 92.85 823.54 3,517.90 0 FUNKY BOSS C 8270H P-DP 0.0000000 0.0000010 0.0000010 0.0000000 4,490.63 556.48 5.60 92.85 367.79 2,302.15 0 GADDIE 1-31 UNIT 1H P-DP 0.0000000 0.0000335 0.0000335 0.0000000 1,500.74 682.43 5.60 92.85 461.84 997.84 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 GADDIE 1-31 UNIT 2H P-DP 0.0000000 0.0000335 0.0000335 0.0000000 625.39 296.96 5.60 92.85 218.13 483.02 0 GADDIE 1-31 UNIT 3H P-DP 0.0000000 0.0000335 0.0000335 0.0000000 46.18 251.29 5.60 92.85 210.76 46.11 0 HORNSILVER 1H P-DP 0.0000000 0.0001203 0.0001203 0.0000000 6,195.27 452.52 5.60 92.85 264.55 3,436.70 0 JACKSON A 34-166-175 5201H P-DP 0.0000000 0.0000000 0.0000000 0.0000000 1,040.61 502.72 5.60 92.85 321.42 682.27 0 LEE 34-154 1H P-DP 0.0000000 0.0045313 0.0045313 0.0000000 312.56 184.27 5.60 92.85 130.33 202.89 0 LEEDE UNIT 7 1H P-DP 0.0000000 0.0005495 0.0005495 0.0000000 672.78 487.16 5.60 92.85 367.03 523.16 0 LEEDE UNIT 7 2H P-DP 0.0000000 0.0005495 0.0005495 0.0000000 540.83 282.78 5.60 92.85 207.53 381.76 0 MARY GRACE 201-202 UNIT 1H P-DP 0.0000000 0.0001950 0.0001950 0.0000000 4,870.85 471.80 5.60 92.85 275.09 2,565.54 0 MARY GRACE 201-202 UNIT 3H P-DP 0.0000000 0.0001950 0.0001950 0.0000000 4,507.61 474.34 5.60 92.85 270.08 2,676.80 0 MELISSA A 1 P-DP 0.0000000 0.0003638 0.0003638 0.0000000 364.36 27.27 5.60 92.85 24.06 362.12 0 MERIDITH 183 UNIT 1H P-DP 0.0000000 0.0000983 0.0000983 0.0000000 2,734.59 333.00 5.60 92.85 180.96 1,555.08 0 MONROE 34-158 UNIT 1H P-DP 0.0000000 0.0002791 0.0002791 0.0000000 476.35 381.56 5.60 92.85 379.86 474.08 0 MONROE 34-158 UNIT 2H P-DP 0.0000000 0.0002791 0.0002791 0.0000000 657.17 479.55 5.60 92.85 466.31 640.96 0 MONROE 34-158 UNIT 3H P-DP 0.0000000 0.0002791 0.0002791 0.0000000 800.83 512.05 5.60 92.85 416.98 667.41 0 MONROE 34-158 UNIT 4H P-DP 0.0000000 0.0002791 0.0002791 0.0000000 173.99 168.16 5.60 92.85 167.29 173.25 0 MUD HEN 57-31 A 1WA P-DP 0.0000000 0.0002888 0.0002888 0.0000000 1,330.14 353.97 5.60 92.85 202.07 596.74 0 MUD HEN 57-31 B 2BS P-DP 0.0000000 0.0004518 0.0004518 0.0000000 1,891.57 669.07 5.60 92.85 346.33 1,008.50 0 MUD HEN 57-31 C 3WA P-DP 0.0000000 0.0003635 0.0003635 0.0000000 1,256.51 449.44 5.60 92.85 201.71 589.54 0 MUD HEN 57-31 D 4BS P-DP 0.0000000 0.0004281 0.0004281 0.0000000 2,344.76 756.32 5.60 92.85 331.68 1,013.24 0 PALMER 52 UNIT 222H P-DP 0.0000000 0.0012230 0.0012230 0.0000000 2,749.19 364.08 5.60 92.85 101.00 785.23 0 PALMER 52 UNIT 332H P-DP 0.0000000 0.0012230 0.0012230 0.0000000 3,592.70 256.36 5.60 92.85 78.53 1,072.82 0 PRIMA 1H P-DP 0.0000000 0.0003637 0.0003637 0.0000000 5,317.85 368.98 5.60 92.85 196.99 2,627.12 0 PRONTO 1H P-DP 0.0000000 0.0003630 0.0003630 0.0000000 3,007.63 271.69 5.60 92.85 130.28 1,461.41 0 PRUETT 20 2 P-DP 0.0000000 0.0000412 0.0000412 0.0000000 424.28 221.22 5.60 92.85 178.16 304.29 0 PRUETT 20 4H P-DP 0.0000000 0.0000412 0.0000412 0.0000000 179.04 205.52 5.60 92.85 168.73 131.92 0 PRUETT 20 5H P-DP 0.0000000 0.0000412 0.0000412 0.0000000 235.38 86.94 5.60 92.85 60.20 142.40 0 PRUETT 20 6H P-DP 0.0000000 0.0000412 0.0000412 0.0000000 771.24 366.18 5.60 92.85 247.46 476.20 0 PRUETT 23 1H P-DP 0.0000000 0.0000687 0.0000687 0.0000000 16,924.65 112.74 5.60 92.85 78.16 16,819.60 0 PRUETT 23 2H P-DP 0.0000000 0.0000687 0.0000687 0.0000000 94.40 151.07 5.60 92.85 113.66 92.18 0 PRUETT 23A 1H P-DP 0.0000000 0.0000687 0.0000687 0.0000000 503.56 327.79 5.60 92.85 232.74 360.26 0 PRUETT 23A 1H P-DP 0.0000000 0.0000687 0.0000687 0.0000000 260.58 154.57 5.60 92.85 140.94 232.44 0 PRUETT 23A 2H P-DP 0.0000000 0.0000687 0.0000687 0.0000000 361.55 225.67 5.60 92.85 123.87 191.17 0 QUESO 34-153 UNIT 1H P-DP 0.0000000 0.0030208 0.0030208 0.0000000 2,690.52 736.55 5.60 92.85 496.99 1,767.47 0 QUESO 34-153 UNIT 2H P-DP 0.0000000 0.0030208 0.0030208 0.0000000 2,425.79 940.41 5.60 92.85 546.78 1,588.08 0 QUITO WEST UNIT 306 P-DP 0.0000000 0.0002557 0.0002557 0.0000000 169.06 409.45 5.60 92.85 397.20 167.70 0 QUITO, S. W. (DELAWARE) UNIT 201 P-DP 0.0000000 0.0003638 0.0003638 0.0000000 232.68 299.94 5.60 92.85 299.32 230.53 0 QUITO, S. W. (DELAWARE) UNIT 702 P-DP 0.0000000 0.0003638 0.0003638 0.0000000 1.30 1.01 5.60 92.85 1.01 1.30 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 QUITO, S. W. (DELAWARE) UNIT 801 P-DP 0.0000000 0.0003638 0.0003638 0.0000000 18.95 0.74 5.60 92.85 0.46 18.01 0 RENDEZVOUS NORTH POOLED UNIT 1LA P-DP 0.0000000 0.0002748 0.0002748 0.0000000 779.16 1,184.10 5.60 92.85 688.35 422.01 0 RENDEZVOUS NORTH POOLED UNIT 9UA P-DP 0.0000000 0.0002748 0.0002748 0.0000000 1,198.98 717.30 5.60 92.85 440.86 678.73 0 RIVER CAT 57-33 A 1WA P-DP 0.0000000 0.0006221 0.0006221 0.0000000 2,774.95 797.38 5.60 92.85 266.52 801.81 0 ROADRUNNER 1 P-DP 0.0000000 0.0035091 0.0035091 0.0000000 98.80 27.58 5.60 92.85 22.73 74.28 0 ROADRUNNER 2 P-DP 0.0000000 0.0035091 0.0035091 0.0000000 969.89 43.68 5.60 92.85 32.92 944.10 0 ROCA UNIT 7 1H P-DP 0.0000000 0.0006594 0.0006594 0.0000000 835.86 534.87 5.60 92.85 404.30 621.61 0 ROCA UNIT 7 2H P-DP 0.0000000 0.0006594 0.0006594 0.0000000 527.41 288.80 5.60 92.85 224.84 387.31 0 SHOSHONE A 34-166-165 5201H P-DP 0.0000000 0.0000010 0.0000010 0.0000000 3,446.85 883.58 5.60 92.85 438.58 1,395.95 0 SPIRE 226-34 UNIT 1H P-DP 0.0000000 0.0011695 0.0011695 0.0000000 3,725.88 244.69 5.60 92.85 165.46 2,443.33 0 SRO 551 ALLOC B 101H P-DP 0.0000000 0.0001342 0.0001342 0.0000000 3,299.57 451.58 5.60 92.85 208.51 1,819.55 0 SRO 551 ALLOC. A 100H P-DP 0.0000000 0.0001342 0.0001342 0.0000000 3,188.22 314.07 5.60 92.85 202.21 1,805.51 0 STATE EILAND 3-33 11H P-DP 0.0000000 0.0005021 0.0005021 0.0000000 758.88 311.05 5.60 92.85 311.05 758.88 0 STATE EILAND 6047B-34 51H P-DP 0.0000000 0.0004966 0.0004966 0.0000000 984.93 471.81 5.60 92.85 388.06 795.42 0 STELLA STATE 34-208 WRD UNIT 1H P-DP 0.0000000 0.0002116 0.0002116 0.0000000 1,901.08 235.08 5.60 92.85 168.19 1,350.97 0 STELLA STATE 34-208 WRD UNIT 2H P-DP 0.0000000 0.0002116 0.0002116 0.0000000 2,272.09 307.76 5.60 92.85 169.86 1,301.34 0 STICKLINE 1H P-DP 0.0000000 0.0000282 0.0000282 0.0000000 8,285.54 677.09 5.60 92.85 306.04 3,667.27 0 TEEWINOT NORTH UNIT 4LA P-DP 0.0000000 0.0004880 0.0004880 0.0000000 487.57 403.82 5.60 92.85 331.06 396.41 0 TEEWINOT SOUTH UNIT 5LA P-DP 0.0000000 0.0004880 0.0004880 0.0000000 752.95 718.82 5.60 92.85 525.68 620.28 0 TIPI CHAPMAN 34-163 1H P-DP 0.0000000 0.0000016 0.0000016 0.0000000 489.36 271.09 5.60 92.85 235.33 417.66 0 TIPI CHAPMAN 34-163 2H P-DP 0.0000000 0.0000016 0.0000016 0.0000000 358.07 336.71 5.60 92.85 274.34 301.51 0 TIPI CHAPMAN 34-163 3H P-DP 0.0000000 0.0000016 0.0000016 0.0000000 756.88 162.15 5.60 92.85 140.69 601.10 0 TIPI CHAPMAN 34-163 4H P-DP 0.0000000 0.0000016 0.0000016 0.0000000 1,442.96 537.19 5.60 92.85 434.22 1,067.35 0 TRAUBE 1-11 WRD 1H P-DP 0.0000000 0.0002124 0.0002124 0.0000000 714.87 604.39 5.60 92.85 526.38 688.63 0 TRAUBE 1-11 WRD 2H P-DP 0.0000000 0.0002124 0.0002124 0.0000000 806.78 351.16 5.60 92.85 258.92 548.73 0 TRIDACNA 34-208 WRD UNIT 1H P-DP 0.0000000 0.0001060 0.0001060 0.0000000 2,648.89 319.99 5.60 92.85 244.59 1,693.08 0 TRIDACNA 34-208 WRD UNIT 2H P-DP 0.0000000 0.0001060 0.0001060 0.0000000 2,544.42 306.05 5.60 92.85 234.66 1,598.84 0 TRIDACNA 34-208 WRD UNIT 3H P-DP 0.0000000 0.0001060 0.0001060 0.0000000 2,391.17 345.35 5.60 92.85 259.88 1,746.39 0 TROTT 34-183 1H P-DP 0.0000000 0.0000983 0.0000983 0.0000000 1,171.59 158.74 5.60 92.85 131.33 951.27 0 VICKERS '34-127' 1H P-DP 0.0000000 0.0004386 0.0004386 0.0000000 481.62 205.89 5.60 92.85 189.25 388.77 0 VICKERS '34-127' 2H P-DP 0.0000000 0.0004386 0.0004386 0.0000000 223.40 164.51 5.60 92.85 128.70 164.88 0 WHIRLAWAY 99 1HA P-DP 0.0000000 0.0002250 0.0002250 0.0000000 245.26 366.19 5.60 92.85 259.86 164.95 0 WHISKEY RIVER 9596A-34 11H P-DP 0.0000000 0.0000059 0.0000059 0.0000000 1,214.37 1,143.76 5.60 92.85 675.26 708.14 0 WHISKEY RIVER 9596A-34 12H P-DP 0.0000000 0.0000055 0.0000055 0.0000000 913.57 325.92 5.60 92.85 210.72 468.17 0 WHISKEY RIVER 9596A-34 13H P-DP 0.0000000 0.0000056 0.0000056 0.0000000 464.97 356.20 5.60 92.85 263.02 276.88 0 WHISKEY RIVER 9596B-34 1H P-DP 0.0000000 0.0000056 0.0000056 0.0000000 384.97 426.49 5.60 92.85 281.51 299.86 0 WHISKEY RIVER 9596B-34 31H P-DP 0.0000000 0.0000056 0.0000056 0.0000000 858.00 493.72 5.60 92.85 250.10 400.50 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 WHISKEY RIVER 9596B-34 32H P-DP 0.0000000 0.0000056 0.0000056 0.0000000 1,490.21 613.69 5.60 92.85 303.65 710.65 0 WHISKEY RIVER 9596C-34 1H P-DP 0.0000000 0.0000056 0.0000056 0.0000000 968.93 734.21 5.60 92.85 334.13 396.13 0 WHISKEY RIVER 9596D-34 81H P-DP 0.0000000 0.0000056 0.0000056 0.0000000 1,003.85 649.97 5.60 92.85 407.13 542.74 0 WILSON 184-185 UNIT 2H P-DP 0.0000000 0.0001883 0.0001883 0.0000000 9,228.09 725.16 5.60 92.85 405.16 4,619.66 0 WRIGHT 1-22 E WRD UNIT 2H P-DP 0.0000000 0.0001410 0.0001410 0.0000000 318.79 174.13 5.60 92.85 134.81 232.51 0 WRIGHT 1-22 W WRD UNIT 2H P-DP 0.0000000 0.0001410 0.0001410 0.0000000 424.39 239.73 5.60 92.85 145.60 247.29 0 WRIGHT 1-22E WRD 1H P-DP 0.0000000 0.0001410 0.0001410 0.0000000 433.59 235.49 5.60 92.85 189.09 323.48 0 LION #1H P-DP 0.0000000 0.0003660 0.0003660 0.0000000 3,735.94 248.13 6.42 92.64 205.07 2,737.50 0 LION #3H P-DP 0.0000000 0.0003660 0.0003660 0.0000000 4,863.20 367.62 6.42 92.64 305.65 2,544.28 0 NE AXIS #2H P-DP 0.0000000 0.0007720 0.0007720 0.0000000 6,661.98 179.25 6.42 92.64 127.96 2,894.51 0 TIGIWON 2627-C23 E 433H P-DP 0.0000000 0.0004920 0.0004920 0.0000000 3,361.19 755.70 6.42 92.64 420.00 1,786.79 0 333,827.60 3,243,499.01 204,081.37 2,104,074.45 Proved Behind Pipe Rsv Class & Category CHAPARRAL UNIT A5 5AH P-BP 0.0000000 0.0010532 0.0010532 0.0000000 1,746.32 434.13 5.91 93.66 0.00 0.00 0 CALVERLEY-LANE 30G 7H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 2,295.74 405.71 5.79 93.54 0.00 0.00 0 CALVERLEY-LANE 30H 8H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 1,530.57 380.60 5.79 93.54 0.00 0.00 0 CALVERLEY-LANE 30I 9H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 2,292.46 405.13 5.79 93.54 0.00 0.00 0 CALVERLEY-LANE 30J 10H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 4,578.42 460.64 5.79 93.54 0.00 0.00 0 CALVERLEY-LANE 30K 11H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 2,360.18 417.10 5.79 93.54 0.00 0.00 0 CALVERLEY-LANE 30L 12H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 4,467.87 449.53 5.79 93.54 0.00 0.00 0 DRIVER-LANE 30A 1H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 2,875.82 508.25 5.79 93.54 0.00 0.00 0 DRIVER-LANE 30B 2H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 5,570.22 560.48 5.79 93.54 0.00 0.00 0 DRIVER-LANE 30C 3H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 2,878.76 508.78 5.79 93.54 0.00 0.00 0 DRIVER-LANE 30D 4H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 5,570.04 560.47 5.79 93.54 0.00 0.00 0 DRIVER-LANE 30E 5H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 2,853.62 504.34 5.79 93.54 0.00 0.00 0 DRIVER-LANE 30F 6H P-BP 0.0000000 0.0032227 0.0032227 0.0000000 5,764.58 580.05 5.79 93.54 0.00 0.00 0 HULING 7-19 B 221 P-BP 0.0000000 0.0004340 0.0004340 0.0000000 2,852.31 504.11 5.79 93.54 0.00 0.00 0 HULING 7-19 D 241 P-BP 0.0000000 0.0004340 0.0004340 0.0000000 3,027.42 535.08 5.79 93.54 0.00 0.00 0 LULO 2531LP 4H P-BP 0.0000000 0.0010156 0.0010156 0.0000000 3,125.71 799.67 5.72 92.42 0.00 0.00 0 LULO 2533LP 8H P-BP 0.0000000 0.0010156 0.0010156 0.0000000 2,288.53 568.93 5.72 92.42 0.00 0.00 0 LULO 2543DP 6H P-BP 0.0000000 0.0010156 0.0010156 0.0000000 2,344.31 582.78 5.72 92.42 0.00 0.00 0 LULO 2551AP 5H P-BP 0.0000000 0.0010156 0.0010156 0.0000000 2,712.78 1,106.29 5.72 92.42 0.00 0.00 0 LULO 2553AP 9H P-BP 0.0000000 0.0010156 0.0010156 0.0000000 2,344.25 582.77 5.72 92.42 0.00 0.00 0 LULO 3641DP 2H P-BP 0.0000000 0.0010156 0.0010156 0.0000000 2,552.46 1,040.89 5.72 92.42 0.00 0.00 0 SCATTER TISH 10-46 (ALLOC-D) 4NA P-BP 0.0000000 0.0129760 0.0129760 0.0000000 2,164.91 720.03 5.72 92.42 0.00 0.00 0 SCATTER TISH 10-46 (ALLOC-D) 4NS P-BP 0.0000000 0.0129760 0.0129760 0.0000000 1,990.16 547.69 5.72 92.42 0.00 0.00 0 TREE FROG 47 WEST UNIT 7WB P-BP 0.0000000 0.0019838 0.0019838 0.0000000 1,700.34 422.77 5.72 92.42 0.00 0.00 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 POINTER N CRC JF 7H P-BP 0.0000000 0.0011640 0.0011640 0.0000000 2,915.60 0.00 6.42 91.83 0.00 0.00 0 POINTER N CRC JF 9H P-BP 0.0000000 0.0011640 0.0011640 0.0000000 4,194.13 0.00 6.42 91.83 0.00 0.00 0 POINTER W CRC JF 5H P-BP 0.0000000 0.0011640 0.0011640 0.0000000 3,388.24 0.00 6.42 91.83 0.00 0.00 0 B AND B 6H P-BP 0.0000000 0.0005308 0.0005308 0.0000000 2,071.15 389.73 6.42 92.64 0.00 0.00 0 B AND B STATE B 7H P-BP 0.0000000 0.0004530 0.0004530 0.0000000 1,953.10 367.53 6.42 92.64 0.00 0.00 0 BADFISH 31-43 A 1JM P-BP 0.0000000 0.0003973 0.0003973 0.0000000 2,049.16 509.25 5.60 93.62 0.00 0.00 0 BADFISH 31-43 A 4LS P-BP 0.0000000 0.0003973 0.0003973 0.0000000 2,247.57 574.81 5.60 93.62 0.00 0.00 0 BADFISH 31-43 B 9LS P-BP 0.0000000 0.0003973 0.0003973 0.0000000 2,241.48 573.26 5.60 93.62 0.00 0.00 0 BADFISH 31-43 E 5WA P-BP 0.0000000 0.0003973 0.0003973 0.0000000 1,894.65 772.45 5.60 93.62 0.00 0.00 0 BADFISH 31-43 E 7WB P-BP 0.0000000 0.0003973 0.0003973 0.0000000 2,902.88 537.62 5.60 93.62 0.00 0.00 0 BADFISH 31-43 F 6WA P-BP 0.0000000 0.0003973 0.0003973 0.0000000 1,967.55 802.20 5.60 93.62 0.00 0.00 0 BADFISH 31-43 F 8WB P-BP 0.0000000 0.0003973 0.0003973 0.0000000 2,802.06 518.95 5.60 93.62 0.00 0.00 0 BADFISH 31-43 J 10WA P-BP 0.0000000 0.0003973 0.0003973 0.0000000 1,953.10 796.30 5.60 93.62 0.00 0.00 0 BADFISH 31-43 J 11WB P-BP 0.0000000 0.0003973 0.0003973 0.0000000 2,845.16 526.94 5.60 93.62 0.00 0.00 0 BADFISH 31-43 L 12MS P-BP 0.0000000 0.0003973 0.0003973 0.0000000 1,975.28 490.90 5.60 93.62 0.00 0.00 0 BADFISH 31-43 M 13JM P-BP 0.0000000 0.0003973 0.0003973 0.0000000 1,944.13 483.17 5.60 93.62 0.00 0.00 0 BADFISH 31-43 M 3LS P-BP 0.0000000 0.0003973 0.0003973 0.0000000 2,248.99 575.20 5.60 93.62 0.00 0.00 0 DIRE WOLF UNIT 1 0402BH P-BP 0.0000000 0.0023604 0.0023604 0.0000000 2,289.91 424.14 5.60 93.62 0.00 0.00 0 DIRE WOLF UNIT 1 0411AH P-BP 0.0000000 0.0034180 0.0034180 0.0000000 1,566.50 638.71 5.60 93.62 0.00 0.00 0 DIRE WOLF UNIT 1 0413AH P-BP 0.0000000 0.0034180 0.0034180 0.0000000 1,565.38 638.27 5.60 93.62 0.00 0.00 0 DIRE WOLF UNIT 1 0422SH P-BP 0.0000000 0.0034180 0.0034180 0.0000000 1,787.58 457.23 5.60 93.62 0.00 0.00 0 DIRE WOLF UNIT 1 0471JH P-BP 0.0000000 0.0034180 0.0034180 0.0000000 1,616.18 401.76 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 151 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,515.35 617.89 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 161 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,700.54 434.99 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 164 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,589.01 647.94 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 171 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,774.91 454.02 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 173 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,574.58 642.05 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 181 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,784.16 456.40 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 262 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,487.04 606.36 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 263 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,479.59 603.32 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 272 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,573.30 641.54 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 274 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 2,290.65 424.35 5.60 93.62 0.00 0.00 0 HYDRA 45-4 UNIT 2 282 P-BP 0.0000000 0.0007586 0.0007586 0.0000000 1,575.82 642.57 5.60 93.62 0.00 0.00 0 LAMAR 13-1-A 03LS P-BP 0.0000000 0.0015625 0.0015625 0.0000000 1,724.16 441.06 5.60 93.62 0.00 0.00 0 LAMAR 13-1-B 03WA P-BP 0.0000000 0.0015625 0.0015625 0.0000000 1,520.44 619.99 5.60 93.62 0.00 0.00 0 LAMAR 13-1-C 08WB P-BP 0.0000000 0.0015625 0.0015625 0.0000000 2,222.14 411.67 5.60 93.62 0.00 0.00 0 LAMAR 13-1-D 10JM P-BP 0.0000000 0.0015625 0.0015625 0.0000000 1,735.33 443.92 5.60 93.62 0.00 0.00 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 LAMAR 13-1-E 13WA P-BP 0.0000000 0.0015625 0.0015625 0.0000000 1,515.37 617.93 5.60 93.62 0.00 0.00 0 LAMAR 13-1-F 17LS P-BP 0.0000000 0.0015625 0.0015625 0.0000000 1,733.91 443.56 5.60 93.62 0.00 0.00 0 LAMAR 13-1-H 22JM P-BP 0.0000000 0.0015625 0.0015625 0.0000000 1,724.88 441.25 5.60 93.62 0.00 0.00 0 LAMAR 13-1-H G 18WB P-BP 0.0000000 0.0015625 0.0015625 0.0000000 2,219.33 411.16 5.60 93.62 0.00 0.00 0 NORRIS UNIT 32-H 3332SH P-BP 0.0000000 0.0045833 0.0045833 0.0000000 1,492.40 371.04 5.60 93.62 0.00 0.00 0 NORRIS UNIT 32-H 3333SH P-BP 0.0000000 0.0045833 0.0045833 0.0000000 1,514.80 376.61 5.60 93.62 0.00 0.00 0 NORRIS-MIMS ALLOCATION 3335SH P-BP 0.0000000 0.0045833 0.0045833 0.0000000 1,715.64 426.55 5.60 93.62 0.00 0.00 0 WELCH-COX W39F 206H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 2,140.58 396.68 5.60 93.62 0.00 0.00 0 WELCH-COX W39G 207H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 1,486.67 606.34 5.60 93.62 0.00 0.00 0 WELCH-COX W39H 208H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 2,206.63 408.93 5.60 93.62 0.00 0.00 0 WELCH-COX W39I 209H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 1,490.86 608.06 5.60 93.62 0.00 0.00 0 WELCH-COX W39J 210H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 2,198.16 407.36 5.60 93.62 0.00 0.00 0 WELCH-COX W39K 211H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 1,509.82 375.41 5.60 93.62 0.00 0.00 0 WELCH-COX W39L 212H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 1,723.14 440.94 5.60 93.62 0.00 0.00 0 WELCH-COX W39M 213H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 1,555.76 386.91 5.60 93.62 0.00 0.00 0 WELCH-COX W39N 214H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 1,680.14 429.95 5.60 93.62 0.00 0.00 0 WELCH-COX W39O 215H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 1,511.66 376.00 5.60 93.62 0.00 0.00 0 WELCH-COX W39P 216H P-BP 0.0000000 0.0011719 0.0011719 0.0000000 1,517.33 377.41 5.60 93.62 0.00 0.00 0 STIMSON-NAIL E17T 120H P-BP 0.0000000 0.0001924 0.0001924 0.0000000 3,694.83 540.17 5.91 93.95 0.00 0.00 0 STIMSON-NAIL W17P 16H P-BP 0.0000000 0.0000752 0.0000752 0.0000000 3,379.57 494.08 5.91 93.95 0.00 0.00 0 STIMSON-NAIL W17Q 17H P-BP 0.0000000 0.0000752 0.0000752 0.0000000 3,379.52 494.08 5.91 93.95 0.00 0.00 0 STIMSON-NAIL W17T 20H P-BP 0.0000000 0.0000752 0.0000752 0.0000000 3,379.46 494.07 5.91 93.95 0.00 0.00 0 HA RB SU77;NAC ROYALTY 27-41HC 002-ALT P-BP 0.0000000 0.0226226 0.0226226 0.0000000 17,796.70 0.00 5.85 91.83 0.00 0.00 0 HA RB SU92;NAC ROYALTY 34 H 002-ALT P-BP 0.0000000 0.1780109 0.1780109 0.0000000 17,825.91 0.00 5.85 91.83 0.00 0.00 0 NAC ROYALTY 27-41 HC 001 P-BP 0.0000000 0.0226226 0.0226226 0.0000000 17,806.45 0.00 5.85 91.83 0.00 0.00 0 LOST KEYS 4345 1U B 1H P-BP 0.0000000 0.0005208 0.0005208 0.0000000 9,402.51 924.72 5.79 92.44 0.00 0.00 0 LOST KEYS 4345 2U A 2H P-BP 0.0000000 0.0005208 0.0005208 0.0000000 8,287.99 1,193.70 5.79 92.44 0.00 0.00 0 LOST KEYS 4345 3U A 3H P-BP 0.0000000 0.0005208 0.0005208 0.0000000 8,404.76 1,210.52 5.79 92.44 0.00 0.00 0 LOST KEYS 4345 4U A 4H P-BP 0.0000000 0.0005208 0.0005208 0.0000000 5,357.67 771.67 5.79 92.44 0.00 0.00 0 LOST KEYS 4345 5U B 5H P-BP 0.0000000 0.0005208 0.0005208 0.0000000 7,667.36 754.11 5.79 92.44 0.00 0.00 0 LOST KEYS 4345 6U A 6H P-BP 0.0000000 0.0005208 0.0005208 0.0000000 6,880.19 990.99 5.79 92.44 0.00 0.00 0 STATE MUDDY WATERS UNIT 711H P-BP 0.0000000 0.0012734 0.0012734 0.0000000 4,258.97 613.65 5.79 92.44 0.00 0.00 0 STATE MUDDY WATERS UNIT 731H P-BP 0.0000000 0.0012734 0.0012734 0.0000000 4,950.07 487.03 5.79 92.44 0.00 0.00 0 STATE MUDDY WATERS UNIT 732H P-BP 0.0000000 0.0012734 0.0012734 0.0000000 4,836.36 475.85 5.79 92.44 0.00 0.00 0 STATE MUDDY WATERS UNIT 733H P-BP 0.0000000 0.0012734 0.0012734 0.0000000 4,758.28 468.17 5.79 92.44 0.00 0.00 0 STATE MUDDY WATERS UNIT 751H P-BP 0.0000000 0.0012734 0.0012734 0.0000000 4,717.20 464.13 5.79 92.44 0.00 0.00 0 SUGARLOAF 7475 5U B 5H P-BP 0.0000000 0.0015437 0.0015437 0.0000000 2,867.83 540.36 5.79 92.44 0.00 0.00 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 Mud Hen 5 P-BP 0.0000000 0.0004290 0.0004290 0.0000000 3,126.52 588.91 5.60 92.85 0.00 0.00 0 RIVER CAT 57-33 B 2BS P-BP 0.0000000 0.0006221 0.0006221 0.0000000 3,343.85 629.93 5.60 92.85 0.00 0.00 0 RIVER CAT 57-33 C 3TS P-BP 0.0000000 0.0006221 0.0006221 0.0000000 1,714.32 323.27 5.60 92.85 0.00 0.00 0 SHOSHONE B 34-166-165 TB 2H P-BP 0.0000000 0.0000010 0.0000010 0.0000000 2,612.76 492.23 5.60 92.85 0.00 0.00 0 53,006.48 329,240.77 0.00 0.00 Proved Undeveloped Rsv Class & Category TREE FROG 47 WEST UNIT 7MS P-UD 0.0000000 0.0010396 0.0010396 0.0000000 1,696.77 422.21 5.72 92.42 0.00 0.00 0 POINTER E CRC JF 11H P-UD 0.0000000 0.0011640 0.0011640 0.0000000 5,146.12 0.00 6.42 91.83 0.00 0.00 0 CHAROLAIS 33 21 B1GB STATE COM 001H P-UD 0.0000000 0.0092812 0.0092812 0.0000000 3,055.76 1,173.84 10.87 93.62 0.00 0.00 0 CHAROLAIS 33 21 B1HA STATE COM 001H P-UD 0.0000000 0.0092812 0.0092812 0.0000000 3,055.76 1,173.84 10.87 93.62 0.00 0.00 0 WELCH-COX E39A 301H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,470.77 365.99 5.60 93.62 0.00 0.00 0 WELCH-COX E39B 302H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,470.71 365.98 5.60 93.62 0.00 0.00 0 WELCH-COX E39C 303H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,467.68 365.23 5.60 93.62 0.00 0.00 0 WELCH-COX E39D 304H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,468.12 365.35 5.60 93.62 0.00 0.00 0 WELCH-COX E39E 305H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,468.52 365.45 5.60 93.62 0.00 0.00 0 WELCH-COX E39F 306H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,475.80 367.27 5.60 93.62 0.00 0.00 0 WELCH-COX E39S 319H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,530.90 380.99 5.60 93.62 0.00 0.00 0 WELCH-COX E39T 320H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,529.57 380.67 5.60 93.62 0.00 0.00 0 WELCH-COX E39U 321H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,530.92 381.00 5.60 93.62 0.00 0.00 0 WELCH-COX E39V 322H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,534.62 381.92 5.60 93.62 0.00 0.00 0 WELCH-COX E39W 323H P-UD 0.0000000 0.0011719 0.0011719 0.0000000 1,540.29 383.36 5.60 93.62 0.00 0.00 0 SCRAMBLE C 47-11 4403H P-UD 0.0000000 0.0021843 0.0021843 0.0000000 2,203.94 408.60 5.91 93.95 0.00 0.00 0 STIMSON-NAIL E17K 111H P-UD 0.0000000 0.0001924 0.0001924 0.0000000 3,683.27 538.83 5.91 93.95 0.00 0.00 0 STIMSON-NAIL E17L 112H P-UD 0.0000000 0.0001924 0.0001924 0.0000000 3,688.61 539.62 5.91 93.95 0.00 0.00 0 STIMSON-NAIL E17M 113H P-UD 0.0000000 0.0001924 0.0001924 0.0000000 3,689.47 539.77 5.91 93.95 0.00 0.00 0 STIMSON-NAIL E17N 114H P-UD 0.0000000 0.0001924 0.0001924 0.0000000 3,677.59 538.04 5.91 93.95 0.00 0.00 0 STIMSON-NAIL E17O 115H P-UD 0.0000000 0.0001924 0.0001924 0.0000000 3,677.41 538.03 5.91 93.95 0.00 0.00 0 STIMSON-NAIL E17P 116H P-UD 0.0000000 0.0001924 0.0001924 0.0000000 3,677.24 538.01 5.91 93.95 0.00 0.00 0 STIMSON-NAIL E17Q 117H P-UD 0.0000000 0.0001924 0.0001924 0.0000000 3,677.06 538.00 5.91 93.95 0.00 0.00 0 STIMSON-NAIL E17R 118H P-UD 0.0000000 0.0001924 0.0001924 0.0000000 3,676.89 537.99 5.91 93.95 0.00 0.00 0 STIMSON-NAIL E17S 119H P-UD 0.0000000 0.0001924 0.0001924 0.0000000 3,688.76 539.73 5.91 93.95 0.00 0.00 0 STIMSON-NAIL W17K 11H P-UD 0.0000000 0.0000752 0.0000752 0.0000000 3,373.29 493.58 5.91 93.95 0.00 0.00 0 STIMSON-NAIL W17L 12H P-UD 0.0000000 0.0000752 0.0000752 0.0000000 3,373.12 493.57 5.91 93.95 0.00 0.00 0 STIMSON-NAIL W17M 13H P-UD 0.0000000 0.0000752 0.0000752 0.0000000 3,372.96 493.55 5.91 93.95 0.00 0.00 0 STIMSON-NAIL W17N 14H P-UD 0.0000000 0.0000752 0.0000752 0.0000000 3,372.79 493.54 5.91 93.95 0.00 0.00 0 STIMSON-NAIL W17O 15H P-UD 0.0000000 0.0000752 0.0000752 0.0000000 3,372.63 493.53 5.91 93.95 0.00 0.00 0 STIMSON-NAIL W17R 18H P-UD 0.0000000 0.0000752 0.0000752 0.0000000 3,491.20 510.89 5.91 93.95 0.00 0.00 0
LEASE NAME GAS PRC INITIAL $/Mcf GROSS ULTIMATE Mbbl GROSS ULTIMATE MMcf CUM GAS MMcf CUM OIL Mbbl EXPENSE INITIAL DECIMAL INTEREST FINAL DECIMAL REVENUE INITIAL DECIMAL INTEREST FINAL DECIMAL OIL PRC INITIAL $/bbl RES CAT AS OF DATE FIXED COST $/MO As of : 01/01/2023 GROSS ULTIMATE RESERVES, CUMULATIVE PRODUCTION AND BASIC ECONOMIC DATA TABLE 7 STIMSON-NAIL W17S 19H P-UD 0.0000000 0.0000752 0.0000752 0.0000000 3,372.31 493.50 5.91 93.95 0.00 0.00 0 WILLOW LAKES 19 192H P-UD 0.0000000 0.0002451 0.0002451 0.0000000 1,663.06 243.47 5.91 93.95 0.00 0.00 0 WILLOW LAKES 19 193H P-UD 0.0000000 0.0002451 0.0002451 0.0000000 1,666.75 244.01 5.91 93.95 0.00 0.00 0 HA RB SU92;NAC ROYALTY 34 H 003-ALT P-UD 0.0000000 0.1273627 0.1273627 0.0000000 13,552.64 0.00 5.85 91.83 0.00 0.00 0 SUGARLOAF 7475 6U A 6H P-UD 0.0000000 0.0015437 0.0015437 0.0000000 2,854.67 538.89 5.79 92.44 0.00 0.00 0 SUGARLOAF 7475 7U A 7H P-UD 0.0000000 0.0015437 0.0015437 0.0000000 2,846.90 537.44 5.79 92.44 0.00 0.00 0 SUGARLOAF 7475 8U A 8H P-UD 0.0000000 0.0015437 0.0015437 0.0000000 2,850.35 538.12 5.79 92.44 0.00 0.00 0 SUGARLOAF 7475 9U B 9H P-UD 0.0000000 0.0015437 0.0015437 0.0000000 2,859.03 539.78 5.79 92.44 0.00 0.00 0 SHOSHONE C 34-166-165 WA 3H P-UD 0.0000000 0.0000010 0.0000010 0.0000000 4,205.99 528.05 5.60 92.85 0.00 0.00 0 SHOSHONE D 34-166-165 TB 4H P-UD 0.0000000 0.0000010 0.0000010 0.0000000 2,619.94 494.20 5.60 92.85 0.00 0.00 0 SHOSHONE E 34-166-165 WB 5H P-UD 0.0000000 0.0000010 0.0000010 0.0000000 2,615.83 493.45 5.60 92.85 0.00 0.00 0 19,759.31 126,245.99 0.00 0.00 Grand Total 406,593.39 3,698,985.77 204,081.37 2,104,074.45