Management Presentation - Seaport Global, Chicago, IL

Similar documents
Earnings Call Slides 2Q18. August 2018

First Quarter 2016 Review. Hal Hickey Harold Jameson Ricky Burnett. Chief Executive Officer Chief Operating Officer Chief Financial Officer

Earnings Call Presentation May 2015

This presentation includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the

NYSE:CRK. Second Quarter 2018 Results

Fourth Quarter & Full Year 2016 Review

2015 Results and 2016 Outlook February 19, 2016

2016 Results and 2017 Outlook

Investor Update. June 2015

Howard Weil Energy Conference

SOUTHWESTERN ENERGY ANNOUNCES 2015 FINANCIAL AND OPERATING RESULTS

Third Quarter 2016 Earnings Call Presentation October 27, 2016

First Quarter 2016 Earnings Call Presentation April 28, 2016

Forward Looking Statements

Core Haynesville Acquisition. September 2017

April 2018 IPAA OGIS Conference. NYSE American: SRCI

Harrison and Panola. EnerCom Oil & Gas Conference Denver, CO August 22-26, 2010

Citi 2014 MLP/Midstream Infrastructure Conference. August 20-21, 2014

SilverBow Resources Corporate Presentation. August 2018

@NFX YE15 Update and 2016 Outlook

Antero Resources Reports Second Quarter 2017 Financial and Operational Results and Increases 2017 Production Guidance

J. Russell Porter Chief Executive Officer

GHS 100 Energy Conference. June 24, 2014

Analyst Presentation. October 29, 2018

CARRIZO OIL & GAS, INC.

Strong Execution Driving Growth and Value A P R I L I N V E S T O R P R E S E N T A T I O N

Enercom - The Oil and Gas Conference. August 16, 2017

Forward-Looking Statements

JUNE 2017 INVESTOR PRESENTATION

EV Energy Partners, L.P. Wells Fargo Energy Symposium

Total production of 68,328 Boe/d, 9% above the fourth quarter of 2017 and 6% above the third quarter of 2018

Amplify Energy Corp. Emergence Presentation July 19, 2017

SOUTHWESTERN ENERGY ANNOUNCES SECOND QUARTER 2012 FINANCIAL AND OPERATING RESULTS

4Q 2017 Earnings Presentation February 27, 2018 CRZO

Second Quarter 2016 Earnings Call Presentation August 3, 2016

SOUTHWESTERN ENERGY ANNOUNCES CAPITAL PROGRAM AND PROVIDES GUIDANCE FOR 2003

Louisiana Energy Conference June 10, Nasdaq: ZAZA

Investor Update August 3, 2017

June 2016 Investor Presentation

Q Conference Call May 19, 2014

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K

Analyst Presentation. October 24, 2013

Analyst Presentation September 28, 2015

EQT REPORTS SECOND QUARTER 2016 EARNINGS Increases 2016 drilling plan

Abraxas Petroleum. Corporate Update. May Raven Rig #1; McKenzie County, ND

Ultra Petroleum Corp.

Jefferies Energy Conference

Analyst Presentation November 2016

SOUTHWESTERN ENERGY ANNOUNCES THIRD QUARTER 2013 FINANCIAL AND OPERATING RESULTS

Analyst Presentation October 27, 2016

EnerCom s The Oil & Gas Conference 17

Analyst Presentation. December 18, 2013

MAY 6, 2014 INVESTOR PRESENTATION WPX STRATEGIC ALLIANCE OVERVIEW

Abraxas Petroleum. Corporate Update. February Raven Rig #1; McKenzie County, ND

February NYSE American: NOG

INVESTOR PRESENTATION. February 2019

Investor Update. November 2014

Adjusted net income attributable to common shareholders of $26.7 million, or $0.33 per diluted share, and Adjusted EBITDA of $132.

Investor Presentation. Jefferies 2013 Global Energy Conference Houston, TX November 12, 2013

EQT REPORTS SECOND QUARTER 2014 EARNINGS

SOUTHWESTERN ENERGY ANNOUNCES SECOND QUARTER 2011 FINANCIAL AND OPERATING RESULTS

Scotia Howard Weil Energy Conference

EXCO Resources, Inc Merit Drive, Suite 1700, LB 82, Dallas, Texas (214) FAX (972)

Abraxas Caprito 98 #201H; Ward Cty., TX

Ultra Petroleum Corp. Michael D. Watford Chairman, President and CEO

EQT Reports Second Quarter 2012 Earnings

RBC Capital Markets Global Energy & Power Conference. June 7, 2017

EQT REPORTS SECOND QUARTER 2018 RESULTS Board authorizes $500 million share repurchase program

Tuesday, August 7,

EV Energy Partners, L.P RBC Capital Markets' MLP Conference. November 18, 2015

EQT Reports Record Earnings for 2013 Production Sales Volume Growth of 43%

4Q Quarterly Update. February 19, 2019

Centennial Resource Development Announces Full Year 2017 Results, 2017 Year-End Reserves, 2018 Guidance and Increases 2020 Oil Production Target

Company Presentation June 2018

where we stand where we are going

Focused on building a solid foundation for future growth and value creation

Whipkey Drilling Pad, Marshall County, West Virginia

Investor Presentation TPH Hotter N Hell Energy Conference June 15, 2016

The New EQT New Company, New Leadership, New Focus

Oil-focused initiative in the Eagle Ford Shale production growth guidance of 28% - 41% Initial 2015 production growth guidance of 20% - 30%

3Q 2018 Earnings Presentation November 5, 2018 CRZO

where we stand where we are going

Cautionary Statements

Investor Presentation November 5, 2014

First Quarter 2016 Supplemental Slides May 4, 2016

Company Overview September 2016

SOUTHWESTERN ENERGY COMPANY (Exact name of registrant as specified in its charter)

SOUTHWESTERN ENERGY ANNOUNCES CAPITAL PROGRAM AND PROVIDES GUIDANCE FOR 2004

2018 DUG Permian Basin Conference

Heikkinen Energy Conference August 24, 2016

August Investor Presentation

Gulfport Energy Corporation Reports Fourth Quarter and Year-End 2017 Results

Investor Presentation December 2013

Focusing on Liquids-rich Targets in Existing Resource Base. Rockies Division Targets: Shannon, Sussex, Frontier, Three Forks, Middle Bakken, Ft.

Antero Resources Reports Fourth Quarter and Full Year 2016 Financial and Operational Results

Tellurian Inc. (Exact name of registrant as specified in its charter)

Making the Permian Great Again Zane Arrott, Chief Operating Officer January 18, 2017

First Quarter 2011 Investor Update

Analyst Presentation October 22, 2015

SOUTHWESTERN ENERGY ANNOUNCES 2017 OPERATIONAL AND FINANCIAL RESULTS

Transcription:

NYSE American: GDP Management Presentation - Seaport Global, Chicago, IL

This presentation has been prepared by Goodrich Petroleum Corporation (the Company ) solely for information purposes and may include "forwardlooking statements" within the meaning of the U.S. Private Litigation Securities Reform Act of 1995. The Company, its respective employees, directors, officers or advisors, does not make any representation or warranty as to the accuracy or completeness of the information contained in the presentation materials. The Company shall have no liability for this presentation, information contained herein, or any representations (expressed or implied), whether the communications were oral or written. The statements, other than statements of historical facts, included in this presentation that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. These statements include, but are not limited to forward-looking statements about acquisitions, divestitures, trades, potential strategic alliances, the availability of capital, the expectations of plans, strategies, objectives and anticipated financial and operating results of the Company, including the Company's drilling program, production, hedging activities, capital expenditure levels and other guidance that may be included in this presentation. These statements are based on certain assumptions made by the Company based on management's experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include risks relating to the Company's financial performance and results, availability of sufficient cash flow to execute its business plan, prices and demand for oil, natural gas and natural gas liquids, the ability to replace reserves and efficiently develop current reserves, the ability to access the capital markets and finance operations, including capital expenditures, and other important factors that could cause actual results to differ materially from those projected as described in this presentation and the Company's reports filed with the Securities and Exchange Commission. See "Risk Factors" in the Company's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other public filings and press releases. Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise. 2

Value and Growth Investment Opportunity with an Enhanced Balance Sheet, Very High Leverage to the Haynesville and the Ability to Rapidly Grow Volumes, Reserves and EBITDA ASSETS: Haynesville Shale, Eagle Ford Shale and TMS 10-15 Year Inventory (1.2 Tcf of Resource Potential) of NLA Haynesville Core Locations at Current Capex Budget, with Significant Option Value on Oil TRADING PLATFORM: NYSE American: ( GDP ) PLAN & CATALYSTS Rapid Growth in Natural Gas Production and EBITDA, While Maintaining Low Debt Metrics 2Q18 Production Grew 66% Sequentially to 60,600 Mcfe. Year-End 2018 Guidance Up an Additional 65% to 100,000 Mcfe Per Day and Preliminary 2019 Guidance of an Average of 140,000 Mcfe Per Day Per Unit Operating Costs Dropping Creating Margin Expansion Increasing Activity in Haynesville - Two Rigs Running Currently and Two Wells Near Flowback 3

HAYNESVILLE SHALE - CORE Gross (Net) Acres (YE17): 38,000 (19,000) Proved Reserves (YE17 - SEC) 411.3 Bcfe Objective: Haynesville Shale HAYNESVILLE / BOSSIER SHALE ANGELINA RIVER TREND ( ART ) Mississippi Gross (Net) Acres (Current): 8,000 (3,000) Proved Reserves (YE17 - SEC) 4.0 Bcfe Objective: Haynesville & Bossier Shale Texas Louisiana TUSCALOOSA MARINE SHALE: Gross (Net) Acres (YE17): 60,000 (43,000) Proved Reserves (YE17 - SEC) 12.7 Bcfe Objectives: Tuscaloosa Marine Shale EAGLE FORD SHALE: Gross (Net) Acres (YE17): 32,500 (14,000) Proved Reserves (YE17 SEC) 0 Objectives: Eagle Ford Shale, Pearsall Shale & Buda Lime 4

500 400 300 SEC PROVED RESERVES (Bcfe) 303 428 ETX TMS 200 100 0 55 2015 2016 2017 NLA - Haynesville Total April 2018 5

USD in thousands) Cash $1,729 Debt Senior Credit Facility 6,000 2L Convertible Notes (PIK) 50,224 Total Debt 56,224 Total Net Debt $54,495 6

160,000 140,000 120,000 100,000 80,000 60,000 40,000 20,000-2017 1Q18 2Q18 2018* 2018 Exit Rate 2019* Est. TMS Haynesville Total * Mid-Point of Guidance 7

EV/EBITDA 20.00 15.00 10.00 5.00 0.00 GDP Peer Group Includes: APA,APC,AR,AREX,AXAS,BBG,BCEI,CHK,CLR,COG,CPE,CRC,CRK,CRZO,CXO,DVN,ECA,ECR,EOG,EPE, EQT,ESTE, FANG,GPOR,HK,JONE,LLEX, LONE,LPI,MCF,MPO,MTDR,MUR,NBL,NFX,OAS,PDCE,PE,QEP, PXD,REN,RRC,SBOW,SD,SM,SN,SWN,UPL,WLL,WPX,WTI Source: Bloomberg, Company 8

EV/EBITDA 16.00 14.00 12.00 10.00 8.00 6.00 4.00 2.00 0.00 GDP Peer Group Includes: APA,APC,AR,AREX,AXAS,BBG,BCEI,CHK,CLR,COG,CPE,CRC,CRK,CRZO,CXO,DVN,ECA,ECR,EOG,EPE, EQT,ESTE, FANG,GPOR,HK,JONE,LLEX, LONE,LPI,MCF,MTDR,MUR,NBL,NFX,OAS,PDCE,PE,QEP, PXD,REN,RRC,SBOW,SM,SN,SWN,UPL,WLL,WPX,WTI Source: Bloomberg, Company 9

8.00 7.00 6.00 5.00 4.00 3.00 2.00 1.00 0.00-1.00 GDP NET DEBT/EBITDA Peer Group Includes: APA,APC,AR,AREX,AXAS,BBG,BCEI,CHK,CLR,COG,CPE,CRC,CRK,CRZO,CXO,DVN,ECA,ECR,EOG, EPE,EQT,FANG,GPOR,HK,JONE,LNGG,LONE,LPI,MCF,MPO,MTDR,MUR,NBL,NFX,OAS,PDCE,PE, QEP,PXD,REN,RRC,SBOW,SD,SM,SN,SWN,UPL,WLL,WPX,WTI Source: Bloomberg, Company 10

$35,000 Capital Efficiency $30,000 $25,000 $20,000 $15,000 $10,000 $5,000 $- GDP Source: Company Peer Group Includes: APA,AR,AREX,BBG,BCEI,CHK,CLR,CNX,COG,CPE,CRC,CRK,CRZO, CXO,DVN,ECA,ECR,EGN,EOG,EPE,EQT,ESTE,FANG,GPOR,GST,HES,HK,JONE,LPI,MTDR,MUR,N FX,OXY,PDCE,PE,QEP,RVAC,PXD,REXX,RRC,RSSP,SM,SN,SRCI,SWN,UPL,WLL,WRD,XEC 11

North Louisiana (Haynesville) Total Gross/Net Acres: 38,500/19,000 Average WI/NRI: 40%/29% Acreage HBP: 100% 91 total producing wells (17 Operated) Approximately 200 gross (90 net) potential locations on 880 spacing Operator for Approximately 55% of the NLA core position CHK Joint Venture on most of the remaining 45% of NLA Core Acreage Recent Acreage Swaps Adding to Operated and Long Lateral Acreage Continuing to Look For Bolt-On Opportunities Shelby Trough/Angelina River Trend (ART) Haynesville and Bossier Shales: Total Gross/Net Acres: 8,000/ 3,000 Average WI/NRI: 38% / 30% Recent Sale of Producing Wells and a Portion of the Company s Acreage for $23 Million Greenwood- Waskom / Metcalf/Longwood 3,700 Net Ac Bethany Longstreet 14,000 Net Ac ART 3,000 Net Ac HAYNESVILLE SHALE ~22,000 net Ac Swan Lake/Thorn Lake 1,300 Net Ac Rig Source: Ulterra Bits 12

Regional Structure Map (Top of the Haynesville Shale) 13

Haynesville Shale Regional Cross - Section (West - East) 14

Haynesville Shale Regional Cross - Section (South - North) 15

Core Lab Haynesville Shale Core Data A A A A Core Wells Locator A A 16

Core Lab Haynesville Shale Core Data (Average Core Total Porosity) Data from Core Lab Consortium; contours prepared by Goodrich 17

Haynesville Completion Evolution Evolving completions maximize near-wellbore stimulation Original Design (2008-2014) Recent Design (2015 - Current) Testing (Currently) 4,600 Laterals 1,000 lbs/ft Proppant Hybrid Fluid 300-450 Frac Intervals Cluster Spacing 50-70 4,600 10,000 Laterals 3,000 4,000 lbs/ft Proppant Slick Water Fluid 150-250 Frac Intervals Cluster Spacing 20-50 10,000 Laterals 4,000-5,000+ lbs/ft Proppant Slick Water Fluid 100-200 Frac Intervals Cluster Spacing 10-30 18

Haynesville Recent Industry Activity (1) CRK Nissen 28-21HC #1 10,000 Lateral IP: 27,000 Mcf/d 3,796#/ft (2) CRK Nissen 28-21HC #2 10,000 Lateral IP: 25,000 Mcf/d 3,801#/ft (3) CRK FLORSHEIM 9-16 HC #1&2 10,000 Laterals IP: 26,500 Mcf/d IP: 27,600 Mcf/d (4) CRK HUNTER 28-21HC 1&2 IP: 27,000 Mcf/d each 9,200 Laterals (5) CHK GEPH Unit IP: 47,988 Mcf/d 15,000 Lateral (22) CHK Black 1H IP: 44,000 Mcf/d 10,000 Lateral (6) CRK Cook 21-28 HC #1 10,000 Lateral IP: 25,600 Mcf/d 3,803#/ft 1 2 3 4 (21) Vine HA RA SU74;L L Golson 3-003-ALT IP: 18,800 Mcf/d 4,661 Lateral (7) CRK Cook 21-28 HC #2 10,000 Lateral IP: 26,800 Mcf/d 3,798#/ft (8) CHK ROTC 1 & 2 10,000 Laterals IP: 72,000 Mcf/d 16 Bcf in 14 months (9) EXCO Red Oak Timber 6-7HC 9,500 Lateral IP: 22,400 Mcf/d 6 7 10-16 5 8 9 17 22 18-20 21 (20) GDP Cason-Dickson #3&4 Preparing to Spud 10,000 Laterals (19) GDP Cason-Dickson #1&2 IP: 31 MMcf/d, IP: 23 MMcf/d 8,000 & 3,000 Laterals (18) GDP Harris 14&23 #1 Drilling Completed 6,200 Lateral (17) Covey Park Tucker 31-6C H1 IP 18,045 Mcf/d 7,466 Lateral (10) GDP Wurtsbaugh 26 4,600 Lateral IP: 22,000 Mcf/d (11) GDP-Wurtsbaugh 25-24 #2&3 7,500 Laterals IP: 25,000 Mcf/d IP: 29,000 Mcf/d (12) GDP Wurtsbaugh 25-24 #1 8,800 Lateral IP: 31,000 Mcf/d (13) GDP Franks 25&24 #1 IP: 30,000 Mcf/d 9,600 Lateral (14) GDP Loftus 27&22 #1 Drilling in Progress 7,500 Lateral (15) GDP Demmon 34H #1 Flowing 4,600 Lateral (16) GDP Wurtsbaugh 35H #1 Producing 4,600 Lateral 19

20

21

22

23

24

Cum Production (MCF) 10,000,000 10,000' Laterals Cum Production (MCF) 9,000,000 8,000,000 Company Type Curve: EUR: 25 Bcf (2.5 Bcf/1,000 ft) 7,000,000 6,000,000 ROTC 2-Well Average (4,000#/ft) Company Type Curve EUR: 20 Bcf (2.0 Bcf/1,000 ft) 5,000,000 4,000,000 3,000,000 Average Well Performance 35 Wells (3,251#/ft Frac) 2,000,000 1,000,000 GDP, 1 Well (9,265' LL, 3,943#/ft Frac) 0 0 5 10 15 20 25 30 35 Months 25

Avg Daily Production (Mcfpd) Assumptions Louisiana Type Curve 100,000 4,600' Lateral Type Curve EUR 11.5 Bcf (2.5 Bcf/1,000 ) Sales Gas BTU Price Adjustment 1.022 10,000 1,000 Pricing Differentials Average - NYMEX less $0.60 / MMBtu (includes transportation) Fixed Opex Fixed Opex: $3,676 / month 100 0 20 40 60 80 100 120 Months Variable Opex Severance Tax Ad Val Tax $0.05 / Mcf 24 month tax holiday; thereafter, $0.11 / Mcf $0.03 / Mcf Royalty Burden 27.0% D&C Capex Facilities Capex $8.3 MM $0.17 MM, included in D&C Capex 4,600' Lateral IRR Sensitivity Analysis (IRR sensitivity to EURs and Capex) Gas Price EUR Capex (Mmcfe) ($M) 90% 100% 110% 90% 100% 110% 2.50 15.2% 22.9% 33.9% 2.50 31.7% 22.9% 16.0% 2.75 25.4% 36.3% 49.2% 2.75 49.0% 36.3% 26.5% 3.00 37.8% 52.7% 70.4% 3.00 70.2% 52.7% 39.2% 3.50 70.3% 96.2% 127.5% 3.50 127.3% 96.2% 72.6% Gas Price Spud to 1 st Sale PV10 (M$) ($3.00/Mcf Pricing) 60 Days $5,002 Ownership:WI 100% - NRI 73% Pricing: Flat Pricing Economic EUR s vary depending on gas price assumptions. 26

Avg Daily Production (Mcfpd) Assumptions Louisiana Type Curve 100,000 7,500' Lateral Type Curve EUR 18.75 Bcf (2.5 Bcf/1,000 ) 10,000 Sales Gas BTU Price Adjustment 1.022 1,000 Pricing Differentials Average - NYMEX less $0.60 / MMBtu (includes transportation) Fixed Opex Fixed Opex: $3,676 / month 100 0 20 40 60 80 100 120 Months Variable Opex $0.05 / Mcf 7,500' Lateral IRR Sensitivity Analysis (IRR sensitivity to EURs and Capex) Severance Tax Ad Val Tax 24 month tax holiday; thereafter, $0.11 / Mcf $0.03 / Mcf Royalty Burden 27.0% D&C Capex Facilities Capex Spud to 1 st Sale PV10 (M$) ($3.00/Mcf Pricing) $10.2 MM $0.17 MM, included in D&C Capex 60 Days $7,869 Gas Price EUR Capex (Mmcfe) ($M) 90% 100% 110% 90% 100% 110% 2.50 20.6% 28.9% 38.5% 2.50 38.3% 28.9% 21.4% 2.75 31.6% 43.1% 56.5% 2.75 56.3% 43.1% 32.7% 3.00 44.7% 60.1% 78.2% 3.00 78.0% 60.1% 46.1% 3.50 78.1% 104.0% 134.9% 3.50 134.7% 104.0% 80.4% Ownership: WI 100% - NRI 73% Pricing: Flat Pricing Gas Price Economic EUR s vary depending on gas price assumptions. 27

Avg Daily Production (Mcfpd) Assumptions Louisiana Type Curve 100,000 10,000' Lateral Type Curve EUR 25.0 Bcf (2.5 Bcf/1,000 ) 10,000 Sales Gas BTU Price Adjustment 1.022 1,000 Pricing Differentials Average - NYMEX less $0.60 / MMBtu (includes transportation) Fixed Opex Fixed Opex: $3,676 / month 100 0 20 40 60 80 100 120 Months Variable Opex Severance Tax Ad Val Tax $0.05 / Mcf 24 month tax holiday; thereafter, $0.11 / Mcf $0.03 / Mcf Royalty Burden 27.0% D&C Capex Facilities Capex Spud to 1 st Sale PV10 (M$) ($3.00/Mcf Pricing) $12.4 MM $0.17 MM, included in D&C Capex 60 Days $11,731 10,000' Lateral IRR Sensitivity Analysis (IRR sensitivity to EURs and Capex) Gas Price EUR Capex (Mmcfe) ($M) 90% 100% 110% 90% 100% 110% 2.50 27.4% 37.6% 49.5% 2.50 49.4% 37.6% 28.4% 2.75 40.8% 55.0% 71.4% 2.75 71.3% 55.0% 42.1% 3.00 56.9% 75.9% 98.2% 3.00 98.1% 75.9% 58.6% 3.50 98.1% 130.4% 169.3% 3.50 169.1% 130.4% 100.9% Ownership: WI 100% - NRI 73% Pricing: Flat Pricing Gas Price Economic EUR s vary depending on gas price assumptions. 28

Strong EBITDA Growth in 2018 Driven By Substantial Increase in Production On A Much Lower Unit Cost Structure Two Operated Rigs Running Currently, Which Will Drive Operated Volume Growth Which Carries a Lower Lifting Cost Due to Favorable Gathering Contracts Focus on Growth in Cash Flow and Return on Capital Employed With Manageable Outspend Strategic Acquisitions That Add Inventory While Keeping Debt Metrics Less Than 1.5X 29

A-1

Period Natural Gas Volumes (Mcfpd) Natural Gas Price 3Q18 38,000 $3.02 4Q18 39,000 $3.02 1Q19 50,000 $2.96 2Q19 40,000 $2.85 3Q19 40,000 $2.85 4Q19 40,000 $2.85 1Q20 40,000 $2.81 Period Oil Volumes (Bopd) Oil Price 3Q18 350 $51.08 4Q18 350 $51.08 1Q19 325 $51.08 2Q19 325 $51.08 3Q19 300 $51.08 4Q19 300 $51.08 A-2

Production 2018E Annual Net Production: 23.73 27.38 Bcfe Avg Daily Production: 65,000-75,000 Mcfe/d Natural Gas: 95% Activity Wells Gross (Net) Wells: 17 (8.2) Average Net Lateral Length: 8,000 Percentage Operated (Net): 84% Capex (MM) $85-95 Net Capital Allocation Unit Costs (Per Mcfe) Bethany-Longstreet 70% Thorn Lake 30% Basis Henry Hub Less: $0.12 0.15 LLS Less: $2.00 2.25 LOE $0.30 0.40 Taxes $0.07 0.11 Transportation $0.30 0.40 G&A (Cash) $0.40 0.50 Quarterly Completion Cadence 1Q18 3 Gross (1.8 Net) 2Q18 5 Gross (2.7 Net) 3Q18 6 Gross (2.3 Net) 4Q18 3 Gross (1.4 Net) Total 17 Gross (8.2 Net) A-3