EX-99.1 41 exhibit99-1.htm EXHIBIT 99.1 Alpine Summit Energy Partners, Inc.: Exhibit 99.1 - Filed by newsfilecorp.com

February 3, 2023

Mr. William Wicker

Alpine Summit Energy Partners

2445 Technology Forest Blvd, Suite 1010

The Woodlands, TX 77381

 

Re:

Alpine Summit Energy Partners

 

 

Estimate of Reserves and Revenues

 

 

2022 Year-End SEC Pricing Case

 

 

"As of" January 1, 2023

Dear Mr. Wicker:

At your request, W.D. Von Gonten Engineering, LLC has prepared estimates of future reserves and projected net revenues for certain property interests owned by Alpine Summit Energy Partners (Alpine). These properties include producing wells and undeveloped locations located in either Austin, Fayette, Lee, Robertson, Washington, or Webb County, Texas. The undeveloped locations included herein have been classified as Proved, Probable, Possible, or Contingent Resource per the guidelines established by the Society of Petroleum Engineers (SPE). At the request of Alpine, this report was prepared utilizing the 2022 Year-End SEC pricing scenario.

Our conclusions, as of January 1, 2023, are as follows:

 

Net to Alpine Summit Energy Partners

2022 Year-End SEC Pricing

Proved Developed

Proved

Total

Probable

Possible

 

Producing

Non-Producing

Undeveloped

Proved

Undeveloped

Undeveloped

Reserve Estimates

 

 

 

 

 

 

Oil/Cond., Mbbl

3,745.4

227.8

273.5

4,246.7

-

-

Gas, MMcf

55,716.1

14,763.5

28,872.4

99,352.1

167,112.0

153,798.9

NGL, Mbbl

2,797.5

165.1

248.7

3,211.4

-

-

Oil/Cond. Equivalent, MBOE

15,828.9

2,853.5

5,334.3

24,016.8

27,852.0

25,633.2








Proved Revenues

 

 

 

 

 

 

Oil, $ (36.4) %

350,361,536

21,313,644

25,584,048

397,259,232

-

-

Gas, $ (53.5) %

327,701,408

87,240,624

168,920,928

583,862,912

991,433,344

912,450,816

NGL, $ (10.2) %

96,324,520

5,929,625

8,931,100

111,185,264

-

-

Total, $

774,387,392

114,483,896

203,436,096

1,092,307,328

991,433,344

912,450,816

             

Expenditures

 

 

 

 

 

 

Advalorem Taxes, $

19,353,978

3,034,075

5,301,730

27,689,786

27,512,274

25,320,508

Severance Taxes, $

47,918,564

7,968,196

14,515,770

70,402,528

74,357,496

68,433,800

Direct Operating Expense, $

42,530,144

9,120,334

9,859,870

61,510,360

60,907,576

68,898,312

Variable Operating Expense, $

22,588,062

3,185,350

4,732,006

30,505,416

17,718,538

16,896,134

Transportation Expense, $

27,210,362

5,980,786

11,216,190

44,407,336

60,564,064

55,739,224

Total, $

159,601,136

29,288,740

45,625,564

234,515,408

241,059,936

235,287,984

             

Investments

 

 

 

 

 

 

Total, $

3,987,294

16,897,380

54,617,248

75,501,920

231,282,496

236,124,992

             

Estimated Future Net Revenues(FNR)

 

 

 

 

 

 

Undiscounted FNR, $

610,799,040

68,297,776

103,193,280

782,289,984

519,090,944

441,037,760

FNR Disc. @ 10%, $

382,616,864

40,849,036

54,990,720

478,456,608

257,950,128

177,735,712

 

 

 

 

 

 

 

Allocation Percentage by Classification

 

 

 

 

 

 

FNR Disc. @ 10%

80.0%

8.5%

11.5%

100.0%

 

 

 

 

 

 

 

 

 

*Due to computer rounding, numbers in the above table may not sum exactly.


Report Qualifications

Purpose of Report - The purpose of this report is to provide Alpine and its financial advisors with an estimate of future reserves and net revenues attributable to certain interests owned by Alpine effective January 1, 2023.

Scope of Work - W.D. Von Gonten Engineering, LLC was engaged by Alpine to estimate the remaining reserves and future production forecasts associated with the properties included in this report. Once reserves were estimated, future net revenues were determined utilizing the 2022 Year-End SEC pricing scenario.

Reporting Requirements - The Society of Petroleum Engineers (SPE) requires Reserves to be economically recoverable with prices and costs in effect on the "as of" date of the report. In conjunction with World Petroleum Council (WPC), American Association of Petroleum Geologists (AAPG), Society of Petroleum Evaluation Engineers (SPEE), Society of Exploration Geophysicists (SEG), Society of Petrophysicists and Well Log Analysts (SPWLA), and the European Associated of Geoscientists and Engineers (EAGE), the SPE has issued Petroleum Resources Management System (2018 ed.), which sets forth the definitions and requirements associated with the determination and classification of both Reserves and Resources. In addition, the SPE has issued Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserve Information (2019 ed.), which sets requirements for the qualifications and independence of qualified reserves evaluators and auditors.

The estimated Proved, Probable, and Possible reserves herein have been prepared in conformance with all SPE definitions and requirements in the above referenced publications.

Projections - The attached reserves and revenue projections are on a calendar year basis with the first time period being January 1, 2023 through December 31, 2023.

Property Discussion

Alpine currently owns interests in 36 producing horizontal Austin Chalk wells and one horizontal Eagle Ford shale well. As of December 2022, the gross production rates from the producing wells included in this report are approximately 5,700 barrels of oil and 103,000 Mcf of gas per day.

In addition, there are four Proved Undeveloped (PUD), 18 Probable Undeveloped (PROB), and 20 Possible Undeveloped (POSS) locations offsetting the producing leases planned to be operated by Ageron Energy, LLC or IRONROC Energy, LLC (IRONROC). The first well is scheduled to be producing by February 2023.

Reserves Estimates

Producing Properties - Reserves estimates for the Proved Developed Producing (PDP) properties were based on volumetric calculations, log analysis, decline curve analysis, rate transient analysis, and/or analogy to nearby production.

Undeveloped Properties - The undeveloped reserves and resources were necessarily estimated using volumetric calculations, log analysis, and geophysical interpretation. In addition, W.D. Von Gonten Engineering, LLC has performed a field study of the Austin Chalk formation independent of this report. Our conclusions from that field study have fortified our confidence in the producing and undeveloped reserves included herein.

Alpine Summit Energy Partners - SEC Pricing - February 3, 2023 - Page 2


Reserves and schedules of production included in this report are only estimates. The amount of available data, reservoir and geological complexity, reservoir drive mechanism, and mechanical aspects can have a material effect on the accuracy of these reserve estimates. Due to inherent uncertainties in future production rates, commodity prices, and geologic conditions, it should be realized that the reserves estimates, the reserves actually recovered, the revenue derived therefrom and the actual cost incurred could be more or less than the estimated amounts.

We consider the assumptions, data, methods, and procedures used in this report appropriate hereof, and we have used all such methods and procedures that we consider necessary and appropriate to prepare the estimates of reserves and future net revenues.

Product Prices

The estimated net revenues shown herein were based on 2022 SEC Year-End pricing guidelines. SEC pricing is determined by averaging the settlement prices in effect for the first day of each month from the prior twelve months using benchmark oil and gas prices published by the Energy Information Administration. This method renders a price of $94.49 per barrel of oil and $6.245 per MMBtu of gas. These prices were held constant throughout the life of the properties, as per SEC guidelines.

Pricing differentials were applied to all properties on an individual property basis in order to reflect prices actually received at the wellhead. Pricing differentials are typically utilized to account for transportation charges, geographical differentials, quality adjustments, and any marketing bonus or deductions, and any other factors that may affect the price actually received at the wellhead. Alpine provided limited historical pricing data for the nine-month time period of January 2022 through September 2022. The historical averages extracted from the pricing data were applied for this report.

The NGL price differential utilized in this evaluation was based on a comparison of the historical price received versus the average NYMEX oil price.

A gas volume shrinkage factor has been applied to each property. This shrinkage accounts for any line loss, generation of NGLs, and/or fuel usage before the actual sales point.

Operating Expenses and Capital Costs

Historical monthly operating expense data for the properties were also provided by Alpine. W.D. Von Gonten Engineering, LLC applied a combination of fixed monthly and variable expenses to each individual property based on the available historical data from January 2022 through September 2022.

Capital costs necessary to perform well completion operations and to develop undeveloped locations were supplied by Alpine. These costs were verified from actual recent work in the area of interest.

All operating expenses and capital costs were held flat for the life of the properties.

Other Considerations

Abandonment Costs - Cost estimates regarding future plugging and abandonment liabilities associated with these properties were supplied by Alpine for the purposes of this report. As we have not inspected the properties personally, W.D. Von Gonten Engineering, LLC expresses no warranties as to the accuracy or reasonableness of these assumptions. A third party study would be necessary in order to accurately estimate all future abandonment liabilities.

Additional Costs - Costs were not deducted for general and administrative expenses, depletion, depreciation and/or amortization (a non-cash item), or federal income tax.

Alpine Summit Energy Partners - SEC Pricing - February 3, 2023 - Page 3


Data Sources - Data furnished by Alpine included basic well information, completion data, lease acreage map, ownership interests, drilling schedules, historical commercial data, and daily production information. Public data sources such as IHS Energy and the U.S. Geological Survey (USGS) were used to gather any additional necessary data.

Context - We specifically advise that any particular reserves estimate for a specific property not be used out of context with the overall report. The revenues and present worth of future net revenues are not represented to be market value either for individual properties or on a total property basis. The estimation of fair market value for oil and gas properties requires additional analysis other than evaluating undiscounted and discounted future net revenues.

While the oil and gas industry may be subject to regulatory changes from time to time that could affect an industry participant's ability to recover its oil and gas reserves, we are not aware of any such governmental actions which would restrict the recovery of the January 1, 2023 estimated oil and gas volumes. The reserves in this report can be produced under current regulatory guidelines. Actual future commodity prices may differ substantially from the utilized pricing scenario which may or may not extend or limit the estimated reserves and revenue quantities presented in this report.

We have not inspected the properties included in this report, nor have we conducted independent well tests. W.D. Von Gonten Engineering, LLC and our employees have no direct ownership in any of the properties included in this report. Our fees are based on hourly expenses, and are not related to the reserve and revenue estimates produced in this report. The responsible technical personnel referenced below have obtained the qualifications and meet the requirements of objectivity for Qualified Reserves Evaluator employed internally by W.D. Von Gonten Engineering, LLC as set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserve Information (2019 ed.) promulgated by the SPE.

Thank you for the opportunity to assist Alpine Summit Energy Partners with this project.

Respectfully submitted,  
William D. Von Gonten, Jr., P.E.
TX # 73244
 
Taylor D. Matthes
 
 

WDVG/TDM/JPW

I:\data\company\reports\clientletters\misc\AlpineEnergy_YrEnd22_SEC_0123.docx

Alpine Summit Energy Partners - SEC Pricing - February 3, 2023 - Page 4


PETROLEUM RESERVES AND RESOURCES CLASSIFICATION AND DEFINITIONS

This document contains information excerpted from definitions and guidelines prepared by the Oil and Gas Reserves Committee of the Society of Petroleum Engineers (SPE) and reviewed and jointly sponsored by the World Petroleum Council (WPC), the American Association of Petroleum Geologists (AAPG), and the Society of Petroleum Evaluation Engineers (SPEE).

Preamble

Petroleum resources are the estimated quantities of hydrocarbons naturally occurring on or within the Earth's crust. Resource assessments estimate total quantities in known and yet-to-be discovered accumulations; resources evaluations are focused on those quantities that can potentially be recovered and marketed by commercial projects. A petroleum resources management system provides a consistent approach to estimating petroleum quantities, evaluating development projects, and presenting results within a comprehensive classification framework.

These definitions and guidelines are designed to provide a common reference for the international petroleum industry, including national reporting and regulatory disclosure agencies, and to support petroleum project and portfolio management requirements. They are intended to improve clarity in global communications regarding petroleum resources. It is expected that this document will be supplemented with industry education programs and application guides addressing their implementation in a wide spectrum of technical and/or commercial settings.

It is understood that these definitions and guidelines allow flexibility for users and agencies to tailor application for their particular needs; however, any modifications to the guidance contained herein should be clearly identified. The definitions and guidelines contained in this document must not be construed as modifying the interpretation or application of any existing regulatory reporting requirements.

1.0 Basic Principles and Definitions

The estimation of petroleum resource quantities involves the interpretation of volumes and values that have an inherent degree of uncertainty. These quantities are associated with development projects at various stages of design and implementation. Use of a consistent classification system enhances comparisons between projects, groups of projects, and total company portfolios according to forecast production profiles and recoveries. Such a system must consider both technical and commercial factors that impact the project's economic feasibility, its productive life, and its related cash flows.

1.1 Petroleum Resources Classification Framework

Petroleum is defined as a naturally occurring mixture consisting of hydrocarbons in the gaseous, liquid, or solid phase. Petroleum may also contain non-hydrocarbons, common examples of which are carbon dioxide, nitrogen, hydrogen sulfide and sulfur. In rare cases, non-hydrocarbon content could be greater than 50%.

The term "resources" as used herein is intended to encompass all quantities of petroleum naturally occurring on or within the Earth's crust, discovered and undiscovered (recoverable and unrecoverable), plus those quantities already produced. Further, it includes all types of petroleum whether currently considered "conventional" or "unconventional."

Excerpted from the Petroleum Resources Management System Approved by the

Society of Petroleum Engineers (SPE) Board of Directors, March 2007

Page 1


Figure 1-1 is a graphical representation of the SPE/WPC/AAPG/SPEE resources classification system. The system defines the major recoverable resources classes: Production, Reserves, Contingent Resources, and Prospective Resources, as well as Unrecoverable petroleum.

The "Range of Uncertainty" reflects a range of estimated quantities potentially recoverable from an accumulation by a project, while the vertical axis represents the "Chance of Commerciality, that is, the chance that the project that will be developed and reach commercial producing status.

The following pages contain the definitions in Tables 1, 2, and 3 that display the major classes and sub-classes of petroleum reserves and resources as defined by the SPE:

Excerpted from the Petroleum Resources Management System Approved by the

Society of Petroleum Engineers (SPE) Board of Directors, March 2007

Page 2


Table 1: Recoverable Resources Classes and Sub-Classes

Class/Sub-Class Definition Guidelines
Reserves Reserves are those quantities of petroleum anticipated to be commercially recoverable by application of development projects to known accumulations from a given date forward under defined conditions. Reserves must satisfy four criteria: they must be discovered, recoverable, commercial, and remaining based on the development project(s) applied. Reserves are further subdivided in accordance with the level of certainty associated with the estimates and may be sub-classified based on project maturity and/or characterized by their development and production status. To be included in the Reserves class, a project must be sufficiently defined to establish its commercial viability. There must be a reasonable expectation that all required internal and external approvals will be forthcoming, and there is evidence of firm intention to proceed with development within a reasonable time frame. A reasonable time frame for the initiation of development depends on the specific circumstances and varies according to the scope of the project. While 5 years is recommended as a benchmark, a longer time frame could be applied where, for example, development of economic projects are deferred at the option of the producer for, among other things, market-related reasons, or to meet contractual or strategic objectives. In all cases, the justification for classification as Reserves should be clearly documented. To be included in the Reserves class, there must be a high confidence in the commercial producibility of the reservoir as supported by actual production or formation tests. In certain cases, Reserves may be assigned on the basis of well logs and/or core analysis that indicate that the subject reservoir is hydrocarbonbearing and is analogous to reservoirs in the same area that are producing or have demonstrated the ability to produce on formation tests.
On Production The development project is currently producing and selling petroleum to market. The key criterion is that the project is receiving income from sales, rather than the approved development project necessarily being complete. This is the point at which the project “chance of commerciality” can be said to be 100%. The project “decision gate” is the decision to initiate commercial production from the project.
Approved for Development All necessary approvals have been obtained, capital funds have been committed, and implementation of the development project is under way. At this point, it must be certain that the development project is going ahead. The project must not be subject to any contingencies such as outstanding regulatory approvals or sales contracts. Forecast capital expenditures should be included in the reporting entity’s current or following year’s approved budget. The project “decision gate” is the decision to start investing capital in the construction of production facilities and/or drilling development wells.

Excerpted from the Petroleum Resources Management System Approved by the

Society of Petroleum Engineers (SPE) Board of Directors, March 2007

Page 3


Class/Sub-Class Definition Guidelines
Justified for Development Implementation of the development project is justified on the basis of reasonable forecast commercial conditions at the time of reporting, and there are reasonable expectations that all necessary approvals/contracts will be obtained. In order to move to this level of project maturity, and hence have reserves associated with it, the development project must be commercially viable at the time of reporting, based on the reporting entity’s assumptions of future prices, costs, etc. (“forecast case”) and the specific circumstances of the project. Evidence of a firm intention to proceed with development within a reasonable time frame will be sufficient to demonstrate commerciality. There should be a development plan in sufficient detail to support the assessment of commerciality and a reasonable expectation that any regulatory approvals or sales contracts required prior to project implementation will be forthcoming. Other than such approvals/contracts, there should be no known contingencies that could preclude the development from proceeding within a reasonable timeframe (see Reserves class). The project “decision gate” is the decision by the reporting entity and its partners, if any, that the project has reached a level of technical and commercial maturity sufficient to justify proceeding with development at that point in time.
Contingent Resources Those quantities of petroleum estimated, as of a given date, to be potentially recoverable from known accumulations by application of development projects, but which are not currently considered to be commercially recoverable due to one or more contingencies. Contingent Resources may include, for example, projects for which there are currently no viable markets, or where commercial recovery is dependent on technology under development, or where evaluation of the accumulation is insufficient to clearly assess commerciality. Contingent Resources are further categorized in accordance with the level of certainty associated with the estimates and may be sub-classified based on project maturity and/or characterized by their economic status.
Development Pending A discovered accumulation where project activities are ongoing to justify commercial development in the foreseeable future. The project is seen to have reasonable potential for eventual commercial development, to the extent that further data acquisition (e.g. drilling, seismic data) and/or evaluations are currently ongoing with a view to confirming that the project is commercially viable and providing the basis for selection of an appropriate development plan. The critical contingencies have been identified and are reasonably expected to be resolved within a reasonable time frame. Note that disappointing appraisal/evaluation results could lead to a re-classification of the project to “On Hold” or “Not Viable” status. The project “decision gate” is the decision to undertake further data acquisition and/or studies designed to move the project to a level of technical and commercial maturity at which a decision can be made to proceed with development and production.

Excerpted from the Petroleum Resources Management System Approved by the

Society of Petroleum Engineers (SPE) Board of Directors, March 2007

Page 4


Class/Sub-Class Definition Guidelines
Development Unclarified or on Hold A discovered accumulation where project activities are on hold and/or where justification as a commercial development may be subject to significant delay. The project is seen to have potential for eventual commercial development, but further appraisal/evaluation activities are on hold pending the removal of significant contingencies external to the project, or substantial further appraisal/evaluation activities are required to clarify the potential for eventual commercial development. Development may be subject to a significant time delay. Note that a change in circumstances, such that there is no longer a reasonable expectation that a critical contingency can be removed in the foreseeable future, for example, could lead to a reclassification of the project to “Not Viable” status. The project “decision gate” is the decision to either proceed with additional evaluation designed to clarify the potential for eventual commercial development or to temporarily suspend or delay further activities pending resolution of external contingencies.
Development Not Viable A discovered accumulation for which there are no current plans to develop or to acquire additional data at the time due to limited production potential. The project is not seen to have potential for eventual commercial development at the time of reporting, but the theoretically recoverable quantities are recorded so that the potential opportunity will be recognized in the event of a major change in technology or commercial conditions. The project “decision gate” is the decision not to undertake any further data acquisition or studies on the project for the foreseeable future.
Prospective Resources Those quantities of petroleum which are estimated, as of a given date, to be potentially recoverable from undiscovered accumulations. Potential accumulations are evaluated according to their chance of discovery and, assuming a discovery, the estimated quantities that would be recoverable under defined development projects. It is recognized that the development programs will be of significantly less detail and depend more heavily on analog developments in the earlier phases of exploration.
Prospect A project associated with a potential accumulation that is sufficiently well defined to represent a viable drilling target. Project activities are focused on assessing the chance of discovery and, assuming discovery, the range of potential recoverable quantities under a commercial development program.
Lead A project associated with a potential accumulation that is currently poorly defined and requires more data acquisition and/or evaluation in order to be classified as a prospect. Project activities are focused on acquiring additional data and/or undertaking further evaluation designed to confirm whether or not the lead can be matured into a prospect. Such evaluation includes the assessment of the chance of discovery and, assuming discovery, the range of potential recovery under feasible development scenarios.
Play A project associated with a prospective trend of potential prospects, but which requires more data acquisition and/or evaluation in order to define specific leads or prospects. Project activities are focused on acquiring additional data and/or undertaking further evaluation designed to define specific leads or prospects for more detailed analysis of their chance of discovery and, assuming discovery, the range of potential recovery under hypothetical development scenarios.

Excerpted from the Petroleum Resources Management System Approved by the

Society of Petroleum Engineers (SPE) Board of Directors, March 2007

Page 5


Table 2: Reserves Status Definitions and Guidelines

Status Definition Guidelines
Developed Reserves Developed Reserves are expected quantities to be recovered from existing wells and facilities. Reserves are considered developed only after the necessary equipment has been installed, or when the costs to do so are relatively minor compared to the cost of a well. Where required facilities become unavailable, it may be necessary to reclassify Developed Reserves as Undeveloped. Developed Reserves may be further sub-classified as Producing or Non-Producing.
Developed Producing Reserves Developed Producing Reserves are expected to be recovered from completion intervals that are open and producing at the time of the estimate. Improved recovery reserves are considered producing only after the improved recovery project is in operation.
Developed Non-Producing Reserves Developed Non-Producing Reserves include shut-in and behind-pipe Reserves. Shut-in Reserves are expected to be recovered from (1) completion intervals which are open at the time of the estimate but which have not yet started producing, (2) wells which were shut-in for market conditions or pipeline connections, or (3) wells not capable of production for mechanical reasons. Behind-pipe Reserves are expected to be recovered from zones in existing wells which will require additional completion work or future recompletion prior to start of production. In all cases, production can be initiated or restored with relatively low expenditure compared to the cost of drilling a new well.
Undeveloped Reserves Undeveloped Reserves are quantities expected to be recovered through future investments: (1) from new wells on undrilled acreage in known accumulations, (2) from deepening existing wells to a different (but known) reservoir, (3) from infill wells that will increase recovery, or (4) where a relatively large expenditure (e.g. when compared to the cost of drilling a new well) is required to (a) recomplete an existing well or (b) install production or transportation facilities for primary or improved recovery projects.

Excerpted from the Petroleum Resources Management System Approved by the

Society of Petroleum Engineers (SPE) Board of Directors, March 2007

Page 6


Table 3: Reserves Category Definitions and Guidelines

Category Definition Guidelines
Proved Reserves Proved Reserves are those quantities of petroleum, which by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be commercially recoverable, from a given date forward, from known reservoirs and under defined economic conditions, operating methods, and government regulations. If deterministic methods are used, the term reasonable certainty is intended to express a high degree of confidence that the quantities will be recovered. If probabilistic methods are used, there should be at least a 90% probability that the quantities actually recovered will equal or exceed the estimate. The area of the reservoir considered as Proved includes (1) the area delineated by drilling and defined by fluid contacts, if any, and (2) adjacent undrilled portions of the reservoir that can reasonably be judged as continuous with it and commercially productive on the basis of available geoscience and engineering data. In the absence of data on fluid contacts, Proved quantities in a reservoir are limited by the lowest known hydrocarbon (LKH) as seen in a well penetration unless otherwise indicated by definitive geoscience, engineering, or performance data. Such definitive information may include pressure gradient analysis and seismic indicators. Seismic data alone may not be sufficient to define fluid contacts for Proved reserves (see “2001 Supplemental Guidelines,” Chapter 8). Reserves in undeveloped locations may be classified as Proved provided that: •The locations are in undrilled areas of the reservoir that can be judged with reasonable certainty to be commercially productive. •Interpretations of available geoscience and engineering data indicate with reasonable certainty that the objective formation is laterally continuous with drilled Proved locations. For Proved Reserves, the recovery efficiency applied to these reservoirs should be defined based on a range of possibilities supported by analogs and sound engineering judgment considering the characteristics of the Proved area and the applied development program.
Probable Reserves Probable Reserves are those additional Reserves which analysis of geoscience and engineering data indicate are less likely to be recovered than Proved Reserves but more certain to be recovered than Possible Reserves. It is equally likely that actual remaining quantities recovered will be greater than or less than the sum of the estimated Proved plus Probable Reserves (2P). In this context, when probabilistic methods are used, there should be at least a 50% probability that the actual quantities recovered will equal or exceed the 2P estimate. Probable Reserves may be assigned to areas of a reservoir adjacent to Proved where data control or interpretations of available data are less certain. The interpreted reservoir continuity may not meet the reasonable certainty criteria. Probable estimates also include incremental recoveries associated with project recovery efficiencies beyond that assumed for Proved.

Excerpted from the Petroleum Resources Management System Approved by the

Society of Petroleum Engineers (SPE) Board of Directors, March 2007

Page 7


Category Definition Guidelines
Possible Reserves Possible Reserves are those additional reserves which analysis of geoscience and engineering data indicate are less likely to be recoverable than Probable Reserves. The total quantities ultimately recovered from the project have a low probability to exceed the sum of Proved plus Probable plus Possible (3P), which is equivalent to the high estimate scenario. When probabilistic methods are used, there should be at least a 10% probability that the actual quantities recovered will equal or exceed the 3P estimate. Possible Reserves may be assigned to areas of a reservoir adjacent to Probable where data control and interpretations of available data are progressively less certain. Frequently, this may be in areas where geoscience and engineering data are unable to clearly define the area and vertical reservoir limits of commercial production from the reservoir by a defined project. Possible estimates also include incremental quantities associated with project recovery efficiencies beyond that assumed for Probable.
Probable and Possible Reserves (See above for separate criteria for Probable Reserves and Possible Reserves.) The 2P and 3P estimates may be based on reasonable alternative technical and commercial interpretations within the reservoir and/or subject project that are clearly documented, including comparisons to results in successful similar projects. In conventional accumulations, Probable and/or Possible Reserves may be assigned where geoscience and engineering data identify directly adjacent portions of a reservoir within the same accumulation that may be separated from Proved areas by minor faulting or other geological discontinuities and have not been penetrated by a wellbore but are interpreted to be in communication with the known (Proved) reservoir. Probable or Possible Reserves may be assigned to areas that are structurally higher than the Proved area. Possible (and in some cases, Probable) Reserves may be assigned to areas that are structurally lower than the adjacent Proved or 2P area. Caution should be exercised in assigning Reserves to adjacent reservoirs isolated by major, potentially sealing, faults until this reservoir is penetrated and evaluated as commercially productive. Justification for assigning Reserves in such cases should be clearly documented. Reserves should not be assigned to areas that are clearly separated from a known accumulation by non-productive reservoir (i.e., absence of reservoir, structurally low reservoir, or negative test results); such areas may contain Prospective Resources. In conventional accumulations, where drilling has defined a highest known oil (HKO) elevation and there exists the potential for an associated gas cap, Proved oil Reserves should only be assigned in the structurally higher portions of the reservoir if there is reasonable certainty that such portions are initially above bubble point pressure based on documented engineering analyses. Reservoir portions that do not meet this certainty may be assigned as Probable and Possible oil and/or gas based on reservoir fluid properties and pressure gradient interpretations.

Excerpted from the Petroleum Resources Management System Approved by the

Society of Petroleum Engineers (SPE) Board of Directors, March 2007

Page 8


 

 

  Page 1

 

  Page 2

 

  Page 3

 

  Page 4

 

  Page 5

 

  Page 6

 

  Page 7

 

  Page 8


2/9/2023

 

Alpine Summit Energy Partners
Reserves & Economics Summary
3P Report with Interest Reversions
2022 Year-End SEC Pricing Case
Effective January 1, 2023

 
Sort: Class - Lease                                                

**Reserves Not Risk Adjusted**



Lease


Well No


API


Field


State


County


Reservoir


Operator
Before Payout After Payout Gross Net Gross
Revenue
$
Production
Taxes
$
Operating
Expense
$
Capital
Investment
$
Life
Yrs
Future Net
Revenue
$
10% Disc.
FNR
$
% Value
Allocation
%
WI NRI
Oil
NRI
Gas
WI NRI
Oil
NRI
Gas
Oil
MBO
Gas
MMCF
NGL
MBO
Oil
MBO
Gas
MMCF
NGL
MBO
CLASS = PROVED DEV. PRODUCING                                                      
AI OCHO 101H 4247944665 GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 99.60% 0.00% 74.70% 84.66% 0.00% 63.49% - 2,564.9 - - 1,738.0 - 10,311,338 1,059,490 2,238,496 21,165 20 6,992,189 5,680,240 1.2%
AI SAN ROMAN 101H 4247944505 HAWKVILLE TX WEBB AUSTIN CHALK AGERON IRONROC ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 12,338.0 - - 8,260.9 - 49,009,712 5,035,747 5,924,803 21,250 39 38,027,904 27,801,786 5.8%
AI SAN ROMAN 102H 4247944506 HAWKVILLE TX WEBB AUSTIN CHALK AGERON IRONROC ENERGY LLC 92.50% 0.00% 68.91% 85.00% 0.00% 63.33% - 12,419.4 - - 7,893.0 - 46,827,232 4,811,497 5,798,834 21,250 42 36,195,636 23,495,460 4.9%
AI SAN ROMAN 103H 4247944627 GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 99.46% 0.00% 74.10% 84.54% 0.00% 62.98% - 9,594.8 - - 6,309.6 - 37,433,144 3,846,255 5,127,220 21,136 38 28,438,522 19,621,842 4.1%
AI SAN ROMAN 104H 4247944628 GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 99.46% 0.00% 74.10% 84.54% 0.00% 62.98% - 9,921.3 - - 6,504.9 - 38,591,828 3,965,310 5,333,126 21,136 39 29,272,264 19,794,934 4.1%
AI SAN ROMAN SOUTH 101H 4247944666 GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 83.33% 0.00% 62.08% 70.83% 0.00% 52.77% - 11,563.7 - - 6,392.6 - 37,925,732 3,896,869 4,920,757 17,709 40 29,090,398 20,272,220 4.2%
AI SAN ROMAN SOUTH 102H 4247944667 GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 83.33% 0.00% 62.08% 70.83% 0.00% 52.77% - 11,482.1 - - 6,352.3 - 37,686,504 3,872,289 4,872,164 17,709 40 28,924,348 20,247,126 4.2%
ANIMAL 1H 4228732758 GIDDINGS DIST 3 TX LEE AUSTIN CHALK IRONROC ENERGY 82.01% 58.22% 58.22% 82.01% 58.22% 58.22% 103.6 186.5 28.0 60.3 69.5 16.3 6,582,251 486,295 1,101,830 159,913 34 4,834,213 3,207,094 0.7%
ANIMAL 2H 4228732760 GIDDINGS TX LEE AUSTIN CHALK-3 IRONROC ENERGY 82.23% 58.38% 58.38% 82.23% 58.38% 58.38% 308.7 1,541.6 231.2 180.2 576.0 135.0 24,633,818 1,940,489 2,278,407 160,351 47 20,254,564 12,634,326 2.6%
BEAKER B 2H 4228732740 GIDDINGS TX LEE EAGLE FORD IRONROC ENERGY 100.00% 75.44% 75.44% 100.00% 75.44% 75.44% 116.4 139.6 21.6 87.8 63.2 16.3 9,111,590 661,871 1,419,491 195,000 48 6,835,226 3,257,735 0.7%
BEAKER B 3H 4228732741 GIDDINGS TX LEE AUSTIN CHALK-3 IRONROC ENERGY 100.00% 75.44% 75.44% 100.00% 75.44% 75.44% 119.0 166.6 25.8 89.7 75.4 19.5 9,467,850 691,654 1,361,849 25,000 39 7,389,347 4,175,937 0.9%
CINCINNATUS 2H 4214933557 GIDDINGS TX FAYETTE AUSTIN CHALK-3 DALLAS PETROLEUM GROUP LLC 71.00% 51.50% 51.50% 55.75% 40.41% 40.41% 280.3 2,093.3 324.5 116.7 522.5 135.0 18,351,080 1,491,983 1,473,256 108,713 45 15,277,128 10,030,864 2.1%
CONSTANTINE 1H 4214933502 GIDDINGS DIST 5 TX FAYETTE AUSTIN CHALK-3 IRONROC ENERGY 78.40% 56.50% 56.50% 78.40% 56.50% 56.50% 300.9 1,564.7 341.1 170.0 716.0 192.7 26,890,428 2,188,993 2,934,910 152,880 49 21,613,648 11,988,882 2.5%
CONSTANTINE 2H 4214933521 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK IRONROC ENERGY 79.74% 57.48% 57.48% 79.74% 57.48% 57.48% 350.1 1,295.2 282.4 201.2 603.0 162.3 28,074,888 2,222,683 2,934,574 155,498 63 22,762,140 11,357,852 2.4%
ELECTRIC MAYHEM 1H 4228732768 GIDDINGS TX LEE AUSTIN CHALK-3 IRONROC ENERGY 90.00% 63.90% 63.90% 76.50% 54.32% 54.32% 414.8 1,003.4 150.5 227.2 352.4 82.6 26,006,492 1,951,051 2,691,879 149,175 51 21,214,378 12,930,880 2.7%
ELECTRIC MAYHEM 2H 4228732769 GIDDINGS TX LEE AUSTIN CHALK-3 IRONROC ENERGY 90.00% 63.90% 63.90% 76.50% 54.32% 54.32% 418.8 1,803.5 270.5 229.1 630.3 147.7 29,942,790 2,332,045 2,443,146 149,175 49 25,018,426 16,208,753 3.4%
GONZO 1H 1H 4228732747 GIDDINGS DIST 3 TX LEE AUSTIN CHALK-3 IRONROC ENERGY 87.50% 65.01% 65.01% 75.00% 55.72% 55.72% 186.9 486.0 105.9 104.5 220.2 59.3 13,157,406 1,014,575 1,618,748 146,250 44 10,377,838 5,494,631 1.1%
GONZO 2H 2H 4228732748 GIDDINGS DIST 3 TX LEE AUSTIN CHALK-3 IRONROC ENERGY 87.50% 65.52% 65.52% 75.00% 56.16% 56.16% 196.7 737.6 160.8 110.7 336.1 90.5 15,511,047 1,229,310 1,949,967 146,250 45 12,185,514 6,402,580 1.3%
GONZO 3H 3H 4214933498 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK-3 IRONROC ENERGY 100.00% 75.10% 75.10% 80.00% 60.10% 60.10% 175.1 350.2 76.3 105.2 170.5 45.9 12,459,263 944,248 1,643,080 156,000 44 9,715,935 5,154,637 1.1%
GONZO B 4H 4214933499 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK-3 IRONROC ENERGY 98.44% 73.83% 73.83% 78.75% 59.07% 59.07% 104.5 352.2 76.8 62.6 171.0 46.0 8,481,967 666,658 1,407,715 153,569 37 6,254,024 3,518,118 0.7%
GONZO B 5H 4214933500 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK-3 IRONROC ENERGY 78.44% 58.83% 58.83% 78.44% 58.83% 58.83% 185.7 222.8 48.6 109.2 106.2 28.6 11,847,765 873,638 1,364,129 152,962 44 9,457,034 5,083,258 1.1%
GROVER 1H 1H 4247731162 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK IRONROC ENERGY 75.00% 56.25% 56.25% 75.00% 56.25% 56.25% 301.2 602.3 131.3 169.4 274.4 73.9 20,058,716 1,520,186 1,871,188 146,250 49 16,521,093 9,157,581 1.9%
HUEBNER KLAUS GU 1H 1H 4201531065 GIDDINGS DIST 3 TX AUSTIN AUSTIN CHALK CARR RESOURCES INC 85.00% 0.00% 63.75% 50.00% 0.00% 37.50% - 3,005.8 - - 1,188.1 - 6,677,637 655,243 1,602,267 12,500 29 4,407,627 2,918,637 0.6%
LONNIE MAE 2H 2H 4228732764 GIDDINGS TX LEE AUSTIN CHALK-3 IRONROC ENERGY 61.60% 46.20% 46.20% 46.20% 34.65% 34.65% 616.0 2,849.9 427.5 239.4 693.4 162.5 31,754,128 2,482,637 2,991,777 90,090 52 26,189,630 18,269,406 3.8%
PORTER MURPHY 1H 4214933544 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK-3 IRONROC ENERGY 79.35% 59.51% 59.51% 59.51% 44.63% 44.63% 182.0 1,183.0 257.9 94.2 496.1 133.5 16,426,474 1,362,642 2,109,857 149,768 41 12,804,205 8,291,828 1.7%
ROWLF 1H 1H 4239532066 GIDDINGS D5 TX ROBERTSON AUSTIN CHALK IRONROC ENERGY 77.00% 58.92% 58.92% 77.00% 58.92% 58.92% 58.4 73.0 11.0 34.4 27.5 6.5 3,590,445 261,298 1,374,359 19,250 26 1,935,539 1,343,893 0.3%
ROWLF 2H 2H 4239532067 GIDDINGS D5 TX ROBERTSON AUSTIN CHALK IRONROC ENERGY 77.00% 58.92% 58.92% 77.00% 58.92% 58.92% 86.5 108.1 16.2 51.0 40.8 9.6 5,316,887 386,941 1,754,579 19,250 31 3,156,117 2,031,033 0.4%
SAMPSON-MUELLER B 5H 4214933549 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK-3 DALLAS PETROLEUM GROUP LLC 78.39% 56.44% 56.44% 62.71% 45.38% 45.38% 393.3 1,964.8 428.3 192.7 779.6 209.8 29,990,602 2,433,136 3,028,100 122,292 49 24,407,070 16,142,706 3.4%
SAMPSON-MUELLER UNIT A 4H 4214933532 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK-3 DALLAS PETROLEUM GROUP LLC 86.32% 62.61% 62.61% 86.32% 62.61% 62.61% 416.3 2,074.1 452.2 260.6 1,051.8 283.1 40,519,688 3,286,702 4,088,906 168,318 50 32,975,760 20,429,390 4.3%
STATLER 1H (OPEN HOLE/RECOMP)   4214932749 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK IRONROC ENERGY 75.00% 56.84% 56.84% 75.00% 56.84% 56.84% 104.8 104.8 16.2 59.6 48.3 9.2 6,180,033 448,808 871,407 146,250 36 4,713,568 2,846,525 0.6%
STELLA MAE 2H 2H 4214933525 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK IRONROC ENERGY 71.74% 53.81% 53.81% 71.74% 53.81% 53.81% 245.0 1,531.1 237.3 131.8 494.3 127.7 19,362,734 1,551,322 1,445,732 139,898 45 16,225,786 9,440,235 2.0%
STELLA MAE 3H 3H 4214933526 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK IRONROC ENERGY 71.74% 53.81% 53.81% 71.74% 53.81% 53.81% 158.8 833.6 129.2 85.4 269.1 69.5 11,820,404 933,907 1,135,673 139,898 40 9,610,921 5,726,986 1.2%
SWEDISH CHEF 1H (OPEN HOLE) 1H 4247730727 GIDDINGS DIST 3 TX WASHINGTON AUSTIN CHALK IRONROC ENERGY 60.00% 42.00% 42.00% 60.00% 42.00% 42.00% 21.2 127.0 19.7 8.9 43.2 8.3 1,373,708 111,286 407,290 117,000 22 738,131 444,090 0.1%
SWEDISH CHEF 2H 2H 4247731150 GIDDINGS DIST 3 TX WASHINGTON AUSTIN CHALK IRONROC ENERGY 60.00% 42.00% 42.00% 60.00% 42.00% 42.00% 260.3 1,301.7 195.3 109.3 349.9 82.0 14,951,261 1,177,875 1,675,801 117,000 57 11,980,587 6,311,325 1.3%
SWEDISH CHEF 3H 3H 4247731151 GIDDINGS DIST 3 TX WASHINGTON AUSTIN CHALK IRONROC ENERGY 60.00% 42.00% 42.00% 60.00% 42.00% 42.00% 348.3 1,393.1 209.0 146.3 374.5 87.8 18,737,872 1,451,745 1,900,064 117,000 62 15,269,058 7,881,625 1.6%
SWEDISH CHEF 4H 4H 4247731178 GIDDINGS DIST 3 TX WASHINGTON AUSTIN CHALK IRONROC ENERGY 77.39% 54.17% 54.17% 77.39% 54.17% 54.17% 281.2 1,827.5 274.1 152.3 633.6 148.5 22,799,206 1,834,317 2,514,731 150,911 58 18,299,246 9,839,046 2.1%
SWEDISH CHEF B 5H 5H 4247731208 GIDDINGS DIST 3 TX WASHINGTON AUSTIN CHALK IRONROC ENERGY 94.49% 66.14% 66.14% 75.59% 52.91% 52.91% 271.8 2,429.3 364.4 155.4 888.0 208.1 26,523,538 2,191,555 2,718,475 179,529 55 21,433,986 13,183,410 2.8%
Subtotal:                           7,006 103,237 5,314 3,745 55,716 2,798 774,387,456 67,272,549 92,328,584 3,987,293   610,798,999 382,616,867 80.0%
                                                       
CLASS = PROVED NONPRODUCING                                                      
KERMIT B 2H   4214933559 GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK IRONROC ENERGY 78.47% 54.93% 54.93% 62.78% 43.94% 43.94% 457.5 1,593.6 347.4 221.1 613.6 165.1 30,098,102 2,368,610 3,092,837 4,830,629 48 19,806,030 12,339,879 2.6%
MVP A-152 GAS UNIT 3ST 4224130816 ADAMS RANCH TX JASPER YEGUA EY-9 SOUTHERN OIL OF LOUISIANA LLC 97.00% 68.87% 68.87% 97.00% 68.87% 68.87% 9.8 982.2 - 6.8 622.3 - 4,130,043 387,384 1,406,378 24,250 15 2,312,031 1,694,495 0.4%
SAN ROMAN 201H 4247944755 GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 10,231.2 - - 6,763.8 - 40,127,872 4,123,140 6,893,628 6,021,250 47 23,089,864 13,407,333 2.8%
SAN ROMAN 202H 4247944756 GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 10,231.2 - - 6,763.8 - 40,127,872 4,123,140 6,893,628 6,021,250 47 23,089,864 13,407,333 2.8%
Subtotal:                           467 23,038 347 228 14,764 165 114,483,889 11,002,273 18,286,470 16,897,379   68,297,789 40,849,040 8.5%
                                                       
CLASS = PROVED UNDEVELOPED                                                      
AI SAN ROMAN 105H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,559.4 - 62,646,460 6,436,921 8,270,996 13,721,250 43 34,217,284 19,425,950 4.1%
AI SAN ROMAN 106H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,531.8 - 62,482,692 6,420,097 8,255,026 13,721,250 43 34,086,316 19,017,410 4.0%
HUEBNER KLAUS 3H (ENDURANCE 1H)     GIDDINGS DIST 3 TX AUSTIN AUSTIN CHALK IRONROC ENERGY 100.00% 0.00% 75.00% 75.00% 0.00% 56.25% - 11,855.3 - - 6,857.0 - 38,539,660 3,781,703 5,332,531 15,018,750 39 14,406,666 5,858,522 1.2%
KERMIT A 1H     GIDDINGS DIST 3 TX FAYETTE AUSTIN CHALK IRONROC ENERGY 100.00% 75.00% 75.00% 80.00% 60.00% 60.00% 421.9 1,806.9 393.9 273.5 924.2 248.7 39,767,308 3,178,777 3,949,514 12,156,000 47 20,483,016 10,688,837 2.2%
Subtotal:                           422 45,499 394 273 28,872 249 203,436,120 19,817,497 25,808,066 54,617,250   103,193,282 54,990,719 11.5%
                                                       
TOTAL PROVED:                           7,896 171,773 6,055 4,247 99,352 3,211 1,092,307,465 98,092,319 136,423,121 75,501,922   782,290,069 478,456,626 100.0%
                                                       
CLASS = PROBABLE UNDEVELOPED                                                      
AI SAN ROMAN 107H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,486.9 - 62,215,972 6,392,690 8,229,376 13,721,250 43 33,872,652 18,403,222  
AI SAN ROMAN 108H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,486.9 - 62,215,972 6,392,690 8,229,376 13,721,250 43 33,872,652 18,403,222  
AI SAN ROMAN 109H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,559.4 - 62,646,460 6,436,921 8,270,996 13,721,250 43 34,217,284 19,425,950  
AI SAN ROMAN 110H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,454.2 - 62,021,944 6,372,755 8,207,979 13,721,250 43 33,719,968 17,993,826  
AI SAN ROMAN 111H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,454.2 - 62,021,944 6,372,755 8,207,979 13,721,250 43 33,719,968 17,993,826  
AI SAN ROMAN 112H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,454.2 - 62,021,944 6,372,755 8,207,979 13,721,250 43 33,719,968 17,993,826  
AI SAN ROMAN 113H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,454.2 - 62,021,944 6,372,755 8,207,979 13,721,250 43 33,719,968 17,993,826  
AI SAN ROMAN 114H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,454.2 - 62,021,944 6,372,755 8,207,979 13,721,250 43 33,719,968 17,993,826  
AI SAN ROMAN SOUTH 103H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,531.8 - 62,482,692 6,420,097 8,255,026 13,721,250 43 34,086,316 19,017,410  
AI SAN ROMAN SOUTH 104H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,454.2 - 62,021,944 6,372,755 8,207,979 13,721,250 43 33,719,968 17,993,826  
AI SAN ROMAN SOUTH 105H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,531.8 - 62,482,692 6,420,097 8,255,026 13,721,250 43 34,086,316 19,017,410  
AI SAN ROMAN SOUTH 106H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 9,970.8 - 59,154,004 6,078,075 7,902,046 13,721,250 45 31,452,632 13,913,063  
AI SAN ROMAN SOUTH 107H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 9,970.8 - 59,154,004 6,078,075 7,902,046 13,721,250 45 31,452,632 13,913,063  
SAN ROMAN 212H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,508 3,830,984 6,510,665 10,221,250 50 16,721,614 5,354,557  
SAN ROMAN 213H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,508 3,830,984 6,510,665 10,221,250 50 16,721,614 5,354,557  
SAN ROMAN 214H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,508 3,830,983 6,510,664 10,221,250 50 16,721,617 5,228,479  
SAN ROMAN 215H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,508 3,830,983 6,510,664 10,221,250 50 16,721,617 5,228,479  
SAN ROMAN SOUTH 201H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.32% - 10,231.2 - - 6,710.5 - 39,811,864 4,090,669 6,855,746 12,021,250 48 16,844,204 6,727,758  
Subtotal:                           - 258,093 - - 167,112 - 991,433,356 101,869,778 139,190,168 231,282,500   519,090,958 257,950,125  
                                                       
CLASS = POSSIBLE UNDEVELOPED                                                      
AI SAN ROMAN 115H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,243.5 - 60,771,880 6,244,310 8,078,603 13,721,250 44 32,727,714 15,866,058  
AI SAN ROMAN 116H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,243.5 - 60,771,880 6,244,310 8,078,603 13,721,250 44 32,727,714 15,866,058  
AI SAN ROMAN 117H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,243.5 - 60,771,880 6,244,310 8,078,603 13,721,250 44 32,727,714 15,866,058  
AI SAN ROMAN 118H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,187.6 - 60,440,280 6,210,238 8,040,225 13,721,250 44 32,468,568 15,413,409  
AI SAN ROMAN 119H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,187.6 - 60,440,280 6,210,238 8,040,225 13,721,250 44 32,468,568 15,413,409  
AI SAN ROMAN 120H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,187.6 - 60,440,280 6,210,238 8,040,225 13,721,250 44 32,468,568 15,413,409  
AI SAN ROMAN 121H   GIDDINGS DIST 3 TX WEBB AUSTIN CHALK AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 15,918.2 - - 10,157.1 - 60,259,636 6,191,677 8,019,859 13,721,250 44 32,326,846 15,180,241  
SAN ROMAN 203H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.32% - 10,231.2 - - 6,284.5 - 37,284,500 3,830,983 6,510,663 10,221,250 50 16,721,613 5,571,480  
SAN ROMAN 204H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.32% - 10,231.2 - - 6,284.5 - 37,284,500 3,830,983 6,510,663 10,221,250 50 16,721,613 5,571,480  
SAN ROMAN 205H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.32% - 10,231.2 - - 6,284.5 - 37,284,500 3,830,983 6,510,663 10,221,250 50 16,721,613 5,571,480  
SAN ROMAN 206H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 10,231.2 - - 6,353.7 - 37,694,696 3,873,130 6,564,331 12,021,250 49 15,235,996 4,502,701  
SAN ROMAN 207H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 10,231.2 - - 6,353.7 - 37,694,696 3,873,130 6,564,331 12,021,250 49 15,235,996 4,502,701  
SAN ROMAN 208H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 10,231.2 - - 6,353.7 - 37,694,696 3,873,130 6,564,331 12,021,250 49 15,235,996 4,502,701  
SAN ROMAN 209H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,496 3,830,982 6,510,665 10,221,250 50 16,721,613 5,440,294  
SAN ROMAN 210H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,496 3,830,982 6,510,665 10,221,250 50 16,721,613 5,440,294  
SAN ROMAN 211H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,496 3,830,982 6,510,665 10,221,250 50 16,721,613 5,440,294  
SAN ROMAN 216H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,508 3,830,983 6,510,664 10,221,250 50 16,721,617 5,228,479  
SAN ROMAN SOUTH 202H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 100.00% 0.00% 74.50% 85.00% 0.00% 63.33% - 10,231.2 - - 6,727.1 - 39,909,936 4,100,746 6,868,368 12,021,250 47 16,919,574 6,895,347  
SAN ROMAN SOUTH 203H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,516 3,830,983 6,510,664 10,221,250 51 16,721,616 5,024,913  
SAN ROMAN SOUTH 204H   GIDDINGS DIST 3 TX WEBB EAGLE FORD AGERON ENERGY LLC 85.00% 0.00% 63.33% 85.00% 0.00% 63.33% - 10,231.2 - - 6,284.5 - 37,284,516 3,830,983 6,510,664 10,221,250 51 16,721,616 5,024,913  
Subtotal:                           - 244,433 - - 153,799 - 912,450,668 93,754,303 141,533,678 236,125,000   441,037,781 177,735,716  
AlpineEnergy_YrEnd2022-3P_SEC_Oneline_020223 Sort Class-Lease Page 1