EFTA01357793.pdf

SenynOin >wee CupSin0a MI --. 'Figure 24: Liquidity and Borrowing Base Analysis at $50 Oil $3.75 Natural Gas S t— lanancon$ simplueiNenial met /MOM% !men n$ vapluerahortlel over 3013/20/6 o co Oast IlenxedniCepx77 Including Addment to lionoweig taw %a Addroom to Borrowing Bale -c 2 C 0 rn 2016 imminent.. let 16 Net EYE 2016 o Detwolog Caredbmenl Mal. NI Current int...mental FCC Sum (11 16 Wieder Oltafloi Mealy ma UgnIdIty % 3 R n) NM. Came/ Name IblIPS Sao Araintaity (1) Cath VI leered 15/16 Nei Upside. %titling Tole lereetV of 51.1144 14.0 American Pennon C.6.12CC• 5460 51.000 $650 $550 $50 $253 i$1141.1 t$2032 .34% 3.0% 50114'en• .5544, .64% n ..00 Fidastut Petrenum 8.00111.9243/01•16.) $325 $750 $325 $154 $26 $275 04110 1$21 406 60% 113021 6616 54182 Semen InwerneeCorm.C....117,16701.120:014.W $1000 $221.0 $1030 5431 $2 $500 ($0461 1$121 -1% 54% 135121 .55% SCYGEN Syron Genetatons B3lPotl/CCONtab3.1 fa 5073 5480 5480 51.015 5520 ($2.0311 $56 3% 23% ($44O1 7.7X WPM Fret Ba115ubbVBO.(Ne/J NA $3300 51-5C0 5931 5614 $200 21.5251 5220 13% 11% 520 1% Melt Meaner. Meta Reaace031Saael/CCCINt51 $325 $750 $325 $175 $212 $280 05601 5107 16% 42% OM. .261t. SO Sanftege Cant 0211.40n1/0-11tAtlel 51200 5900 5900 $746 5590 $425 21.42.11 5337 19% 24% 15141 .41 Nita.> (nen 6.43/08. 51.400 51250 51.20 51.249 5336 $150 213761 5356 21% 9% 5206 12% MCC Canner frets. BallwvOvr)/D0•IPasm.e) 52-503 53.000 51.000 $94 $564 5100 21.0371 $405 36% 6% 5005 30% ROS4 Royela Amcneces 6111640e1/08-13.41.71 59$0 5500 saz $690 524 5300 153961 5415 51% 12% 5115 39% PVA Penn Verna Callltable)/160taki $435 $450 $417 $.617 $124 5163 153611 $423 SI% 21% 5260 35% SM 114 Iona 1142(041411/181066) 52800 $1.500 $1303 51.499 $1/3 51.100 1732861 11.540 54% 29% 5409 IS% CX0 Carve Remote, 863060/50.03.6%) $12$0 $2.500 52.500 53.500 $9. 5500 213931 51.706 SS% 16% $1206 39% KU Oenaroa Greer Inergy B304037/11-00241 $450 $400 $403 $426 $13 $100 ($2761 $342 55% 16% 5242 39% Pr Nat'l. Caal/C.00153.4.101 5328 $750 5328 5327 523 573 ($2261 $307 58% 14% 5134 4A% XCO EXCO Rmourun B3(Stablel/CCOIStabb) SW /63 $603 5789 Sol 5137 03961 5594 60% 14% 5457 46% CW CetnNaNlY ( 10.1.. Eel 1730.A71188. tRoyter) 51/00 54.030 547110 53.937 55.022 50 153.5741 55.38% 60% 0% 56385 60% RRC tame Re36003 642tRon1/88.153301r) 53000 52.000 52.20 $1.247 $0 $250 05971 $901 60% 17% $651 43% AR Arteep Pc-fault es 011statle1/88 'Rabe, 5.100 53.000 $31:03 52.506 5256 51.000 233761 52.367 63% 27% $1.367 36% 5t1 Setcre: Inert 0315.011/0 tens) 5650 5300 520 5303 S$96 $300 06421 5764 63% 25% 5454 38% 107 Tulle. 01 52/6• NA 54.750 54.790 53.300 $411 SO 159061 51233 67% 0% sums OK 7806 Maned Pfttoleun C.141/KCC. 5431 5500 5435 5130 553 53115 112711 5591 69% 44% 5212 34% FANG Otareedtted Energy Ildlosl/0-tent 520 NM $250 $520 541 522$ 111491 $436 74% 38% 5211 36% Ca Qe P Nnotwort 16.10061•81.8.0tablel NA $1.030 $1.11110 51.705 51.403 $0 (WM $2.160 73% 0% 52.250 73% WX Neafield Isploraten 6•104able1/080.004/0 NA 51.400 51.100 $1.377 096 $0 ($4051 51.36$ 77% 0% $1.165 77% 41541. Lightener. Roseman Ca...II/4410M° (NOVJ NA 51.150 51.150 1606 50 $0 15931 $513 86% 0% 5313 55% OAS Oases Petroleum Billeatiel/0.15table) 52000 51700 51540 51.145 $67 5150 151011 $1,171 86% 11% $1021 75% 1% Hakes ftmounera 04115467.0/CCOIStablr) 51-050 53.500 51.050 5704 595 5450 151211 51.119 90% 36% $669 54% CAR OenlateyReteetrt 811300.-1 /BO (Stable) 518.02 53.600 51.600 51.178 519 50 15971 51.101 92% 0% $1301 92% (Pi RP Never 52/8 52_500 52.500 52360 14.619 517 51.000 is1471 52.699 94% 35% SI 699 59% $ant 0aaas6e lent campy aw, ittcenlegPhew U3 Reign May canvas not <away MHO WW, aN iteraers Ape.% festla atonteg ecalgus minaret or* AMEPERARAKEI.CX0., ANG.EFCITSCIv.A0AMPOW,AY.PvA,ROTE.SN.SEVGIAESAVPLAI.11Wet tiPX Moteldseedetritnoosslitlisenfteentere/SoibnI, wogs, CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0044574 CONFIDENTIAL SDNY_GM_00190758 EFTA01357793