EX-99.1 13 tv485398_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

EVALUATION SUMMARY

 

LILIS ENERGY, INC. INTERESTS

 

DELAWARE BASIN PROPERTIES IN TEXAS AND NEW MEXICO

 

TOTAL PROVED RESERVES

 

AS OF DECEMBER 31, 2017

 

 

 

 

 

Pursuant to the Guidelines of the

Securities and Exchange Commission for

Reporting Corporate Reserves and

Future Net Revenue

 

 

  

 

 

 

 

 

 

 

 

 

EVALUATION SUMMARY

 

LILIS ENERGY, INC. INTERESTS

 

DELAWARE BASIN PROPERTIES IN TEXAS AND NEW MEXICO

 

TOTAL PROVED RESERVES

 

AS OF DECEMBER 31, 2017

 

Pursuant to the Guidelines of the
Securities and Exchange Commission for
Reporting Corporate Reserves and
Future Net Revenue

 

 

 

  CAWLEY, GILLESPIE & ASSOCIATES, INC.
  PETROLEUM CONSULTANTS
  TEXAS REGISTERED ENGINEERING FIRM F-693

 

 
  W. TODD BROOKER, P.E.
  PRESIDENT

 

 
  MATTHEW K. REGAN, P.E.
  PARTNER

 

 

 

 

CAWLEY, GILLESPIE & ASSOCIATES, INC.

 

PETROLEUM CONSULTANTS

 

13640 BRIARWICK DRIVE, SUITE 100 306 WEST SEVENTH STREET, SUITE 302 1000 LOUISIANA STREET, SUITE 1900
AUSTIN, TEXAS 78729-1107 FORT WORTH, TEXAS 76102-4987 HOUSTON, TEXAS 77002-5008
512-249-7000 817- 336-2461 713-651-9944
  www.cgaus.com  

 

January 10, 2018

 

Lilis Energy, Inc.

300 E. Sonterra Blvd, Suite 1220
San Antonio, TX 78258

 

  Re: Evaluation Summary
    Lilis Energy, Inc. Interests
    Total Proved Reserves
    As of December 31, 2017
     
    Pursuant to the Guidelines of the
    Securities and Exchange Commission for
    Reporting Corporate Reserves and
    Future Net Revenue

 

Ladies and Gentlemen:

 

As requested, this report was prepared on January 10, 2018 for Lilis Energy, Inc. (“LEI”) for the purpose of submitting our estimates of proved reserves and forecasts of economics attributable to the subject interests. We have evaluated 100% of LEI reserves, which are made up of oil and gas properties in the Delaware Basin. This evaluation utilized an effective date of December 31, 2017, was prepared using constant prices and costs, and conforms to Item 1202(a)(8) of Regulation S-K and other rules of the Securities and Exchange Commission (SEC). The results of this evaluation are presented in the accompanying tabulations, with a composite summary of the values presented below:

 

   

Proved

Developed

Producing

Proved

Developed

Non-Producing

Proved

Undeveloped

Proved

Developed

Total

Proved

Net Reserves            
Oil - Mbbl 1,674.2 857.2 4,639.9 2,531.4 7,171.3
Gas   - MMcf 4,298.8 2,295.6 9,465.5 6,594.4 16,059.9
NGL - Mbbl 422.2 221.9 960.5 644.1 1,604.6
Revenue            
Oil - M$    79,902.3 40,928.5 221,539.6 120,830.8 342,370.4
Gas - M$    11,188.3 5,953.8 24,789.0 17,142.1 41,931.0
NGL - M$    3,278.1 1,568.8 8,382.6 4,846.9 13,229.5
             
Severance Taxes - M$    5,266.9 2,442.8 13,786.5 7,709.7 21,496.1
Ad Valorem Taxes - M$    2,925.4 1,211.3 7,573.2 4,136.6 11,709.8
Operating Expenses - M$    24,469.7 10,521.7 52,467.4 34,991.3 87,458.7
Other Deductions - M$    6,994.4 3,884.6 19,912.2 10,879.0 30,791.2
Investments - M$    0.0 6,266.4 107,460.5 6,266.4 113,726.9
             
Net Cash Flows - M$    54,712.4 24,124.4 53,511.4 78,836.7 132,348.2
             
Discounted @ 10% - M$    40,043.3 16,609.0 12,159.7 56,652.3 68,812.0
(Present Worth)            

 

 

 

 

Lilis Energy, Inc. Interests

January 10, 2018

Page 2

 

Future revenue is prior to deducting state production taxes and ad valorem taxes. Future net cash flow is after deducting these taxes, future capital costs and operating expenses, but before consideration of federal income taxes. In accordance with SEC guidelines, the future net cash flow has been discounted at an annual rate of ten percent to determine its “present worth”. The present worth is shown to indicate the effect of time on the value of money and should not be construed as being the fair market value of the properties. The oil reserves include oil and condensate. Oil and NGL volumes are expressed in barrels (42 U.S. gallons). Gas volumes are expressed in thousands of standard cubic feet (Mcf) at contract temperature and pressure base.

 

Our estimates are for proved reserves only and do not include any probable or possible reserves nor have any values been attributed to interest in acreage beyond the location for which undeveloped reserves have been estimated. The Proved Developed category is the summation of the Proved Developed Producing and Proved Developed Non-Producing estimates.

 

Presentation

This report is divided into four main sections: Summary (Total Proved and Proved Developed), Proved Developed Producing (“PDP”), Proved Developed Non-Producing (“PDNP”) and Proved Undeveloped (“PUD”). Within each section are Tables I and Summary Plots. Tables II and Individual Figures and Tables are also included in the PDP, PDNP and PUD sections. The Tables I present composite reserve estimates and economic forecasts for the particular reserve category or property grouping. The Summary Plots are composite rate-time history-forecast curves for the corresponding Table I. Following certain Summary Plots are Table II “oneline” summaries that present estimates of ultimate recovery, gross and net reserves, ownership, revenue, expenses, investments, net income and discounted cash flow for the individual properties that make up the corresponding Table I. Individual Figures and Tables present reserve estimates, economic forecasts and rate-time plots on a lease or well level. For a more detailed explanation of the report layout, please refer to the Table of Contents following this letter.

 

Hydrocarbon Pricing

The base SEC oil and gas prices calculated for December 31, 2017 were $51.34/Bbl and $2.976/MMBTU, respectively. As specified by the SEC, a company must use a 12-month average price, calculated as the unweighted arithmetic average of the first-day-of-the-month price for each month within the 12-month period prior to the end of the reporting period. The base oil price is based upon WTI-Cushing spot prices (Bloomberg) from January - December 2017 and the base gas price is based upon Henry Hub spot prices (Gas Daily) from January - December 2017.

 

The base prices shown above were adjusted for differentials on a per-property basis, which may include local basis differentials, transportation, gas shrinkage, gas heating value (BTU content) and/or crude quality and gravity corrections. Natural gas liquid (NGL) prices were applied as a percentage of WTI. After these adjustments, the net realized prices for the SEC price case over the life of the proved properties was estimated to be $47.741 per barrel for oil, $2.611 per MCF for gas and $8.245 per barrel for NGLs. All economic factors were held constant in accordance with SEC guidelines.

 

Economic Parameters

Ownership was accepted as furnished and has not been independently confirmed. Oil and gas price differentials, gas shrinkage, ad valorem taxes, severance taxes, lease operating expenses and investments were calculated and prepared by LEI and were reviewed by us for accuracy and completeness. In some cases, data was accepted as provided. Lease operating expenses were either determined at the area or individual well level using averages calculated from historical lease operating statements. All economic parameters, including lease operating expenses and investments, were held constant (not escalated) throughout the life of these properties.

 

 

 

 

Lilis Energy, Inc. Interests

January 10, 2018

Page 3

 

SEC Conformance and Regulations

The reserve classifications and the economic considerations used herein conform to the criteria of the SEC as defined in pages 3 and 4 of the Appendix. The reserves and economics are predicated on regulatory agency classifications, rules, policies, laws, taxes and royalties currently in effect except as noted herein. The possible effects of changes in legislation or other Federal or State restrictive actions which could affect the reserves and economics have not been considered. However, we do not anticipate nor are we aware of any legislative changes or restrictive regulatory actions that may impact the recovery of reserves.

 

This evaluation includes 20 proved undeveloped locations. Each of the drilling locations proposed conform to the proved undeveloped standards as set forth by the SEC. In our opinion, LEI has indicated they have every intent to complete this development plan as scheduled. Furthermore, LEI has indicated that they have the proper company staffing, financial backing and prior development success to ensure this development plan will be fully executed.

 

Reserve Estimation Methods

The methods employed in estimating reserves are described in page 2 of the Appendix. Reserves for proved developed producing wells were estimated using production performance methods. Certain new producing properties with little production history were forecast using a combination of production performance and analogy to similar production, both of which are considered to provide a relatively high degree of accuracy.

 

Non-producing reserve estimates, for both developed and undeveloped properties, were forecast using a combination of volumetric and analogy methods. These methods provide a relatively high degree of accuracy for predicting proved developed non-producing and proved undeveloped reserves for LEI properties. The assumptions, data, methods and procedures used herein are appropriate for the purpose served by this report.

 

General Discussion

The estimates and forecasts were based upon interpretations of data furnished by your office and available from our files. To some extent information from public records has been used to check and/or supplement these data. The basic engineering and geological data were subject to third party reservations and qualifications. Nothing has come to our attention, however, that would cause us to believe that we are not justified in relying on such data. All estimates represent our best judgment based on the data available at the time of preparation. Due to inherent uncertainties in future production rates, commodity prices and geologic conditions, it should be realized that the reserve estimates, the reserves actually recovered, the revenue derived therefrom and the actual cost incurred could be more or less than the estimated amounts.

 

An on-site field inspection of the properties has not been performed. The mechanical operation or condition of the wells and their related facilities have not been examined nor have the wells been tested by Cawley, Gillespie & Associates, Inc. Possible environmental liability related to the properties has not been investigated nor considered. The cost of plugging and the salvage value of equipment at abandonment have not been included.

 

 

 

 

Lilis Energy, Inc. Interests

January 10, 2018

Page 4

 

Cawley, Gillespie & Associates, Inc. is a Texas Registered Engineering Firm (F-693), made up of independent registered professional engineers and geologists that have provided petroleum consulting services to the oil and gas industry for over 50 years. This evaluation was supervised by W. Todd Brooker, President at Cawley, Gillespie & Associates, Inc. and a State of Texas Licensed Professional Engineer (License #83462). We do not own an interest in the properties or Lilis Energy, Inc. and are not employed on a contingent basis. We have used all methods and procedures that we consider necessary under the circumstances to prepare this report. Our work-papers and related data utilized in the preparation of these estimates are available in our office.

 

  Yours very truly,
   
  CAWLEY, GILLESPIE & ASSOCIATES, INC.
  TEXAS REGISTERED ENGINEERING FIRM F-693

 

 
  W. Todd Brooker, P. E.
     President

 

 

 

 

TABLE OF CONTENTS

Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico
As of December 31, 2017

 

 

 

REPORT LETTER

 

TABLE OF CONTENTS

 

SUMMARY TAB

·Table I & Summary Plot – TP
·Table I & Summary Plot – PD

 

PROVED DEVELOPED PRODUCING

·Table I & Summary Plot – PDP
·Table II – PDP (One-Line Summary Alphabetical by Lease Name)
·Individual Figures and Tables 1-21

 

PROVED DEVELOPED NON-PRODUCING

·Table I & Summary Plot – PDNP
·Table II – PDNP (One-Line Summary Alphabetical by Lease Name)
·Individual Figures and Tables 1-5

 

PROVED UNDEVELOPED

·Table I & Summary Plot – PUD
·Table II – PUD (One-Line Summary Alphabetical by Lease Name)
·Individual Figures and Tables 1-20

 

APPENDIX TAB

·Page 1 – Explanatory Comments for Summary Tables
·Page 2 – Methods Employed in the Estimation of Reserves
·Pages 3–4 – Reserve Definitions and Classifications
·Page 5 – Professional Qualifications of Primary Technical Person

 

 

 

 

 

 

 

 

Note:Table I’s are Grand Total Summaries of Reserves and Economics

Table II’s are “One–Line” Lease Summaries of Economics for wells/leases in corresponding Table I’s.
Summary Plots are Grand Total Rate–Time History–Forecast Curves based on the corresponding Table I.

 

i

 

 

 

 

Table I - TP

Composite Reserve Estimates and Economic Forecasts
Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico
Total Proved Reserves

As of December 31, 2017

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 1,421.3 4,678.7 317.9 851.020 1,895.276 189.877 47.741 2.612 8.321  
12-2019 1,287.6 4,258.9 289.6 760.267 1,698.439 170.089 47.740 2.612 8.296  
12-2020 1,684.9 5,367.6 366.8 939.654 2,040.168 204.885 47.740 2.613 8.401  
12-2021 1,567.5 4,946.1 338.2 805.219 1,744.817 175.045 47.740 2.613 8.380  
12-2022 1,028.4 3,308.9 225.5 545.299 1,205.989 120.539 47.738 2.611 8.263  
12-2023 802.1 2,611.8 177.6 430.385 963.825 96.118 47.736 2.610 8.191  
12-2024 669.8 2,198.6 149.4 361.778 817.060 81.359 47.735 2.609 8.143  
12-2025 572.3 1,902.6 129.1 310.271 710.258 70.648 47.743 2.609 8.110  
12-2026 504.3 1,687.9 114.5 274.175 632.058 62.826 47.746 2.608 8.089  
12-2027 452.7 1,520.3 103.1 246.611 570.554 56.690 47.746 2.608 8.076  
12-2028 409.5 1,386.9 94.0 222.957 521.270 51.783 47.746 2.608 8.070  
12-2029 372.9 1,266.2 85.8 203.090 476.285 47.310 47.746 2.608 8.067  
12-2030 342.6 1,163.5 78.9 186.636 437.764 43.482 47.746 2.608 8.067  
12-2031 315.2 1,070.4 72.6 171.703 402.741 40.004 47.746 2.608 8.066  
12-2032 290.8 987.4 66.9 158.391 371.516 36.902 47.746 2.608 8.066  
12-2033 266.7 905.8 61.4 145.313 340.841 33.855 47.746 2.608 8.066  
12-2034 245.4 833.4 56.5 133.695 313.592 31.149 47.746 2.608 8.066  
12-2035 222.4 751.1 51.0 120.961 282.399 28.050 47.746 2.608 8.052  
12-2036 194.6 635.0 43.2 104.346 234.701 23.366 47.746 2.609 8.145  
S Tot 12,651.0 41,481.2 2,822.0 6,971.772 15,659.552 1,563.977 47.741 2.611 8.232  
After 400.7 1,186.7 81.7 199.567 400.375 40.592 47.746 2.619 8.728  
Total 13,051.6 42,667.9 2,903.6 7,171.339 16,059.927 1,604.570 47.741 2.611 8.245  
Cum 2,501.6 79,422.6 .0              
Ult 15,553.2 122,090.5 2,903.6              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/ BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 40,628.159 4,950.659 1,579.961 0.000 0.000 47,158.779 2,563.815 1,428.872 4.693  
12-2019 36,295.290 4,435.981 1,411.134 0.000 0.000 42,142.405 2,343.711 1,322.390 5.455  
12-2020 44,859.395 5,331.932 1,721.187 0.000 0.000 51,912.513 2,803.254 1,524.730 5.634  
12-2021 38,441.100 4,559.393 1,466.852 0.000 0.000 44,467.345 2,361.406 1,261.522 6.668  
12-2022 26,031.304 3,149.093 996.009 0.000 0.000 30,176.406 1,617.013 870.488 8.411  
12-2023 20,544.967 2,515.646 787.350 0.000 0.000 23,847.964 1,282.495 692.152 9.847  
12-2024 17,269.600 2,131.950 662.532 0.000 0.000 20,064.082 1,081.100 584.143 11.143  
12-2025 14,813.307 1,852.875 572.978 0.000 0.000 17,239.160 930.922 503.354 12.241  
12-2026 13,090.832 1,648.645 508.197 0.000 0.000 15,247.674 824.393 445.964 13.361  
12-2027 11,774.721 1,488.105 457.851 0.000 0.000 13,720.678 742.076 401.435 14.494  
12-2028 10,645.344 1,359.509 417.882 0.000 0.000 12,422.735 672.196 363.392 15.431  
12-2029 9,696.774 1,242.165 381.657 0.000 0.000 11,320.595 612.911 331.413 16.578  
12-2030 8,911.167 1,141.696 350.752 0.000 0.000 10,403.614 563.314 304.618 17.791  
12-2031 8,198.161 1,050.355 322.688 0.000 0.000 9,571.204 518.245 280.247 19.094  
12-2032 7,562.552 968.920 297.670 0.000 0.000 8,829.142 478.065 258.520 20.463  
12-2033 6,938.131 888.919 273.092 0.000 0.000 8,100.142 438.592 237.174 22.051  
12-2034 6,383.445 817.852 251.259 0.000 0.000 7,452.556 403.528 218.213 23.723  
12-2035 5,775.419 736.436 225.865 0.000 0.000 6,737.719 365.152 197.792 25.407  
12-2036 4,982.143 612.375 190.314 0.000 0.000 5,784.831 314.494 171.694 27.048  
S Tot 332,841.811 40,882.505 12,875.229 0.000 0.000 386,599.544 20,916.681 11,398.113 10.315  
After 9,528.556 1,048.535 354.276 0.000 0.000 10,931.366 579.445 311.684 30.489  
Total 342,370.367 41,931.039 13,229.504 0.000 0.000 397,530.911 21,496.126 11,709.797 10.858  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 2,401.064 25 19.7 0.000 0.000 3,655.002 32,988.409 4,121.618 4,121.618 3,341.770  
12-2019 3,092.390 29 22.6 0.000 0.000 3,201.842 38,783.407 -6,601.336 -2,479.718 -2,408.935  
12-2020 3,976.449 37 27.1 0.000 0.000 3,984.007 41,955.067 -2,330.995 -4,810.713 -4,307.497  
12-2021 4,572.010 37 27.5 0.000 0.000 3,494.574 .000 32,777.834 27,967.121 19,283.317  
12-2022 4,589.835 37 27.5 0.000 0.000 2,346.323 .000 20,752.747 48,719.867 32,838.394  
12-2023 4,589.835 37 27.5 0.000 0.000 1,845.323 .000 15,438.158 64,158.026 41,999.679  
12-2024 4,589.835 37 27.5 0.000 0.000 1,548.079 .000 12,260.925 76,418.951 48,611.585  
12-2025 4,471.997 37 27.5 0.000 0.000 1,337.075 .000 9,995.813 86,414.764 53,510.381  
12-2026 4,431.816 35 26.1 0.000 0.000 1,184.652 .000 8,360.849 94,775.613 57,235.079  
12-2027 4,420.290 35 26.1 0.000 0.000 1,066.417 .000 7,090.459 101,866.072 60,106.564  
12-2028 4,334.088 34 25.2 0.000 0.000 966.304 .000 6,086.756 107,952.828 62,347.356  
12-2029 4,312.708 33 24.3 0.000 0.000 879.946 .000 5,183.617 113,136.445 64,081.934  
12-2030 4,312.708 33 24.3 0.000 0.000 808.604 .000 4,414.371 117,550.816 65,424.948  
12-2031 4,312.708 32 23.5 0.000 0.000 743.901 .000 3,716.102 121,266.918 66,452.890  
12-2032 4,312.708 32 23.5 0.000 0.000 686.226 .000 3,093.623 124,360.541 67,230.985  
12-2033 4,312.708 32 23.5 0.000 0.000 629.566 .000 2,482.101 126,842.642 67,798.491  
12-2034 4,312.708 32 23.5 0.000 0.000 579.234 .000 1,938.873 128,781.515 68,201.608  
12-2035 4,208.507 32 23.5 0.000 0.000 523.719 .000 1,442.549 130,224.064 68,474.374  
12-2036 3,840.490 31 22.7 0.000 0.000 450.686 .000 1,007.467 131,231.531 68,647.748  
S Tot 79,394.855     0.000 0.000 29,931.480 113,726.884 131,231.531 131,231.531 68,647.748  
After 8,063.861     0.000 0.000 859.725 .000 1,116.651 132,348.182 68,812.012  
Total 87,458.716     0.000 0.000 30,791.205 113,726.884 132,348.182 132,348.182 68,812.012  

 

  SEC Pricing YE2017   Percent Cum. Disc.  
    WTI Cushing Henry Hub     5.00 93,465.060  
  Year Oil $/STB Gas $/MMBTU     8.00 77,447.306  
  2018 51.34 2.976   10.00 68,812.012  
  Thereafter Flat Flat   12.00 61,444.979  
  Cap 51.34 2.976   15.00 52,274.588  
          20.00 40,670.721  

 

12    Months in first year    25.065 Year Life (01/2043)    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

1/10/2018      10:34:17

Summary

 

Cawley, Gillespie & Associates, Inc.

 

   

 

 

 

   

 

 

Table I - PD

Composite Reserve Estimates and Economic Forecasts
Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico
Proved Developed Reserves

As of December 31, 2017

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 955.4 3,280.8 221.5 594.985 1,372.964 136.878 47.733 2.609 8.145  
12-2019 535.8 2,003.8 134.0 333.593 828.024 81.767 47.725 2.604 7.848  
12-2020 378.4 1,448.2 96.3 235.285 603.255 59.081 47.711 2.601 7.645  
12-2021 297.4 1,135.9 75.2 184.836 479.235 46.626 47.706 2.598 7.490  
12-2022 247.8 967.0 63.9 153.969 407.676 39.534 47.702 2.597 7.393  
12-2023 213.5 846.0 55.8 132.666 356.478 34.490 47.699 2.596 7.326  
12-2024 188.8 755.5 49.7 117.257 318.236 30.743 47.697 2.595 7.281  
12-2025 164.2 678.5 44.7 102.205 285.803 27.579 47.732 2.595 7.250  
12-2026 147.4 617.5 40.6 91.852 260.117 25.085 47.746 2.594 7.235  
12-2027 134.7 566.3 37.3 83.839 238.500 22.996 47.746 2.594 7.232  
12-2028 121.3 522.2 34.4 75.247 219.941 21.207 47.746 2.594 7.232  
12-2029 110.5 479.1 31.5 68.529 201.781 19.456 47.746 2.594 7.232  
12-2030 101.7 440.8 29.0 63.050 185.649 17.900 47.746 2.612 8.425  
12-2031 93.5 405.6 26.7 58.010 170.806 16.469 47.746 2.617 8.728  
12-2032 86.4 374.1 24.6 53.512 157.564 15.192 47.746 2.617 8.728  
12-2033 79.2 343.2 22.6 49.094 144.554 13.938 47.746 2.617 8.728  
12-2034 72.8 315.8 20.8 45.169 132.997 12.823 47.746 2.617 8.728  
12-2035 63.7 274.9 18.1 39.511 116.244 11.190 47.746 2.617 8.728  
12-2036 48.2 195.7 12.8 29.212 81.427 7.813 47.746 2.615 8.728  
S Tot 4,040.8 15,650.6 1,039.7 2,511.821 6,561.249 640.767 47.726 2.603 7.758  
After 33.2 84.3 5.6 19.577 33.196 3.334 47.746 2.619 8.728  
Total 4,073.9 15,734.9 1,045.3 2,531.397 6,594.446 644.102 47.726 2.603 7.764  
Cum 2,501.6 79,422.6 0.0              
Ult 6,575.6 95,157.5 1,045.3              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/ BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 28,403.455 3,582.787 1,117.403 0.000 0.000 33,103.646 1,759.560 961.665 2.203  
12-2019 15,923.226 2,156.468 640.297 0.000 0.000 18,719.991 1,000.332 540.273 3.994  
12-2020 11,228.436 1,568.828 448.660 0.000 0.000 13,245.923 717.284 382.893 5.363  
12-2021 8,820.173 1,244.987 346.057 0.000 0.000 10,411.217 564.058 301.058 6.686  
12-2022 7,346.783 1,058.406 289.025 0.000 0.000 8,694.214 471.549 251.358 7.966  
12-2023 6,330.002 925.076 249.485 0.000 0.000 7,504.564 407.330 216.920 9.196  
12-2024 5,594.628 825.590 220.775 0.000 0.000 6,640.994 360.636 191.925 10.366  
12-2025 4,878.936 741.278 197.082 0.000 0.000 5,817.295 316.957 168.576 11.055  
12-2026 4,385.548 674.576 178.808 0.000 0.000 5,238.932 285.829 151.971 11.976  
12-2027 4,002.996 618.495 163.785 0.000 0.000 4,785.276 260.899 138.553 13.014  
12-2028 3,592.738 570.365 151.027 0.000 0.000 4,314.129 235.288 124.545 13.658  
12-2029 3,272.002 523.271 138.557 0.000 0.000 3,933.828 214.748 113.659 14.767  
12-2030 3,010.413 481.437 127.480 0.000 0.000 3,619.328 197.579 104.573 16.050  
12-2031 2,769.738 442.947 117.287 0.000 0.000 3,329.973 181.783 96.212 17.445  
12-2032 2,554.999 408.605 108.194 0.000 0.000 3,071.797 167.690 88.753 18.911  
12-2033 2,344.039 374.867 99.261 0.000 0.000 2,818.167 153.845 81.425 20.613  
12-2034 2,156.639 344.898 91.325 0.000 0.000 2,592.862 141.545 74.915 22.404  
12-2035 1,886.534 301.292 78.717 0.000 0.000 2,266.544 124.114 65.950 24.050  
12-2036 1,394.767 210.968 54.575 0.000 0.000 1,660.310 92.144 50.074 25.555  
S Tot 119,896.051 17,055.143 4,817.797 0.000 0.000 141,768.990 7,653.169 4,105.298 8.498  
After 934.732 86.937 29.103 0.000 0.000 1,050.772 56.492 31.333 29.844  
Total 120,830.782 17,142.081 4,846.900 0.000 0.000 142,819.763 7,709.661 4,136.631 8.642  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 2,010.455 20 16.1 0.000 0.000 2,558.834 6,266.409 19,546.724 19,546.724 18,579.723  
12-2019 2,095.572 19 15.3 0.000 0.000 1,426.806 0.000 13,657.009 33,203.732 30,467.687  
12-2020 2,006.955 18 14.3 0.000 0.000 1,002.530 0.000 9,136.261 42,339.993 37,687.922  
12-2021 1,972.432 17 13.9 0.000 0.000 783.803 0.000 6,789.867 49,129.859 42,562.783  
12-2022 1,972.432 17 13.9 0.000 0.000 650.586 0.000 5,348.291 54,478.150 46,052.651  
12-2023 1,972.432 17 13.9 0.000 0.000 559.138 0.000 4,348.744 58,826.894 48,631.950  
12-2024 1,972.432 17 13.9 0.000 0.000 493.334 0.000 3,622.665 62,449.559 50,584.956  
12-2025 1,854.593 17 13.9 0.000 0.000 440.417 0.000 3,036.754 65,486.313 52,072.912  
12-2026 1,814.413 15 12.5 0.000 0.000 399.423 0.000 2,587.296 68,073.607 53,225.364  
12-2027 1,802.886 15 12.5 0.000 0.000 365.713 0.000 2,217.224 70,290.831 54,123.217  
12-2028 1,716.684 14 11.5 0.000 0.000 330.653 0.000 1,906.958 72,197.789 54,825.254  
12-2029 1,695.305 13 10.7 0.000 0.000 301.026 0.000 1,609.089 73,806.880 55,363.734  
12-2030 1,695.305 13 10.7 0.000 0.000 276.960 0.000 1,344.912 75,151.792 55,772.955  
12-2031 1,695.305 12 9.9 0.000 0.000 254.818 0.000 1,101.854 76,253.645 56,077.800  
12-2032 1,695.305 12 9.9 0.000 0.000 235.062 0.000 884.988 77,138.633 56,300.453  
12-2033 1,695.305 12 9.9 0.000 0.000 215.653 0.000 671.940 77,810.573 56,454.139  
12-2034 1,695.305 12 9.9 0.000 0.000 198.413 0.000 482.684 78,293.259 56,554.553  
12-2035 1,591.103 12 9.9 0.000 0.000 173.343 0.000 312.035 78,605.293 56,613.617  
12-2036 1,223.087 11 9.0 0.000 0.000 127.475 0.000 167.530 78,772.823 56,642.563  
S Tot 34,177.305     0.000 0.000 10,793.986 6,266.409 78,772.823 78,772.823 56,642.563  
After 814.045     0.000 0.000 84.990 0.000 63.912 78,836.735 56,652.286  
Total 34,991.349     0.000 0.000 10,878.976 6,266.409 78,836.735 78,836.735 56,652.286  

 

  SEC Pricing YE2017   Percent Cum. Disc.  
    WTI Cushing Henry Hub     5.00 65,629.632  
  Year Oil $/STB Gas $/MMBTU     8.00 59,869.324  
  2018 51.34 2.976   10.00 56,652.286  
  Thereafter Flat Flat   12.00 53,829.641  
  Cap 51.34 2.976   15.00 50,191.214  
          20.00 45,322.838  

 

12    Months in first year    21.656 Year Life (08/2039)    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

1/10/2018      10:34:19

Summary

 

Cawley, Gillespie & Associates, Inc.

 

   

 

 

 

   

 

 

Table I - PDP

Composite Reserve Estimates and Economic Forecasts
Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico
Proved Developed Producing Reserves

As of December 31, 2017

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 594.9 2,156.8 144.9 368.734 897.348 89.373 47.733 2.609 8.145  
12-2019 342.7 1,352.1 90.0 211.963 552.010 54.523 47.725 2.604 7.848  
12-2020 251.4 992.8 65.8 155.336 410.738 40.250 47.711 2.601 7.645  
12-2021 201.3 775.8 51.2 124.337 327.178 31.842 47.706 2.598 7.490  
12-2022 169.6 664.5 43.8 104.729 280.015 27.174 47.702 2.597 7.393  
12-2023 147.2 583.5 38.4 90.903 245.761 23.802 47.699 2.596 7.326  
12-2024 130.8 522.4 34.3 80.759 219.961 21.275 47.697 2.595 7.281  
12-2025 112.8 469.7 30.9 69.856 197.806 19.112 47.732 2.595 7.250  
12-2026 101.1 428.1 28.1 62.672 180.271 17.409 47.746 2.594 7.235  
12-2027 92.4 393.0 25.8 57.217 165.475 15.978 47.746 2.594 7.232  
12-2028 84.4 362.5 23.8 52.139 152.632 14.738 47.746 2.594 7.232  
12-2029 77.4 332.6 21.8 47.834 140.029 13.521 47.746 2.594 7.232  
12-2030 71.2 239.4 16.1 44.009 101.266 10.110 47.746 2.612 8.425  
12-2031 65.5 208.2 14.1 40.491 88.175 8.880 47.746 2.617 8.728  
12-2032 60.5 192.0 13.0 37.352 81.339 8.191 47.746 2.617 8.728  
12-2033 55.5 176.2 11.9 34.268 74.623 7.515 47.746 2.617 8.728  
12-2034 51.0 162.1 11.0 31.528 68.657 6.914 47.746 2.617 8.728  
12-2035 43.6 133.5 9.1 26.961 57.047 5.753 47.746 2.617 8.728  
12-2036 29.7 82.0 5.5 17.674 33.753 3.385 47.746 2.615 8.728  
S Tot 2,683.2 10,227.0 679.6 1,658.762 4,274.082 419.746 47.726 2.603 7.758  
After 26.5 64.1 4.2 15.426 24.728 2.475 47.746 2.619 8.728  
Total 2,709.6 10,291.1 683.8 1,674.187 4,298.810 422.221 47.726 2.603 7.764  
Cum 2,501.6 79,422.6 .0              
Ult 5,211.3 89,713.7 683.8              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/ BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 17,600.816 2,341.184 727.933 0.000 0.000 20,669.934 1,147.159 650.822 5.307  
12-2019 10,115.869 1,437.635 427.882 0.000 0.000 11,981.386 666.019 371.808 7.054  
12-2020 7,411.170 1,068.354 307.707 0.000 0.000 8,787.231 492.786 271.426 8.283  
12-2021 5,931.553 850.165 238.496 0.000 0.000 7,020.214 392.893 216.283 9.547  
12-2022 4,995.767 727.204 200.903 0.000 0.000 5,923.874 331.453 182.099 10.784  
12-2023 4,335.994 637.999 174.375 0.000 0.000 5,148.368 288.015 158.015 11.984  
12-2024 3,852.003 570.873 154.905 0.000 0.000 4,577.781 256.057 140.345 13.133  
12-2025 3,334.394 513.258 138.566 0.000 0.000 3,986.218 224.085 122.799 13.638  
12-2026 2,992.331 467.709 125.959 0.000 0.000 3,585.999 201.962 110.648 14.466  
12-2027 2,731.898 429.312 115.549 0.000 0.000 3,276.759 184.348 100.840 15.458  
12-2028 2,489.415 395.991 106.578 0.000 0.000 2,991.984 167.882 91.491 16.344  
12-2029 2,283.871 363.295 97.778 0.000 0.000 2,744.943 154.020 83.937 17.582  
12-2030 2,101.281 264.514 85.177 0.000 0.000 2,450.971 136.090 75.364 20.272  
12-2031 1,933.289 230.732 77.500 0.000 0.000 2,241.521 124.192 69.001 22.117  
12-2032 1,783.400 212.843 71.491 0.000 0.000 2,067.734 114.564 63.651 23.734  
12-2033 1,636.149 195.269 65.589 0.000 0.000 1,897.007 105.105 58.396 25.611  
12-2034 1,505.343 179.658 60.345 0.000 0.000 1,745.346 96.702 53.727 27.587  
12-2035 1,287.308 149.263 50.214 0.000 0.000 1,486.785 82.856 46.456 29.473  
12-2036 843.883 88.271 29.542 0.000 0.000 961.696 55.589 32.609 30.733  
S Tot 79,165.734 11,123.529 3,256.486 0.000 0.000 93,545.749 5,221.777 2,899.717 11.638  
After 736.528 64.759 21.603 0.000 0.000 822.890 45.109 25.636 32.825  
Total 79,902.261 11,188.289 3,278.090 0.000 0.000 94,368.640 5,266.886 2,925.353 11.806  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 1,524.949 15 11.9 0.000 0.000 1,534.043 .000 15,812.961 15,812.961 15,183.947  
12-2019 1,519.012 14 11.1 0.000 0.000 875.110 .000 8,549.437 24,362.398 22,622.415  
12-2020 1,430.395 13 10.1 0.000 0.000 639.949 .000 5,952.675 30,315.073 27,325.808  
12-2021 1,395.872 12 9.7 0.000 0.000 509.445 .000 4,505.722 34,820.794 30,560.390  
12-2022 1,395.872 12 9.7 0.000 0.000 427.296 .000 3,587.155 38,407.949 32,900.919  
12-2023 1,395.872 12 9.7 0.000 0.000 369.759 .000 2,936.707 41,344.656 34,642.637  
12-2024 1,395.872 12 9.7 0.000 0.000 327.832 .000 2,457.674 43,802.330 35,967.546  
12-2025 1,278.033 12 9.7 0.000 0.000 293.729 .000 2,067.573 45,869.903 36,980.590  
12-2026 1,237.853 10 8.3 0.000 0.000 267.107 .000 1,768.429 47,638.331 37,768.274  
12-2027 1,226.326 10 8.3 0.000 0.000 244.996 .000 1,520.248 49,158.579 38,383.882  
12-2028 1,198.530 9 7.3 0.000 0.000 225.975 .000 1,308.105 50,466.684 38,865.457  
12-2029 1,198.530 9 7.3 0.000 0.000 207.317 .000 1,101.138 51,567.823 39,233.957  
12-2030 1,176.813 9 7.3 0.000 0.000 190.742 .000 871.962 52,439.785 39,499.393  
12-2031 1,172.761 8 6.5 0.000 0.000 175.493 .000 700.073 53,139.858 39,693.091  
12-2032 1,172.761 8 6.5 0.000 0.000 161.887 .000 554.871 53,694.729 39,832.705  
12-2033 1,172.761 8 6.5 0.000 0.000 148.520 .000 412.225 54,106.954 39,927.003  
12-2034 1,172.761 8 6.5 0.000 0.000 136.647 .000 285.509 54,392.464 39,986.414  
12-2035 1,068.559 8 6.5 0.000 0.000 116.515 .000 172.399 54,564.863 40,019.065  
12-2036 708.457 7 5.7 0.000 0.000 75.237 .000 89.804 54,654.667 40,034.550  
S Tot 23,841.988     0.000 0.000 6,927.600 .000 54,654.667 54,654.667 40,034.550  
After 627.671     0.000 0.000 66.779 .000 57.695 54,712.362 40,043.286  
Total 24,469.659     0.000 0.000 6,994.379 .000 54,712.362 54,712.362 40,043.286  

  

  SEC Pricing YE2017   Percent Cum. Disc.  
    WTI Cushing Henry Hub    5.00 45,984.035  
  Year Oil $/STB Gas $/MMBTU    8.00 42,172.462  
  2018 51.34 2.976   10.00 40,043.286  
  Thereafter Flat Flat   12.00 38,175.239  
  Cap 51.34 2.976   15.00 35,768.002  
          20.00 32,549.673  

  

12    Months in first year    21.656 Year Life (08/2039)    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

1/10/2018      10:34:19

Summary

 

Cawley, Gillespie & Associates, Inc.

 

   

 

 

 

   

 

 

Table II - PDP
Lease Reserve Summary
Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico
Proved Developed Producing Reserves

As of December 31, 2017

  

Current WellCnt Ultimate Gross Net Oil Revenue Prod Tax Expenses Future Net Cash Flow
OPERATOR Interest Life Recovery Reserves Reserves Gas Revenue Adv. Tax Investments Cash Flow Disc.@ 10.0
LEASE NAME Start   %   _____________MBBL / MMCF______________ M$ / M$ M$ / M$ M$ / M$ M$ M$
Table Class Major Well No. Date ASN
PHANTOM (WOLFCAMP) -- WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
BISON #1H   59.2198 NI 1 636.4 451.8 267.6 12,774.8 697.5 4,550.3 8,604.3 5,965.7
1 PDP Oil 1H   331 77.7399 WI 21.7 1,508.5 1,084.3 411.0 1,076.3 355.2 0.0    
GRIZZLY #1H   61.0414 NI 1 381.9 285.5 174.3 8,321.1 520.9 3,768.4 5,596.0 4,098.6
2 PDP Oil 1H 332 86.6526 WI 17.4 1,713.1 1,334.7 521.4 1,365.6 253.5 0.0    
CHEYENNE (ATOKA) --  WINKLER COUNTY, TEXAS
TRATON OPERATING COMPANY      
HILL, A. G. 1   58.3125 NI 1 1.1 0.0 0.0 0.0 120.4 313.3 1,451.4 966.8
3    PDP Gas 1 140 77.7500 WI 12.2 5,632.6 1,727.6 715.3 1,809.3 48.3 0.0    
PHANTOM (WOLFCAMP B) -- WINKLER COUNTY, TEXAS
LILIS ENERGY, INC.      
HIPPO #1H   75.1094 NI 1 396.1 291.1 218.6 10,438.0 604.2 4,187.4 6,971.2 5,138.1
4 PDP Oil 1H 224 100.0000 WI 18.2 1,072.4 852.5 461.0 1,207.4 301.6 0.0    
PHANTOM (WOLFCAMP) -- WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
KUDU #1H   60.1633 NI 1 227.7 133.3 80.2 3,828.6 230.9 1,803.6 2,400.7 1,624.7
5 PDP Oil 1H 28 79.2604 WI 19.0 1,021.9 508.7 211.2 546.8 113.7 0.0    
PHANTOM (WOLFCAMP B) -- WINKLER COUNTY, TEXAS
LILIS ENERGY, INC.      
LION #1H   65.9402 NI 1 369.2 314.8 207.6 9,910.5 618.1 4,171.4 6,954.3 5,149.0
6 PDP Oil 319 92.4753 WI 18.1 1,544.5 1,358.3 609.0 1,595.0 301.1 0.0    
JABALINA (WOLFCAMP, SOUTHWEST) -- LEA COUNTY, NEW MEXICO
IMPETRO OPERATING, LLC      
MEXICO P FEDERAL 001   75.7412 NI 1 30.3 18.6 14.1 671.5 47.6 381.7 208.6 160.2
7 PDP Oil 001 133 97.0634 WI 9.7 82.4 0.0 0.0 0.0 33.6 0.0    
TBD (WOLFCAMP B) -- LEA COUNTY, NEW MEXICO
LILIS ENERGY, INC.      
PRIZE HOG BWZ ST COM 1H   52.8125 NI 1 433.3 416.3 219.9 10,497.4 823.3 3,360.8 6,734.1 5,016.1
8 PDP Oil #1H 317 65.0000 WI 19.8 823.2 791.0 284.1 743.9 574.6 0.0    
HALEY (LWR. WOLFCAMP-PENN CONS.) -- LOVING COUNTY, TEXAS
IMPETRO OPERATING LLC      
SHAMMO C24-4 1   37.5264 NI 0 0.9   Non-Commercial        
9 PDP Gas 1 68 50.0000 WI 0.0 342.7            
PHANTOM (WOLFCAMP B) -- WINKLER COUNTY, TEXAS
LILIS ENERGY, INC.      
TIGER 1H   71.0940 NI 1 380.3 364.6 259.2 12,376.1 747.9 4,284.2 9,323.1 7,124.9
10 PDP Oil 322 87.1825 WI 19.4 1,445.2 1,385.5 669.8 1,754.1 368.1 0.0    
CRITTENDON (ATOKA OOLITIC) -- WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
TUBB 1 UNIT 1   34.6270 NI 0 0.2   Non-Commercial        
11 PDP Gas 1 24 46.4836 WI 0.0 713.2            
CRITTENDON (MORROW) --  WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
TUBB 22 UNIT 1R   60.7747 NI 0 0.6   Non-Commercial        
12 PDP Gas    1R 104 84.1536 WI 0.0 2,462.5            

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

Scenario:    .000 1/10/2018  10:34:19 AM

 

Cawley, Gillespie & Associates, Inc.

 

Page    1

 

   

 

 

Table II - PDP (cont.)
Lease Reserve Summary
Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico
Proved Developed Producing Reserves

As of December 31, 2017

 

Current WellCnt Ultimate Gross Net Oil Revenue Prod Tax Expenses Future Net Cash Flow
OPERATOR Interest Life Recovery Reserves Reserves Gas Revenue Adv. Tax Investments Cash Flow Disc.@ 10.0
LEASE NAME Start   %   _____________MBBL / MMCF______________ M$ / M$ M$ / M$ M$ / M$ M$ M$
Table Class Major Well No. Date ASN
CRITTENDON (MORROW) --  WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
TUBB 9 UNIT 1     36.5956 NI 0 3.0   Non-Commercial        
13 PDP Gas 1   94 48.7061 WI 0.0 1,418.6            
CRITTENDON (BRUSHY CANYON) -- WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
TUBB ESTATE 1-75 1     42.7447 NI 0 74.3   Non-Commercial        
14 PDP Oil 1   23 55.3225 WI 0.0 89.7            
TUBB ESTATE 21 2     64.2033 NI 0 28.5   Non-Commercial        
15 PDP Oil 2   88 88.5433 WI 0.0 19.5            
CRITTENDON (ELLEN. 21450) -- WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
TUBB ESTATE 25 1     54.8634 NI 0 0.0   Non-Commercial        
16 PDP Gas 1   99 67.9589 WI 0.0 60.5            
CRITTENDON (BRUSHY CANYON) -- WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
TUBB ESTATE 25 3     74.0852 NI 1 14.3 3.0 2.2 109.7 5.3 92.9 11.8 11.1
17 PDP Oil 3   71 91.5312 WI 1.9 14.5 1.8 0.8 2.2 2.8 0.0    
TBD (WOLFCAMP B) -- LEA COUNTY, NEW MEXICO
LILIS ENERGY, INC.      
WILD HOG BWX ST COM 1H     52.8125 NI 1 424.9 367.9 194.3 9,277.2 753.3 3,209.7 5,994.0 4,408.1
18 PDP Oil #1H   314 65.0000 WI 19.4 1,012.2 956.6 343.5 899.7 524.1 0.0    
CRITTENDON (BRUSHY CANYON) -- WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
WOLFE UNIT #3H     68.9935 NI 1 32.9 0.1 0.0 2.2 0.1 0.2 1.8 1.8
19 PDP Oil 3H   111 85.4277 WI 1.0 0.0 0.0 0.0 0.0 0.1 0.0    
CRITTENDON (PENN.) --  WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
WOLFE UNIT 1     38.7307 NI 1 766.7 0.0 0.0 0.0 17.3 193.8 12.8 11.8
20 PDP Gas 1   50 48.1433 WI 2.4 67,841.6 273.0 65.6 171.7 5.7 0.0    
CRITTENDON (BELL CANYON) -- WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC      
WOLFE UNIT 4,5&6     57.8050 NI 2 1,008.6 62.8 36.3 1,695.1 79.9 1,146.3 448.0 366.1
21 PDP Oil 5,6&7   15 68.5740 WI 7.3 895.0 17.1 6.1 16.4 42.9 0.0    
GRAND TOTAL       15 5,211.3 2,709.6 1,674.2 79,902.3 5,266.9 31,464.0 54,712.4 40,043.3
          89,713.7 10,291.1 4,298.8 11,188.3 2,925.4 0.0    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

Scenario:    .000 1/10/2018  10:34:19 AM

 

Cawley, Gillespie & Associates, Inc.

 

Page     2

 

   

 

  

 

Rate-Time History-Forecast Curves

And

Tabular Reserves and Economics

By Property

 

 

 

 

 

 

Cawley, Gillespie & Associates, Inc.

Petroleum Consultants

 

   

 

 

 

   

 

 

Table 1

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Developed Producing Reserves
IMPETRO OPERATING LLC -- BISON #1H 1H
PHANTOM \(WOLFCAMP\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 83.5 200.5 12.7 49.470 75.985 7.548 47.746 2.619 8.728  
12-2019 53.7 128.9 8.2 31.806 48.855 4.853 47.746 2.619 8.728  
12-2020 40.5 97.3 6.2 23.997 36.859 3.661 47.746 2.619 8.728  
12-2021 32.7 78.5 5.0 19.379 29.766 2.957 47.746 2.619 8.728  
12-2022 27.7 66.4 4.2 16.386 25.169 2.500 47.746 2.619 8.728  
12-2023 24.1 57.8 3.7 14.254 21.893 2.175 47.746 2.619 8.728  
12-2024 21.4 51.4 3.3 12.683 19.481 1.935 47.746 2.619 8.728  
12-2025 19.2 46.2 2.9 11.393 17.500 1.738 47.746 2.619 8.728  
12-2026 17.5 42.1 2.7 10.385 15.951 1.584 47.746 2.619 8.728  
12-2027 16.1 38.7 2.5 9.541 14.655 1.456 47.746 2.619 8.728  
12-2028 14.9 35.7 2.3 8.802 13.519 1.343 47.746 2.619 8.728  
12-2029 13.6 32.7 2.1 8.075 12.403 1.232 47.746 2.619 8.728  
12-2030 12.5 30.1 1.9 7.429 11.411 1.133 47.746 2.619 8.728  
12-2031 11.5 27.7 1.8 6.835 10.499 1.043 47.746 2.619 8.728  
12-2032 10.6 25.6 1.6 6.305 9.685 .962 47.746 2.619 8.728  
12-2033 9.8 23.4 1.5 5.785 8.885 .883 47.746 2.619 8.728  
12-2034 9.0 21.6 1.4 5.322 8.175 .812 47.746 2.619 8.728  
12-2035 8.3 19.8 1.3 4.897 7.521 .747 47.746 2.619 8.728  
12-2036 7.6 18.3 1.2 4.517 6.938 .689 47.746 2.619 8.728  
S Tot 434.4 1,042.6 66.3 257.261 395.152 39.251 47.746 2.619 8.728  
After 17.4 41.7 2.7 10.296 15.815 1.571 47.746 2.619 8.728  
Total 451.8 1,084.3 68.9 267.557 410.968 40.822 47.746 2.619 8.728  
Cum 184.6 424.2 .0              
Ult 636.4 1,508.5 68.9              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 2,361.982 198.996 65.873 0.000 0.000 2,626.852 128.972 65.671 5.613  
12-2019 1,518.638 127.945 42.353 0.000 0.000 1,688.936 82.922 42.223 6.896  
12-2020 1,145.748 96.529 31.954 0.000 0.000 1,274.230 62.561 31.856 8.065  
12-2021 925.258 77.953 25.804 0.000 0.000 1,029.015 50.522 25.725 9.200  
12-2022 782.382 65.915 21.820 0.000 0.000 870.117 42.720 21.753 10.277  
12-2023 680.552 57.336 18.980 0.000 0.000 756.868 37.160 18.922 11.320  
12-2024 605.552 51.018 16.888 0.000 0.000 673.458 33.065 16.836 12.313  
12-2025 543.993 45.831 15.171 0.000 0.000 604.996 29.704 15.125 13.333  
12-2026 495.846 41.775 13.829 0.000 0.000 551.450 27.075 13.786 14.307  
12-2027 455.559 38.381 12.705 0.000 0.000 506.645 24.875 12.666 15.280  
12-2028 420.239 35.405 11.720 0.000 0.000 467.364 22.946 11.684 16.286  
12-2029 385.541 32.482 10.752 0.000 0.000 428.775 21.052 10.719 17.455  
12-2030 354.718 29.885 9.893 0.000 0.000 394.496 19.369 9.862 18.685  
12-2031 326.359 27.496 9.102 0.000 0.000 362.957 17.820 9.074 20.021  
12-2032 301.056 25.364 8.396 0.000 0.000 334.816 16.439 8.370 21.426  
12-2033 276.199 23.270 7.703 0.000 0.000 307.172 15.081 7.679 23.057  
12-2034 254.118 21.409 7.087 0.000 0.000 282.614 13.876 7.065 24.774  
12-2035 233.802 19.698 6.520 0.000 0.000 260.020 12.766 6.500 26.639  
12-2036 215.675 18.171 6.015 0.000 0.000 239.860 11.777 5.997 28.601  
S Tot 12,283.218 1,034.857 342.565 0.000 0.000 13,660.639 670.701 341.516 11.743  
After 491.612 41.418 13.710 0.000 0.000 546.741 26.844 13.669 32.708  
Total 12,774.830 1,076.275 356.275 0.000 0.000 14,207.380 697.545 355.184 12.550  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 154.858 1 0.8 0.000 0.000 221.447 .000 2,055.904 2,055.904 1,970.292  
12-2019 154.858 1 0.8 0.000 0.000 142.379 .000 1,266.553 3,322.457 3,071.785  
12-2020 154.858 1 0.8 0.000 0.000 107.419 .000 917.536 4,239.993 3,796.607  
12-2021 154.858 1 0.8 0.000 0.000 86.747 .000 711.162 4,951.155 4,307.067  
12-2022 154.858 1 0.8 0.000 0.000 73.352 .000 577.433 5,528.589 4,683.780  
12-2023 154.858 1 0.8 0.000 0.000 63.805 .000 482.123 6,010.712 4,969.684  
12-2024 154.858 1 0.8 0.000 0.000 56.773 .000 411.925 6,422.637 5,191.715  
12-2025 154.858 1 0.8 0.000 0.000 51.002 .000 354.307 6,776.944 5,365.292  
12-2026 154.858 1 0.8 0.000 0.000 46.488 .000 309.243 7,086.187 5,503.016  
12-2027 154.858 1 0.8 0.000 0.000 42.711 .000 271.535 7,357.722 5,612.957  
12-2028 154.858 1 0.8 0.000 0.000 39.399 .000 238.476 7,596.199 5,700.739  
12-2029 154.858 1 0.8 0.000 0.000 36.146 .000 206.000 7,802.199 5,769.667  
12-2030 154.858 1 0.8 0.000 0.000 33.256 .000 177.150 7,979.349 5,823.560  
12-2031 154.858 1 0.8 0.000 0.000 30.598 .000 150.607 8,129.956 5,865.218  
12-2032 154.858 1 0.8 0.000 0.000 28.225 .000 126.924 8,256.880 5,897.139  
12-2033 154.858 1 0.8 0.000 0.000 25.895 .000 103.658 8,360.538 5,920.837  
12-2034 154.858 1 0.8 0.000 0.000 23.825 .000 82.990 8,443.528 5,938.089  
12-2035 154.858 1 0.8 0.000 0.000 21.920 .000 63.975 8,507.503 5,950.182  
12-2036 154.858 1 0.8 0.000 0.000 20.221 .000 47.009 8,554.512 5,958.266  
S Tot 2,942.301 0.000 0.000 1,151.608 .000 8,554.512 8,554.512  5,958.266   
After 410.301 0.000 0.000 46.091 .000 49.837 8,604.348  5,965.748   
Total 3,352.603 0.000 0.000 1,197.699 .000 8,604.348 8,604.348  5,965.748   

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units          Initial Final     5.00 7,006.537  
Oil Rate 9,430. 487. bbls/mo   56.1% 1.20 0.0%   16,598. 16,598. $/w/mo   Expense 77.7399 77.7399     8.00 6,334.257  
Gas Rate 22,632. 1,169. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 5,965.748  
GOR 2,400. 2,400. scf/bbl                   Oil 59.2198 59.2198   12.00 5,646.640  
NGL Rate 1,419. 76. bbls/mo                   Gas 59.2198 59.2198   15.00 5,241.246  
NGL Yield 62.7 65.4 bbl/MMcf                           20.00 4,709.444  
Gas Shrinkage 38.0 35.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 39.4   %                                

 

12   Months in first year    21.656 Year Life (08/2039)    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

ASN 331

DEFAULT   1/10/2018   10:34:19

OIL  PDP

Table     1

 

Cawley, Gillespie & Associates, Inc.

 

   

 

 

 

   

 

 

Table 2

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Developed Producing Reserves
IMPETRO OPERATING LLC -- GRIZZLY #1H 1H

PHANTOM \(WOLFCAMP\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 55.3 258.6 16.4 33.766 101.029 10.035 47.746 2.619 8.728  
12-2019 36.1 168.9 10.7 22.055 65.988 6.555 47.746 2.619 8.728  
12-2020 27.4 128.2 8.2 16.745 50.103 4.977 47.746 2.619 8.728  
12-2021 22.2 103.9 6.6 13.570 40.601 4.033 47.746 2.619 8.728  
12-2022 18.8 88.1 5.6 11.500 34.407 3.418 47.746 2.619 8.728  
12-2023 16.4 76.7 4.9 10.018 29.974 2.977 47.746 2.619 8.728  
12-2024 14.6 68.3 4.3 8.924 26.701 2.652 47.746 2.619 8.728  
12-2025 13.1 61.5 3.9 8.024 24.007 2.385 47.746 2.619 8.728  
12-2026 12.0 56.0 3.6 7.318 21.897 2.175 47.746 2.619 8.728  
12-2027 11.0 51.5 3.3 6.726 20.123 1.999 47.746 2.619 8.728  
12-2028 10.2 47.5 3.0 6.204 18.563 1.844 47.746 2.619 8.728  
12-2029 9.3 43.6 2.8 5.692 17.030 1.692 47.746 2.619 8.728  
12-2030 8.6 40.1 2.5 5.237 15.669 1.556 47.746 2.619 8.728  
12-2031 7.9 36.9 2.3 4.818 14.416 1.432 47.746 2.619 8.728  
12-2032 7.3 34.0 2.2 4.445 13.298 1.321 47.746 2.619 8.728  
12-2033 6.7 31.2 2.0 4.078 12.200 1.212 47.746 2.619 8.728  
12-2034 6.1 28.7 1.8 3.752 11.225 1.115 47.746 2.619 8.728  
05-2035 2.3 10.8 .7 1.406 4.206 .418 47.746 2.619 8.728  
12-2036                    
S Tot 285.5 1,334.7 84.9 174.277 521.436 51.794 47.746 2.619 8.728  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total 285.5 1,334.7 84.9 174.277 521.436 51.794 47.746 2.619 8.728  
Cum 96.3 378.4 .0              
Ult 381.9 1,713.1 84.9              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 1,612.209 264.582 87.583 0.000 0.000 1,964.374 100.919 49.109 5.663  
12-2019 1,053.033 172.815 57.206 0.000 0.000 1,283.054 65.916 32.076 7.258  
12-2020 799.534 131.213 43.435 0.000 0.000 974.181 50.048 24.355 8.716  
12-2021 647.917 106.330 35.198 0.000 0.000 789.445 40.557 19.736 10.133  
12-2022 549.070 90.109 29.828 0.000 0.000 669.007 34.370 16.725 11.478  
12-2023 478.330 78.499 25.985 0.000 0.000 582.815 29.942 14.570 12.783  
12-2024 426.089 69.926 23.147 0.000 0.000 519.163 26.672 12.979 14.024  
12-2025 383.099 62.871 20.812 0.000 0.000 466.782 23.981 11.670 15.299  
12-2026 349.426 57.345 18.983 0.000 0.000 425.753 21.873 10.644 16.517  
12-2027 321.121 52.700 17.445 0.000 0.000 391.265 20.101 9.782 17.738  
12-2028 296.224 48.614 16.092 0.000 0.000 360.930 18.543 9.023 19.006  
12-2029 271.766 44.600 14.764 0.000 0.000 331.129 17.012 8.278 20.477  
12-2030 250.039 41.034 13.583 0.000 0.000 304.656 15.652 7.616 22.025  
12-2031 230.049 37.754 12.497 0.000 0.000 280.300 14.400 7.007 23.708  
12-2032 212.213 34.827 11.528 0.000 0.000 258.568 13.284 6.464 25.477  
12-2033 194.691 31.951 10.577 0.000 0.000 237.219 12.187 5.930 27.530  
12-2034 179.126 29.397 9.731 0.000 0.000 218.253 11.213 5.456 29.691  
05-2035 67.119 11.015 3.646 0.000 0.000 81.780 4.201 2.045 30.987  
12-2036                    
S Tot 8,321.054 1,365.579 452.042 0.000 0.000 10,138.675 520.871 253.467 12.781  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 8,321.054 1,365.579 452.042 0.000 0.000 10,138.675 520.871 253.467 12.781  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 171.572 1 0.9 0.000 0.000 151.949 .000 1,490.824 1,490.824 1,428.673  
12-2019 171.572 1 0.9 0.000 0.000 99.248 .000 914.241 2,405.065 2,223.831  
12-2020 171.572 1 0.9 0.000 0.000 75.355 .000 652.851 3,057.916 2,739.624  
12-2021 171.572 1 0.9 0.000 0.000 61.066 .000 496.514 3,554.430 3,096.060  
12-2022 171.572 1 0.9 0.000 0.000 51.749 .000 394.590 3,949.020 3,353.524  
12-2023 171.572 1 0.9 0.000 0.000 45.082 .000 321.648 4,270.668 3,544.294  
12-2024 171.572 1 0.9 0.000 0.000 40.159 .000 267.781 4,538.449 3,688.658  
12-2025 171.572 1 0.9 0.000 0.000 36.107 .000 223.453 4,761.902 3,798.148  
12-2026 171.572 1 0.9 0.000 0.000 32.933 .000 188.731 4,950.633 3,882.217  
12-2027 171.572 1 0.9 0.000 0.000 30.265 .000 159.545 5,110.178 3,946.829  
12-2028 171.572 1 0.9 0.000 0.000 27.919 .000 133.873 5,244.051 3,996.124  
12-2029 171.572 1 0.9 0.000 0.000 25.614 .000 108.653 5,352.705 4,032.494  
12-2030 171.572 1 0.9 0.000 0.000 23.566 .000 86.250 5,438.955 4,058.746  
12-2031 171.572 1 0.9 0.000 0.000 21.682 .000 65.638 5,504.592 4,076.914  
12-2032 171.572 1 0.9 0.000 0.000 20.001 .000 47.247 5,551.839 4,088.812  
12-2033 171.572 1 0.9 0.000 0.000 18.349 .000 29.179 5,581.018 4,095.496  
12-2034 171.572 1 0.9 0.000 0.000 16.882 .000 13.130 5,594.148 4,098.239  
05-2035 67.371 1 0.9 0.000 0.000 6.326 .000 1.838 5,595.986 4,098.597  
12-2036                      
S Tot 2,984.098 0.000 0.000 784.253 .000 5,595.986 5,595.986 4,098.597  
After .000 0.000 0.000 0.000 .000 .000  5,595.986 4,098.597  
Total 2,984.098 0.000 0.000 784.253 .000 5,595.986  5,595.986 4,098.597  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units          Initial Final     5.00  4,712.875  
Oil Rate 6,156. 475. bbls/mo   53.9% 1.20 0.0%   16,499. 16,262. $/w/mo   Expense 86.6526 86.6526     8.00  4,319.970  
Gas Rate 28,781. 2,222. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00  4,098.597  
GOR 4,670. 4,670. scf/bbl                   Oil 61.0414 61.0414   12.00  3,903.301  
NGL Rate 1,809. 140. bbls/mo                   Gas 61.0414 61.0414   15.00  3,650.240  
NGL Yield 62.9 63.2 bbl/MMcf                           20.00  3,309.723  
Gas Shrinkage 37.9 35.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 42.0   %                                

 

12   Months in first year    17.396 Year Life (05/2035)    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

ASN 332 DEFAULT    1/10/2018

10:34:19

OIL  PDP

Table     2

Cawley, Gillespie & Associates, Inc.

 

   

 

 

 

   

 

 

Table 3

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Developed Producing Reserves
TRATON OPERATING COMPANY -- HILL, A. G. 1 1

CHEYENNE \(ATOKA\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 216.8 13.0 .000 89.747 7.584 .000 2.530 2.054  
12-2019 .0 199.4 12.0 .000 82.572 6.978 .000 2.530 2.054  
12-2020 .0 184.0 11.0 .000 76.170 6.437 .000 2.530 2.054  
12-2021 .0 168.8 10.1 .000 69.881 5.905 .000 2.530 2.054  
12-2022 .0 155.3 9.3 .000 64.294 5.433 .000 2.530 2.054  
12-2023 .0 142.9 8.6 .000 59.154 4.999 .000 2.530 2.054  
12-2024 .0 131.8 7.9 .000 54.568 4.611 .000 2.530 2.054  
12-2025 .0 120.9 7.3 .000 50.062 4.231 .000 2.530 2.054  
12-2026 .0 111.3 6.7 .000 46.060 3.892 .000 2.530 2.054  
12-2027 .0 102.4 6.1 .000 42.377 3.581 .000 2.530 2.054  
12-2028 .0 94.4 5.7 .000 39.092 3.304 .000 2.530 2.054  
12-2029 .0 86.6 5.2 .000 35.864 3.031 .000 2.530 2.054  
02-2030 .0 13.1 .8 .000 5.429 .459 .000 2.530 2.054  
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot .0 1,727.6 103.7 .000 715.269 60.445 .000 2.530 2.054  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total .0 1,727.6 103.7 .000 715.269 60.445 .000 2.530 2.054  
Cum 1.1 3,905.0 .0              
     Ult 1.1 5,632.6 103.7              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 227.024 15.575 0.000 0.000 242.598 .090 6.065 1.296  
12-2019 .000 208.874 14.330 0.000 0.000 223.203 9.728 5.580 1.408  
12-2020 .000 192.679 13.219 0.000 0.000 205.898 15.519 5.147 1.527  
12-2021 .000 176.770 12.127 0.000 0.000 188.898 14.237 4.722 1.664  
12-2022 .000 162.638 11.158 0.000 0.000 173.796 13.099 4.345 1.809  
12-2023 .000 149.636 10.266 0.000 0.000 159.901 12.052 3.998 1.966  
12-2024 .000 138.034 9.470 0.000 0.000 147.504 11.117 3.688 2.131  
12-2025 .000 126.637 8.688 0.000 0.000 135.325 10.199 3.383 2.323  
12-2026 .000 116.513 7.993 0.000 0.000 124.506 9.384 3.113 2.525  
12-2027 .000 107.198 7.354 0.000 0.000 114.552 8.634 2.864 2.744  
12-2028 .000 98.887 6.784 0.000 0.000 105.671 7.964 2.642 2.975  
12-2029 .000 90.722 6.224 0.000 0.000 96.946 7.307 2.424 3.243  
02-2030 .000 13.733 .942 0.000 0.000 14.675 1.106 .367 3.369  
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot .000 1,809.344 124.128 0.000 0.000 1,933.472 120.436 48.337 1.977  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total .000 1,809.344 124.128 0.000 0.000 1,933.472 120.436 48.337 1.977  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 25.769 1 0.8 0.000 0.000 0.000 .000 210.674 210.674 201.079  
12-2019 25.769 1 0.8 0.000 0.000 0.000 .000 182.126 392.800 359.288  
12-2020 25.769 1 0.8 0.000 0.000 0.000 .000 159.463 552.262 485.077  
12-2021 25.769 1 0.8 0.000 0.000 0.000 .000 144.168 696.431 588.455  
12-2022 25.769 1 0.8 0.000 0.000 0.000 .000 130.582 827.013 673.586  
12-2023 25.769 1 0.8 0.000 0.000 0.000 .000 118.082 945.095 743.574  
12-2024 25.769 1 0.8 0.000 0.000 0.000 .000 106.929 1,052.025 801.188  
12-2025 25.769 1 0.8 0.000 0.000 0.000 .000 95.973 1,147.998 848.194  
12-2026 25.769 1 0.8 0.000 0.000 0.000 .000 86.240 1,234.238 886.596  
12-2027 25.769 1 0.8 0.000 0.000 0.000 .000 77.285 1,311.523 917.885  
12-2028 25.769 1 0.8 0.000 0.000 0.000 .000 69.295 1,380.818 943.388  
12-2029 25.769 1 0.8 0.000 0.000 0.000 .000 61.446 1,442.263 963.945  
02-2030 4.052 1 0.8 0.000 0.000 0.000 .000 9.150 1,451.413 966.838  
12-2031                      
12-2032                      
12-2033                      
12-2034                      
12-2035                      
12-2036                      
S Tot 313.286 0.000 0.000 0.000 .000 1,451.413 1,451.413  966.838  
After .000 0.000 0.000 0.000 .000 .000  1,451.413  966.838  
Total 313.286 0.000 0.000 0.000 .000 1,451.413 1,451.413  966.838  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units          Initial Final     5.00 4,712.875  
Gas Rate 18,835. 6,835. Mcf/mo   8.0% 0.00 0.0%   2,761. 2,761. $/w/mo   Expense 77.7500 77.7500     8.00 1,037.958  
Oil Rate 0. 0. bbls/mo   0.0% 0.00 0.0%           Revenue       10.00 966.838  
NGL Rate 1,147. 421. bbls/mo                   Oil 58.3125 58.3125   12.00 904.520  
Cond Rate 0.0 0.0 bbl/MMcf                   Gas 58.3125 58.3125   15.00 824.587  
NGL Yield 60.9 61.7 bbl/MMcf                           20.00 719.053  
Gas Shrinkage 29.2 28.3 %                                
Oil Severance 0.0 0.0 %                                
Gas Severance 0.0 7.5 %                                
NGL Severance 0.0 7.5 %                                
Ad Valorem 19.7   %                                

 

12   Months in first year   12.159 Year Life (02/2030)    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

ASN 140 DEFAULT   1/10/2018

10:34:19

GAS PDP

Table     3

Cawley, Gillespie & Associates, Inc.

 

   

 

 

 

   

 

 

Table 4

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Developed Producing Reserves
LILIS ENERGY, INC. -- HIPPO #1H 1H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 62.0 181.7 13.6 46.593 98.258 10.235 47.746 2.619 8.728  
12-2019 37.2 109.1 8.2 27.975 58.995 6.145 47.746 2.619 8.728  
12-2020 27.4 80.2 6.0 20.576 43.393 4.520 47.746 2.619 8.728  
12-2021 21.8 63.9 4.8 16.395 34.575 3.602 47.746 2.619 8.728  
12-2022 18.3 53.6 4.0 13.748 28.993 3.020 47.746 2.619 8.728  
12-2023 15.8 46.4 3.5 11.891 25.076 2.612 47.746 2.619 8.728  
12-2024 14.0 41.1 3.1 10.536 22.220 2.315 47.746 2.619 8.728  
12-2025 12.6 36.8 2.8 9.436 19.898 2.073 47.746 2.619 8.728  
12-2026 11.4 33.5 2.5 8.579 18.092 1.885 47.746 2.619 8.728  
12-2027 10.5 30.7 2.3 7.872 16.602 1.729 47.746 2.619 8.728  
12-2028 9.7 28.3 2.1 7.262 15.314 1.595 47.746 2.619 8.728  
12-2029 8.9 26.0 1.9 6.662 14.050 1.464 47.746 2.619 8.728  
12-2030 8.2 23.9 1.8 6.130 12.926 1.347 47.746 2.619 8.728  
12-2031 7.5 22.0 1.6 5.640 11.893 1.239 47.746 2.619 8.728  
12-2032 6.9 20.3 1.5 5.202 10.971 1.143 47.746 2.619 8.728  
12-2033 6.4 18.6 1.4 4.773 10.065 1.048 47.746 2.619 8.728  
12-2034 5.8 17.1 1.3 4.391 9.260 .965 47.746 2.619 8.728  
12-2035 5.4 15.8 1.2 4.040 8.520 .888 47.746 2.619 8.728  
03-2036 1.2 3.6 .3 .914 1.928 .201 47.746 2.619 8.728  
S Tot 291.1 852.5 63.9 218.614 461.031 48.024 47.746 2.619 8.728  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total 291.1 852.5 63.9 218.614 461.031 48.024 47.746 2.619 8.728  
Cum 105.0 219.9 .0              
Ult 396.1 1,072.4 63.9              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 2,224.617 257.326 89.329 0.000 0.000 2,571.272 128.779 64.282 5.456  
12-2019 1,335.688 154.502 53.634 0.000 0.000 1,543.824 77.320 38.596 7.153  
12-2020 982.449 113.642 39.450 0.000 0.000 1,135.542 56.872 28.389 8.681  
12-2021 782.788 90.547 31.433 0.000 0.000 904.768 45.314 22.619 10.154  
12-2022 656.412 75.929 26.358 0.000 0.000 758.698 37.998 18.967 11.550  
12-2023 567.732 65.671 22.797 0.000 0.000 656.200 32.865 16.405 12.900  
12-2024 503.075 58.192 20.201 0.000 0.000 581.467 29.122 14.537 14.185  
12-2025 450.511 52.112 18.090 0.000 0.000 520.713 26.079 13.018 15.501  
12-2026 409.623 47.382 16.448 0.000 0.000 473.454 23.712 11.836 16.758  
12-2027 375.868 43.477 15.093 0.000 0.000 434.438 21.758 10.861 18.003  
12-2028 346.722 40.106 13.923 0.000 0.000 400.750 20.071 10.019 19.272  
12-2029 318.094 36.795 12.773 0.000 0.000 367.661 18.414 9.192 20.745  
12-2030 292.663 33.853 11.752 0.000 0.000 338.268 16.942 8.457 22.295  
12-2031 269.265 31.146 10.812 0.000 0.000 311.224 15.587 7.781 23.980  
12-2032 248.389 28.732 9.974 0.000 0.000 287.095 14.379 7.177 25.751  
12-2033 227.880 26.359 9.150 0.000 0.000 263.390 13.192 6.585 27.807  
12-2034 209.662 24.252 8.419 0.000 0.000 242.333 12.137 6.058 29.971  
12-2035 192.900 22.313 7.746 0.000 0.000 222.959 11.167 5.574 32.323  
03-2036 43.655 5.050 1.753 0.000 0.000 50.458 2.527 1.261 33.494  
S Tot 10,437.993 1,207.385 419.136 0.000 0.000 12,064.513 604.236 301.613 12.819  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 10,437.993 1,207.385 419.136 0.000 0.000 12,064.513 604.236 301.613 12.819  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 177.600 1 1.0 0.000 0.000 202.227 .000 1,998.384 1,998.384 1,917.116  
12-2019 177.600 1 1.0 0.000 0.000 121.420 .000 1,128.889 3,127.273 2,899.283  
12-2020 177.600 1 1.0 0.000 0.000 89.309 .000 783.372 3,910.645 3,518.286  
12-2021 177.600 1 1.0 0.000 0.000 71.159 .000 588.076 4,498.720 3,940.485  
12-2022 177.600 1 1.0 0.000 0.000 59.671 .000 464.462 4,963.182 4,243.553  
12-2023 177.600 1 1.0 0.000 0.000 51.609 .000 377.721 5,340.903 4,467.584  
12-2024 177.600 1 1.0 0.000 0.000 45.732 .000 314.477 5,655.380 4,637.121  
12-2025 177.600 1 1.0 0.000 0.000 40.953 .000 263.062 5,918.442 4,766.019  
12-2026 177.600 1 1.0 0.000 0.000 37.237 .000 223.068 6,141.511 4,865.381  
12-2027 177.600 1 1.0 0.000 0.000 34.168 .000 190.051 6,331.562 4,942.344  
12-2028 177.600 1 1.0 0.000 0.000 31.519 .000 161.542 6,493.104 5,001.821  
12-2029 177.600 1 1.0 0.000 0.000 28.916 .000 133.540 6,626.643 5,046.516  
12-2030 177.600 1 1.0 0.000 0.000 26.604 .000 108.665 6,735.308 5,079.585  
12-2031 177.600 1 1.0 0.000 0.000 24.477 .000 85.779 6,821.087 5,103.323  
12-2032 177.600 1 1.0 0.000 0.000 22.580 .000 65.359 6,886.446 5,119.773  
12-2033 177.600 1 1.0 0.000 0.000 20.715 .000 45.298 6,931.744 5,130.141  
12-2034 177.600 1 1.0 0.000 0.000 19.059 .000 27.478 6,959.223 5,135.864  
12-2035 177.600 1 1.0 0.000 0.000 17.535 .000 11.083 6,970.305 5,137.972  
03-2036 41.791 1 1.0 0.000 0.000 3.968 .000 .909 6,971.214 5,138.134  
S Tot 3,238.591 0.000 0.000 948.859 .000 6,971.214 6,971.214  5,138.134   
After .000 0.000 0.000 0.000 .000 .000 6,971.214   5,138.134  
Total 3,238.591 0.000 0.000 948.859 .000 6,971.214 6,971.214   5,138.134  

  

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units          Initial Final   5.00   5,886.663  
Oil Rate 7,475. 421. bbls/mo   65.7% 1.20 0.0%   14,800. 14,101. $/w/mo   Expense 100.0000 100.0000   8.00   5,407.389  
Gas Rate 21,897. 1,235. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00   5,138.134  
GOR 2,920. 2,920. scf/bbl                   Oil 75.1094 75.1094   12.00   4,901.002  
NGL Rate 1,606. 89. bbls/mo                   Gas 75.1094 75.1094   15.00   4,594.203  
NGL Yield 73.3 72.1 bbl/MMcf                           20.00   4,181.953  
Gas Shrinkage 30.9 27.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 42.0 %                                
                                     

 

12   Months in first year   18.237 Year Life (03/2036)    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

ASN 224 DEFAULT   1/10/2018

10:34:19

OIL PDP

Table    4

Cawley, Gillespie & Associates, Inc.

 

   

 

 

 

   

 

 

Table 5

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Developed Producing Reserves
IMPETRO OPERATING LLC -- KUDU #1H 1H

PHANTOM \(WOLFCAMP\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 18.1 74.2 4.8 10.893 30.812 2.903 47.746 2.589 8.728  
12-2019 14.4 56.7 3.7 8.640 23.549 2.218 47.746 2.589 8.728  
12-2020 12.0 46.5 3.0 7.229 19.285 1.817 47.746 2.589 8.728  
12-2021 10.3 39.4 2.6 6.214 16.346 1.540 47.746 2.589 8.728  
12-2022 9.1 34.4 2.2 5.480 14.272 1.344 47.746 2.589 8.728  
12-2023 8.2 30.6 2.0 4.913 12.701 1.196 47.746 2.589 8.728  
12-2024 7.4 27.7 1.8 4.473 11.496 1.083 47.746 2.589 8.728  
12-2025 6.8 25.2 1.6 4.089 10.466 .986 47.746 2.589 8.728  
12-2026 6.3 23.2 1.5 3.762 9.621 .906 47.746 2.589 8.728  
12-2027 5.8 21.3 1.4 3.462 8.852 .834 47.746 2.589 8.728  
12-2028 5.3 19.7 1.3 3.193 8.166 .769 47.746 2.589 8.728  
12-2029 4.9 18.0 1.2 2.929 7.492 .706 47.746 2.589 8.728  
12-2030 4.5 16.6 1.1 2.695 6.893 .649 47.746 2.589 8.728  
12-2031 4.1 15.3 1.0 2.480 6.342 .597 47.746 2.589 8.728  
12-2032 3.8 14.1 .9 2.288 5.850 .551 47.746 2.589 8.728  
12-2033 3.5 12.9 .8 2.099 5.367 .506 47.746 2.589 8.728  
12-2034 3.2 11.9 .8 1.931 4.938 .465 47.746 2.589 8.728  
12-2035 3.0 10.9 .7 1.777 4.543 .428 47.746 2.589 8.728  
12-2036 2.7 10.1 .7 1.639 4.191 .395 47.746 2.589 8.728  
S Tot 133.3 508.7 33.1 80.187 211.180 19.894 47.746 2.589 8.728  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total 133.3 508.7 33.1 80.187 211.180 19.894 47.746 2.589 8.728  
Cum 94.5 513.2 .0              
Ult 227.7 1,021.9 33.1              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 520.121 79.775 25.332 0.000 0.000 625.229 31.919 15.631 7.129  
12-2019 412.507 60.972 19.362 0.000 0.000 492.841 25.087 12.321 8.328  
12-2020 345.155 49.930 15.855 0.000 0.000 410.940 20.883 10.273 9.438  
12-2021 296.717 42.321 13.439 0.000 0.000 352.477 17.893 8.812 10.536  
12-2022 261.661 36.951 11.734 0.000 0.000 310.345 15.742 7.759 11.579  
12-2023 234.597 32.884 10.442 0.000 0.000 277.922 14.090 6.948 12.594  
12-2024 213.575 29.765 9.452 0.000 0.000 252.792 12.810 6.320 13.558  
12-2025 195.256 27.098 8.605 0.000 0.000 230.958 11.700 5.774 14.562  
12-2026 179.636 24.911 7.910 0.000 0.000 212.457 10.762 5.311 15.563  
12-2027 165.274 22.919 7.278 0.000 0.000 195.472 9.902 4.887 16.645  
12-2028 152.460 21.142 6.714 0.000 0.000 180.317 9.134 4.508 17.783  
12-2029 139.872 19.397 6.159 0.000 0.000 165.428 8.380 4.136 19.104  
12-2030 128.690 17.846 5.667 0.000 0.000 152.203 7.710 3.805 20.495  
12-2031 118.401 16.419 5.214 0.000 0.000 140.034 7.094 3.501 22.006  
12-2032 109.222 15.146 4.810 0.000 0.000 129.177 6.544 3.229 23.594  
12-2033 100.203 13.896 4.413 0.000 0.000 118.512 6.003 2.963 25.438  
12-2034 92.192 12.785 4.060 0.000 0.000 109.037 5.523 2.726 27.379  
12-2035 84.822 11.763 3.735 0.000 0.000 100.320 5.082 2.508 29.488  
12-2036 78.246 10.851 3.446 0.000 0.000 92.542 4.688 2.314 31.706  
S Tot 3,828.606 546.770 173.625 0.000 0.000 4,549.002 230.945 113.725 14.056  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 3,828.606 546.770 173.625 0.000 0.000 4,549.002 230.945 113.725 14.056  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 74.188 1 0.8 0.000 0.000 53.530 .000 449.962 449.962 430.230  
12-2019 74.188 1 0.8 0.000 0.000 42.455 .000 338.790 788.752 724.572  
12-2020 74.188 1 0.8 0.000 0.000 35.523 .000 270.072 1,058.824 937.801  
12-2021 74.188 1 0.8 0.000 0.000 30.538 .000 221.047 1,279.871 1,096.408  
12-2022 74.188 1 0.8 0.000 0.000 26.930 .000 185.726 1,465.597 1,217.546  
12-2023 74.188 1 0.8 0.000 0.000 24.144 .000 158.552 1,624.150 1,311.553  
12-2024 74.188 1 0.8 0.000 0.000 21.981 .000 137.494 1,761.643 1,385.655  
12-2025 74.188 1 0.8 0.000 0.000 20.095 .000 119.201 1,880.844 1,444.048  
12-2026 74.188 1 0.8 0.000 0.000 18.488 .000 103.708 1,984.552 1,490.237  
12-2027 74.188 1 0.8 0.000 0.000 17.010 .000 89.485 2,074.038 1,526.473  
12-2028 74.188 1 0.8 0.000 0.000 15.691 .000 76.796 2,150.833 1,554.746  
12-2029 74.188 1 0.8 0.000 0.000 14.395 .000 64.329 2,215.163 1,576.275  
12-2030 74.188 1 0.8 0.000 0.000 13.245 .000 53.255 2,268.418 1,592.480  
12-2031 74.188 1 0.8 0.000 0.000 12.186 .000 43.067 2,311.485 1,604.396  
12-2032 74.188 1 0.8 0.000 0.000 11.241 .000 33.976 2,345.461 1,612.945  
12-2033 74.188 1 0.8 0.000 0.000 10.313 .000 25.045 2,370.506 1,618.675  
12-2034 74.188 1 0.8 0.000 0.000 9.488 .000 17.112 2,387.617 1,622.236  
12-2035 74.188 1 0.8 0.000 0.000 8.730 .000 9.812 2,397.430 1,624.095  
12-2036 74.188 1 0.8 0.000 0.000 8.053 .000 3.300 2,400.729 1,624.668  
S Tot 1,409.567 0.000 0.000 394.035 .000 2,400.729 2,400.729  1,624.668   
After .000 0.000 0.000 0.000 .000 .000 2,400.729  1,624.668   
Total 1,409.567 0.000 0.000 394.035 .000 2,400.729 2,400.729  1,624.668   

  

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units          Initial Final     5.00 1,934.777  
Oil Rate 1,730. 217. bbls/mo   26.9% 1.20 0.0%   7,799. 7,799. $/w/mo   Expense 79.2604 79.2604     8.00 1,734.978  
Gas Rate 7,279. 805. Mcf/mo   31.8% 1.20 0.0%           Revenue       10.00 1,624.668  
GOR 4,200. 3,700. scf/bbl                   Oil 60.1633 60.1633   12.00 1,528.786  
NGL Rate 474. 53. bbls/mo                   Gas 60.1633 60.1633   15.00 1,406.644  
NGL Yield 65.2 66.4 bbl/MMcf                           20.00 1,246.252  
Gas Shrinkage 32.1 31.0 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 18.9   %                                

 

12   Months in first year   19.001 Year Life (01/2037)    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

ASN 28 DEFAULT    1/10/2018

10:34:19

OIL PDP

Table    5

Cawley, Gillespie & Associates, Inc.

 

   

 

 

 

   

 

 

 

Table 6

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

LILIS ENERGY, INC. -- LION #1H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 68.4 295.2 20.4 45.111 132.366 13.431 47.746 2.619 8.728  
12-2019 40.5 174.8 12.1 26.706 78.359 7.951 47.746 2.619 8.728  
12-2020 29.6 127.9 8.8 19.548 57.359 5.820 47.746 2.619 8.728  
12-2021 23.6 101.7 7.0 15.537 45.589 4.626 47.746 2.619 8.728  
12-2022 19.7 85.1 5.9 13.009 38.171 3.873 47.746 2.619 8.728  
12-2023 17.0 73.6 5.1 11.240 32.981 3.347 47.746 2.619 8.728  
12-2024 15.1 65.1 4.5 9.953 29.203 2.963 47.746 2.619 8.728  
12-2025 13.5 58.3 4.0 8.908 26.137 2.652 47.746 2.619 8.728  
12-2026 12.3 53.0 3.7 8.096 23.755 2.410 47.746 2.619 8.728  
12-2027 11.3 48.6 3.4 7.427 21.792 2.211 47.746 2.619 8.728  
12-2028 10.4 44.8 3.1 6.851 20.102 2.040 47.746 2.619 8.728  
12-2029 9.5 41.1 2.8 6.285 18.442 1.871 47.746 2.619 8.728  
12-2030 8.8 37.8 2.6 5.783 16.967 1.722 47.746 2.619 8.728  
12-2031 8.1 34.8 2.4 5.320 15.611 1.584 47.746 2.619 8.728  
12-2032 7.4 32.1 2.2 4.908 14.401 1.461 47.746 2.619 8.728  
12-2033 6.8 29.5 2.0 4.503 13.212 1.341 47.746 2.619 8.728  
12-2034 6.3 27.1 1.9 4.143 12.155 1.233 47.746 2.619 8.728  
12-2035 5.8 24.9 1.7 3.811 11.184 1.135 47.746 2.619 8.728  
02-2036 .6 2.8 .2 .428 1.257 .128 47.746 2.619 8.728  
S Tot 314.8 1,358.3 93.7 207.567 609.042 61.800 47.746 2.619 8.728  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total 314.8 1,358.3 93.7 207.567 609.042 61.800 47.746 2.619 8.728  
Cum 54.4 186.2 .0              
Ult 369.2 1,544.5 93.7              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 2,153.893 346.649 117.223 0.000 0.000 2,617.765 134.329 65.444 5.073  
12-2019 1,275.087 205.214 69.395 0.000 0.000 1,549.695 79.521 38.742 6.685  
12-2020 933.366 150.217 50.797 0.000 0.000 1,134.380 58.210 28.360 8.132  
12-2021 741.842 119.393 40.374 0.000 0.000 901.608 46.265 22.540 9.526  
12-2022 621.136 99.966 33.804 0.000 0.000 754.907 38.737 18.873 10.846  
12-2023 536.674 86.373 29.208 0.000 0.000 652.254 33.470 16.306 12.122  
12-2024 475.202 76.480 25.862 0.000 0.000 577.544 29.636 14.439 13.337  
12-2025 425.314 68.450 23.147 0.000 0.000 516.911 26.525 12.923 14.580  
12-2026 386.544 62.211 21.037 0.000 0.000 469.792 24.107 11.745 15.768  
12-2027 354.598 57.069 19.299 0.000 0.000 430.966 22.115 10.774 16.943  
12-2028 327.098 52.643 17.802 0.000 0.000 397.544 20.400 9.939 18.137  
12-2029 300.091 48.297 16.332 0.000 0.000 364.719 18.715 9.118 19.524  
12-2030 276.099 44.436 15.026 0.000 0.000 335.561 17.219 8.389 20.982  
12-2031 254.026 40.883 13.825 0.000 0.000 308.734 15.842 7.718 22.568  
12-2032 234.331 37.713 12.753 0.000 0.000 284.797 14.614 7.120 24.235  
12-2033 214.983 34.600 11.700 0.000 0.000 261.282 13.408 6.532 26.170  
12-2034 197.795 31.833 10.765 0.000 0.000 240.394 12.336 6.010 28.207  
12-2035 181.982 29.288 9.904 0.000 0.000 221.175 11.349 5.529 30.420  
02-2036 20.458 3.292 1.113 0.000 0.000 24.863 1.276 .622 31.349  
S Tot 9,910.518 1,595.008 539.366 0.000 0.000 12,044.892 618.075 301.122 11.944  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 9,910.518 1,595.008 539.366 0.000 0.000 12,044.892 618.075 301.122 11.944  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 177.553 1 0.9 0.000 0.000 207.508 .000 2,032.932 2,032.932 1,950.642  
12-2019 177.553 1 0.9 0.000 0.000 122.843 .000 1,131.036 3,163.967 2,934.737  
12-2020 177.553 1 0.9 0.000 0.000 89.921 .000 780.337 3,944.304 3,551.362  
12-2021 177.553 1 0.9 0.000 0.000 71.470 .000 583.780 4,528.084 3,970.486  
12-2022 177.553 1 0.9 0.000 0.000 59.841 .000 459.903 4,987.988 4,270.584  
12-2023 177.553 1 0.9 0.000 0.000 51.704 .000 373.222 5,361.210 4,491.950  
12-2024 177.553 1 0.9 0.000 0.000 45.781 .000 310.135 5,671.345 4,659.150  
12-2025 177.553 1 0.9 0.000 0.000 40.975 .000 258.936 5,930.281 4,786.027  
12-2026 177.553 1 0.9 0.000 0.000 37.240 .000 219.148 6,149.428 4,883.644  
12-2027 177.553 1 0.9 0.000 0.000 34.162 .000 186.363 6,335.791 4,959.114  
12-2028 177.553 1 0.9 0.000 0.000 31.513 .000 158.140 6,493.931 5,017.339  
12-2029 177.553 1 0.9 0.000 0.000 28.911 .000 130.423 6,624.353 5,060.991  
12-2030 177.553 1 0.9 0.000 0.000 26.600 .000 105.801 6,730.154 5,093.189  
12-2031 177.553 1 0.9 0.000 0.000 24.473 .000 83.147 6,813.301 5,116.199  
12-2032 177.553 1 0.9 0.000 0.000 22.576 .000 62.935 6,876.236 5,132.041  
12-2033 177.553 1 0.9 0.000 0.000 20.712 .000 43.079 6,919.315 5,141.901  
12-2034 177.553 1 0.9 0.000 0.000 19.056 .000 25.440 6,944.755 5,147.201  
12-2035 177.553 1 0.9 0.000 0.000 17.532 .000 9.211 6,953.965 5,148.956  
02-2036 20.629 1 0.9 0.000 0.000 1.971 .000 .366 6,954.331 5,149.021  
S Tot 3,216.576     0.000 0.000 954.788 .000 6,954.331 6,954.331 5,149.021  
After .000     0.000 0.000 0.000 .000 .000 6,954.331 5,149.021  
Total 3,216.576     0.000 0.000 954.788 .000 6,954.331 6,954.331 5,149.021  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 5,887.468  
Oil Rate 8,363. 457. bbls/mo   67.6% 1.20 0.0%   15,999. 15,999. $/w/mo   Expense 92.4753 92.4753   8.00 5,414.870  
Gas Rate 36,087. 1,974. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 5,149.021  
GOR 4,310. 4,310. scf/bbl                   Oil 65.9402 65.9402   12.00 4,914.672  
NGL Rate 2,430. 139. bbls/mo                   Gas 65.9402 65.9402   15.00 4,611.156  
NGL Yield 67.3 70.7 bbl/MMcf                           20.00 4,202.721  
Gas Shrinkage 34.8 31.7 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 44.9   %                                

 

12    Months in first year    18.116 Year Life (02/2036)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.  

ASN  319 DEFAULT    1/10/2018    10:34:19   
OIL  PDP
Table     6

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 7

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING, LLC -- MEXICO P FEDERAL 001 001

JABALINA (WOLFCAMP, SOUTHWEST) FIELD -- LEA COUNTY, NEW MEXICO

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 2.7 .0 .0 2.056 .000 .000 47.746 .000 .000  
12-2019 2.5 .0 .0 1.869 .000 .000 47.746 .000 .000  
12-2020 2.3 .0 .0 1.714 .000 .000 47.746 .000 .000  
12-2021 2.1 .0 .0 1.571 .000 .000 47.746 .000 .000  
12-2022 1.9 .0 .0 1.446 .000 .000 47.746 .000 .000  
12-2023 1.8 .0 .0 1.330 .000 .000 47.746 .000 .000  
12-2024 1.6 .0 .0 1.227 .000 .000 47.746 .000 .000  
12-2025 1.5 .0 .0 1.126 .000 .000 47.746 .000 .000  
12-2026 1.4 .0 .0 1.036 .000 .000 47.746 .000 .000  
09-2027 .9 .0 .0 .689 .000 .000 47.746 .000 .000  
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot 18.6 .0 .0 14.064 .000 .000 47.746 .000 .000  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total 18.6 .0 .0 14.064 .000 .000 47.746 .000 .000  
Cum 11.7 82.4 .0              
Ult 30.3 82.4 .0              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 98.172 .000 .000 0.000 0.000 98.172 6.960 4.909 19.125  
12-2019 89.215 .000 .000 0.000 0.000 89.215 6.325 4.461 21.045  
12-2020 81.843 .000 .000 0.000 0.000 81.843 5.803 4.092 22.940  
12-2021 75.029 .000 .000 0.000 0.000 75.029 5.320 3.751 25.023  
12-2022 69.031 .000 .000 0.000 0.000 69.031 4.894 3.452 27.198  
12-2023 63.512 .000 .000 0.000 0.000 63.512 4.503 3.176 29.561  
12-2024 58.588 .000 .000 0.000 0.000 58.588 4.154 2.929 32.046  
12-2025 53.750 .000 .000 0.000 0.000 53.750 3.811 2.688 34.930  
12-2026 49.453 .000 .000 0.000 0.000 49.453 3.506 2.473 37.965  
09-2027 32.919 .000 .000 0.000 0.000 32.919 2.334 1.646 40.316  
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot 671.512 .000 .000 0.000 0.000 671.512 47.610 33.576 27.140  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 671.512 .000 .000 0.000 0.000 671.512 47.610 33.576 27.140  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 39.322 1 1.0 0.000 0.000 0.000 .000 46.980 46.980 44.866  
12-2019 39.322 1 1.0 0.000 0.000 0.000 .000 39.106 86.087 78.818  
12-2020 39.322 1 1.0 0.000 0.000 0.000 .000 32.626 118.712 104.570  
12-2021 39.322 1 1.0 0.000 0.000 0.000 .000 26.636 145.348 123.681  
12-2022 39.322 1 1.0 0.000 0.000 0.000 .000 21.363 166.711 137.618  
12-2023 39.322 1 1.0 0.000 0.000 0.000 .000 16.511 183.222 147.414  
12-2024 39.322 1 1.0 0.000 0.000 0.000 .000 12.182 195.404 153.988  
12-2025 39.322 1 1.0 0.000 0.000 0.000 .000 7.930 203.334 157.880  
12-2026 39.322 1 1.0 0.000 0.000 0.000 .000 4.152 207.486 159.737  
09-2027 27.796 1 1.0 0.000 0.000 0.000 .000 1.143 208.629 160.209  
12-2028                      
12-2029                      
12-2030                      
12-2031                      
12-2032                      
12-2033                      
12-2034                      
12-2035                      
12-2036                      
S Tot 381.697     0.000 0.000 0.000 .000 208.629 208.629 160.209  
After .000     0.000 0.000 0.000 .000 .000 208.629 160.209  
Total 381.697     0.000 0.000 0.000 .000 208.629 208.629 160.209  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 181.299  
Oil Rate 237. 103. bbls/mo   9.8% 0.80 0.0%   3,375. 3,375. $/w/mo   Expense 97.0634 97.0634   8.00 168.026  
Gas Rate 0. 0. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 160.209  
GOR 0. 0. scf/bbl                   Oil 75.7412 75.7412   12.00 153.099  
NGL Rate 0. 0. bbls/mo                   Gas 75.7412 75.7412   15.00 143.577  
NGL Yield 0.0 0.0 bbl/MMcf                           20.00 130.206  
Gas Shrinkage 0.0 0.0 %                                
Oil Severance 7.1 7.1 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 19.1   %                                

 

12    Months in first year    9.714 Year Life (09/2027)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 133 DEFAULT   1/10/2018    10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   OIL  PDP
    Table     7

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 8

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

LILIS ENERGY, INC. -- PRIZE HOG BWZ ST COM 1H #1H

TBD (WOLFCAMP B) FIELD -- LEA COUNTY, NEW MEXICO

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 104.4 198.4 13.7 55.160 71.266 7.231 47.746 2.619 8.728  
12-2019 53.2 101.0 7.0 28.079 36.279 3.681 47.746 2.619 8.728  
12-2020 37.3 70.8 4.9 19.677 25.422 2.580 47.746 2.619 8.728  
12-2021 29.0 55.1 3.8 15.308 19.779 2.007 47.746 2.619 8.728  
12-2022 24.0 45.5 3.1 12.655 16.351 1.659 47.746 2.619 8.728  
12-2023 20.5 39.0 2.7 10.842 14.008 1.421 47.746 2.619 8.728  
12-2024 18.1 34.3 2.4 9.542 12.329 1.251 47.746 2.619 8.728  
12-2025 16.1 30.6 2.1 8.502 10.984 1.115 47.746 2.619 8.728  
12-2026 14.6 27.7 1.9 7.699 9.948 1.009 47.746 2.619 8.728  
12-2027 13.3 25.3 1.7 7.046 9.104 .924 47.746 2.619 8.728  
12-2028 12.3 23.4 1.6 6.498 8.396 .852 47.746 2.619 8.728  
12-2029 11.3 21.4 1.5 5.962 7.702 .782 47.746 2.619 8.728  
12-2030 10.4 19.7 1.4 5.485 7.087 .719 47.746 2.619 8.728  
12-2031 9.6 18.2 1.3 5.046 6.520 .662 47.746 2.619 8.728  
12-2032 8.8 16.7 1.2 4.655 6.015 .610 47.746 2.619 8.728  
12-2033 8.1 15.4 1.1 4.271 5.518 .560 47.746 2.619 8.728  
12-2034 7.4 14.1 1.0 3.929 5.077 .515 47.746 2.619 8.728  
12-2035 6.8 13.0 .9 3.615 4.671 .474 47.746 2.619 8.728  
12-2036 6.3 12.0 .8 3.335 4.309 .437 47.746 2.619 8.728  
S Tot 411.5 781.8 53.9 217.308 280.763 28.489 47.746 2.619 8.728  
After 4.8 9.2 .6 2.550 3.294 .334 47.746 2.619 8.728  
Total 416.3 791.0 54.6 219.858 284.057 28.823 47.746 2.619 8.728  
Cum 17.0 32.2 .0              
Ult 433.3 823.2 54.6              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 2,633.669 186.638 63.113 0.000 0.000 2,883.420 206.557 144.171 4.844  
12-2019 1,340.683 95.009 32.128 0.000 0.000 1,467.820 105.149 73.391 6.521  
12-2020 939.483 66.578 22.514 0.000 0.000 1,028.574 73.683 51.429 7.981  
12-2021 730.921 51.798 17.516 0.000 0.000 800.235 57.326 40.012 9.372  
12-2022 604.251 42.821 14.480 0.000 0.000 661.552 47.391 33.078 10.686  
12-2023 517.676 36.686 12.406 0.000 0.000 566.767 40.601 28.338 11.955  
12-2024 455.608 32.287 10.918 0.000 0.000 498.814 35.733 24.941 13.160  
12-2025 405.924 28.766 9.728 0.000 0.000 444.418 31.836 22.221 14.391  
12-2026 367.619 26.052 8.810 0.000 0.000 402.480 28.832 20.124 15.567  
12-2027 336.428 23.841 8.062 0.000 0.000 368.331 26.386 18.417 16.723  
12-2028 310.262 21.987 7.435 0.000 0.000 339.684 24.334 16.984 17.871  
12-2029 284.644 20.172 6.821 0.000 0.000 311.637 22.325 15.582 19.200  
12-2030 261.888 18.559 6.276 0.000 0.000 286.722 20.540 14.336 20.599  
12-2031 240.950 17.075 5.774 0.000 0.000 263.800 18.898 13.190 22.119  
12-2032 222.269 15.751 5.326 0.000 0.000 243.347 17.432 12.167 23.717  
12-2033 203.917 14.451 4.887 0.000 0.000 223.255 15.993 11.163 25.572  
12-2034 187.614 13.296 4.496 0.000 0.000 205.406 14.715 10.270 27.525  
12-2035 172.615 12.233 4.137 0.000 0.000 188.984 13.538 9.449 29.647  
12-2036 159.232 11.284 3.816 0.000 0.000 174.332 12.488 8.717 31.878  
S Tot 10,375.652 735.283 248.643 0.000 0.000 11,359.578 813.757 567.979 11.494  
After 121.731 8.627 2.917 0.000 0.000 133.275 9.547 6.664 33.880  
Total 10,497.384 743.910 251.560 0.000 0.000 11,492.853 823.305 574.643 11.754  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 124.800 1 0.7 0.000 0.000 222.676 .000 2,185.216 2,185.216 2,101.198  
12-2019 124.800 1 0.7 0.000 0.000 113.354 .000 1,051.126 3,236.342 3,016.173  
12-2020 124.800 1 0.7 0.000 0.000 79.433 .000 699.229 3,935.571 3,568.798  
12-2021 124.800 1 0.7 0.000 0.000 61.799 .000 516.298 4,451.869 3,939.498  
12-2022 124.800 1 0.7 0.000 0.000 51.089 .000 405.194 4,857.064 4,203.904  
12-2023 124.800 1 0.7 0.000 0.000 43.769 .000 329.259 5,186.322 4,399.193  
12-2024 124.800 1 0.7 0.000 0.000 38.521 .000 274.818 5,461.140 4,547.347  
12-2025 124.800 1 0.7 0.000 0.000 34.321 .000 231.240 5,692.380 4,660.649  
12-2026 124.800 1 0.7 0.000 0.000 31.082 .000 197.642 5,890.022 4,748.683  
12-2027 124.800 1 0.7 0.000 0.000 28.445 .000 170.284 6,060.306 4,817.635  
12-2028 124.800 1 0.7 0.000 0.000 26.233 .000 147.333 6,207.639 4,871.873  
12-2029 124.800 1 0.7 0.000 0.000 24.067 .000 124.864 6,332.504 4,913.658  
12-2030 124.800 1 0.7 0.000 0.000 22.142 .000 104.904 6,437.408 4,945.577  
12-2031 124.800 1 0.7 0.000 0.000 20.372 .000 86.540 6,523.947 4,969.518  
12-2032 124.800 1 0.7 0.000 0.000 18.793 .000 70.154 6,594.102 4,987.167  
12-2033 124.800 1 0.7 0.000 0.000 17.241 .000 54.058 6,648.160 4,999.530  
12-2034 124.800 1 0.7 0.000 0.000 15.863 .000 39.758 6,687.918 5,007.799  
12-2035 124.800 1 0.7 0.000 0.000 14.595 .000 26.602 6,714.520 5,012.833  
12-2036 124.800 1 0.7 0.000 0.000 13.463 .000 14.864 6,729.384 5,015.397  
S Tot 2,371.200     0.000 0.000 877.257 .000 6,729.384 6,729.384 5,015.397  
After 102.048     0.000 0.000 10.292 .000 4.724 6,734.108 5,016.147  
Total 2,473.248     0.000 0.000 887.550 .000 6,734.108 6,734.108 5,016.147  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 5,710.824  
Oil Rate 15,144. 470. bbls/mo   85.6% 1.20 0.0%   16,000. 15,769. $/w/mo   Expense 65.0000 65.0000   8.00 5,265.044  
Gas Rate 28,774. 892. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 5,016.147  
GOR 1,900. 1,900. scf/bbl                   Oil 52.8125 52.8125   12.00 4,797.759  
NGL Rate 1,883. 61. bbls/mo                   Gas 52.8125 52.8125   15.00 4,516.181  
NGL Yield 65.5 68.7 bbl/MMcf                           20.00 4,139.095  
Gas Shrinkage 36.7 31.5 %                                
Oil Severance 7.1 7.1 %                                
Gas Severance 7.9 7.9 %                                
NGL Severance 7.9 7.9 %                                
Ad Valorem 64.6   %                                

 

12    Months in first year    19.828 Year Life (10/2037)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 317 DEFAULT   1/10/2018   10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   OIL  PDP
    Table     8

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 9

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- SHAMMO C24-4 1 1

HALEY \(LWR. WOLFCAMP-PENN CONS.\) FIELD -- Loving COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
        Non-Commercial          
                     
                 
                     
Cum .9 342.7 .0              
Ult .9 342.7 .0              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 .000  
Gas Rate 947. 947. Mcf/mo   8.0% 0.00 0.0%   0. 0. $/w/mo   Expense 65.0000 65.0000   8.00 .000  
Oil Rate 0. 0. bbls/mo   0.0% 0.00 0.0%           Revenue       10.00 .000  
NGL Rate 0. 0. bbls/mo                   Oil 52.8125 52.8125   12.00 .000  
Cond Yield 0.0 0.0 bbl/MMcf                   Gas 52.8125 52.8125   15.00 .000  
NGL Yield 0.0 0.0 bbl/MMcf                           20.00 .000  
Gas Shrinkage 100.0 100.0 %                                
Oil Severance 0.0 0.0 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 0.0   %                                

1 Months in first year   .000 Year Life (01/2018)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 68 DEFAULT   1/10/2018   10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   GAS  PDP
    Table     9

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 10

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

LILIS ENERGY, INC. -- TIGER 1H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 103.6 393.7 27.2 73.659 190.336 19.313 47.746 2.619 8.728  
12-2019 46.7 177.5 12.2 33.211 85.818 8.708 47.746 2.619 8.728  
12-2020 31.9 121.2 8.4 22.671 58.582 5.944 47.746 2.619 8.728  
12-2021 24.5 93.2 6.4 17.428 45.035 4.570 47.746 2.619 8.728  
12-2022 20.1 76.5 5.3 14.309 36.975 3.752 47.746 2.619 8.728  
12-2023 17.2 65.2 4.5 12.204 31.535 3.200 47.746 2.619 8.728  
12-2024 15.1 57.2 3.9 10.707 27.666 2.807 47.746 2.619 8.728  
12-2025 13.4 50.9 3.5 9.517 24.591 2.495 47.746 2.619 8.728  
12-2026 12.1 46.0 3.2 8.603 22.230 2.256 47.746 2.619 8.728  
12-2027 11.1 42.0 2.9 7.862 20.316 2.061 47.746 2.619 8.728  
12-2028 10.2 38.7 2.7 7.249 18.731 1.901 47.746 2.619 8.728  
12-2029 9.4 35.5 2.5 6.650 17.184 1.744 47.746 2.619 8.728  
12-2030 8.6 32.7 2.3 6.118 15.810 1.604 47.746 2.619 8.728  
12-2031 7.9 30.1 2.1 5.629 14.546 1.476 47.746 2.619 8.728  
12-2032 7.3 27.8 1.9 5.193 13.418 1.362 47.746 2.619 8.728  
12-2033 6.7 25.5 1.8 4.764 12.310 1.249 47.746 2.619 8.728  
12-2034 6.2 23.4 1.6 4.383 11.326 1.149 47.746 2.619 8.728  
12-2035 5.7 21.6 1.5 4.033 10.421 1.057 47.746 2.619 8.728  
12-2036 5.2 19.9 1.4 3.720 9.613 .975 47.746 2.619 8.728  
S Tot 362.8 1,378.5 95.1 257.911 666.442 67.624 47.746 2.619 8.728  
After 1.8 6.9 .5 1.296 3.348 .340 47.746 2.619 8.728  
Total 364.6 1,385.5 95.6 259.206 669.789 67.964 47.746 2.619 8.728  
Cum 15.7 59.7 .0              
Ult 380.3 1,445.2 95.6              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 3,516.950 498.466 168.561 0.000 0.000 4,183.976 212.538 104.599 3.932  
12-2019 1,585.712 224.747 76.000 0.000 0.000 1,886.459 95.829 47.161 5.660  
12-2020 1,082.453 153.419 51.880 0.000 0.000 1,287.752 65.415 32.194 7.124  
12-2021 832.138 117.941 39.883 0.000 0.000 989.962 50.288 24.749 8.511  
12-2022 683.202 96.832 32.745 0.000 0.000 812.779 41.288 20.319 9.819  
12-2023 582.688 82.586 27.927 0.000 0.000 693.201 35.213 17.330 11.079  
12-2024 511.200 72.454 24.501 0.000 0.000 608.155 30.893 15.204 12.277  
12-2025 454.380 64.400 21.778 0.000 0.000 540.558 27.459 13.514 13.498  
12-2026 410.754 58.217 19.687 0.000 0.000 488.658 24.823 12.216 14.665  
12-2027 375.389 53.205 17.992 0.000 0.000 446.585 22.686 11.165 15.810  
12-2028 346.096 49.053 16.588 0.000 0.000 411.737 20.915 10.293 16.935  
12-2029 317.520 45.003 15.218 0.000 0.000 377.741 19.189 9.444 18.233  
12-2030 292.135 41.405 14.001 0.000 0.000 347.541 17.654 8.689 19.599  
12-2031 268.779 38.095 12.882 0.000 0.000 319.756 16.243 7.994 21.084  
12-2032 247.941 35.141 11.883 0.000 0.000 294.965 14.984 7.374 22.645  
12-2033 227.469 32.240 10.902 0.000 0.000 270.611 13.747 6.765 24.457  
12-2034 209.283 29.662 10.031 0.000 0.000 248.976 12.648 6.224 26.364  
12-2035 192.552 27.291 9.229 0.000 0.000 229.071 11.636 5.727 28.436  
12-2036 177.623 25.175 8.513 0.000 0.000 211.311 10.734 5.283 30.615  
S Tot 12,314.264 1,745.331 590.199 0.000 0.000 14,649.794 744.183 366.245 10.214  
After 61.860 8.768 2.965 0.000 0.000 73.592 3.738 1.840 32.029  
Total 12,376.124 1,754.098 593.164 0.000 0.000 14,723.386 747.921 368.085 10.323  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 167.390 1 0.9 0.000 0.000 296.277 .000 3,403.172 3,403.172 3,278.697  
12-2019 167.390 1 0.9 0.000 0.000 133.584 .000 1,442.494 4,845.665 4,534.766  
12-2020 167.390 1 0.9 0.000 0.000 91.189 .000 931.564 5,777.229 5,271.123  
12-2021 167.390 1 0.9 0.000 0.000 70.101 .000 677.433 6,454.663 5,757.563  
12-2022 167.390 1 0.9 0.000 0.000 57.555 .000 526.227 6,980.889 6,100.970  
12-2023 167.390 1 0.9 0.000 0.000 49.087 .000 424.180 7,405.069 6,352.573  
12-2024 167.390 1 0.9 0.000 0.000 43.065 .000 351.602 7,756.672 6,542.130  
12-2025 167.390 1 0.9 0.000 0.000 38.278 .000 293.917 8,050.588 6,686.149  
12-2026 167.390 1 0.9 0.000 0.000 34.603 .000 249.626 8,300.214 6,797.341  
12-2027 167.390 1 0.9 0.000 0.000 31.624 .000 213.721 8,513.935 6,883.885  
12-2028 167.390 1 0.9 0.000 0.000 29.156 .000 183.981 8,697.916 6,951.618  
12-2029 167.390 1 0.9 0.000 0.000 26.749 .000 154.970 8,852.886 7,003.479  
12-2030 167.390 1 0.9 0.000 0.000 24.610 .000 129.198 8,982.083 7,042.791  
12-2031 167.390 1 0.9 0.000 0.000 22.643 .000 105.486 9,087.569 7,071.976  
12-2032 167.390 1 0.9 0.000 0.000 20.887 .000 84.330 9,171.899 7,093.193  
12-2033 167.390 1 0.9 0.000 0.000 19.163 .000 63.546 9,235.445 7,107.728  
12-2034 167.390 1 0.9 0.000 0.000 17.631 .000 45.083 9,280.529 7,117.107  
12-2035 167.390 1 0.9 0.000 0.000 16.221 .000 28.096 9,308.625 7,122.427  
12-2036 167.390 1 0.9 0.000 0.000 14.963 .000 12.940 9,321.565 7,124.664  
S Tot 3,180.416     0.000 0.000 1,037.385 .000 9,321.565 9,321.565 7,124.664  
After 61.229     0.000 0.000 5.211 .000 1.574 9,323.139 7,124.918  
Total 3,241.645     0.000 0.000 1,042.596 .000 9,323.139 9,323.139 7,124.918  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 8,020.337  
Oil Rate 17,723. 404. bbls/mo   95.0% 1.20 0.0%   15,999. 15,769. $/w/mo   Expense 87.1825 87.1825   8.00 7,446.892  
Gas Rate 67,350. 1,537. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 7,124.918  
GOR 3,800. 3,800. scf/bbl                   Oil 71.0940 71.0940   12.00 6,841.262  
NGL Rate 4,259. 105. bbls/mo                   Gas 71.0940 71.0940   15.00 6,473.833  
NGL Yield 63.2 68.5 bbl/MMcf                           20.00 5,978.527  
Gas Shrinkage 38.8 31.7 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 40.5   %                                

 

12   Months in first year    19.370 Year Life (05/2037)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 322 DEFAULT   1/10/2018   10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   OIL  PDP
    Table   10

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 11

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- TUBB 1 UNIT 1 1

CRITTENDON \(ATOKA OOLITIC\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
        Non-Commercial          
                     
                 
                     
Cum .2 713.2 .0              
Ult .2 713.2 .0              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 .000  
Gas Rate 1,395. 1,395. Mcf/mo   8.1% 0.90 0.0%   0. 0. $/w/mo   Expense 87.1825 87.1825   8.00 .000  
Oil Rate 0. 0. bbls/mo   0.0% 0.00 0.0%           Revenue       10.00 .000  
NGL Rate 0. 0. bbls/mo                   Oil 71.0940 71.0940   12.00 .000  
Cond Yield 0.0 0.0 bbl/MMcf                   Gas 71.0940 71.0940   15.00 .000  
NGL Yield 0.0 0.0 bbl/MMcf                           20.00 .000  
Gas Shrinkage 100.0 100.0 %                                
Oil Severance 0.0 0.0 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 0.0   %                                

 

1    Months in first year   .000 Year Life (01/2018)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 24 DEFAULT   1/10/2018   10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   GAS PDP
    Table  11

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 12

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- TUBB 22 UNIT 1R 1R

CRITTENDON \(MORROW\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
        Non-Commercial          
                     
                 
                     
Cum .6 2,462.5 .0              
Ult .6 2,462.5 .0              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 .000  
Gas Rate 1,530. 1,530. Mcf/mo   10.0% 0.00 0.0%   0. 0. $/w/mo   Expense 87.1825 87.1825   8.00 .000  
Oil Rate 0. 0. bbls/mo   0.0% 0.00 0.0%           Revenue       10.00 .000  
NGL Rate 0. 0. bbls/mo                   Oil 71.0940 71.0940   12.00 .000  
Cond Yield 0.0 0.0 bbl/MMcf                   Gas 71.0940 71.0940   15.00 .000  
NGL Yield 0.0 0.0 bbl/MMcf                           20.00 .000  
Gas Shrinkage 100.0 100.0 %                                
Oil Severance 0.0 0.0 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 0.0   %                                

 

1    Months in first year   .000 Year Life (01/2018)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 104 DEFAULT   1/10/2018   10:34:19  
TEXAS REGISTERED ENGINEERING FIRM F-693.   GAS PDP
    Table  12

Cawley, Gillespie & Associates, Inc.

 

 

 

 

  

 

 

 

  

Table 13

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- TUBB 9 UNIT 1 1

CRITTENDON \(MORROW\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
        Non-Commercial          
                     
                 
                     
Cum 3.0 1,418.6 .0              
Ult 3.0 1,418.6 .0              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 .000  
Gas Rate 24. 24. Mcf/mo   8.0% 0.00 0.0%   0. 0. $/w/mo   Expense 87.1825 87.1825   8.00 .000  
Oil Rate 0. 0. bbls/mo   0.0% 0.00 0.0%           Revenue       10.00 .000  
NGL Rate 0. 0. bbls/mo                   Oil 71.0940 71.0940   12.00 .000  
cond Yield 0.0 0.0 bbl/MMcf                   Gas 71.0940 71.0940   15.00 .000  
NGL Yield 0.0 0.0 bbl/MMcf                           20.00 .000  
Gas Shrinkage 100.0 100.0 %                                
Oil Severance 0.0 0.0 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 0.0   %                                

 

1    Months in first year   .000 Year Life (01/2018)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 94 DEFAULT   1/10/2018   10:34:19  
TEXAS REGISTERED ENGINEERING FIRM F-693.   GAS PDP
    Table  13

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 14

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- TUBB ESTATE 1-75 1 1

CRITTENDON \(BRUSHY CANYON\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
        Non-Commercial          
                     
                 
                     
Cum 74.3 89.7 .0              
Ult 74.3 89.7 .0              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 .000  
Oil Rate 4. 4. bbls/mo   22.4% 1.20 0.0%   0. 0. $/w/mo   Expense 87.1825 87.1825   8.00 .000  
Gas Rate 94. 94. Mcf/mo   27.6% 1.20 0.0%           Revenue       10.00 .000  
GOR 19,800. 19,800. scf/bbl                   Oil 71.0940 71.0940   12.00 .000  
NGL Rate 0. 0. bbls/mo                   Gas 71.0940 71.0940   15.00 .000  
NGL Yield 0.0 0.0 bbl/MMcf                           20.00 .000  
Gas Shrinkage 100.0 100.0 %                                
Oil Severance 0.0 0.0 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 0.0   %                                

 

1    Months in first year     .000 Year Life (01/2018)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 23 DEFAULT  1/10/2018  10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   OIL  PDP
    Table   14

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 15

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- TUBB ESTATE 21 2 2

CRITTENDON \(BRUSHY CANYON\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
        Non-Commercial          
                     
                 
                     
Cum 28.5 19.5 .0              
Ult 28.5 19.5 .0              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 .000  
Oil Rate 99. 99. bbls/mo   8.0% 0.0 0.0%   0. 0. $/w/mo   Expense 87.1825 87.1825   8.00 .000  
Gas Rate 0. 0. Mcf/mo   0.0% 0.0 0.0%           Revenue       10.00 .000  
GOR 0. 0. scf/bbl                   Oil 71.0940 71.0940   12.00 .000  
NGL Rate 0. 0. bbls/mo                   Gas 71.0940 71.0940   15.00 .000  
NGL Yield 0.0 0.0 bbl/MMcf                           20.00 .000  
Gas Shrinkage 0.0 0.0 %                                
Oil Severance 0.0 0.0 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 0.0   %                                

 

1   Months in first year   .000 Year Life (01/2018)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 88 DEFAULT  1/10/2018   10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   OIL  PDP
    Table    15

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 16

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- TUBB ESTATE 25 1 1

CRITTENDON \(ELLEN. 21450\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
        Non-Commercial          
                     
Cum .0 60.5 .0              
Ult .0 60.5 .0              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 .000  
Gas Rate 308. 308. Mcf/mo   10.0% 0.0 0.0%   0. 0. $/w/mo   Expense 87.1825 87.1825   8.00 .000  
Oil Rate 0. 0. bbls/mo   0.0% 0.0 0.0%           Revenue       10.00 .000  
NGL Rate 0. 0. bbls/mo                   Oil 71.0940 71.0940   12.00 .000  
Cond Yield 0.0 0.0 bbl/MMcf                   Gas 71.0940 71.0940   15.00 .000  
NGL Yield 0.0 0.0 bbl/MMcf                           20.00 .000  
Gas Shrinkage 100.0 100.0 %                                
Oil Severance 0.0 0.0 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 0.0   %                                

 

1    Months in first year   .000 Year Life (01/2018)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 99 DEFAULT  1/10/2018   10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   GAS PDP
    Table  16

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

  

Table 17

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- TUBB ESTATE 25 3 3

CRITTENDON \(BRUSHY CANYON\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 1.7 1.0 .1 1.253 .472 .051 49.286 2.619 10.268  
11-2019 1.3 .8 .1 .973 .355 .038 49.286 2.619 10.268  
12-2020                    
12-2021                    
12-2022                    
12-2023                    
12-2024                    
12-2025                    
12-2026                    
12-2027                    
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot 3.0 1.8 .1 2.226 .827 .089 49.286 2.619 10.268  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total 3.0 1.8 .1 2.226 .827 .089 49.286 2.619 10.268  
Cum 11.3 12.7 .0              
Ult 14.3 14.5 .1              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 61.772 1.237 .521 0.000 0.000 63.530 2.984 1.588 36.210  
11-2019 47.955 .930 .392 0.000 0.000 49.278 2.313 1.232 41.143  
12-2020                    
12-2021                    
12-2022                    
12-2023                    
12-2024                    
12-2025                    
12-2026                    
12-2027                    
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot 109.727 2.167 .914 0.000 0.000 112.807 5.297 2.820 38.363  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 109.727 2.167 .914 0.000 0.000 112.807 5.297 2.820 38.363  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative   Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 49.427 1 0.9 0.000 0.000 0.000 .000 9.531 9.531 9.145  
11-2019 43.490 1 0.9 0.000 0.000 0.000 .000 2.243 11.774 11.123  
12-2020                      
12-2021                      
12-2022                      
12-2023                      
12-2024                      
12-2025                      
12-2026                      
12-2027                      
12-2028                      
12-2029                      
12-2030                      
12-2031                      
12-2032                      
12-2033                      
12-2034                      
12-2035                      
12-2036                      
S Tot 92.916     0.000 0.000 0.000 .000 11.774 11.774 11.123  
After .000     0.000 0.000 0.000 .000 .000 11.774 11.123  
Total 92.916     0.000 0.000 0.000 .000 11.774 11.774 11.123  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units     Initial Final   5.00 11.433  
Oil Rate 152. 118. bbls/mo   15.2% 1.60 0.0%   4,499. 4,499. $/w/mo   Expense 91.5312 91.5312   8.00 11.244  
Gas Rate 94. 68. Mcf/mo   19.0% 1.40 0.0%           Revenue       10.00 11.123  
GOR 619. 581. scf/bbl                   Oil 74.0852 74.0852   12.00 11.006  
NGL Rate 6. 4. bbls/mo                   Gas 74.0852 74.0852   15.00 10.838  
NGL Yield 67.3 68.7 bbl/MMcf                           20.00 10.576  
Gas Shrinkage 39.8 39.2 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 11.4   %                                

 

12    Months in first year   1.878 Year Life (11/2019)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 71 DEFAULT   1/10/2018   10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   OIL PDP
    Table   17

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

 

 

Table   18

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

LILIS ENERGY, INC. -- WILD HOG BWX ST COM 1H #1H

TBD (WOLFCAMP B) FIELD -- LEA COUNTY, NEW MEXICO

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 83.6 217.3 15.0 44.146 78.051 7.920 47.746 2.619 8.728  
12-2019 46.8 121.7 8.4 24.729 43.720 4.436 47.746 2.619 8.728  
12-2020 33.7 87.6 6.0 17.786 31.445 3.191 47.746 2.619 8.728  
12-2021 26.5 69.0 4.8 14.012 24.773 2.514 47.746 2.619 8.728  
12-2022 22.1 57.5 4.0 11.670 20.632 2.094 47.746 2.619 8.728  
12-2023 19.0 49.5 3.4 10.047 17.763 1.802 47.746 2.619 8.728  
12-2024 16.8 43.7 3.0 8.873 15.688 1.592 47.746 2.619 8.728  
12-2025 15.0 39.0 2.7 7.926 14.014 1.422 47.746 2.619 8.728  
12-2026 13.6 35.4 2.4 7.193 12.717 1.290 47.746 2.619 8.728  
12-2027 12.5 32.5 2.2 6.592 11.655 1.183 47.746 2.619 8.728  
12-2028 11.5 29.9 2.1 6.080 10.750 1.091 47.746 2.619 8.728  
12-2029 10.6 27.5 1.9 5.578 9.862 1.001 47.746 2.619 8.728  
12-2030 9.7 25.3 1.7 5.132 9.074 .921 47.746 2.619 8.728  
12-2031 8.9 23.2 1.6 4.722 8.349 .847 47.746 2.619 8.728  
12-2032 8.2 21.4 1.5 4.356 7.701 .781 47.746 2.619 8.728  
12-2033 7.6 19.7 1.4 3.996 7.065 .717 47.746 2.619 8.728  
12-2034 7.0 18.1 1.2 3.677 6.501 .660 47.746 2.619 8.728  
12-2035 6.4 16.7 1.1 3.383 5.981 .607 47.746 2.619 8.728  
12-2036 5.9 15.4 1.1 3.121 5.517 .560 47.746 2.619 8.728  
S Tot 365.5 950.2 65.6 193.019 341.257 34.628 47.746 2.619 8.728  
After 2.4 6.3 .4 1.284 2.271 .230 47.746 2.619 8.728  
Total 367.9 956.6 66.0 194.303 343.528 34.858 47.746 2.619 8.728  
Cum 57.0 55.6 .0              
Ult 424.9 1,012.2 66.0              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 2,107.820 204.406 69.122 0.000 0.000 2,381.347 171.162 119.067 4.864  
12-2019 1,180.694 114.498 38.718 0.000 0.000 1,333.910 95.877 66.695 6.437  
12-2020 849.205 82.352 27.848 0.000 0.000 959.404 68.958 47.970 7.832  
12-2021 669.014 64.878 21.939 0.000 0.000 755.831 54.326 37.792 9.172  
12-2022 557.180 54.032 18.272 0.000 0.000 629.484 45.245 31.474 10.438  
12-2023 479.695 46.518 15.731 0.000 0.000 541.944 38.953 27.097 11.662  
12-2024 423.658 41.084 13.893 0.000 0.000 478.635 34.403 23.932 12.827  
12-2025 378.446 36.700 12.410 0.000 0.000 427.557 30.731 21.378 14.017  
12-2026 343.430 33.304 11.262 0.000 0.000 387.996 27.888 19.400 15.155  
12-2027 314.742 30.522 10.321 0.000 0.000 355.585 25.558 17.779 16.275  
12-2028 290.314 28.153 9.520 0.000 0.000 327.988 23.575 16.399 17.404  
12-2029 266.344 25.829 8.734 0.000 0.000 300.907 21.628 15.045 18.713  
12-2030 245.050 23.764 8.036 0.000 0.000 276.850 19.899 13.842 20.091  
12-2031 225.459 21.864 7.393 0.000 0.000 254.716 18.308 12.736 21.588  
12-2032 207.979 20.169 6.820 0.000 0.000 234.968 16.889 11.748 23.162  
12-2033 190.807 18.503 6.257 0.000 0.000 215.567 15.494 10.778 24.989  
12-2034 175.552 17.024 5.757 0.000 0.000 198.333 14.255 9.917 26.912  
12-2035 161.517 15.663 5.297 0.000 0.000 182.477 13.116 9.124 29.001  
12-2036 148.995 14.449 4.886 0.000 0.000 168.329 12.099 8.416 31.199  
S Tot 9,215.903 893.711 302.216 0.000 0.000 10,411.829 748.364 520.591 11.565  
After 61.324 5.947 2.011 0.000 0.000 69.282 4.980 3.464 32.703  
Total 9,277.227 899.658 304.227 0.000 0.000 10,481.112 753.344 524.056 11.705  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross  Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 124.800 1 0.7 0.000 0.000 178.215 .000 1,788.102 1,788.102 1,716.955  
12-2019 124.800 1 0.7 0.000 0.000 99.827 .000 946.710 2,734.812 2,540.798  
12-2020 124.800 1 0.7 0.000 0.000 71.800 .000 645.876 3,380.688 3,051.193  
12-2021 124.800 1 0.7 0.000 0.000 56.565 .000 482.348 3,863.036 3,397.495  
12-2022 124.800 1 0.7 0.000 0.000 47.109 .000 380.856 4,243.892 3,646.008  
12-2023 124.800 1 0.7 0.000 0.000 40.558 .000 310.536 4,554.428 3,830.188  
12-2024 124.800 1 0.7 0.000 0.000 35.820 .000 259.681 4,814.108 3,970.180  
12-2025 124.800 1 0.7 0.000 0.000 31.998 .000 218.650 5,032.759 4,077.312  
12-2026 124.800 1 0.7 0.000 0.000 29.037 .000 186.872 5,219.630 4,160.548  
12-2027 124.800 1 0.7 0.000 0.000 26.611 .000 160.836 5,380.466 4,225.676  
12-2028 124.800 1 0.7 0.000 0.000 24.546 .000 138.668 5,519.134 4,276.726  
12-2029 124.800 1 0.7 0.000 0.000 22.519 .000 116.914 5,636.048 4,315.851  
12-2030 124.800 1 0.7 0.000 0.000 20.719 .000 97.590 5,733.638 4,345.545  
12-2031 124.800 1 0.7 0.000 0.000 19.062 .000 79.810 5,813.448 4,367.626  
12-2032 124.800 1 0.7 0.000 0.000 17.585 .000 63.946 5,877.394 4,383.714  
12-2033 124.800 1 0.7 0.000 0.000 16.133 .000 48.362 5,925.756 4,394.776  
12-2034 124.800 1 0.7 0.000 0.000 14.843 .000 34.518 5,960.275 4,401.957  
12-2035 124.800 1 0.7 0.000 0.000 13.656 .000 21.781 5,982.056 4,406.081  
12-2036 124.800 1 0.7 0.000 0.000 12.597 .000 10.417 5,992.473 4,407.881  
S Tot 2,371.200   0.000 0.000 779.201 .000 5,992.473 5,992.473 4,407.881  
After 54.093   0.000 0.000 5.185 .000 1.561 5,994.033 4,408.132  
Total 2,425.293   0.000 0.000 784.386 .000 5,994.033 5,994.033 4,408.132  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units          Initial Final   5.00 5,049.916  
Oil Rate 10,834. 454. bbls/mo   74.8% 1.20 0.0%   16,000. 16,000. $/w/mo   Expense 65.0000 65.0000   8.00 4,638.095  
Gas Rate 28,169. 1,181. Mcf/mo    0.0% 0.00 0.0%           Revenue       10.00 4,408.132  
GOR 2,600. 2,600. scf/bbl                   Oil 52.8125 52.8125   12.00 4,206.396  
NGL Rate 1,879. 83. bbls/mo                   Gas 52.8125 52.8125   15.00 3,946.421  
NGL Yield 66.7 70.7 bbl/MMcf                           20.00 3,598.704  
Gas Shrinkage 35.4 31.7 %                                
Oil Severance 7.1 7.1 %                                
Gas Severance 7.9 7.9 %                                
NGL Severance 7.9 7.9 %                                
Ad Valorem 66.3   %                                
                12    Months in first year   19.439 Year Life (06/2037)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 314 DEFAULT 1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL PDP
      Table    18

 

Cawley, Gillespie & Associates, Inc.

 

 

 

  

 

 

 

 

 

 

Table 19

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- WOLFE UNIT #3H 3H

CRITTENDON \(BRUSHY CANYON\) FIELD -- Winkler COUNTY, TEXAS

(1)

 

End

Mo-Year

(2)

Gross Oil

Production

MBBLS

(3)

Gross Gas

Production

MMCF

(4)

Gross NGL

Production

MBBLS

(5)

Net Oil

Production

MBBLS

(6)

Net Gas

Sales

MMCF

(7)

Net NGL

Production

MBBLS

(8)

Avg Oil

Price

$/BBL

(9)

Avg Gas

Price

$/MCF

(10)

Avg NGL

Price

$/BBL

12-2018 .1 .0 .0 .046 .000 .000 47.746 .000 .000  
12-2019                    
12-2020                    
12-2021                    
12-2022                    
12-2023                    
12-2024                    
12-2025                    
12-2026                    
12-2027                    
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot .1 .0 .0 .046 .000 .000 47.746 .000 .000  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total .1 .0 .0 .046 .000 .000 47.746 .000 .000  
Cum 32.9 .0 .0              
Ult 32.9 .0 .0            
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 2.209 .000 .000 0.000 0.000 2.209 .102 .055 .000  
12-2019                    
12-2020                    
12-2021                    
12-2022                    
12-2023                    
12-2024                    
12-2025                    
12-2026                    
12-2027                    
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot 2.209 .000 .000 0.000 0.000 2.209 .102 .055 4.618  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 2.209 .000 .000 0.000 0.000 2.209 .102 .055 4.618  
(21) (22) (23)  (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 .000 1 0.8 0.000 0.000 0.214 .000 1.838 1.838 1.830  
12-2019                      
12-2020                      

12-2021

12-2022

 

12-2023

                     
12-2024                      
12-2025                      
12-2026                      
12-2027                      
12-2028                      
12-2029                      
12-2030                      
12-2031                      
12-2032                      
12-2033                      
12-2034                      
12-2035                      
12-2036                      
S Tot .000     0.000 0.000 0.214 .000 1.838 1.838 1.830  
After .000     0.000 0.000 0.000 .000 .000 1.838 1.830  
Total .000     0.000 0.000 0.214 .000 1.838 1.838 1.830  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units        Initial Final   5.00 1.834  
Oil Rate 147. 0. bbls/mo   49.1% 1.20 0.0%   0. 0. $/w/mo   Expense 85.4277 85.4277   8.00 1.832  
Gas Rate 0. 0. Mcf/mo   0.0% 0 00 0.0%           Revenue        10.00  1.830  
GOR 0. 0. scf/bbl                   Oil 68.9935 68.9935   12.00 1.829  
NGL Rate 0. 0. bbls/mo                   Gas 68.9935 68.9935   15.00 1.827  
NGL Yield 0.0 0.0 bbl/MMcf                     20.00 1.823  
Gas Shrinkage 0.0 0.0 %                            
Oil Severance 4.6 0.0 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 0.0   %                                
            12   Months in first year   .999 Year Life (12/2018)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 111 DEFAULT 1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL PDP
  Table     19

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 20

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- WOLFE UNIT 1 1

CRITTENDON \(PENN.\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 .0 116.1 7.7 .000 27.882 2.998 .000 2.619 8.214  
12-2019 .0 110.3 7.4 .000 26.489 2.848 .000 2.619 8.214  
06-2020 .0 46.6 3.1 .000 11.190 1.203 .000 2.619 8.214  
12-2021                    
12-2022                    
12-2023                    
12-2024                    
12-2025                    
12-2026                    
12-2027                    
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot .0 273.0 18.2 .000 65.561 7.050 .000 2.619 8.214  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total .0 273.0 18.2 .000 65.561 7.050 .000 2.619 8.214  
Cum 766.7 67,568.6 .0              
Ult 766.7 67,841.6 18.2              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 73.020 24.627 0.000 0.000 97.647 7.343 2.441 12.076  
12-2019 .000 69.371 23.396 0.000 0.000 92.768 6.976 2.319 12.711  
06-2020 .000 29.306 9.884 0.000 0.000 39.190 2.947 .980 13.042  
12-2021                    
12-2022                    
12-2023                    
12-2024                    
12-2025                    
12-2026                    
12-2027                    
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot .000 171.698 57.907 0.000 0.000 229.605 17.266 5.740 12.497  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total .000 171.698 57.907 0.000 0.000 229.605 17.266 5.740 12.497  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 79.650 1 0.5 0.000 0.000 0.000 .000 8.212 8.212 7.851  
12-2019 79.650 1 0.5 0.000 0.000 0.000 .000 3.822 12.035 11.180  
06-2020 34.523 1 0.5 0.000 0.000 0.000 .000 .740 12.775 11.782  
12-2021                    
12-2022                    
12-2023                    
12-2024                    
12-2025                    
12-2026                    
12-2027                    
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    

12-2033

12-2034

                   
12-2035                    
12-2036                    

S Tot

193.824   0.000 0.000 0.000 .000 12.775 12.775 11.782  
After .000   0.000 0.000 0.000 .000 .000 12.775 11.782  
Total 193.824   0.000 0.000 0.000 .000 12.775 12.775 11.782  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei N Def   Initial Final Units        Initial Final   5.00 12.251  
Gas Rate 9,931. 8,765. Mcf/mo   5.0% 0.00 0.0%   13,785. 13,785. $/w/mo   Expense 48.1433 48.1433   8.00 11.963  
Oil Rate 0. 0. bbls/mo   0.0% 0.00 0.0%         Revenue       10.00 11.782  
NGL Rate 673. 597. bbls/mo                 Oil 38.7307 38.7307   12.00 11.607  
Cond Yield 0.0 0.0 bbl/MMcf                 Gas 38.7307 38.7307   15.00 11.358  
NGL Yield 67.8 68.1 bbl/MMcf                   20.002 10.971  
Gas Shrinkage 38.1 37.9 %                          
Oil Severance 0.0 0.0 %                              
Gas Severance 7.5 7.5 %                              
NGL Severance 7.5 7.5 %                              
Ad Valorem 18.8   %                              
            12   Months in first year   2.437 Year Life (06/2020)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 50 DEFAULT 1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       GAS PDP
        Table     20

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 21

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Producing Reserves

IMPETRO OPERATING LLC -- WOLFE UNIT 4,5&6 4,5,6&7

CRITTENDON \(BELL CANYON\) FIELD -- Winkler COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 11.4 3.2 .2 6.580 1.145 .123 46.719 2.678 8.728  
12-2019 10.2 2.9 .2 5.922 1.030 .111 46.719 2.678 8.728  
12-2020 9.3 2.6 .2 5.393 .930 .100 46.719 2.678 8.728  
12-2021 8.5 2.3 .2 4.921 .834 .090 46.719 2.678 8.728  
12-2022 7.8 2.1 .1 4.526 .751 .081 46.719 2.678 8.728  
12-2023 7.2 1.9 .1 4.164 .676 .073 46.719 2.678 8.728  
12-2024 6.6 1.7 .1 3.841 .610 .066 46.719 2.678 8.728  
04-2025 1.6 .4 .0 .936 .147 .016 46.719 2.678 8.728  
12-2026                    
12-2027                    
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot 62.8 17.1 1.1 36.282 6.122 .658 46.719 2.678 8.728  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total 62.8 17.1 1.1 36.282 6.122 .658 46.719 2.678 8.728  
Cum 945.8 877.9 .0              
Ult 1,008.6 895.0 1.1              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 307.403 3.066 1.074 0.000 0.000 311.543 14.505 7.789 23.067  
12-2019 276.659 2.759 .967 0.000 0.000 280.385 13.055 7.010 25.630  
12-2020 251.935 2.490 .872 0.000 0.000 255.297 11.886 6.382 28.155  
12-2021 229.928 2.235 .783 0.000 0.000 232.945 10.844 5.824 30.870  
12-2022 211.442 2.011 .705 0.000 0.000 214.158 9.967 5.354 33.597  
12-2023 194.538 1.810 .634 0.000 0.000 196.983 9.166 4.925 36.546  
12-2024 179.455 1.634 .572 0.000 0.000 181.661 8.452 4.542 39.649  
04-2025 43.720 .392 .138 0.000 0.000 44.250 2.059 1.106 41.403  
12-2026                    
12-2027                    
12-2028                    
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    

12-2034

12-2035

                   
12-2036                    
S Tot 1,695.079 16.398 5.746 0.000 0.000 1,717.223 79.934 42.931 30.382  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 1,695.079 16.398 5.746 0.000 0.000 1,717.223 79.934 42.931 30.382  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 158.019 2 1.4 0.000 0.000 0.000 .000 131.230 131.230 125.372  
12-2019 158.019 2 1.4 0.000 0.000 0.000 .000 102.302 233.531 214.231  
12-2020 158.019 2 1.4 0.000 0.000 0.000 .000 79.010 312.541 276.633  
12-2021 158.019 2 1.4 0.000 0.000 0.000 .000 58.259 370.800 318.459  
12-2022 158.019 2 1.4 0.000 0.000 0.000 .000 40.818 411.618 345.113  
12-2023 158.019 2 1.4 0.000 0.000 0.000 .000 24.872 436.491 359.896  
12-2024 158.019 2 1.4 0.000 0.000 0.000 .000 10.649 447.139 365.679  
04-2025 40.181 2 1.4 0.000 0.000 0.000 .000 .905 448.044 366.139  
12-2026                      
12-2027                      
12-2028                      
12-2029                      
12-2030                      
12-2031                      
12-2032                      

12-2033

                     
12-2034                      
12-2035                      
12-2036                      
S Tot 1,146.315     0.000 0.000 0.000 .000 448.044 448.044 366.139  
After .000     0.000 0.000 0.000 .000 .000 448.044 366.139  
Total 1,146.315     0.000 0.000 0.000 .000 448.044 448.044 366.139  

 

Evaluation Parameter (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units        Initial Final   5.00 402.837  
Oil Rate 1,003. 518. bbls/mo   11.0% 0.90 0.0%   0. 0. $/w/mo   Expense 68.5740 68.5740   8.00 379.944  
Gas Rate 280. 130. Mcf/mo   10.0% 0.00 0.0%   19,202. 19,202. $/mo       Revenue       10.00 366.139  
GOR 279. 251. scf/bbl                   Oil 57.8050 57.8050   12.00 353.359  
NGL Rate 19. 8. bbls/mo                   Gas 57.8050 57.8050   15.00 335.892  
NGL Yield 67.6 68.3 bbl/MMcf                           20.00 310.621  
Gas Shrinkage 38.9 39.1 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 36.3   %                                
            12   Months in first year   7.258 Year Life (04/2025)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 15 DEFAULT 1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL PDP
        Table    21

Cawley, Gillespie & Associates, Inc.

 

 

 

 

Table I - PDNP

Composite Reserve Estimates and Economic Forecasts

Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico

Proved Developed Non-Producing Reserves

As of December 31, 2017

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 360.5 1,124.0 76.6 226.251 475.616 47.505 47.746 2.611 8.198  
12-2019 193.1 651.7 44.0 121.630 276.014 27.244 47.746 2.604 7.797  
12-2020 127.0 455.4 30.5 79.949 192.517 18.831 47.746 2.600 7.485  
12-2021 96.1 360.1 24.0 60.499 152.057 14.784 47.746 2.597 7.276  
12-2022 78.2 302.5 20.1 49.240 127.661 12.360 47.746 2.594 7.130  
12-2023 66.3 262.5 17.4 41.763 110.717 10.688 47.746 2.593 7.028  
12-2024 58.0 233.1 15.4 36.498 98.275 9.468 47.746 2.592 6.957  
12-2025 51.4 208.8 13.8 32.349 87.997 8.467 47.746 2.591 6.911  
12-2026 46.3 189.4 12.5 29.180 79.846 7.676 47.746 2.591 6.885  
12-2027 42.3 173.3 11.5 26.622 73.025 7.018 47.746 2.591 6.873  
12-2028 36.9 159.7 10.6 23.108 67.309 6.469 47.746 2.591 6.871  
12-2029 33.1 146.5 9.7 20.695 61.752 5.935 47.746 2.591 6.871  
12-2030 30.5 201.4 12.9 19.041 84.383 7.790 47.746 2.571 5.430  
12-2031 28.0 197.4 12.6 17.519 82.631 7.589 47.746 2.568 5.243  
12-2032 25.9 182.1 11.6 16.160 76.225 7.001 47.746 2.568 5.243  
12-2033 23.7 167.0 10.7 14.826 69.931 6.423 47.746 2.568 5.243  
12-2034 21.8 153.7 9.8 13.641 64.340 5.909 47.746 2.568 5.243  
12-2035 20.1 141.4 9.0 12.550 59.197 5.437 47.746 2.568 5.243  
12-2036 18.5 113.7 7.3 11.538 47.674 4.428 47.746 2.574 5.653  
S Tot 1,357.6 5,423.6 360.1 853.059 2,287.167 221.021 47.746 2.593 7.064  
After 6.7 20.2 1.4 4.151 8.468 .859 47.746 2.619 8.728  
Total 1,364.3 5,443.8 361.5 857.210 2,295.636 221.881 47.746 2.594 7.071  
Cum .0 .0 .0              
Ult 1,364.3 5,443.8 361.5            
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 10,802.639 1,241.603 389.470 0.000 0.000 12,433.712 612.401 310.843 4.490  
12-2019 5,807.357 718.833 212.415 0.000 0.000 6,738.605 334.313 168.465 6.087  
12-2020 3,817.266 500.474 140.953 0.000 0.000 4,458.692 224.498 111.467 7.557  
12-2021 2,888.620 394.822 107.561 0.000 0.000 3,391.003 171.165 84.775 8.915  
12-2022 2,351.016 331.202 88.122 0.000 0.000 2,770.340 140.096 69.259 10.183  
12-2023 1,994.008 287.077 75.110 0.000 0.000 2,356.196 119.315 58.905 11.404  
12-2024 1,742.625 254.717 65.870 0.000 0.000 2,063.213 104.579 51.580 12.571  
12-2025 1,544.542 228.020 58.516 0.000 0.000 1,831.077 92.872 45.777 13.771  
12-2026 1,393.217 206.867 52.849 0.000 0.000 1,652.933 83.867 41.323 14.931  
12-2027 1,271.098 189.183 48.236 0.000 0.000 1,508.517 76.551 37.713 16.083  
12-2028 1,103.323 174.374 44.449 0.000 0.000 1,322.145 67.406 33.054 16.164  
12-2029 988.131 159.976 40.779 0.000 0.000 1,188.885 60.728 29.722 16.946  
12-2030 909.132 216.923 42.303 0.000 0.000 1,168.357 61.489 29.209 15.843  
12-2031 836.449 212.215 39.787 0.000 0.000 1,088.452 57.591 27.211 16.615  
12-2032 771.599 195.762 36.703 0.000 0.000 1,004.063 53.126 25.102 17.828  
12-2033 707.890 179.598 33.672 0.000 0.000 921.160 48.740 23.029 19.235  
12-2034 651.296 165.240 30.980 0.000 0.000 847.516 44.843 21.188 20.716  
12-2035 599.226 152.029 28.503 0.000 0.000 779.759 41.258 19.494 22.326  
12-2036 550.884 122.697 25.033 0.000 0.000 698.614 36.555 17.465 25.350  
S Tot 40,730.317 5,931.614 1,561.311 0.000 0.000 48,223.241 2,431.392 1,205.581 10.307  
After 198.204 22.178 7.500 0.000 0.000 227.882 11.383 5.697 33.423  
Total 40,928.521 5,953.792 1,568.810 0.000 0.000 48,451.123 2,442.775 1,211.278 10.409  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 485.506 5 4.2 0.000 0.000 1,024.791 6,266.409 3,733.763 3,733.763 3,395.776  
12-2019 576.560 5 4.2 0.000 0.000 551.696 .000 5,107.572 8,841.334 7,845.272  
12-2020 576.560 5 4.2 0.000 0.000 362.581 .000 3,183.586 12,024.920 10,362.114  
12-2021 576.560 5 4.2 0.000 0.000 274.358 .000 2,284.145 14,309.065 12,002.393  
12-2022 576.560 5 4.2 0.000 0.000 223.290 .000 1,761.136 16,070.201 13,151.732  
12-2023 576.560 5 4.2 0.000 0.000 189.379 .000 1,412.037 17,482.238 13,989.313  
12-2024 576.560 5 4.2 0.000 0.000 165.502 .000 1,164.991 18,647.229 14,617.410  
12-2025 576.560 5 4.2 0.000 0.000 146.688 .000 969.181 19,616.410 15,092.322  
12-2026 576.560 5 4.2 0.000 0.000 132.316 .000 818.867 20,435.276 15,457.090  
12-2027 576.560 5 4.2 0.000 0.000 120.717 .000 696.976 21,132.252 15,739.335  
12-2028 518.154 5 4.2 0.000 0.000 104.678 .000 598.853 21,731.105 15,959.797  
12-2029 496.775 4 3.4 0.000 0.000 93.709 .000 507.951 22,239.057 16,129.777  
12-2030 518.492 4 3.4 0.000 0.000 86.218 .000 472.950 22,712.007 16,273.562  
12-2031 522.544 4 3.4 0.000 0.000 79.325 .000 401.781 23,113.787 16,384.709  
12-2032 522.544 4 3.4 0.000 0.000 73.175 .000 330.117 23,443.904 16,467.748  
12-2033 522.544 4 3.4 0.000 0.000 67.133 .000 259.715 23,703.619 16,527.136  
12-2034 522.544 4 3.4 0.000 0.000 61.766 .000 197.175 23,900.795 16,568.139  
12-2035 522.544 4 3.4 0.000 0.000 56.828 .000 139.636 24,040.430 16,594.552  
12-2036 514.630 4 3.4 0.000 0.000 52.238 .000 77.726 24,118.156 16,608.013  
S Tot 10,335.317     0.000 0.000 3,866.386 6,266.409 24,118.156 24,118.156 16,608.013  
After 186.374     0.000 0.000 18.211 .000 6.217 24,124.373 16,609.000  
Total 10,521.690     0.000 0.000 3,884.597 6,266.409 24,124.373 24,124.373 16,609.000  

  SEC Pricing YE2017   Percent Cum. Disc.  
    WTI Cushing Henry Hub   5.00   19,645.597  
  Year Oil $/STB Gas $/MMBTU   8.00   17,696.862  
  2018 51.34 2.976   10.00   16,609.000  
  Thereafter Flat Flat   12.00   15,654.402  
  Cap 51.34 2.976   15.00   14,423.212  
          20.00   12.773.115  
   
   
   
12 Months in first year       19.929 Year Life (12/2037)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. 1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.   Summary

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

Table II - PDNP

Lease Reserve Summary

Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico

Proved Developed Non-Producing Reserves

As of December 31, 2017

 

OPERATOR

Current

Interest

 

WellCnt

Life

Ultimate

Recovery

Gross

Reserves

Net

Reserves

Oil Revenue

Gas Revenue

Prod Tax

Adv. Tax

Expenses

Investments

Future Net

Cash Flow

Cash Flow

Disc.@ 10.0

LEASE NAME Start   %       ____________MBBL / MMCF____________ M$ / M$ M$ / M$ M$ / M$ M$ M$
Table Class Major  Well No. Date ASN                      
PHANTOM (WOLFCAMP B) -- WINKLER COUNTY, TEXAS
LILIS ENERGY, INC.
GRIZZLY #2H 61.0414 NI 1 427.7 427.7 261.1 12,466.0 715.9 4,348.7 7,003.2 4,906.7
1      PDNP  Oil   02/18 426 86.6526 WI 18.8 1,283.2 1,283.2 532.6 1,394.9 358.3 1,906.4    
CHEYENNE (ATOKA) -- WINKLER COUNTY, TEXAS
TRATON OPERATING COMPANY
HILL, A. G. 1{INCR} 58.3125 NI 1 1.1 0.0 0.0 0.0 119.9 170.2 1,428.0 732.0
2      PDNP Gas 1 01/18 478 77.7500 WI 18.7 5,479.6 1,574.6 651.9 1,649.1 44.1 0.0    
PHANTOM (WOLFCAMP B) -- WINKLER COUNTY, TEXAS
LILIS ENERGY, INC.
KUDU #2H 60.1633 NI 1 433.3 433.3 260.7 12,446.8 714.8 4,142.7 8,897.1 6,681.3
3      PDNP Oil   02/18 320 79.2604 WI 19.8 1,299.9 1,299.9 531.8 1,392.7 357.8 198.2    
LION #3H 66.2369 NI 1 428.7 428.7 284.0 13,558.5 778.7 4,691.3 5,737.6 3,429.4
4      PDNP Oil   04/18 427 92.8237 WI 18.9 1,286.2 1,286.2 579.3 1,517.1 389.7 3,991.4    
CRITTENDON (BRUSHY CANYON) -- WINKLER COUNTY, TEXAS
IMPETRO OPERATING LLC
WOLFE UNIT #3H WORKOVER 68.9934 NI 1 74.6 74.6 51.5 2,457.2 113.4 1,053.4 1,058.4 859.6
5 PDNP Oil 3H 01/18 425 85.2409 WI 10.2 0.0 0.0 0.0 0.0 61.4 170.5    
                                 
GRAND TOTAL   4 1,364.3 1,364.3 857.2 40,928.5 2,442.8 14,406.3 24,124.4 16,609.0
        5,443.8 5,443.8 2,295.6 5,953.8 1,211.3 6,266.4    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.

TEXAS REGISTERED ENGINEERING FIRM F-693.

  Scenario: .550 1/10/2018  10:34:19 AM

 

Cawley, Gillespie & Associates, Inc.

 

Page 1

  

 

 

 

 

Rate-Time History-Forecast Curves

And

Tabular Reserves and Economics

By Property

 

 

 

 

 

 

Cawley, Gillespie & Associates, Inc.

Petroleum Consultants

 

 

 

 

 

 

 

 Table 1

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Non-Producing Reserves

LILIS ENERGY, INC. -- GRIZZLY #2H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 114.4 343.3 23.7 69.847 142.488 14.458 47.746 2.619 8.728  
12-2019 59.7 179.0 12.4 36.428 74.314 7.541 47.746 2.619 8.728  
12-2020 39.2 117.7 8.1 23.943 48.843 4.956 47.746 2.619 8.728  
12-2021 29.7 89.0 6.1 18.110 36.944 3.749 47.746 2.619 8.728  
12-2022 24.1 72.4 5.0 14.734 30.057 3.050 47.746 2.619 8.728  
12-2023 20.5 61.4 4.2 12.493 25.486 2.586 47.746 2.619 8.728  
12-2024 17.9 53.6 3.7 10.916 22.268 2.260 47.746 2.619 8.728  
12-2025 15.8 47.5 3.3 9.673 19.734 2.002 47.746 2.619 8.728  
12-2026 14.3 42.9 3.0 8.724 17.798 1.806 47.746 2.619 8.728  
12-2027 13.0 39.1 2.7 7.959 16.236 1.648 47.746 2.619 8.728  
12-2028 12.0 36.0 2.5 7.334 14.961 1.518 47.746 2.619 8.728  
12-2029 11.0 33.1 2.3 6.728 13.726 1.393 47.746 2.619 8.728  
12-2030 10.1 30.4 2.1 6.190 12.629 1.281 47.746 2.619 8.728  
12-2031 9.3 28.0 1.9 5.696 11.619 1.179 47.746 2.619 8.728  
12-2032 8.6 25.8 1.8 5.254 10.718 1.088 47.746 2.619 8.728  
12-2033 7.9 23.7 1.6 4.820 9.833 .998 47.746 2.619 8.728  
12-2034 7.3 21.8 1.5 4.435 9.047 .918 47.746 2.619 8.728  
12-2035 6.7 20.1 1.4 4.080 8.324 .845 47.746 2.619 8.728  
12-2036 6.1 18.3 1.3 3.724 7.598 .771 47.746 2.619 8.728  
S Tot 427.7 1,283.2 88.5 261.089 532.622 54.045 47.746 2.619 8.728  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total 427.7 1,283.2 88.5 261.089 532.622 54.045 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 427.7 1,283.2 88.5              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 3,334.932 373.159 126.187 0.000 0.000 3,834.278 191.525 95.857 4.518  
12-2019 1,739.321 194.620 65.812 0.000 0.000 1,999.753 99.889 49.994 6.255  
12-2020 1,143.172 127.914 43.255 0.000 0.000 1,314.342 65.652 32.859 7.870  
12-2021 864.666 96.751 32.717 0.000 0.000 994.134 49.658 24.853 9.388  
12-2022 703.484 78.716 26.618 0.000 0.000 808.818 40.401 20.220 10.816  
12-2023 596.494 66.744 22.570 0.000 0.000 685.809 34.257 17.145 12.189  
12-2024 521.185 58.317 19.721 0.000 0.000 599.223 29.932 14.981 13.494  
12-2025 461.866 51.680 17.476 0.000 0.000 531.022 26.525 13.276 14.822  
12-2026 416.560 46.611 15.762 0.000 0.000 478.933 23.923 11.973 16.090  
12-2027 380.011 42.521 14.379 0.000 0.000 436.911 21.824 10.923 17.334  
12-2028 350.168 39.182 13.250 0.000 0.000 402.599 20.110 10.065 18.542  
12-2029 321.255 35.947 12.156 0.000 0.000 369.358 18.450 9.234 19.927  
12-2030 295.572 33.073 11.184 0.000 0.000 339.828 16.975 8.496 21.384  
12-2031 271.942 30.429 10.290 0.000 0.000 312.660 15.618 7.816 22.968  
12-2032 250.858 28.069 9.492 0.000 0.000 288.419 14.407 7.210 24.633  
12-2033 230.145 25.752 8.708 0.000 0.000 264.605 13.217 6.615 26.566  
12-2034 211.746 23.693 8.012 0.000 0.000 243.451 12.161 6.086 28.600  
12-2035 194.817 21.799 7.371 0.000 0.000 223.987 11.188 5.600 30.810  
12-2036 177.829 19.898 6.729 0.000 0.000 204.455 10.213 5.111 33.126  
S Tot 12,466.022 1,394.874 471.689 0.000 0.000 14,332.584 715.923 358.315 11.296  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 12,466.022 1,394.874 471.689 0.000 0.000 14,332.584 715.923 358.315 11.296  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 140.130 1 0.9 0.000 0.000 325.222 1,906.358 1,175.187 1,175.187 1,062.893  
12-2019 166.373 1 0.9 0.000 0.000 169.618 .000 1,513.879 2,689.066 2,381.760  
12-2020 166.373 1 0.9 0.000 0.000 111.482 .000 937.976 3,627.042 3,123.332  
12-2021 166.373 1 0.9 0.000 0.000 84.322 .000 668.928 4,295.969 3,603.720  
12-2022 166.373 1 0.9 0.000 0.000 68.604 .000 513.220 4,809.190 3,938.666  
12-2023 166.373 1 0.9 0.000 0.000 58.170 .000 409.864 5,219.053 4,181.793  
12-2024 166.373 1 0.9 0.000 0.000 50.826 .000 337.112 5,556.165 4,363.548  
12-2025 166.373 1 0.9 0.000 0.000 45.041 .000 279.807 5,835.973 4,500.660  
12-2026 166.373 1 0.9 0.000 0.000 40.623 .000 236.040 6,072.013 4,605.806  
12-2027 166.373 1 0.9 0.000 0.000 37.059 .000 200.732 6,272.746 4,687.094  
12-2028 166.373 1 0.9 0.000 0.000 34.148 .000 171.903 6,444.648 4,750.381  
12-2029 166.373 1 0.9 0.000 0.000 31.329 .000 143.972 6,588.620 4,798.564  
12-2030 166.373 1 0.9 0.000 0.000 28.824 .000 119.161 6,707.781 4,834.823  
12-2031 166.373 1 0.9 0.000 0.000 26.520 .000 96.333 6,804.114 4,861.478  
12-2032 166.373 1 0.9 0.000 0.000 24.464 .000 75.965 6,880.080 4,880.593  
12-2033 166.373 1 0.9 0.000 0.000 22.444 .000 55.956 6,936.036 4,893.393  
12-2034 166.373 1 0.9 0.000 0.000 20.649 .000 38.181 6,974.217 4,901.339  
12-2035 166.373 1 0.9 0.000 0.000 18.998 .000 21.828 6,996.045 4,905.475  
12-2036 164.584 1 0.9 0.000 0.000 17.342 .000 7.205 7,003.250 4,906.728  
S Tot 3,133.056     0.000 0.000 1,215.683 1,906.358 7,003.250 7,003.250 4,906.728  
After .000     0.000 0.000 0.000 .000 .000 7,003.250 4,906.728  
Total 3,133.056     0.000 0.000 1,215.683 1,906.358 7,003.250 7,003.250 4,906.728  

Evaluation Parameters (Gross)   Expenses  (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 5,765.007  
Oil Rate 22,812. 492. bbls/mo   96.5% 1.20 0.0%   1,713. 15,999. $/w/mo   Expense 86.6526 86.6526   8.00 5,216.055  
Gas Rate 68,437. 1,476. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 4,906.728  
GOR 3,000. 3,000. scf/bbl                   Oil 61.0414 61.0414   12.00 4,633.554  
NGL Rate 459. 101. bbls/mo                   Gas 61.0414 61.0414   15.00 4,278.801  
NGL Yield 6.7 68.7 bbl/MMcf                           20.00 3,799.071  
Gas Shrinkage 92.8 31.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 41.0   %                                
Start Date: 02/2018   11   Months in year ’18     18.907 Year Life (12/2036)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN   426    DEFAULT 1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL PDNP
          Table  1

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 2

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Non-Producing Reserves

TRATON OPERATING COMPANY -- HILL, A. G. 1{INCR} 1

CHEYENNE \(ATOKA\) FIELD -- Winkler COUNTY, TEXAS 

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 107.6 6.5 .000 44.568 3.766 .000 2.530 2.054  
12-2019 .0 108.6 6.5 .000 44.971 3.800 .000 2.530 2.054  
12-2020 .0 100.2 6.0 .000 41.485 3.506 .000 2.530 2.054  
12-2021 .0 91.9 5.5 .000 38.059 3.216 .000 2.530 2.054  
12-2022 .0 84.6 5.1 .000 35.017 2.959 .000 2.530 2.054  
12-2023 .0 77.8 4.7 .000 32.217 2.723 .000 2.530 2.054  
12-2024 .0 71.8 4.3 .000 29.719 2.511 .000 2.530 2.054  
12-2025 .0 65.9 4.0 .000 27.266 2.304 .000 2.530 2.054  
12-2026 .0 60.6 3.6 .000 25.086 2.120 .000 2.530 2.054  
12-2027 .0 55.7 3.3 .000 23.080 1.950 .000 2.530 2.054  
12-2028 .0 51.4 3.1 .000 21.291 1.799 .000 2.530 2.054  
12-2029 .0 47.2 2.8 .000 19.533 1.651 .000 2.530 2.054  
12-2030 .0 110.0 6.6 .000 45.539 3.848 .000 2.530 2.054  
12-2031 .0 113.3 6.8 .000 46.893 3.963 .000 2.530 2.054  
12-2032 .0 104.5 6.3 .000 43.258 3.656 .000 2.530 2.054  
12-2033 .0 95.9 5.8 .000 39.686 3.354 .000 2.530 2.054  
12-2034 .0 88.2 5.3 .000 36.513 3.086 .000 2.530 2.054  
12-2035 .0 81.1 4.9 .000 33.594 2.839 .000 2.530 2.054  
10-2036 .0 58.3 3.5 .000 24.137 2.040 .000 2.530 2.054  
S Tot .0 1,574.6 94.5 .000 651.912 55.091 .000 2.530 2.054  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total .0 1,574.6 94.5 .000 651.912 55.091 .000 2.530 2.054  
Cum 1.1 3,905.0 .0              
Ult 1.1 5,479.6 94.5              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 112.738 7.734 0.000 0.000 120.473 .045 3.012 .000  
12-2019 .000 113.760 7.804 0.000 0.000 121.564 5.298 3.039 .000  
12-2020 .000 104.940 7.199 0.000 0.000 112.139 8.452 2.803 .000  
12-2021 .000 96.275 6.605 0.000 0.000 102.880 7.754 2.572 .000  
12-2022 .000 88.578 6.077 0.000 0.000 94.655 7.134 2.366 .000  
12-2023 .000 81.497 5.591 0.000 0.000 87.088 6.564 2.177 .000  
12-2024 .000 75.178 5.158 0.000 0.000 80.336 6.055 2.008 .000  
12-2025 .000 68.971 4.732 0.000 0.000 73.702 5.555 1.843 .000  
12-2026 .000 63.457 4.353 0.000 0.000 67.810 5.111 1.695 .000  
12-2027 .000 58.384 4.005 0.000 0.000 62.389 4.702 1.560 .000  
12-2028 .000 53.857 3.695 0.000 0.000 57.552 4.338 1.439 .000  
12-2029 .000 49.410 3.390 0.000 0.000 52.800 3.980 1.320 .000  
12-2030 .000 115.196 7.903 0.000 0.000 123.099 9.278 3.077 2.152  
12-2031 .000 118.621 8.138 0.000 0.000 126.759 9.554 3.169 2.480  
12-2032 .000 109.425 7.507 0.000 0.000 116.932 8.813 2.923 2.688  
12-2033 .000 100.390 6.887 0.000 0.000 107.277 8.085 2.682 2.930  
12-2034 .000 92.364 6.337 0.000 0.000 98.700 7.439 2.468 3.185  
12-2035 .000 84.980 5.830 0.000 0.000 90.809 6.844 2.270 3.462  
10-2036 .000 61.057 4.189 0.000 0.000 65.245 4.918 1.631 3.673  
S Tot .000 1,649.076 113.133 0.000 0.000 1,762.209 119.918 44.055 1.178  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total .000 1,649.076 113.133 0.000 0.000 1,762.209 119.918 44.055 1.178  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 1 0.8 0.000 0.000 0.000 .000 117.416 117.416 111.592  
12-2019 .000 1 0.8 0.000 0.000 0.000 .000 113.227 230.643 209.930  
12-2020 .000 1 0.8 0.000 0.000 0.000 .000 100.884 331.527 289.503  
12-2021 .000 1 0.8 0.000 0.000 0.000 .000 92.554 424.081 355.865  
12-2022 .000 1 0.8 0.000 0.000 0.000 .000 85.154 509.235 411.375  
12-2023 .000 1 0.8 0.000 0.000 0.000 .000 78.347 587.582 457.807  
12-2024 .000 1 0.8 0.000 0.000 0.000 .000 72.272 659.854 496.743  
12-2025 .000 1 0.8 0.000 0.000 0.000 .000 66.305 726.159 529.214  
12-2026 .000 1 0.8 0.000 0.000 0.000 .000 61.004 787.163 556.375  
12-2027 .000 1 0.8 0.000 0.000 0.000 .000 56.127 843.290 579.095  
12-2028 .000 1 0.8 0.000 0.000 0.000 .000 51.775 895.065 598.146  
12-2029 .000 1 0.8 0.000 0.000 0.000 .000 47.500 942.566 614.035  
12-2030 21.717 1 0.8 0.000 0.000 0.000 .000 89.027 1,031.592 641.001  
12-2031 25.769 1 0.8 0.000 0.000 0.000 .000 88.267 1,119.859 665.407  
12-2032 25.769 1 0.8 0.000 0.000 0.000 .000 79.426 1,199.285 685.372  
12-2033 25.769 1 0.8 0.000 0.000 0.000 .000 70.740 1,270.025 701.537  
12-2034 25.769 1 0.8 0.000 0.000 0.000 .000 63.024 1,333.049 714.629  
12-2035 25.769 1 0.8 0.000 0.000 0.000 .000 55.925 1,388.974 725.192  
10-2036 19.644 1 0.8 0.000 0.000 0.000 .000 39.052 1,428.027 731.968  
S Tot 170.209     0.000 0.000 0.000 .000 1,428.027 1,428.027 731.968  
After .000     0.000 0.000 0.000 .000 .000 1,428.027 731.968  
Total 170.209     0.000 0.000 0.000 .000 1,428.027 1,428.027 731.968  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final     Units   Dei n Def   Initial Final Units       Final     5.00 2,147.204  
Gas Rate 18,835. 6,835. Mcf/mo   8.0% 0.00 0.0%   2,761. 2,721. $/w/mo   Expense 77.7500 77.7500     8.00 1,854.416  
Oil Rate 0. 0. bbls/mo   0.0% 0.00 0.0%           Revenue       10.00 1,698.806  
NGL Rate 1,147. 361. bbls/mo                   Oil 58.3125 58.3125   12.00 1,567.224  
Cond Yield 0.0 0.0 bbl/MMcf                   Gas 58.3125 58.3125   15.00 1,404.751  
NGL Yield 60.9 52.9 bbl/MMcf                           20.00 1,200.504  
Gas Shrinkage 29.2 36.5 %                                
Oil Severance 0.0 0.0 %                                
Gas Severance 0.0 7.5 %                                
NGL Severance 0.0 7.5 %                                
Ad Valorem 16.9   %                                

 

  Start Date: 01/2018 12   Months in year  ‘18 18.771 Year Life (10/2036)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 478

DEFAULT   1/10/2018    10:34:19       

GAS PDNP

Table      2   

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 3

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Non-Producing Reserves

LILIS ENERGY, INC. -- KUDU #2H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS 

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 117.9 353.6 24.4 70.906 144.648 14.678 47.746 2.619 8.728  
12-2019 58.3 174.8 12.1 35.052 71.506 7.256 47.746 2.619 8.728  
12-2020 38.7 116.0 8.0 23.264 47.458 4.816 47.746 2.619 8.728  
12-2021 29.4 88.1 6.1 17.668 36.042 3.657 47.746 2.619 8.728  
12-2022 23.9 71.8 5.0 14.407 29.390 2.982 47.746 2.619 8.728  
12-2023 20.3 61.0 4.2 12.233 24.956 2.532 47.746 2.619 8.728  
12-2024 17.8 53.4 3.7 10.699 21.827 2.215 47.746 2.619 8.728  
12-2025 15.8 47.3 3.3 9.489 19.357 1.964 47.746 2.619 8.728  
12-2026 14.2 42.7 2.9 8.563 17.468 1.772 47.746 2.619 8.728  
12-2027 13.0 39.0 2.7 7.815 15.942 1.618 47.746 2.619 8.728  
12-2028 12.0 35.9 2.5 7.202 14.692 1.491 47.746 2.619 8.728  
12-2029 11.0 32.9 2.3 6.607 13.479 1.368 47.746 2.619 8.728  
12-2030 10.1 30.3 2.1 6.079 12.402 1.258 47.746 2.619 8.728  
12-2031 9.3 27.9 1.9 5.593 11.410 1.158 47.746 2.619 8.728  
12-2032 8.6 25.7 1.8 5.160 10.525 1.068 47.746 2.619 8.728  
12-2033 7.9 23.6 1.6 4.734 9.656 .980 47.746 2.619 8.728  
12-2034 7.2 21.7 1.5 4.355 8.884 .902 47.746 2.619 8.728  
12-2035 6.7 20.0 1.4 4.007 8.174 .829 47.746 2.619 8.728  
12-2036 6.1 18.4 1.3 3.696 7.540 .765 47.746 2.619 8.728  
S Tot 428.0 1,284.1 88.6 257.528 525.357 53.308 47.746 2.619 8.728  
After 5.3 15.8 1.1 3.159 6.444 .654 47.746 2.619 8.728  
Total 433.3 1,299.9 89.7 260.686 531.800 53.962 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 433.3 1,299.9 89.7              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 3,385.484 378.816 128.100 0.000 0.000 3,892.400 194.428 97.310 4.226  
12-2019 1,673.608 187.267 63.326 0.000 0.000 1,924.201 96.115 48.105 5.875  
12-2020 1,110.761 124.288 42.029 0.000 0.000 1,277.077 63.791 31.927 7.367  
12-2021 843.570 94.390 31.919 0.000 0.000 969.880 48.446 24.247 8.772  
12-2022 687.865 76.968 26.027 0.000 0.000 790.860 39.504 19.772 10.094  
12-2023 584.087 65.356 22.101 0.000 0.000 671.543 33.544 16.789 11.367  
12-2024 510.852 57.161 19.330 0.000 0.000 587.343 29.338 14.684 12.576  
12-2025 453.040 50.692 17.142 0.000 0.000 520.875 26.018 13.022 13.807  
12-2026 408.829 45.746 15.469 0.000 0.000 470.044 23.479 11.751 14.983  
12-2027 373.122 41.750 14.118 0.000 0.000 428.991 21.428 10.725 16.137  
12-2028 343.872 38.477 13.011 0.000 0.000 395.361 19.749 9.884 17.260  
12-2029 315.480 35.300 11.937 0.000 0.000 362.717 18.118 9.068 18.550  
12-2030 290.258 32.478 10.983 0.000 0.000 333.719 16.670 8.343 19.907  
12-2031 267.053 29.882 10.105 0.000 0.000 307.039 15.337 7.676 21.382  
12-2032 246.348 27.565 9.321 0.000 0.000 283.234 14.148 7.081 22.933  
12-2033 226.008 25.289 8.552 0.000 0.000 259.848 12.980 6.496 24.733  
12-2034 207.939 23.267 7.868 0.000 0.000 239.074 11.942 5.977 26.628  
12-2035 191.315 21.407 7.239 0.000 0.000 219.961 10.987 5.499 28.687  
12-2036 176.482 19.747 6.678 0.000 0.000 202.907 10.135 5.073 30.852  
S Tot 12,295.971 1,375.846 465.254 0.000 0.000 14,137.072 706.157 353.427 10.501  
After 150.818 16.876 5.707 0.000 0.000 173.400 8.661 4.335 33.320  
Total 12,446.789 1,392.722 470.961 0.000 0.000 14,310.472 714.819 357.762 10.777  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 135.422 1 0.8 0.000 0.000 306.394 198.151 2,960.694 2,960.694 2,827.567  
12-2019 152.180 1 0.8 0.000 0.000 151.465 .000 1,476.335 4,437.029 4,113.523  
12-2020 152.180 1 0.8 0.000 0.000 100.526 .000 928.653 5,365.682 4,847.663  
12-2021 152.180 1 0.8 0.000 0.000 76.345 .000 668.661 6,034.344 5,327.830  
12-2022 152.180 1 0.8 0.000 0.000 62.253 .000 517.151 6,551.495 5,665.323  
12-2023 152.180 1 0.8 0.000 0.000 52.861 .000 416.169 6,967.664 5,912.177  
12-2024 152.180 1 0.8 0.000 0.000 46.233 .000 344.908 7,312.572 6,098.125  
12-2025 152.180 1 0.8 0.000 0.000 41.001 .000 288.654 7,601.225 6,239.564  
12-2026 152.180 1 0.8 0.000 0.000 37.000 .000 245.634 7,846.859 6,348.978  
12-2027 152.180 1 0.8 0.000 0.000 33.768 .000 210.889 8,057.748 6,434.374  
12-2028 152.180 1 0.8 0.000 0.000 31.121 .000 182.427 8,240.175 6,501.532  
12-2029 152.180 1 0.8 0.000 0.000 28.552 .000 154.800 8,394.975 6,553.334  
12-2030 152.180 1 0.8 0.000 0.000 26.269 .000 130.257 8,525.232 6,592.966  
12-2031 152.180 1 0.8 0.000 0.000 24.169 .000 107.677 8,632.910 6,622.755  
12-2032 152.180 1 0.8 0.000 0.000 22.295 .000 87.530 8,720.440 6,644.774  
12-2033 152.180 1 0.8 0.000 0.000 20.454 .000 67.738 8,788.178 6,660.265  
12-2034 152.180 1 0.8 0.000 0.000 18.819 .000 50.156 8,838.334 6,670.697  
12-2035 152.180 1 0.8 0.000 0.000 17.314 .000 33.980 8,872.314 6,677.127  
12-2036 152.180 1 0.8 0.000 0.000 15.972 .000 19.547 8,891.861 6,680.496  
S Tot 2,874.662     0.000 0.000 1,112.814 198.151 8,891.861 8,891.861 6,680.496  
After 141.544     0.000 0.000 13.649 .000 5.210 8,897.071 6,681.321  
Total 3,016.206     0.000 0.000 1,126.463 198.151 8,897.071 8,897.071 6,681.321  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final     Units   Dei n Def   Initial Final Units       Final     5.00 7,581.893  
Oil Rate 22,812. 453. bbls/mo   96.5% 1.20 0.0%   10,856. 15,999. $/w/mo   Expense 79.2604 79.2604     8.00 7,004.908  
Gas Rate 68,437. 1,360. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 6,681.321  
GOR 3,000. 3,000. scf/bbl                   Oil 60.1633 60.1633   12.00 6,396.397  
NGL Rate 2,719. 92. bbls/mo                   Gas 60.1633 60.1633   15.00 6,027.436  
NGL Yield 39.7 68.3 bbl/MMcf                           20.00 5,529.989  
Gas Shrinkage 57.4 31.8 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 37.1 %                                

 

  Start Date: 02/2018 11   Months in year  ‘18 19.846 Year Life (12/2037)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.

ASN 320

DEFAULT   1/10/2018    10:34:19     

OIL PDNP

Table    3   

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 4

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Non-Producing Reserves

LILIS ENERGY, INC. -- LION #3H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS 

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 106.5 319.5 22.0 70.546 143.913 14.603 47.746 2.619 8.728  
12-2019 63.1 189.2 13.1 41.776 85.222 8.648 47.746 2.619 8.728  
12-2020 40.5 121.5 8.4 26.829 54.731 5.554 47.746 2.619 8.728  
12-2021 30.4 91.1 6.3 20.104 41.012 4.162 47.746 2.619 8.728  
12-2022 24.6 73.7 5.1 16.273 33.198 3.369 47.746 2.619 8.728  
12-2023 20.8 62.3 4.3 13.754 28.058 2.847 47.746 2.619 8.728  
12-2024 18.1 54.3 3.7 11.991 24.461 2.482 47.746 2.619 8.728  
12-2025 16.0 48.0 3.3 10.609 21.642 2.196 47.746 2.619 8.728  
12-2026 14.4 43.3 3.0 9.556 19.494 1.978 47.746 2.619 8.728  
12-2027 13.1 39.4 2.7 8.709 17.767 1.803 47.746 2.619 8.728  
12-2028 12.1 36.3 2.5 8.022 16.365 1.661 47.746 2.619 8.728  
12-2029 11.1 33.3 2.3 7.360 15.014 1.523 47.746 2.619 8.728  
12-2030 10.2 30.7 2.1 6.771 13.813 1.402 47.746 2.619 8.728  
12-2031 9.4 28.2 1.9 6.230 12.709 1.290 47.746 2.619 8.728  
12-2032 8.7 26.0 1.8 5.747 11.724 1.190 47.746 2.619 8.728  
12-2033 8.0 23.9 1.6 5.272 10.756 1.091 47.746 2.619 8.728  
12-2034 7.3 22.0 1.5 4.851 9.896 1.004 47.746 2.619 8.728  
12-2035 6.7 20.2 1.4 4.463 9.105 .924 47.746 2.619 8.728  
12-2036 6.2 18.6 1.3 4.117 8.399 .852 47.746 2.619 8.728  
S Tot 427.2 1,281.7 88.4 282.979 577.277 58.577 47.746 2.619 8.728  
After 1.5 4.5 .3 .992 2.025 .205 47.746 2.619 8.728  
Total 428.7 1,286.2 88.7 283.971 579.301 58.782 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 428.7 1,286.2 88.7              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 3,368.280 376.890 127.449 0.000 0.000 3,872.620 193.440 96.815 4.397  
12-2019 1,994.627 223.187 75.473 0.000 0.000 2,293.287 114.551 57.332 6.010  
12-2020 1,280.968 143.333 48.469 0.000 0.000 1,472.769 73.566 36.819 7.622  
12-2021 959.888 107.406 36.320 0.000 0.000 1,103.614 55.126 27.590 9.129  
12-2022 776.988 86.940 29.400 0.000 0.000 893.328 44.622 22.333 10.544  
12-2023 656.699 73.481 24.848 0.000 0.000 755.028 37.714 18.876 11.905  
12-2024 572.511 64.061 21.663 0.000 0.000 658.234 32.879 16.456 13.197  
12-2025 506.523 56.677 19.166 0.000 0.000 582.365 29.090 14.559 14.510  
12-2026 456.268 51.054 17.264 0.000 0.000 524.586 26.203 13.115 15.765  
12-2027 415.826 46.528 15.734 0.000 0.000 478.088 23.881 11.952 16.995  
12-2028 383.021 42.858 14.493 0.000 0.000 440.371 21.997 11.009 18.184  
12-2029 351.395 39.319 13.296 0.000 0.000 404.011 20.181 10.100 19.540  
12-2030 323.302 36.176 12.233 0.000 0.000 371.711 18.567 9.293 20.967  
12-2031 297.455 33.283 11.255 0.000 0.000 341.994 17.083 8.550 22.518  
12-2032 274.393 30.703 10.382 0.000 0.000 315.479 15.758 7.887 24.149  
12-2033 251.737 28.168 9.525 0.000 0.000 289.430 14.457 7.236 26.041  
12-2034 231.611 25.916 8.764 0.000 0.000 266.291 13.301 6.657 28.033  
12-2035 213.095 23.844 8.063 0.000 0.000 245.002 12.238 6.125 30.198  
12-2036 196.573 21.995 7.438 0.000 0.000 226.007 11.289 5.650 32.474  
S Tot 13,511.162 1,511.818 511.235 0.000 0.000 15,534.215 775.946 388.355 11.125  
After 47.387 5.302 1.793 0.000 0.000 54.482 2.721 1.362 33.750  
Total 13,558.548 1,517.121 513.028 0.000 0.000 15,588.697 778.667 389.717 11.204  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 133.171 1 0.9 0.000 0.000 324.266 3,991.419 -866.492 -866.492 -932.695  
12-2019 178.221 1 0.9 0.000 0.000 192.024 .000 1,751.158 884.666 593.319  
12-2020 178.221 1 0.9 0.000 0.000 123.320 .000 1,060.843 1,945.509 1,432.110  
12-2021 178.221 1 0.9 0.000 0.000 92.409 .000 750.267 2,695.776 1,970.936  
12-2022 178.221 1 0.9 0.000 0.000 74.801 .000 573.350 3,269.126 2,345.133  
12-2023 178.221 1 0.9 0.000 0.000 63.221 .000 456.996 3,726.121 2,616.221  
12-2024 178.221 1 0.9 0.000 0.000 55.116 .000 375.562 4,101.683 2,818.708  
12-2025 178.221 1 0.9 0.000 0.000 48.763 .000 311.732 4,413.415 2,971.464  
12-2026 178.221 1 0.9 0.000 0.000 43.925 .000 263.121 4,676.536 3,088.673  
12-2027 178.221 1 0.9 0.000 0.000 40.032 .000 224.002 4,900.538 3,179.384  
12-2028 178.221 1 0.9 0.000 0.000 36.874 .000 192.270 5,092.808 3,250.168  
12-2029 178.221 1 0.9 0.000 0.000 33.829 .000 161.679 5,254.487 3,304.275  
12-2030 178.221 1 0.9 0.000 0.000 31.125 .000 134.505 5,388.992 3,345.203  
12-2031 178.221 1 0.9 0.000 0.000 28.636 .000 109.503 5,498.495 3,375.500  
12-2032 178.221 1 0.9 0.000 0.000 26.416 .000 87.196 5,585.691 3,397.439  
12-2033 178.221 1 0.9 0.000 0.000 24.235 .000 65.281 5,650.972 3,412.371  
12-2034 178.221 1 0.9 0.000 0.000 22.297 .000 45.814 5,696.785 3,421.903  
12-2035 178.221 1 0.9 0.000 0.000 20.515 .000 27.903 5,724.688 3,427.188  
12-2036 178.221 1 0.9 0.000 0.000 18.924 .000 11.922 5,736.609 3,429.251  
S Tot 3,341.158     0.000 0.000 1,300.728 3,991.419 5,736.609 5,736.609 3,429.251  
After 44.830     0.000 0.000 4.562 .000 1.007 5,737.616 3,429.414  
Total 3,385.988     0.000 0.000 1,305.290 3,991.419 5,737.616 5,737.616 3,429.414  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final    Units   Dei n Def   Initial Final Units       Final     5.00 4,368.771  
Oil Rate 22,812. 485. bbls/mo   96.5% 1.20 0.0%   15,465. 15,999. $/w/mo   Expense 92.8237 92.8237     8.00 3,766.881  
Gas Rate 68,437. 1,455. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 3,429.414  
GOR 3,000. 3,000. scf/bbl                   Oil 66.2369 66.2369   12.00 3,132.557  
NGL Rate 3,996. 102. bbls/mo                   Gas 66.2369 66.2369   15.00 2,748.922  
NGL Yield 58.4 70.6 bbl/MMcf                           20.00 2,234.147  
Gas Shrinkage 41.6 31.9 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 45.1 %                                

 

  Start Date: 04/2018 9   Months in year  ‘18 19.005 Year Life (04/2037)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 427

DEFAULT    1/10/2018    10:34:19     

OIL PDNP

Table     4  

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 5

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Developed Non-Producing Reserves

IMPETRO OPERATING LLC -- WOLFE UNIT #3H WORKOVER 3H

CRITTENDON \(BRUSHY CANYON\) FIELD -- Winkler COUNTY, TEXAS 

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 21.7 .0 .0 14.953 .000 .000 47.746 .000 .000  
12-2019 12.1 .0 .0 8.373 .000 .000 47.746 .000 .000  
12-2020 8.6 .0 .0 5.914 .000 .000 47.746 .000 .000  
12-2021 6.7 .0 .0 4.618 .000 .000 47.746 .000 .000  
12-2022 5.5 .0 .0 3.826 .000 .000 47.746 .000 .000  
12-2023 4.8 .0 .0 3.283 .000 .000 47.746 .000 .000  
12-2024 4.2 .0 .0 2.892 .000 .000 47.746 .000 .000  
12-2025 3.7 .0 .0 2.578 .000 .000 47.746 .000 .000  
12-2026 3.4 .0 .0 2.337 .000 .000 47.746 .000 .000  
12-2027 3.1 .0 .0 2.139 .000 .000 47.746 .000 .000  
04-2028 .8 .0 .0 .550 .000 .000 47.746 .000 .000  
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot 74.6 .0 .0 51.463 .000 .000 47.746 .000 .000  
After .0 .0 .0 .000 .000 .000 .000 .000 .000  
Total 74.6 .0 .0 51.463 .000 .000 47.746 .000 .000  
Cum .0 .0 .0              
Ult 74.6 .0 .0              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 713.942 .000 .000 0.000 0.000 713.942 32.963 17.849 9.743  
12-2019 399.801 .000 .000 0.000 0.000 399.801 18.459 9.995 14.137  
12-2020 282.365 .000 .000 0.000 0.000 282.365 13.037 7.059 18.100  
12-2021 220.495 .000 .000 0.000 0.000 220.495 10.180 5.512 21.885  
12-2022 182.678 .000 .000 0.000 0.000 182.678 8.434 4.567 25.462  
12-2023 156.728 .000 .000 0.000 0.000 156.728 7.236 3.918 28.914  
12-2024 138.077 .000 .000 0.000 0.000 138.077 6.375 3.452 32.198  
12-2025 123.113 .000 .000 0.000 0.000 123.113 5.684 3.078 35.551  
12-2026 111.561 .000 .000 0.000 0.000 111.561 5.151 2.789 38.755  
12-2027 102.139 .000 .000 0.000 0.000 102.139 4.716 2.553 41.905  
04-2028 26.262 .000 .000 0.000 0.000 26.262 1.213 .657 43.479  
12-2029                    
12-2030                    
12-2031                    
12-2032                    
12-2033                    
12-2034                    
12-2035                    
12-2036                    
S Tot 2,457.161 .000 .000 0.000 0.000 2,457.161 113.448 61.429 20.469  
After .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
Total 2,457.161 .000 .000 0.000 0.000 2,457.161 113.448 61.429 20.469  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 76.783 1 0.8 0.000 0.000 68.909 170.482 346.958 346.958 326.419  
12-2019 79.786 1 0.8 0.000 0.000 38.588 .000 252.973 599.931 546.740  
12-2020 79.786 1 0.8 0.000 0.000 27.253 .000 155.230 755.161 669.505  
12-2021 79.786 1 0.8 0.000 0.000 21.282 .000 103.735 858.896 744.042  
12-2022 79.786 1 0.8 0.000 0.000 17.632 .000 72.260 931.156 791.235  
12-2023 79.786 1 0.8 0.000 0.000 15.127 .000 50.661 981.817 821.315  
12-2024 79.786 1 0.8 0.000 0.000 13.327 .000 35.138 1,016.955 840.286  
12-2025 79.786 1 0.8 0.000 0.000 11.883 .000 22.683 1,039.638 851.420  
12-2026 79.786 1 0.8 0.000 0.000 10.768 .000 13.068 1,052.705 857.257  
12-2027 79.786 1 0.8 0.000 0.000 9.858 .000 5.226 1,057.931 859.387  
04-2028 21.380 1 0.8 0.000 0.000 2.535 .000 .478 1,058.409 859.570  
12-2029                      
12-2030                      
12-2031                      
12-2032                      
12-2033                      
12-2034                      
12-2035                      
12-2036                      
S Tot 816.232     0.000 0.000 237.162 170.482 1,058.409 1,058.409 859.570  
After .000     0.000 0.000 0.000 .000 .000 1,058.409 859.570  
Total 816.232     0.000 0.000 237.162 170.482 1,058.409 1,058.409 859.570  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final    Units   Dei n Def   Initial Final Units       Final     5.00 947.704  
Oil Rate 3,041. 242. bbls/mo   80.0% 1.20 0.0%   4,277. 7,799. $/w/mo   Expense 85.2409 85.2409     8.00 892.560  
Gas Rate 0. 0. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 859.570  
GOR 0. 0. scf/bbl                   Oil 68.9934 68.9934   12.00 829.190  
NGL Rate 0. 0. bbls/mo                   Gas 68.9934 68.9934   15.00 787.889  
NGL Yield 0.0 0.0 bbl/MMcf                           20.00 728.507  
Gas Shrinkage 0.0 0.0 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 0.0 0.0 %                                
NGL Severance 0.0 0.0 %                                
Ad Valorem 20.4 %                                

 

  Start Date: 01/2018 12   Months in year  ‘18 10.270 Year Life (04/2028)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 425

DEFAULT    1/10/2018    10:34:19     

OIL PDNP

Table     5  

Cawley, Gillespie & Associates, Inc.

 

 

 

  

Table I - PUD

Composite Reserve Estimates and Economic Forecasts

Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico

Proved Undeveloped Reserves

As of December 31, 2017 

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 466.0 1,397.9 96.5 256.035 522.312 52.999 47.746 2.619 8.728  
12-2019 751.7 2,255.2 155.6 426.674 870.415 88.322 47.746 2.619 8.728  
12-2020 1,306.5 3,919.4 270.4 704.369 1,436.913 145.804 47.746 2.619 8.728  
12-2021 1,270.1 3,810.3 262.9 620.383 1,265.581 128.419 47.746 2.619 8.728  
12-2022 780.6 2,341.9 161.6 391.330 798.313 81.005 47.746 2.619 8.728  
12-2023 588.6 1,765.8 121.8 297.719 607.347 61.628 47.746 2.619 8.728  
12-2024 481.0 1,443.1 99.6 244.521 498.824 50.616 47.746 2.619 8.728  
12-2025 408.0 1,224.1 84.5 208.066 424.455 43.070 47.746 2.619 8.728  
12-2026 356.8 1,070.4 73.9 182.324 371.941 37.741 47.746 2.619 8.728  
12-2027 318.0 954.1 65.8 162.772 332.054 33.694 47.746 2.619 8.728  
12-2028 288.2 864.7 59.7 147.710 301.329 30.576 47.746 2.619 8.728  
12-2029 262.4 787.1 54.3 134.561 274.504 27.854 47.746 2.619 8.728  
12-2030 240.9 722.7 49.9 123.586 252.115 25.582 47.746 2.619 8.728  
12-2031 221.6 664.8 45.9 113.693 231.934 23.535 47.746 2.619 8.728  
12-2032 204.4 613.3 42.3 104.879 213.952 21.710 47.746 2.619 8.728  
12-2033 187.5 562.6 38.8 96.219 196.287 19.917 47.746 2.619 8.728  
12-2034 172.6 517.7 35.7 88.527 180.594 18.325 47.746 2.619 8.728  
12-2035 158.8 476.3 32.9 81.449 166.156 16.860 47.746 2.619 8.728  
12-2036 146.4 439.3 30.3 75.134 153.274 15.553 47.746 2.619 8.728  
S Tot 8,610.2 25,830.6 1,782.3 4,459.952 9,098.302 923.210 47.746 2.619 8.728  
After 367.4 1,102.3 76.1 179.990 367.179 37.258 47.746 2.619 8.728  
Total 8,977.7 26,933.0 1,858.4 4,639.942 9,465.481 960.468 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 8,977.7 26,933.0 1,858.4              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 12,224.704 1,367.871 462.558 0.000 0.000 14,055.133 804.254 467.207 3.938  
12-2019 20,372.064 2,279.513 770.837 0.000 0.000 23,422.413 1,343.379 782.117 4.406  
12-2020 33,630.959 3,763.104 1,272.527 0.000 0.000 38,666.589 2,085.970 1,141.836 4.767  
12-2021 29,620.928 3,314.405 1,120.795 0.000 0.000 34,056.128 1,797.349 960.465 5.805  
12-2022 18,684.521 2,090.687 706.984 0.000 0.000 21,482.192 1,145.464 619.131 7.475  
12-2023 14,214.965 1,590.570 537.865 0.000 0.000 16,343.400 875.165 475.232 8.892  
12-2024 11,674.972 1,306.360 441.757 0.000 0.000 13,423.089 720.464 392.217 10.185  
12-2025 9,934.371 1,111.597 375.896 0.000 0.000 11,421.865 613.965 334.778 11.454  
12-2026 8,705.283 974.069 329.390 0.000 0.000 10,008.742 538.564 293.992 12.656  
12-2027 7,771.726 869.610 294.066 0.000 0.000 8,935.402 481.177 262.883 13.825  
12-2028 7,052.606 789.145 266.856 0.000 0.000 8,108.606 436.908 238.847 14.936  
12-2029 6,424.773 718.894 243.100 0.000 0.000 7,386.767 398.163 217.753 16.109  
12-2030 5,900.754 660.259 223.272 0.000 0.000 6,784.285 365.734 200.045 17.280  
12-2031 5,428.423 607.408 205.400 0.000 0.000 6,241.231 336.461 184.035 18.530  
12-2032 5,007.554 560.315 189.476 0.000 0.000 5,757.345 310.375 169.767 19.842  
12-2033 4,594.093 514.052 173.831 0.000 0.000 5,281.975 284.748 155.750 21.365  
12-2034 4,226.806 472.954 159.934 0.000 0.000 4,859.695 261.983 143.298 22.968  
12-2035 3,888.884 435.143 147.147 0.000 0.000 4,471.174 241.038 131.842 24.711  
12-2036 3,587.376 401.406 135.739 0.000 0.000 4,124.521 222.351 121.620 26.542  
S Tot 212,945.760 23,827.361 8,057.432 0.000 0.000 244,830.554 13,263.512 7,292.816 9.786  
After 8,593.824 961.598 325.173 0.000 0.000 9,880.594 522.954 280.351 30.235  
Total 221,539.584 24,788.959 8,382.604 0.000 0.000 254,711.148 13,786.465 7,573.166 10.579  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 390.609 5 3.5 0.000 0.000 1,096.168 26,722.000 -15,425.105 -15,425.105 -15,237.953  
12-2019 996.819 10 7.4 0.000 0.000 1,775.036 38,783.407 -20,258.345 -35,683.450 -32,876.622  
12-2020 1,969.493 19 12.8 0.000 0.000 2,981.477 41,955.067 -11,467.255 -47,150.705 -41,995.420  
12-2021 2,599.578 20 13.6 0.000 0.000 2,710.771 .000 25,987.966 -21,162.739 -23,279.466  
12-2022 2,617.403 20 13.6 0.000 0.000 1,695.738 .000 15,404.456 -5,758.283 -13,214.258  
12-2023 2,617.403 20 13.6 0.000 0.000 1,286.185 .000 11,089.415 5,331.132 -6,632.271  
12-2024 2,617.403 20 13.6 0.000 0.000 1,054.744 .000 8,638.260 13,969.392 -1,973.371  
12-2025 2,617.403 20 13.6 0.000 0.000 896.657 .000 6,959.060 20,928.452 1,437.469  
12-2026 2,617.403 20 13.6 0.000 0.000 785.229 .000 5,773.554 26,702.005 4,009.715  
12-2027 2,617.403 20 13.6 0.000 0.000 700.704 .000 4,873.235 31,575.241 5,983.348  
12-2028 2,617.403 20 13.6 0.000 0.000 635.650 .000 4,179.798 35,755.038 7,522.101  
12-2029 2,617.403 20 13.6 0.000 0.000 578.919 .000 3,574.528 39,329.566 8,718.200  
12-2030 2,617.403 20 13.6 0.000 0.000 531.644 .000 3,069.459 42,399.025 9,651.992  
12-2031 2,617.403 20 13.6 0.000 0.000 489.084 .000 2,614.248 45,013.273 10,375.089  
12-2032 2,617.403 20 13.6 0.000 0.000 451.165 .000 2,208.635 47,221.907 10,930.532  
12-2033 2,617.403 20 13.6 0.000 0.000 413.913 .000 1,810.161 49,032.068 11,344.352  
12-2034 2,617.403 20 13.6 0.000 0.000 380.822 .000 1,456.188 50,488.256 11,647.055  
12-2035 2,617.403 20 13.6 0.000 0.000 350.376 .000 1,130.515 51,618.771 11,860.758  
12-2036 2,617.403 20 13.6 0.000 0.000 323.211 .000 839.936 52,458.707 12,005.186  
S Tot 45,217.550     0.000 0.000 19,137.494 107,460.474 52,458.707 52,458.707 12,005.186  
After 7,249.817     0.000 0.000 774.734 .000 1,052.739 53,511.446 12,159.725  
Total 52,467.366     0.000 0.000 19,912.229 107,460.474 53,511.446 53,511.446 12,159.725  

 

  SEC Pricing YE2017   Percent Cum. Disc.  
    WTI Cushing Henry Hub     5.00 27,835.429  
  Year Oil $/STB Gas $/MMBTU      8.00 17,577.982  
  2018 51.34 2.976   10.00 12,159.725  
  Thereafter Flat Flat   12.00 7,615.337  
  Cap 51.34 2.976   15.00 2,083.374  
          20.00 -4,652.116  

 

12 Months in first year 25.065           Year Life (01/2043)     

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
  1/10/2018     10:34:19   
Summary

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

 

Table II – PUD
Lease Reserve Summary
Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico
Proved Undeveloped Reserves

As of December 31, 2017

 

                     
OPERATOR Current WellCnt Ultimate Gross Net Oil Revenue Prod Tax Expenses Future Net Cash Flow
LEASE NAME     Interest Life Recovery Reserves Reserves Gas Revenue Adv. Tax Investments Cash Flow Disc.@ 10.0
Table Class Major Well No. Start
Date
ASN %   __________________MBBL / MMCF__________________ M$ / M$ M$ / M$ M$ / M$ M$ M$
PHANTOM (WOLFCAMP B) -- WINKLER COUNTY, TEXAS  
LILIS ENERGY, INC.          
BISON PUD-2 39.0000 NI 1 438.3 438.3 170.9 8,161.1 468.7 2,726.5 1,793.3 256.7
1 PUD Oil   04/20 486 52.0000 WI 19.8 1,314.8 1,314.8 348.7 913.2 234.6 4,160.0    
BISON PUD-3 4.5000 NI 1 438.3 438.3 19.7 941.7 54.1 314.6 207.0 28.3
2 PUD Oil   10/20 494 6.0000 WI 19.8 1,314.8 1,314.8 40.2 105.4 27.1 480.0    
GRIZZLY PUD-1 61.0414 NI 1 439.2 439.2 268.1 12,801.4 735.2 4,435.2 2,247.7 12.4
3 PUD Oil   12/20 496 86.6526 WI 19.1 1,317.7 1,317.7 547.0 1,432.4 368.0 6,932.2    
GRIZZLY PUD-3 61.0414 NI 1 439.2 439.2 268.1 12,801.4 735.2 4,434.9 2,248.0 12.3
4 PUD Oil   02/21 488 86.6526 WI 19.1 1,317.7 1,317.7 547.0 1,432.4 368.0 6,932.2    
HIPPO #2H 75.1094 NI 1 438.4 438.4 329.3 15,721.1 902.9 5,246.8 5,173.6 2,387.8
5 PUD Oil   04/18 432 100.0000 WI 19.8 1,315.1 1,315.1 671.7 1,759.1 451.9 6,300.0    
HIPPO PUD-1 68.9935 NI 1 443.4 443.4 305.9 14,606.1 838.8 4,651.2 4,049.1 1,059.4
6 PUD Oil   12/19 491 85.4277 WI 20.7 1,330.2 1,330.2 624.1 1,634.3 419.8 6,834.2    
HIPPO PUD-2 75.1094 NI 1 438.4 438.4 329.3 15,721.1 902.9 5,248.5 3,471.9 517.7
7 PUD Oil   01/20 492 100.0000 WI 19.8 1,315.1 1,315.1 671.7 1,759.1 451.9 8,000.0    
HIPPO PUD-3 3.7500 NI 1 438.3 438.3 16.4 784.7 45.1 262.1 172.5 23.4
8 PUD Oil   11/20 493 5.0000 WI 19.8 1,314.8 1,314.8 33.5 87.8 22.6 400.0    
PHANTOM (WOLFCAMP A) -- WINKLER COUNTY, TEXAS
LILIS ENERGY, INC.          
KUDU 1 PUD-2 71.0940 NI 1 400.3 400.3 284.6 13,588.7 780.4 4,463.8 3,014.0 439.4
9 PUD Oil   03/20 484 87.1825 WI 19.8 1,201.0 1,201.0 580.6 1,520.5 390.6 6,974.6    
PHANTOM (WOLFCAMP B) -- WINKLER COUNTY, TEXAS
LILIS ENERGY, INC.          
LION 1 PUD-2 65.9402 NI 1 434.5 434.5 286.5 13,679.9 785.6 4,718.1 2,433.2 38.0
10 PUD Oil   07/20 490 92.4753 WI 19.1 1,303.5 1,303.5 584.5 1,530.7 393.2 7,398.0    
LION 3 PUD-1 65.9402 NI 1 434.5 434.5 286.5 13,679.9 785.6 4,718.2 2,433.1 37.3
11 PUD Oil   08/20 497 92.4753 WI 19.1 1,303.5 1,303.5 584.5 1,530.7 393.2 7,398.0    
MEERKAT #1H 59.2500 NI 1 438.3 438.3 259.7 12,398.6 712.1 4,141.7 3,672.9 1,486.1
12 PUD Oil   05/18 435 79.0000 WI 19.7 1,314.8 1,314.8 529.7 1,387.3 356.4 5,372.0    
MOOSE #1H 37.5000 NI 1 673.6 673.6 252.6 12,061.5 692.7 3,448.5 4,329.6 1,590.4
13 PUD Oil   08/18 498 50.0000 WI 24.4 2,020.9 2,020.9 515.3 1,349.6 346.7 5,050.0    
PHANTOM (WOLFCAMP B) -- LEA COUNTY, NEW MEXICO
LILIS ENERGY, INC.          
PRIZE HOG 2H 50.0000 NI 1 439.2 439.2 219.6 10,484.1 868.0 3,297.6 2,285.6 408.3
14 PUD Oil   07/19 479 62.5000 WI 19.9 1,317.5 1,317.5 447.9 1,173.1 602.7 5,000.0    
PRIZE HOG 3H 50.0000 NI 1 439.2 439.2 219.6 10,484.1 868.0 3,297.5 2,285.7 402.8
15 PUD Oil   09/19 480 62.5000 WI 19.9 1,317.5 1,317.5 447.9 1,173.1 602.7 5,000.0    
PHANTOM (WOLFCAMP B) -- WINKLER COUNTY, TEXAS
LILIS ENERGY, INC.          
TIGER #2H 71.0940 NI 1 444.0 444.0 315.7 15,072.5 865.6 4,770.2 4,285.7 1,246.9
16 PUD Oil   04/19 485 87.1825 WI 20.9 1,332.1 1,332.1 644.0 1,686.5 433.2 6,974.6    
TIGER 1 PUD-2 71.0940 NI 1 444.0 444.0 315.7 15,072.6 865.6 4,770.1 4,285.8 1,230.7
17 PUD Oil   05/19 489 87.1825 WI 20.9 1,332.1 1,332.1 644.0 1,686.5 433.2 6,974.6    
TIGER PUD-3 12.0000 NI 1 438.3 438.3 52.6 2,511.1 144.2 838.9 551.8 78.1
18 PUD Oil   06/20 495 16.0000 WI 19.7 1,314.8 1,314.8 107.3 281.0 72.2 1,280.0    
PHANTOM (WOLFCAMP B) -- LEA COUNTY, NEW MEXICO
LILIS ENERGY, INC.          
WILD HOG 2H 50.0000 NI 1 439.2 439.2 219.6 10,484.1 868.0 3,297.7 2,285.5 455.0
19 PUD Oil    05/18 481 62.5000 WI 20.0 1,317.5 1,317.5 447.9 1,173.1 602.7 5,000.0    

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. TEXAS REGISTERED ENGINEERING FIRM F-693. Scenario:   6.428 1/10/2018  10:34:19 AM

 

Cawley, Gillespie & Associates, Inc.

Page 1

 

 

 

 

Table II - PUD (cont.)

Lease Reserve Summary

Lilis Energy, Inc. Interests

Delaware Basin Properties in Texas and New Mexico

Proved Undeveloped Reserves

As of December 31, 2017

 

                     
OPERATOR Current WellCnt Ultimate Gross Net Oil Revenue Prod Tax Expenses Future Net Cash Flow
LEASE NAME     Interest Life Recovery Reserves Reserves Gas Revenue Adv. Tax Investments Cash Flow Disc.@ 10.0
Table Class Major Well No. Start
Date
ASN %   _________________MBBL / MMCF_________________ M$ / M$ M$ / M$ M$ / M$ M$ M$
PHANTOM (WOLFCAMP B) -- LEA COUNTY, NEW MEXICO  
LILIS ENERGY, INC.          
WILD HOG 3H 50.0000 NI 1 439.2 439.2 219.6 10,484.1 868.0 3,297.6 2,285.6 448.7
20 PUD Oil   07/18 483 62.5000 WI 20.0 1,317.5 1,317.5 447.9 1,173.1 602.7 5,000.0    
                               
GRAND TOTAL   20 8,977.7 8,977.7 4,639.9 221,539.6 13,786.5 72,379.6 53,511.4 12,159.7
                26,933.0 26,933.0 9,465.5 24,789.0 7,573.2 107,460.5    
                               
                               
                               
                               

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
Scenario:   6.428 1/10/2018  10:34:19 AM

 

Cawley, Gillespie & Associates, Inc.

Page 2

 

 

Rate-Time History-Forecast Curves
And

Tabular Reserves and Economics

By Property

 

 

 

 

 

 

Cawley, Gillespie & Associates, Inc.

Petroleum Consultants

 

 

 

 

 

 

 

 

 

Table 1

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Undeveloped Reserves
LILIS ENERGY, INC. -- BISON PUD-2

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 102.6 307.8 21.2 40.011 81.622 8.282 47.746 2.619 8.728  
12-2021 65.8 197.5 13.6 25.680 52.387 5.316 47.746 2.619 8.728  
12-2022 41.7 125.0 8.6 16.247 33.144 3.363 47.746 2.619 8.728  
12-2023 31.2 93.5 6.4 12.152 24.789 2.515 47.746 2.619 8.728  
12-2024 25.2 75.6 5.2 9.833 20.060 2.035 47.746 2.619 8.728  
12-2025 21.2 63.6 4.4 8.272 16.875 1.712 47.746 2.619 8.728  
12-2026 18.4 55.3 3.8 7.185 14.657 1.487 47.746 2.619 8.728  
12-2027 16.3 49.0 3.4 6.370 12.994 1.319 47.746 2.619 8.728  
12-2028 14.7 44.2 3.1 5.749 11.728 1.190 47.746 2.619 8.728  
12-2029 13.4 40.2 2.8 5.222 10.652 1.081 47.746 2.619 8.728  
12-2030 12.3 36.9 2.5 4.796 9.784 .993 47.746 2.619 8.728  
12-2031 11.3 33.9 2.3 4.413 9.002 .913 47.746 2.619 8.728  
12-2032 10.4 31.3 2.2 4.071 8.304 .843 47.746 2.619 8.728  
12-2033 9.6 28.7 2.0 3.734 7.618 .773 47.746 2.619 8.728  
12-2034 8.8 26.4 1.8 3.436 7.009 .711 47.746 2.619 8.728  
12-2035 8.1 24.3 1.7 3.161 6.449 .654 47.746 2.619 8.728  
12-2036 7.5 22.4 1.5 2.916 5.949 .604 47.746 2.619 8.728  
S Tot 418.6 1,255.7 86.6 163.247 333.024 33.792 47.746 2.619 8.728  
After 19.7 59.1 4.1 7.680 15.666 1.590 47.746 2.619 8.728  
Total 438.3 1,314.8 90.7 170.927 348.691 35.382 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 438.3 1,314.8 90.7              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 1,910.360 213.758 72.284 0.000 0.000 2,196.402 109.712 54.910 4.141  
12-2021 1,226.107 137.194 46.393 0.000 0.000 1,409.694 70.415 35.242 5.603  
12-2022 775.747 86.801 29.353 0.000 0.000 891.901 44.551 22.298 7.133  
12-2023 580.189 64.920 21.953 0.000 0.000 667.062 33.320 16.677 8.538  
12-2024 469.498 52.534 17.765 0.000 0.000 539.797 26.963 13.495 9.852  
12-2025 394.965 44.194 14.945 0.000 0.000 454.104 22.683 11.353 11.151  
12-2026 343.057 38.386 12.981 0.000 0.000 394.423 19.702 9.861 12.389  
12-2027 304.136 34.031 11.508 0.000 0.000 349.675 17.467 8.742 13.595  
12-2028 274.492 30.714 10.386 0.000 0.000 315.592 15.764 7.890 14.743  
12-2029 249.319 27.897 9.434 0.000 0.000 286.650 14.318 7.166 15.933  
12-2030 228.996 25.623 8.665 0.000 0.000 263.285 13.151 6.582 17.083  
12-2031 210.689 23.575 7.972 0.000 0.000 242.235 12.100 6.056 18.310  
12-2032 194.354 21.747 7.354 0.000 0.000 223.455 11.162 5.586 19.600  
12-2033 178.307 19.951 6.747 0.000 0.000 205.005 10.240 5.125 21.097  
12-2034 164.051 18.356 6.207 0.000 0.000 188.615 9.421 4.715 22.672  
12-2035 150.936 16.889 5.711 0.000 0.000 173.536 8.668 4.338 24.384  
12-2036 139.234 15.579 5.268 0.000 0.000 160.081 7.996 4.002 26.185  
S Tot 7,794.436 872.151 294.926 0.000 0.000 8,961.513 447.634 224.038 9.890  
After 366.672 41.028 13.874 0.000 0.000 421.575 21.058 10.539 30.537  
Total 8,161.109 913.179 308.800 0.000 0.000 9,383.088 468.692 234.577 10.818  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2020 69.333 1 0.5 0.000 0.000 174.980 4,160.000 -2,372.533 -2,372.533 -1,996.105  
12-2021 99.840 1 0.5 0.000 0.000 112.306 .000 1,091.891 -1,280.643 -1,209.737  
12-2022 99.840 1 0.5 0.000 0.000 71.055 .000 654.158 -626.485 -782.272  
12-2023 99.840 1 0.5 0.000 0.000 53.143 .000 464.082 -162.403 -506.787  
12-2024 99.840 1 0.5 0.000 0.000 43.004 .000 356.495 194.093 -314.498  
12-2025 99.840 1 0.5 0.000 0.000 36.177 .000 284.051 478.144 -175.265  
12-2026 99.840 1 0.5 0.000 0.000 31.422 .000 233.599 711.743 -71.185  
12-2027 99.840 1 0.5 0.000 0.000 27.857 .000 195.769 907.512 8.105  
12-2028 99.840 1 0.5 0.000 0.000 25.142 .000 166.956 1,074.468 69.571  
12-2029 99.840 1 0.5 0.000 0.000 22.836 .000 142.489 1,216.957 117.250  
12-2030 99.840 1 0.5 0.000 0.000 20.975 .000 122.736 1,339.693 154.588  
12-2031 99.840 1 0.5 0.000 0.000 19.298 .000 104.942 1,444.634 183.614  
12-2032 99.840 1 0.5 0.000 0.000 17.802 .000 89.065 1,533.699 206.012  
12-2033 99.840 1 0.5 0.000 0.000 16.332 .000 73.467 1,607.167 222.807  
12-2034 99.840 1 0.5 0.000 0.000 15.026 .000 59.612 1,666.778 235.198  
12-2035 99.840 1 0.5 0.000 0.000 13.825 .000 46.864 1,713.643 244.056  
12-2036 99.840 1 0.5 0.000 0.000 12.753 .000 35.490 1,749.133 250.157  
S Tot 1,666.773     0.000 0.000 713.935 4,160.000 1,749.133 1,749.133 250.157  
After 312.214     0.000 0.000 33.586 .000 44.178 1,793.311 256.716  
Total 1,978.987     0.000 0.000 747.520 4,160.000 1,793.311 1,793.311 256.716  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 825.261  
Oil Rate 22,812. 459. bbls/mo   96.3% 1.20 0.0%   5,332. 16,000. $/w/mo   Expense 52.0000 52.0000   8.00 450.311  
Gas Rate 68,437. 1,378. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 256.716  
GOR 3,000. 3,000. scf/bbl                   Oil 39.0000 39.0000   12.00 97.605  
NGL Rate 1,485. 97. bbls/mo                   Gas 39.0000 39.0000   15.00 -90.710  
NGL Yield 21.7 70.8 bbl/MMcf                           20.00 -308.244  
Gas Shrinkage 78.3 31.7 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 25.2 %                                

 

  Start Date: 04/2020 9   Months in year  ‘20 19.877 Year Life (02/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 486

DEFAULT    1/10/2018    10:34:19   

OIL PUD

Table    1

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 2

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Undeveloped Reserves
LILIS ENERGY, INC. -- BISON PUD-3

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 48.6 145.7 10.1 2.186 4.459 .452 47.746 2.619 8.728  
12-2021 94.3 282.8 19.5 4.242 8.654 .878 47.746 2.619 8.728  
12-2022 49.8 149.5 10.3 2.242 4.574 .464 47.746 2.619 8.728  
12-2023 35.2 105.5 7.3 1.583 3.228 .328 47.746 2.619 8.728  
12-2024 27.6 82.9 5.7 1.244 2.537 .257 47.746 2.619 8.728  
12-2025 22.8 68.5 4.7 1.028 2.096 .213 47.746 2.619 8.728  
12-2026 19.6 58.8 4.1 .882 1.799 .183 47.746 2.619 8.728  
12-2027 17.2 51.7 3.6 .775 1.581 .160 47.746 2.619 8.728  
12-2028 15.4 46.3 3.2 .695 1.418 .144 47.746 2.619 8.728  
12-2029 14.0 41.9 2.9 .628 1.281 .130 47.746 2.619 8.728  
12-2030 12.8 38.3 2.6 .575 1.173 .119 47.746 2.619 8.728  
12-2031 11.8 35.3 2.4 .529 1.079 .110 47.746 2.619 8.728  
12-2032 10.8 32.5 2.2 .488 .996 .101 47.746 2.619 8.728  
12-2033 9.9 29.8 2.1 .448 .913 .093 47.746 2.619 8.728  
12-2034 9.2 27.5 1.9 .412 .840 .085 47.746 2.619 8.728  
12-2035 8.4 25.3 1.7 .379 .773 .078 47.746 2.619 8.728  
12-2036 7.8 23.3 1.6 .350 .713 .072 47.746 2.619 8.728  
S Tot 415.2 1,245.7 86.0 18.685 38.118 3.868 47.746 2.619 8.728  
After 23.0 69.1 4.8 1.037 2.116 .215 47.746 2.619 8.728  
Total 438.3 1,314.8 90.7 19.722 40.234 4.083 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 438.3 1,314.8 90.7              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 104.370 11.678 3.949 0.000 0.000 119.997 5.994 3.000 3.811  
12-2021 202.557 22.665 7.664 0.000 0.000 232.886 11.633 5.822 4.807  
12-2022 107.055 11.979 4.051 0.000 0.000 123.084 6.148 3.077 6.450  
12-2023 75.561 8.455 2.859 0.000 0.000 86.875 4.339 2.172 7.903  
12-2024 59.376 6.644 2.247 0.000 0.000 68.267 3.410 1.707 9.248  
12-2025 49.067 5.490 1.857 0.000 0.000 56.414 2.818 1.410 10.568  
12-2026 42.111 4.712 1.593 0.000 0.000 48.416 2.418 1.210 11.824  
12-2027 37.013 4.141 1.400 0.000 0.000 42.555 2.126 1.064 13.044  
12-2028 33.188 3.714 1.256 0.000 0.000 38.157 1.906 .954 14.205  
12-2029 29.991 3.356 1.135 0.000 0.000 34.482 1.722 .862 15.404  
12-2030 27.461 3.073 1.039 0.000 0.000 31.573 1.577 .789 16.550  
12-2031 25.261 2.827 .956 0.000 0.000 29.043 1.451 .726 17.733  
12-2032 23.302 2.607 .882 0.000 0.000 26.791 1.338 .670 18.974  
12-2033 21.378 2.392 .809 0.000 0.000 24.579 1.228 .614 20.414  
12-2034 19.669 2.201 .744 0.000 0.000 22.614 1.130 .565 21.931  
12-2035 18.097 2.025 .685 0.000 0.000 20.806 1.039 .520 23.579  
12-2036 16.694 1.868 .632 0.000 0.000 19.193 .959 .480 25.311  
S Tot 892.150 99.826 33.757 0.000 0.000 1,025.734 51.236 25.643 9.755  
After 49.516 5.541 1.874 0.000 0.000 56.930 2.844 1.423 29.953  
Total 941.666 105.367 35.631 0.000 0.000 1,082.664 54.080 27.067 10.817  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2020 2.725 1 0.1 0.000 0.000 9.560 480.000 -381.282 -381.282 -299.629  
12-2021 11.520 1 0.1 0.000 0.000 18.553 .000 185.358 -195.924 -165.804  
12-2022 11.520 1 0.1 0.000 0.000 9.806 .000 92.533 -103.391 -105.298  
12-2023 11.520 1 0.1 0.000 0.000 6.921 .000 61.923 -41.468 -68.529  
12-2024 11.520 1 0.1 0.000 0.000 5.439 .000 46.192 4.724 -43.609  
12-2025 11.520 1 0.1 0.000 0.000 4.494 .000 36.172 40.896 -25.877  
12-2026 11.520 1 0.1 0.000 0.000 3.857 .000 29.410 70.306 -12.772  
12-2027 11.520 1 0.1 0.000 0.000 3.390 .000 24.455 94.761 -2.867  
12-2028 11.520 1 0.1 0.000 0.000 3.040 .000 20.737 115.498 4.768  
12-2029 11.520 1 0.1 0.000 0.000 2.747 .000 17.630 133.129 10.668  
12-2030 11.520 1 0.1 0.000 0.000 2.515 .000 15.171 148.300 15.283  
12-2031 11.520 1 0.1 0.000 0.000 2.314 .000 13.032 161.332 18.887  
12-2032 11.520 1 0.1 0.000 0.000 2.134 .000 11.129 172.461 21.686  
12-2033 11.520 1 0.1 0.000 0.000 1.958 .000 9.259 181.720 23.802  
12-2034 11.520 1 0.1 0.000 0.000 1.802 .000 7.598 189.317 25.382  
12-2035 11.520 1 0.1 0.000 0.000 1.658 .000 6.069 195.387 26.529  
12-2036 11.520 1 0.1 0.000 0.000 1.529 .000 4.706 200.092 27.337  
S Tot 187.045     0.000 0.000 81.717 480.000 200.092 200.092 27.337  
After 41.269     0.000 0.000 4.535 .000 6.859 206.951 28.341  
Total 228.314     0.000 0.000 86.252 480.000 206.951 206.951 28.341  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 93.108  
Oil Rate 22,812. 459. bbls/mo   96.3% 1.20 0.0%   13,416. 16,000. $/w/mo   Expense 6.0000 6.0000   8.00 50.145  
Gas Rate 68,437. 1,378. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 28.341  
GOR 3,000. 3,000. scf/bbl                   Oil 4.5000 4.5000   12.00 10.680  
NGL Rate 3,628. 97. bbls/mo                   Gas 4.5000 4.5000   15.00 -9.825  
NGL Yield 53.0 70.6 bbl/MMcf                           20.00 -32.715  
Gas Shrinkage 48.7 32.3 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 2.9   %                                

 

  Start Date: 10/2020 3   Months in year  ‘20 19.837 Year Life (08/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 494 DEFAULT   1/10/2018    10:34:19   
OIL  PUD
Table     2

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 3

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- GRIZZLY PUD-1

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 2.2 6.7 .5 1.355 2.763 .280 47.746 2.619 8.728  
12-2021 126.1 378.4 26.1 77.002 157.085 15.939 47.746 2.619 8.728  
12-2022 56.1 168.3 11.6 34.240 69.849 7.088 47.746 2.619 8.728  
12-2023 38.1 114.3 7.9 23.258 47.446 4.814 47.746 2.619 8.728  
12-2024 29.4 88.3 6.1 17.957 36.631 3.717 47.746 2.619 8.728  
12-2025 24.1 72.2 5.0 14.688 29.964 3.040 47.746 2.619 8.728  
12-2026 20.5 61.5 4.2 12.522 25.545 2.592 47.746 2.619 8.728  
12-2027 17.9 53.8 3.7 10.954 22.346 2.267 47.746 2.619 8.728  
12-2028 16.0 48.1 3.3 9.788 19.967 2.026 47.746 2.619 8.728  
12-2029 14.5 43.4 3.0 8.821 17.995 1.826 47.746 2.619 8.728  
12-2030 13.2 39.6 2.7 8.060 16.443 1.669 47.746 2.619 8.728  
12-2031 12.1 36.4 2.5 7.412 15.120 1.534 47.746 2.619 8.728  
12-2032 11.2 33.6 2.3 6.837 13.948 1.415 47.746 2.619 8.728  
12-2033 10.3 30.8 2.1 6.273 12.796 1.298 47.746 2.619 8.728  
12-2034 9.5 28.4 2.0 5.771 11.773 1.195 47.746 2.619 8.728  
12-2035 8.7 26.1 1.8 5.310 10.832 1.099 47.746 2.619 8.728  
12-2036 8.0 24.1 1.7 4.898 9.992 1.014 47.746 2.619 8.728  
S Tot 418.0 1,254.0 86.5 255.145 520.496 52.815 47.746 2.619 8.728  
After 21.2 63.7 4.4 12.968 26.455 2.684 47.746 2.619 8.728  
Total 439.2 1,317.7 90.9 268.113 546.951 55.499 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 439.2 1,317.7 90.9              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 64.675 7.237 2.447 0.000 0.000 74.359 3.714 1.859 3.829  
12-2021 3,676.569 411.386 139.114 0.000 0.000 4,227.069 211.145 105.677 4.623  
12-2022 1,634.816 182.926 61.858 0.000 0.000 1,879.601 93.887 46.990 6.453  
12-2023 1,110.485 124.257 42.018 0.000 0.000 1,276.760 63.775 31.919 8.009  
12-2024 857.358 95.933 32.441 0.000 0.000 985.731 49.238 24.643 9.441  
12-2025 701.297 78.471 26.536 0.000 0.000 806.304 40.275 20.158 10.839  
12-2026 597.870 66.898 22.622 0.000 0.000 687.390 34.336 17.185 12.168  
12-2027 523.017 58.522 19.790 0.000 0.000 601.329 30.037 15.033 13.458  
12-2028 467.328 52.291 17.683 0.000 0.000 537.302 26.839 13.433 14.685  
12-2029 421.170 47.126 15.936 0.000 0.000 484.232 24.188 12.106 15.949  
12-2030 384.858 43.063 14.562 0.000 0.000 442.483 22.102 11.062 17.156  
12-2031 353.885 39.598 13.390 0.000 0.000 406.873 20.324 10.172 18.381  
12-2032 326.448 36.528 12.352 0.000 0.000 375.328 18.748 9.383 19.660  
12-2033 299.494 33.512 11.332 0.000 0.000 344.338 17.200 8.608 21.145  
12-2034 275.550 30.832 10.426 0.000 0.000 316.809 15.825 7.920 22.708  
12-2035 253.521 28.367 9.593 0.000 0.000 291.481 14.560 7.287 24.407  
12-2036 233.865 26.168 8.849 0.000 0.000 268.882 13.431 6.722 26.193  
S Tot 12,182.206 1,363.116 460.950 0.000 0.000 14,006.271 699.624 350.157 10.237  
After 619.186 69.283 23.429 0.000 0.000 711.898 35.560 17.797 30.532  
Total 12,801.391 1,432.399 484.378 0.000 0.000 14,718.169 735.184 367.954 11.218  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2020 1.342 1 0.9 0.000 0.000 6.307 6,932.210 -6,871.074 -6,871.074 -5,248.314  
12-2021 166.373 1 0.9 0.000 0.000 358.538 .000 3,385.336 -3,485.738 -2,797.464  
12-2022 166.373 1 0.9 0.000 0.000 159.427 .000 1,412.923 -2,072.815 -1,873.130  
12-2023 166.373 1 0.9 0.000 0.000 108.294 .000 906.399 -1,166.416 -1,334.803  
12-2024 166.373 1 0.9 0.000 0.000 83.609 .000 661.868 -504.548 -977.693  
12-2025 166.373 1 0.9 0.000 0.000 68.390 .000 511.108 6.560 -727.112  
12-2026 166.373 1 0.9 0.000 0.000 58.304 .000 411.193 417.752 -543.876  
12-2027 166.373 1 0.9 0.000 0.000 51.004 .000 338.881 756.634 -406.607  
12-2028 166.373 1 0.9 0.000 0.000 45.574 .000 285.084 1,041.718 -301.641  
12-2029 166.373 1 0.9 0.000 0.000 41.072 .000 240.493 1,282.211 -221.161  
12-2030 166.373 1 0.9 0.000 0.000 37.531 .000 205.414 1,487.626 -158.669  
12-2031 166.373 1 0.9 0.000 0.000 34.511 .000 175.494 1,663.119 -110.129  
12-2032 166.373 1 0.9 0.000 0.000 31.835 .000 148.989 1,812.108 -72.662  
12-2033 166.373 1 0.9 0.000 0.000 29.207 .000 122.950 1,935.058 -44.555  
12-2034 166.373 1 0.9 0.000 0.000 26.872 .000 99.819 2,034.877 -23.807  
12-2035 166.373 1 0.9 0.000 0.000 24.723 .000 78.538 2,113.415 -8.962  
12-2036 166.373 1 0.9 0.000 0.000 22.806 .000 59.550 2,172.965 1.276  
S Tot 2,663.311     0.000 0.000 1,188.005 6,932.210 2,172.965 2,172.965 1.276  
After 523.460     0.000 0.000 60.383 .000 74.698 2,247.662 12.360  
Total 3,186.771     0.000 0.000 1,248.388 6,932.210 2,247.662 2,247.662 12.360  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 809.355  
Oil Rate 22,812. 492. bbls/mo   96.1% 1.20 0.0%   1,547. 15,999. $/w/mo   Expense 86.6526 86.6526   8.00 277.684  
Gas Rate 68,437. 1,476. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 12.360  
GOR 3,000. 3,000. scf/bbl                   Oil 61.0414 61.0414   12.00 -199.211  
NGL Rate 459. 104. bbls/mo                   Gas 61.0414 61.0414   15.00 -439.270  
NGL Yield 6.7 70.9 bbl/MMcf                           20.00 -695.012  
Gas Shrinkage 93.5 31.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 42.4   %                                

 

  Start Date: 12/2020 1   Months in year  ‘20 19.229 Year Life (02/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 496

DEFAULT   1/10/2018   10:34:19   

OIL PUD

Table    3

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

 

Table 4

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- GRIZZLY PUD-3

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2021 119.7 359.1 24.8 73.061 149.045 15.124 47.746 2.619 8.728  
12-2022 59.5 178.6 12.3 36.333 74.120 7.521 47.746 2.619 8.728  
12-2023 39.5 118.5 8.2 24.115 49.194 4.992 47.746 2.619 8.728  
12-2024 30.2 90.6 6.3 18.432 37.602 3.815 47.746 2.619 8.728  
12-2025 24.6 73.7 5.1 14.992 30.584 3.103 47.746 2.619 8.728  
12-2026 20.9 62.6 4.3 12.735 25.979 2.636 47.746 2.619 8.728  
12-2027 18.2 54.6 3.8 11.112 22.669 2.300 47.746 2.619 8.728  
12-2028 16.2 48.7 3.4 9.911 20.218 2.051 47.746 2.619 8.728  
12-2029 14.6 43.8 3.0 8.919 18.194 1.846 47.746 2.619 8.728  
12-2030 13.3 40.0 2.8 8.141 16.607 1.685 47.746 2.619 8.728  
12-2031 12.3 36.8 2.5 7.483 15.266 1.549 47.746 2.619 8.728  
12-2032 11.3 33.9 2.3 6.903 14.082 1.429 47.746 2.619 8.728  
12-2033 10.4 31.1 2.1 6.333 12.919 1.311 47.746 2.619 8.728  
12-2034 9.5 28.6 2.0 5.827 11.887 1.206 47.746 2.619 8.728  
12-2035 8.8 26.3 1.8 5.361 10.936 1.110 47.746 2.619 8.728  
12-2036 8.1 24.3 1.7 4.945 10.088 1.024 47.746 2.619 8.728  
S Tot 417.1 1,251.3 86.3 254.604 519.391 52.703 47.746 2.619 8.728  
After 22.1 66.4 4.6 13.510 27.560 2.797 47.746 2.619 8.728  
Total 439.2 1,317.7 90.9 268.113 546.951 55.499 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 439.2 1,317.7 90.9              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2021 3,488.395 390.331 131.994 0.000 0.000 4,010.719 200.338 100.268 4.537  
12-2022 1,734.778 194.111 65.640 0.000 0.000 1,994.530 99.628 49.863 6.263  
12-2023 1,151.397 128.834 43.567 0.000 0.000 1,323.798 66.125 33.095 7.837  
12-2024 880.071 98.475 33.300 0.000 0.000 1,011.846 50.542 25.296 9.279  
12-2025 715.822 80.096 27.085 0.000 0.000 823.003 41.110 20.575 10.684  
12-2026 608.043 68.036 23.007 0.000 0.000 699.086 34.920 17.477 12.018  
12-2027 530.570 59.368 20.076 0.000 0.000 610.013 30.471 15.250 13.311  
12-2028 473.191 52.947 17.905 0.000 0.000 544.043 27.175 13.601 14.543  
12-2029 425.840 47.649 16.113 0.000 0.000 489.602 24.456 12.240 15.808  
12-2030 388.690 43.492 14.707 0.000 0.000 446.890 22.322 11.172 17.018  
12-2031 357.294 39.979 13.519 0.000 0.000 410.793 20.519 10.270 18.235  
12-2032 329.593 36.880 12.471 0.000 0.000 378.944 18.929 9.474 19.503  
12-2033 302.379 33.834 11.441 0.000 0.000 347.655 17.366 8.691 20.974  
12-2034 278.205 31.129 10.527 0.000 0.000 319.861 15.977 7.997 22.522  
12-2035 255.963 28.641 9.685 0.000 0.000 294.289 14.700 7.357 24.204  
12-2036 236.118 26.420 8.934 0.000 0.000 271.473 13.560 6.787 25.973  
S Tot 12,156.350 1,360.223 459.971 0.000 0.000 13,976.545 698.139 349.414 10.201  
After 645.041 72.176 24.407 0.000 0.000 741.624 37.045 18.541 30.382  
Total 12,801.391 1,432.399 484.378 0.000 0.000 14,718.169 735.184 367.954 11.218  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2020 .000 0 0.0 0.000 0.000 0.000 6,932.210 -6,932.210 -6,932.210 -5,236.550  
12-2021 148.547 1 0.9 0.000 0.000 340.187 .000 3,221.378 -3,710.832 -2,919.833  
12-2022 166.373 1 0.9 0.000 0.000 169.175 .000 1,509.490 -2,201.342 -1,932.046  
12-2023 166.373 1 0.9 0.000 0.000 112.284 .000 945.921 -1,255.421 -1,370.186  
12-2024 166.373 1 0.9 0.000 0.000 85.824 .000 683.810 -571.610 -1,001.215  
12-2025 166.373 1 0.9 0.000 0.000 69.807 .000 525.139 -46.471 -743.746  
12-2026 166.373 1 0.9 0.000 0.000 59.296 .000 421.020 374.548 -556.127  
12-2027 166.373 1 0.9 0.000 0.000 51.741 .000 346.178 720.727 -415.899  
12-2028 166.373 1 0.9 0.000 0.000 46.145 .000 290.748 1,011.474 -308.847  
12-2029 166.373 1 0.9 0.000 0.000 41.528 .000 245.005 1,256.479 -226.856  
12-2030 166.373 1 0.9 0.000 0.000 37.905 .000 209.117 1,465.596 -163.238  
12-2031 166.373 1 0.9 0.000 0.000 34.843 .000 178.787 1,644.383 -113.787  
12-2032 166.373 1 0.9 0.000 0.000 32.142 .000 152.027 1,796.410 -75.556  
12-2033 166.373 1 0.9 0.000 0.000 29.488 .000 125.737 1,922.148 -46.813  
12-2034 166.373 1 0.9 0.000 0.000 27.130 .000 102.384 2,024.531 -25.532  
12-2035 166.373 1 0.9 0.000 0.000 24.961 .000 80.897 2,105.429 -10.242  
12-2036 166.373 1 0.9 0.000 0.000 23.026 .000 61.726 2,167.155 .370  
S Tot 2,644.143     0.000 0.000 1,185.484 6,932.210 2,167.155 2,167.155 .370  
After 542.335     0.000 0.000 62.904 .000 80.800 2,247.955 12.314  
Total 3,186.478     0.000 0.000 1,248.388 6,932.210 2,247.955 2,247.955 12.314  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 804.964  
Oil Rate 22,812. 492. bbls/mo   96.1% 1.20 0.0%   11,428. 15,999. $/w/mo   Expense 86.6526 86.6526   8.00 275.339  
Gas Rate 68,437. 1,476. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 12.314  
GOR 3,000. 3,000. scf/bbl                   Oil 61.0414 61.0414   12.00 -196.551  
NGL Rate 2,858. 104. bbls/mo                   Gas 61.0414 61.0414   15.00 -432.193  
NGL Yield 41.8 70.6 bbl/MMcf                           20.00 -680.523  
Gas Shrinkage 55.3 31.8 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 42.2   %                                

 

  Start Date: 02/2021 11   Months in year  ‘21 19.178 Year Life (04/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. TEXAS REGISTERED ENGINEERING FIRM F-693. ASN 488

DEFAULT    1/10/2018    10:34:19   

OIL PUD

Table    4

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 5

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- HIPPO #2H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 102.3 307.0 21.2 76.869 156.813 15.912 47.746 2.619 8.728  
12-2019 66.0 197.9 13.7 49.540 101.062 10.255 47.746 2.619 8.728  
12-2020 41.8 125.4 8.7 31.393 64.042 6.498 47.746 2.619 8.728  
12-2021 31.2 93.5 6.4 23.402 47.741 4.844 47.746 2.619 8.728  
12-2022 25.2 75.5 5.2 18.890 38.536 3.910 47.746 2.619 8.728  
12-2023 21.2 63.7 4.4 15.938 32.513 3.299 47.746 2.619 8.728  
12-2024 18.5 55.4 3.8 13.878 28.311 2.873 47.746 2.619 8.728  
12-2025 16.3 49.0 3.4 12.268 25.026 2.539 47.746 2.619 8.728  
12-2026 14.7 44.1 3.0 11.043 22.528 2.286 47.746 2.619 8.728  
12-2027 13.4 40.2 2.8 10.059 20.520 2.082 47.746 2.619 8.728  
12-2028 12.3 37.0 2.6 9.263 18.897 1.917 47.746 2.619 8.728  
12-2029 11.3 33.9 2.3 8.498 17.337 1.759 47.746 2.619 8.728  
12-2030 10.4 31.2 2.2 7.819 15.951 1.619 47.746 2.619 8.728  
12-2031 9.6 28.7 2.0 7.194 14.675 1.489 47.746 2.619 8.728  
12-2032 8.8 26.5 1.8 6.636 13.538 1.374 47.746 2.619 8.728  
12-2033 8.1 24.3 1.7 6.088 12.420 1.260 47.746 2.619 8.728  
12-2034 7.5 22.4 1.5 5.601 11.427 1.159 47.746 2.619 8.728  
12-2035 6.9 20.6 1.4 5.154 10.513 1.067 47.746 2.619 8.728  
12-2036 6.3 19.0 1.3 4.754 9.698 .984 47.746 2.619 8.728  
S Tot 431.8 1,295.3 89.4 324.288 661.547 67.128 47.746 2.619 8.728  
After 6.6 19.9 1.4 4.976 10.152 1.030 47.746 2.619 8.728  
Total 438.4 1,315.1 90.7 329.264 671.699 68.158 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 438.4 1,315.1 90.7              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 3,670.208 410.674 138.873 0.000 0.000 4,219.755 210.780 105.494 4.133  
12-2019 2,365.358 264.669 89.500 0.000 0.000 2,719.528 135.842 67.988 5.590  
12-2020 1,498.897 167.718 56.715 0.000 0.000 1,723.330 86.082 43.083 7.109  
12-2021 1,117.376 125.028 42.279 0.000 0.000 1,284.682 64.171 32.117 8.525  
12-2022 901.945 100.922 34.128 0.000 0.000 1,036.995 51.799 25.925 9.854  
12-2023 760.976 85.149 28.794 0.000 0.000 874.918 43.703 21.873 11.131  
12-2024 662.620 74.143 25.072 0.000 0.000 761.836 38.054 19.046 12.344  
12-2025 585.730 65.540 22.163 0.000 0.000 673.433 33.638 16.836 13.576  
12-2026 527.263 58.998 19.951 0.000 0.000 606.212 30.281 15.155 14.753  
12-2027 480.275 53.740 18.173 0.000 0.000 552.188 27.582 13.805 15.906  
12-2028 442.280 49.488 16.735 0.000 0.000 508.503 25.400 12.713 17.018  
12-2029 405.761 45.402 15.353 0.000 0.000 466.517 23.303 11.663 18.283  
12-2030 373.322 41.772 14.126 0.000 0.000 429.220 21.440 10.731 19.615  
12-2031 343.476 38.433 12.996 0.000 0.000 394.905 19.726 9.873 21.062  
12-2032 316.846 35.453 11.989 0.000 0.000 364.288 18.196 9.107 22.583  
12-2033 290.685 32.526 10.999 0.000 0.000 334.209 16.694 8.355 24.349  
12-2034 267.445 29.926 10.120 0.000 0.000 307.490 15.359 7.687 26.207  
12-2035 246.064 27.533 9.311 0.000 0.000 282.907 14.131 7.073 28.227  
12-2036 226.986 25.398 8.589 0.000 0.000 260.973 13.036 6.524 30.351  
S Tot 15,483.512 1,732.513 585.864 0.000 0.000 17,801.889 889.218 445.047 10.467  
After 237.606 26.587 8.991 0.000 0.000 273.183 13.646 6.830 32.955  
Total 15,721.118 1,759.099 594.855 0.000 0.000 18,075.073 902.863 451.877 10.807  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 132.800 1 1.0 0.000 0.000 335.685 6,300.000 -2,865.003 -2,865.003 -2,872.118  
12-2019 192.000 1 1.0 0.000 0.000 216.340 .000 2,107.357 -757.647 -1,035.449  
12-2020 192.000 1 1.0 0.000 0.000 137.092 .000 1,265.073 507.426 -35.153  
12-2021 192.000 1 1.0 0.000 0.000 102.197 .000 894.197 1,401.623 607.037  
12-2022 192.000 1 1.0 0.000 0.000 82.494 .000 684.778 2,086.401 1,053.951  
12-2023 192.000 1 1.0 0.000 0.000 69.600 .000 547.742 2,634.143 1,378.862  
12-2024 192.000 1 1.0 0.000 0.000 60.605 .000 452.131 3,086.274 1,622.623  
12-2025 192.000 1 1.0 0.000 0.000 53.572 .000 377.386 3,463.661 1,807.545  
12-2026 192.000 1 1.0 0.000 0.000 48.225 .000 320.551 3,784.212 1,950.332  
12-2027 192.000 1 1.0 0.000 0.000 43.927 .000 274.874 4,059.086 2,061.639  
12-2028 192.000 1 1.0 0.000 0.000 40.452 .000 237.939 4,297.024 2,149.230  
12-2029 192.000 1 1.0 0.000 0.000 37.112 .000 202.439 4,499.464 2,216.973  
12-2030 192.000 1 1.0 0.000 0.000 34.145 .000 170.905 4,670.368 2,268.972  
12-2031 192.000 1 1.0 0.000 0.000 31.415 .000 141.892 4,812.260 2,308.225  
12-2032 192.000 1 1.0 0.000 0.000 28.979 .000 116.005 4,928.265 2,337.406  
12-2033 192.000 1 1.0 0.000 0.000 26.587 .000 90.574 5,018.839 2,358.119  
12-2034 192.000 1 1.0 0.000 0.000 24.461 .000 67.983 5,086.821 2,372.257  
12-2035 192.000 1 1.0 0.000 0.000 22.505 .000 47.198 5,134.019 2,381.186  
12-2036 192.000 1 1.0 0.000 0.000 20.761 .000 28.652 5,162.671 2,386.122  
S Tot 3,588.800     0.000 0.000 1,416.153 6,300.000 5,162.671 5,162.671 2,386.122  
After 220.090     0.000 0.000 21.732 .000 10.886 5,173.557 2,387.831  
Total 3,808.890     0.000 0.000 1,437.885 6,300.000 5,173.557 5,173.557 2,387.831  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 3,507.651  
Oil Rate 22,812. 458. bbls/mo   96.3% 1.20 0.0%   4,799. 16,000. $/w/mo   Expense 100.0000 100.0000   8.00 2,787.667  
Gas Rate 68,437. 1,376. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 2,387.831  
GOR 3,000. 3,000. scf/bbl                   Oil 75.1094 75.1094   12.00 2,038.602  
NGL Rate 1,342. 97. bbls/mo                   Gas 75.1094 75.1094   15.00 1,591.031  
NGL Yield 19.6 70.9 bbl/MMcf                       20.00 997.882  
Gas Shrinkage 80.4 31.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 48.6 %                                

 

  Start Date: 04/2018 9   Months in year  ‘18 19.898 Year Life (02/2038)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. TEXAS REGISTERED ENGINEERING FIRM F-693. ASN 432

DEFAULT   1/10/2018    10:34:19  

OIL PUD

Table    5

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

 

Table 6

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- HIPPO PUD-1

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 10.5 31.6 2.2 7.278 14.847 1.507 47.746 2.619 8.728  
12-2020 119.5 358.4 24.7 82.415 168.127 17.060 47.746 2.619 8.728  
12-2021 54.5 163.5 11.3 37.597 76.698 7.783 47.746 2.619 8.728  
12-2022 37.2 111.7 7.7 25.689 52.406 5.318 47.746 2.619 8.728  
12-2023 28.8 86.3 6.0 19.837 40.467 4.106 47.746 2.619 8.728  
12-2024 23.7 71.0 4.9 16.339 33.331 3.382 47.746 2.619 8.728  
12-2025 20.1 60.4 4.2 13.901 28.358 2.878 47.746 2.619 8.728  
12-2026 17.6 52.9 3.7 12.169 24.824 2.519 47.746 2.619 8.728  
12-2027 15.7 47.2 3.3 10.850 22.135 2.246 47.746 2.619 8.728  
12-2028 14.3 42.8 3.0 9.836 20.066 2.036 47.746 2.619 8.728  
12-2029 13.0 39.0 2.7 8.965 18.288 1.856 47.746 2.619 8.728  
12-2030 11.9 35.8 2.5 8.244 16.818 1.707 47.746 2.619 8.728  
12-2031 11.0 33.0 2.3 7.585 15.473 1.570 47.746 2.619 8.728  
12-2032 10.1 30.4 2.1 6.997 14.274 1.448 47.746 2.619 8.728  
12-2033 9.3 27.9 1.9 6.419 13.095 1.329 47.746 2.619 8.728  
12-2034 8.6 25.7 1.8 5.906 12.048 1.223 47.746 2.619 8.728  
12-2035 7.9 23.6 1.6 5.434 11.085 1.125 47.746 2.619 8.728  
12-2036 7.3 21.8 1.5 5.013 10.226 1.038 47.746 2.619 8.728  
S Tot 421.0 1,263.0 87.2 290.473 592.566 60.128 47.746 2.619 8.728  
After 22.4 67.1 4.6 15.439 31.495 3.196 47.746 2.619 8.728  
Total 443.4 1,330.2 91.8 305.912 624.061 63.324 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 443.4 1,330.2 91.8              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 347.505 38.884 13.149 0.000 0.000 399.537 19.957 9.988 3.371  
12-2020 3,935.005 440.304 148.893 0.000 0.000 4,524.201 225.987 113.105 4.104  
12-2021 1,795.120 200.863 67.924 0.000 0.000 2,063.907 103.094 51.598 5.713  
12-2022 1,226.554 137.244 46.410 0.000 0.000 1,410.209 70.441 35.255 7.084  
12-2023 947.120 105.977 35.837 0.000 0.000 1,088.935 54.393 27.223 8.362  
12-2024 780.116 87.290 29.518 0.000 0.000 896.924 44.802 22.423 9.562  
12-2025 663.719 74.266 25.114 0.000 0.000 763.098 38.117 19.077 10.756  
12-2026 581.014 65.012 21.984 0.000 0.000 668.011 33.368 16.700 11.895  
12-2027 518.066 57.968 19.603 0.000 0.000 595.637 29.752 14.891 13.006  
12-2028 469.636 52.549 17.770 0.000 0.000 539.956 26.971 13.499 14.063  
12-2029 428.042 47.895 16.196 0.000 0.000 492.134 24.582 12.303 15.162  
12-2030 393.623 44.044 14.894 0.000 0.000 452.560 22.606 11.314 16.247  
12-2031 362.153 40.523 13.703 0.000 0.000 416.379 20.798 10.409 17.419  
12-2032 334.075 37.381 12.641 0.000 0.000 384.097 19.186 9.602 18.652  
12-2033 306.492 34.295 11.597 0.000 0.000 352.383 17.602 8.810 20.083  
12-2034 281.988 31.553 10.670 0.000 0.000 324.211 16.195 8.105 21.588  
12-2035 259.444 29.030 9.817 0.000 0.000 298.291 14.900 7.457 23.225  
12-2036 239.329 26.780 9.056 0.000 0.000 275.165 13.745 6.879 24.946  
S Tot 13,869.002 1,551.859 524.775 0.000 0.000 15,945.636 796.497 398.641 9.280  
After 737.142 82.482 27.892 0.000 0.000 847.515 42.334 21.188 29.718  
Total 14,606.144 1,634.340 552.667 0.000 0.000 16,793.151 838.831 419.829 10.311  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 6.614 1 0.8 0.000 0.000 29.559 6,834.214 -6,500.794 -6,500.794 -5,484.396  
12-2020 164.021 1 0.8 0.000 0.000 334.712 .000 3,686.376 -2,814.418 -2,550.011  
12-2021 164.021 1 0.8 0.000 0.000 152.693 .000 1,592.501 -1,221.917 -1,404.239  
12-2022 164.021 1 0.8 0.000 0.000 104.331 .000 1,036.161 -185.756 -727.408  
12-2023 164.021 1 0.8 0.000 0.000 80.562 .000 762.735 576.979 -274.737  
12-2024 164.021 1 0.8 0.000 0.000 66.357 .000 599.321 1,176.300 48.482  
12-2025 164.021 1 0.8 0.000 0.000 56.456 .000 485.427 1,661.727 286.397  
12-2026 164.021 1 0.8 0.000 0.000 49.421 .000 404.501 2,066.227 466.607  
12-2027 164.021 1 0.8 0.000 0.000 44.067 .000 342.905 2,409.133 605.479  
12-2028 164.021 1 0.8 0.000 0.000 39.947 .000 295.517 2,704.650 714.266  
12-2029 164.021 1 0.8 0.000 0.000 36.409 .000 254.818 2,959.468 799.527  
12-2030 164.021 1 0.8 0.000 0.000 33.482 .000 221.138 3,180.606 866.798  
12-2031 164.021 1 0.8 0.000 0.000 30.805 .000 190.346 3,370.951 919.444  
12-2032 164.021 1 0.8 0.000 0.000 28.416 .000 162.871 3,533.823 960.400  
12-2033 164.021 1 0.8 0.000 0.000 26.070 .000 135.881 3,669.703 991.461  
12-2034 164.021 1 0.8 0.000 0.000 23.986 .000 111.904 3,781.607 1,014.719  
12-2035 164.021 1 0.8 0.000 0.000 22.068 .000 89.845 3,871.452 1,031.699  
12-2036 164.021 1 0.8 0.000 0.000 20.357 .000 70.162 3,941.614 1,043.758  
S Tot 2,794.973     0.000 0.000 1,179.697 6,834.214 3,941.614 3,941.614 1,043.758  
After 613.844     0.000 0.000 62.701 .000 107.448 4,049.062 1,059.410  
Total 3,408.817     0.000 0.000 1,242.399 6,834.214 4,049.062 4,049.062 1,059.410  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 2,182.729  
Oil Rate 22,812. 423. bbls/mo   96.3% 1.20 0.0%   7,741. 15,768. $/w/mo   Expense 85.4277 85.4277   8.00 1,445.838  
Gas Rate 68,437. 1,271. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 1,059.410  
GOR 3,000. 3,000. scf/bbl                   Oil 68.9935 68.9935   12.00 737.240  
NGL Rate 2,183. 86. bbls/mo                   Gas 68.9935 68.9935   15.00 348.155  
NGL Yield 31.9 68.2 bbl/MMcf                           20.00 -118.834  
Gas Shrinkage 69.1 31.9 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 39.7   %                                

 

  Start Date: 12/2019 1   Months in year  ‘19 20.832 Year Life (09/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. TEXAS REGISTERED ENGINEERING FIRM F-693. ASN 491

DEFAULT   1/10/2018   10:34:19   

OIL PUD

Table    6

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 7

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- HIPPO PUD-2

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 121.6 364.9 25.2 91.351 186.357 18.910 47.746 2.619 8.728  
12-2021 57.8 173.3 12.0 43.381 88.496 8.980 47.746 2.619 8.728  
12-2022 38.6 115.8 8.0 28.984 59.127 6.000 47.746 2.619 8.728  
12-2023 29.5 88.5 6.1 22.162 45.211 4.588 47.746 2.619 8.728  
12-2024 24.2 72.5 5.0 18.153 37.032 3.758 47.746 2.619 8.728  
12-2025 20.5 61.5 4.2 15.389 31.394 3.186 47.746 2.619 8.728  
12-2026 17.9 53.7 3.7 13.438 27.413 2.782 47.746 2.619 8.728  
12-2027 15.9 47.8 3.3 11.960 24.398 2.476 47.746 2.619 8.728  
12-2028 14.4 43.2 3.0 10.826 22.086 2.241 47.746 2.619 8.728  
12-2029 13.1 39.4 2.7 9.857 20.107 2.040 47.746 2.619 8.728  
12-2030 12.1 36.2 2.5 9.061 18.485 1.876 47.746 2.619 8.728  
12-2031 11.1 33.3 2.3 8.337 17.007 1.726 47.746 2.619 8.728  
12-2032 10.2 30.7 2.1 7.691 15.689 1.592 47.746 2.619 8.728  
12-2033 9.4 28.2 1.9 7.056 14.393 1.460 47.746 2.619 8.728  
12-2034 8.6 25.9 1.8 6.491 13.243 1.344 47.746 2.619 8.728  
12-2035 8.0 23.9 1.6 5.972 12.184 1.236 47.746 2.619 8.728  
12-2036 7.3 22.0 1.5 5.509 11.239 1.140 47.746 2.619 8.728  
S Tot 420.2 1,260.6 87.0 315.619 643.863 65.333 47.746 2.619 8.728  
After 18.2 54.5 3.8 13.645 27.836 2.825 47.746 2.619 8.728  
Total 438.4 1,315.1 90.7 329.264 671.699 68.158 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 438.4 1,315.1 90.7              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 4,361.681 488.046 165.037 0.000 0.000 5,014.764 250.491 125.369 4.283  
12-2021 2,071.260 231.762 78.372 0.000 0.000 2,381.394 118.952 59.535 5.963  
12-2022 1,383.874 154.847 52.363 0.000 0.000 1,591.085 79.476 39.777 7.454  
12-2023 1,058.164 118.402 40.039 0.000 0.000 1,216.605 60.770 30.415 8.837  
12-2024 866.744 96.984 32.796 0.000 0.000 996.523 49.777 24.913 10.134  
12-2025 734.779 82.217 27.803 0.000 0.000 844.799 42.198 21.120 11.423  
12-2026 641.610 71.792 24.277 0.000 0.000 737.679 36.848 18.442 12.651  
12-2027 571.036 63.896 21.607 0.000 0.000 656.539 32.795 16.413 13.849  
12-2028 516.916 57.840 19.559 0.000 0.000 594.315 29.686 14.858 14.989  
12-2029 470.614 52.659 17.807 0.000 0.000 541.080 27.027 13.527 16.172  
12-2030 432.643 48.410 16.370 0.000 0.000 497.424 24.847 12.436 17.331  
12-2031 398.055 44.540 15.062 0.000 0.000 457.656 22.860 11.441 18.580  
12-2032 367.193 41.087 13.894 0.000 0.000 422.174 21.088 10.554 19.893  
12-2033 336.875 37.694 12.747 0.000 0.000 387.316 19.347 9.683 21.416  
12-2034 309.943 34.681 11.728 0.000 0.000 356.351 17.800 8.909 23.020  
12-2035 285.164 31.908 10.790 0.000 0.000 327.862 16.377 8.197 24.763  
12-2036 263.055 29.434 9.953 0.000 0.000 302.442 15.107 7.561 26.595  
S Tot 15,069.606 1,686.199 570.203 0.000 0.000 17,326.008 865.447 433.150 9.945  
After 651.509 72.900 24.652 0.000 0.000 749.060 37.416 18.727 30.819  
Total 15,721.114 1,759.099 594.855 0.000 0.000 18,075.068 902.863 451.877 10.810  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 8,000.000 -8,000.000 -8,000.000 -6,669.620  
12-2020 178.065 1 1.0 0.000 0.000 398.928 .000 4,061.911 -3,938.089 -3,449.158  
12-2021 192.000 1 1.0 0.000 0.000 189.442 .000 1,821.465 -2,116.624 -2,138.252  
12-2022 192.000 1 1.0 0.000 0.000 126.572 .000 1,153.260 -963.364 -1,384.827  
12-2023 192.000 1 1.0 0.000 0.000 96.782 .000 836.637 -126.727 -888.251  
12-2024 192.000 1 1.0 0.000 0.000 79.274 .000 650.559 523.832 -537.374  
12-2025 192.000 1 1.0 0.000 0.000 67.204 .000 522.276 1,046.109 -281.383  
12-2026 192.000 1 1.0 0.000 0.000 58.683 .000 431.707 1,477.815 -89.043  
12-2027 192.000 1 1.0 0.000 0.000 52.228 .000 363.102 1,840.918 58.016  
12-2028 192.000 1 1.0 0.000 0.000 47.278 .000 310.493 2,151.410 172.323  
12-2029 192.000 1 1.0 0.000 0.000 43.043 .000 265.483 2,416.893 261.157  
12-2030 192.000 1 1.0 0.000 0.000 39.570 .000 228.571 2,645.464 330.692  
12-2031 192.000 1 1.0 0.000 0.000 36.407 .000 194.948 2,840.411 384.614  
12-2032 192.000 1 1.0 0.000 0.000 33.584 .000 164.947 3,005.359 426.095  
12-2033 192.000 1 1.0 0.000 0.000 30.811 .000 135.475 3,140.834 457.066  
12-2034 192.000 1 1.0 0.000 0.000 28.348 .000 109.294 3,250.128 479.785  
12-2035 192.000 1 1.0 0.000 0.000 26.082 .000 85.207 3,335.334 495.891  
12-2036 192.000 1 1.0 0.000 0.000 24.060 .000 63.715 3,399.049 506.846  
S Tot 3,250.065     0.000 0.000 1,378.297 8,000.000 3,399.049 3,399.049 506.846  
After 560.516     0.000 0.000 59.588 .000 72.813 3,471.862 517.736  
Total 3,810.581     0.000 0.000 1,437.885 8,000.000 3,471.862 3,471.862 517.736  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 1,621.919  
Oil Rate 22,812. 458. bbls/mo   96.3% 1.20 0.0%   2,064. 16,000. $/w/mo   Expense 100.0000 100.0000   8.00 895.904  
Gas Rate 68,437. 1,376. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 517.736  
GOR 3,000. 3,000. scf/bbl                   Oil 75.1094 75.1094   12.00 204.618  
NGL Rate 609. 93. bbls/mo                   Gas 75.1094 75.1094   15.00 -169.616  
NGL Yield 8.9 68.3 bbl/MMcf                           20.00 -609.471  
Gas Shrinkage 91.4 31.8 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 46.8   %                                

 

  Start Date: 01/2020 12   Months in year  ‘20 19.916 Year Life (11/2039)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. TEXAS REGISTERED ENGINEERING FIRM F-693. ASN 492

DEFAULT    1/10/2018    10:34:19   

OIL PUD

Table    7

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 8

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- HIPPO PUD-3

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS 

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 28.4 85.2 5.9 1.065 2.173 .220 47.746 2.619 8.728  
12-2021 107.0 321.1 22.2 4.014 8.188 .831 47.746 2.619 8.728  
12-2022 52.5 157.4 10.9 1.968 4.014 .407 47.746 2.619 8.728  
12-2023 36.4 109.1 7.5 1.363 2.781 .282 47.746 2.619 8.728  
12-2024 28.3 85.0 5.9 1.062 2.167 .220 47.746 2.619 8.728  
12-2025 23.3 69.9 4.8 .873 1.782 .181 47.746 2.619 8.728  
12-2026 19.9 59.8 4.1 .747 1.524 .155 47.746 2.619 8.728  
12-2027 17.5 52.4 3.6 .655 1.336 .136 47.746 2.619 8.728  
12-2028 15.6 46.9 3.2 .586 1.196 .121 47.746 2.619 8.728  
12-2029 14.1 42.3 2.9 .529 1.079 .110 47.746 2.619 8.728  
12-2030 12.9 38.7 2.7 .484 .987 .100 47.746 2.619 8.728  
12-2031 11.9 35.6 2.5 .445 .908 .092 47.746 2.619 8.728  
12-2032 10.9 32.8 2.3 .411 .838 .085 47.746 2.619 8.728  
12-2033 10.0 30.1 2.1 .377 .769 .078 47.746 2.619 8.728  
12-2034 9.2 27.7 1.9 .347 .707 .072 47.746 2.619 8.728  
12-2035 8.5 25.5 1.8 .319 .651 .066 47.746 2.619 8.728  
12-2036 7.8 23.5 1.6 .294 .600 .061 47.746 2.619 8.728  
S Tot 414.4 1,243.1 85.8 15.539 31.699 3.217 47.746 2.619 8.728  
After 23.9 71.7 4.9 .896 1.829 .186 47.746 2.619 8.728  
Total 438.3 1,314.8 90.7 16.435 33.528 3.402 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 438.3 1,314.8 90.7              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 50.855 5.690 1.924 0.000 0.000 58.469 2.921 1.462 3.713  
12-2021 191.635 21.443 7.251 0.000 0.000 220.329 11.006 5.508 4.588  
12-2022 93.951 10.513 3.555 0.000 0.000 108.018 5.396 2.700 6.275  
12-2023 65.099 7.284 2.463 0.000 0.000 74.846 3.739 1.871 7.741  
12-2024 50.713 5.675 1.919 0.000 0.000 58.307 2.912 1.458 9.095  
12-2025 41.697 4.666 1.578 0.000 0.000 47.940 2.395 1.199 10.421  
12-2026 35.666 3.991 1.350 0.000 0.000 41.007 2.048 1.025 11.681  
12-2027 31.275 3.499 1.183 0.000 0.000 35.957 1.796 .899 12.905  
12-2028 27.994 3.132 1.059 0.000 0.000 32.185 1.608 .805 14.070  
12-2029 25.263 2.827 .956 0.000 0.000 29.045 1.451 .726 15.271  
12-2030 23.108 2.586 .874 0.000 0.000 26.568 1.327 .664 16.418  
12-2031 21.253 2.378 .804 0.000 0.000 24.436 1.221 .611 17.592  
12-2032 19.606 2.194 .742 0.000 0.000 22.541 1.126 .564 18.821  
12-2033 17.987 2.013 .681 0.000 0.000 20.680 1.033 .517 20.248  
12-2034 16.549 1.852 .626 0.000 0.000 19.027 .950 .476 21.750  
12-2035 15.226 1.704 .576 0.000 0.000 17.506 .874 .438 23.382  
12-2036 14.045 1.572 .531 0.000 0.000 16.148 .807 .404 25.098  
S Tot 741.921 83.016 28.073 0.000 0.000 853.010 42.608 21.325 9.721  
After 42.801 4.789 1.620 0.000 0.000 49.210 2.458 1.230 29.808  
Total 784.722 87.806 29.692 0.000 0.000 902.220 45.067 22.555 10.816  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2020 1.173 1 0.1 0.000 0.000 4.658 400.000 -351.745 -351.745 -272.383  
12-2021 9.600 1 0.1 0.000 0.000 17.553 .000 176.662 -175.083 -144.691  
12-2022 9.600 1 0.1 0.000 0.000 8.605 .000 81.717 -93.366 -91.246  
12-2023 9.600 1 0.1 0.000 0.000 5.963 .000 53.674 -39.692 -59.372  
12-2024 9.600 1 0.1 0.000 0.000 4.645 .000 39.692 -.001 -37.958  
12-2025 9.600 1 0.1 0.000 0.000 3.819 .000 30.928 30.927 -22.796  
12-2026 9.600 1 0.1 0.000 0.000 3.267 .000 25.067 55.994 -11.626  
12-2027 9.600 1 0.1 0.000 0.000 2.865 .000 20.798 76.791 -3.202  
12-2028 9.600 1 0.1 0.000 0.000 2.564 .000 17.609 94.400 3.281  
12-2029 9.600 1 0.1 0.000 0.000 2.314 .000 14.954 109.355 8.285  
12-2030 9.600 1 0.1 0.000 0.000 2.117 .000 12.860 122.215 12.198  
12-2031 9.600 1 0.1 0.000 0.000 1.947 .000 11.058 133.272 15.256  
12-2032 9.600 1 0.1 0.000 0.000 1.796 .000 9.456 142.728 17.634  
12-2033 9.600 1 0.1 0.000 0.000 1.648 .000 7.883 150.611 19.436  
12-2034 9.600 1 0.1 0.000 0.000 1.516 .000 6.485 157.096 20.783  
12-2035 9.600 1 0.1 0.000 0.000 1.395 .000 5.199 162.295 21.766  
12-2036 9.600 1 0.1 0.000 0.000 1.286 .000 4.052 166.346 22.462  
S Tot 154.773     0.000 0.000 67.957 400.000 166.346 166.346 22.462  
After 35.481     0.000 0.000 3.920 .000 6.121 172.467 23.355  
Total 190.254     0.000 0.000 71.877 400.000 172.467 172.467 23.355  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 77.154  
Oil Rate 22,812. 459. bbls/mo   96.3% 1.20 0.0%   7,460. 16,000. $/w/mo   Expense 5.0000 5.0000   8.00 41.415  
Gas Rate 68,437. 1,378. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 23.355  
GOR 3,000. 3,000. scf/bbl                   Oil 3.7500 3.7500   12.00 8.779  
NGL Rate 2,046. 97. bbls/mo                   Gas 3.7500 3.7500   15.00 -8.064  
NGL Yield 29.9 70.7 bbl/MMcf                           20.00 -26.704  
Gas Shrinkage 70.1 32.3 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 2.4 %                                

 

  Start Date: 11/2020 2   Months in year  ‘20 19.869 Year Life (09/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. TEXAS REGISTERED ENGINEERING FIRM F-693. ASN 493

DEFAULT    1/10/2018    10:34:19   

OIL PUD

Table    8

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 9

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- KUDU 1 PUD-2

PHANTOM (WOLFCAMP A) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 102.8 308.4 21.3 73.073 149.069 15.126 47.746 2.619 8.728  
12-2021 56.2 168.5 11.6 39.933 81.463 8.266 47.746 2.619 8.728  
12-2022 36.6 109.8 7.6 26.011 53.063 5.384 47.746 2.619 8.728  
12-2023 27.7 83.0 5.7 19.679 40.146 4.074 47.746 2.619 8.728  
12-2024 22.5 67.6 4.7 16.025 32.690 3.317 47.746 2.619 8.728  
12-2025 19.0 57.1 3.9 13.534 27.609 2.802 47.746 2.619 8.728  
12-2026 16.6 49.7 3.4 11.787 24.046 2.440 47.746 2.619 8.728  
12-2027 14.7 44.2 3.0 10.471 21.360 2.167 47.746 2.619 8.728  
12-2028 13.3 39.9 2.8 9.464 19.307 1.959 47.746 2.619 8.728  
12-2029 12.1 36.3 2.5 8.607 17.557 1.782 47.746 2.619 8.728  
12-2030 11.1 33.4 2.3 7.909 16.134 1.637 47.746 2.619 8.728  
12-2031 10.2 30.7 2.1 7.277 14.845 1.506 47.746 2.619 8.728  
12-2032 9.4 28.3 2.0 6.713 13.694 1.389 47.746 2.619 8.728  
12-2033 8.7 26.0 1.8 6.158 12.563 1.275 47.746 2.619 8.728  
12-2034 8.0 23.9 1.6 5.666 11.559 1.173 47.746 2.619 8.728  
12-2035 7.3 22.0 1.5 5.213 10.635 1.079 47.746 2.619 8.728  
12-2036 6.8 20.3 1.4 4.809 9.810 .995 47.746 2.619 8.728  
S Tot 383.1 1,149.2 79.3 272.328 555.549 56.372 47.746 2.619 8.728  
After 17.3 51.8 3.6 12.274 25.039 2.541 47.746 2.619 8.728  
Total 400.3 1,201.0 82.9 284.602 580.588 58.913 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 400.3 1,201.0 82.9              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 3,488.953 390.393 132.015 0.000 0.000 4,011.360 200.370 100.284 3.985  
12-2021 1,906.651 213.343 72.144 0.000 0.000 2,192.138 109.499 54.803 5.571  
12-2022 1,241.939 138.966 46.992 0.000 0.000 1,427.897 71.325 35.697 7.092  
12-2023 939.612 105.137 35.553 0.000 0.000 1,080.302 53.962 27.008 8.496  
12-2024 765.117 85.612 28.950 0.000 0.000 879.679 43.941 21.992 9.812  
12-2025 646.192 72.305 24.451 0.000 0.000 742.948 37.111 18.574 11.116  
12-2026 562.788 62.973 21.295 0.000 0.000 647.056 32.321 16.176 12.359  
12-2027 499.927 55.939 18.916 0.000 0.000 574.782 28.711 14.370 13.570  
12-2028 451.882 50.563 17.098 0.000 0.000 519.543 25.952 12.989 14.722  
12-2029 410.930 45.981 15.549 0.000 0.000 472.460 23.600 11.811 15.918  
12-2030 377.626 42.254 14.289 0.000 0.000 434.169 21.687 10.854 17.081  
12-2031 347.436 38.876 13.146 0.000 0.000 399.458 19.953 9.986 18.328  
12-2032 320.499 35.862 12.127 0.000 0.000 368.488 18.406 9.212 19.639  
12-2033 294.036 32.901 11.126 0.000 0.000 338.063 16.886 8.452 21.161  
12-2034 270.529 30.271 10.236 0.000 0.000 311.036 15.536 7.776 22.763  
12-2035 248.901 27.850 9.418 0.000 0.000 286.169 14.294 7.154 24.504  
12-2036 229.603 25.691 8.688 0.000 0.000 263.982 13.186 6.600 26.334  
S Tot 13,002.621 1,454.916 491.993 0.000 0.000 14,949.529 746.740 373.738 9.735  
After 586.037 65.574 22.174 0.000 0.000 673.786 33.656 16.845 30.648  
Total 13,588.659 1,520.490 514.167 0.000 0.000 15,623.315 780.396 390.583 10.637  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2020 135.442 1 0.9 0.000 0.000 293.918 6,974.597 -3,693.251 -3,693.251 -3,168.503  
12-2021 167.390 1 0.9 0.000 0.000 160.621 .000 1,699.824 -1,993.427 -1,944.757  
12-2022 167.390 1 0.9 0.000 0.000 104.624 .000 1,048.861 -944.566 -1,259.457  
12-2023 167.390 1 0.9 0.000 0.000 79.155 .000 752.787 -191.780 -812.623  
12-2024 167.390 1 0.9 0.000 0.000 64.455 .000 581.901 390.122 -498.765  
12-2025 167.390 1 0.9 0.000 0.000 54.437 .000 465.436 855.558 -270.628  
12-2026 167.390 1 0.9 0.000 0.000 47.411 .000 383.757 1,239.315 -99.647  
12-2027 167.390 1 0.9 0.000 0.000 42.115 .000 322.196 1,561.511 30.846  
12-2028 167.390 1 0.9 0.000 0.000 38.068 .000 275.145 1,836.656 132.141  
12-2029 167.390 1 0.9 0.000 0.000 34.618 .000 235.041 2,071.697 210.789  
12-2030 167.390 1 0.9 0.000 0.000 31.812 .000 202.425 2,274.122 272.369  
12-2031 167.390 1 0.9 0.000 0.000 29.269 .000 172.859 2,446.981 320.181  
12-2032 167.390 1 0.9 0.000 0.000 27.000 .000 146.479 2,593.461 357.018  
12-2033 167.390 1 0.9 0.000 0.000 24.770 .000 120.564 2,714.025 384.580  
12-2034 167.390 1 0.9 0.000 0.000 22.790 .000 97.543 2,811.567 404.855  
12-2035 167.390 1 0.9 0.000 0.000 20.968 .000 76.362 2,887.929 419.289  
12-2036 167.390 1 0.9 0.000 0.000 19.342 .000 57.464 2,945.393 429.169  
S Tot 2,813.687   0.000 0.000 1,095.373 6,974.597 2,945.393 2,945.393 429.169    
After 505.321   0.000 0.000 49.369 .000 68.595 3,013.988 439.390    
Total 3,319.008   0.000 0.000 1,144.743 6,974.597 3,013.988 3,013.988 439.390    

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 1,396.836  
Oil Rate 20,835. 419. bbls/mo   96.3% 1.20 0.0%   11,354. 15,999. $/w/mo   Expense 87.1825 87.1825   8.00 766.351  
Gas Rate 62,506. 1,258. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 439.390  
GOR 3,000. 3,000. scf/bbl                   Oil 71.0940 71.0940   12.00 169.674  
NGL Rate 2,846. 88. bbls/mo                   Gas 71.0940 71.0940   15.00 -151.106  
NGL Yield 45.5 70.6 bbl/MMcf                           20.00 -524.873  
Gas Shrinkage 55.9 31.8 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 41.9   %                                

 

  Start Date: 03/2020 10   Months in year  ‘20 19.851 Year Life (01/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. TEXAS REGISTERED ENGINEERING FIRM F-693. ASN 484

DEFAULT    1/10/2018   10:34:19   

OIL PUD

Table    9

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

  

Table 10

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- LION 1 PUD-2

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 79.2 237.7 16.4 52.252 106.595 10.816 47.746 2.619 8.728  
12-2021 77.1 231.4 16.0 50.851 103.736 10.526 47.746 2.619 8.728  
12-2022 45.3 136.0 9.4 29.894 60.984 6.188 47.746 2.619 8.728  
12-2023 33.0 99.1 6.8 21.779 44.429 4.508 47.746 2.619 8.728  
12-2024 26.4 79.1 5.5 17.384 35.463 3.598 47.746 2.619 8.728  
12-2025 22.0 66.0 4.6 14.501 29.582 3.002 47.746 2.619 8.728  
12-2026 19.0 57.0 3.9 12.523 25.547 2.592 47.746 2.619 8.728  
12-2027 16.8 50.3 3.5 11.056 22.554 2.289 47.746 2.619 8.728  
12-2028 15.1 45.3 3.1 9.947 20.292 2.059 47.746 2.619 8.728  
12-2029 13.7 41.0 2.8 9.012 18.385 1.866 47.746 2.619 8.728  
12-2030 12.5 37.6 2.6 8.266 16.863 1.711 47.746 2.619 8.728  
12-2031 11.5 34.6 2.4 7.605 15.515 1.574 47.746 2.619 8.728  
12-2032 10.6 31.9 2.2 7.016 14.312 1.452 47.746 2.619 8.728  
12-2033 9.8 29.3 2.0 6.436 13.130 1.332 47.746 2.619 8.728  
12-2034 9.0 26.9 1.9 5.922 12.081 1.226 47.746 2.619 8.728  
12-2035 8.3 24.8 1.7 5.448 11.115 1.128 47.746 2.619 8.728  
12-2036 7.6 22.9 1.6 5.026 10.253 1.040 47.746 2.619 8.728  
S Tot 416.9 1,250.8 86.3 274.919 560.835 56.908 47.746 2.619 8.728  
After 17.6 52.7 3.6 11.593 23.650 2.400 47.746 2.619 8.728  
Total 434.5 1,303.5 89.9 286.512 584.485 59.308 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 434.5 1,303.5 89.9              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 2,494.853 279.159 94.400 0.000 0.000 2,868.412 143.279 71.710 4.191  
12-2021 2,427.939 271.672 91.868 0.000 0.000 2,791.479 139.436 69.787 5.487  
12-2022 1,427.330 159.710 54.007 0.000 0.000 1,641.047 81.972 41.026 7.147  
12-2023 1,039.868 116.355 39.346 0.000 0.000 1,195.569 59.720 29.889 8.648  
12-2024 830.011 92.873 31.406 0.000 0.000 954.290 47.667 23.857 10.046  
12-2025 692.357 77.471 26.197 0.000 0.000 796.025 39.762 19.901 11.423  
12-2026 597.919 66.904 22.624 0.000 0.000 687.446 34.338 17.186 12.735  
12-2027 527.880 59.067 19.974 0.000 0.000 606.921 30.316 15.173 14.011  
12-2028 474.924 53.141 17.970 0.000 0.000 546.035 27.275 13.651 15.225  
12-2029 430.302 48.148 16.282 0.000 0.000 494.731 24.712 12.368 16.480  
12-2030 394.689 44.163 14.934 0.000 0.000 453.787 22.667 11.345 17.686  
12-2031 363.124 40.631 13.740 0.000 0.000 417.495 20.854 10.437 18.952  
12-2032 334.971 37.481 12.675 0.000 0.000 385.127 19.237 9.628 20.283  
12-2033 307.313 34.387 11.628 0.000 0.000 353.328 17.649 8.833 21.827  
12-2034 282.744 31.637 10.698 0.000 0.000 325.080 16.238 8.127 23.453  
12-2035 260.139 29.108 9.843 0.000 0.000 299.091 14.940 7.477 25.220  
12-2036 239.971 26.851 9.080 0.000 0.000 275.902 13.782 6.898 27.077  
S Tot 13,126.334 1,468.758 496.674 0.000 0.000 15,091.766 753.845 377.294 10.331  
After 553.532 61.937 20.945 0.000 0.000 636.414 31.789 15.910 31.007  
Total 13,679.866 1,530.695 517.618 0.000 0.000 15,728.179 785.634 393.204 11.168  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2020 82.572 1 0.9 0.000 0.000 240.356 7,398.025 -5,067.530 -5,067.530 -4,107.117  
12-2021 177.553 1 0.9 0.000 0.000 233.910 .000 2,170.793 -2,896.737 -2,542.175  
12-2022 177.553 1 0.9 0.000 0.000 137.510 .000 1,202.986 -1,693.751 -1,755.824  
12-2023 177.553 1 0.9 0.000 0.000 100.182 .000 828.226 -865.524 -1,264.098  
12-2024 177.553 1 0.9 0.000 0.000 79.964 .000 625.249 -240.276 -926.810  
12-2025 177.553 1 0.9 0.000 0.000 66.702 .000 492.108 251.832 -685.574  
12-2026 177.553 1 0.9 0.000 0.000 57.604 .000 400.765 652.597 -507.000  
12-2027 177.553 1 0.9 0.000 0.000 50.856 .000 333.023 985.620 -372.112  
12-2028 177.553 1 0.9 0.000 0.000 45.755 .000 281.802 1,267.422 -268.359  
12-2029 177.553 1 0.9 0.000 0.000 41.456 .000 238.643 1,506.065 -188.501  
12-2030 177.553 1 0.9 0.000 0.000 38.025 .000 204.198 1,710.263 -126.380  
12-2031 177.553 1 0.9 0.000 0.000 34.984 .000 173.667 1,883.930 -78.343  
12-2032 177.553 1 0.9 0.000 0.000 32.271 .000 146.437 2,030.368 -41.515  
12-2033 177.553 1 0.9 0.000 0.000 29.607 .000 119.686 2,150.054 -14.153  
12-2034 177.553 1 0.9 0.000 0.000 27.240 .000 95.923 2,245.976 5.787  
12-2035 177.553 1 0.9 0.000 0.000 25.062 .000 74.059 2,320.035 19.787  
12-2036 177.553 1 0.9 0.000 0.000 23.119 .000 54.551 2,374.587 29.168  
S Tot 2,923.413     0.000 0.000 1,264.602 7,398.025 2,374.587 2,374.587 29.168  
After 476.724     0.000 0.000 53.328 .000 58.662 2,433.248 37.966  
Total 3,400.137     0.000 0.000 1,317.930 7,398.025 2,433.248 2,433.248 37.966  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum  Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 911.841  
Oil Rate 22,812. 485. bbls/mo   96.3% 1.20 0.0%   9,290. 15,999. $/w/mo   Expense 92.4753 92.4753   8.00 332.782  
Gas Rate 68,437. 1,456. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 37.966  
GOR 3,000. 3,000. scf/bbl                   Oil 65.9402 65.9402   12.00 -201.209  
NGL Rate 2,589. 103. bbls/mo                   Gas 65.9402 65.9402   15.00 -479.037  
NGL Yield 37.8 70.7 bbl/MMcf                           20.00 -788.367  
Gas Shrinkage 63.4 31.7 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 45.0   %                                

 

Start Date: 07/2020           6 Months in year ‘20       19.192 Year Life (09/2039)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 490 DEFAULT    1/10/2018    10:34:19   
TEXAS REGISTERED ENGINEERING FIRM F-693.   OIL PUD
    Table   10

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 11

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- LION 3 PUD-1

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 65.1 195.4 13.5 42.946 87.611 8.890 47.746 2.619 8.728  
12-2021 84.7 254.0 17.5 55.836 113.906 11.558 47.746 2.619 8.728  
12-2022 47.5 142.4 9.8 31.296 63.845 6.478 47.746 2.619 8.728  
12-2023 34.1 102.2 7.1 22.460 45.818 4.649 47.746 2.619 8.728  
12-2024 27.0 80.9 5.6 17.792 36.296 3.683 47.746 2.619 8.728  
12-2025 22.4 67.2 4.6 14.774 30.139 3.058 47.746 2.619 8.728  
12-2026 19.3 57.9 4.0 12.720 25.949 2.633 47.746 2.619 8.728  
12-2027 17.0 51.0 3.5 11.205 22.859 2.320 47.746 2.619 8.728  
12-2028 15.3 45.8 3.2 10.065 20.532 2.083 47.746 2.619 8.728  
12-2029 13.8 41.4 2.9 9.107 18.579 1.885 47.746 2.619 8.728  
12-2030 12.7 38.0 2.6 8.347 17.027 1.728 47.746 2.619 8.728  
12-2031 11.6 34.9 2.4 7.679 15.664 1.589 47.746 2.619 8.728  
12-2032 10.7 32.2 2.2 7.083 14.450 1.466 47.746 2.619 8.728  
12-2033 9.9 29.6 2.0 6.498 13.257 1.345 47.746 2.619 8.728  
12-2034 9.1 27.2 1.9 5.979 12.197 1.238 47.746 2.619 8.728  
12-2035 8.3 25.0 1.7 5.501 11.222 1.139 47.746 2.619 8.728  
12-2036 7.7 23.1 1.6 5.074 10.352 1.050 47.746 2.619 8.728  
S Tot 416.1 1,248.2 86.1 274.363 559.701 56.793 47.746 2.619 8.728  
After 18.4 55.3 3.8 12.149 24.784 2.515 47.746 2.619 8.728  
Total 434.5 1,303.5 89.9 286.512 584.485 59.308 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 434.5 1,303.5 89.9              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 2,050.529 229.442 77.588 0.000 0.000 2,357.559 117.762 58.939 4.107  
12-2021 2,665.972 298.306 100.875 0.000 0.000 3,065.154 153.107 76.629 5.276  
12-2022 1,494.281 167.201 56.541 0.000 0.000 1,718.023 85.817 42.951 6.967  
12-2023 1,072.377 119.993 40.577 0.000 0.000 1,232.946 61.587 30.824 8.481  
12-2024 849.517 95.056 32.144 0.000 0.000 976.717 48.788 24.418 9.887  
12-2025 705.403 78.930 26.691 0.000 0.000 811.025 40.511 20.276 11.270  
12-2026 607.328 67.956 22.980 0.000 0.000 698.264 34.879 17.457 12.586  
12-2027 535.012 59.865 20.244 0.000 0.000 615.121 30.726 15.378 13.865  
12-2028 480.545 53.770 18.183 0.000 0.000 552.498 27.598 13.812 15.083  
12-2029 434.833 48.655 16.453 0.000 0.000 499.942 24.972 12.499 16.341  
12-2030 398.514 44.591 15.079 0.000 0.000 458.185 22.887 11.455 17.546  
12-2031 366.622 41.023 13.872 0.000 0.000 421.518 21.055 10.538 18.801  
12-2032 338.198 37.842 12.797 0.000 0.000 388.837 19.423 9.721 20.119  
12-2033 310.274 34.718 11.740 0.000 0.000 356.732 17.819 8.918 21.649  
12-2034 285.468 31.942 10.802 0.000 0.000 328.212 16.394 8.205 23.259  
12-2035 262.646 29.388 9.938 0.000 0.000 301.972 15.084 7.549 25.009  
12-2036 242.283 27.110 9.167 0.000 0.000 278.560 13.914 6.964 26.849  
S Tot 13,099.803 1,465.790 495.670 0.000 0.000 15,061.263 752.321 376.532 10.296  
After 580.062 64.906 21.948 0.000 0.000 666.916 33.313 16.673 30.860  
Total 13,679.866 1,530.695 517.618 0.000 0.000 15,728.179 785.634 393.204 11.168  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2020 62.525 1 0.9 0.000 0.000 197.550 7,398.025 -5,477.241 -5,477.241 -4,368.485  
12-2021 177.553 1 0.9 0.000 0.000 256.842 .000 2,401.023 -3,076.218 -2,636.423  
12-2022 177.553 1 0.9 0.000 0.000 143.960 .000 1,267.743 -1,808.475 -1,807.601  
12-2023 177.553 1 0.9 0.000 0.000 103.314 .000 859.669 -948.806 -1,297.166  
12-2024 177.553 1 0.9 0.000 0.000 81.843 .000 644.115 -304.690 -949.685  
12-2025 177.553 1 0.9 0.000 0.000 67.959 .000 504.726 200.036 -702.256  
12-2026 177.553 1 0.9 0.000 0.000 58.510 .000 409.865 609.901 -519.624  
12-2027 177.553 1 0.9 0.000 0.000 51.544 .000 339.921 949.822 -381.940  
12-2028 177.553 1 0.9 0.000 0.000 46.296 .000 287.239 1,237.061 -276.184  
12-2029 177.553 1 0.9 0.000 0.000 41.892 .000 243.026 1,480.088 -194.859  
12-2030 177.553 1 0.9 0.000 0.000 38.393 .000 207.898 1,687.985 -131.612  
12-2031 177.553 1 0.9 0.000 0.000 35.321 .000 177.051 1,865.036 -82.640  
12-2032 177.553 1 0.9 0.000 0.000 32.582 .000 149.559 2,014.595 -45.028  
12-2033 177.553 1 0.9 0.000 0.000 29.892 .000 122.550 2,137.145 -17.012  
12-2034 177.553 1 0.9 0.000 0.000 27.502 .000 98.557 2,235.702 3.476  
12-2035 177.553 1 0.9 0.000 0.000 25.304 .000 76.483 2,312.185 17.934  
12-2036 177.553 1 0.9 0.000 0.000 23.342 .000 56.787 2,368.972 27.698  
S Tot 2,903.367     0.000 0.000 1,262.046 7,398.025 2,368.972 2,368.972 27.698  
After 496.947     0.000 0.000 55.884 .000 64.100 2,433.072 37.279  
Total 3,400.314     0.000 0.000 1,317.930 7,398.025 2,433.072 2,433.072 37.279  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum  Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 906.478  
Oil Rate 22,812. 485. bbls/mo   96.3% 1.20 0.0%   3,612. 15,769. $/w/mo   Expense 92.4753 92.4753   8.00 329.577  
Gas Rate 68,437. 1,456. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 37.279  
GOR 3,000. 3,000. scf/bbl                   Oil 65.9402 65.9402   12.00 -198.873  
NGL Rate 1,053. 99. bbls/mo                   Gas 65.9402 65.9402   15.00 -471.660  
NGL Yield 15.4 68.6 bbl/MMcf                           20.00 -772.253  
Gas Shrinkage 85.1 31.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 43.7   %                                

Start Date: 08/2020        5 Months in year ‘20     19.224 Year Life (10/2039)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 497 DEFAULT    1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL   PUD
        Table   11 

 

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 12

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- MEERKAT #1H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 99.8 299.5 20.7 59.144 120.655 12.243 47.746 2.619 8.728  
12-2019 67.1 201.3 13.9 39.759 81.108 8.230 47.746 2.619 8.728  
12-2020 42.2 126.6 8.7 25.004 51.008 5.176 47.746 2.619 8.728  
12-2021 31.4 94.1 6.5 18.586 37.915 3.847 47.746 2.619 8.728  
12-2022 25.3 75.8 5.2 14.979 30.557 3.101 47.746 2.619 8.728  
12-2023 21.3 63.9 4.4 12.626 25.757 2.614 47.746 2.619 8.728  
12-2024 18.5 55.6 3.8 10.987 22.413 2.274 47.746 2.619 8.728  
12-2025 16.4 49.1 3.4 9.707 19.802 2.009 47.746 2.619 8.728  
12-2026 14.7 44.2 3.1 8.735 17.819 1.808 47.746 2.619 8.728  
12-2027 13.4 40.3 2.8 7.954 16.227 1.647 47.746 2.619 8.728  
12-2028 12.4 37.1 2.6 7.324 14.941 1.516 47.746 2.619 8.728  
12-2029 11.3 34.0 2.3 6.719 13.707 1.391 47.746 2.619 8.728  
12-2030 10.4 31.3 2.2 6.182 12.611 1.280 47.746 2.619 8.728  
12-2031 9.6 28.8 2.0 5.688 11.603 1.177 47.746 2.619 8.728  
12-2032 8.9 26.6 1.8 5.247 10.703 1.086 47.746 2.619 8.728  
12-2033 8.1 24.4 1.7 4.814 9.820 .996 47.746 2.619 8.728  
12-2034 7.5 22.4 1.5 4.429 9.035 .917 47.746 2.619 8.728  
12-2035 6.9 20.6 1.4 4.075 8.312 .843 47.746 2.619 8.728  
12-2036 6.3 19.0 1.3 3.759 7.668 .778 47.746 2.619 8.728  
S Tot 431.6 1,294.8 89.3 255.716 521.660 52.933 47.746 2.619 8.728  
After 6.7 20.1 1.4 3.961 8.081 .820 47.746 2.619 8.728  
Total 438.3 1,314.8 90.7 259.677 529.742 53.753 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 438.3 1,314.8 90.7              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 2,823.922 315.980 106.851 0.000 0.000 3,246.754 162.178 81.169 4.121  
12-2019 1,898.326 212.411 71.829 0.000 0.000 2,182.567 109.021 54.564 5.553  
12-2020 1,193.836 133.583 45.172 0.000 0.000 1,372.591 68.562 34.315 7.080  
12-2021 887.392 99.294 33.577 0.000 0.000 1,020.263 50.963 25.507 8.501  
12-2022 715.197 80.026 27.062 0.000 0.000 822.285 41.074 20.557 9.833  
12-2023 602.834 67.454 22.810 0.000 0.000 693.098 34.621 17.327 11.113  
12-2024 524.571 58.696 19.849 0.000 0.000 603.116 30.126 15.078 12.329  
12-2025 463.477 51.860 17.537 0.000 0.000 532.874 26.617 13.322 13.563  
12-2026 417.060 46.667 15.781 0.000 0.000 479.508 23.952 11.988 14.742  
12-2027 379.784 42.496 14.370 0.000 0.000 436.649 21.811 10.916 15.898  
12-2028 349.689 39.128 13.232 0.000 0.000 402.049 20.083 10.051 17.011  
12-2029 320.816 35.897 12.139 0.000 0.000 368.853 18.424 9.221 18.275  
12-2030 295.168 33.028 11.169 0.000 0.000 339.364 16.951 8.484 19.605  
12-2031 271.570 30.387 10.276 0.000 0.000 312.233 15.596 7.806 21.051  
12-2032 250.515 28.031 9.479 0.000 0.000 288.025 14.387 7.201 22.571  
12-2033 229.830 25.717 8.696 0.000 0.000 264.243 13.199 6.606 24.336  
12-2034 211.456 23.661 8.001 0.000 0.000 243.118 12.144 6.078 26.193  
12-2035 194.551 21.769 7.361 0.000 0.000 223.681 11.173 5.592 28.211  
12-2036 179.467 20.081 6.791 0.000 0.000 206.339 10.307 5.158 30.333  
S Tot 12,209.462 1,366.166 461.981 0.000 0.000 14,037.609 701.189 350.940 10.474  
After 189.145 21.164 7.157 0.000 0.000 217.466 10.863 5.437 32.945  
Total 12,398.607 1,387.330 469.138 0.000 0.000 14,255.075 712.052 356.377 10.817  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 100.712 1 0.8 0.000 0.000 258.658 5,372.000 -2,727.964 -2,727.964 -2,709.079  
12-2019 151.680 1 0.8 0.000 0.000 173.878 .000 1,693.424 -1,034.540 -1,233.028  
12-2020 151.680 1 0.8 0.000 0.000 109.350 .000 1,008.685 -25.855 -435.433  
12-2021 151.680 1 0.8 0.000 0.000 81.281 .000 710.832 684.977 75.077  
12-2022 151.680 1 0.8 0.000 0.000 65.509 .000 543.466 1,228.442 429.768  
12-2023 151.680 1 0.8 0.000 0.000 55.217 .000 434.253 1,662.695 687.361  
12-2024 151.680 1 0.8 0.000 0.000 48.048 .000 358.184 2,020.879 880.473  
12-2025 151.680 1 0.8 0.000 0.000 42.452 .000 298.802 2,319.681 1,026.889  
12-2026 151.680 1 0.8 0.000 0.000 38.201 .000 253.687 2,573.369 1,139.892  
12-2027 151.680 1 0.8 0.000 0.000 34.786 .000 217.456 2,790.824 1,227.949  
12-2028 151.680 1 0.8 0.000 0.000 32.030 .000 188.205 2,979.030 1,297.232  
12-2029 151.680 1 0.8 0.000 0.000 29.385 .000 160.142 3,139.171 1,350.821  
12-2030 151.680 1 0.8 0.000 0.000 27.036 .000 135.212 3,274.383 1,391.960  
12-2031 151.680 1 0.8 0.000 0.000 24.875 .000 112.276 3,386.659 1,423.020  
12-2032 151.680 1 0.8 0.000 0.000 22.946 .000 91.811 3,478.471 1,446.115  
12-2033 151.680 1 0.8 0.000 0.000 21.051 .000 71.707 3,550.177 1,462.513  
12-2034 151.680 1 0.8 0.000 0.000 19.368 .000 53.848 3,604.025 1,473.711  
12-2035 151.680 1 0.8 0.000 0.000 17.820 .000 37.416 3,641.441 1,480.790  
12-2036 151.680 1 0.8 0.000 0.000 16.438 .000 22.755 3,664.197 1,484.710  
S Tot 2,830.952     0.000 0.000 1,118.331 5,372.000 3,664.197 3,664.197 1,484.710  
After 175.117     0.000 0.000 17.325 .000 8.725 3,672.922 1,486.079  
Total 3,006.069     0.000 0.000 1,135.656 5,372.000 3,672.922 3,672.922 1,486.079  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum  Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 2,363.518  
Oil Rate 22,812. 459. bbls/mo   96.3% 1.20 0.0%   15,483. 16,000. $/w/mo   Expense 79.0000 79.0000   8.00 1,799.026  
Gas Rate 68,437. 1,378. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 1,486.079  
GOR 3,000. 3,000. scf/bbl                   Oil 59.2500 59.2500   12.00 1,213.137  
NGL Rate 4,126. 97. bbls/mo                   Gas 59.2500 59.2500   15.00 863.994  
NGL Yield 60.3 70.9 bbl/MMcf                           20.00 402.767  
Gas Shrinkage 41.7 31.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 38.4   %                                

Start Date: 05/2018      8 Months in year ‘18      19.823 Year Life (02/2038)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 435 DEFAULT    1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL  PUD
        Table    12

 

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 13

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- MOOSE #1H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 95.0 285.0 19.7 35.622 72.669 7.374 47.746 2.619 8.728  
12-2019 124.5 373.5 25.8 46.683 95.234 9.663 47.746 2.619 8.728  
12-2020 69.8 209.5 14.5 26.192 53.432 5.422 47.746 2.619 8.728  
12-2021 50.0 149.9 10.3 18.734 38.217 3.878 47.746 2.619 8.728  
12-2022 39.5 118.4 8.2 14.804 30.200 3.064 47.746 2.619 8.728  
12-2023 32.9 98.6 6.8 12.328 25.150 2.552 47.746 2.619 8.728  
12-2024 28.4 85.1 5.9 10.641 21.707 2.203 47.746 2.619 8.728  
12-2025 24.9 74.8 5.2 9.346 19.066 1.935 47.746 2.619 8.728  
12-2026 22.3 67.0 4.6 8.373 17.081 1.733 47.746 2.619 8.728  
12-2027 20.3 60.8 4.2 7.598 15.500 1.573 47.746 2.619 8.728  
12-2028 18.6 55.9 3.9 6.982 14.243 1.445 47.746 2.619 8.728  
12-2029 17.1 51.2 3.5 6.405 13.065 1.326 47.746 2.619 8.728  
12-2030 15.7 47.1 3.3 5.893 12.021 1.220 47.746 2.619 8.728  
12-2031 14.5 43.4 3.0 5.421 11.060 1.122 47.746 2.619 8.728  
12-2032 13.3 40.0 2.8 5.001 10.202 1.035 47.746 2.619 8.728  
12-2033 12.2 36.7 2.5 4.588 9.360 .950 47.746 2.619 8.728  
12-2034 11.3 33.8 2.3 4.221 8.612 .874 47.746 2.619 8.728  
12-2035 10.4 31.1 2.1 3.884 7.923 .804 47.746 2.619 8.728  
12-2036 9.6 28.7 2.0 3.583 7.309 .742 47.746 2.619 8.728  
S Tot 630.1 1,890.4 130.4 236.299 482.050 48.914 47.746 2.619 8.728  
After 43.5 130.5 9.0 16.318 33.288 3.378 47.746 2.619 8.728  
Total 673.6 2,020.9 139.4 252.617 515.338 52.292 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 673.6 2,020.9 139.4              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 1,700.808 190.310 64.355 0.000 0.000 1,955.473 97.677 48.887 3.605  
12-2019 2,228.953 249.407 84.339 0.000 0.000 2,562.699 128.009 64.067 4.360  
12-2020 1,250.583 139.933 47.320 0.000 0.000 1,437.836 71.821 35.946 5.452  
12-2021 894.457 100.084 33.844 0.000 0.000 1,028.386 51.369 25.710 6.441  
12-2022 706.820 79.089 26.745 0.000 0.000 812.654 40.593 20.316 7.364  
12-2023 588.634 65.865 22.273 0.000 0.000 676.771 33.805 16.919 8.247  
12-2024 508.053 56.848 19.224 0.000 0.000 584.125 29.177 14.603 9.084  
12-2025 446.248 49.932 16.885 0.000 0.000 513.065 25.628 12.827 9.932  
12-2026 399.777 44.733 15.127 0.000 0.000 459.636 22.959 11.491 10.741  
12-2027 362.781 40.593 13.727 0.000 0.000 417.101 20.834 10.428 11.534  
12-2028 333.346 37.299 12.613 0.000 0.000 383.259 19.144 9.581 12.291  
12-2029 305.796 34.217 11.571 0.000 0.000 351.583 17.562 8.790 13.131  
12-2030 281.348 31.481 10.646 0.000 0.000 323.475 16.158 8.087 14.014  
12-2031 258.855 28.964 9.795 0.000 0.000 297.614 14.866 7.440 14.975  
12-2032 238.786 26.719 9.035 0.000 0.000 274.540 13.713 6.863 15.984  
12-2033 219.070 24.513 8.289 0.000 0.000 251.872 12.581 6.297 17.155  
12-2034 201.556 22.553 7.626 0.000 0.000 231.735 11.575 5.793 18.388  
12-2035 185.442 20.750 7.017 0.000 0.000 213.208 10.650 5.330 19.729  
12-2036 171.064 19.141 6.473 0.000 0.000 196.678 9.824 4.917 21.137  
S Tot 11,282.376 1,262.431 426.902 0.000 0.000 12,971.709 647.947 324.293 8.021  
After 779.109 87.178 29.480 0.000 0.000 895.767 44.744 22.394 27.162  
Total 12,061.486 1,349.608 456.382 0.000 0.000 13,867.476 692.691 346.687 9.258  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 33.548 1 0.5 0.000 0.000 155.786 5,050.000 -3,430.426 -3,430.426 -3,321.964  
12-2019 96.000 1 0.5 0.000 0.000 204.162 .000 2,070.461 -1,359.965 -1,514.742  
12-2020 96.000 1 0.5 0.000 0.000 114.548 .000 1,119.521 -240.444 -629.246  
12-2021 96.000 1 0.5 0.000 0.000 81.928 .000 773.380 532.936 -73.775  
12-2022 96.000 1 0.5 0.000 0.000 64.741 .000 591.003 1,123.939 311.936  
12-2023 96.000 1 0.5 0.000 0.000 53.916 .000 476.130 1,600.069 594.354  
12-2024 96.000 1 0.5 0.000 0.000 46.535 .000 397.809 1,997.878 808.808  
12-2025 96.000 1 0.5 0.000 0.000 40.874 .000 337.737 2,335.615 974.285  
12-2026 96.000 1 0.5 0.000 0.000 36.618 .000 292.568 2,628.183 1,104.593  
12-2027 96.000 1 0.5 0.000 0.000 33.229 .000 256.610 2,884.793 1,208.492  
12-2028 96.000 1 0.5 0.000 0.000 30.533 .000 228.000 3,112.793 1,292.407  
12-2029 96.000 1 0.5 0.000 0.000 28.009 .000 201.222 3,314.015 1,359.729  
12-2030 96.000 1 0.5 0.000 0.000 25.770 .000 177.460 3,491.475 1,413.708  
12-2031 96.000 1 0.5 0.000 0.000 23.710 .000 155.598 3,647.073 1,456.738  
12-2032 96.000 1 0.5 0.000 0.000 21.872 .000 136.091 3,783.164 1,490.954  
12-2033 96.000 1 0.5 0.000 0.000 20.066 .000 116.928 3,900.091 1,517.678  
12-2034 96.000 1 0.5 0.000 0.000 18.462 .000 99.905 3,999.996 1,538.438  
12-2035 96.000 1 0.5 0.000 0.000 16.986 .000 84.243 4,084.239 1,554.354  
12-2036 96.000 1 0.5 0.000 0.000 15.669 .000 70.268 4,154.507 1,566.425  
S Tot 1,761.548     0.000 0.000 1,033.414 5,050.000 4,154.507 4,154.507 1,566.425  
After 582.194     0.000 0.000 71.363 .000 175.072 4,329.579 1,590.421  
Total 2,343.742     0.000 0.000 1,104.777 5,050.000 4,329.579 4,329.579 1,590.421  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum  Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 2,643.355  
Oil Rate 33,458. 459. bbls/mo   96.3% 1.20 0.0%   3,096. 16,000. $/w/mo   Expense 50.0000 50.0000   8.00 1,958.920  
Gas Rate 100,375. 1,378. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 1,590.421  
GOR 3,000. 3,000. scf/bbl                   Oil 37.5000 37.5000   12.00 1,275.334  
NGL Rate 1,329. 97. bbls/mo                   Gas 37.5000 37.5000   15.00 880.759  
NGL Yield 13.2 70.9 bbl/MMcf                           20.00 373.988  
Gas Shrinkage 87.2 31.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem _24.3   %                                

Start Date: 08/2018      5 Months in year ‘18      24.482 Year Life (01/2043)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 498 DEFAULT    1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL         PUD
        Table         13

 

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 14

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- PRIZE HOG 2H

PHANTOM (WOLFCAMP B) FIELD -- LEA COUNTY, NEW MEXICO

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 77.3 232.0 16.0 38.673 78.893 8.005 47.746 2.619 8.728  
12-2020 78.3 234.8 16.2 39.126 79.817 8.099 47.746 2.619 8.728  
12-2021 45.6 136.7 9.4 22.789 46.489 4.717 47.746 2.619 8.728  
12-2022 33.1 99.4 6.9 16.574 33.811 3.431 47.746 2.619 8.728  
12-2023 26.4 79.1 5.5 13.185 26.897 2.729 47.746 2.619 8.728  
12-2024 22.1 66.3 4.6 11.052 22.547 2.288 47.746 2.619 8.728  
12-2025 19.0 57.1 3.9 9.513 19.407 1.969 47.746 2.619 8.728  
12-2026 16.8 50.4 3.5 8.397 17.129 1.738 47.746 2.619 8.728  
12-2027 15.1 45.2 3.1 7.533 15.368 1.559 47.746 2.619 8.728  
12-2028 13.7 41.2 2.8 6.862 13.998 1.420 47.746 2.619 8.728  
12-2029 12.6 37.7 2.6 6.275 12.802 1.299 47.746 2.619 8.728  
12-2030 11.5 34.6 2.4 5.773 11.778 1.195 47.746 2.619 8.728  
12-2031 10.6 31.9 2.2 5.312 10.836 1.100 47.746 2.619 8.728  
12-2032 9.8 29.4 2.0 4.900 9.996 1.014 47.746 2.619 8.728  
12-2033 9.0 27.0 1.9 4.495 9.171 .931 47.746 2.619 8.728  
12-2034 8.3 24.8 1.7 4.136 8.437 .856 47.746 2.619 8.728  
12-2035 7.6 22.8 1.6 3.805 7.763 .788 47.746 2.619 8.728  
12-2036 7.0 21.1 1.5 3.510 7.161 .727 47.746 2.619 8.728  
S Tot 423.8 1,271.5 87.7 211.911 432.299 43.866 47.746 2.619 8.728  
After 15.3 46.0 3.2 7.668 15.643 1.587 47.746 2.619 8.728  
Total 439.2 1,317.5 90.9 219.579 447.942 45.453 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 439.2 1,317.5 90.9              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 1,846.498 206.612 69.868 0.000 0.000 2,122.978 152.869 106.149 3.725  
12-2020 1,868.114 209.031 70.686 0.000 0.000 2,147.831 154.659 107.392 4.860  
12-2021 1,088.066 121.748 41.170 0.000 0.000 1,250.985 90.080 62.549 6.352  
12-2022 791.340 88.546 29.943 0.000 0.000 909.829 65.514 45.491 7.691  
12-2023 629.523 70.440 23.820 0.000 0.000 723.783 52.117 36.189 8.953  
12-2024 527.710 59.048 19.967 0.000 0.000 606.725 43.688 30.336 10.144  
12-2025 454.216 50.824 17.187 0.000 0.000 522.227 37.604 26.111 11.335  
12-2026 400.907 44.859 15.170 0.000 0.000 460.936 33.191 23.047 12.473  
12-2027 359.682 40.246 13.610 0.000 0.000 413.537 29.778 20.677 13.583  
12-2028 327.624 36.659 12.397 0.000 0.000 376.679 27.124 18.834 14.641  
12-2029 299.622 33.526 11.337 0.000 0.000 344.484 24.805 17.224 15.749  
12-2030 275.658 30.844 10.430 0.000 0.000 316.933 22.821 15.847 16.876  
12-2031 253.620 28.379 9.596 0.000 0.000 291.595 20.997 14.580 18.101  
12-2032 233.956 26.178 8.852 0.000 0.000 268.987 19.369 13.449 19.389  
12-2033 214.639 24.017 8.122 0.000 0.000 246.778 17.770 12.339 20.884  
12-2034 197.479 22.097 7.472 0.000 0.000 227.048 16.349 11.352 22.457  
12-2035 181.691 20.330 6.875 0.000 0.000 208.896 15.042 10.445 24.166  
12-2036 167.605 18.754 6.342 0.000 0.000 192.700 13.876 9.635 25.964  
S Tot 10,117.950 1,132.138 382.843 0.000 0.000 11,632.931 837.652 581.647 9.481  
After 366.125 40.967 13.853 0.000 0.000 420.946 30.311 21.047 29.616  
Total 10,484.076 1,173.106 396.696 0.000 0.000 12,053.877 867.963 602.694 10.185  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 53.871 1 0.6 0.000 0.000 158.560 5,000.000 -3,348.471 -3,348.471 -2,983.690  
12-2020 120.000 1 0.6 0.000 0.000 160.416 .000 1,605.364 -1,743.107 -1,710.459  
12-2021 120.000 1 0.6 0.000 0.000 93.433 .000 884.923 -858.184 -1,074.219  
12-2022 120.000 1 0.6 0.000 0.000 67.953 .000 610.871 -247.313 -675.306  
12-2023 120.000 1 0.6 0.000 0.000 54.058 .000 461.418 214.105 -401.501  
12-2024 120.000 1 0.6 0.000 0.000 45.315 .000 367.385 581.490 -203.383  
12-2025 120.000 1 0.6 0.000 0.000 39.004 .000 299.508 880.998 -56.596  
12-2026 120.000 1 0.6 0.000 0.000 34.426 .000 250.272 1,131.270 54.900  
12-2027 120.000 1 0.6 0.000 0.000 30.886 .000 212.197 1,343.467 140.836  
12-2028 120.000 1 0.6 0.000 0.000 28.133 .000 182.589 1,526.056 208.052  
12-2029 120.000 1 0.6 0.000 0.000 25.729 .000 156.726 1,682.782 260.494  
12-2030 120.000 1 0.6 0.000 0.000 23.671 .000 134.594 1,817.376 301.440  
12-2031 120.000 1 0.6 0.000 0.000 21.779 .000 114.240 1,931.615 333.039  
12-2032 120.000 1 0.6 0.000 0.000 20.090 .000 96.079 2,027.694 357.203  
12-2033 120.000 1 0.6 0.000 0.000 18.431 .000 78.238 2,105.932 375.089  
12-2034 120.000 1 0.6 0.000 0.000 16.958 .000 62.389 2,168.321 388.059  
12-2035 120.000 1 0.6 0.000 0.000 15.602 .000 47.808 2,216.128 397.097  
12-2036 120.000 1 0.6 0.000 0.000 14.392 .000 34.797 2,250.926 403.082  
S Tot 2,093.871     0.000 0.000 868.836 5,000.000 2,250.926 2,250.926 403.082  
After 303.428     0.000 0.000 31.439 .000 34.721 2,285.646 408.316  
Total 2,397.299     0.000 0.000 900.275 5,000.000 2,285.646 2,285.646 408.316  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum  Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 1,126.125  
Oil Rate 22,812. 453. bbls/mo   96.3% 1.20 0.0%   6,192. 15,769. $/w/mo   Expense 62.5000 62.5000   8.00 657.414  
Gas Rate 68,437. 1,359. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 408.316  
GOR 3,000. 3,000. scf/bbl                   Oil 50.0000 50.0000   12.00 198.529  
NGL Rate 1,768. 93. bbls/mo                   Gas 50.0000 50.0000   15.00 -57.924  
NGL Yield 25.8 68.5 bbl/MMcf                           20.00 -371.562  
Gas Shrinkage 75.0 31.8 %                                
Oil Severance 7.1 7.1 %                                
Gas Severance 7.9 7.9 %                                
NGL Severance 7.9 7.9 %                                
Ad Valorem 61.7   %                                

 

Start Date: 07/2019      6     Months in year  ‘19         20.033 Year Life (07/2039)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 479 DEFAULT    1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL  PUD
        Table    14

 

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 15

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- PRIZE HOG 3H

PHANTOM (WOLFCAMP B) FIELD -- LEA COUNTY, NEW MEXICO

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 59.9 179.8 12.4 29.963 61.125 6.202 47.746 2.619 8.728  
12-2020 87.8 263.3 18.2 43.886 89.528 9.084 47.746 2.619 8.728  
12-2021 48.2 144.5 10.0 24.083 49.129 4.985 47.746 2.619 8.728  
12-2022 34.4 103.2 7.1 17.198 35.083 3.560 47.746 2.619 8.728  
12-2023 27.1 81.3 5.6 13.557 27.656 2.806 47.746 2.619 8.728  
12-2024 22.6 67.8 4.7 11.302 23.056 2.340 47.746 2.619 8.728  
12-2025 19.4 58.2 4.0 9.692 19.772 2.006 47.746 2.619 8.728  
12-2026 17.1 51.2 3.5 8.532 17.406 1.766 47.746 2.619 8.728  
12-2027 15.3 45.8 3.2 7.640 15.585 1.581 47.746 2.619 8.728  
12-2028 13.9 41.7 2.9 6.948 14.174 1.438 47.746 2.619 8.728  
12-2029 12.7 38.1 2.6 6.348 12.950 1.314 47.746 2.619 8.728  
12-2030 11.7 35.0 2.4 5.840 11.913 1.209 47.746 2.619 8.728  
12-2031 10.7 32.2 2.2 5.373 10.961 1.112 47.746 2.619 8.728  
12-2032 9.9 29.7 2.1 4.956 10.111 1.026 47.746 2.619 8.728  
12-2033 9.1 27.3 1.9 4.547 9.276 .941 47.746 2.619 8.728  
12-2034 8.4 25.1 1.7 4.184 8.534 .866 47.746 2.619 8.728  
12-2035 7.7 23.1 1.6 3.849 7.852 .797 47.746 2.619 8.728  
12-2036 7.1 21.3 1.5 3.551 7.243 .735 47.746 2.619 8.728  
S Tot 422.9 1,268.7 87.5 211.449 431.355 43.770 47.746 2.619 8.728  
After 16.3 48.8 3.4 8.131 16.586 1.683 47.746 2.619 8.728  
Total 439.2 1,317.5 90.9 219.579 447.942 45.453 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 439.2 1,317.5 90.9              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 1,430.640 160.080 54.132 0.000 0.000 1,644.853 118.441 82.243 3.633  
12-2020 2,095.398 234.463 79.286 0.000 0.000 2,409.146 173.475 120.457 4.635  
12-2021 1,149.875 128.664 43.509 0.000 0.000 1,322.049 95.197 66.102 6.160  
12-2022 821.124 91.879 31.070 0.000 0.000 944.073 67.980 47.204 7.513  
12-2023 647.289 72.428 24.492 0.000 0.000 744.209 53.588 37.210 8.783  
12-2024 539.630 60.381 20.419 0.000 0.000 620.430 44.675 31.022 9.981  
12-2025 462.772 51.781 17.510 0.000 0.000 532.064 38.312 26.603 11.177  
12-2026 407.387 45.584 15.415 0.000 0.000 468.385 33.727 23.419 12.318  
12-2027 364.772 40.816 13.802 0.000 0.000 419.390 30.199 20.970 13.433  
12-2028 331.747 37.121 12.553 0.000 0.000 381.420 27.465 19.071 14.493  
12-2029 303.084 33.913 11.468 0.000 0.000 348.466 25.092 17.423 15.601  
12-2030 278.822 31.199 10.550 0.000 0.000 320.571 23.083 16.029 16.716  
12-2031 256.531 28.704 9.707 0.000 0.000 294.942 21.238 14.747 17.927  
12-2032 236.642 26.479 8.954 0.000 0.000 272.075 19.591 13.604 19.200  
12-2033 217.103 24.293 8.215 0.000 0.000 249.610 17.974 12.481 20.678  
12-2034 199.746 22.350 7.558 0.000 0.000 229.655 16.537 11.483 22.233  
12-2035 183.777 20.564 6.954 0.000 0.000 211.294 15.215 10.565 23.924  
12-2036 169.529 18.969 6.415 0.000 0.000 194.913 14.035 9.746 25.701  
S Tot 10,095.871 1,129.668 382.007 0.000 0.000 11,607.545 835.824 580.377 9.444  
After 388.205 43.438 14.689 0.000 0.000 446.332 32.139 22.317 29.436  
Total 10,484.075 1,173.106 396.696 0.000 0.000 12,053.877 867.963 602.694 10.184  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 37.667 1 0.6 0.000 0.000 122.850 5,000.000 -3,716.348 -3,716.348 -3,247.162  
12-2020 120.000 1 0.6 0.000 0.000 179.933 .000 1,815.280 -1,901.067 -1,806.240  
12-2021 120.000 1 0.6 0.000 0.000 98.741 .000 942.009 -959.059 -1,128.816  
12-2022 120.000 1 0.6 0.000 0.000 70.511 .000 638.379 -320.680 -711.899  
12-2023 120.000 1 0.6 0.000 0.000 55.583 .000 477.827 157.147 -428.343  
12-2024 120.000 1 0.6 0.000 0.000 46.338 .000 378.395 535.542 -224.280  
12-2025 120.000 1 0.6 0.000 0.000 39.739 .000 307.410 842.952 -73.617  
12-2026 120.000 1 0.6 0.000 0.000 34.983 .000 256.257 1,099.209 40.547  
12-2027 120.000 1 0.6 0.000 0.000 31.323 .000 216.898 1,316.107 128.388  
12-2028 120.000 1 0.6 0.000 0.000 28.487 .000 186.397 1,502.504 197.007  
12-2029 120.000 1 0.6 0.000 0.000 26.026 .000 159.925 1,662.429 250.519  
12-2030 120.000 1 0.6 0.000 0.000 23.943 .000 137.516 1,799.945 292.354  
12-2031 120.000 1 0.6 0.000 0.000 22.029 .000 116.929 1,916.874 324.697  
12-2032 120.000 1 0.6 0.000 0.000 20.321 .000 98.559 2,015.433 349.484  
12-2033 120.000 1 0.6 0.000 0.000 18.643 .000 80.513 2,095.946 367.890  
12-2034 120.000 1 0.6 0.000 0.000 17.152 .000 64.483 2,160.429 381.295  
12-2035 120.000 1 0.6 0.000 0.000 15.781 .000 49.734 2,210.163 390.697  
12-2036 120.000 1 0.6 0.000 0.000 14.558 .000 36.574 2,246.738 396.986  
S Tot 2,077.667     0.000 0.000 866.940 5,000.000 2,246.738 2,246.738 396.986  
After 319.569     0.000 0.000 33.335 .000 38.972 2,285.709 402.834  
Total 2,397.235     0.000 0.000 900.275 5,000.000 2,285.709 2,285.709 402.834  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 1,118.504  
Oil Rate 22,812. 453. bbls/mo   96.3% 1.20 0.0%   12,265. 16,000. $/w/mo   Expense 62.5000 62.5000   8.00 650.354  
Gas Rate 68,437. 1,359. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 402.834  
GOR 3,000. 3,000. scf/bbl                   Oil 50.0000 50.0000   12.00 195.272  
NGL Rate 3,245. 95. bbls/mo                   Gas 50.0000 50.0000   15.00 -57.039  
NGL Yield 47.4 70.6 bbl/MMcf                           20.00 -362.622  
Gas Shrinkage 52.6 31.9 %                                
Oil Severance 7.1 7.1 %                                
Gas Severance 7.9 7.9 %                                
NGL Severance 7.9 7.9 %                                
Ad Valorem 63.6   %                                

 

Start Date: 09/2019        4    Months in year ‘19       20.003 Year Life (09/2039)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 480 DEFAULT    1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL   PUD
        Table    15

 

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

Table 16

Reserve Estimates and Economic Forecasts as of December 31, 2017

Lilis Energy, Inc. Interests

Proved Undeveloped Reserves

LILIS ENERGY, INC. -- TIGER #2H

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL
End Production Production Production Production Sales Production Price Price Price
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 105.0 315.1 21.7 74.682 152.351 15.459 47.746 2.619 8.728  
12-2020 64.9 194.6 13.4 46.128 94.100 9.548 47.746 2.619 8.728  
12-2021 41.2 123.7 8.5 29.310 59.792 6.067 47.746 2.619 8.728  
12-2022 30.9 92.8 6.4 21.989 44.858 4.552 47.746 2.619 8.728  
12-2023 25.0 75.0 5.2 17.779 36.270 3.680 47.746 2.619 8.728  
12-2024 21.2 63.5 4.4 15.055 30.711 3.116 47.746 2.619 8.728  
12-2025 18.4 55.1 3.8 13.047 26.615 2.701 47.746 2.619 8.728  
12-2026 16.3 48.8 3.4 11.573 23.608 2.396 47.746 2.619 8.728  
12-2027 14.7 44.0 3.0 10.422 21.260 2.157 47.746 2.619 8.728  
12-2028 13.4 40.2 2.8 9.521 19.422 1.971 47.746 2.619 8.728  
12-2029 12.3 36.8 2.5 8.721 17.791 1.805 47.746 2.619 8.728  
12-2030 11.3 33.9 2.3 8.024 16.369 1.661 47.746 2.619 8.728  
12-2031 10.4 31.2 2.1 7.382 15.060 1.528 47.746 2.619 8.728  
12-2032 9.6 28.7 2.0 6.810 13.892 1.410 47.746 2.619 8.728  
12-2033 8.8 26.4 1.8 6.248 12.745 1.293 47.746 2.619 8.728  
12-2034 8.1 24.3 1.7 5.748 11.726 1.190 47.746 2.619 8.728  
12-2035 7.4 22.3 1.5 5.289 10.789 1.095 47.746 2.619 8.728  
12-2036 6.9 20.6 1.4 4.879 9.952 1.010 47.746 2.619 8.728  
S Tot 425.6 1,276.9 88.1 302.605 617.314 62.639 47.746 2.619 8.728  
After 18.4 55.2 3.8 13.074 26.670 2.706 47.746 2.619 8.728  
Total 444.0 1,332.1 91.9 315.679 643.984 65.345 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 444.0 1,332.1 91.9              

(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)
  Oil Gas NGL Hedge Other Total Production Ad Valorem  
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 3,565.781 398.990 134.922 0.000 0.000 4,099.693 204.783 102.492 3.826  
12-2020 2,202.417 246.437 83.335 0.000 0.000 2,532.189 126.485 63.305 5.189  
12-2021 1,399.431 156.588 52.952 0.000 0.000 1,608.971 80.369 40.224 6.601  
12-2022 1,049.907 117.478 39.726 0.000 0.000 1,207.111 60.296 30.178 7.890  
12-2023 848.903 94.987 32.121 0.000 0.000 976.010 48.752 24.400 9.113  
12-2024 718.797 80.429 27.198 0.000 0.000 826.424 41.281 20.661 10.268  
12-2025 622.934 69.703 23.571 0.000 0.000 716.207 35.775 17.905 11.429  
12-2026 552.550 61.827 20.907 0.000 0.000 635.285 31.733 15.882 12.537  
12-2027 497.594 55.678 18.828 0.000 0.000 572.100 28.577 14.303 13.620  
12-2028 454.582 50.865 17.200 0.000 0.000 522.648 26.107 13.066 14.651  
12-2029 416.396 46.592 15.756 0.000 0.000 478.743 23.914 11.969 15.745  
12-2030 383.106 42.867 14.496 0.000 0.000 440.469 22.002 11.012 16.876  
12-2031 352.478 39.440 13.337 0.000 0.000 405.255 20.243 10.131 18.105  
12-2032 325.150 36.382 12.303 0.000 0.000 373.835 18.673 9.346 19.397  
12-2033 298.303 33.378 11.287 0.000 0.000 342.968 17.132 8.574 20.898  
12-2034 274.454 30.710 10.385 0.000 0.000 315.549 15.762 7.889 22.477  
12-2035 252.512 28.255 9.555 0.000 0.000 290.322 14.502 7.258 24.193  
12-2036 232.935 26.064 8.814 0.000 0.000 267.813 13.377 6.695 25.997  
S Tot 14,448.230 1,616.671 546.691 0.000 0.000 16,611.592 829.762 415.290 9.376  
After 624.220 69.847 23.619 0.000 0.000 717.686 35.849 17.942 30.423  
Total 15,072.451 1,686.517 570.311 0.000 0.000 17,329.279 865.611 433.232 10.248  

(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 120.893 1 0.9 0.000 0.000 300.390 6,974.597 -3,603.463 -3,603.463 -3,371.682  
12-2020 167.390 1 0.9 0.000 0.000 185.537 .000 1,989.472 -1,613.990 -1,795.678  
12-2021 167.390 1 0.9 0.000 0.000 117.892 .000 1,203.095 -410.895 -931.007  
12-2022 167.390 1 0.9 0.000 0.000 88.447 .000 860.800 449.905 -368.996  
12-2023 167.390 1 0.9 0.000 0.000 71.514 .000 663.954 1,113.859 24.941  
12-2024 167.390 1 0.9 0.000 0.000 60.553 .000 536.539 1,650.398 314.249  
12-2025 167.390 1 0.9 0.000 0.000 52.478 .000 442.659 2,093.058 531.176  
12-2026 167.390 1 0.9 0.000 0.000 46.548 .000 373.731 2,466.789 697.661  
12-2027 167.390 1 0.9 0.000 0.000 41.919 .000 319.912 2,786.701 827.211  
12-2028 167.390 1 0.9 0.000 0.000 38.295 .000 277.789 3,064.490 929.467  
12-2029 167.390 1 0.9 0.000 0.000 35.078 .000 240.393 3,304.883 1,009.901  
12-2030 167.390 1 0.9 0.000 0.000 32.274 .000 207.791 3,512.674 1,073.114  
12-2031 167.390 1 0.9 0.000 0.000 29.694 .000 177.797 3,690.471 1,122.291  
12-2032 167.390 1 0.9 0.000 0.000 27.391 .000 151.034 3,841.505 1,160.272  
12-2033 167.390 1 0.9 0.000 0.000 25.130 .000 124.743 3,966.248 1,188.788  
12-2034 167.390 1 0.9 0.000 0.000 23.121 .000 101.387 4,067.635 1,209.863  
12-2035 167.390 1 0.9 0.000 0.000 21.272 .000 79.899 4,147.534 1,224.965  
12-2036 167.390 1 0.9 0.000 0.000 19.623 .000 60.727 4,208.261 1,235.405  
S Tot 2,966.529     0.000 0.000 1,217.155 6,974.597 4,208.261 4,208.261 1,235.405  
After 533.910     0.000 0.000 52.586 .000 77.399 4,285.659 1,246.873  
Total 3,500.439     0.000 0.000 1,269.741 6,974.597 4,285.659 4,285.659 1,246.873  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final   5.00 2,418.995  
Oil Rate 22,812. 419. bbls/mo   96.3% 1.20 0.0%   10,666. 15,243. $/w/mo   Expense 87.1825 87.1825   8.00 1,656.162  
Gas Rate 68,437. 1,258. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 1,246.873  
GOR 3,000. 3,000. scf/bbl                   Oil 71.0940 71.0940   12.00 899.079  
NGL Rate 2,855. 83. bbls/mo                   Gas 71.0940 71.0940   15.00 468.477  
NGL Yield 41.7 66.1 bbl/MMcf                           20.00 -70.836  
Gas Shrinkage 58.3 31.8 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 39.2   %                                

 

Start Date: 04/2019        9   Months in year  ‘19       20.940 Year Life (03/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT. ASN 485 DEFAULT    1/10/2018 10:34:19
TEXAS REGISTERED ENGINEERING FIRM F-693.       OIL    PUD
        Table     16

 

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

 

 

Table 17

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Undeveloped Reserves
LILIS ENERGY, INC. -- TIGER 1 PUD-2

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS 

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 92.1 276.4 19.1 65.509 133.638 13.560 47.746 2.619 8.728  
12-2020 70.8 212.5 14.7 50.367 102.749 10.426 47.746 2.619 8.728  
12-2021 43.3 129.8 9.0 30.770 62.770 6.369 47.746 2.619 8.728  
12-2022 32.0 96.0 6.6 22.747 46.405 4.709 47.746 2.619 8.728  
12-2023 25.7 77.0 5.3 18.249 37.228 3.778 47.746 2.619 8.728  
12-2024 21.6 64.9 4.5 15.377 31.369 3.183 47.746 2.619 8.728  
12-2025 18.7 56.0 3.9 13.282 27.095 2.749 47.746 2.619 8.728  
12-2026 16.5 49.6 3.4 11.753 23.975 2.433 47.746 2.619 8.728  
12-2027 14.9 44.6 3.1 10.564 21.551 2.187 47.746 2.619 8.728  
12-2028 13.6 40.7 2.8 9.637 19.660 1.995 47.746 2.619 8.728  
12-2029 12.4 37.2 2.6 8.821 17.995 1.826 47.746 2.619 8.728  
12-2030 11.4 34.2 2.4 8.116 16.556 1.680 47.746 2.619 8.728  
12-2031 10.5 31.5 2.2 7.467 15.233 1.546 47.746 2.619 8.728  
12-2032 9.7 29.1 2.0 6.888 14.052 1.426 47.746 2.619 8.728  
12-2033 8.9 26.7 1.8 6.319 12.892 1.308 47.746 2.619 8.728  
12-2034 8.2 24.5 1.7 5.814 11.861 1.204 47.746 2.619 8.728  
12-2035 7.5 22.6 1.6 5.349 10.913 1.107 47.746 2.619 8.728  
12-2036 6.9 20.8 1.4 4.935 10.067 1.021 47.746 2.619 8.728  
S Tot 424.7 1,274.2 87.9 301.965 616.008 62.507 47.746 2.619 8.728  
After 19.3 57.9 4.0 13.716 27.981 2.839 47.746 2.619 8.728  
Total 444.0 1,332.1 91.9 315.681 643.990 65.346 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 444.0 1,332.1 91.9              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 3,127.794 349.981 118.349 0.000 0.000 3,596.125 179.629 89.903 3.743  
12-2020 2,404.836 269.087 90.994 0.000 0.000 2,764.916 138.110 69.123 4.982  
12-2021 1,469.132 164.387 55.589 0.000 0.000 1,689.108 84.372 42.228 6.417  
12-2022 1,086.105 121.529 41.096 0.000 0.000 1,248.730 62.375 31.218 7.718  
12-2023 871.328 97.496 32.969 0.000 0.000 1,001.794 50.040 25.045 8.948  
12-2024 734.195 82.152 27.780 0.000 0.000 844.127 42.165 21.103 10.110  
12-2025 634.159 70.959 23.995 0.000 0.000 729.113 36.420 18.228 11.275  
12-2026 561.146 62.789 21.233 0.000 0.000 645.168 32.227 16.129 12.387  
12-2027 504.405 56.440 19.086 0.000 0.000 579.930 28.968 14.498 13.473  
12-2028 460.136 51.486 17.411 0.000 0.000 529.033 26.426 13.226 14.507  
12-2029 421.178 47.127 15.937 0.000 0.000 484.242 24.188 12.106 15.597  
12-2030 387.504 43.359 14.662 0.000 0.000 445.526 22.254 11.138 16.715  
12-2031 356.524 39.893 13.490 0.000 0.000 409.907 20.475 10.248 17.931  
12-2032 328.882 36.800 12.444 0.000 0.000 378.127 18.888 9.453 19.208  
12-2033 301.727 33.761 11.417 0.000 0.000 346.906 17.328 8.673 20.691  
12-2034 277.605 31.062 10.504 0.000 0.000 319.171 15.943 7.979 22.252  
12-2035 255.411 28.579 9.664 0.000 0.000 293.654 14.668 7.341 23.949  
12-2036 235.609 26.363 8.915 0.000 0.000 270.887 13.531 6.772 25.733  
S Tot 14,417.676 1,613.252 545.535 0.000 0.000 16,576.463 828.007 414.412 9.339  
After 654.906 73.280 24.780 0.000 0.000 752.966 37.611 18.824 30.250  
Total 15,072.582 1,686.532 570.316 0.000 0.000 17,329.430 865.618 433.236 10.248  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 98.094 1 0.9 0.000 0.000 263.493 6,974.597 -4,009.592 -4,009.592 -3,661.506  
12-2020 167.390 1 0.9 0.000 0.000 202.589 .000 2,187.704 -1,821.888 -1,927.585  
12-2021 167.390 1 0.9 0.000 0.000 123.763 .000 1,271.355 -550.533 -1,013.706  
12-2022 167.390 1 0.9 0.000 0.000 91.496 .000 896.250 345.717 -428.504  
12-2023 167.390 1 0.9 0.000 0.000 73.403 .000 685.915 1,031.632 -21.518  
12-2024 167.390 1 0.9 0.000 0.000 61.850 .000 551.619 1,583.251 275.931  
12-2025 167.390 1 0.9 0.000 0.000 53.423 .000 453.652 2,036.903 498.250  
12-2026 167.390 1 0.9 0.000 0.000 47.272 .000 382.149 2,419.052 668.488  
12-2027 167.390 1 0.9 0.000 0.000 42.492 .000 326.582 2,745.633 800.741  
12-2028 167.390 1 0.9 0.000 0.000 38.763 .000 283.228 3,028.862 904.999  
12-2029 167.390 1 0.9 0.000 0.000 35.481 .000 245.076 3,273.938 987.000  
12-2030 167.390 1 0.9 0.000 0.000 32.644 .000 212.098 3,486.036 1,051.523  
12-2031 167.390 1 0.9 0.000 0.000 30.034 .000 181.759 3,667.795 1,101.795  
12-2032 167.390 1 0.9 0.000 0.000 27.706 .000 154.689 3,822.485 1,140.695  
12-2033 167.390 1 0.9 0.000 0.000 25.418 .000 128.096 3,950.581 1,169.978  
12-2034 167.390 1 0.9 0.000 0.000 23.386 .000 104.473 4,055.054 1,191.693  
12-2035 167.390 1 0.9 0.000 0.000 21.516 .000 82.738 4,137.792 1,207.331  
12-2036 167.390 1 0.9 0.000 0.000 19.848 .000 63.345 4,201.137 1,218.220  
S Tot 2,943.730     0.000 0.000 1,214.581 6,974.597 4,201.137 4,201.137 1,218.220  
After 556.650     0.000 0.000 55.171 .000 84.710 4,285.847 1,230.720  
Total 3,500.380     0.000 0.000 1,269.752 6,974.597 4,285.847 4,285.847 1,230.720  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final   Units   Dei n Def   Initial Final Units       Final     5.00 2,402.951  
Oil Rate 22,812. 419. bbls/mo   96.3% 1.20 0.0%   515. 15,999. $/w/mo   Expense 87.1825 87.1825     8.00 1,638.830  
Gas Rate 68,437. 1,258. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 1,230.720  
GOR 3,000. 3,000. scf/bbl                   Oil 71.0940 71.0940   12.00 885.237  
NGL Rate 155. 89. bbls/mo                   Gas 71.0940 71.0940   15.00 459.586  
NGL Yield 2.3 71.0 bbl/MMcf                           20.00 -69.117  
Gas Shrinkage 97.8 31.5 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 42.1   %                                

 

Start Date: 05/2019         8   Months in year  ‘19     20.994 Year Life (04/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 489 DEFAULT   1/10/2018    10:34:19   
OIL   PUD
Table     17

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

 

Table 18

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Undeveloped Reserves
LILIS ENERGY, INC. -- TIGER PUD-3

PHANTOM (WOLFCAMP B) FIELD -- WINKLER COUNTY, TEXAS 

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2019 .0 .0 .0 .000 .000 .000 .000 .000 .000  
12-2020 91.6 274.8 19.0 10.991 22.421 2.275 47.746 2.619 8.728  
12-2021 71.0 212.9 14.7 8.516 17.373 1.763 47.746 2.619 8.728  
12-2022 43.4 130.2 9.0 5.209 10.627 1.078 47.746 2.619 8.728  
12-2023 32.1 96.2 6.6 3.848 7.849 .796 47.746 2.619 8.728  
12-2024 25.8 77.3 5.3 3.093 6.309 .640 47.746 2.619 8.728  
12-2025 21.6 64.8 4.5 2.591 5.286 .536 47.746 2.619 8.728  
12-2026 18.7 56.1 3.9 2.244 4.578 .465 47.746 2.619 8.728  
12-2027 16.5 49.6 3.4 1.986 4.051 .411 47.746 2.619 8.728  
12-2028 14.9 44.7 3.1 1.789 3.650 .370 47.746 2.619 8.728  
12-2029 13.5 40.6 2.8 1.623 3.311 .336 47.746 2.619 8.728  
12-2030 12.4 37.2 2.6 1.490 3.040 .308 47.746 2.619 8.728  
12-2031 11.4 34.3 2.4 1.371 2.796 .284 47.746 2.619 8.728  
12-2032 10.5 31.6 2.2 1.265 2.580 .262 47.746 2.619 8.728  
12-2033 9.7 29.0 2.0 1.160 2.367 .240 47.746 2.619 8.728  
12-2034 8.9 26.7 1.8 1.067 2.177 .221 47.746 2.619 8.728  
12-2035 8.2 24.6 1.7 .982 2.003 .203 47.746 2.619 8.728  
12-2036 7.5 22.6 1.6 .906 1.848 .188 47.746 2.619 8.728  
S Tot 417.8 1,253.3 86.5 50.131 102.267 10.377 47.746 2.619 8.728  
After 20.5 61.6 4.2 2.462 5.023 .510 47.746 2.619 8.728  
Total 438.3 1,314.8 90.7 52.593 107.289 10.887 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 438.3 1,314.8 90.7              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 .000 .000 0.000 0.000 .000 .000 .000 .000  
12-2020 524.759 58.717 19.856 0.000 0.000 603.332 30.137 15.083 4.066  
12-2021 406.611 45.497 15.385 0.000 0.000 467.493 23.352 11.687 5.412  
12-2022 248.724 27.831 9.411 0.000 0.000 285.966 14.284 7.149 6.965  
12-2023 183.706 20.556 6.951 0.000 0.000 211.213 10.550 5.280 8.381  
12-2024 147.673 16.524 5.588 0.000 0.000 169.785 8.481 4.245 9.702  
12-2025 123.718 13.843 4.681 0.000 0.000 142.242 7.105 3.556 11.006  
12-2026 107.156 11.990 4.055 0.000 0.000 123.201 6.154 3.080 12.249  
12-2027 94.805 10.608 3.587 0.000 0.000 109.000 5.445 2.725 13.458  
12-2028 85.431 9.559 3.233 0.000 0.000 98.223 4.906 2.456 14.609  
12-2029 77.502 8.672 2.932 0.000 0.000 89.106 4.451 2.228 15.801  
12-2030 71.140 7.960 2.692 0.000 0.000 81.792 4.086 2.045 16.949  
12-2031 65.452 7.324 2.477 0.000 0.000 75.252 3.759 1.881 18.164  
12-2032 60.377 6.756 2.285 0.000 0.000 69.418 3.467 1.735 19.441  
12-2033 55.392 6.198 2.096 0.000 0.000 63.686 3.181 1.592 20.924  
12-2034 50.964 5.703 1.928 0.000 0.000 58.595 2.927 1.465 22.484  
12-2035 46.889 5.247 1.774 0.000 0.000 53.910 2.693 1.348 24.180  
12-2036 43.254 4.840 1.637 0.000 0.000 49.730 2.484 1.243 25.963  
S Tot 2,393.552 267.824 90.567 0.000 0.000 2,751.943 137.462 68.799 9.856  
After 117.559 13.154 4.448 0.000 0.000 135.161 6.751 3.379 30.387  
Total 2,511.110 280.978 95.015 0.000 0.000 2,887.104 144.213 72.178 10.818  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2019 .000 0 0.0 0.000 0.000 0.000 .000 .000 .000 .000  
12-2020 17.835 1 0.2 0.000 0.000 48.066 1,280.000 -787.788 -787.788 -650.673  
12-2021 30.720 1 0.2 0.000 0.000 37.244 .000 364.491 -423.298 -388.055  
12-2022 30.720 1 0.2 0.000 0.000 22.782 .000 211.030 -212.267 -250.137  
12-2023 30.720 1 0.2 0.000 0.000 16.827 .000 147.835 -64.432 -162.374  
12-2024 30.720 1 0.2 0.000 0.000 13.526 .000 112.813 48.381 -101.522  
12-2025 30.720 1 0.2 0.000 0.000 11.332 .000 89.529 137.910 -57.636  
12-2026 30.720 1 0.2 0.000 0.000 9.815 .000 73.432 211.342 -24.917  
12-2027 30.720 1 0.2 0.000 0.000 8.684 .000 61.427 272.769 -.038  
12-2028 30.720 1 0.2 0.000 0.000 7.825 .000 52.316 325.085 19.222  
12-2029 30.720 1 0.2 0.000 0.000 7.099 .000 44.609 369.694 34.149  
12-2030 30.720 1 0.2 0.000 0.000 6.516 .000 38.425 408.119 45.839  
12-2031 30.720 1 0.2 0.000 0.000 5.995 .000 32.897 441.016 54.938  
12-2032 30.720 1 0.2 0.000 0.000 5.530 .000 27.965 468.980 61.970  
12-2033 30.720 1 0.2 0.000 0.000 5.074 .000 23.119 492.099 67.255  
12-2034 30.720 1 0.2 0.000 0.000 4.668 .000 18.815 510.914 71.166  
12-2035 30.720 1 0.2 0.000 0.000 4.295 .000 14.855 525.769 73.973  
12-2036 30.720 1 0.2 0.000 0.000 3.962 .000 11.321 537.090 75.920  
S Tot 509.355     0.000 0.000 219.238 1,280.000 537.090 537.090 75.920  
After 99.554     0.000 0.000 10.768 .000 14.709 551.798 78.095  
Total 608.909     0.000 0.000 230.006 1,280.000 551.798 551.798 78.095  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final   Units   Dei n Def   Initial Final Units       Final     5.00 252.484  
Oil Rate 22,812. 459. bbls/mo   96.3% 1.20 0.0%   15,462. 15,243. $/w/mo   Expense 16.0000 16.0000     8.00 137.306  
Gas Rate 68,437. 1,378. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 78.095  
GOR 3,000. 3,000. scf/bbl                   Oil 12.0000 12.0000   12.00 29.608  
NGL Rate 4,003. 91. bbls/mo                   Gas 12.0000 12.0000   15.00 -27.504  
NGL Yield 58.5 66.4 bbl/MMcf                           20.00 -92.916  
Gas Shrinkage 41.5 31.7 %                                
Oil Severance 4.6 4.6 %                                
Gas Severance 7.5 7.5 %                                
NGL Severance 7.5 7.5 %                                
Ad Valorem 7.3   %                                

 

Start Date: 06/2020          7    Months in year  ‘20      19.825 Year Life (03/2040)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 495 DEFAULT   1/10/2018    10:34:19   
OIL   PUD
Table     18

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

 

Table 19

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Undeveloped Reserves
LILIS ENERGY, INC. -- WILD HOG 2H

PHANTOM (WOLFCAMP B) FIELD -- LEA COUNTY, NEW MEXICO

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 92.4 277.2 19.1 46.207 94.263 9.565 47.746 2.619 8.728  
12-2019 70.6 211.7 14.6 35.285 71.982 7.304 47.746 2.619 8.728  
12-2020 43.4 130.1 9.0 21.690 44.248 4.490 47.746 2.619 8.728  
12-2021 32.0 95.9 6.6 15.987 32.614 3.309 47.746 2.619 8.728  
12-2022 25.7 77.0 5.3 12.828 26.169 2.655 47.746 2.619 8.728  
12-2023 21.6 64.7 4.5 10.783 21.996 2.232 47.746 2.619 8.728  
12-2024 18.7 56.2 3.9 9.365 19.105 1.939 47.746 2.619 8.728  
12-2025 16.5 49.6 3.4 8.263 16.857 1.710 47.746 2.619 8.728  
12-2026 14.9 44.6 3.1 7.428 15.153 1.538 47.746 2.619 8.728  
12-2027 13.5 40.6 2.8 6.758 13.787 1.399 47.746 2.619 8.728  
12-2028 12.4 37.3 2.6 6.220 12.689 1.288 47.746 2.619 8.728  
12-2029 11.4 34.2 2.4 5.707 11.641 1.181 47.746 2.619 8.728  
12-2030 10.5 31.5 2.2 5.250 10.711 1.087 47.746 2.619 8.728  
12-2031 9.7 29.0 2.0 4.831 9.854 1.000 47.746 2.619 8.728  
12-2032 8.9 26.7 1.8 4.456 9.090 .922 47.746 2.619 8.728  
12-2033 8.2 24.5 1.7 4.088 8.340 .846 47.746 2.619 8.728  
12-2034 7.5 22.6 1.6 3.761 7.673 .779 47.746 2.619 8.728  
12-2035 6.9 20.8 1.4 3.461 7.060 .716 47.746 2.619 8.728  
12-2036 6.4 19.2 1.3 3.192 6.512 .661 47.746 2.619 8.728  
S Tot 431.1 1,293.4 89.2 215.561 439.744 44.621 47.746 2.619 8.728  
After 8.0 24.1 1.7 4.019 8.198 .832 47.746 2.619 8.728  
Total 439.2 1,317.5 90.9 219.579 447.942 45.453 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 439.2 1,317.5 90.9              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 2,206.227 246.864 83.479 0.000 0.000 2,536.569 182.651 126.828 3.817  
12-2019 1,684.748 188.513 63.747 0.000 0.000 1,937.009 139.478 96.850 5.087  
12-2020 1,035.613 115.879 39.185 0.000 0.000 1,190.677 85.737 59.534 6.533  
12-2021 763.323 85.411 28.883 0.000 0.000 877.617 63.195 43.881 7.871  
12-2022 612.476 68.532 23.175 0.000 0.000 704.183 50.706 35.209 9.125  
12-2023 514.827 57.606 19.480 0.000 0.000 591.914 42.622 29.596 10.328  
12-2024 447.146 50.033 16.919 0.000 0.000 514.098 37.019 25.705 11.470  
12-2025 394.528 44.145 14.928 0.000 0.000 453.601 32.662 22.680 12.629  
12-2026 354.648 39.683 13.419 0.000 0.000 407.750 29.361 20.388 13.737  
12-2027 322.686 36.107 12.210 0.000 0.000 371.003 26.715 18.550 14.822  
12-2028 296.990 33.231 11.238 0.000 0.000 341.459 24.587 17.073 15.864  
12-2029 272.467 30.487 10.310 0.000 0.000 313.264 22.557 15.663 17.041  
12-2030 250.684 28.050 9.485 0.000 0.000 288.219 20.754 14.411 18.281  
12-2031 230.642 25.808 8.727 0.000 0.000 265.177 19.095 13.259 19.627  
12-2032 212.761 23.807 8.050 0.000 0.000 244.618 17.614 12.231 21.043  
12-2033 195.193 21.841 7.386 0.000 0.000 224.420 16.160 11.221 22.687  
12-2034 179.588 20.095 6.795 0.000 0.000 206.478 14.868 10.324 24.417  
12-2035 165.231 18.488 6.252 0.000 0.000 189.971 13.679 9.499 26.297  
12-2036 152.420 17.055 5.767 0.000 0.000 175.242 12.619 8.762 28.273  
S Tot 10,292.199 1,151.636 389.436 0.000 0.000 11,833.270 852.078 591.664 9.798  
After 191.877 21.470 7.260 0.000 0.000 220.607 15.885 11.030 30.928  
Total 10,484.075 1,173.106 396.696 0.000 0.000 12,053.877 867.963 602.694 10.185  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 70.645 1 0.6 0.000 0.000 189.450 5,000.000 -3,033.005 -3,033.005 -3,037.101  
12-2019 120.000 1 0.6 0.000 0.000 144.671 .000 1,436.010 -1,596.995 -1,785.057  
12-2020 120.000 1 0.6 0.000 0.000 88.929 .000 836.478 -760.518 -1,123.573  
12-2021 120.000 1 0.6 0.000 0.000 65.547 .000 584.995 -175.523 -703.421  
12-2022 120.000 1 0.6 0.000 0.000 52.594 .000 445.674 270.151 -412.547  
12-2023 120.000 1 0.6 0.000 0.000 44.209 .000 355.487 625.638 -201.674  
12-2024 120.000 1 0.6 0.000 0.000 38.397 .000 292.978 918.616 -43.717  
12-2025 120.000 1 0.6 0.000 0.000 33.878 .000 244.380 1,162.996 76.032  
12-2026 120.000 1 0.6 0.000 0.000 30.454 .000 207.548 1,370.544 168.482  
12-2027 120.000 1 0.6 0.000 0.000 27.709 .000 178.028 1,548.573 240.573  
12-2028 120.000 1 0.6 0.000 0.000 25.503 .000 154.296 1,702.869 297.373  
12-2029 120.000 1 0.6 0.000 0.000 23.397 .000 131.647 1,834.515 341.425  
12-2030 120.000 1 0.6 0.000 0.000 21.526 .000 111.528 1,946.044 375.358  
12-2031 120.000 1 0.6 0.000 0.000 19.805 .000 93.018 2,039.062 401.090  
12-2032 120.000 1 0.6 0.000 0.000 18.270 .000 76.503 2,115.564 420.333  
12-2033 120.000 1 0.6 0.000 0.000 16.761 .000 60.278 2,175.842 434.117  
12-2034 120.000 1 0.6 0.000 0.000 15.421 .000 45.865 2,221.707 443.654  
12-2035 120.000 1 0.6 0.000 0.000 14.188 .000 32.605 2,254.312 449.821  
12-2036 120.000 1 0.6 0.000 0.000 13.088 .000 20.773 2,275.085 453.399  
S Tot 2,230.645     0.000 0.000 883.798 5,000.000 2,275.085 2,275.085 453.399  
After 166.797     0.000 0.000 16.477 .000 10.417 2,285.502 455.020  
Total 2,397.443     0.000 0.000 900.275 5,000.000 2,285.502 2,285.502 455.020  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final    5.00 1,190.352  
Oil Rate 22,812. 453. bbls/mo   96.3% 1.20 0.0%   1,032. 15,769. $/w/mo   Expense 62.5000 62.5000     8.00 717.524  
Gas Rate 68,437. 1,359. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 455.020  
GOR 3,000. 3,000. scf/bbl                   Oil 50.0000 50.0000   12.00 225.767  
NGL Rate 307. 93. bbls/mo                   Gas 50.0000 50.0000   15.00 -68.034  
NGL Yield 4.5 68.6 bbl/MMcf                           20.00 -457.430  
Gas Shrinkage 95.7 31.6 %                                
Oil Severance 7.1 7.1 %                                
Gas Severance 7.9 7.9 %                                
NGL Severance 7.9 7.9 %                                
Ad Valorem 61.9   %                                

 

Start Date: 05/2018         8   Months in year  ‘18      20.061 Year Life (05/2038)

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 481 DEFAULT   1/10/2018    10:34:19   
OIL   PUD
Table     19

Cawley, Gillespie & Associates, Inc.

 

 

 

 

 

 

 

 

 

Table 20

Reserve Estimates and Economic Forecasts as of December 31, 2017
Lilis Energy, Inc. Interests

Proved Undeveloped Reserves
LILIS ENERGY, INC. -- WILD HOG 3H

PHANTOM (WOLFCAMP B) FIELD -- LEA COUNTY, NEW MEXICO 

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)  
  Gross Oil Gross Gas Gross NGL Net Oil Net Gas Net NGL Avg Oil Avg Gas Avg NGL  
End Production Production Production Production Sales Production Price Price Price  
Mo-Year MBBLS MMCF MBBLS MBBLS MMCF MBBLS $/BBL $/MCF $/BBL  
12-2018 76.4 229.2 15.8 38.192 77.912 7.906 47.746 2.619 8.728  
12-2019 78.6 235.8 16.3 39.301 80.173 8.135 47.746 2.619 8.728  
12-2020 45.9 137.6 9.5 22.938 46.795 4.748 47.746 2.619 8.728  
12-2021 33.2 99.7 6.9 16.610 33.884 3.438 47.746 2.619 8.728  
12-2022 26.4 79.2 5.5 13.206 26.941 2.734 47.746 2.619 8.728  
12-2023 22.1 66.2 4.6 11.039 22.520 2.285 47.746 2.619 8.728  
12-2024 19.1 57.3 4.0 9.552 19.485 1.977 47.746 2.619 8.728  
12-2025 16.8 50.4 3.5 8.405 17.145 1.740 47.746 2.619 8.728  
12-2026 15.1 45.2 3.1 7.540 15.381 1.561 47.746 2.619 8.728  
12-2027 13.7 41.1 2.8 6.849 13.972 1.418 47.746 2.619 8.728  
12-2028 12.6 37.8 2.6 6.298 12.847 1.304 47.746 2.619 8.728  
12-2029 11.6 34.7 2.4 5.777 11.786 1.196 47.746 2.619 8.728  
12-2030 10.6 31.9 2.2 5.315 10.844 1.100 47.746 2.619 8.728  
12-2031 9.8 29.3 2.0 4.891 9.977 1.012 47.746 2.619 8.728  
12-2032 9.0 27.1 1.9 4.511 9.203 .934 47.746 2.619 8.728  
12-2033 8.3 24.8 1.7 4.139 8.443 .857 47.746 2.619 8.728  
12-2034 7.6 22.8 1.6 3.808 7.768 .788 47.746 2.619 8.728  
12-2035 7.0 21.0 1.5 3.504 7.147 .725 47.746 2.619 8.728  
12-2036 6.5 19.4 1.3 3.232 6.593 .669 47.746 2.619 8.728  
S Tot 430.2 1,290.6 89.1 215.106 438.817 44.527 47.746 2.619 8.728  
After 8.9 26.8 1.9 4.473 9.125 .926 47.746 2.619 8.728  
Total 439.2 1,317.5 90.9 219.579 447.942 45.453 47.746 2.619 8.728  
Cum .0 .0 .0              
Ult 439.2 1,317.5 90.9              
(11) (12) (13) (14) (15) (16) (17) (18) (19) (20)  
  Oil Gas NGL Hedge Other Total Production Ad Valorem    
End Revenue Revenue Revenue Revenue Revenue Revenue Taxes Taxes $/BOE6  
Mo-Year M$ M$ M$ M$ M$ M$ M$ M$    
12-2018 1,823.540 204.043 68.999 0.000 0.000 2,096.582 150.969 104.829 3.720  
12-2019 1,876.460 209.965 71.001 0.000 0.000 2,157.426 155.350 107.871 4.851  
12-2020 1,095.226 122.549 41.441 0.000 0.000 1,259.216 90.672 62.961 6.328  
12-2021 793.060 88.739 30.008 0.000 0.000 911.806 65.656 45.590 7.680  
12-2022 630.558 70.556 23.859 0.000 0.000 724.973 52.203 36.249 8.943  
12-2023 527.074 58.976 19.943 0.000 0.000 605.994 43.636 30.300 10.153  
12-2024 456.054 51.030 17.256 0.000 0.000 524.340 37.756 26.217 11.301  
12-2025 401.290 44.902 15.184 0.000 0.000 461.376 33.222 23.069 12.463  
12-2026 359.983 40.280 13.621 0.000 0.000 413.884 29.803 20.694 13.574  
12-2027 327.011 36.591 12.373 0.000 0.000 375.975 27.073 18.799 14.663  
12-2028 300.684 33.645 11.377 0.000 0.000 345.706 24.893 17.285 15.703  
12-2029 275.847 30.866 10.437 0.000 0.000 317.150 22.837 15.857 16.867  
12-2030 253.793 28.398 9.603 0.000 0.000 291.794 21.011 14.590 18.091  
12-2031 233.503 26.128 8.835 0.000 0.000 268.466 19.331 13.423 19.421  
12-2032 215.400 24.102 8.150 0.000 0.000 247.652 17.833 12.383 20.820  
12-2033 197.615 22.112 7.477 0.000 0.000 227.204 16.360 11.360 22.443  
12-2034 181.816 20.344 6.880 0.000 0.000 209.039 15.052 10.452 24.152  
12-2035 167.280 18.718 6.330 0.000 0.000 192.327 13.849 9.616 26.009  
12-2036 154.311 17.266 5.839 0.000 0.000 177.416 12.775 8.871 27.961  
S Tot 10,270.504 1,149.208 388.615 0.000 0.000 11,808.327 850.282 590.416 9.757  
After 213.572 23.897 8.081 0.000 0.000 245.550 17.681 12.278 30.737  
Total 10,484.076 1,173.106 396.696 0.000 0.000 12,053.877 867.963 602.694 10.185  
(21) (22) (23) (24) (25) (26) (27) (28) (29) (30) (31)  
  Operating Wells Workover 3rd Party Other   Future Net Cumulative Cum.Cash Flow  
End Expense Gross Net Expense COPAS Deductions Investment Cash Flow Cash Flow Disc.@ 10. %  
Mo-Year M$ Count M$ M$ M$ M$ M$ M$ M$  
12-2018 52.903 1 0.6 0.000 0.000 156.589 5,000.000 -3,368.708 -3,368.708 -3,297.690  
12-2019 120.000 1 0.6 0.000 0.000 161.133 .000 1,613.072 -1,755.636 -1,890.289  
12-2020 120.000 1 0.6 0.000 0.000 94.048 .000 891.535 -864.100 -1,185.126  
12-2021 120.000 1 0.6 0.000 0.000 68.101 .000 612.459 -251.642 -745.207  
12-2022 120.000 1 0.6 0.000 0.000 54.146 .000 462.375 210.733 -443.416  
12-2023 120.000 1 0.6 0.000 0.000 45.260 .000 366.798 577.532 -225.826  
12-2024 120.000 1 0.6 0.000 0.000 39.162 .000 301.205 878.737 -63.429  
12-2025 120.000 1 0.6 0.000 0.000 34.459 .000 250.626 1,129.362 59.382  
12-2026 120.000 1 0.6 0.000 0.000 30.912 .000 212.475 1,341.837 154.029  
12-2027 120.000 1 0.6 0.000 0.000 28.081 .000 182.023 1,523.860 227.738  
12-2028 120.000 1 0.6 0.000 0.000 25.820 .000 157.708 1,681.568 285.793  
12-2029 120.000 1 0.6 0.000 0.000 23.687 .000 134.768 1,816.336 330.890  
12-2030 120.000 1 0.6 0.000 0.000 21.793 .000 114.400 1,930.736 365.696  
12-2031 120.000 1 0.6 0.000 0.000 20.051 .000 95.660 2,026.396 392.158  
12-2032 120.000 1 0.6 0.000 0.000 18.497 .000 78.940 2,105.336 412.014  
12-2033 120.000 1 0.6 0.000 0.000 16.969 .000 62.514 2,167.850 426.309  
12-2034 120.000 1 0.6 0.000 0.000 15.613 .000 47.923 2,215.773 436.274  
12-2035 120.000 1 0.6 0.000 0.000 14.364 .000 34.498 2,250.271 442.798  
12-2036 120.000 1 0.6 0.000 0.000 13.251 .000 22.519 2,272.790 446.675  
S Tot 2,212.903     0.000 0.000 881.935 5,000.000 2,272.790 2,272.790 446.675  
After 184.396     0.000 0.000 18.340 .000 12.856 2,285.646 448.668  
Total 2,397.299     0.000 0.000 900.275 5,000.000 2,285.646 2,285.646 448.668  

 

Evaluation Parameters (Gross)   Expenses (Gross)   Percent Interests   Percent Cum. Disc.  
  Initial Final Units   Dei n Def   Initial Final Units       Final    5.00 1,181.848  
Oil Rate 22,812. 453. bbls/mo   96.3% 1.20 0.0%   4,644. 15,769. $/w/mo   Expense 62.5000 62.5000     8.00 709.432  
Gas Rate 68,437. 1,359. Mcf/mo   0.0% 0.00 0.0%           Revenue       10.00 448.668  
GOR 3,000. 3,000. scf/bbl                   Oil 50.0000 50.0000   12.00 222.022  
NGL Rate 1,342. 93. bbls/mo                   Gas 50.0000 50.0000   15.00 -66.645  
NGL Yield 19.6 68.5 bbl/MMcf                           20.00 -445.275  
Gas Shrinkage 81.0 31.6 %                                
Oil Severance 7.1 7.1 %                                
Gas Severance 7.9 7.9 %                                
NGL Severance 7.9 7.9 %                                
Ad Valorem 61.8   %                                

 

  Start Date: 07/2018 6   Months in year  ‘18 20.042 Year Life (07/2038)  

THESE DATA ARE PART OF A CG&A REPORT AND ARE SUBJECT TO THE CONDITIONS IN THE TEXT OF THE REPORT.
TEXAS REGISTERED ENGINEERING FIRM F-693.
ASN 483 DEFAULT   1/10/2018    10:34:19   
OIL  PUD
Table     20

Cawley, Gillespie & Associates, Inc.  

 

 

 

 

APPENDIX

Explanatory Comments for Summary Tables

 

 

 

HEADINGS

 

Table I

Description of Table Information
Identity of Interest Evaluated
Property Description – Location
Reserve Classification and Development Status
Effective Date of Evaluation

 

FORECAST  
(Columns)  
(1) (11) (21) Calendar or Fiscal years/months commencing on effective date.
(2) (3) (4) Gross  Production  (8/8th)  for the years/months  which are economical. These are expressed as thousands of barrels (Mbbl) and millions of cubic feet (MMcf) of gas at standard conditions. Total future production,  cumulative  production to effective date and ultimate recovery at the effective date are shown following the annual/monthly forecasts.
(5) (6) (7) Net  Production  accruable  to  evaluated  interest  is  calculated  by  multiplying  the  revenue  interest  times the gross production.  These values take into account changes in interest and gas shrinkage.
(8) Average (volume weighted) gross liquid price per barrel before deducting production-severance taxes.
(9) Average (volume weighted) gross gas price per Mcf before deducting production-severance taxes.
(10) Average (volume weighted) gross NGL price per barrel before deducting production-severance taxes.
(12) Revenue derived from oil sales -- column (5) times column (8).
(13) Revenue derived from gas sales -- column (6) times column (9).
(14) Revenue derived from NGL sales -- column (7) times column (10).
(15) Revenue derived from hedge positions.
(16) Revenue derived from other sources not included in column (12) through column (15); may include revenue from electrical sales, pipeline gas transportation, 3rd party saltwater disposal, etc.
(17) Total Revenue – sum of column (12) through column (16).
(18) Production-Severance taxes deducted from gross oil, gas and NGL revenue.
(19) Ad Valorem taxes.
(20) $/BOE6 – is the total of column (22), column (25), column (26), and column (27) divided by Barrels of Oil Equivalent (“BOE”). BOE is net oil production column (5) plus net gas production column (6) converted to oil at six Mcf gas per one bbl oil plus net NGL production column (7) converted to oil at one bbl NGL per 0.65 bbls of oil.
(22) Operating Expenses are direct operating expenses to the evaluated working interest and may include combined fixed rate administrative overhead charges for operated oil and gas producers known as COPAS.
(23) Average gross wells.
(24) Average net wells are gross wells times working interest.
(25) Workover Expenses are non-direct operating expenses and may include maintenance, well service, compressor, tubing, and pump repair.
(26) 3rd Party COPAS are combined fixed rate administrative overhead charges for non-operated oil and gas producers.
(27) Other Deductions may include compression-gathering expenses, transportation costs and water disposal costs.
(28) Investments, if any, include re-completions, future drilling costs, pumping units, etc. and may include either tangible or intangible or both, and the costs for plugging and the salvage value of equipment at abandonment may be shown as negative investments at end of life.
(29) (30) Future Net Cash Flow is column (17) less the total of column (18), column (19), column (22), column (25), column (26), column (27) and column (28). The data in column (29) are accumulated in column (30). Federal income taxes  have not been considered.
(31) Cumulative Discounted Cash Flow is calculated by discounting monthly cash flows at the specified annual rates.

 

MISCELLANEOUS

DCF Profile The cumulative cash flow discounted at six different interest rates are shown at the bottom of columns (30-31).    Interest has been compounded monthly. The DCF’s for the “Without Hedge” case may be shown to the left of the main DCF profile.
Life The economic life of the appraised property is noted in the lower right-hand corner of the table.
Footnotes Comments regarding the evaluation may be shown in the lower left-hand footnotes.
Price Deck A table of oil and gas prices, price caps and escalation rates may be shown in the lower middle footnotes.
Differentials Total annual price adjustments may be shown in gray font to the left of column (8), column (9) and column (10).

 

Appendix

  Cawley, Gillespie & Associates, Inc. Page 1

 

 

 

 

APPENDIX

Methods Employed in the Estimation of Reserves

 

 

 

The four methods customarily employed in the estimation of reserves are (1) production performance, (2) material balance, (3) volumetric and (4) analogy. Most estimates, although based primarily on one method, utilize other methods depending on the nature and extent of the data available and the characteristics of the reservoirs.

 

Basic information includes production, pressure, geological and laboratory data. However, a large variation exists in the quality, quantity and types of information available on individual properties. Operators are generally required by regulatory authorities to file monthly production reports and may be required to measure and report periodically such data as well pressures, gas-oil ratios, well tests, etc. As a general rule, an operator has complete discretion in obtaining and/or making available geological and engineering data. The resulting lack of uniformity in data renders impossible the application of identical methods to all properties, and may result in significant differences in the accuracy and reliability of estimates.

 

A brief discussion of each method, its basis, data requirements, applicability and generalization as to its relative degree of accuracy follows:

 

Production performance. This method employs graphical analyses of production data on the premise that all factors which have controlled the performance to date will continue to control and that historical trends can be extrapolated to predict future performance. The only information required is production history. Capacity production can usually be analyzed from graphs of rates versus time or cumulative production. This procedure is referred to as "decline curve" analysis. Both capacity and restricted production can, in some cases, be analyzed from graphs of producing rate relationships of the various production components. Reserve estimates obtained by this method are generally considered to have a relatively high degree of accuracy with the degree of accuracy increasing as production history accumulates.

 

Material balance. This method employs the analysis of the relationship of production and pressure performance on the premise that the reservoir volume and its initial hydrocarbon content are fixed and that this initial hydrocarbon volume and recoveries therefrom can be estimated by analyzing changes in pressure with respect to production relationships. This method requires reliable pressure and temperature data, production data, fluid analyses and knowledge of the nature of the reservoir. The material balance method is applicable to all reservoirs, but the time and expense required for its use is dependent on the nature of the reservoir and its fluids. Reserves for depletion type reservoirs can be estimated from graphs of pressures corrected for compressibility versus cumulative production, requiring only data that are usually available. Estimates for other reservoir types require extensive data and involve complex calculations most suited to computer models which makes this method generally applicable only to reservoirs where there is economic justification for its use. Reserve estimates obtained by this method are generally considered to have a degree of accuracy that is directly related to the complexity of the reservoir and the quality and quantity of data available.

 

Volumetric. This method employs analyses of physical measurements of rock and fluid properties to calculate the volume of hydrocarbons in-place. The data required are well information sufficient to determine reservoir subsurface datum, thickness, storage volume, fluid content and location. The volumetric method is most applicable to reservoirs which are not susceptible to analysis by production performance or material balance methods. These are most commonly newly developed and/or no-pressure depleting reservoirs. The amount of hydrocarbons in-place that can be recovered is not an integral part of the volumetric calculations but is an estimate inferred by other methods and a knowledge of the nature of the reservoir. Reserve estimates obtained by this method are generally considered to have a low degree of accuracy; but the degree of accuracy can be relatively high where rock quality and subsurface control is good and the nature of the reservoir is uncomplicated.

 

Analogy. This method which employs experience and judgment to estimate reserves, is based on observations of similar situations and includes consideration of theoretical performance. The analogy method is a common approach used for “resource plays,” where an abundance of wells with similar production profiles facilitates the reliable estimation of future reserves with a relatively high degree of accuracy. The analogy method may also be applicable where the data are insufficient or so inconclusive that reliable reserve estimates cannot be made by other methods. Reserve estimates obtained in this manner are generally considered to have a relatively low degree of accuracy.

 

Much of the information used in the estimation of reserves is itself arrived at by the use of estimates. These estimates are subject to continuing change as additional information becomes available. Reserve estimates which presently appear to be correct may be found to contain substantial errors as time passes and new information is obtained about well and reservoir performance.

 

Appendix

  Cawley, Gillespie & Associates, Inc. Page 2

 

 

 

 

APPENDIX

Reserve Definitions and Classifications

 

 

 

The Securities and Exchange Commission, in SX Reg. 210.4-10 dated November 18, 1981, as amended on September 19, 1989 and January 1, 2010, requires adherence to the following definitions of oil and gas reserves:

 

"(22)       Proved oil and gas reserves. Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible—from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations— prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time.

 

"(i)          The area of a reservoir considered as proved includes: (A) The area identified by drilling and limited by fluid contacts, if any, and (B) Adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data.

 

"(ii)         In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons (LKH) as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty.

 

"(iii)        Where direct observation from well penetrations has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty.

 

"(iv)        Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when: (A) Successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and (B) The project has been approved for development by all necessary parties and entities, including governmental entities.

 

"(v)         Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.

 

"(6)         Developed oil and gas reserves. Developed oil and gas reserves are reserves of any category that can be expected to be recovered:

 

“(i)          Through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and

 

“(ii)         Through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.

 

"(31)       Undeveloped oil and gas reserves. Undeveloped oil and gas reserves are reserves of any category that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

 

“(i)          Reserves on undrilled acreage shall be limited to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances.

 

“(ii)         Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances, justify a longer time.

 

“(iii)        Under no circumstances shall estimates for undeveloped reserves be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual projects in the same reservoir or an analogous reservoir, as defined in paragraph (a)(2) of this section, or by other evidence using reliable technology establishing reasonable certainty.

 

Appendix

  Cawley, Gillespie & Associates, Inc. Page 3

 

 

 

 

"(18)       Probable reserves. Probable reserves are those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.

 

“(i)          When deterministic methods are used, it is as likely as not that actual remaining quantities recovered will exceed the sum of estimated proved plus probable reserves. When probabilistic methods are used, there should be at least a 50% probability that the actual quantities recovered will equal or exceed the proved plus probable reserves estimates.

 

“(ii)         Probable reserves may be assigned to areas of a reservoir adjacent to proved reserves where data control or interpretations of available data are less certain, even if the interpreted reservoir continuity of structure or productivity does not meet the reasonable certainty criterion. Probable reserves may be assigned to areas that are structurally higher than the proved area if these areas are in communication with the proved reservoir.

 

“(iii)        Probable reserves estimates also include potential incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than assumed for proved reserves.

 

“(iv)        See also guidelines in paragraphs (17)(iv) and (17)(vi) of this section (below).

 

"(17)        Possible reserves. Possible reserves are those additional reserves that are less certain to be recovered than probable reserves.

 

“(i)          When deterministic methods are used, the total quantities ultimately recovered from a project have a low probability of exceeding proved plus probable plus possible reserves. When probabilistic methods are used, there should be at least a 10% probability that the total quantities ultimately recovered will equal or exceed the proved plus probable plus possible reserves estimates.

 

“(ii)         Possible reserves may be assigned to areas of a reservoir adjacent to probable reserves where data control and interpretations of available data are progressively less certain. Frequently, this will be in areas where geoscience and engineering data are unable to define clearly the area and vertical limits of commercial production from the reservoir by a defined project.

 

“(iii)        Possible reserves also include incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than the recovery quantities assumed for probable reserves.

 

“(iv)        The proved plus probable and proved plus probable plus possible reserves estimates must be based on reasonable alternative technical and commercial interpretations within the reservoir or subject project that are clearly documented, including comparisons to results in successful similar projects.

 

“(v)         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 faults with displacement less than formation thickness or other geological discontinuities and that have not been penetrated by a wellbore, and the registrant believes that such adjacent portions are in communication with the known (proved) reservoir. Possible reserves may be assigned to areas that are structurally higher or lower than the proved area if these areas are in communication with the proved reservoir.

 

“(vi)        Pursuant to paragraph (22)(iii) of this section (above), where direct observation has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves should be assigned in the structurally higher portions of the reservoir above the HKO only if the higher contact can be established with reasonable certainty through reliable technology. Portions of the reservoir that do not meet this reasonable certainty criterion may be assigned as probable and possible oil or gas based on reservoir fluid properties and pressure gradient interpretations.”

 

Instruction 4 of Item 2(b) of Securities and Exchange Commission Regulation S-K was revised January 1, 2010 to state that "a registrant engaged in oil and gas producing activities shall provide the information required by Subpart 1200 of Regulation S–K." This is relevant in that Instruction 2 to paragraph (a)(2) states: “The registrant is permitted, but not required, to disclose probable or possible reserves pursuant to paragraphs (a)(2)(iv) through (a)(2)(vii) of this Item.”

 

"(26)       Reserves. Reserves are estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations. In addition, there must exist, or there must be a reasonable expectation that there will exist, the legal right to produce or a revenue interest in the production, installed means of delivering oil and gas or related substances to market, and all permits and financing required to implement the project.

 

“Note to paragraph (26): Reserves should not be assigned to adjacent reservoirs isolated by major, potentially sealing, faults until those reservoirs are penetrated and evaluated as economically producible. Reserves should not be assigned to areas that are clearly separated from a known accumulation by a non-productive reservoir (i.e., absence of reservoir, structurally low reservoir, or negative test results). Such areas may contain prospective resources (i.e., potentially recoverable resources from undiscovered accumulations).”

 

Appendix

  Cawley, Gillespie & Associates, Inc. Page 4

 

 

 

 

CAWLEY, GILLESPIE & ASSOCIATES, INC.

 

PETROLEUM CONSULTANTS

 

13640 BRIARWICK DRIVE, SUITE 100

AUSTIN, TEXAS 78729-1107

306 WEST SEVENTH STREET, SUITE 302
FORT WORTH, TEXAS 76102-4987

1000 LOUISIANA STREET, SUITE 1900

HOUSTON, TEXAS 77002-5008

512-249-7000 817- 336-2461 713-651-9944
  www.cgaus.com  

 

Professional Qualifications of Primary Technical Person

 

The evaluation summarized by this report was conducted by a proficient team of geologists and reservoir engineers who integrate geological, geophysical, engineering and economic data to produce high quality reserve estimates and economic forecasts. This report was supervised by Todd Brooker, President of Cawley, Gillespie & Associates (CG&A).

 

Prior to joining CG&A, Mr. Brooker worked in Gulf of Mexico drilling and production engineering at Chevron. Mr. Brooker has been an employee of CG&A since 1992. His responsibilities include reserve and economic evaluations, fair market valuations, field studies, pipeline resource studies and acquisition/divestiture analysis. His reserve reports are routinely used for public company SEC disclosures. His experience includes significant projects in both conventional and unconventional resources in every major U.S. producing basin and abroad, including oil and gas shale plays, coalbed methane fields, waterfloods and complex, faulted structures.

 

Mr. Brooker graduated with honors from the University of Texas at Austin in 1989 with a Bachelor of Science degree in Petroleum Engineering, and is a registered Professional Engineer in the State of Texas. He is also a member of the Society of Petroleum Engineers.

 

Based on his educational background, professional training and more than 20 years of experience, Mr. Brooker and CG&A continue to deliver professional, ethical and reliable engineering and geological services to the petroleum industry.

 

  CAWLEY, GILLESPIE & ASSOCIATES, INC.
  TEXAS REGISTERED ENGINEERING FIRM F-693