FIELD: xxxxxxx COUNTY: xxxxxx

WELL: xxxxxxx STATE: xxxxxx

RESERVOIR: xxxxxxx OPERATOR: xxxxxx
FILECODE : xxxxxxx
VOLUMETRIC OIL RESERVE ESTIMATE

LOW SIDE CASE DATA UNITS

DEPTH OF PAY [MEASURED] FEET

DEPTH OF PAY [TVD] 8,350 FEET-TVD
DRAINAGE AREA 275 ACRES
PENETRATED NET PAY 38 FT.
AVERAGE NET PAY 24.82 FT.
RESERVOIR VOLUME 6,826 ACRE-FT.
POROSITY 30.0 %
WATER SATURATION 12.0 %
PRESSURE BASE 14.650 PSIA
INITIAL RESERVOIR PRESSURE 6,513 PSIG
RESERVOIR TEMPERATURE 180.2 DEG.-F
RESERVOIR TEMPERATURE 640.2 DEG.-R
SEPARATOR GAS GRAVITY 0.650 SPECIFIC
GAS-OIL RATIO 650 SCF/BBL
STOCK TANK OIL GRAVITY 27.0 DEG.-API
STOCK TANK OIL GRAVITY 0.893 SPECIFIC
EST. BUBBLE POINT 4,299 PSIA
OIL FORMATION VOLUME FACTOR,Boi 1.304 RBBL/STB
OIL-IN-PLACE 1,570 BBL/AC-FT
RECOVERABLE OIL 236 BBL/AC-FT
RECOVERY EFFICIENCY 15.0% %
PROVEN OIL-IN-PLACE 10,717 MBBL
PROVEN RAW ULTIMATE RECOVERABLE OI 1,607.6 MBBL

ULTIMATE OIL RESERVES 1,608 MBBL

ULTIMATE CASING HEAD GAS RESERVES 1,045 MMCF

REMARKS:

ASSUME BUBBLE POINT OIL

ASSUME NOMINAL RESERVOIR AREA OF 32 ACRES (SOME WEDGING)
WEAK TO MODERATE WATER DRIVE
ASSUME 13.7 PPG RESERVOIR PRESSURE

PREPARED BY: gdfgdg

747575260.xls OILRES 04/23/2024

 Great Oil & Gas Corporation
BASIC WELL DATA
(Due 15 Days After Completion / Testing)
025-0050 (Rev 02/99)

FIELD SUBSIDIARY DATE

xxxxxxx March 3, 1999

WELL NAME SECTION TOWNSHIP RANGE

xxxxxxx
OPERATOR COUNTY STATE

xxxxxxxx xxxxxx xxxxxx

FORMATION WELL TYPE * OPERATING EXPENSE

xxxxxxx $ / Mo : $/MCF :
PERFORATIONS

REV TRIGGER CAPITAL

WI NRI % 8/8's M$ DATE M$ DESCRIPTION
BPO Drill & Complete
Future Dev Costs
APO1

APO2

GAS WELL
GROSS SAND (Ft) BTU GAS IN PLACE (MMcf)
AVG DEPTH (Ft) Gas Gravity EXPECTED DRIVE MECHANISM
BHP (PSI) N2 (%) RECOVERY FACTOR (%)
BHT (F) CO2 (%) RECOVERABLE GAS (MMcf / AcFt)
POROSITY (%) H2S (%) AVERAGE COND YIELD (Bbl / MMcf)
WATER SAT (%) Init Cond (Bbl / MMcf) AVERAGE NGL YIELD (Bbl / MMcf)
AREA (Ac) Z GAS RESERVES (MMcf)
NET PAY (Ft) Bg (Scf/Rcf) CONDENSATE RESERVES (Bbl)
VOLUME (AcFt) GIP (MMcf / AcFt) NGL RESERVES (Bbl)

OIL WELL
GROSS SAND (Ft) 38 OIL IN PLACE (MBbl) 10,717
AVG DEPTH (Ft) 8,350 EXPECTED DRIVE MECHANISM
BHP (PSI) 6,513 RECOVERY FACTOR (%) 0.15
BHT (F) 180 RECOVERABLE OIL (Bbl / AcFt) 236
POROSITY (%) 30 AVERAGE GOR (Mcf / Bbl) 650
WATER SAT (%) 12 Oil Gravity 27 AVERAGE NGL YIELD (Bbl / MMcf)
AREA (Ac) 275 GOR (Mcf / Bbl) 650 OIL RESERVES (MBbl) 1,607.6
NET PAY (Ft) 24.8 Bo (RBbl / Stb) 1.304 CSGHD GAS RESERVES (MMcf) 1,045
VOLUME (AcFt) 6,826 OIP ( Bbl / AcFt) 1,570 NGL RESERVES (Bbl)

Test Data & Anticipated Initial Production Rates

Analogous Production

Comments (Tax Credits/Exemptions, Compression/Gathering fees, etc)

*(1) New Field Wildcat (2) New Pool Test (3) Shallower Pool Test (4) Deeper Pool Test (5) Extension (6) Development

xxxxxxx
xxxxxxx

BasicWel.xls
 Great Exploration & Production Company
BASIC WELL DATA
(Due 15 Days After Completion / Testing)
025-0050 (Rev 02/99)

FIELD SUBSIDIARY DATE

dfsff April 23, 2024

WELL NAME SECTION TOWNSHIP RANGE

dsfsdfs
OPERATOR COUNTY STATE

sdfsdfsdf dfsf sdf

FORMATION WELL TYPE * OPERATING EXPENSE

fsdfsdfsf 5 $ / Mo : $/MCF :
PERFORATIONS

REV TRIGGER CAPITAL

WI NRI % 8/8's M$ DATE M$ DESCRIPTION
BPO Drill & Complete
Future Dev Costs
APO1 FDC $/MCF

APO2

GAS WELL xxxxxxxx

GROSS SAND (Ft) 36.3 BTU GAS IN PLACE (MMcf) 9,134
AVG DEPTH (Ft) 7,150 Gas Gravity 0.62 EXPECTED DRIVE MECHANISM Depletion
BHP (PSI) 4,139 N2 (%) 0 RECOVERY FACTOR (%) 75
BHT (F) 194 CO2 (%) 0 RECOVERABLE GAS (MMcf / AcFt) 473
POROSITY (%) 11.7 H2S (%) 0 AVERAGE COND YIELD (Bbl / MMcf) 0.0
WATER SAT (%) 47.5 Init Cond (Bbl / MMcf) 0.0 AVERAGE NGL YIELD (Bbl / MMcf)
AREA (Ac) 400 Z 0.955 GAS RESERVES (MMcf) 6,869
NET PAY (Ft) 36.3 Bg (Scf/Rcf) 235.1 CONDENSATE RESERVES (MBbl) 0
VOLUME (AcFt) 14,520 GIP (MMcf / AcFt) 629 NGL RESERVES (Bbl)

OIL WELL
GROSS SAND (Ft) OIL IN PLACE (Bbl)
AVG DEPTH (Ft) EXPECTED DRIVE MECHANISM
BHP (PSI) RECOVERY FACTOR (%)
BHT (F) RECOVERABLE OIL (Bbl / AcFt)
POROSITY (%) AVERAGE GOR (Mcf / Bbl)
WATER SAT (%) Oil Gravity AVERAGE NGL YIELD (Bbl / MMcf)
AREA (Ac) GOR (Mcf / Bbl) OIL RESERVES (Bbl)
NET PAY (Ft) Bo (RBbl / Stb) CSGHD GAS RESERVES (MMcf)
VOLUME (AcFt) OIP ( Bbl / AcFt) NGL RESERVES (Bbl)

Test Data & Anticipated Initial Production Rates

Analogous Production
Offset producers have averaged EUR of 2500 MM

Comments (Tax Credits/Exemptions, Compression/Gathering fees, etc)

*(1) New Field Wildcat (2) New Pool Test (3) Shallower Pool Test (4) Deeper Pool Test (5) Extension (6) Development

Concur ____________________________ dfsff

sdfsdf dsfsdfs

BasicWel.xls
 ZGASRES

FIELD: xxxxxxxx COUNTY: xxxxxx

WELL: xxxxxxxx STATE: xxxxxx
RESERVOIR: xxxxxxxx OPERATOR: xxxxxx
xxxxxxxx
HYPOTHETICAL GAS CASE COMPARISON
VOLUMETRIC GAS RESERVE ESTIMATE

DATA UNITS

DEPTH OF PAY [ MEASURED ] FEET

DEPTH OF PAY [ TVD ] mid-depth of reservoir 7,150 FEET-SS
AREA 400 ACRES
PENETRATED NET PAY 36.3 FT.
AVERAGE NET PAY 36.30 FT.
RESERVOIR VOLUME 14,520 ACRE-FT.
POROSITY 11.7 %
WATER SATURATION 47.5 %
PRESSURE GRADIENT 11.1 PPG 0.579 PSI/FT
PRESSURE BASE 14.65 PSIA
INITIAL RESERVOIR PRESSURE 4,139 PSIG
RESERVOIR TEMPERATURE 194 DEG.-F
RESERVOIR TEMPERATURE 654 DEG.-R
SEPARATOR GAS GRAVITY 0.620 SPECIFIC
STOCK TANK GRAVITY 60.0 DEG.-API
STOCK TANK OIL GRAVITY 0.739 SPECIFIC
RESERVOIR GAS GRAVITY 0.620 SPECIFIC
N2 CONTENT 0.00 %
CO2 CONTENT 0.00 %
H2S CONTENT 0.00 %
CRITICAL PRESSURE 669.7 PSIA
CRITICAL TEMPERATURE 364.1 DEG.-R
COMPRESSIBILITY FACTOR-INITIAL 0.955 Z
GAS FORMATION VOLUME FACTOR,Bgi 235.1 SCF/FT3
GAS-IN-PLACE [PER AC-FT] 629 MCF/AC-FT
RECOVERABLE GAS [PER AC-FT] 473 MCF/AC-FT
RECOVERY FACTOR 75 %
TOTAL GAS-IN-PLACE 9,134 MMCF
TOTAL ULTIMATE RECOVERABLE GAS [RAW] 6,869 MMCF
SEPARATOR LIQUID RECOVERY 0.0 BBL/MMCF
SURFACE SEPARATION LOSS 0.8732 MCF/BBL
GAS EQUIV. OF LIQUID SEP. LOSS 0 MMCF
B-1 and A-10st EUR MMCF
ULTIMATE SALES GAS RESERVES: UNPROC. 6,869 MMCF
ULTIMATE LEASE SEPARATOR LIQ. RESERVES 0 MBBL

REC. EFF PARAMETERS :

Pa = 1000 Risk Fac =
Sgr= 46.8% 100%
REMARKS: Bga= 58.3
Esw= 100%

PREPARED BY:
747575260.xls ZGASRES 04/23/2024
 ZFACTOR

Z - Factor Calculation 23-Apr-24

GAS GRAVITY 0.62 Tc = 364.12

% N2 0.00 % Pc = 669.68
% CO2 0.00 % Tc' = 364.12
% H2S 0.00 % Pc' = 669.68
CONDENSATE (YES=1) 1 Tr = 1.662
RES. TEMPERATURE 144 'F Pr = 5.725
PRESSURE 3834 psia GAS Ghc = 0.6200
Tchc = 364.12
Z - Factor 0.9003 Pchc = 669.68
BHP/Z 4,259 CWA = 0.00
pro = 1.0334
Written by Doug Boone f(pr) = 0.0000
Version 1.0 f(pr)' = 2.0129
Copyright 1988 pro' = 1.0334

INSTRUCTIONS:

1) INPUT THE VALUES THAT ARE HIGHLIGHTED

2) PRESS [F9] TO CALCULATE.

3) TO PRINT PRESS [ALT] AND [P] TOGETHER.

Page 5
 ZFACTOR

\P /PPR{BS}A1..F20~AGPQ
A= 0.0642
B= 0.2771
C= -0.7326
D= 1.6616
E= 0.2469
F= 0.6845
G= 1.5458

Page 6