Attached files
| file | filename |
|---|---|
| EX-99.3 - PRESS RELEASE - Amplify Energy Corp. | d406075dex993.htm |
| EX-99.5 - UNAUDITED HISTORICAL CONSOLIDATED FINANCIAL STATEMENTS - Amplify Energy Corp. | d406075dex995.htm |
| EX-23.1 - CONSENT OF ERNST & YOUNG LLP - Amplify Energy Corp. | d406075dex231.htm |
| EX-99.4 - AUDITED HISTORICAL CONSOLIDATED FINANCIAL STATEMENTS - Amplify Energy Corp. | d406075dex994.htm |
| EX-99.1 - FURNISHED INFORMATION REGARDING EAGLE ENERGY'S HEDGING POSITION - Amplify Energy Corp. | d406075dex991.htm |
| EX-99.6 - UNAUDTIED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS - Amplify Energy Corp. | d406075dex996.htm |
| 8-K - FORM 8-K - Amplify Energy Corp. | d406075d8k.htm |
 1
1
Mississippian Lime –
Mississippian Lime –
Illustrative Economics
Illustrative Economics
(1)
MPO management’s estimated capital cost based on recent actual well
cost. (2)
MPO management’s estimated range based on recent and representative
results. (3)
24 hour initial production rate.
(4)
Average WI and NRI estimate includes impact of pooling acreage into 640 acre
units (5)
Range based on high and low reserves and IP at $90 WTI.
Gross Capex
($MM)
(1)
$3.7
Gross EUR
(Mboe)
(2)
300 -
460
IP (Boe/d)
(3)
810 –
1,143
Average WI
53%
Average NRI
43%
BT-IRR
(4)
52% -
152%
Illustrative Economics at $90 WTI
Illustrative Economics at $90 WTI
Oil Price Sensitivity –
Mid-Point of Range
Oil Price Sensitivity –
Mid-Point of Range
(5)
(4)
Exhibit 99.2 |
 2
2
Louisiana Assets –
Louisiana Assets –
Illustrative Economics
Illustrative Economics
(1)
MPO management’s estimated capital cost based on recent actual well
cost. (2)
MPO management’s estimated range based on recent and representative results of
MPO’s drilling activity. (3)
24 hour initial production rate.
(4)
Range based on high and low reserves and IP at $90 WTI, and $14 LLS
differential. Pine Prairie
West Gordon
N. Cowards Gully
S. Bearhead Creek
Mid-Point of Range
Illustrative Economics at $90 WTI
Illustrative Economics at $90 WTI
Oil Price Sensitivity –
Mid-Point of Range
Oil Price Sensitivity –
Mid-Point of Range
Pine Prairie
West Gordon
N. Cowards
Gully
S. Bearhead
Creek
Gross Capex
($MM)
(1)
$2.8
$5.4
$3.5
$6.0
Gross EUR
(Mboe)
(2)
258 -
416
201 -
313
161 -
254
322 -
514
IP (Boe/d)
(3)
240 -
361
451 -
660
350 -
525
721 -
1,082
Average WI
92%
96%
94%
100%
Average NRI
69%
71%
71%
79%
BT-IRR
(4)
46% -
113%
10% -
28%
35% -
97%
46% -
126% |