CAD/AUDCertus well October 2023 $CAD/$AUD =1.1491.149BOE or...

CAD/AUD		Certus well October 2023 $CAD/$AUD =1.149
1.149	BOE or mcfper Day (100% NWI)	BOE or mcf per day (26.25% NWI)	sale price per unit $AUD	revenue/ day	prod cost per unit$AUD /day	unitprofit (AUD)	Gross profit / day	Gross profit / month AUD	Rev /month	prod / month
Gas(mcf)	3,412	896	3.13	2,799	1.57	1.6	1,389	42,257	85,141	42,884
condensate	220	58	127.99	7,391	5.95	122	7,048	214,363	224,817	10,455
NGL less fixed cost (6263.5 CAD)	445	117	20.50	2,394	6.04	14.5	1,688	44,280	72,831	21,474
Sum	4,077	329		12,585	13.57		10,125	300,900	382,789	74,812
CAD/AUD		Certus well November 2023 $CAD/$AUD =1.149
1.149	BOE or mcfper Day 100% NWI	BOE or mcf per day (26.25% NWI)	sale price per unit $AUD	revenue/ day	productioncost$AUD	unitprofit (AUD)	Gross profit / day	Gross profit / month AUD	Rev /month	prod / month
Gas(mcf)	3,200	840	3.05	2,558	1.57	1.5	1,236	37,583	77,809	40,226
condensate	190	50	106.88	5,330	5.95	101	5,034	153,103	162,134	9,031
NGL	370	97	20.00	1,942	6.04	14.0	1,355	34,138	59,073	17,858
Sum	3,760	292		9,831	13.57		7,624	224,824	299,016	67,114
CAD/AUD		Certus well December 2023 $CAD/$AUD =1.149
1.149	BOE or mcfper Day 100% NWI	BOE or mcf per day (26.25% NWI)	sale price per unit $AUD	revenue/ day	productioncost$AUD	unitprofit (AUD)	Gross profit / day	Gross profit / month AUD	Rev /month	prod / month
Gas(mcf)	3,200	840	3.05	2,558	1.57	1.5	1,236	37,583	77,809	40,226
condensate	190	50	106.88	5,330	5.95	101	5,034	153,103	162,134	9,031
NGL	370	97	20.00	1,942	6.04	14.0	1,355	34,138	59,073	17,858
Sum	3,760	292		9,831	13.57		7,624	224,824	299,016	67,114
CAD/AUD		Certus well January 2023 $CAD/$AUD =1.149
1.149	BOE or mcfper Day 100% NWI	BOE or mcf per day (26.25% NWI)	sale price per unit $AUD	revenue/ day	productioncost$AUD	unitprofit (AUD)	Gross profit / day	Gross profit / month AUD	Rev /month	prod / month
Gas(mcf)	4,300	1,129	3.05	3,437	1.57	1.5	1,660	50,503	104,556	54,054
condensate	160	42	106.88	4,489	5.95	101	4,239	128,929	136,534	7,605
NGL	370	97	20.00	1,942	6.04	14.0	1,355	34,138	59,073	17,858
Sum	4,830	334		9,868	13.57		7,254	213,570	300,163	79,516
CAD/AUD		Certus well February 2023 $CAD/$AUD =1.149
1.149	BOE or mcfper Day 100% NWI	BOE or mcf per day (26.25% NWI)	sale price per unit $AUD	revenue/ day	productioncost$AUD	unitprofit (AUD)	Gross profit / day	Gross profit / month AUD	Rev /month	prod / month
Gas(mcf)	6,300	1,654	3.05	5,036	1.57	1.5	2,433	73,992	153,187	79,195
condensate	230	60	106.88	6,453	5.95	101	6,093	185,335	196,267	10,932
NGL	370	97	20.00	1,942	6.04	14.0	1,355	34,138	59,073	17,858
Sum	6,900	443		13,431			9,881	293,466	408,527	107,984
CAD/AUD		Certus well March 2023 $CAD/$AUD =1.149
1.149	BOE or mcfper Day 100% NWI	BOE or mcf per day (26.25% NWI)	sale price per unit $AUD	revenue/ day	productioncost$AUD	unitprofit (AUD)	Gross profit / day	Gross profit / month AUD	Rev /month	prod / month
Gas(mcf)	6,000	1,575	3.05	4,796	1.57	1.5	2,317	70,469	145,893	75,424
condensate	220	58	106.88	6,172	5.95	101	5,828	177,277	187,734	10,457
NGL	370	97	20.00	1,942	6.04	14.0	1,355	34,138	59,073	17,858
Sum	6,590	426		12,911			9,500	281,884	392,699	103,738
CAD/AUD		Certus well April 2023 $CAD/$AUD =1.149
1.149	BOE or mcfper Day 100% NWI	BOE or mcf per day (26.25% NWI)	sale price per unit $AUD	revenue/ day	productioncost$AUD	unitprofit (AUD)	Gross profit / day	Gross profit / month AUD	Rev /month	prod / month
Gas(mcf)	5,900	1,549	3.05	4,717	1.57	1.5	2,278	69,294	143,461	74,167
condensate	210	55	106.88	5,892	5.95	101	5,563	169,219	179,200	9,981
NGL	370	97	20.00	1,942	6.04	14.0	1,355	34,138	59,073	17,858
Sum	6,480	419		12,550			9,197	272,651	381,734	102,006