@2020Mustang. I made the input data deliberately more...

@2020Mustang. I made the input data deliberately more conservative to try to estimate a minimum price for each of Nomgon and Grandis.

I did not have to assume Reserves of 1 Tscf for each, rather I valued both contingent resources and reserves by assuming 10% of the total was reserves and 90% as CR. The risk factor for CR was 10% and Reserves was valued at 2P 50% of $A10/GJ for Grandis and 50% of $A6/GJ for Nomgon. The discount factor was 33.3%

For Grandis, the assumption was 10% of 4.2 Tscf as Reserves valued at 2P 50% of $A10/GJ, and for Nomgon the assumption was 10% of 4 Tscf as Reserves valued at 2P 50% of $A6/GJ..

For the Nomgon CR, I assumed 90% of 11 Tscf at 10% risk factor and applied a total of 1.5 bn shares (next year).

For Grandis, the CR volume was 90% of 4.2 Tscf risked at 10% and applied a total of 1.3 bn shares (this year).