Borrowing_Base_and_Availability_Blank.xlsx
   1. Assumptions!B2                        250
   1. Assumptions!B3                        15
   1. Assumptions!B4                        0
   1. Assumptions!B7                        150
   1. Assumptions!B8                        0.75
   1. Assumptions!B9                        100
   1. Assumptions!B10                       0.08
   2. Borrowing base!B2                     400
   2. Borrowing base!C2                     0
   2. Borrowing base!E2                     300
   2. Borrowing base!G2                     0.9
   2. Borrowing base!B3                     250
   2. Borrowing base!C3                     0
   2. Borrowing base!G3                     0.85
   2. Borrowing base!B4                     180
   2. Borrowing base!C4                     30
   2. Borrowing base!G4                     0.8
   2. Borrowing base!B5                     120
   2. Borrowing base!C5                     0
   2. Borrowing base!E5                     90
   2. Borrowing base!G5                     0.7

NAV_Facility_Underwriting_Blank.xlsx
   1. Assumptions!B2                        800
   1. Assumptions!B3                        80
   1. Assumptions!B4                        200
   1. Assumptions!B5                        0.25
   1. Assumptions!B6                        20
   1. Assumptions!B7                        130
   1. Assumptions!B10                       620
   1. Assumptions!B11                       35
   1. Assumptions!B12                       120
   1. Assumptions!B13                       60
   1. Assumptions!B14                       20
   1. Assumptions!B15                       40
   1. Assumptions!B16                       180
   1. Assumptions!B17                       118
   1. Assumptions!B20                       0.45
   1. Assumptions!B21                       0.3
   1. Assumptions!B22                       0.15
   1. Assumptions!B23                       431
   1. Assumptions!B24                       0.1
   1. Assumptions!B25                       0.3

