$67,615,915 • Total equity requirement $18,121,065 • Total bank debt $49,500,000 • Equity/debt percentage 27 / 73 • Natural Gas per day (339 days/yr.) 5.5 MMscf/d • Natural Gas fixed 20yr price 2.25 MMscf • Plant life 30 years • ULS Diesel/Naphtha production 400 / 100 bpd • Diesel Price (USD/gal - 20 year fixed) $2.85 • Naphtha price (20 year fixed) $1.70 • 10 YR Avg. annual gross revenue $18,700,000 • 10 YR Avg. annual EBITDA $9,000,000 • 10 YR Avg. annual debt/int. at 7% $5,032,000 • 10 YR Avg. net cash flow after debt $3,5000,000 • Debt service coverage ratio to 1.83 EBITDA – 15 YR Avg. Subject Investment - 500 bpd – Q4, 2016 Future Investment 6,800 bpd – Q1, 2017 • Total project costs $394,120,005 • Total equity requirement $119,120,000 • Total bank debt $275,000,005 • Equity/debt percentage 30 / 70 • Natural Gas per day (339 days/yr.) 19.45 MMscf/d • Natural Gas fixed 20yr price 3.99 MMscf • ULS Diesel/Naphtha production 5600/800/400 bpd • Jet fuel price (USD/gal - 10 year fixed) * $2.82 • Diesel Price (USD/gal - 10 year fixed) * $3.54 • Naphtha price (20 year fixed) * $2.37 • 10 YR Avg. annual gross revenue $234,000,000 • 10 YR Avg. annual EBITDA $56,300,000 • 10 YR Avg. annual debt/int. at 7% $27,960,000 • 10 YR Avg. net cash flow after debt $24,800,000 • Debt service coverage ratio to 2.10 EBITDA – 15 YR Avg. * Price include US Government incentives at $.258 cents/gal for bio-jet fuel, $.51 cents/gal for renewable ULS Diesel and bio-naphtha