Return-Path: Received: from server.64xmedia.com by server.64xmedia.com with LMTP id GWwTJHqiw2EmEwAAdUq3JA (envelope-from ); Wed, 22 Dec 2021 17:11:06 -0500 Return-path: Envelope-to: directory@aicenergycorp.com, rgrimes@aicenergycorp.com, smelk@aicenergycorp.com, fchen@aicenergycorp.com, bchen@aicenergycorp.com Delivery-date: Wed, 22 Dec 2021 17:11:06 -0500 Received: from mobile-166-170-49-120.mycingular.net ([166.170.49.120]:14096 helo=iPhone) by server.64xmedia.com with esmtpsa (TLS1.2) tls TLS_ECDHE_RSA_WITH_AES_256_GCM_SHA384 (Exim 4.94.2) (envelope-from ) id 1n09pC-0001Gn-5E; Wed, 22 Dec 2021 17:11:06 -0500 MIME-Version: 1.0 Date: Wed, 22 Dec 2021 14:11:04 -0800 From: Subject: Re: SAFX Financial Model from Keitu Engineers & Consultants, Inc. Thread-Topic: Re: SAFX Financial Model from Keitu Engineers & Consultants, Inc. In-Reply-To: <000901d7f773$2def0da0$89cd28e0$@keitu.com> Message-ID: <13DFB648-BA16-F14E-BE7D-5E0D2755903F@hxcore.ol> References: <000901d7f773$2def0da0$89cd28e0$@keitu.com> To: Kathleen Spilman , "directory@aicenergycorp.com" , "John Melk @icloud" Cc: "Roger Grimes @AIC" , "Snow Liu-Melk @AIC" , Fred Chen , "Bob Chen @AIC" Content-Type: multipart/related; boundary="_2705F97C-9560-0142-8BE6-357B890F7806_" --_2705F97C-9560-0142-8BE6-357B890F7806_ Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="utf-8"

=0A= =0A= =0A= =0A=

=0A= =0A=

Thank you so much Kathye

= for completing this task we appreciate all that you do and wish you and you= r team happy holidays.

Jen= nifer Wilson

=0A=

Get Outlook for iOS

=0A=

=0A= =0A= =0A=

From: Kathleen Spilman <kspilman@keitu.com>
Sent: W= ednesday, December 22, 2021 12:33 PM
To: directory@aicenergycorp.= com; John Melk @icloud
Cc: Roger Grimes @AIC; Jennifer Wilson @AI= C; Snow Liu-Melk @AIC; Fred Chen; Bob Chen @AIC
Subject: FW: SAFX= Financial Model from Keitu Engineers & Consultants, Inc.

Model sent to Lela and Abraham

Kathye

From: Kathleen Spilman <kspilman@= keitu.com>
Sent: Wednesday, December 22, 2021 2:30 PM
T= o: 'Lela Jgerenaia VP / CFA' <ljgerenaia@starwood.com>; 'Abraham = Kepes / Director Energy Development' <akepes@starwood.com>
Cc:<= /b> Phil Stack <pstack@keitu.com>
Subject: SAFX Financial M= odel from Keitu Engineers & Consultants, Inc.

AIC did send us a copy of t= he NDA Starwood signed with AIC. Attached a copy of the file that Phi= l used during the walkthrough with the group earlier today.

Please be advised that AIC Ene= rgy Corp DID NOT purchase the rights to this spreadsheet tool in its= entirety; but only purchased the right for unlimited use for a =E2=80=9Clo= cked=E2=80=9D version of this tool for the duration of the SAFX project. &n= bsp;They understand that this model is intellectual property of Keitu. = ; Starwood and its agents are therefore NOT AUTHORIZED to release or share = this unlocked version of the file with our client AIC Energy Corp or any ot= her parties without Keitu=E2=80=99s written permission.

We share this file with you and oth= er members of the Starwood staff, only. If additional authorization i= s required, please contact me.

Kat= hleen M. Spilman, P.E.

Managing Director

1403 27th St NW = ; PO Box 98 Mandan ND 58554

(701) 667-1800

(701) 667-1808 x100 Direct

(701) 527-0277 Mobile=

www.keitu.com

P &nbs= p;Please consider the environment before printing thi= s email.

= --_2705F97C-9560-0142-8BE6-357B890F7806_ Content-Type: image/jpeg; name="image001.jpg" Content-ID: Content-Transfer-Encoding: base64 Content-Disposition: inline; filename="image001.jpg" /9j/4AAQSkZJRgABAQEAYABgAAD/2wBDAAoHBwkHBgoJCAkLCwoMDxkQDw4ODx4WFxIZJCAmJSMg IyIoLTkwKCo2KyIjMkQyNjs9QEBAJjBGS0U+Sjk/QD3/2wBDAQsLCw8NDx0QEB09KSMpPT09PT09 PT09PT09PT09PT09PT09PT09PT09PT09PT09PT09PT09PT09PT09PT09PT3/wAARCAA6APcDASIA AhEBAxEB/8QAHwAAAQUBAQEBAQEAAAAAAAAAAAECAwQFBgcICQoL/8QAtRAAAgEDAwIEAwUFBAQA AAF9AQIDAAQRBRIhMUEGE1FhByJxFDKBkaEII0KxwRVS0fAkM2JyggkKFhcYGRolJicoKSo0NTY3 ODk6Q0RFRkdISUpTVFVWV1hZWmNkZWZnaGlqc3R1dnd4eXqDhIWGh4iJipKTlJWWl5iZmqKjpKWm p6ipqrKztLW2t7i5usLDxMXGx8jJytLT1NXW19jZ2uHi4+Tl5ufo6erx8vP09fb3+Pn6/8QAHwEA AwEBAQEBAQEBAQAAAAAAAAECAwQFBgcICQoL/8QAtREAAgECBAQDBAcFBAQAAQJ3AAECAxEEBSEx BhJBUQdhcRMiMoEIFEKRobHBCSMzUvAVYnLRChYkNOEl8RcYGRomJygpKjU2Nzg5OkNERUZHSElK U1RVVldYWVpjZGVmZ2hpanN0dXZ3eHl6goOEhYaHiImKkpOUlZaXmJmaoqOkpaanqKmqsrO0tba3 uLm6wsPExcbHyMnK0tPU1dbX2Nna4uPk5ebn6Onq8vP09fb3+Pn6/9oADAMBAAIRAxEAPwD2aiii gAqC5vYLQZmkCk9B1J/Cq+qah9iiCpgzP90Ht71gBWlcvIxZ26k964cVjFR92OrOqhhudc0tEbDe IbcHiKYj1wB/Wp7bWrO5YIJDG56K4xn+lYRh46VVmiGDxXFDMal+jOr6pSlotDtqK5rRNZaKZbO6 YsjcRueqn0PtXS161GtGtHmicFajKlLlkFFFFamQUV5enjnXL34qnQ7SaEaet0YmXygW2ouX+b6g 11fjPxtY+ELDdLia9lB8i2U8t7n0X3/KgDpaK808Dax418Vzre3VzBa6SGzvFsN0vP3Uz27bv513 uoa1pulMi6jf21q0gJQTShN2OuM/WgC9RWN/wmHh7/oN6d/4Ep/jWjZX9rqVuLixuYriEkgSROGX I68igCxRVKw1nTtUeRNPvra5aL74hlDlfrjp0qq/i3QI5GR9a09XUlWU3C5BHUdaANeisb/hMPDw /wCY5p3/AIEp/jV261bT7G0juru9t4LeTGyWSQKrZGRgn2oAuUVHDNHcwJNBIskUihkdTkMD0INV v7Z07+0v7O+3W323/n38weZ0z93r05oAu0UUUAFFFFABRRRQAUUUUAFFFFABRRUc7FYJGHUKT+lD 0BanLXVwbvUJZM5XdtX6Cp4lrNtm4FaET8V8niHKd5dWe3OPKuVdCZl4qnOvWrbScVTnfrXPhlNL 3iad7mZcjuOD611sFzeajoMctjNDFdlcbpoy6bhwcgEHn61yVy3Wul8JMTpcgPRZTj8hXtZfNqq4 90GPheipdmYtn4+uNP8AEKaH4ssI7C6lIEFzC5aCXJwOvIyePr1xXaTSrBC8rnCIpZj7CvIPiJfx +OfE+m6BoCi5mtnbzbhOVTOAefRcZJ9cDrXo3iw3MHgvUks45bi5Nq0SLGpZ2JG3OB9c17R4x4Lo d9rra/c6voEEs16DJK7JD5mxXJySDWp4LhsPF3jXf4qvZJZpvmjR+FuH/uE9gB0Udense4+DegXe k2Wp3GoWc1rLNIkaLNGUYqoznB7Zb9KxviV8PLiDURrHh+1llSd8zQW6ktHJ13qBzgnrjofrwDPY Y40ijWONFREAVVUYAA6ACvFfize2k/j+wt78yfYrWFPP8v721mJbHvgCu7+H/iDV9SsfsXiDTr23 vYF4nmgZFnX1yRjd6+vWuC1xdft/ibfa1beH7m9SOUxxCS2do2UJsB4HPcigCgbn4YAE+RrnH+0P /iq9YtoLHwt8P5m01ZYrWG0kuIxKcuCyluffJrhf+Ex8XHgeBoMn1sZa7T4hrey+Aby3tLWWe6uF SIxwIWIyw3YA7YzQBzXwOsTHoup3jDmadYgf91c/zasr4g/D7RfDPh6XUraa9e6knVFEsilSWOTk bR2BruvhnpU2keB7OG5hkhuJGeWSORSrKSxxkH2ArB+MlpqWp2GmWWm2N1dAyvLJ5MTOFwMLnH+8 fyoAzvCnwn0fWvC1jf6hLercXMfmMsciqoBJxgFT2xS/GqQJaaHpEHQszBfoAi/+hGvT9LtBp+k2 doowIIUj/JQP6V5r8VtA1u71/TdW0uzku4reMDbEm8o6vuyV6kHj8qAPTLG2Wy0+3tV+7DEsY+gA H9K8p8G/8Tn40axqGdyW/nFT+IjH6Zp7+PfiDLGUj8MlHYYDiylyD68nFbfwr8IX2gW17qGroY7y 9IAjYgsqjJy2O5J6e1AHoFFFFAgooooAKKKKACiiigAooooAYsiM7IrqWX7yg8j60rqHRlPQjFU9 Q0ex1QD7XAGdfuyIxR1+jKQR+dY03hG/jOdN8U6vbD+7MUuFH/fYz+tAGQmYZXibhkYqfwq3HNxW HrvhnxPYSfaf+EhjnWQ/M7WSqQe2QKyRY+I26+IY1H+zaivAqYdQk4ykvx/yPcjUdWKlGLf3f5na mbiql3dRwIXmkSNR/E7BR+tcsdB1Obi68TXzDuIlCVGvg7S9++5+03j+txMW/QVChSjvL7l/nYqM anSP3v8AyuP1DxlpkUnl2zvezdo7dd2T9en86uadoni/xdYCGaZdD0aUlmVeZpQeOe+OO+B7Gr+j 6LC1ylrYW8cIb7xjQDC9yTXo8USwQpHGMIihQPYV6GBhBtyjH5s5MfKaShKXyRkeGvCel+FLPyNM gwzAeZM/Mkn1P9BxVjWddttDS3NxHcSvcyeVFHbxGR2bBbgD2BrSrlfGfhi88RT6a1sLJ47RpGeK 6aRVcsAAcpg8c969I8w1LHxHZ3jxxyLPZTTOUhhvYjC8pAydqtycA9qfd+JdGsP+PzVLOA72jxJM o+ZfvD8MjNczb/D95oY47z7LbeVDJ5Js2kJhnMissqlyTkBF7+o6VDH4L16CKV0u9Plu7uJluJiZ IyjmV5C0ZXnB3DI4+7igDsP7d0vzIk/tG13TMixjzR85YZUD1yOR60y98RaRpzlL3UrWBlbYRJKA Q2AcfXDA/iK5mL4eGaby9RuI57YIVBUFZAwiijRx2DDY7cdCwqqPA+urcJczX1tc3P70ySCeW3LM xQA5Qf3Y1yPWgDqz4r0ITRxf2tZeZKFKJ5wywb7uB754p1v4p0O7eZLfV7GRoFLyhZ1+RR1J54Ar n4fCerwaxc3SzwFJpA4IvJgQFjVVBUDDfd6nrVU/Dm5js7aH7cl6sVk0DQ3fEYc7MlTGFYDCtyST 096AOx07W9M1cyDTb+2ujHjeIpAxXPTOKSTXdLi1JdOk1C1W9YgLAZQHJPIGPWs3wxod/pVxeTah cJIJgixRrK8vlhc5+d/m5J6dBj3rItPCOv2+sC4/tG1EEl39ouj8ztcYfKnaRiNgoC5U8gCgDo9b 8RWWg/Z1uhcSS3LFYobeFpZHwMkhVHQVVtfG2iXFpJcTXf2FYpfJdL1TAwfGcYbHY5pmvaPqtxrm n6ro01kJrWKWFo7tWKkPtOQV5z8tU20TxK15a6jPc6TdXsSzIY5I3WKNXKEbCMkkbMZPrQB0NtrO nXk0UNrfW00ssXnxokgJePONw9RnjNVpfFWhQvGsur2KNIAUDTqMgnAPX1rmrb4f3dvbyTpewR6r EEezuY0IEbguzgj+4xkYY9MdxUUfgPU7cRxWs9pANkCSTxzSguECht0XKOTgjnHB5oA7V9VsY7b7 Q93AIPMMXmFxt3gkFc+uQR+FVrzxNo2n+T9s1S0g86MSx+ZKBvQ9GHqK5m58H63c6Muktc6elrBJ NNFKofe7tv27h0GDJk4z0rV/sXU7mDS1vF09Tp85kVIi5VwsTKgyRn7zZPsKANiLWdOnneGK+t3l jiE7osgJWMjIYjsMd6a2u6WthFetqFsLWYExzeaNjgAk4PfAB/KuSPgPVIy1zFq0ct7cw3Ed0ZIg qkzJyVKjcQrKuAegFaFh4LbTPEVtcWk8a6VCrSCzK/cnZNhZewUjJI9ST3oA018X+H3ieVdasCiE Bm89cAnp39jWjZX9rqVqtzY3EVxA2cSROGU468iuUm8H3g0fSreL7HJc2jyySSmaWE73JJKMnP8A EQQRWn4Ws9W01ZbHUTHLDEoZbgfelkZmZhnOSFBQZIyeaALo8Rab/aU1g9ysU8UyQYkO0PIy7wqk 9TjsKW98Q6Rp277bqVpAVfy2EkqqQ2Acc98EH8RXPS+AzqGpXkupTRvb3E9xMBHkOjMsaxsD2ZQh OfU1BY+E/EGm3i6gtzpd7fOJVma5R1U7mXDDA4OEUEUAdrbXMN5bx3FrNHNDINySRsGVh6giiqej Wt5ZWv2e6FkEQKI/ssZjUnHznb0HzZxjtRQBo0UUUAMliSeJopVDowwVPeuU1HwvPCxey/fRf3Cf mH+NddRWFbDwrL3jehiJ0X7p501jdo21rWcH08s1ctPD9/dsMxGFO7Scfp1ruaK5Y5bBPVnXLM5t aJIpaZpcGlwlIvmdvvuerVdoorvjFQXLFaHnyk5vmk9QoooqiQooooAKKKKACiiigAooooAKKKKA CiiigAooooAKKKKACiiigAooooAKKKKAP//Z --_2705F97C-9560-0142-8BE6-357B890F7806_--