Rice Midstream Partnerss2.q4cdn.com/444921097/files/RMP-December-2015_vFINAL.pdf2. Pro forma for...

37
Rice Midstream Partners December 2015

Transcript of Rice Midstream Partnerss2.q4cdn.com/444921097/files/RMP-December-2015_vFINAL.pdf2. Pro forma for...

  • Rice Midstream PartnersDecember 2015

  • 2 www.riceenergy.com

    RMP Investment Highlights 100% of RMP acreage dedications are located within the dry gas core of the Marcellus Shale and Utica Shales

    RICE’s concentrated dry gas core position + multi-well pad drilling = minimal RMP capex to meaningfully increase gathering throughput and water delivery volumes

    Significant optionality on emerging Pennsylvania Utica opportunity

    RMP’s strong 2015 expected throughput growth of ~65% over 2014, driven by high quality sponsor

    Significant growth expected from contracted third party dedications from top tier producers

    Increased distributions in 2Q15 and 3Q15 ahead of previously anticipated distribution increase timing

    RMP has a ROFO on RICE’s OH gas gathering system consisting of 57,000 acres dedicated in Belmont County

    RICE recently entered into a LOI with Gulfport to provide midstream services on 77,000 acres dedicated in Belmont and Monroe Counties

    Expect to continue to grow third party gathering and water services opportunities

    MLP cash flow driven by scalable dry gas throughput, complementary water services business and protected with 100% fee-based contracts

    Prolific assets and balance sheet strength positions RMP for continued growth through organic development and accretive acquisitions

    Visible, top-tier distribution growth profile driven by disciplined and aligned sponsor, attractive drop down candidates, and high-quality third party dedications

    Strategically Located Midstream Assets

    Rapid Organic Growth

    Premier E&P Sponsor

    Attractive Drop Down Potential

    Predictable Cash Flow Profile

    147K net acres in the dry gas cores of the Marcellus and Utica with 13+ year inventory in each area based on 2015 drilling plan

    Top-tier well results generate attractive single-well returns of approximately 20 - 30%(1) at strip pricing

    Majority of 2016 production covered by firm sales and transportation and 489 BBtu/d hedged in 2016 at weighted avg. NYMEX floor price of $3.51 / MMBtu

    __________________________1. Assumes strip pricing as of 10/28/2015.

  • 3 www.riceenergy.com

    Premier E&P Sponsorship – RICE

    DE

    PA Water

    OH Gathering IDRs & LP

    Interests

    41%LP interest59% LP interest

    Non-economic GP Interest

    RICE owns 100% of the GP and IDRs and a 41% LP ownership, creating alignment between RMP and RICE

    Drop Down Assets

    $300MM Credit Facility +

    $450MM Credit Facility

    Rice Midstream Holdings LLC

    Rice Midstream Management LLC(General Partner)

    Public Unitholders

    Gulfport JV(1)

    ROFOAssets

    $750MM Credit Facility

    $100MM Accordion Feature

    OH WaterPA Gathering

    __________________________(1) Under letter of intent (LOI).

  • 4 www.riceenergy.com

    RMP: High Growth MLP in Prolific Appalachian Basin

    PA gas gathering system of 4.1 MMDth/d design capacity by YE2015̶ Oversized to accommodate future growth and

    emerging PA Utica potential 3Q15 throughput of 671 MDth/d with 17% 3rd party Gathering throughput driven by SW PA technical

    leaders̶ ~85% of 2015E estimated throughput from RICE

    operated volumes, and ~15% from 3rd parties, primarily EQT

    RMP constructing ~30 miles of gathering pipeline in 2015

    RMP installing compression for RICE in 1H16 that will start generating revenue in 2016

    RMP 2015E EBITDA of $60MM - $65MM(1)

    2015 capex budget of $200MM(1) ($100MM gathering, $90MM compression, $5MM water and $5MM maintenance)

    2 independent fresh water distribution systems with access to 15.9MMGPD of fresh water from Monongahela River, Ohio River & other regional sources

    GATHERING SYSTEM INFORMATION12/31/14

    DedicatedGross

    Acreage

    3Q 2015 Throughput

    (MDth/d)2015E Capex

    ($MM)(1)

    RMP 86,000 671 $200

    ASSET OVERVIEW SYSTEM MAP

    OHIO

    Concentrated, Prolific Position to Drive Targeted 20% Distribution Growth

    Greene

    Washington

    Fayette

    Beaver

    PENNSYLVANIA

    WEST VIRGINIA

    OH PA

    WV

    Belmont

    Brooke

    Legend

    RMP Gathering Pipeline to be Constructed

    RICE Acreage

    RMP Gathering Pipeline

    3rd Party Dedicated to RMPRICE Acreage Dedicated to 3rdParty

    RMP Water PipelineRMP Water Pipeline to be ConstructedRMP Water Interconnects

    WEST VIRGINIA

    GPOR Water Dedication

    OHIO

    __________________________1. As of November 5, 2015.

  • 5 www.riceenergy.com

    RMP Gathering and Water System Build-out

    PA gathering system oversized to accommodate future growth and emerging PA Utica potential

    ̶ Mileage: 111 miles by YE15

    ̶ Total Design Capacity: 4.1 MMDth/d

    Substantially all of RICE’s drilling locations within the RMP dedication will be within 2 miles of the completed PA gathering system

    123 miles of water pipeline to deliver fresh water to well pads for completions

    ̶ 143 million gallons of water impoundment capacity

    SUMMARY RMP’s midstream system has grown significantly since 2013

    2013 2014 2015E

    RMP Gathering Pipeline to be Constructed

    RMP Gathering Pipeline RMP Water PipelineRMP Water Pipeline to be Constructed

    RICE Acreage

    2011 2012

    3rd Party Dedicated to RMP

    RICE Acreage Dedicated to 3rd Party

  • 6 www.riceenergy.com

    RMP 3rd Party Dedications from Top Operators in the BasinSYSTEM MAP

    RMP’s Assets are Well Positioned to Capture 3rd Party Growth

    3rd Party Gathering Dedication SummaryPA

    Dedicated Acreage 21,000

    Gatherer RMP

    3Q 2015 Throughput (MDth/d) 112

    Contract Term ~11 years (wtd. avg)

    Gathering / Compression Fee ($/Dth) $0.44 / $0.06

    (1)

    __________________________1. Calculated based on weighted average historic throughput.

    OVERVIEW High quality 3rd party operators with active

    development programs EQT and GPOR (primary 3rd party customers)

    are technical leaders with strong balance sheets and attractive firm transportation portfolios and hedges to support development Pennsylvania:

    ̶ ~21,000 gross acres dedicated̶ 112 MDth/d gathered in 3Q 2015 (17% of

    RMP’s throughput) Ohio:

    ̶ GPOR Water Dedication within 1.5 mile perimeter around water distribution system in Ohio

    Greene

    Washington

    Fayette

    Beaver

    PENNSYLVANIA

    WEST VIRGINIA

    OH PA

    WV

    Belmont

    Brooke

    Legend

    RMP Gathering Pipeline to be Constructed

    RICE Acreage

    RMP Gathering Pipeline

    3rd Party Dedicated to RMPRICE Acreage Dedicated to 3rdParty

    RMP Water PipelineRMP Water Pipeline to be ConstructedRMP Water Interconnects

    WEST VIRGINIA

    GPOR Water Dedication

    OHIO

  • 7 www.riceenergy.com

    Industry-Leading Throughput Growth3Q 2015 throughput of ~990 MDth/d through RICE and RMP midstream systems (23% 3rd Party), 12% increase from 2Q15 throughput

    • RMP System: 671 MDth/d (17% 3rd Party)• RICE OH System: 319 MDth/d (36% 3rd Party)

    RMP and RICE OH Midstream Historical Throughput

    0

    200,000

    400,000

    600,000

    800,000

    1,000,000

    Dth/d

    RMP - Rice Operated (PA) RMP - 3rd Party (PA) RICE - Rice Operated (OH) RICE - 3rd Party (OH)

    Average Throughput (MDth/d)

    2010 2011 2012 2013 2014 1Q 2015 2Q 2015 3Q 2015Throughput 4 18 61 176 409 668 887 990QoQ / YoY Growth 350% 238% 188% 133% 13% 33% 12%

    (1)

    __________________________1. PA 3rd party volumes as of April 2014 close of Momentum asset acquisition.

  • 8 www.riceenergy.com

    Attractive Drop Down Potential – OH GatheringSYSTEM MAPOVERVIEW

    Includes OH gas gathering and compression assets OH gathering 3Q15 throughput of 319 MDth/d

    ̶ 36% 3rd party Gathering throughput driven by SE OH technical

    leaders̶ ~65% of 2015E throughput from RICE

    operated volumes, ~35% from GPOR(1)

    Build-out is currently ahead of schedule̶ OH trunk line completed as designed in 2Q15

    with 2.6 MMDth/d of capacity Will access TETCO, REX, DEO, and ET Rover to

    deliver gas to Gulf Coast and Midwest markets 2015E EBITDA of $35MM - $40MM

    Gathering System Information12/31/14

    Dedicated Gross Acreage

    3Q 2015 Throughput

    (MDth/d)2015E Capex

    ($MM)(1)

    RICE Retained Midstream 57,000

    (2) 319 $300

    Belmont

    Marshall

    JeffersonHarrison

    Monroe

    OHIO WEST VIRGINIA

    LegendRICE Ohio Gathering Pipeline RICE Ohio Gathering Pipeline to be Constructed

    GPOR Dedicated to RICERICE Acreage Dedicated to 3rd Party

    GPOR Midstream JV(3)

    Proposed Gathering for GPOR in Joint Venture

    OH PA

    WV

    Guernsey

    Premier Midstream Systems in Prolific Dry Gas Core Adds to Inventory of Drop Down Candidates__________________________1. As of November 5, 2015.2. 37,400 net acres from RICE and 19,600 net acres from GPOR.3. Under letter of intent (LOI).

  • 9 www.riceenergy.com

    Attractive Drop Down Potential – Strategic GPOR JV TRANSACTION OVERVIEW STRATEGIC RATIONALE

    RICE and GPOR executed a non-binding LOI to form midstream JV to provide gas gathering, compression and water services to GPOR’s Eastern Belmont and Monroe acreage in Ohio

    ̶ JV will be supported by long-term, fee-based service agreements with GPOR

    Ownership: RICE 75% and GPOR 25% with RICE to construct and operate all JV assets:̶ Dry gas gathering system with capacity to gather 1.8MMDth/d ̶ System will consist of ~165 miles of high and low pressure

    12” – 30” gathering pipelines with multiple interconnections to Rockies Express, ET Rover, TETCO, Dominion East Ohio and other future pipelines

    ̶ ~50,000 horsepower of compression for gathering and delivery into various downstream interstate pipelines

    ̶ Fresh water distribution system designed to deliver fresh water to pads for well completion operations

    GPOR will dedicate ~77,000 leasehold acres and contribute an existing 11-mile gas gathering pipeline and a 350 MDth/d TETCO interconnect in Monroe County

    RICE and GPOR plan to invest ~$520MM to develop gathering and compression assets and ~$120MM for water assets

    Constructing Extensive Dry Gas Gathering and Water Systems in One of the Most Prolific Natural Gas Plays

    JV strengthens Rice’s leading midstream position in the core of the Utica Shale

    ̶ Expands relationship with GPOR across its premier position in the dry gas Utica Shale

    Achieves efficiencies of simultaneous development of gathering and compression and water services businesses

    Leverages existing footprint to grow 3rd party business and pursue additional 3rd party opportunities within a 340,000-acre AMI̶ System designed to accommodate future growth

    Significantly adds to RICE’s attractive inventory of drop down candidates

  • 10 www.riceenergy.com

    Successful Water Services Business Acquisition SummaryTRANSACTION OVERVIEW TRANSACTION HIGHLIGHTS

    __________________________1. Excludes Gulfport midstream JV.2. Pro forma for close of water services business acquisition and private placement of common units for $175MM gross proceeds.3. Assumes fee of $0.06 per gallon in Pennsylvania and 11,000,000 gallons of water per well that utilize the fresh water delivery system based on a 7,000’ lateral.4. Assumes fee of $0.07 per gallon in Ohio and 16,900,000 gallons of water per well that utilize the fresh water delivery system based on a 9,000’ lateral.

    Acquisition Complementary to Existing Assets and Accretive to DCF per Unit

    Immediately accretive to distributable cash flow per unit & RMP increases 2015 DCF coverage to 1.15 – 1.2x

    Integrates RMP’s gathering and compression business with water services business and enhances 3rd party opportunities

    Volumetric tiers provide revenue and cash flow stability

    Minimal future organic capital requirements for RICE development

    RMP has $369 million pro forma(2) liquidity to fund future midstream development

    RMP acquired Rice Energy’s water business for consideration of $200 million at closing plus a $25 million earn out upon achievement of certain increases to system capacities, less the capital expenditures, if any, invested to achieve such increases̶ $200 million purchase price funded with borrowings under RMP’s

    RCF; RCF will partially repaid with proceeds from $175MM PIPE

    WATER SERVICES AGREEMENTS OVERVIEWTiered Fresh Water Fee Pennsylvania OhioFresh Water Volumes (MMGal / Well)

    Tier I 20

    Fee ($ / Gallon)

    Tier I $0.07 $0.08

    Tier II $0.03 $0.04

    Thereafter $0.01 $0.02

    Expected Weighted Average Fee (3)(4) $0.06 $0.07

    Produced Water Services Fee 2% of cost 2% of cost

    ASSET OVERVIEW Fresh water distribution systems(1) & related facilities servicing Marcellus

    and Utica completion operations in PA and OH̶ Includes the right to provide fresh water for completion operations

    and to collect, recycle, and dispose of flowback and produced water for RICE in services area

    ̶ Access to 15.9 MMGPD of fresh water from the Monongahela River (PA), Ohio River (OH) & other regional sources in southwest PA and southeast OH

    ̶ 123 miles of pipeline and 143 million gallons of water impoundment capacity

    As compared to trucking, water distribution systems are the more efficient way to transport fresh water for completions̶ Faster, more reliable completion jobs

    Capable of delivering up to 3x more water per day, plus on-demand storage via impoundments

    ̶ Improved social responsibility Reduces truck traffic and resulting emissions, noise, road

    repairs and safety incidents

  • 11 www.riceenergy.com

    __________________________1. Assumes fee of $0.06 per gallon and operating expense of $0.013 per gallon in Pennsylvania and 11,000,000 gallons of water per well that utilize the fresh water delivery system based on a 7,000’ lateral.2. Assumes fee of $0.07 per gallon and operating expense of $0.013 per gallon in Ohio and 16,900,000 gallons of water per well that utilize the fresh water delivery system based on a 9,000’ lateral.

    Acquisition Assets – Integrated Water Services BusinessWATER SERVICES BUSINESS OVERVIEW WATER DISTRIBUTION SYSTEM MAP

    Delivers fresh water to well pads for completions

    Collects, recycles or disposes of flowback and produced water for RICE & 3rd parties

    Volumetric fee structure to provide revenue & cash flow stability

    PENNSYLVANIA & OHIO WATER SYSTEMS

    PA trunk line substantially complete in 1Q15 and OH trunk line substantially complete in 3Q15

    Trunk lines consist primarily of 24-30” polyethylene pipe & laterals consist of 18” polyethylene pipe

    ~100% of 2016E PA volumes expected to come from RICE & ~75% of 2016E OH volumes expected to come from RICE

    PROJECTED FRESH WATER DELIVERY INFRASTRUCTUREPA OH TOTAL

    Water Pipeline (Miles) 69 54 123

    Connected Sources (MMGPD) 7.7 8.2 15.9

    Cash Operating Margin: $517,000(1) $963,000(2)

    Water Pipeline Water Pipeline to be ConstructedRICE Acreage

    WetzelPA

    OH

    Greene

    Washington

    Monroe Marshall

    Harrison

    Jefferson

    Ohio

    Brooke

    Beaver AlleghenyCarroll

    Belmont

    Monongahela River

    Withdrawal

    Ohio RiverWithdrawal

    OH PA

    WVGPOR Water Dedication

  • 12 www.riceenergy.com

    FINANCIAL SUMMARY

    RMP Third Quarter 2015 Financial Summary

    Third quarter average daily throughput of 671 MDth/d 3% increase from 2Q average throughput

    Adjusted EBITDA of $15.6MM Distributable Cash Flow of $13.9MM DCF coverage ratio of 1.25x

    Solid third quarter results supported by strong throughput growth, well capitalized balance sheet and ample liquidity

    $100MM drawn under our revolving credit facility $19MM of cash on hand

    Three Months Ended($ in millions, except per unit data) September 30, 2015Affiliate gathering volumes (MDth/d) 559 Third-party gathering volumes (MDth/d) 112

    Total gathering volumes (MDth/d) 671

    Total operating revenues $20.1

    Total operating expenses $7.2Total operating income $13.0

    Adjusted EBITDA $15.6

    Distributable cash flow $13.9DCF / unit $0.2419

    Distribution declared $11.1Distribution / unit $0.1935

    DCF coverage ratio 1.25x

    ($ in millions) September 30, 2015Revolver capacity $450Less: Borrowings 100 Plus: Cash and cash equivalents 19

    Liquidity $369

    Increased distribution to $0.1935 / unit for 3Q15 $0.003 / unit increase

    Expect to increase distributions with targeted 4Q15 distribution of $0.1965 / unit 5% increase above MQD of $0.1875 / unit

    20% distribution growth target in 2016

    __________________________1. Pro forma for close of water services business acquisition (excluding earn out) and private placement of common units for $175MM gross proceeds.

    DISTRIBUTIONS

    OPERATING METRICS LIQUIDITY AS OF SEPTEMBER 30, 2015(1)

    Financial Summary

    Three Months Ended

    ($ in millions, except per unit data)September 30, 2015

    Affiliate gathering volumes (MDth/d)559

    Third-party gathering volumes (MDth/d)112

    Total gathering volumes (MDth/d)671

    Total operating revenues$20.1

    Total operating expenses$7.2

    Total operating income$13.0

    Adjusted EBITDA$15.6

    Distributable cash flow$13.9

    DCF / unit$0.2419

    Distribution declared$11.1

    Distribution / unit$0.1935

    DCF coverage ratio1.25x

    ($ in millions)

    Revolver capacity$ 450

    Less: Borrowings30

    Plus: Cash and cash equivalents—

    Liquidity$ 420

    EBITDA

    Three Months Ended

    ($ in thousands)March 31, 2015

    Adjusted EBITDA reconciliation to loss from continuing operations:

    Net income$ 9,068

    Interest expense394

    Depreciation expense1,449

    Amortization of intangible assets408

    Non-cash stock compensation expense996

    Amortization of deferred financing costs144

    Adjusted EBITDA$ 12,459

    Cash interest expense(394)

    Estimated maintenance capital expenditures(1,120)

    Distributable cash flow$ 10,945

    Reconciliation of Adjusted EBITDA to Cash used in operating activities:

    Adjusted EBITDA$ 12,459

    Interest expense$ (394)

    Changes in operating assets and liabilities which provided cash(12,134)

    Net cash used in operating activities$ (69)

    Financial Summary

    Three Months Ended

    ($ in millions, except per unit data)March 31, 2015

    Affiliate gathering volumes (MDth/d)557

    Third-party gathering volumes (MDth/d)98

    Total gathering volumes (MDth/d)655

    Total operating revenues$ 20

    Operating expenses67

    Total operating income$ 13

    Adjusted EBITDA$ 17

    Distributable cash flow$ 15

    DCF / unit$ 0.2624

    Distribution declared$ 11

    Distribution / unit$ 0.1905

    Coverage ratio1.38x

    Three Months Ended

    ($ in millions)September 30, 2015

    Revolver capacity$450

    Less: Borrowings100

    Plus: Cash and cash equivalents19

    Liquidity$369

    EBITDA

    Three Months Ended

    ($ in thousands)March 31, 2015

    Adjusted EBITDA reconciliation to loss from continuing operations:

    Net income$ 9,068

    Interest expense394

    Depreciation expense1,449

    Amortization of intangible assets408

    Non-cash stock compensation expense996

    Amortization of deferred financing costs144

    Adjusted EBITDA$ 12,459

    Cash interest expense(394)

    Estimated maintenance capital expenditures(1,120)

    Distributable cash flow$ 10,945

    Reconciliation of Adjusted EBITDA to Cash used in operating activities:

    Adjusted EBITDA$ 12,459

    Interest expense$ (394)

    Changes in operating assets and liabilities which provided cash(12,134)

    Net cash used in operating activities$ (69)

  • 13 www.riceenergy.com

    RMP Financial Overview

    2015 UPDATED GUIDANCE(2)$ in millions, except per share data, as of 9/30/15Common Units 42 Subordinated Units 29

    Total Units Outstanding (MM) 71 Price as of 9/30/15 $13.32

    Market Capitalization $945Cash 19 Revolving credit facility 100

    Enterprise Value $1,026

    Leverage Statistics3Q15 Debt / EBITDA 1.2xEBITDA / Interest NMDebt to EBITDA Covenant 4.75x

    Liquidity SummaryRevolving credit facility $450Less: amount drawn 100 Availability under RCF $350Plus: cash on hand 19 Liquidity as of 9/30/15 $369

    2015 Capital Budget (in millions)

    Gas Gathering $100Compression 90 Water 5

    Total Expansion Capex $195Maintenance Capex 5

    Total Capital Expenditures $200

    GuidanceAdjusted EBITDA (in millions) $60 $65

    % Third Party EBITDA 20%Distributable Cash Flow (in millions) $52 $57Average DCF Coverage Ratio 1.15x 1.2x2015 Distribution(3) ($ per unit) $0.7680

    __________________________1. Pro forma for close of water services business acquisition (excluding earn out) and private placement of common units.2. As of November 5, 2015, unless otherwise stated.3. As of August 6, 2015.

    CAPITALIZATION AND LIQUIDITY AT 9/30/15(1)

    Sheet1

    $ in millions, except per share data, as of 9/30/152015 Capital Budget (in millions)

    Common Units42

    Subordinated Units29Gas Gathering$ 85

    Total Units Outstanding (MM)71Compression$ 90

    Price as of 9/30/15$13.32Total Expansion Capex$ 175

    Market Capitalization$945Maintenance Capex$ 5

    Cash19Total Capital Expenditures$ 180

    Revolving credit facility100

    Enterprise Value$1,026

    Guidance

    Adjusted EBITDA (in millions)$55 $60

    % Third Party20%

    Leverage StatisticsDistributable Cash Flow (in millions)$48 $53

    3Q15 Debt / EBITDA1.2xAverage DCF Coverage Ratio1.1x 1.2x

    EBITDA / InterestNMAnnualized Distribution ($ per unit)$0.75

    Debt to EBITDA Covenant4.75x

    Liquidity SummaryRMP Units Owned

    Revolving credit facility$450% of RMP Units - Public50%

    Less: amount drawn100% of RMP Units - RICE50%

    Availability under RCF$350% of RMP IDRs - RICE100%

    Plus: cash on hand19

    Liquidity as of 9/30/15$369

    Sheet1

    $ in millions, except per share data, as of 6/30/152015 Capital Budget (in millions)

    Common Units29

    Subordinated Units29Gas Gathering$100

    Total Units Outstanding58Compression90

    Water5

    Price as of 6/30/15$ 17.36Total Expansion Capex$195

    Market Capitalization$ 1,007Maintenance Capex5

    Cash-Total Capital Expenditures$200

    Revolving credit facility30

    Debt-

    Enterprise Value$ 1,037

    Guidance

    Adjusted EBITDA (in millions)$60 $65

    % Third Party EBITDA20%

    Leverage StatisticsDistributable Cash Flow (in millions)$52 $57

    Debt / EBITDA[0.0x]Average DCF Coverage Ratio1.15x 1.2x

    EBITDA / Interestnm2015 Distribution(3) ($ per unit)$0.7680

    Debt to EBITDA Covenant4.75

    Liquidity SummaryRMP Units Owned

    Revolving credit facility$ 450% of RMP Units - Public50%

    Less: amount drawn30% of RMP Units - RICE50%

    Availability under RCF$ 420% of RMP IDRs - RICE100%

    Plus: cash on hand-

    Liquidity as of 3/31/15$ 420

  • 14 www.riceenergy.com

    RICE Overview

  • 15 www.riceenergy.com

    Concentrated, Core AssetsCORE ASSETS

    Monroe

    Harrison

    Greene

    WashingtonBelmont

    Fayette

    Monongalia

    Utica Core

    Marcellus Core

    COMPANY TOTAL

    UTICA

    PA MARCELLUS

    Highly concentrated position of ~147,000 net acres in the cores of the lowest breakeven gas shale plays in the U.S. ~1,230 net undeveloped locations(1)

    609 MMcfe/d net 3Q15 production from 136 net wells Breakeven NYMEX PV-10 of $2.35-$3.05 / MMBtu 489 BBtu/d hedged in 2016 at $3.51 / MMBtu

    ~56,000 net Ohio Utica acres,

  • 16 www.riceenergy.com

    Utica DryW. GreeneMarcellus

    5%

    22%

    46%

    78%

    118%

    169%

    13%

    32%

    56%

    87%

    124%

    168%

    8%

    27%

    53%

    88%

    132%

    25%

    50%

    75%

    100%

    125%

    150%

    175%

    200%

    $2.50 $3.00 $3.50 $4.00 $4.50 $5.00

    Deep Inventory of High Returning ProjectsLow breakevens between $2.35-$3.05/MMBtu = profitable returns throughout the commodity price cycle

    Net Locations 356 139 302NYMEX PV-10 Breakeven ($/MMBtu)(2) $2.65 $3.05 $2.35

    __________________________Note: See appendix for summary of assumptions used to generate single well IRRs.1. Basis assumption = 9% of NYMEX, Firm Transportation cost (“FT”) assumption = $0.52/MMBtu and Heat content uplift (“BTU”) assumption = 1050 MMBtu/Mcf. Marcellus heat content = 1050, W. Greene = 1090, Utica Dry = 1080.2. See appendix for a detailed explanation of adjusted midstream fees. Marcellus 750’ economics assume E&P is burdened by 41% of the gathering and compression fee (RICE owns a 41% LP interest in RMP and owns 100% of the IDRs) . W. Greene

    economics assume E&P is burdened by 100% of the gathering and compression fee (RICE acquired W. Greene assets which were previously dedicated to a third party). Utica Dry 750’ economics assume E&P is not burdened by gathering and compression fee (RICE owns 100% of RICE’s OH midstream assets).

    NYMEX($/MMBtu)

    IRR

    $1.84 $2.32 $2.80 $3.28 $3.75 $4.23Realized (FT+Basis+Btu $/Mcf)(1)

    20-30% Returns at Strip Pricing

    INVENTORY AND RETURNS SUMMARY

  • 17 www.riceenergy.com

    $625

    $300 $350

    $221

    $846

    $369

    $200

    $400

    $600

    $800

    $1,000

    Rice Energy Rice Midstream Holdings Rice Midstream Partners

    Cash

    AvailableRevolver

    Strong Balance Sheet with Stable and Predictable Cash FlowsRICE is capable of funding 100% of 2015 capital plan with liquidity on-hand Favorable credit metrics & covenants ensure flexibility

    Debt/EBITDA Covenant NONE 4.25x 4.75x3Q15 Debt / EBITDA 2.6x(3) NM 1.2x

    EBITDA/Interest Covenant 2.5x 2.5x 2.5xLTM EBITDA/Interest 4.6x NM NM

    (E&P)

    (1)

    __________________________Note: Pro forma for close of water services business acquisition (excluding earn out) and private placement of common units. (1) E&P segment cash balance.(2) Assumes $750MM borrowing base less $125MM letters of credit balance at 9/30/15.(3) Third quarter net debt, divided by run rate EBITDA, which is third quarter EBITDA annualized.

    $MM

    Leverage Metrics as of 9/30/15

    $1.2B aggregate liquidity (excl. CFFO) v. remaining 2015 capex of ~$225MM

    $369MM liquidity (excl. CFFO) v. remaining 2015 capex of ~$65MM

    CASH & REVOLVER CAPACITY – 9/30/15

    (2)

    (1)

    $100MM Accordion

    $319

  • 18 www.riceenergy.com

    Ohio Utica Well Results To Date

    Wells Turned Avg. Lateral Flow Rates (MMcf/d) D&CPeriod To Sales Length 0-90 91-180 181-360 ($/Ft)2Q 2014 1 6,957 14.0 14.2 15.9 3,316$ 3Q 2014 2 8,879 14.5 15.9 16.3 2,027$ 4Q 2014 - NA NA NA NA NA1Q 2015 2 8,639 16.0 13.5 NA 1,901$ 2Q 2015 11 9,963 15.4 NA NA 1,608$ 3Q 2015 - NA NA NA NA NA

    Total 16 9,474 15.3 14.6 16.2 1,804$

    * Flow rates based on wells with available history

    Strong Execution Drives Consistent Results

    __________________________1. Assumes RICE + GPOR collectively have a 90% working interest in a given unit.2. Based on production data as of September 30, 2015.

    Consistent, Low Risk, Repeatable Results

    Concentrated core Utica assets in southeastern OH RICE 62% operated and 43% non-operated avg. WI

    with GPOR(1) in strategic AMI

    17 operated (12 net) and 36 non-operated (7 net) wells producing at 3Q15 Avg. 3Q15 net production of 199 MMcfe/d

    First PA Utica well turned to sales on August 25th

    Initial flowback pressure of 10,254 psi

    Producing at a restricted rate of 12 MMcf/d with favorable pressure declines

    Concentrated core Marcellus assets in southwestern PA 114 net Marcellus wells producing at 3Q15

    Avg. 3Q15 net production 410 MMcfe/d

    Deep inventory of low-risk, low-breakeven Marcellus 10% IRR at $1.99/Mcf realized price ($2.65 NYMEX)

    Multiple outlets (TCO, TETCO, DOM) with FT to premium markets (Gulf Coast, Midwest, Canada)

    PENNSYLVANIA OPERATIONAL HIGHLIGHTS OHIO OPERATIONAL HIGHLIGHTS

    (2) (2)

    Marcellus Well Results To Date

    Wells Turned Avg. Lateral Flow Rates (MMcf/d) D&CPeriod To Sales Length 0-90 91-180 181-360 ($/Ft)2010-2011 6 3,279 5.7 6.0 4.4 2,342$ 2012 9 5,731 9.2 10.0 6.8 1,583$ 2013 22 6,320 11.2 10.6 7.6 1,437$ 2014 41 7,272 10.6 9.2 7.2 1,236$ 1Q 2015 8 6,225 7.6 7.3 NA 1,312$ 2Q 2015 14 8,185 10.9 NA NA 1,219$ 3Q 2015 14 6,940 NA NA NA 1,029$

    Total 114 6,754 10.1 9.1 7.0 1,338$

    * Flow rates based on wells with available history

  • 19 www.riceenergy.com

    0

    20

    40

    60

    80

    100

    120

    140

    160

    180

    200

    2007 2008 2009 2010 2011 2012 2013 2014 2015 2016

    Industry Activity – Concentrated in the Core

    97

    55

    44

    3333

    125

    22

    104

    3033

    2

    0 5 10 15 20 25 30 35

    Peer 1

    Peer 2

    Rice Energy

    Peer 4

    Peer 5

    Peer 6

    Peer 7

    Peer 8

    Peer 9

    Peer 10

    Top Ten Active Operators

    Laid Down From PeakActive

    December 2015: 61 Rigs

    Rig Count

    PA Marcellus

    Pennsylvania

    West Virginia

    Ohio

    RICE’s Core Position Allows for Steady, Economic Development Even in Today’s Environment

    Dec 201561 RigsAug 2009

    61 Rigs

    Appalachia Rig Counts(1): 2007 - 2015

    8+ Rigs

    4-7 Rigs

    2-3 Rigs

    1 Rig

    RICE Acreage# of

    Rig

    s

    __________________________(1) RigData + Baker Hughes Rig Reports.

    Activity migrated to most economic counties

    RICE’s assets are located in the three most active counties in Appalachia

    Early 2012 Peak of 175 Rigs

  • 20 www.riceenergy.com

    Diverse Market Exposure

    _______________________1. Conversion of Dth to Mcf assumes 1,050 Btu factor.2. Source: Company Filings, TPH Estimates.

    FT portfolio includes 1.3 MMDth/d (1.2 Bcf/d) of firm capacity to premium North American markets(1)

    Canadian Markets

    Gulf Coast Markets

    Gulf Coast Demand/Exports by

    2020: +17 to 19 Bcf/d(2)

    Midwest (MDth/d)2015 2016 2017

    82 107 57

    Gulf Coast (MDth/d)2015 2016 2017340 500 603

    Midwest Markets TCO (MDth/d)2015 2016 2017123 85 85

    Appalachian Markets

    RICE Acreage

    Northeast (MDth/d)2015 2016 2017282 201 191

    LNG+10.0

    Industry+2.0

    Power+ 3.5

    Mexico+3.8

    RICE Firm Capacity Commitments(MDth/d)Project Pipeline Start Date Volume MarketTEAM South TETCO Sept 2014 270 Gulf CoastWestside Expansion CGT/TCO Nov 2014 125 TCO, Gulf CoastRockies Express REX Aug 2015 175 Midwest/Canada/Gulf CoastUnion Town to Gas City TETCO Sept 2015 87 Midwest/Gulf CoastOPEN TETCO Sept 2015 50 Gulf CoastET Rover Rover July 2017 100 CanadaAccess South TETCO Nov 2017 320 Gulf Coast

    Canada (MDth/d)2015 2016 2017

    4 25 75

    Gulf Coast demand growth will be ~3x larger

    than NE demand growth(2)

    Chart1

    LNG

    Industry

    Power

    Mexico

    LNG+10.0

    Industry+2.0

    Power+ 3.5

    Mexico+3.8

    10

    2

    3.5

    3.8

    Sheet1

    LNG10

    Industry2

    Power3.5

    Mexico3.8

  • 21 www.riceenergy.com

    36% 51% 38%

    51%

    46%

    18%

    16%

    18%

    11% 6%

    22%

    20%

    14% 15%

    8%

    24% 13%

    30% 23% 40%

    (0.38)

    (0.28)

    (0.43)

    (0.32)

    (0.41)

    (0.50)

    (0.45)

    (0.40)

    (0.35)

    (0.30)

    (0.25)

    (0.20)

    (0.15)

    (0.10)

    (0.05)

    -

    10%

    20%

    30%

    40%

    50%

    60%

    70%

    80%

    90%

    100%

    3Q15 4Q15 2015 2016 2017Gulf Coast TCO Midwest/Dawn DTI / M2 / M3 Basis Differential

    Basis Exposure and Realized Pricing

    Expect Appalachian basis exposure (M2/M3/DTI) to decrease throughout the year as firm transportation projects come online: REX (August 2015), Union Town to Gas City (Sept. 2015) and TETCO Open (Sept. 2015)

    ($0.43)/MMBtu basis differential in 2015

    Firm transportation covers ~100% of 2015 production volumes

    BASIS EXPOSURE AND BASIS DIFFERENTIAL$/MMBtu

    _______________________1. Strip as of 10/23/15.

    3Q15 4Q15 2015 2016 2017NYMEX Henry Hub Strip ($/MMBtu) $ 2.73 $ 2.36 $ 2.67 $ 2.67 $ 2.94 Plus/Less: Average Basis Impact (0.38) (0.28) (0.43) (0.32) (0.41) Less: Firm Transportation Fuel & Variables (0.14) (0.17) (0.13) (0.15) (0.12) Plus: BTU Uplift (MMBtu/Mcf) $ 0.11 $ 0.12 $ 0.11 $ 0.15 $ 0.16

    Pre-Hedge Realized Price ($/Mcf) $ 2.32 $ 2.03 $ 2.22 $ 2.35 $ 2.57 Plus: Realized Hedging Gain/Loss ($/Mcf) 0.86 1.33 0.95 0.63 0.13

    Post Hedged Realized Price ($/Mcf) $ 3.18 $ 3.36 $ 3.17 $ 2.98 $ 2.70 Plus: Firm Transportation Sales, Net ($/Mcf) - - 0.02 - -

    Adjusted Post-Hedge Realized Price ($/Mcf) $ 3.18 $ 3.36 $ 3.19 $ 2.98 $ 2.70 FT Demand Expense ($/Mcf) (0.36) (0.47) (0.37) (0.42) (0.38)

    FT Expense (Fuel & Variables + Demand) ($/MMBtu) (0.50) (0.64) (0.50) (0.57) (0.50) FT Expense + Basis + BTU Uplift ($/MMBtu) (0.77) (0.80) (0.82) (0.74) (0.75)

    (1)

    Basis & Pricing

    90919292365365

    Basis Exposure

    1Q152Q153Q154Q15201520162017Rem 2015

    Gulf Coast27%35%36%51%38%51%42%43%

    TCO23%17%18%16%18%11%7%17%

    Midwest/Dawn1%9%22%20%14%15%10%21%

    DTI / M2 / M349%39%24%13%30%23%41%18%

    Total100%100%100%100%100%100%100%100%

    TETCO-M210%11%3%1%6%8%

    M32%

    Dominion39%26%17%12%21%15%

    Realized Price

    1Q152Q153Q154Q15201520162017

    NYMEX Henry Hub Strip ($/MMBtu)$ 2.87$ 2.72$ 2.73$ 2.36$ 2.67$ 2.67$ 2.94

    Plus/Less: Average Basis Impact(0.47)(0.61)(0.38)(0.28)(0.43)(0.32)(0.41)

    Less: Firm Transportation Fuel & Variables(0.09)(0.13)(0.14)(0.17)(0.13)(0.15)(0.12)

    Plus: BTU Uplift (MMBtu/Mcf)$ 0.11$ 0.10$ 0.11$ 0.12$ 0.11$ 0.15$ 0.16

    Pre-Hedge Realized Price ($/Mcf)$ 2.42$ 2.08$ 2.32$ 2.03$ 2.22$ 2.35$ 2.57b

    Plus: Realized Hedging Gain/Loss ($/Mcf)0.700.890.861.330.950.630.13

    Post Hedged Realized Price ($/Mcf)$ 3.12$ 2.97$ 3.18$ 3.36$ 3.17$ 2.98$ 2.70

    Plus: Firm Transportation Sales, Net ($/Mcf)0.080.01- 0- 00.02- 0- 0

    Adjusted Post-Hedge Realized Price ($/Mcf)$ 3.20$ 2.98$ 3.18$ 3.36$ 3.19$ 2.98$ 2.70

    FT Demand Expense ($/Mcf)(0.33)(0.31)(0.36)(0.47)(0.37)(0.42)(0.38)

    FT Expense (Fuel & Variables + Demand) ($/MMBtu)(0.40)(0.42)(0.50)(0.64)(0.50)(0.57)(0.50)

    FT Expense + Basis + BTU Uplift ($/MMBtu)(0.76)(0.93)(0.77)- 0(0.80)(0.82)(0.74)(0.75)

    Gulf Coast

    3Q154Q152015201620170.360.509603941863748360.380.510.42TCO

    3Q154Q152015201620170.184592002954558690.161737027510178650.180.117.0000000000000007E-2Midwest/Dawn

    3Q154Q152015201620170.220.201082810264009840.140000000000000010.148241516261466890.1DTI / M2 / M3

    3Q154Q152015201620170.240.127576220362063260.30.229831181264245730.41Basis Differential

    3Q154Q1520152016-0.38-0.28000000000000003-0.43-0.32-0.41

    Hedging

    Financial Hedging Detail

    All-In Fixed Price Derivatives2015Rem. 20152016201720182019

    NYMEX Natural Gas Swaps

    Volume Hedged (BBtu/d)1661943081155–

    Wtd. Avg. Swap Price ($/MMbtu)$4.09$4.07$3.87$3.81$3.60–

    NYMEX Natural Gas Swing Swaps

    Volume Hedged (BBtu/d)6–––––

    Wtd. Avg. Swap Price ($/MMbtu)$2.77–––––

    NYMEX Natural Gas Collars

    Volume Hedged (BBtu/d)1391585022022050

    Wtd. Avg. Collar Price ($/MMbtu)$4.65$4.65$3.60$3.61$3.69$3.78

    Wtd. Avg. Floor Price ($/MMbtu)$3.96$3.96$2.91$3.13$3.20$3.24

    Total NYMEX Price Derivatives

    NYMEX Volume Hedged (BBtu/d)31135335833522550

    % of Modeled Production61%51%34%17%3%

    Swap & Collar Floor ($/MMbtu)$4.01$4.02$3.74$3.36$3.21$3.24

    Dominion Natural Gas Swaps

    Volume Hedged (BBtu/d)717131–––

    Wtd. Avg. Swap Price ($/MMbtu)$2.53$2.49$2.62–––

    TCO Natural Gas Swaps90440

    Volume Hedged (BBtu/d)2941––––91529

    Wtd. Avg. Swap Price ($/MMbtu)$3.30$3.30––––92512

    92500

    Total Fixed Price Derivatives365495.5

    Total Fixed Volume Hedged (BBtu/d)410465389335225501.05531.3

    % of Modeled Production80%56%34%17%3%

    Swap & Collar Floor ($/MMbtu)$3.70$3.72$3.65$3.36$3.21$3.2488%

    Basis Contract Derivatives2015Rem. 20152016201720182019

    TCO Basis Swaps

    Volume Hedged (BBtu/d)47533417––

    Wtd. Avg. Swap Price ($/MMbtu)($0.36)($0.32)($0.33)($0.34)––

    DOM Basis Swaps

    Volume Hedged (BBtu/d)141645507560

    Wtd. Avg. Swap Price ($/MMbtu)($1.12)($1.12)($1.10)($0.98)($0.70)($0.61)

    M2 Basis Swaps

    Volume Hedged (BBtu/d)24204060––

    Wtd. Avg. Swap Price ($/MMbtu)($0.94)($0.94)($1.08)($1.01)––

    ELA Basis Swaps

    Volume Hedged (BBtu/d)2330603030–

    Wtd. Avg. Swap Price ($/MMbtu)($0.13)($0.13)($0.10)($0.08)($0.09)–

    MichCon Basis Swaps

    Volume Hedged (BBtu/d)11244420

    Wtd. Avg. Swap Price ($/MMbtu)($0.04)($0.04)($0.01)($0.04)($0.04)($0.12)

    Chicago Basis Swaps

    Volume Hedged (BBtu/d)––401010–

    Wtd. Avg. Swap Price ($/MMbtu)––($0.05)($0.16)($0.19)–

    ANR SE Basis Swaps

    Volume Hedged (BBtu/d)––15–––

    Wtd. Avg. Swap Price ($/MMbtu)––($0.13)–––

    Physical Triggered Basis 2015Rem. 20152016201720182019

    Appalachian Fixed Basis (Physical)

    Volume Hedged (BBtu/d)252521–––

    Wtd. Avg. Swap Price ($/MMbtu)($0.72)($0.72)($0.79)–––

    MichCon Fixed Basis (Physical)

    Volume Hedged (BBtu/d)2310108–

    Wtd. Avg. Swap Price ($/MMbtu)$0.05$0.05$0.05$0.05$0.05–

    Gulf Coast Fixed Basis (Physical)

    Volume Hedged (BBtu/d)738710010010092

    Wtd. Avg. Swap Price ($/MMbtu)($0.17)($0.17)($0.16)($0.16)($0.16)($0.16)

    Total Basis Hedges

    App1091141401277560

    Gulf Coast9611717513013092

    MichCon2574242220

    Total Basis207235389281227172

    Hedge & Basis Summary

    Rem.

    201520152016201720182019

    Hedged M2 / Dominion Volumes (BBtu/d)1331321371107560

    Wtd Avg Floor Price ($/MMBtu)$2.80$2.78$2.69$2.37$2.51$2.63

    Weighted Strip as of 04/23/151.571.571.952.242.592.73

    % of Estimated Production18%18%23%36%36%44%

    % of Basis Hedged152%100%n.a.n.a.n.a.ERROR:#DIV/0!

    % Unheded(52%)(26%)n.a.n.a.n.a.n.a.

    Implied All-In Realized ($/MMBTU)$3.44$3.10n.a.n.a.n.a.n.a.

    Hedged TCO Volumes (BBtu/d)76943417––

    Wtd Avg Floor Price ($/MMBtu)$3.51$3.53$3.40$3.02––

    Weighted Strip as of 04/23/152.742.742.862.912.943.02

    % of Estimated Production14%17%11%7%5%4%

    % of Basis Hedged114%100%n.a.n.a.n.a.–

    % Unheded(14%)(19%)n.a.n.a.n.a.n.a.

    Implied All-In Realized ($/MMBTU)$3.62$3.67n.a.n.a.n.a.n.a.

    Hedged Gulf Coast Volumes (BBtu/d)199234144183128–

    Wtd Avg Floor Price ($/MMBtu)$3.93$3.94$3.57$3.26$3.06–

    Weighted Strip as of 04/23/152.842.843.103.233.303.38

    % of Estimated Production50%43%51%47%49%43%

    % Hedged at Henry Hub83%82%39%40%19%–

    % of Basis Hedged40%50%n.a.n.a.n.a.14%

    % Unheded17%18%n.a.n.a.n.a.n.a.

    Implied All-In Realized ($/MMBTU)$3.75$3.74n.a.n.a.n.a.n.a.

    Hedged Chicago/Dawn Volumes (BBtu/d)2574242220

    Wtd Avg Floor Price ($/MMBtu)$4.03$4.04$3.71$3.31$3.13$3.12

    Weighted Strip as of 04/23/153.013.013.073.063.093.19

    % of Estimated Production18%21%15%10%10%9%

    % of Basis Hedged3%4%n.a.n.a.n.a.14%

    Total Hedged Volumes (BBtu/d)41046538933522580

    Wtd Avg Fixed Floor Price ($/MMBtu)$3.72$3.65$3.36$3.21

    Wtd Avg Basis Floor Price ($/MMBtu)$3.49$3.53$3.27$2.96$2.88$2.76

    % Hedged88%n.a.n.a.n.a.n.a.

    % Hedged76%80%56%34%17%5%

    9/30 Min % Hedged75%75%63%46%40%

    Contracts to Execute113283957

    Net Production (BBtu/d)531

    Bryan Stephenson: Bryan Stephenson:Updated Guidance6979811,3411,553

    100%100%100%100%

    2Q15 Hedging

    2Q15 Hedged Production

    4/30/155/31/156/30/15

    Swap Volume (BBtu)3,8204,7904,610

    Swing Swaps (BBtu)–1,230840

    Collar Volume (BBtu)3,6003,4103,600

    Deferred Put Volume (BBtu)–––

    Double Ups–––

    Extendibles–––

    Total Hedged Volume (BBTU)7,4209,4309,050

    Hedged Volume Less Deferred Puts (BBtu)7,4209,4309,050

    Hedged Volumes

    Total NYMEX (BBTU)7,4209,4309,050

    DOMSP2,6551,8762,025

    TCO1,245977645

    Total Hedged Volume (BBTU)11,32012,28211,720

    Wtd. Average Floor

    Total NYMEX (BBTU)$4.04$3.87$3.91

    DOMSP$2.51$2.50$2.55

    TCO$3.30$3.29$3.31

    2Q15 Wtd. Average Floor$3.62

    2Q15 % Fixed Price Hedged70%

    Total 2Q15 ProductionMMcfe/d529

    MMcfe9148,139

    BBtu1.0550,546

    Hedged VolumesBBtu35,322

  • 22 www.riceenergy.com

    3Q15 net production of 609 MMcfe/d; 15% increase from 2Q15 Includes 30 MMcfe/d of positive working interest adjustments

    76% of 3Q15 production sold to premium, non-Appalachian mkts Record adjusted EBITDAX of $119MM; 122% increase from 3Q14 Increased borrowing base ~15% to $750MM in October

    RICE Third Quarter 2015 Financial Summary

    FINANCIAL SUMMARYSolid third quarter results supported by well-capitalized balance sheet and ample liquidity

    FINANCIAL & OPERATING STATISTICS9/30/2015

    Total production (MMcfe/d) 609 % Gas 100%% Operated 92%% Marcellus 68%

    Actual ($MM) $ / McfeNYMEX Henry Hub price ($/MMBtu) $2.73

    Average basis impact ($/MMBtu) (0.38) Firm transportation fuel & variables ($/MMBtu) (0.14) Btu uplift (MMBtu/Mcf) 0.11

    Pre-hedge realized price ($/Mcf) 2.32 Realized hedging gain ($/Mcf) 0.86

    Post-hedge realized price ($/Mcf) 3.18 Net firm transportation sales -

    Adjusted realized price ($/Mcf) $3.18

    Lease operating $12 0.22 Gathering, compression and transportation 24 0.43 Production taxes and impact fees 2 0.03 General and administrative 24 0.43 Depletion, depreciation and amortization 89 1.59

    Adjusted EBITDAX $119

    ($ in millions) 9/30/2015

    CashRice Energy $221Rice Midstream Holdings 19 Rice Midstream Partners 19

    Total consolidated cash $259

    Long-term debtRice Energy

    E&P credit facility - 6.25% Senior notes due 2022 900 7.25% Senior notes due 2023 397

    Total Rice Energy debt 1,297 Rice Midstream Holdings revolver - Rice Midstream Partners revolver 100

    Total consolidated debt $1,397Net debt 1,138

    Shareholders equity $1,954Total capitalization $3,351

    CAPITALIZATION AT 9/30/2015(1)

    __________________________1. Pro forma for close of water services business acquisition (excluding earn out) and private placement of common units for $175MM gross proceeds.

    Sheet1

    2Q 2015

    9/30/15($ in millions)3/31/15

    Total production (MMcfe/d)609

    % Gas100%Cash

    % Operated92%Rice Energy $ 339

    % Marcellus68%Rice Midstream Holdings 1

    Actual ($MM)$ / McfeRice Midstream Partners 9

    NYMEX Henry Hub price ($/MMBtu)$2.73Total consolidated cash $ 349

    Average basis impact ($/MMBtu)(0.38)

    Firm transportation fuel & variables ($/MMBtu)(0.14)Long-term debt

    Btu uplift (MMBtu/Mcf)0.11Rice Energy

    Pre-hedge realized price ($/Mcf)2.32E&P credit facility$ -52856580.22

    Realized hedging gain ($/Mcf)0.866.25% Senior notes due 2022900Total production528.5658021978

    Post-hedge realized price ($/Mcf)3.187.25% Senior notes due 2023397E&P Revenue101328730

    Net firm transportation sales- 0Total Rice Energy debt1,2971.917050433

    Adjusted realized price ($/Mcf)$3.18Rice Midstream Holdings revolver17Hedging Gain47042356.3958

    Rice Midstream Partners revolver-Lease Operating12157013.4506

    Lease operating$120.22Shareholders equity$ 1,996

    Gathering, compression and transportation240.43Total capitalizationERROR:#REF!

    Production taxes and impact fees20.03Total net capitalizationERROR:#REF!

    General and administrative240.43

    Depletion, depreciation and amortization891.59

    Adjusted EBITDAX$119

    Sheet1

    2Q 2015

    Actual($ in millions)9/30/15

    Total production (MMcfe/d)529

    % Gas99%Cash

    % Operated90%Rice Energy $221

    % Marcellus77%Rice Midstream Holdings 19

    Rice Midstream Partners 19

    NYMEX Henry Hub price ($/MMBtu)$ 2.72Total consolidated cash $259

    Average basis impact ($/MMBtu)[(0.73)]

    Firm transportation fuel & variables ($/MMBtu)[(0.01)]Long-term debt

    Btu uplift (MMBtu/Mcf)0.10Rice Energy

    Pre-hedge realized price ($/Mcf)2.08E&P credit facility-52856580.22

    Realized hedging gain ($/Mcf)0.896.25% Senior notes due 2022900Total production528.5658021978

    Post-hedge realized price ($/Mcf)2.977.25% Senior notes due 2023397E&P Revenue101328730

    Net firm transportation sales0.01Total Rice Energy debt1,2971.917050433

    Adjusted realized price ($/Mcf)$ 2.98Rice Midstream Holdings revolver-Hedging Gain47042356.3958

    Rice Midstream Partners revolver100Lease Operating12157013.4506

    Average costs per Mcfe:Actual ($MM)$ / McfeTotal consolidated debt$1,397EBITDAX1.7903163543

    E&P Revenue (including net FT sales)$ 101$ 1.92Net debt1,138

    Hedging gain470.89

    Lease operating120.23Shareholders equity$1,954

    Gathering, compression and transportation170.35Total capitalization$3,351Assets4,033,720

    Production taxes and impact fees40.08Total net capitalization3,092Liabilities2,088,373

    General and administrative190.391,945,347

    Depletion, depreciation and amortization731.52

    Adjusted EBITDAX$ 95$ 1.79

  • 23 www.riceenergy.com

    $ millions, except per unit data, as of 11/4/15

    Common Units 42 Subordinated Units 29

    Total Units Outstanding (MM) 71 Price as of 11/4/2015 $14.00

    Market Capitalization $994Cash (1) 19 Revoling credit facility (1) 100

    Enterprise Value $1,075

    Distribution / Unit $0.1935Yield 5.53%

    52 Week Price RangeHigh $17.94Low $11.22

    Website:Investor Contact:

    www.ricemidstream.com

    [email protected] Danvers

    RMP and RICE Market Snapshot

    Rice Midstream Partners LP(NYSE: RMP)

    Rice Energy Inc.(NYSE: RICE)

    __________________________1. As of September 30, 2015, pro forma for close of water services business acquisition and private placement of common units.

    (1)

    $ millions, except per share data, as of 11/4/15

    Management Ownership 30%

    Shares Outstanding (MM) 136Price as of 11/4/2015 $16.14

    Market Capitalization $2,200Cash (1) 240 Revoling credit facilities (1) –6.25% Senior notes due 2022 9007.25% Senior notes due 2023 397

    Enterprise Value $3,257

    52 Week Price RangeHigh $29.18Low $14.90

    Website: www.riceenergy.comInvestor Contact: Julie Danvers

    [email protected]

  • 24 www.riceenergy.com

    Appendix

  • 25 www.riceenergy.com

    Efficient Capital Allocation Drives Strong 2015 Growth

    _______________________Note: 2014 Pro Forma for ASR transaction.1. As of November 5, 2015.2. Does not include wells from the Greene County Acquisition.3. Consolidated midstream includes Rice Midstream Holdings and Rice Midstream Partners.

    47

    127

    274

    520

    0

    100

    200

    300

    400

    500

    2012 2013 2014 2015E

    MMcfe/d

    Average Net Daily ProductionNet Wells Turned to Sales(2)

    Midstream Capital Expenditures Daily Throughput 2015E Midstream EBITDA

    $45 $150 $200

    $150

    $300

    $45 $50

    $300

    $500

    0

    100

    200

    300

    400

    500

    2012 2013 2014 2015E

    $MM

    RMP Rice Retained Midstream

    61

    625

    245

    175

    401

    870

    0

    150

    300

    450

    600

    750

    900

    2012 2013 2014 2015E

    MDth/d

    RMP Rice Retained Midstream

    $63

    $38

    0

    10

    20

    30

    40

    50

    60

    RMP Rice RetainedMidstream

    $MM

    Published Guidance

    D&C & Land Capital Expenditures

    $380 $330

    $200 $280

    $250 $120

    $225

    $545

    $830 $730

    0100200300400500600700800900

    2012 2013 2014 2015E

    $MM

    PA D&C OH D&C Land

    2015E UPDATED E&P GUIDANCE(1)

    2015E UPDATED CONSOLIDATED MIDSTREAM GUIDANCE(1)(3)

    36 34 –

    7 12

    10

    21

    43 46

    0

    10

    20

    30

    40

    50

    2012 2013 2014 2015E

    Wells

    PA OH

  • 26 www.riceenergy.com

    Net Wells Spud Guidance ProductionPennsylvania 41 Total Net Production (MMcfe/d) 515 525

    Operated Utica(2) 20 % Natural gas 100 % Non-operated Utica 9 % Marcellus 75 %

    Ohio(2) 29 % Operated 93 %Total Net Wells Spud 70

    Net Wells Turned to Sales Revenue DeductPennsylvania 34 Firm transportation fuel & variables(3) (0.17)$ (0.16)$

    Operated Utica(2) 10 Non-operated Utica 2 Unit Cost ($/Mcfe)

    Ohio(2) 12 Lease operating expense (0.28)$ (0.25)$ Total Net Wells Turned to Sales 46 Gathering and compression(3) (0.44)$ (0.39)$

    Firm transportation expense(3) (0.42)$ (0.38)$ Average Lateral Lengths of Net Wells IP (ft.) Production taxes and impact fees (0.05)$ (0.04)$ Marcellus 7,100 Total Cash Unit Costs (1.19)$ (1.06)$ Operated Utica(2) 9,200Non-operated Utica 6,800 Cash G&A ($MM) 75$ 70$

    Capital Expenditures PricingE&P Heat Content (Btu/Scf)Marcellus 330$ PA - Marcellus 1050Utica - Operated(2) 200$ OH - Utica 1080Utica - Non-operated 80$

    Total Drilling & Completion 610$ Leasehold 120$

    Total E&P Capex 730$ Retained MidstreamOhio Midstream and Water Systems(4) 300$

    Total Capital Expenditures 1,030$

    Guidance

    2015 Updated RICE Guidance

    __________________________1. As of November 5, 2015, unless otherwise stated.2. Includes one Pennsylvania Utica test well.3. As of May 7, 2015. Unit cost adjustments reflect a reallocation of cost between Gathering and Compression and Firm Transportation expense.4. Excludes $60 million of midstream capital expenditures incurred by RMP prior to its initial public offering payable by RICE in 2015.

    Updates as of November 5, 2015: Increased net wells spud and net turned to sales Increased Capital Expenditures Increased net production range Decreased lease operating expense Increased Cash G&A

    E&P GUIDANCE(1)

  • 27 www.riceenergy.com

    Ohio Q3 2015 Production Summary – Top 100 Wells

    -

    200,000

    400,000

    600,000

    800,000

    1,000,000

    1,200,000

    1,400,000

    1,600,000

    1,800,000

    2,000,000

    Top 8 Wells 100% RICE

    Top 21 Wells100% RICE/GPOR AMI

    Top 100 Wells75% located within RICE Midstream’s Footprint (Belmont/Monroe)

    RICE / GPOR AMIRICE Midstream Footprint

    Belmont/Monroe

    Q3 20

    15 C

    umula

    tive P

    rodu

    ction

    (Mcfe

    )

    RICE Operated in AMI

    GPOR Operated in AMI

    Other Belmont/Monroe

    RICE & GPOR Partnership Proving to be a Powerhouse 1,088 Utica Shale wells producing in Q3 2015(1) - RICE & GPOR partnership takes top 21 wells (300 MMcfe/d avg) Quality over Quantity: RICE’s 16 operated wells accounted for 7% of the Utica Shale’s total gas production

    RICE OH Utica Acreage

    Other Counties

    __________________________1. Source: ODNR 3rd Quarter 2015 Horizontal Shale Production Report.2. RICE/GPOR AMI is located in Goshen, Smith, Washington and Wayne Townships in Belmont County, OH.

  • 28 www.riceenergy.com

    UTICA AND SUSQUEHANNA, PA HISTORICAL PRODUCTION (2)WASHINGTON AND GREENE COUNTY HISTORICAL PRODUCTION (1)

    Differentiated Long-Term Production per Well

    __________________________1. Data for RICE based on actuals through 9/30/15, peer data based on Pennsylvania Department of Environmental Protection production reports through 6/30/15.2. Data for RICE based on actuals through 9/30/15, peer data based on Ohio Department of Natural Resources report through 6/30/15.

    Our drilling and completion techniques have yielded greater production profile per well than our peers

    Cumulative Production (Bcfe) Cumulative Production (Bcfe)

    1.0

    2.0

    3.0

    4.0

    5.0

    6.0

    7.0

    8.0

    9.0

    10.0

    – 250 500 750 1,000 1,250 1,500 1,750 2,000

    Days OnlinePeer Marcellus Rice Greene Rice Washington Rice Geneseo

    RICE has 5 of the top 10 wells based on

    cumulative production

    1.0

    2.0

    3.0

    4.0

    5.0

    6.0

    7.0

    8.0

    9.0

    10.0

    – 250 500 750 1,000 1,250 1,500 1,750 2,000

    Days OnlinePeer Susquehanna, PA (Marcellus) Peer Utica Peer Belmont Peer Monroe Rice Utica

    RICE has the top 8 Utica wells based on

    average rate

  • 29 www.riceenergy.com

    Pennsylvania Utica: A Natural Extension for RiceSignificant Utica potential underlies RICE’s Pennsylvania assets

    RICE Ohio Utica

    RICE Pennsylvania UticaExtending

    Utica Operations

    into PA

    16 Wells Online: 225 MMcf/d (choked)

    1 Well Online: 12 MMcf/d (choked)

    RICE Greene County, PA

    RICE Belmont County, OH

    EQT Test: 73 MMcfe/d3,000’ Lateral

    Expects 5.4 Bcf in 180 Days

    RRC Test: 59 MMcfe/d

    RICE (PA)5,800’ Lateral

    Flowing into sales 12 MMcf/d (choked)Similar production profile as other deep Utica wells

    CNX Test: 61 MMcfe/d

    RICE PA UTICA POTENTIAL Acreage highly prospective and geologically

    de-risked for PA Utica development Natural extension of RICE’s OH Utica asset

    ̶ Nearly identical rock quality characteristics between the two areas

    Single well returns will compete for capital with lower well costs, achievable by reducing drilling days

    Significant midstream advantage: oversized gathering system to accommodate PA Marcellus and Utica

    RICE Acreage

    Current Rig(1)

    __________________________(1) RigData October 2015 Report.

    AR

    EQT

    SWN

    CNX EQT

    RRC

    Deep Test Report

  • 30 www.riceenergy.com

    2015 Midstream System Statistics

    __________________________1. Fees will be annually escalated based upon changes in the Consumer Price Index. Compression fees are derived on a per stage basis 2. Assumes that gathering and compression fees for OH services are equivalent to those to be paid by RICE to RMP for gathering and compression for Pennsylvania assets. 3. Certain of RMP’s third-party contracts provided for an increase in the gathering fee RMP will receive upon completion of construction of an 18-mile, 30 inch pipeline connecting its gathering system to TETCO, which was completed in November 2014.4. Certain of RMP’s 3rd party agreements, the per stage fees charged for compression varies depending on line pressure as opposed to being a flat fee per stage. Accordingly, the 3rd party compression fee is shown on a wtd avg based on historical throughput.5. Assumes fee of $0.06 per gallon in Pennsylvania and 11,000,000 gallons of water per well that utilize the fresh water delivery system based on a 7,000’ lateral. Assumes fee of $0.07 per gallon in Ohio and 16,900,000 gallons of water per well that utilize the

    fresh water delivery system based on a 9000’ lateral.

    RMP Assets

    Marcellus (PA) Utica (OH)

    Gathering and Compression Statistics YE14 YE15 Gathering and Compression Statistics YE14 YE15

    Gas Gathering Pipeline Mileage (miles) 81 111 Gas Gathering Pipeline Mileage (miles) 21 50

    Design Gathering Capacity (MMDth/d) 3.2 4.1 Design Gathering Capacity (MMDth/d) 0.5 2.6

    Acreage Dedications Acreage DedicationsRICE 65,000 RICE 37,4003rd Party 21,000 3rd Party 96,600

    Total Acreage Dedications 86,000 Total Acreage Dedications 134,000

    Midstream Fees Paid by RICE to RMP ($/Dth) (1) Midstream Fees Paid by RICE to RICE OH ($/Dth) (1) (2)Gathering $0.30 Gathering $0.30Compression (per stage of compression) $0.07 Compression (per stage of compression) $0.07

    3rd Party Midstream Fees ($/Dth) 3rd Party Midstream Fees ($/Dth)Gathering (3) $0.44 Gathering undisclosedCompression (4) $0.06 Compression undisclosed

    Water Distribution System Statistics 9/30/2015 Water Distribution System Statistics 9/30/2015

    Connected Water Sources (MMGPD) 7.7 Connected Water Sources (MMGPD) 8.2Water Services Fee Paid by RICE ($/gallon)(5) $0.06 Water Services Fee Paid by RICE ($/gallon)(5) $0.07

  • 31 www.riceenergy.com

    –2.04.06.08.0

    10.012.014.016.0

    – 0.5 1.0 1.5 2.0 2.5 3.0 3.5 4.0750' Avg. Historical Production 750 Type Well

    $1.84 $2.32 $2.80 $3.28 $3.75 $4.23

    Marcellus Single Well Economics

    Years Online

    Cumulative Production1 year 3.8 Bcf2 years 5.6 Bcf5 years 8.2 Bcf10 years 10.3 BcfEUR 13.9 Bcf

    Restricted Rate

    MMcf/

    d

    __________________________Note: See appendix for summary of assumptions used to generate single well IRRs.1. Excludes production from 500’ inter-well spaced wells. Excludes six 750’ spaced wells; five due to suboptimal spacing to offset producing wells and one well excluded because majority of lateral was drilling in suboptimal zone (2nd well in Company history).2. Basis assumption = 9% of NYMEX, Firm Transportation cost (“FT”) assumption = $0.52/MMBtu and Heat content uplift (“BTU”) assumption = 1050 MMBtu/Mcf. Marcellus heat content = 1050, W. Greene = 1090.3. See appendix for a detailed explanation of adjusted midstream fees. Marcellus 750’ economics assume E&P is burdened by 41% of the gathering and compression fee (RICE owns a 41% LP interest in RMP and owns 100% of the IDRs) . W. Greene

    economics assume E&P is burdened by 100% of the gathering and compression fee (RICE acquired W. Greene assets which were previously dedicated to a third party).

    IRR

    Net Locations 356 139NYMEX PV-10 Breakeven ($/MMBtu)(3) $2.65 $3.05

    NYMEX ($/MMBtu)

    Realized (FT+Basis+Btu $/mcf)(2)

    TYPE WELL VERSUS HISTORICAL PRODUCTION (NORMALIZED FOR 7,000’ LATERAL) (1)

    MARCELLUS – IRR SENSITIVITY

    5% 22% 46%

    78%

    118%

    169%

    8% 27% 53%

    88%

    132%

    50%

    100%

    150%

    200%

    $2.50 $3.00 $3.50 $4.00 $4.50 $5.00

    Marcellus W. Greene

    Chart2

    750' Avg. Historical Production2.7397260273972603E-35.4794520547945206E-38.21917808219178E-31.0958904109589041E-21.3698630136986301E-21.643835616438356E-21.9178082191780823E-22.1917808219178082E-22.4657534246575342E-22.7397260273972601E-23.0136986301369864E-23.287671232876712E-23.5616438356164383E-23.8356164383561646E-24.1095890410958902E-24.3835616438356165E-24.6575342465753428E-24.9315068493150684E-25.2054794520547946E-25.4794520547945202E-25.7534246575342465E-26.0273972602739728E-26.3013698630136991E-26.575342465753424E-26.8493150684931503E-27.1232876712328766E-27.3972602739726029E-27.6712328767123292E-27.9452054794520555E-28.2191780821917804E-28.4931506849315067E-28.7671232876712329E-29.0410958904109592E-29.3150684931506855E-29.5890410958904104E-29.8630136986301367E-20.101369863013698630.104109589041095890.106849315068493160.10958904109589040.112328767123287670.115068493150684930.117808219178082190.120547945205479460.123287671232876710.126027397260273980.128767123287671230.131506849315068480.134246575342465760.136986301369863010.139726027397260280.142465753424657530.145205479452054780.147945205479452060.150684931506849310.153424657534246580.156164383561643830.158904109589041110.161643835616438360.164383561643835610.167123287671232880.169863013698630130.172602739726027410.175342465753424660.178082191780821910.180821917808219180.183561643835616430.186301369863013710.189041095890410960.191780821917808210.194520547945205490.197260273972602730.20.202739726027397260.205479452054794510.208219178082191790.210958904109589030.213698630136986310.216438356164383560.219178082191780810.221917808219178090.224657534246575340.227397260273972610.230136986301369860.232876712328767110.235616438356164390.238356164383561640.241095890410958910.243835616438356160.246575342465753410.249315068493150690.252054794520547960.254794520547945210.257534246575342460.260273972602739710.263013698630136960.265753424657534270.268493150684931510.271232876712328760.273972602739726010.276712328767123260.279452054794520570.282191780821917810.284931506849315060.287671232876712310.290410958904109560.293150684931506870.295890410958904120.298630136986301360.301369863013698610.304109589041095920.306849315068493170.309589041095890420.312328767123287660.315068493150684910.317808219178082220.320547945205479470.323287671232876720.326027397260273970.328767123287671210.331506849315068520.334246575342465770.336986301369863020.339726027397260270.342465753424657520.345205479452054820.347945205479452070.350684931506849320.353424657534246570.356164383561643820.358904109589041120.361643835616438370.364383561643835620.367123287671232870.369863013698630120.372602739726027420.375342465753424670.378082191780821920.380821917808219170.383561643835616420.386301369863013720.389041095890410970.391780821917808220.394520547945205470.397260273972602720.40.402739726027397270.405479452054794520.408219178082191770.410958904109589020.413698630136986320.416438356164383570.419178082191780820.421917808219178070.424657534246575320.427397260273972620.430136986301369870.432876712328767120.435616438356164370.438356164383561620.441095890410958920.443835616438356170.446575342465753420.449315068493150670.452054794520547920.454794520547945220.457534246575342470.460273972602739720.463013698630136970.465753424657534220.468493150684931530.471232876712328770.473972602739726020.476712328767123270.479452054794520520.482191780821917830.484931506849315070.487671232876712320.490410958904109570.493150684931506820.495890410958904130.498630136986301380.501369863013698680.504109589041095930.506849315068493180.509589041095890430.512328767123287680.515068493150684930.517808219178082170.520547945205479420.523287671232876670.526027397260273920.528767123287671280.531506849315068530.534246575342465780.536986301369863030.539726027397260280.542465753424657530.545205479452054780.547945205479452020.550684931506849270.553424657534246520.556164383561643880.558904109589041130.561643835616438380.564383561643835630.567123287671232880.569863013698630130.572602739726027380.575342465753424630.578082191780821870.580821917808219120.583561643835616480.586301369863013730.589041095890410980.591780821917808230.594520547945205480.597260273972602730.60.602739726027397230.605479452054794480.608219178082191840.610958904109589080.613698630136986330.616438356164383580.619178082191780830.621917808219178080.624657534246575330.627397260273972580.630136986301369830.632876712328767080.635616438356164440.638356164383561690.641095890410958940.643835616438356180.646575342465753430.649315068493150680.652054794520547930.654794520547945180.657534246575342430.660273972602739680.663013698630137040.665753424657534290.668493150684931540.671232876712328790.673972602739726030.676712328767123280.679452054794520530.682191780821917780.684931506849315030.687671232876712280.690410958904109640.693150684931506890.695890410958904140.698630136986301390.701369863013698640.704109589041095880.706849315068493130.709589041095890380.712328767123287630.715068493150684880.717808219178082240.720547945205479490.723287671232876740.726027397260273990.728767123287671240.731506849315068490.734246575342465730.736986301369862980.739726027397260230.742465753424657480.745205479452054840.747945205479452090.750684931506849340.753424657534246590.756164383561643840.758904109589041090.761643835616438340.764383561643835590.767123287671232830.769863013698630080.772602739726027440.775342465753424690.778082191780821940.780821917808219190.783561643835616440.786301369863013690.789041095890410940.791780821917808190.794520547945205440.797260273972602680.80.802739726027397290.805479452054794540.808219178082191790.810958904109589040.813698630136986290.816438356164383540.819178082191780790.821917808219178040.82465753424657540.827397260273972650.830136986301369890.832876712328767140.835616438356164390.838356164383561640.841095890410958890.843835616438356140.846575342465753390.849315068493150640.8520547945205480.854794520547945250.85753424657534250.860273972602739740.863013698630136990.865753424657534240.868493150684931490.871232876712328740.873972602739725990.876712328767123240.87945205479452060.882191780821917850.88493150684931510.887671232876712350.89041095890410960.893150684931506840.895890410958904090.898630136986301340.901369863013698590.904109589041095840.90684931506849320.909589041095890450.91232876712328770.915068493150684950.91780821917808220.920547945205479450.923287671232876690.926027397260273940.928767123287671190.931506849315068440.93424657534246580.936986301369863050.93972602739726030.942465753424657550.94520547945205480.947945205479452050.95068493150684930.953424657534246540.956164383561643790.958904109589041040.96164383561643840.964383561643835650.96712328767123290.969863013698630150.97260273972602740.975342465753424650.97808219178082190.980821917808219150.983561643835616390.986301369863013640.9890410958904110.991780821917808250.99452054794520550.9972602739726027511.00273972602739741.00547945205479451.00821917808219191.0109589041095891.01369863013698641.01643835616438351.01917808219178091.0219178082191781.02465753424657541.02739726027397271.03013698630136991.03287671232876721.03561643835616431.03835616438356171.04109589041095881.04383561643835621.04657534246575331.04931506849315071.05205479452054781.05479452054794521.05753424657534261.06027397260273971.06301369863013711.06575342465753421.06849315068493161.07123287671232871.07397260273972611.07671232876712321.07945205479452061.08219178082191791.08493150684931511.08767123287671241.09041095890410961.09315068493150691.0958904109589041.09863013698630141.10136986301369851.10410958904109591.1068493150684931.10958904109589041.11232876712328781.11506849315068491.11780821917808231.12054794520547941.12328767123287681.12602739726027391.12876712328767131.13150684931506841.13424657534246581.13698630136986311.13972602739726031.14246575342465761.14520547945205481.14794520547945211.15068493150684931.15342465753424661.15616438356164371.15890410958904111.16164383561643821.16438356164383561.1671232876712331.16986301369863011.17260273972602751.17534246575342461.1780821917808221.18082191780821911.18356164383561651.18630136986301361.1890410958904111.19178082191780831.19452054794520551.19726027397260281.21.20273972602739731.20547945205479451.20821917808219181.2109589041095891.21369863013698631.21643835616438371.21917808219178081.22191780821917821.22465753424657531.22739726027397271.23013698630136981.23287671232876721.23561643835616431.23835616438356171.24109589041095881.24383561643835621.24657534246575351.24931506849315071.2520547945205481.25479452054794521.25753424657534251.26027397260273971.2630136986301371.26575342465753421.26849315068493151.27123287671232891.2739726027397261.27671232876712341.27945205479452051.28219178082191791.2849315068493151.28767123287671241.29041095890410951.29315068493150691.2958904109589041.29863013698630141.30136986301369871.30410958904109591.30684931506849321.30958904109589041.31232876712328771.31506849315068491.31780821917808221.32054794520547941.32328767123287671.32602739726027411.32876712328767121.33150684931506861.33424657534246571.33698630136986311.33972602739726021.34246575342465761.34520547945205471.34794520547945211.35068493150684921.35342465753424661.35616438356164391.35890410958904111.36164383561643841.36438356164383561.36712328767123291.36986301369863011.37260273972602741.37534246575342461.37808219178082191.38082191780821931.38356164383561641.38630136986301381.38904109589041091.39178082191780831.39452054794520541.39726027397260281.41.40273972602739731.40547945205479461.40821917808219181.41095890410958911.41369863013698631.41643835616438361.41917808219178081.42191780821917811.42465753424657531.42739726027397261.43013698630136981.43287671232876711.43561643835616451.43835616438356161.4410958904109591.44383561643835611.44657534246575351.44931506849315061.4520547945205481.45479452054794511.45753424657534251.46027397260273981.4630136986301371.46575342465753431.46849315068493151.47123287671232881.4739726027397261.47671232876712331.47945205479452051.48219178082191781.4849315068493151.48767123287671231.49041095890410971.49315068493150681.49589041095890421.49863013698630131.50136986301369871.50410958904109581.50684931506849321.50958904109589031.51232876712328771.5150684931506851.51780821917808221.52054794520547951.52328767123287671.5260273972602741.52876712328767121.53150684931506851.53424657534246571.5369863013698631.53972602739726021.54246575342465751.54520547945205491.5479452054794521.55068493150684941.55342465753424651.55616438356164391.5589041095890411.56164383561643841.56438356164383551.56712328767123291.56986301369863021.57260273972602741.57534246575342471.57808219178082191.58082191780821921.58356164383561641.58630136986301371.58904109589041091.59178082191780821.59452054794520541.59726027397260271.61.60273972602739721.60547945205479461.60821917808219171.61095890410958911.61369863013698621.61643835616438361.61917808219178071.62191780821917811.62465753424657541.62739726027397261.63013698630136991.63287671232876711.63561643835616441.63835616438356161.64109589041095891.64383561643835611.64657534246575341.64931506849315081.65205479452054791.65479452054794531.65753424657534241.66027397260273981.66301369863013691.66575342465753431.66849315068493141.67123287671232881.67397260273972591.67671232876712331.67945205479452061.68219178082191781.68493150684931511.68767123287671231.69041095890410961.69315068493150681.69589041095890411.69863013698630131.70136986301369861.7041095890410961.70684931506849311.70958904109589051.71232876712328761.7150684931506851.71780821917808211.72054794520547951.72328767123287661.7260273972602741.72876712328767111.73150684931506851.73424657534246581.7369863013698631.73972602739726031.74246575342465751.74520547945205481.7479452054794521.75068493150684931.75342465753424651.75616438356164381.75890410958904121.76164383561643831.76438356164383571.76712328767123281.76986301369863021.77260273972602731.77534246575342471.77808219178082181.78082191780821921.78356164383561631.78630136986301371.7890410958904111.79178082191780821.79452054794520551.79726027397260271.81.80273972602739721.80547945205479451.80821917808219171.8109589041095891.81369863013698641.81643835616438351.81917808219178091.8219178082191781.82465753424657541.82739726027397251.83013698630136991.8328767123287671.83561643835616441.83835616438356181.84109589041095891.84383561643835631.84657534246575341.84931506849315071.85205479452054791.85479452054794521.85753424657534241.86027397260273971.86301369863013691.86575342465753421.86849315068493161.87123287671232871.87397260273972611.87671232876712321.87945205479452061.88219178082191771.88493150684931511.88767123287671221.89041095890410961.8931506849315071.89589041095890411.89863013698630151.90136986301369861.9041095890410961.90684931506849311.90958904109589041.91232876712328761.91506849315068491.91780821917808211.92054794520547941.92328767123287681.92602739726027391.92876712328767131.93150684931506841.93424657534246581.93698630136986291.93972602739726031.94246575342465741.94520547945205481.94794520547945221.95068493150684931.95342465753424671.95616438356164381.95890410958904121.96164383561643831.96438356164383571.96712328767123281.96986301369863011.97260273972602731.97534246575342461.9780821917808221.98082191780821911.98356164383561651.98630136986301361.9890410958904111.99178082191780811.99452054794520551.997260273972602622.00273972602739742.00547945205479472.00821917808219162.0109589041095892.01369863013698642.01643835616438372.01917808219178062.0219178082191782.02465753424657542.02739726027397272.03013698630137012.0328767123287672.03561643835616432.03835616438356172.04109589041095912.0438356164383562.04657534246575332.04931506849315072.05205479452054812.05479452054794542.05753424657534232.06027397260273972.06301369863013712.06575342465753442.06849315068493132.07123287671232872.07397260273972612.07671232876712342.07945205479452032.08219178082191772.08493150684931512.08767123287671242.09041095890410982.09315068493150672.0958904109589042.09863013698630142.10136986301369882.10410958904109572.1068493150684932.10958904109589042.11232876712328782.11506849315068512.1178082191780822.12054794520547942.12328767123287682.12602739726027412.1287671232876712.13150684931506842.13424657534246582.13698630136986312.13972602739726052.14246575342465742.14520547945205482.14794520547945212.15068493150684952.15342465753424642.15616438356164372.15890410958904112.16164383561643852.16438356164383582.16712328767123272.16986301369863012.17260273972602752.17534246575342482.17808219178082172.18082191780821912.18356164383561652.18630136986301382.18904109589041072.19178082191780812.19452054794520552.19726027397260282.20000000000000022.20273972602739712.20547945205479452.20821917808219182.21095890410958922.21369863013698612.21643835616438342.21917808219178082.22191780821917822.22465753424657552.22739726027397242.23013698630136982.23287671232876722.23561643835616452.23835616438356142.24109589041095882.24383561643835622.24657534246575352.24931506849315092.25205479452054782.25479452054794522.25753424657534252.26027397260273992.26301369863013682.26575342465753422.26849315068493152.27123287671232892.27397260273972622.27671232876712322.27945205479452052.28219178082191792.28493150684931522.28767123287671212.29041095890410952.29315068493150692.29589041095890422.29863013698630162.30136986301369852.30410958904109592.30684931506849322.30958904109589062.31232876712328752.31506849315068492.31780821917808222.32054794520547962.32328767123287652.32602739726027392.32876712328767122.33150684931506862.33424657534246592.33698630136986292.33972602739726022.34246575342465762.34520547945205492.34794520547945182.35068493150684922.35342465753424662.35616438356164392.35890410958904132.36164383561643822.36438356164383562.36712328767123292.36986301369863032.37260273972602722.37534246575342462.37808219178082192.38082191780821932.38356164383561662.38630136986301362.38904109589041092.39178082191780832.39452054794520562.39726027397260262.42.40273972602739732.40547945205479462.4082191780821922.41095890410958892.41369863013698632.41643835616438362.4191780821917812.42191780821917792.42465753424657532.42739726027397262.430136986301372.43287671232876732.43561643835616432.43835616438356162.4410958904109592.44383561643835632.44657534246575332.44931506849315062.4520547945205482.45479452054794532.45753424657534232.46027397260273962.4630136986301372.46575342465753432.46849315068493172.47123287671232862.4739726027397262.47671232876712332.47945205479452072.48219178082191762.4849315068493152.48767123287671232.49041095890410972.4931506849315072.4958904109589042.49863013698630132.50136986301369872.5041095890410962.5068493150684932.50958904109589032.51232876712328772.5150684931506852.51780821917808242.52054794520547932.52328767123287672.5260273972602742.52876712328767142.53150684931506832.53424657534246572.5369863013698632.53972602739726042.54246575342465772.54520547945205472.5479452054794522.55068493150684942.55342465753424672.55616438356164372.5589041095890412.56164383561643842.56438356164383572.56712328767123272.569863013698632.57260273972602742.57534246575342472.57808219178082212.5808219178082192.58356164383561642.58630136986301372.58904109589041112.5917808219178082.59452054794520542.59726027397260272.62.60273972602739742.60547945205479442.60821917808219172.61095890410958912.61369863013698642.61643835616438342.61917808219178072.62191780821917812.62465753424657542.62739726027397282.63013698630136972.63287671232876712.63561643835616442.63835616438356182.64109589041095872.64383561643835612.64657534246575342.64931506849315082.65205479452054822.65479452054794512.65753424657534242.66027397260273982.66301369863013712.66575342465753412.66849315068493142.67123287671232882.67397260273972612.67671232876712352.67945205479452042.68219178082191782.68493150684931512.68767123287671252.69041095890410942.69315068493150682.69589041095890412.69863013698630152.70136986301369842.70410958904109582.70684931506849312.70958904109589052.71232876712328792.71506849315068482.71780821917808212.72054794520547952.72328767123287682.72602739726027382.72876712328767112.73150684931506852.73424657534246582.73698630136986322.73972602739726012.74246575342465752.74520547945205482.74794520547945222.75068493150684912.75342465753424652.75616438356164382.75890410958904122.76164383561643862.76438356164383552.76712328767123282.76986301369863022.77260273972602762.77534246575342452.77808219178082182.78082191780821922.78356164383561662.78630136986301392.78904109589041082.79178082191780822.79452054794520552.79726027397260292.82.80273972602739722.80547945205479452.80821917808219192.81095890410958932.81369863013698622.81643835616438352.81917808219178092.82191780821917832.82465753424657522.82739726027397252.83013698630136992.83287671232876732.83561643835616422.83835616438356152.84109589041095892.84383561643835632.84657534246575362.84931506849315052.85205479452054792.85479452054794522.85753424657534262.86027397260273952.86301369863013692.86575342465753422.86849315068493162.8712328767123292.87397260273972592.87671232876712322.87945205479452062.8821917808219182.88493150684931492.88767123287671222.89041095890410962.8931506849315072.89589041095890432.89863013698630122.90136986301369862.9041095890410962.90684931506849332.90958904109589022.91232876712328762.91506849315068492.91780821917808232.92054794520547972.92328767123287662.92602739726027392.92876712328767132.93150684931506872.93424657534246562.93698630136986292.93972602739726032.94246575342465772.94520547945205462.94794520547945192.95068493150684932.95342465753424672.9561643835616442.95890410958904092.96164383561643832.96438356164383572.9671232876712332.96986301369862992.97260273972602732.97534246575342462.9780821917808222.98082191780821942.98356164383561632.98630136986301362.9890410958904112.99178082191780842.99452054794520532.997260273972602633.00273972602739743.00547945205479473.00821917808219163.0109589041095893.01369863013698643.01643835616438373.01917808219178063.0219178082191783.02465753424657543.02739726027397273.03013698630137013.0328767123287673.03561643835616433.03835616438356173.04109589041095913.0438356164383563.04657534246575333.04931506849315073.05205479452054813.05479452054794543.05753424657534233.06027397260273973.06301369863013713.06575342465753443.06849315068493133.07123287671232873.07397260273972613.07671232876712343.07945205479452033.08219178082191773.08493150684931513.08767123287671243.09041095890410983.09315068493150673.0958904109589043.09863013698630143.10136986301369883.10410958904109573.1068493150684933.10958904109589043.11232876712328783.11506849315068513.1178082191780823.12054794520547943.12328767123287683.12602739726027413.1287671232876713.13150684931506843.13424657534246583.13698630136986313.13972602739726053.14246575342465743.14520547945205483.14794520547945213.15068493150684953.15342465753424643.15616438356164373.15890410958904113.16164383561643853.16438356164383583.16712328767123273.16986301369863013.17260273972602753.17534246575342483.17808219178082173.18082191780821913.18356164383561653.18630136986301383.18904109589041073.19178082191780813.19452054794520553.19726027397260283.23.20273972602739713.20547945205479453.20821917808219183.21095890410958923.21369863013698613.21643835616438343.21917808219178083.22191780821917823.22465753424657553.22739726027397243.23013698630136983.23287671232876723.23561643835616453.23835616438356143.24109589041095883.24383561643835623.24657534246575353.24931506849315093.25205479452054783.25479452054794523.25753424657534253.26027397260273993.26301369863013683.26575342465753423.26849315068493153.27123287671232893.27397260273972623.27671232876712323.27945205479452053.28219178082191793.28493150684931523.28767123287671213.29041095890410953.29315068493150693.29589041095890423.29863013698630163.30136986301369853.30410958904109593.30684931506849323.30958904109589063.31232876712328753.31506849315068493.31780821917808223.32054794520547963.32328767123287653.32602739726027393.32876712328767123.33150684931506863.33424657534246593.33698630136986293.33972602739726023.34246575342465763.34520547945205493.34794520547945183.35068493150684923.35342465753424663.35616438356164393.35890410958904133.36164383561643823.36438356164383563.36712328767123293.36986301369863033.37260273972602723.37534246575342463.37808219178082193.38082191780821933.38356164383561663.38630136986301363.38904109589041093.39178082191780833.39452054794520563.39726027397260263.43.40273972602739733.40547945205479463.4082191780821923.41095890410958893.41369863013698633.41643835616438363.4191780821917813.42191780821917793.42465753424657533.42739726027397263.430136986301373.43287671232876733.43561643835616433.43835616438356163.4410958904109593.44383561643835633.44657534246575333.44931506849315063.4520547945205483.45479452054794533.45753424657534233.46027397260273963.4630136986301373.46575342465753433.46849315068493173.47123287671232863.4739726027397263.47671232876712333.47945205479452073.48219178082191763.4849315068493153.48767123287671233.49041095890410973.4931506849315073.4958904109589043.49863013698630133.50136986301369873.5041095890410963.5068493150684933.50958904109589033.51232876712328773.5150684931506853.51780821917808243.52054794520547933.52328767123287673.5260273972602743.52876712328767143.53150684931506833.53424657534246573.5369863013698633.53972602739726043.54246575342465773.54520547945205473.5479452054794523.55068493150684943.55342465753424673.55616438356164373.5589041095890413.56164383561643843.56438356164383573.56712328767123273.569863013698633.57260273972602743.57534246575342473.57808219178082213.5808219178082193.58356164383561642.8979615019741685.47144577955269017.23707346844984748.47383502954759937.90240452022275179.46754905503094349.745618406315907510.16849357184145810.91809965605027511.39763893330158211.41305076183507911.49243677897413611.38880903626233411.63184410630350412.64608367349018712.75605234947925513.05307055573610113.90130158255529513.98919035309974913.27991030747571912.94376617347361412.90321199203425112.44139062545520413.48707683373663413.58733541837691313.50696086506431113.40314555110669513.67342397806952513.58557239138929913.7035786243015113.04044433387178612.63653361594455812.69980250859503312.37281513513420211.9572948409945513.06048377542553512.91350684743223513.30427485446612813.70223107682207313.43929247815230713.24965011964002513.76338888074035613.69650435221058913.88993146770775412.97666818746665712.62851406157544613.39304204779301512.8401575695029413.22649134226404613.36763697258309413.40176461423911313.65076080913134713.14834721744588613.36152519577959713.90340931984605513.96379697004670313.56923772789137513.72066745747953913.410423786685912.85514857253386512.92330842407306912.1790912445123312.7945461015232912.95315761861500713.4858054244279313.41056385525129713.94479688646510813.8438972012151813.17460558027022612.7387271145118513.45497446161054913.72102129731914413.03156867792755113.38417385631572613.81245355250680314.05515218377878914.16615999788241713.96941300499441913.85585980055298314.15195395647200413.50788313783973713.44261012070194613.6556402482671113.90861326524345513.76003240487669813.53815725793226413.14826630933417213.10078172340181613.98382851356010413.32981907836233213.73378526257346413.93781386526071814.02786393721778114.00895511820269814.12681055276871313.99261522493426213.80854995940753614.04253763143910814.09852371898035513.63140325671347613.92216682690803114.48181198104160414.25000585839614714.04882229243062913.99498385027643413.20072768280129313.27045695677790213.54687620398796413.61763206527374613.53962512219327213.46566196420264613.41267095249105213.4911248534542713.64412970479801912.96464264514809512.93379990538914213.84178438632596714.16491590739170714.0528520315541113.59123245054815113.83311046976977614.1588122412340613.50095458285147913.48406979570082613.59273334091792213.60157043933986514.04989638317708314.03857944406881814.13762557738573214.30226571846535114.09686654392490714.09208634882491914.03368935364800114.17028984184783412.79272900177837313.74921105930551213.30311709109490113.26873006003076213.53564967573738213.45977446311120413.12534880536128612.86560287759965213.07264702615943413.79964562188008713.80469036742182213.6324685414022113.6350330712157313.81350359751252413.86282600535271613.69236616425965613.68713492750039313.20771866504066912.27745699606501312.58179299424402812.96193406158499113.28151330049499513.49769185389598313.48757939533288313.08118356486687813.02521597554726412.968833759773312.7986462776406312.75281313523519212.42550899442213612.94897728860162712.53740029996277112.41115585887008512.33076568096724312.79979904863854212.39795713546435811.82241253350881211.15499954169399611.25987606333030111.51165983579025811.03703307527274411.19454237477962611.71370431226507111.91536926278575611.87194931815401111.43803720211438511.3053351417635811.55715963894329511.54308424806046511.7048959686022311.46309475975080411.22821849474664212.17749915008477411.93448849072962410.50005755690405210.57435873839303411.05897471005168410.9485472459523610.90945696733818211.1823829608228311.4873580602372510.81910144675996610.96464015653213910.97557483193486211.3224783525100211.17094763890946810.87752444408693910.32854434996035110.72141562820466610.96334323638655310.95177852530029810.17212811470343710.08086366979761410.49711196496721910.68441004898971910.98992531857560511.05834530133911311.37785355769723811.0787887534045910.29929600662871410.23798969906968310.05996989721831410.0595465790342379.68234701886614429.91345282065258899.12245056805299739.34311567041854839.70808468451988389.78416417966799129.63048550442831629.92029723095570410.14439016814662310.04161151384009210.11535963473910410.27076570118211210.40634110238488910.30405003144446310.06548756308092510.0459631960978169.99806475855306699.86947005539460610.0393903227047539.962874977084036110.16579187195179710.28747804827909510.65229781334748610.31477333216047410.3455237232384829.943305942200135310.35480053596330510.53035998657271610.226322105