Company: WBI
Filing Date: 2025-08-04
Form Type: DRS/A
Source: 0000950123-25-006924
Chunk: 319

Company: WaterBridge Infrastructure LLC
Filing Date: 2025-08-04
Form: DRS/A
Chunk 319
---
            45,636 |   |
| Buildings, vehicles, equipment, furniture & other                              |             |         |                                    6.9 |     |   |     36,276 |     |                                                   |            2,616 |   |     |   |             5,231 |   |
| Brackish water wells, facilities, ponds and related equipment                  |             |         |                                    8.2 |     |   |     25,780 |     |                                                   |            1,565 |   |     |   |             3,129 |   |
| Land                                                                           |             | N/A     |                                        |     |   |        241 |     | -                                                 |                  |   |     | - |                   |   |
| Construction in progress                                                       |             | N/A     |                                        |     |   |     55,028 |     | -                                                 |                  |   |     | - |                   |   |
| Identifiable intangible assets:                                                |             |         |                                        |     |   |            |     |                                                   |                  |   |     |   |                   |   |
| Customer contracts                                                             |             | 8 years |                                        |     |   |    911,700 |     |                                                   |           56,981 |   |     |   |           113,963 |   |
| Total pro forma depreciation, amortization and accretion expense               |             |         |                                        |     |   |            |     |                                                   |           83,980 |   |     |   |           167,959 |   |
| Less: historical depreciation, amortization and accretion expense              |             |         |                                        |     |   |            |     |                                                   |          (59,298 | ) |     |   |          (120,048 | ) |
| Total pro forma adjustment to depreciation, amortization and accretion expense |             |         |                                        |     |   |            |     | $                                                 |           24,682 |   |     | $ |            47,911 |   |

(e) Reflects the elimination of WBEF’s debt issuance costs associated with the WBM Term Loan and the WBM Revolving Credit Facility.

<div align='center'>F-13

WaterBridge Infrastructure LLC

Notes to the Unaudited Pro Forma Condensed Combined Financial Statements</div>

Transaction Accounting Adjustments to Unaudited Pro Forma