Upload
larry-bryant
View
222
Download
5
Tags:
Embed Size (px)
Citation preview
Natural Gas Liquids Royalty Framework Changes
Production Month 2002-10 Implementation
NGL Royalty Framework Changes - May, 2004
2
Agenda
IntroductionsBackgroundKey OutcomesImplementation Details
In-Stream Component (ISC) Reporting Royalty Calculation using Facility
Averages Facility Average Illustration
NGL Royalty Framework Changes - May, 2004
3
List of Acronyms/Abbrev. BT Battery C1 Methane C2 Ethane CAP Corporate Average Price CGF Corporate Gas Factor CSO Common Stream Operator FAP Facility Average Price (Net of Gas Trans Adj) FARR% Facility Average Royalty Rate GJ gigajoules GP Gas Plant GRP Gas Reference Price GS Gathering System
NGL Royalty Framework Changes - May, 2004
4
List of Acronyms/Abbrev.… IATD Intra-Alberta Transportation Deduction IF Injection Facility ISC In-Stream Component Within Residue Gas MS Meter Station NGL Natural Gas Liquids OAF Owner Allocation Factor PL Pipeline R% Royalty Rate RARR% Raw Gas Average Royalty Rate RGA Raw Gas Allocation Registry The Petroleum Registry of Alberta SAF Stream Allocation Factor
NGL Royalty Framework Changes - May, 2004
5
Background
Policy Announcement Dec 1999 to align royalty framework with Industry and market developments.
Key Changes: Distinct royalty treatment for recovered Ethane (Field
Ethane) Royalty recognition of NGL components (In-Stream
Components or ISC) in residue gasSub-Committees (Industry/Gov’t) established
between Jan 2000 – July 2001 to define business rules.
NGL Royalty Framework Changes - May, 2004
6
Key Outcomes
Field Ethane will be assessed at C2 R% and C2 Net Reference Price ($/gj) that will be different from the Gas R% and Gas Net Reference Price.
Royalty rates for Propane and Butanes will change from the flat rate of 30%. Subject to an expected maximum rate of 30% and minimum rate of 15%, the following formula will be used:
R% = 15SP + 40(PP-SP) PP
SP is the select price for the product PP is the Propane par price for the Propane royalty rate and the Butanes
par price for the Butanes royalty rate.
NGL Royalty Framework Changes - May, 2004
7
Key Outcomes…..Cont’d
No change to royalty trigger points. Gas royalty will be assessed on the basis of In-
Stream Components (ISC). This will be achieved by assessing royalty on product GAS using facility averages (rate and price) that are based on the ISC compositions of the royalty trigger volumes.
Gas royalty for CAP clients will be based on facility average rates but valuation continues to be based on CAP, where monthly CAP estimate is Client CGF x GRP.
NGL Royalty Framework Changes - May, 2004
8
Key Outcomes…..Cont’d
Each ISC product will have its own distinct royalty rate, reference price and adjusted IATD which will be used in the facility average royalty rate and price calculations.
Department of Energy (DOE) will invoice royalty on product GAS using the SAF/OAF and volumetric details from the Registry.
Implementation coinciding with the Registry – Production Month 2002-10.
NGL Royalty Framework Changes - May, 2004
9
Gas & ISC RelationshipGas View
Product Code Gas* Gas
*has old/new vintage
ISC View of Gas Product Code Methane ISC* C1-IC Ethane ISC* C2-IC Propane ISC C3-IC Butanes ISC C4-IC Pentanes Plus ISC* C5+-IC Carbon Dioxide ISC** CO2-
IC Helium ISC** HE-IC Hydrogen ISC** H2-IC Nitrogen ISC** N2-IC Oxygen ISC** O2-IC Sulphur ISC** Sul-IC Hydrogen Sulphide ISC**H2S-IC
*has old/new vintage **inert
NGL Royalty Framework Changes - May, 2004
10
Implementation Details
Current C2 R% = Gas R% C2 Ref Price = GRP
($/gj) Gas Royalty based
on Gas GJ @ Gas R% and GRP
Gas GJ subject to Old/New Gas R%
At Implementation C2 R% Gas R% C2 Ref Price = C2-IC
Ref Price ($/gj) Gas Royalty based
on Gas GJ @ Gas R% (=FARR%) and FAP
Gas GJ subject to Old/New Gas R% (=FARR%)
NGL Royalty Framework Changes - May, 2004
11
FARR% & FAP for Gas
Facility level royalty rate and valuation price for Gas.
Used to assess royalty trigger Gas quantities at charge facility.
Uses the ISC compositions (excluding inerts) of royalty trigger quantities at the charge facility to calculate that facility’s weighted average royalty rate and valuation price (see example illustration).
ISC compositions are reported to the Registry by meter station operators, common stream operators and some facility operators (see Registry ISC Reporting Table slide).
NGL Royalty Framework Changes - May, 2004
12
FARR% & FAP for Gas…..Cont’d
The royalty rates for the individual ISC products will be the same as the royalty rates for the extracted products (e.g. C2-IC R% = C2 R%).
The vintage for the individual ISC products will be the same as the old/new vintage for the extracted products.
The reference prices for the individual ISC products will differ from the reference prices of Gas and the extracted products (exception C2 Ref Price=C2-IC Ref Price).
NGL Royalty Framework Changes - May, 2004
13
Low Productivity Allowance Adjustment No change to low productivity well allowance
eligibility. Low productivity allowance adjustment continues to
apply to eligible Gas and Ethane production. For eligible Gas and Ethane production, the Crown
royalty rate is calculated as:R% = RC – (RM – 5) x (16.9 – ADP)2
16.92
ADP is the average daily production of gas for the well event for the production month (103m3).
RC is the Old/New FARR if production is Gas and the Ethane Old/New royalty rate if production is Ethane.
RM is the Old/New royalty rate for Methane ISC
NGL Royalty Framework Changes - May, 2004
14
Registry ISC Reporting
ISC volume and energy information are reported in the Registry, as a further breakdown of the Gas volume and energy.
ISC factors are reported on Registry RGA submissions.
Submissions to the Registry can be online entry or batch file entry, along with other volumetric submissions.
Not all volumetric activities in the Registry require ISC reporting (see Registry ISC Reporting Table slide).
NGL Royalty Framework Changes - May, 2004
15
Registry ISC Reporting…..Cont’d
ISC volume and energy must be reported to 3 decimal places for desired precision.
Where ISC reporting is required, aggregate ISC volume and energy must equal corresponding Gas volume and energy (within a tolerance of 0.100 103m3 and 1.000 gj) or both ISC and Gas volumetric submissions will be rejected.
ISC heat value (gj/103m3) must be within the specified heat value range for each ISC product (see ISC Heat Range Table slide).
NGL Royalty Framework Changes - May, 2004
16
ISC Heat Range Table
ISC Product Code ISC Product Description Heat Value Range C1-IC Methane 36.000 – 38.700 C2-IC Ethane ISC 63.000 – 69.000 C3-IC Propane ISC 91.000 – 97.000 C4-IC Butanes ISC 118.500 – 124.700 C5+-IC Pentanes Plus ISC 145.700 – 290.000 CO2-IC Carbon Dioxide ISC 0.000 – 0.000 H2-IC Hydrogen ISC 9.000 – 15.000 H2S-IC Hydrogen Sulphide ISC 20.800 – 26.800 HE-IC Helium ISC 0.000 – 0.000 N2-IC Nitrogen ISC 0.000 – 0.000 O2-IC Oxygen ISC 0.000 – 0.000 SUL-IC Sulphur ISC 0.000 – 0.000
NGL Royalty Framework Changes - May, 2004
17
Registry ISC Reporting TableISC Reporting Table Legend
AB Alberta IF Injection Facility
BT Battery IN Industrial
CO Commercial MS Meter Station
DISP Disposition PL Pipeline
EG Electrical Generation
RE Residential
GP Gas Plant REC Receipt
GS Gathering System R1/R2 Residential Pipeline
MC Miscellaneous OT Other
CT Custom Treatment Plant
NGL Royalty Framework Changes - May, 2004
18
Registry ISC Reporting Table…..Cont’d
For activity at reporting facility and from/to location, submitter must report ISC, along with the Gas volumetric submission to the Registry.
Submitter Reporting Facility
Activity From/To Location
Pipeline/Meter Station Operator
AB MS subtype 631 or 637 where Registry auto population flow through is not elected
DISP AB PL auto-created REC (no ISC)
Common Stream Operator
AB MS subtype 631 or 637 where Registry auto population flow through is not elected
REC AB BT/GS/GP/IF auto-created DISP
NGL Royalty Framework Changes - May, 2004
19
Registry ISC Reporting Table…..Cont’d
For activity at reporting facility and from/to location, submitter must report ISC, along with the Gas volumetric submission to the Registry.
Submitter Reporting Facility
Activity From/To Location
Pipeline/Meter Station Operator
AB MS subtype 631 or 637 where Registry auto population flow through is elected
DISP AB PL auto-created REC (no ISC)AB MS auto-created RECAB BT/GS/GP/IF auto-created DISP
Pipeline/Meter Station Operator
AB MS subtype 632 or 638 where Registry auto population flow through is not elected
DISP AB BT/GS/GP/IF auto-created REC(ISC created for IF only)
NGL Royalty Framework Changes - May, 2004
20
Registry ISC Reporting Table…..Cont’d
For activity at reporting facility and from/to location, submitter must report ISC, along with the Gas volumetric submission to the Registry.
Submitter Reporting Facility
Activity From/To Location
Common Stream Operator
AB MS subtype 632 or 638 where Registry auto population flow through is not elected
REC AB PL auto-created DISP (no ISC)
Common Stream Operator
AB MS subtype 632 or 638 where Registry auto population flow through is elected
REC AB PL auto-created DISP (no ISC)AB MS auto-created DISPAB BT/GS/GP/IF auto-created REC(ISC created for IF only)
NGL Royalty Framework Changes - May, 2004
21
Registry ISC Reporting Table…..Cont’d
For activity at reporting facility and from/to location, submitter must report ISC, along with the Gas volumetric submission to the Registry.
Submitter Reporting Facility
Activity From/To Location
Pipeline/Meter Station Operator
AB MS subtype 633 or 639 where Registry auto population flow through is not elected
DISP AB BT/GS/GP/IF auto-created REC(ISC created for IF only)
Common Stream Operator
AB MS subtype 633 or 639 where Registry auto population flow through is not elected
REC AB PL auto-created DISP (no ISC)
NGL Royalty Framework Changes - May, 2004
22
Registry ISC Reporting Table…..Cont’d
For activity at reporting facility and from/to location, submitter must report ISC, along with the Gas volumetric submission to the Registry.
Submitter Reporting Facility
Activity From/To Location
Pipeline/Meter Station Operator
AB MS subtype 633 or 639 where Registry auto population flow through is elected
DISP AB PL auto-created DISP (no ISC)AB MS auto-created RECAB/BC/SK/AnyAB BT/GS/GP/IF auto-created REC(ISC created for IF only)
Mainline Straddle Plant Operator
AB GP subtype Mainline Straddle
REC AB BT/GS/GP auto-created DISP
NGL Royalty Framework Changes - May, 2004
23
Registry ISC Reporting Table…..Cont’dFor activity at reporting facility and from/to location, submitter must report ISC, along with the Gas volumetric submission to the Registry.
Submitter Reporting Facility
Activity From/To Location
Field Straddle Plant Operator
AB GP subtype Field Straddle (terminated effective 2006-01)
REC AB BT/GS/GP auto-created DISP
Injection Facility Operator
AB IF REC AB/BC/SK Any (except MS)
Battery, Gathering System or Gas Plant Operator
AB BT/GS/GP DISP Non reporting AB MS/PL
Battery, Gathering System or Gas Plant Operator
AB BT/GS/GP DISP AB RE/CO/IN/EG/R1/R2/MC/OT/CT
NGL Royalty Framework Changes - May, 2004
24
Registry ISC Reporting Table…..Cont’d
For activity at reporting facility and from/to location, submitter must report ISC, along with the Gas volumetric submission to the Registry.
Submitter Reporting Facility
Activity From/To Location
Battery, Gathering System or Gas Plant Operator
AB BT/GS/GP DISP Any non AB location
Raw Gas Seller Report ISC factors of raw gas stream on RGA submission.
NGL Royalty Framework Changes - May, 2004
25
ISC Volumetric Submission in Registry
Illustration of ISC Reporting at MS
NGL Royalty Framework Changes - May, 2004
26
ISC Volumetric Submission in Registry
Illustration of ISC Reporting at MS
NGL Royalty Framework Changes - May, 2004
27
Raw Gas Sale and ISC Factor Reporting on RGA
Raw Gas Sales are identified on Registry RGA submissions.
Raw Gas Sales that are subsequently processed or used as lease fuel are assessed royalty at RARR%, rather than FARR%.
All other Raw Gas Sales will be assessed at FARR %. RARR% is based on the ISC factors (excluding
inerts) identified by the seller on the RGA, rather than the ISC composition of the facility.
Old/New RARR% = (ISC Product Factor on RGA x ISC Product Old/New R%) / ISC Product Factor on RGA (see example illustration).
NGL Royalty Framework Changes - May, 2004
28
Raw Gas Deliveries To Injection
Crown royalty for raw gas delivered to injection (reported in Registry at a Battery or Gathering System as a disposition to an Injection Facility) is assessed at the FARR% of the Injection Facility and the FAP of the Reproducing Facility.
NGL Royalty Framework Changes - May, 2004
29
Royalty Variables for Crown Royalty and Injection Credit CalculationsCharge Type Product
UnitR% Valuation Price
Crown Royalty GasGJ
FARR% of Producing Facility(based on all ISC royalty trigger dispositions at producing facility)
FAP of Producing Facility(based on all ISC royalty trigger dispositions at producing facility)
Injection Credit GasGJ
FARR% of Injection Facility(based on all ISC royalty trigger receipts at injection facility)
FAP of Reproducing Facility(based on all ISC royalty trigger dispositions at reproducing facility)
NGL Royalty Framework Changes - May, 2004
30
Royalty Variables for Crown Royalty and Injection Credit Calculations…..Cont’d
Charge Type ProductUnit
R% Valuation Price
*Crown Royalty Exceptions - Raw Gas Delivered to Injection
GasGJ
FARR% of Injection Facility(based on all ISC royalty trigger receipts at injection facility)
FAP of Reproducing Facility (based on all ISC royalty trigger dispositions at reproducing facility)
*Crown Royalty Exceptions -Raw Gas Sale Subsequently Processed
GasGJ
RARR%(based on ISC composition factors on RGA)
80% GRP
NGL Royalty Framework Changes - May, 2004
31
Royalty Variables for Gas Crown Royalty and Injection Credit…..Cont’d
Charge Type ProductUnit
R% Valuation Price
*Crown Royalty Exceptions -Raw Gas Sale Used as Lease Fuel
GasGJ
RARR%(based on ISC composition factors on RGA)
100% GRP
*Crown Royalty Exceptions -Special Agreements e.g. Medicine Hat Agreement
GasGJ
FARR% of Producing Facility(based on all ISC royalty trigger dispositions at producing facility)
% GRP based on Agreement
NGL Royalty Framework Changes - May, 2004
32
Rate/Price DefaultsIf no…. Use…
RARR% FARR%
FARR% C1-IC R%
FAP (for Crown royalty)
100% GRP
FAP of Reproducing Facility (for injection credit and Crown royalty of raw gas delivered to injection)
FAP of Injection Facility(based on all ISC royalty trigger receipts at injection facility)
If defaults are used, they will be identified on the Default Report. (see sample report)
NGL Royalty Framework Changes - May, 2004
33
ISC Balancing and FARR%/FAP Using ISC Default
Effective December 2004 calendar month, the ISC receipts at meter stations reported by meter station operators or common stream operators (CSO), must equal the meter station disposition activities reported by pipeline operators. Meter station receipts impact the FARR% and FAP calculations.
For ISC imbalances that existed prior to this change, the DOE continues to perform ISC Balancing and uses the ISC default in calculating the FARR%/FAP calculations.
NGL Royalty Framework Changes - May, 2004
34
ISC Balancing and FARR%/FAP Using ISC Default…..Cont’d If there is a discrepancy in meter station receipts for
an ISC product, the C5+-IC R% and C5+-IC Net Ref Price will be used for that product in the FARR% and FAP calculations. (see example illustration)
The meter station operator or CSO who submitted the meter station receipts will receive a discrepancy notice from DOE. Notice is generated on day 35 following month of production. (see sample report)
Royalty clients will be notified in Default Report and in supporting reports of FARR%/FAP calculations where ISC default values have been used. (see sample report)
NGL Royalty Framework Changes - May, 2004
35
FARR%, RARR%, FAP Illustration
See Excel attachment
NGL Royalty Framework Changes - May, 2004
36
FARR% Calculation for GasOld FARR% =
(ISC Product Energy x ISC Product Old R%) / ISC Product Energy
New FARR% = (ISC Product Energy x ISC Product New R%) /
ISC Product Energy
ISC product energy refers to ISC dispositions at the charge facility that are royalty triggers. If charge facility is an injection facility, ISC product energy refers to ISC receipts rather than dispositions.
Energy from inerts are not included in FARR% calculation.
NGL Royalty Framework Changes - May, 2004
37
RARR% Calculation for raw gas sales
Old RARR% = (ISC Product Factor on RGA x ISC Product Old R%) / ISC Product Factor on RGA
New RARR% =
(ISC Product Factor on RGA x ISC Product New R%) / ISC Product Factor on RGA
ISC factors of inerts are not included in RARR% calculation.
NGL Royalty Framework Changes - May, 2004
38
FAP Calculation for Gas
FAP = Facility Reference Price – Facility Gas
Transportation Adjustment Facility Reference Price =
Σ (ISC Product Energy x ISC Product Ref Price) / Σ ISC Product Energy
Facility Gas Transportation Adjustment = [Royalty Trigger Factor – 1] x Facility Adjusted IATD
Royalty Trigger Factor = Σ (ISC Product Energy x Meter Station Factor) /
Σ ISC Product Energy
NGL Royalty Framework Changes - May, 2004
39
FAP Calculation for Gas…..Cont’d Facility Adjusted IATD =
Σ (ISC Product Energy x Adjusted IATD of ISC) / Σ ISC Product Energy
ISC product energy refers to ISC dispositions at the charge facility that are royalty triggers. If charge facility is an injection facility, ISC product energy refers to ISC receipts rather than dispositions.
ISC product energy in FARR% and FAP calculation is the same.
If the delivery/receipt location of the ISC product energy is not an included pipeline meter station, the meter station factor for the product energy will be 1.00.
NGL Royalty Framework Changes - May, 2004
40
Sample Crown Royalty Calculation Detail Report
I s s u e D a t e : 2 0 0 2 - 1 1 - 3 0 R o y a l t y P a y e r C o d e :R o y a l t y C l i e n t : 0 A 0 A N a m e :
N a m e : B O B ' S R E S O U R C E S L T D A d d r e s s :F a c i l i t y : A B - G S - 0 0 0 3 9 4 1
P r o d u c t i o n P e r i o d : 2 0 0 2 - 0 9
R a w C o r p o r a t e R o y a l t yR o y a l t y R e f e r e n c e P r i c e G a s G a s A d j u s t e d T r i g g e r T r a n s p o r t a t i o n F r a c t i o n a t i o n V a l u a t i o n C o n v e r s i o nP r o d u c t P r i c e A d j u s t m e n t F a c t o r F a c t o r I A T D F a c t o r A d j u s t m e n t R a t e $ P r i c e F a c t o rG A S 4 . 2 9 0 . 1 1 1 0 . 9 5 - 0 . 0 1 4 . 3 0 1
1
R o y a l t y C r o w n G r o s s R o y a l t yP r o d u c t Q u a n t i t y H e a t I n t e r e s t % T y p e % R a t e Q u a n t i t y H e a t R o y a l t y $ E x e m p t i o n $
C h a r g e T y p e : C r o w n R o y a l t y S t r e a m I d : A B - W I - 1 0 0 1 4 2 2 0 1 9 1 4 W 4 0 0
G A S 1 0 6 3 . 3 4 2 4 0 2 1 0 0 . 0 0 0 0 0 0 0 O L D 1 0 0 3 4 . 8 5 0 7 5 3 7 0 . 5 6 1 4 7 7 7 . 5 0 6 3 , 5 4 3 . 2 4 0
C h a r g e T y p e : P r o v i s i o n a l A s s e s s m e n t S t r e a m I d :
G A S 7 5 9 . 5 3 1 1 4 1 1 0 0 . 0 0 0 0 0 0 0 O L D 1 0 0 3 5 . 0 0 0 0 0 2 6 5 . 8 4 1 0 8 9 9 . 4 0 4 6 , 7 5 8 . 2 1 0
C h a r g e T y p e : I n j e c t i o n C r e d i t S t r e a m I d : A B - W I - 1 D 0 0 2 0 2 0 4 3 0 2 W 4 0 0
G A S 7 9 0 . 9 3 1 5 4 0 1 0 0 . 0 0 0 0 0 0 0 N E W 1 0 0 3 4 . 8 5 0 7 5 2 7 5 . 6 3 1 0 9 9 1 . 9 3 - 4 7 , 2 6 5 . 2 8 0
T O T A LF A C I L I T Y : A B - G S - 0 0 0 4 8 4 1C H A R G E T Y P E : C r o w n R o y a l t y
P r o v i s i o n a l A s s e s s m e n tE O R A d j u s t m e n tI n j e c t i o n C r e d i t
I N T E R E S T C H A R G E
C R O W N R O Y A L T Y D E T A I LC A L C U L A T I O N
V i n t a g eC l i e n t _ V o l u m e t r i c _ T o t a l s
I n v o i c e # : 0 0 0 0 0 1 8 0 1 7 1
C r o w n _ R o y a l t y
NGL Royalty Framework Changes - May, 2004
41
Sample Crown Royalty Calculation Detail Report(Raw Gas)
I s s u e D a t e : 2 0 0 2 - 1 1 - 3 0 R o y a l t y P a y e r C o d e :R o y a l t y C l i e n t : 0 A 0 A N a m e :
N a m e : B O B ' S R E S O U R C E S L T D A d d r e s s :F a c i l i t y : A B - G S - 0 0 0 4 8 4 1
P r o d u c t i o n P e r i o d : 2 0 0 2 - 0 9
R a w C o r p o r a t e R o y a l t yR o y a l t y R e f e r e n c e P r i c e G a s G a s A d j u s t e d T r i g g e r T r a n s p o r t a t i o n F r a c t i o n a t i o n V a l u a t i o n C o n v e r s i o nP r o d u c t P r i c e A d j u s t m e n t F a c t o r F a c t o r I A T D F a c t o r A d j u s t m e n t R a t e $ P r i c e F a c t o rG A S 3 . 3 3 0 . 2 9 0 1 . 1 2 0 . 0 3 3 . 3 0 1G A S 3 . 3 3 0 . 8 0 0 . 2 9 0 1 . 0 0 0 . 0 0 2 . 6 6 1
R o y a l t y C r o w n G r o s s R o y a l t yP r o d u c t Q u a n t i t y H e a t I n t e r e s t % T y p e % R a t e Q u a n t i t y H e a t R o y a l t y $ E x e m p t i o n $
C h a r g e T y p e : C r o w n R o y a l t y S t r e a m I d : A B - W I - 1 0 1 4 1 3 0 4 2 2 0 W 4 0 0
G A S 2 5 . 6 1 0 9 1 1 0 0 . 0 0 0 0 0 0 0 N E W 1 0 0 3 4 . 8 0 2 1 1 8 . 9 1 3 7 9 . 6 9 1 , 2 5 1 . 1 6 0
C h a r g e T y p e : P r o v i s i o n a l A s s e s s m e n t S t r e a m I d :
G A S 3 3 3 . 3 1 3 1 7 6 1 0 0 . 0 0 0 0 0 0 0 N E W 1 0 0 3 5 1 1 6 . 6 6 4 6 1 1 . 6 0 1 5 , 3 5 6 . 6 3 0
C h a r g e T y p e : E O R A d j u s t m e n t S t r e a m I d : A B - I S - 0 0 1 0 4 0 0
G A S 5 9 . 7 2 4 2 2 1 0 0 . 0 0 0 0 0 0 0 N E W 2 9 . 3 7 3 4 . 8 0 2 1 1 6 . 1 0 2 4 7 . 5 6 6 5 9 . 5 0 0
C h a r g e T y p e : I n j e c t i o n C r e d i t S t r e a m I d : A B - I S - 0 0 0 0 4 0 0
G A S 1 5 . 9 6 8 0 1 0 0 . 0 0 0 0 0 0 0 N E W 2 9 . 3 7 3 4 . 8 0 2 1 1 1 . 6 3 6 9 . 5 1 1 8 5 . 1 6 0
T O T A LF A C I L I T Y : A B - G S - 0 0 0 4 8 4 1C H A R G E T Y P E : C r o w n R o y a l t y
P r o v i s i o n a l A s s e s s m e n tE O R A d j u s t m e n tI n j e c t i o n C r e d i t
I N T E R E S T C H A R G E
C R O W N R O Y A L T Y D E T A I LC A L C U L A T I O N
V i n t a g eC l i e n t _ V o l u m e t r i c _ T o t a l s
I n v o i c e # : 0 0 0 0 0 1 8 0 1 7 1
C r o w n _ R o y a l t y
FAP,
80% GRP, 100% GRP,
FARR%, RARR%, C1-IC R%
NGL Royalty Framework Changes - May, 2004
42
Sample FARR Report
Issue Date: 2000-11-30Royalty Client: 0JPA Royalty Payer: 0JPA
Name: FRANKS DRILLING Name: FRANKS DRILLINGAddress: 350 7 AVE SW SUITE 4000
RED DEER, AB
FacilityProdctn Period
Vintage Type Product
Delivery Location
Out of Balance? Heat (GJ) Royalty Rate %
Base Royalty Heat (GJ)
Avg.
Royalty Rate %
AB GP 0123456 2002-10 OLD C1-IC AB GP 1234567 100.000 35.00000% 35.000AB IF 1234567 200.000 35.00000% 70.000AB MS 1234567 50.000 35.00000% 17.500
C2-IC AB GP 1234567 20.000 35.00000% 7.000AB IF 1234567 35.000 35.00000% 12.250AB MS 1234567 80.000 35.00000% 28.000
C3-IC AB GP 1234567 100.000 35.00000% 35.000AB IF 1234567 200.000 35.00000% 70.000AB MS 1234567 50.000 35.00000% 17.500
C4-IC AB GP 1234567 200.000 35.00000% 70.000AB IF 1234567 300.000 35.00000% 105.000AB MS 1234567 Y 175.000 43.55748% 76.226
C5+-IC AB GP 1234567 200.000 43.55748% 87.1151,710.000 630.591 36.87664%
AB GP 0123456 2002-10 NEW C1-IC AB GP 1234567 100.000 28.64423% 28.644AB IF 1234567 200.000 28.64423% 57.288AB MS 1234567 50.000 28.64423% 14.322
C2-IC AB GP 1234567 20.000 30.00000% 6.000AB IF 1234567 35.000 30.00000% 10.500AB MS 1234567 80.000 30.00000% 24.000
C3-IC AB GP 1234567 100.000 30.00000% 30.000AB IF 1234567 200.000 30.00000% 60.000AB MS 1234567 50.000 30.00000% 15.000
C4-IC AB GP 1234567 200.000 30.00000% 60.000AB IF 1234567 300.000 30.00000% 90.000AB MS 1234567 Y 175.000 32.00883% 56.015
C5+-IC AB GP 1234567 200.000 32.00883% 64.0181,710.000 515.788 30.16304%
Reference Number: 3475153 Page 5
Facility Average Royalty Rate (FARR) Supporting Details
Invoice #:00000146038
NGL Royalty Framework Changes - May, 2004
43
Sample RARR Report
NGL Royalty Framework Changes - May, 2004
44
Sample FAP Report
NGL Royalty Framework Changes - May, 2004
45
Sample Default Report
Billing Period: 2002-10-01Issue Date: 2002-12-23
Royalty Payer Name: FRANK'S DRILLINGRoyalty Payer Id: 0066
Invoice Number: 143241234 Charge Production Default DefaultType Facility Stream Id Period Item Form Description
Royalty Client: 0066 FRANK'S DRILLING LTDCrown Royalty AB-GP-0001004 WG1 2002-05 Royalty Trigger TC20 TC20 not filed: 0.0Crown Royalty AB-BT-1330492 UN01112 2002-06 Crown Interest Exhibit A 100.0% Crown InterestCrown Royalty AB-GS-0002228 UN00911 2002-07 Crown Interest Exhibit A 100.0% Crown InterestCrown Royalty AB-GS-0002228 UN00911 2002-08 Royalty Trigger TC20 TC20 not filed: 0.0Crown Royalty AB-GS-0002228 UN44855 2002-09 Royalty Trigger TC20 TC20 not filed: 0.0Crown Royalty AB-GS-0002228 2002-10 Facility Averages Volumetric ISC Imbalance: C5+-ICCrown Royalty AB-GS-0002228 2002-10 FARR Volumetric ISC not filed: C1-ICCrown Royalty AB-GS-0002228 2002-10 FAP Volumetric ISC not filed: GRPInjection Credit AB-GS-0002228 2002-10 FAP Volumetric ISC not filed at Reproducing
Facility: FAP at IF
Reference Number: 87931 Page 1
CROWN ROYALTY CALCULATIONDEFAULTS REPORT
NGL Royalty Framework Changes - May, 2004
46
Sample ISC Balancing Discrepancy Notification
NGL Royalty Framework Changes - May, 2004
47
The End