Top Banner
Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation
47

Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

Mar 28, 2015

Download

Documents

Larry Bryant
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

Natural Gas Liquids Royalty Framework Changes

Production Month 2002-10 Implementation

Page 2: 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

Page 3: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 4: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 5: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 6: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 7: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 8: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 9: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 10: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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%)

Page 11: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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).

Page 12: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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).

Page 13: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 14: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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).

Page 15: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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).

Page 16: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 17: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 18: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 19: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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)

Page 20: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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)

Page 21: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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)

Page 22: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 23: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 24: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 25: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

NGL Royalty Framework Changes - May, 2004

25

ISC Volumetric Submission in Registry

Illustration of ISC Reporting at MS

Page 26: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

NGL Royalty Framework Changes - May, 2004

26

ISC Volumetric Submission in Registry

Illustration of ISC Reporting at MS

Page 27: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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).

Page 28: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 29: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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)

Page 30: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 31: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 32: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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)

Page 33: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 34: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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)

Page 35: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

NGL Royalty Framework Changes - May, 2004

35

FARR%, RARR%, FAP Illustration

See Excel attachment

Page 36: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 37: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 38: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 39: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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.

Page 40: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 41: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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%

Page 42: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 43: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

NGL Royalty Framework Changes - May, 2004

43

Sample RARR Report

Page 44: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

NGL Royalty Framework Changes - May, 2004

44

Sample FAP Report

Page 45: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

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

Page 46: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

NGL Royalty Framework Changes - May, 2004

46

Sample ISC Balancing Discrepancy Notification

Page 47: Natural Gas Liquids Royalty Framework Changes Production Month 2002-10 Implementation.

NGL Royalty Framework Changes - May, 2004

47

The End