Académique Documents
Professionnel Documents
Culture Documents
Agenda
Introductions Background Key Outcomes Implementation Details
In-Stream Component (ISC) Reporting Royalty Calculation using Facility Averages
List of Acronyms/Abbrev.
BT C1 C2 CAP CGF CSO FAP FARR% GJ GP GRP GS Battery Methane Ethane Corporate Average Price Corporate Gas Factor Common Stream Operator Facility Average Price (Net of Gas Trans Adj) Facility Average Royalty Rate gigajoules Gas Plant Gas Reference Price Gathering System
NGL Royalty Framework Changes - May, 2004
List of Acronyms/Abbrev.
IATD IF ISC MS NGL OAF PL R% RARR% RGA Registry SAF Intra-Alberta Transportation Deduction Injection Facility In-Stream Component Within Residue Gas Meter Station Natural Gas Liquids Owner Allocation Factor Pipeline Royalty Rate Raw Gas Average Royalty Rate Raw Gas Allocation The Petroleum Registry of Alberta Stream Allocation Factor
NGL Royalty Framework Changes - May, 2004
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 gas
Sub-Committees (Industry/Govt) established between Jan 2000 July 2001 to define business rules.
NGL Royalty Framework Changes - May, 2004 5
Key Outcomes
Field Ethane will be assessed at C2 R% and C2 Net Reference Price ($/gj) that will be different from the Gas R% and Gas Net Reference Price. Royalty rates for Propane and Butanes will change from the flat rate of 30%. Subject to an expected maximum rate of 30% and minimum rate of 15%, the following formula will be used: R% = 15SP + 40(PP-SP) PP
SP is the select price for the product PP is the Propane par price for the Propane royalty rate and the Butanes par price for the Butanes royalty rate.
NGL Royalty Framework Changes - May, 2004 6
Key Outcomes..Contd
No change to royalty trigger points. Gas royalty will be assessed on the basis of In-Stream Components (ISC). This will be achieved by assessing royalty on product GAS using facility averages (rate and price) that are based on the ISC compositions of the royalty trigger volumes. Gas royalty for CAP clients will be based on facility average rates but valuation continues to be based on CAP, where monthly CAP estimate is Client CGF x GRP.
Key Outcomes..Contd
Each ISC product will have its own distinct royalty rate, reference price and adjusted IATD which will be used in the facility average royalty rate and price calculations. Department of Energy (DOE) will invoice royalty on product GAS using the SAF/OAF and volumetric details from the Registry. Implementation coinciding with the Registry Production Month 2002-10.
Product
Code
Methane ISC* C1-IC Ethane ISC* C2-IC Propane ISC C3-IC Butanes ISC C4-IC Pentanes Plus ISC* C5+-IC Carbon Dioxide ISC** CO2-IC Helium ISC** HE-IC Hydrogen ISC** H2-IC Nitrogen ISC** N2-IC Oxygen ISC** O2-IC Sulphur ISC** Sul-IC Hydrogen Sulphide ISC**H2S-IC
Implementation Details
Current
C2 R% = Gas R% C2 Ref Price = GRP ($/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%)
10
11
12
14
16
DISP Disposition
EG Electrical Generation GP Gas Plant GS Gathering System MC Miscellaneous CT Custom Treatment Plant
PL Pipeline
RE Residential REC Receipt R1/R2 Residential Pipeline OT Other
17
Submitter
Pipeline/Meter Station Operator
Reporting Facility
AB MS subtype 631 or 637 where Registry auto population flow through is not elected AB MS subtype 631 or 637 where Registry auto population flow through is not elected
Activity
DISP
From/To Location
AB PL auto-created REC (no ISC)
REC
18
Submitter
Pipeline/Meter Station Operator
Reporting Facility
Activity
From/To Location
AB PL auto-created REC (no ISC) AB MS auto-created REC AB BT/GS/GP/IF autocreated DISP AB BT/GS/GP/IF autocreated REC (ISC created for IF only)
AB MS subtype 631 or DISP 637 where Registry auto population flow through is elected
AB MS subtype 632 or DISP 638 where Registry auto population flow through is not elected
19
AB MS subtype 632 or REC 638 where Registry auto population flow through is not elected
AB MS subtype 632 or REC 638 where Registry auto population flow through is elected
AB PL auto-created DISP (no ISC) AB MS auto-created DISP AB BT/GS/GP/IF autocreated REC (ISC created for IF only)
20
AB MS subtype 633 or DISP 639 where Registry auto population flow through is not elected
AB MS subtype 633 or REC 639 where Registry auto population flow through is not elected
21
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 REC AB/BC/SK/Any AB BT/GS/GP/IF auto-created REC (ISC created for IF only)
AB BT/GS/GP autocreated DISP
REC
22
Submitter
Field Straddle Plant Operator Injection Facility Operator Battery, Gathering System or Gas Plant Operator
Reporting Facility
AB GP subtype Field Straddle (terminated effective 2006-01) AB IF AB BT/GS/GP
Activity
REC
From/To Location
AB BT/GS/GP autocreated DISP AB/BC/SK Any (except MS) Non reporting AB MS/PL
REC DISP
AB BT/GS/GP
DISP
AB RE/CO/IN/EG/R1/ R2/MC/OT/CT
23
AB BT/GS/GP
DISP
24
25
28
Crown Royalty
Gas GJ
FARR% of Producing Facility (based on all ISC royalty trigger dispositions at producing facility) FARR% of Injection Facility (based on all ISC royalty trigger receipts at injection facility)
NGL Royalty Framework Changes - May, 2004
FAP of Producing Facility (based on all ISC royalty trigger dispositions at producing facility) FAP of Reproducing Facility (based on all ISC royalty trigger dispositions at
Injection Credit
Gas GJ
reproducing
facility)
29
FARR% of Injection Facility (based on all ISC royalty trigger receipts at injection facility) RARR% (based on ISC composition factors on RGA)
reproducing
facility) 80% GRP
Gas GJ
30
*Crown Royalty Exceptions Raw Gas Sale Used as Lease Fuel *Crown Royalty Exceptions Special Agreements e.g. Medicine Hat Agreement
100% GRP
Gas GJ
FARR% of Producing % GRP based on Facility Agreement (based on all ISC royalty trigger dispositions at producing facility)
31
Rate/Price Defaults
If no.
RARR% FARR% FAP (for Crown royalty) FAP of Reproducing Facility (for injection
Use
FARR% C1-IC R% 100% GRP 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 32
34
35
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 36
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.
37
38
39
Price Adjustment
Crown Interest%
Vintage Type %
Rate
Crown_Royalty Quantity
Heat
Gross Royalty $
Charge Type: Crown Royalty GAS 1063.3 42402 100.0000000 OLD 100
Stream Id: AB-WI-100142201914W400 34.85075 Stream Id: OLD 100 35.00000 265.84 10899.40 46,758.21 0 370.56 14777.50 63,543.24 0
Charge Type: Injection Credit GAS 790.9 31540 100.0000000 NEW 100
Stream Id: AB-WI-1D0020204302W400 34.85075 275.63 10991.93 -47,265.28 TOTAL FACILITY: CHARGE TYPE: 0
INTEREST CHARGE
40
FAP,
Transportation Fractionation Valuation Conversion Adjustment Rate $ Price Factor 0.03 3.30 1 0.00 2.66 1 Crown_Royalty Quantity Gross Royalty $ Royalty Exemption $
Price Adjustment
Rate
Heat
Charge Type: Crown Royalty GAS 25.6 1091 100.0000000 NEW 100
Stream Id: AB-WI-10141304220W400 34.80211 Stream Id: NEW 100 35 116.66 4611.60 15,356.63 0 8.91 379.69 1,251.16 0
Charge Type: EOR Adjustment GAS 59.7 2422 100.0000000 NEW 29.37
Charge Type: Injection Credit GAS 15.9 680 100.0000000 NEW 29.37
Stream Id: AB-IS-0000400 34.80211 1.63 69.51 TOTAL FACILITY: CHARGE TYPE: 185.16 0
INTEREST CHARGE
41
Facility AB GP 0123456
Delivery Location AB GP 1234567 AB IF 1234567 AB MS 1234567 AB GP 1234567 AB IF 1234567 AB MS 1234567 AB GP 1234567 AB IF 1234567 AB MS 1234567 AB GP 1234567 AB IF 1234567 AB MS 1234567 AB GP 1234567 AB AB AB AB AB AB AB AB AB AB AB AB AB GP IF MS GP IF MS GP IF MS GP IF MS GP 1234567 1234567 1234567 1234567 1234567 1234567 1234567 1234567 1234567 1234567 1234567 1234567 1234567
Out of Balance?
Heat (GJ) Royalty Rate % 100.000 35.00000% 200.000 35.00000% 50.000 35.00000% 20.000 35.00000% 35.000 35.00000% 80.000 35.00000% 100.000 35.00000% 200.000 35.00000% 50.000 35.00000% 200.000 35.00000% 300.000 35.00000% 175.000 43.55748% 200.000 43.55748% 1,710.000 100.000 200.000 50.000 20.000 35.000 80.000 100.000 200.000 50.000 200.000 300.000 175.000 200.000 1,710.000 28.64423% 28.64423% 28.64423% 30.00000% 30.00000% 30.00000% 30.00000% 30.00000% 30.00000% 30.00000% 30.00000% 32.00883% 32.00883%
Base Royalty Heat (GJ) 35.000 70.000 17.500 7.000 12.250 28.000 35.000 70.000 17.500 70.000 105.000 76.226 87.115 630.591 28.644 57.288 14.322 6.000 10.500 24.000 30.000 60.000 15.000 60.000 90.000 56.015 64.018 515.788
36.87664%
30.16304% Page 5
42
43
44
Billing Period: Issue Date: Royalty Payer Name: Royalty Payer Id: Invoice Number:
Charge Type
Facility
Form
Default Description
Royalty Client: 0066 FRANK'S DRILLING LTD Crown Royalty AB-GP-0001004 WG1 2002-05 Crown Royalty AB-BT-1330492 UN01112 2002-06 Crown Royalty AB-GS-0002228 UN00911 2002-07 Crown Royalty AB-GS-0002228 UN00911 2002-08 Crown Royalty AB-GS-0002228 UN44855 2002-09 Crown Royalty AB-GS-0002228 2002-10 Crown Royalty AB-GS-0002228 2002-10 Crown Royalty AB-GS-0002228 2002-10 Injection Credit AB-GS-0002228 2002-10
Royalty Trigger Crown Interest Crown Interest Royalty Trigger Royalty Trigger Facility Averages FARR FAP FAP
TC20 not filed: 0.0 100.0% Crown Interest 100.0% Crown Interest TC20 not filed: 0.0 TC20 not filed: 0.0 ISC Imbalance: C5+-IC ISC not filed: C1-IC ISC not filed: GRP ISC not filed at Reproducing Facility: FAP at IF
Page 1
45
46
The End
47