2012 Drilling and Production Template for RFA Feb 15 2012

Document Sample
2012 Drilling and Production Template for RFA Feb 15 2012 Powered By Docstoc
					  Please Complete all Applicable Worksheets

  Drilling Information Worksheet

  Raw Gas Production

  Marketable Gas Production

  Oil Production

  Condensate-Pentanes + Production

  LPG Production

  Annual Production & Royalty Worksheet

  Instructions:

* Submit Excel version with response to RFA (do not pdf excel spreadsheets)

* Follow Instructions pasted on the bottom of each Worksheet

* Complete ALL Worksheets (if applicable)

* Some input cells will require an estimate

* Please do not hide cells
       Well Information - One Row for Each Well                                                                                            Enter Input into Blue Shaded Cells

                                                                                                                                                                                                                                                                                Product
                                                                                                                                                                       Drilling &                               TMD - Total                                                                         Well
Well                                                                                                                                                    Sweet /                       TVD   TVD                               Re-Entry    Days of     Anticipated Initial   (Marketable Gas,
            WA                           Well Name                              Bottom Hole             Spud Date       Well Type East / West                       Completion Cost               MDTP   MDCP    Measured                                                                       Classification
 #                                                                                                                                                       Sour                          TP    CP                                TMD       Production   Production Date       LPG, Pentanes+,
                                                                                                                                                                                                                  Depth                                                                          EW, DV, EO
                                                                                                                                                                                                                                                                            Condensate, Oil,)
                                                                                  Location
 1
 2
 3
 4
 5
 6
 7
 8
 9
 10
 11
 12
 13
 14
 15
 16
 17
 18
 19
 20
 21
 22
 23
 24
 25


       Instructions

       Data input is required in all cells except (i) columns K and M for vertical wells, and (ii) column O which is to be used only for a re-entry well.
       If actual data is not available, please provide a best estimate.

       If more space is required for additional wells, please insert new rows at Row 30, then highlight Row 29 from column A to S and copy down.
       Please ensure that you add the same number of rows to each subsequent worksheet that you will be providing inputs.

       Definitions

       True Vertical Depth to Top of Pay (TVDTP) - the vertical depth from surface to the point where the wellbore intersects with the top of the pay of the well event.

       True Vertical Depth to Completion Point (TVDCP)- the vertical depth from surface to the point where the wellbore first exceeds 80 degrees from vertical.

       Measured Depth to Top of Pay (MDTP)- the distance from surface along the wellbore to the point where the wellbore intersects with the top of the pay of the well event.

       Measured Depth to Completion Point (MDCP) - the distance from surface along the wellbore to the point where the wellbore first exceeds 80 degrees from vertical.

       Total Measured Depth (TMD)- Total length of the wellbore (vertical + horizontal)
HZ         East     Sweet   Risked     EW
VT         West     Sour    Unrisked   DV




RE-HZ                                  EO
RE-VT


Marketable Gas
Oil
LPG
Pentanes +
Condensate
Multiple Products
          Raw Natural Gas Production - See Notes Below                                             Enter Input into Blue Shaded Cells
                                                                                                                           Production per well by month (103m3)
                                                                                                                                     2011/12

   Well                                                          Anticipated Initial
                 WA                   Well Name                                        Apr 11   May 11   Jun 11   Jul 11    Aug 11    Sep 11    Oct 11    Nov 11
    #                                                            Production Date
                                                                                         1        2        3        4         5         6         7         8
     1
     2
     3
     4
     5
     6
     7
     8
     9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25


Note: Start production input at the initial production date corresponding to each well.
Please provide monthly UNRISKED raw production.
                                                                        Production per well by month (103m3)
                                                                                  2012/13

Dec 11   Jan 12   Feb 12   Mar 12   Apr 12   May 12   Jun 12   Jul 12    Aug 12    Sep 12    Oct 12    Nov 12   Dec 12   Jan 13   Feb 13   Mar 13   Apr 13   May 13
  9        10       11      12       13       14        15       16        17        18       19         20       21       22       23      24       25       26
                  Production per well by month (103m3)                                                                            Production per well by month (103m3)
                            2013/14                                                                                                         2014/15

Jun 13   Jul 13    Aug 13    Sep 13    Oct 13    Nov 13   Dec 13   Jan 14   Feb 14   Mar 14   Apr 14   May 14   Jun 14   Jul 14    Aug 14    Sep 14    Oct 14
  27       28        29        30       31         32       33       34       35      36       37       38        39       40        41        42       43
by month (103m3)                                                                             Production per well by month (103m3)
                                                                                                       2015/16

            Nov 14   Dec 14   Jan 15   Feb 15   Mar 15   Apr 15   May 15   Jun 15   Jul 15    Aug 15    Sep 15    Oct 15    Nov 15   Dec 15   Jan 16   Feb 16   Mar 16   Apr 16
              44       45       46       47      48       49       50        51       52        53        54       55         56       57       58       59      60       61
                           Production per well by month (103m3)                                                                            Production per well by month (103m3)
                                     2016/17                                                                                                         2017/18

May 16   Jun 16   Jul 16    Aug 16    Sep 16    Oct 16    Nov 16   Dec 16   Jan 17   Feb 17   Mar 17   Apr 17   May 17   Jun 17   Jul 17    Aug 17    Sep 17    Oct 17
 62        63       64        65        66       67         68       69       70       71      72       73       74        75       76        77        78       79
by month (103m3)                                                                             Production per well by month (103m3)
                                                                                                       2018/19

            Nov 17   Dec 17   Jan 18   Feb 18   Mar 18   Apr 18   May 18   Jun 18   Jul 18    Aug 18    Sep 18    Oct 18    Nov 18   Dec 18   Jan 19   Feb 19   Mar 19   Apr 19
              80       81       82       83      84       85       86        87       88        89        90       91         92       93       94       95      96       97
                           Production per well by month (103m3)                                                                            Production per well by month (103m3)
                                     2019/20                                                                                                         2020/21

May 19   Jun 19   Jul 19    Aug 19    Sep 19    Oct 19    Nov 19   Dec 19   Jan 20   Feb 20   Mar 20   Apr 20   May 20   Jun 20   Jul 20    Aug 20    Sep 20    Oct 20
 98        99      100       101       102       103       104      105      106      107      108      109      110      111      112       113       114       115
by month (103m3)                                                                             Production per well by month (103m3)
                                                                                                       2021/22

            Nov 20   Dec 20   Jan 21   Feb 21   Mar 21   Apr 21   May 21   Jun 21   Jul 21    Aug 21    Sep 21    Oct 21    Nov 21   Dec 21   Jan 22   Feb 22   Mar 22   Apr 22
             116      117      118      119      120      121      122      123      124       125       126       127       128      129      130      131      132      133
                           Production per well by month (103m3)                                                                            Production per well by month (103m3)
                                     2022/23                                                                                                         2023/24

May 22   Jun 22   Jul 22    Aug 22    Sep 22    Oct 22    Nov 22   Dec 22   Jan 23   Feb 23   Mar 23   Apr 23   May 23   Jun 23   Jul 23    Aug 23     Sep 23
 134      135      136       137       138       139       140      141      142      143      144      145      146      147      148       149        150
n per well by month (103m3)                                                                              Production per well by month (103m3)
                                                                                                                   2024/25

             Oct 23     Nov 23   Dec 23   Jan 24   Feb 24   Mar 24   Apr 24   May 24   Jun 24   Jul 24    Aug 24     Sep 24     Oct 24    Nov 24   Dec 24   Jan 25   Feb 25
              151        152      153      154      155      156      157      158      159      160       161        162        163       164      165      166      167
                                             Production per well by month (103m3)
                                                       2025/26

Mar 25   Apr 25   May 25   Jun 25   Jul 25    Aug 25     Sep 25     Oct 25    Nov 25   Dec 25   Jan 26   Feb 26   Mar 26   Apr 26   May 26   Jun 26   Jul 26
 168      169      170      171      172       173        174        175       176      177      178      179      180      181      182      183      184
Production per well by month (103m3)                                                                              Production per well by month (103m3)
          2026/27                                                                                                           2027/28

 Aug 26     Sep 26     Oct 26    Nov 26   Dec 26   Jan 27   Feb 27   Mar 27   Apr 27   May 27   Jun 27   Jul 27    Aug 27     Sep 27    Oct 27     Nov 27   Dec 27
  185        186        187       188      189      190      191      192      193      194      195      196       197        198       199        200      201
Jan 28   Feb 28   Mar 28
 202      203      204
          Marketable Natural Gas Production - See Notes Below                                                                      Enter Input into Blue Shaded Cells
                                                                                                                                                           Production per well by month (103m3)
                                                                                                     Risk at %
                                                                                                                                                                     2011/12

   Well                                                                Anticipated Initial
                  WA                      Well Name                                          Occurrence      Success   Apr 11   May 11   Jun 11   Jul 11    Aug 11    Sep 11    Oct 11    Nov 11   Dec 11   Jan 12
    #                                                                  Production Date
                                                                                                                         1        2        3        4         5         6         7         8        9        10
     1
     2
     3
     4
     5
     6
     7
     8
     9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25

Note: Start production input at the initial production date corresponding to each well.

Please provide monthly UNRISKED marketable production.
                                                      Production per well by month (103m3)                                                                           Production per well by month (103m3)
                                                                2012/13                                                                                                        2013/14

Feb 12   Mar 12   Apr 12   May 12   Jun 12   Jul 12    Aug 12    Sep 12    Oct 12   Nov 12   Dec 12   Jan 13   Feb 13   Mar 13   Apr 13   May 13   Jun 13   Jul 13    Aug 13     Sep 13     Oct 13    Nov 13   Dec 13
  11      12       13       14        15       16        17        18       19        20       21       22       23      24       25       26        27       28        29         30        31         32       33
                                                               Production per well by month (103m3)                                                                            Production per well by month (103m3)
                                                                         2014/15                                                                                                        2015/16

Jan 14   Feb 14   Mar 14   Apr 14   May 14   Jun 14   Jul 14    Aug 14    Sep 14    Oct 14    Nov 14   Dec 14   Jan 15   Feb 15   Mar 15   Apr 15   May 15   Jun 15   Jul 15    Aug 15    Sep 15    Oct 15    Nov 15   Dec 15
  34       35      36       37       38        39       40        41        42       43         44       45       46       47      48       49       50        51       52        53        54       55         56       57
                                                               Production per well by month (103m3)                                                                            Production per well by month (103m3)
                                                                         2016/17                                                                                                        2017/18

Jan 16   Feb 16   Mar 16   Apr 16   May 16   Jun 16   Jul 16    Aug 16    Sep 16    Oct 16    Nov 16   Dec 16   Jan 17   Feb 17   Mar 17   Apr 17   May 17   Jun 17   Jul 17    Aug 17    Sep 17    Oct 17    Nov 17   Dec 17
  58       59      60       61       62        63       64        65        66       67         68       69       70       71      72       73       74        75       76        77        78       79         80       81
                                                               Production per well by month (103m3)                                                                            Production per well by month (103m3)
                                                                         2018/19                                                                                                        2019/20

Jan 18   Feb 18   Mar 18   Apr 18   May 18   Jun 18   Jul 18    Aug 18    Sep 18    Oct 18    Nov 18   Dec 18   Jan 19   Feb 19   Mar 19   Apr 19   May 19   Jun 19   Jul 19    Aug 19    Sep 19    Oct 19    Nov 19   Dec 19
  82       83      84       85       86        87       88        89        90       91         92       93       94       95      96       97       98        99      100       101       102       103       104      105
                                                               Production per well by month (103m3)                                                                            Production per well by month (103m3)
                                                                         2020/21                                                                                                        2021/22

Jan 20   Feb 20   Mar 20   Apr 20   May 20   Jun 20   Jul 20    Aug 20    Sep 20    Oct 20    Nov 20   Dec 20   Jan 21   Feb 21   Mar 21   Apr 21   May 21   Jun 21   Jul 21    Aug 21    Sep 21    Oct 21    Nov 21   Dec 21
 106      107      108      109      110      111      112       113       114       115       116      117      118      119      120      121      122      123      124       125       126       127       128      129
                                                               Production per well by month (103m3)                                                                            Production per well by month (103m3)
                                                                         2022/23                                                                                                         2023/24

Jan 22   Feb 22   Mar 22   Apr 22   May 22   Jun 22   Jul 22    Aug 22    Sep 22    Oct 22    Nov 22   Dec 22   Jan 23   Feb 23   Mar 23   Apr 23   May 23   Jun 23   Jul 23    Aug 23     Sep 23    Oct 23     Nov 23
 130      131      132      133      134      135      136       137       138       139       140      141      142      143      144      145      146      147      148       149        150       151        152
                                                                        Production per well by month (103m3)                                                                              Production per well by month (103m3)
                                                                                  2024/25                                                                                                           2025/26

Dec 23   Jan 24   Feb 24   Mar 24   Apr 24   May 24   Jun 24   Jul 24    Aug 24     Sep 24    Oct 24     Nov 24   Dec 24   Jan 25   Feb 25   Mar 25   Apr 25   May 25   Jun 25   Jul 25    Aug 25     Sep 25    Oct 25
 153      154      155      156      157      158      159      160       161        162       163        164      165      166      167      168      169      170      171      172       173        174       175
ell by month (103m3)                                                                              Production per well by month (103m3)                                                                              Production per well by month (103m3)
                                                                                                            2026/27                                                                                                           2028/29

                 Nov 25   Dec 25   Jan 26   Feb 26   Mar 26   Apr 26   May 26   Jun 26   Jul 26    Aug 26     Sep 26    Oct 26     Nov 26   Dec 26   Jan 27   Feb 27   Mar 27   Apr 27   May 27   Jun 27   Jul 27    Aug 27     Sep 27
                  176      177      178      179      180      181      182      183      184       185        186       187        188      189      190      191      192      193      194      195      196       197        198
ction per well by month (103m3)



                 Oct 27    Nov 27   Dec 27   Jan 28   Feb 28   Mar 28
                  199       200      201      202      203      204
                Oil Production- See Notes Below



  Well                                                             Anticipated Initial
           WA                       Well Name
   #                                                               Production Date
   1
    2
    3
    4
    5
    6
    7
    8
    9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25


Note: Start production input at the initial production date corresponding to each well.

Please provide monthly UNRISKED production.
                                                   Enter Input into Blue Shaded Cells
                                                                           Production per well by month (m3)
                     Risk at %
                                                                                     2011/12

             Occurrence      Success   Apr 11   May 11   Jun 11   Jul 11    Aug 11     Sep 11
                                         1        2        3        4         5          6




each well.
n per well by month (m3)



             Oct 11        Nov 11   Dec 11   Jan 12   Feb 12   Mar 12   Apr 12   May 12   Jun 12
               7             8        9        10       11      12       13       14        15
         Production per well by month (m3)
                   2012/13

Jul 12    Aug 12     Sep 12    Oct 12        Nov 12   Dec 12   Jan 13   Feb 13   Mar 13
  16        17         18       19             20       21       22       23      24
                                    Production per well by month (m3)
                                              2013/14

Apr 13   May 13   Jun 13   Jul 13    Aug 13     Sep 13    Oct 13        Nov 13   Dec 13
 25       26        27       28        29         30       31             32       33
                                                               Production per well by month (m3)
                                                                         2014/15

Jan 14   Feb 14   Mar 14   Apr 14   May 14   Jun 14   Jul 14    Aug 14     Sep 14
  34       35      36       37       38        39       40        41         42
n per well by month (m3)



             Oct 14        Nov 14   Dec 14   Jan 15   Feb 15   Mar 15   Apr 15   May 15   Jun 15
              43             44       45       46       47      48       49       50        51
         Production per well by month (m3)
                   2015/16

Jul 15    Aug 15     Sep 15    Oct 15        Nov 15   Dec 15   Jan 16   Feb 16   Mar 16
  52        53         54       55             56       57       58       59      60
                                    Production per well by month (m3)
                                              2016/17

Apr 16   May 16   Jun 16   Jul 16    Aug 16     Sep 16    Oct 16        Nov 16   Dec 16
 61       62        63       64        65         66       67             68       69
                                                               Production per well by month (m3)
                                                                         2017/18

Jan 17   Feb 17   Mar 17   Apr 17   May 17   Jun 17   Jul 17    Aug 17     Sep 17
  70       71      72       73       74        75       76        77         78
n per well by month (m3)



             Oct 17        Nov 17   Dec 17   Jan 18   Feb 18   Mar 18   Apr 18   May 18   Jun 18
              79             80       81       82       83      84       85       86        87
         Production per well by month (m3)
                   2018/19

Jul 18    Aug 18     Sep 18    Oct 18        Nov 18   Dec 18   Jan 19   Feb 19   Mar 19
  88        89         90       91             92       93       94       95      96
                                    Production per well by month (m3)
                                              2019/20

Apr 19   May 19   Jun 19   Jul 19    Aug 19     Sep 19    Oct 19        Nov 19   Dec 19
 97       98        99      100       101        102       103           104      105
                                                               Production per well by month (m3)
                                                                         2020/21

Jan 20   Feb 20   Mar 20   Apr 20   May 20   Jun 20   Jul 20    Aug 20     Sep 20
 106      107      108      109      110      111      112       113        114
n per well by month (m3)



             Oct 20        Nov 20   Dec 20   Jan 21   Feb 21   Mar 21   Apr 21   May 21   Jun 21
              115           116      117      118      119      120      121      122      123
         Production per well by month (m3)
                   2021/22

Jul 21    Aug 21     Sep 21    Oct 21        Nov 21   Dec 21   Jan 22   Feb 22   Mar 22
 124       125        126       127           128      129      130      131      132
                                    Production per well by month (m3)
                                              2022/23

Apr 22   May 22   Jun 22   Jul 22    Aug 22     Sep 22    Oct 22        Nov 22   Dec 22
 133      134      135      136       137        138       139           140      141
                                                               Production per well by month (m3)
                                                                         2023/24

Jan 23   Feb 23   Mar 23   Apr 23   May 23   Jun 23   Jul 23    Aug 23     Sep 23
 142      143      144      145      146      147      148       149        150
n per well by month (m3)



             Oct 23        Nov 23   Dec 23   Jan 24   Feb 24   Mar 24   Apr 24   May 24   Jun 24
              151           152      153      154      155      156      157      158      159
         Production per well by month (m3)
                   2024/25

Jul 24    Aug 24     Sep 24    Oct 24        Nov 24   Dec 24   Jan 25   Feb 25   Mar 25
 160       161        162       163           164      165      166      167      168
                                    Production per well by month (m3)
                                              2025/26

Apr 25   May 25   Jun 25   Jul 25    Aug 25     Sep 25    Oct 25        Nov 25   Dec 25
 169      170      171      172       173        174       175           176      177
                                                               Production per well by month (m3)
                                                                         2026/27

Jan 26   Feb 26   Mar 26   Apr 26   May 26   Jun 26   Jul 26    Aug 26     Sep 26
 178      179      180      181      182      183      184       185        186
n per well by month (m3)



             Oct 26        Nov 26   Dec 26   Jan 27   Feb 27   Mar 27   Apr 27   May 27   Jun 27
              187           188      189      190      191      192      193      194      195
         Production per well by month (m3)
                   2028/29

Jul 27    Aug 27     Sep 27    Oct 27        Nov 27   Dec 27   Jan 28   Feb 28   Mar 28
 196       197        198       199           200      201      202      203      204
    Condensate / Pentanes + Production- See Notes Below                                                                                      Enter Input into Blue Shaded Cells
                                                                                                                                                                     Production per well by month (m3)
                                                                                                               Risk at %
                                                                                                                                                                              2011/12
                                                                                           Type of
   Well                                                            Anticipated Initial
                WA                     Well Name                                          By-Product   Occurrence      Success   Apr 11   May 11   Jun 11   Jul 11    Aug 11    Sep 11    Oct 11    Nov 11
    #                                                              Production Date
                                                                                                                                   1        2        3        4          5         6         7           8
     1
     2
     3
     4
     5
     6
     7
     8
     9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25


Note: Start production input at the initial production date corresponding to each well.

Include all field condensate and natural gas liquid by-products C5 - C7.

Please provide monthly UNRISKED production.
                                                                        Production per well by month (m3)                                                                                Production per well by month (m3)
                                                                                 2012/13                                                                                                          2013/14


Dec 11   Jan 12   Feb 12   Mar 12   Apr 12   May 12   Jun 12   Jul 12    Aug 12    Sep 12    Oct 12    Nov 12    Dec 12   Jan 13   Feb 13   Mar 13   Apr 13   May 13   Jun 13   Jul 13    Aug 13    Sep 13    Oct 13
  9       10       11       12       13        14      15       16         17        18        19           20    21       22       23       24       25        26      27       28         29        30        31
well by month (m3)                                                                                Production per well by month (m3)                                                                                Production per well by month (m3)
                                                                                                           2014/15                                                                                                          2015/16


                Nov 13    Dec 13   Jan 14   Feb 14   Mar 14   Apr 14   May 14   Jun 14   Jul 14    Aug 14    Sep 14    Oct 14    Nov 14    Dec 14   Jan 15   Feb 15   Mar 15   Apr 15   May 15   Jun 15   Jul 15    Aug 15    Sep 15    Oct 15
                     32    33       34       35       36       37        38      39       40         41        42        43           44    45       46       47       48       49        50      51       52         53        54        55
well by month (m3)                                                                                Production per well by month (m3)                                                                                Production per well by month (m3)
                                                                                                           2016/17                                                                                                          2017/18


                Nov 15    Dec 15   Jan 16   Feb 16   Mar 16   Apr 16   May 16   Jun 16   Jul 16    Aug 16    Sep 16    Oct 16    Nov 16    Dec 16   Jan 17   Feb 17   Mar 17   Apr 17   May 17   Jun 17   Jul 17    Aug 17    Sep 17    Oct 17
                     56    57       58       59       60       61        62      63       64         65        66        67           68    69       70       71       72       73        74      75       76         77        78        79
well by month (m3)                                                                                Production per well by month (m3)                                                                                Production per well by month (m3)
                                                                                                           2018/19                                                                                                          2019/20


                Nov 17    Dec 17   Jan 18   Feb 18   Mar 18   Apr 18   May 18   Jun 18   Jul 18    Aug 18    Sep 18    Oct 18    Nov 18    Dec 18   Jan 19   Feb 19   Mar 19   Apr 19   May 19   Jun 19   Jul 19    Aug 19    Sep 19    Oct 19
                     80    81       82       83       84       85        86      87       88         89        90        91           92    93       94       95       96       97        98      99       100        101       102       103
well by month (m3)                                                                                 Production per well by month (m3)                                                                                 Production per well by month (m3)
                                                                                                            2020/21                                                                                                           2021/22


                Nov 19     Dec 19   Jan 20   Feb 20   Mar 20   Apr 20   May 20   Jun 20   Jul 20    Aug 20    Sep 20    Oct 20    Nov 20     Dec 20   Jan 21   Feb 21   Mar 21   Apr 21   May 21   Jun 21   Jul 21    Aug 21    Sep 21    Oct 21
                     104    105      106      107      108      109      110      111      112        113       114       115          116    117      118      119      120      121      122      123      124        125       126       127
well by month (m3)                                                                                 Production per well by month (m3)                                                                                 Production per well by month (m3)
                                                                                                            2022/23                                                                                                            2023/24


                Nov 21     Dec 21   Jan 22   Feb 22   Mar 22   Apr 22   May 22   Jun 22   Jul 22    Aug 22    Sep 22    Oct 22    Nov 22     Dec 22   Jan 23   Feb 23   Mar 23   Apr 23   May 23   Jun 23   Jul 23    Aug 23     Sep 23
                     128    129      130      131      132      133      134      135      136        137       138       139          140    141      142      143      144      145      146      147      148        149       150
ction per well by month (m3)                                                                                    Production per well by month (m3)                                                                                    Production per well by mo
                                                                                                                          2024/25


                 Oct 23        Nov 23   Dec 23   Jan 24   Feb 24   Mar 24   Apr 24   May 24   Jun 24   Jul 24    Aug 24     Sep 24    Oct 24        Nov 24   Dec 24   Jan 25   Feb 25   Mar 25   Apr 25   May 25   Jun 25   Jul 25    Aug 25
                   151          152      153      154      155      156      157      158      159      160        161       162        163          164      165      166      167      168      169      170      171      172        173
Production per well by month (m3)                                                                                    Production per well by month (m3)
          2025/26                                                                                                              2026/27


            Sep 25    Oct 25        Nov 25   Dec 25   Jan 26   Feb 26   Mar 26   Apr 26   May 26   Jun 26   Jul 26    Aug 26     Sep 26    Oct 26        Nov 26   Dec 26   Jan 27   Feb 27   Mar 27   Apr 27   May 27   Jun 27   Jul 27
             174        175          176      177      178      179      180      181      182      183      184        185       186        187          188      189      190      191      192      193      194      195      196
Production per well by month (m3)                                             Pentanes +
          2028/29                                                             Condensate

 Aug 27     Sep 27    Oct 27    Nov 27    Dec 27   Jan 28   Feb 28   Mar 28
   197       198        199         200    201      202      203      204
          LPG Production- See Notes Below



  Well                                                     Anticipated Initial
            WA                  Well Name
   #                                                       Production Date
    1
    2
    3
    4
    5
    6
    7
    8
    9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25


Note: Start production input at the initial production date corresponding to each well.

Include all liquefied petroleum gas by-products C2 - C4.

Please provide monthly UNRISKED production.
                                                 Enter Input into Blue Shaded Cells
                                                                         Production per well by month (m3)
                   Risk at %
                                                                                   2011/12

           Occurrence      Success   Apr 11   May 11   Jun 11   Jul 11    Aug 11     Sep 11
                                       1        2        3        4         5          6




onding to each well.
n per well by month (m3)



             Oct 11        Nov 11   Dec 11   Jan 12   Feb 12   Mar 12   Apr 12   May 12   Jun 12
               7             8        9        10       11      12       13       14        15
         Production per well by month (m3)
                   2012/13

Jul 12    Aug 12     Sep 12    Oct 12        Nov 12   Dec 12   Jan 13   Feb 13   Mar 13
  16        17         18       19             20       21       22       23      24
                                    Production per well by month (m3)
                                              2013/14

Apr 13   May 13   Jun 13   Jul 13    Aug 13     Sep 13    Oct 13        Nov 13   Dec 13
 25       26        27       28        29         30       31             32       33
                                                               Production per well by month (m3)
                                                                         2014/15

Jan 14   Feb 14   Mar 14   Apr 14   May 14   Jun 14   Jul 14    Aug 14     Sep 14
  34       35      36       37       38        39       40        41         42
n per well by month (m3)



             Oct 14        Nov 14   Dec 14   Jan 15   Feb 15   Mar 15   Apr 15   May 15   Jun 15
              43             44       45       46       47      48       49       50        51
         Production per well by month (m3)
                   2015/16

Jul 15    Aug 15     Sep 15    Oct 15        Nov 15   Dec 15   Jan 16   Feb 16   Mar 16
  52        53         54       55             56       57       58       59      60
                                    Production per well by month (m3)
                                              2016/17

Apr 16   May 16   Jun 16   Jul 16    Aug 16     Sep 16    Oct 16        Nov 16   Dec 16
 61       62        63       64        65         66       67             68       69
                                                               Production per well by month (m3)
                                                                         2017/18

Jan 17   Feb 17   Mar 17   Apr 17   May 17   Jun 17   Jul 17    Aug 17     Sep 17
  70       71      72       73       74        75       76        77         78
n per well by month (m3)



             Oct 17        Nov 17   Dec 17   Jan 18   Feb 18   Mar 18   Apr 18   May 18   Jun 18
              79             80       81       82       83      84       85       86        87
         Production per well by month (m3)
                   2018/19

Jul 18    Aug 18     Sep 18    Oct 18        Nov 18   Dec 18   Jan 19   Feb 19   Mar 19
  88        89         90       91             92       93       94       95      96
                                    Production per well by month (m3)
                                              2019/20

Apr 19   May 19   Jun 19   Jul 19    Aug 19     Sep 19    Oct 19        Nov 19   Dec 19
 97       98        99      100       101        102       103           104      105
                                                               Production per well by month (m3)
                                                                         2020/21

Jan 20   Feb 20   Mar 20   Apr 20   May 20   Jun 20   Jul 20    Aug 20     Sep 20
 106      107      108      109      110      111      112       113        114
n per well by month (m3)



             Oct 20        Nov 20   Dec 20   Jan 21   Feb 21   Mar 21   Apr 21   May 21   Jun 21
              115           116      117      118      119      120      121      122      123
         Production per well by month (m3)
                   2021/22

Jul 21    Aug 21     Sep 21    Oct 21        Nov 21   Dec 21   Jan 22   Feb 22   Mar 22
 124       125        126       127           128      129      130      131      132
                                    Production per well by month (m3)
                                              2022/23

Apr 22   May 22   Jun 22   Jul 22    Aug 22     Sep 22    Oct 22        Nov 22   Dec 22
 133      134      135      136       137        138       139           140      141
                                                               Production per well by month (m3)
                                                                         2023/24

Jan 23   Feb 23   Mar 23   Apr 23   May 23   Jun 23   Jul 23    Aug 23     Sep 23
 142      143      144      145      146      147      148       149        150
n per well by month (m3)



             Oct 23        Nov 23   Dec 23   Jan 24   Feb 24   Mar 24   Apr 24   May 24   Jun 24
              151           152      153      154      155      156      157      158      159
         Production per well by month (m3)
                   2024/25

Jul 24    Aug 24     Sep 24    Oct 24        Nov 24   Dec 24   Jan 25   Feb 25   Mar 25
 160       161        162       163           164      165      166      167      168
                                    Production per well by month (m3)
                                              2025/26

Apr 25   May 25   Jun 25   Jul 25    Aug 25     Sep 25    Oct 25        Nov 25   Dec 25
 169      170      171      172       173        174       175           176      177
                                                               Production per well by month (m3)
                                                                         2026/27

Jan 26   Feb 26   Mar 26   Apr 26   May 26   Jun 26   Jul 26    Aug 26     Sep 26
 178      179      180      181      182      183      184       185        186
n per well by month (m3)



             Oct 26        Nov 26   Dec 26   Jan 27   Feb 27   Mar 27   Apr 27   May 27   Jun 27
              187           188      189      190      191      192      193      194      195
         Production per well by month (m3)
                   2028/29

Jul 27    Aug 27     Sep 27    Oct 27        Nov 27   Dec 27   Jan 28   Feb 28   Mar 28
 196       197        198       199           200      201      202      203      204
                                                                                    Production and Royalty Estimates Table
                                                                        Note: Government Fiscal Year is April 1 - March 31
                                      Fiscal Yr:                        2011/12 2012/13 2013/14 2014/15 2015/16                                2016/17       2017/18       2018/19         2019/20       2020/21       2021/22       2022/23       2023/24       2024/25       2025/26       2026/27



                                            3                            $ 600.96 $ 626.97 $ 617.50 $ 636.17 $ 648.48 $ 659.39 $ 670.53 $ 682.09 $ 693.85 $ 706.37 $ 720.54 $ 734.89 $ 749.59 $ 764.59 $ 779.89 $ 795.55
                          Oil Price $C/ m
                                                                         $ 91.62 $ 99.47 $ 119.80 $ 140.52 $ 163.85 $ 177.86 $ 189.72 $ 198.78 $ 206.79 $ 214.58 $ 220.95 $ 226.24 $ 231.51 $ 236.95 $ 242.71 $ 248.44
                          Gas Price $C/ e3m3
                                                                         $ 653.66     $ 649.25       $ 650.66      $ 651.34      $ 662.74      $ 671.82      $ 681.62      $ 693.14        $ 705.49      $ 718.54      $ 733.09      $ 747.68      $ 762.59      $ 777.89      $ 793.46      $ 809.38
                         Pentanes $C/m3
                                                                         $ 403.92     $ 412.46       $ 420.69      $ 425.36      $ 433.44      $ 439.62      $ 446.72      $ 454.72        $ 463.13      $ 471.96      $ 481.45      $ 491.01      $ 500.75      $ 510.82      $ 521.11      $ 531.55
                         LPG $C/m3


Risked Oil Production m3 from all wells from Project

Risked Gas Production e3m3 from all wells from Project

Risked Pentanes/Condensate Production m3 from all wells

Risked LPG Production m3 from all wells

                                                       Gross Royalty:

Royalty Credits:
                                          - Deep Well Royalty Credits
                                      -Summer Well Royalty Credits
                                      - Infrastructure Royalty Credit

 Net Royalty                                                             $     -     $      -        $    -        $    -        $    -        $    -        $    -        $      -        $    -        $    -        $    -        $    -        $    -        $    -        $    -        $    -
 Cumulative Net Royalty                                                                         $0            $0            $0            $0            $0            $0              $0            $0            $0            $0            $0            $0            $0            $0            $0



             Instructions for the Annual Production and Annual Royalty Estimate Worksheet

         *   In cells E15:T15 please enter the annual oil production in m3 for all wells attributable to this project (if applicable)


         *   In cells E17:T17 please enter the annual gas production in e3m3 for all wells attributable to this project (if applicable)


         *   In cells E19:T19 please enter the annual Pentanes+ and condensate production in m3 for all wells attributable to this project (if applicable)


         *   In cells E21:T21 please enter the annual LPG production in m3 for all wells attributable to this project (if applicable)


         *   In cells E23:T23 please enter the estimated annual royalty for all wells attributable to this project using the Provincial Oil and Gas Price provided in rows 6 and 7 for Oil, 8 and 9 for Gas, 10 and 11 for condensate/pentanes + and 12 and 13 for LPG's


         *   In cells E26:T26 please enter the estimated annual total Deep Wells Credits associated with this project


         *   In cells E27:T27 please enter the estimated annual total Summer Drilling Credits associated with this project


         *   In cells E28:T28 please enter the Infrastructure Royalty Credit into the year(s) when the credit will be claimed



             Risked production = % chance of occurence X % chance of success X marketable gas production.

                                                                                                                                                                               Revised using 2011 Budget Price

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:0
posted:9/14/2012
language:English
pages:97