ARCHIVED – Natural Gas Supply Costs in Western Canada in 2007 – Energy Briefing Note
This page has been archived on the Web
Information identified as archived is provided for reference, research or recordkeeping purposes. It is not subject to the Government of Canada Web Standards and has not been altered or updated since it was archived. Please contact us to request a format other than those available.
ISSN 1917-506X
Natural Gas Supply Costs in Western Canada in 2007 - Energy Briefing Note [PDF 8744 KB]
Energy Briefing Note
September 2008
Copyright/Permission to Reproduce
Table of Contents
- Foreword
- Introduction
- Methodology
- Results
- Observations
- Appendix 1 - Cost Factors
- Appendix 2 - Production and Cost Input Methodology
- Appendix 3 - Economic Methodology
- Appendix 4 - Formations
- Appendix 5 - Groupings
- Appendix 6 - Decline Parameters
- Appendix 7 - Gas Compositions
- Appendix 8 - Other Well Parameters
- Appendix 9 - Formation Ratios by Grouping
- Appendix 10 - 2007 Capital Costs
- Appendix 11 - 2007 Operating and Processing Costs
- Appendix 12 - 2007 Rate of Return
Foreword
The National Energy Board (NEB or the Board) is an independent federal agency that regulates several aspects of Canada's energy industry. Its purpose is to promote safety and security, environmental protection and efficient energy infrastructure and markets in the Canadian public interest within the mandate set by Parliament in the regulation of pipelines, energy development and trade. The Board's main responsibilities include regulating the construction and operation of interprovincial and international oil and gas pipelines as well as international and designated interprovincial power lines. The Board regulates pipeline tolls and tariffs for pipelines under its jurisdiction. In terms of specific energy commodities, the Board regulates the exports and imports of natural gas as well as exports of oil, natural gas liquids (NGLs) and electricity. Additionally, the Board regulates oil and gas exploration, development and production in Frontier lands and offshore areas not covered by provincial or federal management agreements. The Board's advisory function requires keeping under review matters over which Parliament has jurisdiction relating to all aspects of energy supply, transmission and disposal of energy in and outside Canada.
The NEB monitors energy markets to objectively analyze energy commodities and inform Canadians about trends, events and issues. The Board releases numerous research reports. This report is a briefing note - a brief report covering one aspect of energy commodities. Specifically, this report analyzes the supply costs to develop natural gas in Western Canada in 2007 . It is the first stand-alone report covering this topic, and could be followed by updated versions as new information becomes available.
If a party wishes to rely on material from this report in any regulatory proceeding before the NEB, it may submit the material, just as it may submit any public document. Under these circumstances, the submitting party in effect adopts the material and that party could be required to answer questions pertaining to the material.
Introduction
This briefing note provides an overview of the supply cost for the production of natural gas from the Western Canada Sedimentary Basin (WCSB). The National Energy Board (NEB) collects and analyses information about Canadian energy markets through regulatory processes and market monitoring. From these efforts, the Board publishes information such as the report on Canada's Energy Futures, several Energy Market Assessments, statistical reports, briefing notes and public presentations that address various market aspects of Canada's energy commodities.
This study examines the supply cost, or the minimum price required to produce a gigajoule (GJ) of natural gas in the WCSB in 2007, covering all costs, royalties and taxes and a rate of return. Supply costs reflect the region's competitiveness and therefore impact potential Canadian supply and pipeline utilization. Further, differing views on supply costs were raised during Alberta's royalty review in 2007 and may have led to some confusion.
Supply costs are not static. Supply costs go up and down depending on activity levels, rig and services availability, materials, labour, efficiency, technology, changes in well productivity, changing drilling targets and changing fiscal/tax regimes. Significant cost escalation was reported over the 2003 to 2006 period due to high activity and high utilization of drilling equipment and related services. Lower natural gas drilling activity in 2007 and the first half of 2008 has resulted in moderate stabilization of costs. Despite lower natural gas-related activity, increasing activity related to oil sands activity maintains upward cost pressure in western Canada. Costs of steel, fuel and labour are key drivers.
The Alberta Daily Spot NIT[1] price averaged $6.11/GJ in 2007 and $6.17 in 2006, significantly below the 2005 average price of $8.27. The reduction in natural gas prices after 2005 resulted in lower WCSB drilling activity indicating that the economics for new gas had become more challenging. Prices have risen sharply in the first half of 2008 and some analysts are expecting increased drilling in the second half of the year.
[1] NIT - NOVA Inventory Transfer (Alberta's natural gas hub)
In this analysis, supply costs are calculated by region and by various formation groupings and resource types. An overview on the regions and groupings used in the analysis, a summary of the economic methodology used to calculate the supply costs and results of the economic analysis are included in the report. The appendices include the detailed descriptions of methodology, data on the regions and groupings, input assumptions and additional detailed results.
Methodology
For this study, the WCSB has been broken into geographical regions, geological formation groupings and resource types. Additional details including the reasoning behind the selection of these classifications and the methods used to generate the inputs are included in Appendix 2.
Figure 1: Regional Map
Source: petroCUBE
Natural gas comes from a wide variety of depths and formations, and can be either from conventional or unconventional sources that have very different costs. In this study, regions[2,3], are broken down based on categories specifically selected to be reflective of similar costs. The modified[4] regional breakdown is shown below.
[2] These classifications were originally developed by the petroCUBE information service that provides well costs and performance data.
[3] petroCUBE, from geoLogic Systems Ltd. - petroCUBE data is used and published with permission from geoLogic.
[4] Saskatchewan, under petroCUBE, was considered as one whole region. For this study the province was split into two gas-producing regions - West Saskatchewan and Southwest Saskatchewan. Eastern Saskatchewan does not have gas production and is thus left out of this study.
For each region the producing formations are grouped on a geological basis, and the supply costs are calculated for each of these groupings. For example, in a particular region the gas from the Colorado resource group was assessed separately from the deeper Devonian group. There are three resource types analyzed in this study - conventional, tight and coal bed methane (CBM). Parameters for an average well in each region and formation are estimated and include initial production, production decline curve parameters, average depth, gas composition, shrinkage and success rate. Cost data from petroCUBE supplemented by consultations with industry is applied to the average well by region and by formation. Additional details on the categorization and cost inputs are in Appendix 2.
For a gas well to be economic predicted revenues from the production (less operating costs, royalties, taxes and a return) have to offset all of the upfront costs of purchasing the land, the geological evaluations, the drilling costs including the costs of steel and labour and the costs of facilities. Complicating the analysis is the fact that not all wells are successful, and those that are can be expected to produce at an initial rate and decline over time.
In this study, for each resource grouping, an economic analysis is undertaken to determine cash flow over the duration that each average[5] well is on production. Cash flow represents a summation of the revenues earned and expenses incurred over the life of each well. Expenses include capital and operating costs to explore, drill, complete, connect, operate, maintain and abandon the well. The cost of natural gas processing and the yield in terms of natural gas liquids is estimated. Royalties and taxes as they existed in 2007 are included. A minimum return to warrant investment is added. Revenues earned from produced volumes of natural gas and natural gas liquids are estimated. Cash flow sensitivities are tested, such as gas prices or capital cost changes. The price level that generates sufficient revenues to exactly offset the total expenses plus a return on investment establishes the supply cost for that resource grouping. The analysis is undertaken assuming that only successful wells are drilled (un-risked case) and when the costs of unsuccessful wells are incorporated (risked case). Additional details on the supply cost analysis are provided in Appendix 3.
[5] In this study we used average numbers which aggregate the performance of thousands of wells. Every company would be in a different position with respect to land holdings, cost structure, and experience.
Results
Supply Costs
Based on the assumptions listed previously, the supply costs for each grouping are listed below. The great majority of gas production from wells drilled in 2007 came from resource groupings that have sufficient production history to model the decline curve parameters. In a few groupings, there were not enough data (that is, not enough producing wells) to determine the historical well costs and for a few other groupings the historical production data varied to such an extent that it did not provide a valid production decline curve. Groupings in both of these categories were evaluated with an ‘estimated' production decline curve, and are identified in Table 1 under 'wells with erratic behaviour'.
A 15 percent (after tax) rate of return (ROR) is assumed for the supply cost calculations as the midpoint of a range of 10 to 20 percent obtained from public reports as well as industry consultations. This 15 percent after-tax rate translates into a higher ROR before tax. Some might consider this somewhat high for an economic hurdle rate, but with competition for investment from high oil prices in 2007 the 15 percent ROR after-tax rate was considered to be reasonable.
Table 1 below lists the resulting supply costs and payouts for each grouping with a 100 percent success rate assumed, as well as for historical success rates (see Appendix A2.3.3). These supply costs are for new gas developments in 2007 and incorporate the full costs of corresponding infrastructure. To the extent that existing infrastructure can be utilized, capital investment and supply costs would be lower than indicated here.
The weighted average[6] supply cost with a 100 percent success rate (un-risked) for the WCSB is $7.63/GJ (Alberta NIT, Canadian dollars). Using 2007 success rates, the risked weighted average supply cost is $7.88/GJ. Note that for the risked analysis, expected production is lower, but initial capital costs associated with tying in the production are also lower (see section A3.8), and therefore the risked supply cost may not be as high as expected when compared to the un-risked supply cost (see the Southwest Alberta conventional Colorado grouping as an example). Also, success rates in western Canada are relatively high due to the advanced stage of development of many of these resources. As a result, risked supply costs are generally not significantly higher than un-risked versions and do not alter the relative attraction of the Deep Basin areas.
[6] Production totals in 2007 from 2007 wells are used to calculate the weighted averages.
Given the $6.11/GJ average daily Alberta NIT price and the assumption of a 15 percent ROR, the average economics for new gas development in western Canada were marginal in 2007 . Factors such as the availability of existing infrastructure, different technology, capital and operating cost changes and varying well parameter assumptions cause supply costs for individual wells to differ from the average. These results are consistent with the general impressions expressed by industry players about the tight economics of new gas in 2007.
Capital and operating costs represent the largest share of producer cash flow requirements. The cash flow components are the sum of expenses over the lifetime of the well for each category. The capital costs include well and tie-in costs, land and reclamation costs. The operating and processing costs, royalties and taxes are totaled over the lifetime of the well. The return is the amount required to provide an overall 15 percent ROR. In most cases the capital component represented 30 to 40 percent of total cash flow, and the operating costs another 30 to 40 percent.
The average supply costs varied significantly from one grouping to another. Table 1 also includes the production from the wells brought on stream in 2007. The top producing groupings in 2007 are new wells in the tight gas from Mannvillle and Jurassic formations of the Alberta Deep Basin, Fort St. John's Triassic formations and Southern Alberta's tight gas Upper Colorado Formation. The un-risked supply costs for these groupings are $6.40, $5.94 and $9.19 respectively.
Table 1: 2007 Supply Costs and Payouts for each Grouping
This table is available in Excel spreadsheet format [EXCEL 139 KB].
Production weighted average supply costs by region are shown in Figure 2. Areas that are more remote, like northern Alberta, have higher infrastructure costs and thus have some of the higher supply costs in the analysis. Areas where there are geological challenges often also have surface terrain that poses challenges to develop infrastructure and result in higher supply costs, such as the foothills regions. In the Deep Basin areas, well costs are high due to greater depth and geographical challenges, but still provide some of the lowest supply costs because of high production rates per well and yield solid economic returns. The shallower regions in southeast Alberta and southwest Saskatchewan have marginal economics. Wells in these regions are relatively low cost but produce at lower rates and are very sensitive to capital and operating cost escalations. This was evident in 2007 when gas prices declined and drilling slowed down in these regions while well activity increased in the Deep Basin areas.
Figure 2 : Average 2007 Supply Costs by Region
Price and Capital Cost Sensitivities
The study examined the sensitivity of supply costs to gas price. The ROR is calculated for assumed gas prices, ranging from $4 to $12/GJ Alberta NIT. Groupings with steeper slopes are more sensitive to lower gas prices, and have more to gain from higher gas prices. Figure 3 illustrates the returns over the range of gas prices for five groupings. Looking at the CBM line (red), its slope is one of the lowest under the various gas prices - that is, the returns do not increase as much as gas prices increase. However, this grouping is more robust to lower gas prices whereas the groupings with steeper slopes are more sensitive to lower gas prices. Details of gas price sensitivities are listed in Appendix 12.
Figure 3: Rate of Return under various Gas Prices (un-risked)
Figure 4 illustrates how the supply costs change if capital costs (well and tie-in costs, land and reclamation costs) increased or decreased by 25 percent for the five groupings[7]. Groupings in areas 9 and 13, the Deep Basin, are slightly more sensitive to capital cost changes than the shallower regions. For the most part the supply cost changes are symmetrical for each grouping when capital costs increased or decreased by 25 percent. Slight asymmetry arises depending on the royalty and tax capital deductions in each province.
[7] Note that the sensitivity examples are unrisked. This was done for ease of comparing capital costs, that is, to look at one drilling and completing capital cost instead of a weighted average of drilling and completing and drilling and abandonment capital costs and a lower expected production level than in Appendix 6, using probability of success. Note, however, that the risked and un-risked results would be equivalent for the CBM HSC region and region 17 (100 percent success rate), and very similar for the other regions (all success rates in the high 90 percent range).
Figure 4: 2007 Supply Cost Capital Cost Sensitivities (un-risked)
Observations
Natural gas drilling activity in the WCSB has been volatile over the past few years. The level of activity is strongly affected by changes in gas price and costs. This study serves to illustrate the average cost structure in the WCSB and identify the relative economics of various resource developments.
Natural gas prices have risen strongly through mid-2008 and there are suggestions that western Canada natural gas drilling activity may increase. Should increased activity lead to markedly increased supply costs, this analysis may be repeated once sufficient cost information becomes available.
The 2007 supply costs for new gas average $7.88/GJ (with risk)[8], which is higher than the average Alberta NIT gas price of $6.11/GJ in 2007 . This explains in part the pullback in total gas activity in the WCSB for the year.
[8] Ranging from $4.86 to $22.84 (not including the supply costs of the erratic wells).
In 2007 the Deep Basin areas exhibited some of the lowest supply costs, providing the rationale for the move westward that industry made from the shallower regions in southeast Alberta. The Deep Basin areas were marginally economical at the average gas price of $6.11/GJ for a 15 percent ROR, whereas for many other areas, new gas yielded returns of less than 15 percent in 2007.
Capital and operating costs represent the largest share of producer cash flow requirements, which is why the economics are so sensitive to capital or operating cost changes, as shown in Figure 4. This is why factors like steel or labour costs are so important to the economics of the industry. Many other factors can affect the viability of natural gas investments including royalty changes, exchange rates, competing investments such as oil, and the market price of natural gas.
Appendix 1 - Cost Factors
Factors affecting gas economics and activity include the rising Canadian dollar and the rising price of materials such as steel. Industrial growth in China and India pushed up global demand and world prices for steel and other metals, making it more expensive for producers to buy capital equipment. A strong Canadian dollar meant it was cheaper to buy foreign goods, but it also meant reduced revenue from gas sold to American consumers in U.S dollars. The rapidly changing Canadian dollar, which increased 31 percent from $0.81US$/C$ to $1.10US$/C$[9] between January 1 and December 31, 2007, made it more difficult to plan a budget. Further, the effect of the volatile exchange rate on interest rates created uncertainty for producers.
[9] Bank of Canada - Rates and Statistics
Strong oil prices (US$72.27/barrel West Texas Intermediate (WTI) average in 2007 and $66.09 in 2006) meant producers involved in conventional oil and oil sands found it attractive to invest in oil projects. Thus, budgets for natural gas activity were trimmed while the oil portion of budgets increased. This was evident from the increases in oil exploration drilling and decreased natural gas activity year-over-year in 2007. Companies also attributed natural gas prospects outside the WCSB to the decline in WCSB activity in 2007 .
Strong oil prices fuelled the continuation of the strong development pace in Alberta's oil sands, which maintained competition for labour and thus labour cost levels. The lower rig counts throughout 2007 , however, affected the service rig industry's activity and employment levels.
Another factor affecting gas markets in 2007 was the uncertainty concerning the Alberta government's royalty changes. Alberta's New Royalty Framework was announced on October 25, 2007. The new royalty framework, applicable to all producing wells after January 1, 2009, received mixed reviews from industry. As a result of specific concerns about royalties on deep gas, the Alberta government released their new deep gas resource program, giving royalty credits to deeper gas (more than 2500 metres vertical depth for development wells) produced in Alberta from wells drilled on or after April 10, 2008.
The Canadian federal government's Income Trust regulations, introduced October 31, 2006 also affected the industry, especially the activity levels of the smaller income trusts.
Appendix 2 - Production and Cost Input Methodology
A2.1 Formation Groupings
For each region the producing formations are grouped on a geological basis, and the supply costs are calculated for each of these groupings. The formations are grouped on the basis of similarities - depth and other physical attributes such as permeability and the type of resource (see Appendices 7 and 8), drilling costs and whether, in Alberta, the formations were allowed to be co-mingled.
A2.2 Resource Types
There are three resource types analyzed in this study - conventional gas, tight gas and coal bed methane (CBM). The split between conventional gas and tight gas is based on the tight gas plays defined by Forward Energy Group Inc[10]. Three main areas of tight gas recognized in this study include: certain Cretaceous zones in the Deep Basin; the Milk River, Medicine Hat and Second White Specks formations in southeast Alberta and southwest Saskatchewan; and the Jean Marie group in northeast B.C.
[10] Forward Energy Group Inc.
Newer developments for 2007 were not included in this analysis as there was not enough data on the production profiles or cost estimates. Resource types excluded are shale gas and other CBM areas besides the Horseshoe Canyon (HSC) and Mannville resources.
A2.3 Production Inputs
Historical well data[11] from 1996 to January 2008 was used to calculate the 2007 well inputs. The inputs are used to represent the average well in that grouping drilled in 2007. The inputs include initial production, production decline curve parameters, average depth, gas composition, shrinkage and success rate (probability that a well drilled will produce on average at the assumed production level). Historical production was used as a basis for deriving the cost inputs for the groupings from the petroCUBE cost data (section A2.4).
[11] Well data from GeoScout
A2.3.1 Initial Production
Using 2007 well data, initial production rates for an average well in each grouping was determined by averaging initial rates for all wells.
A2.3.2 Decline Production Curve
For wells drilled[12] in each year (1996 to 2007) decline curves were fit, with decline rates and months at each decline rate modeled. For the earlier years more data is available, and thus 'more complete' decline curves can be modeled. For wells drilled in 2007 only their initial production rates and a few months of production are available, so historical curve analysis is used to extrapolate the performance of the 2007 wells. Initial production and decline parameter inputs are listed in Appendix 6.
[12] Wells that start producing in each year.
A2.3.3 Other Well Parameters
Historical data and previous NEB work is used to calculate average well depth, gas composition and shrinkage for each grouping. The resulting parameters can be found in Appendices 7 and 8.
To calculate the probability that a well drilled in a specific grouping will be successful (produce adequately), historical well data for each grouping was used. The ratio of successful versus unsuccessful wells was calculated for each grouping. For wells where the formation target was unknown but the depth known, statistical probability was used to estimate which formation was targeted. For each grouping, the well depth probability for each formation was modeled as a bell shaped normal distribution. If the well's depth was found to be within the formation's 80 percent confidence range, that formation was identified as a possible target for the well. If there were more than one target formation found for a well, the formation in that area that had the most wells drilled was chosen as the target formation for that well. Also, normal distribution curves could not be modeled for formations that had few historical wells. In these cases the eight surrounding townships' well data for that specific formation was pooled to estimate a normal distribution.
A2.4 Cost Inputs
petroCUBE cost data is available by region by formation (see Appendix 4 for a list of formations). The groupings used in this study sometimes contain more than one formation (see the ‘Resource Group' column in Appendix 5). Thus, historical well production data for 2006-2007 is used to calculate ratios that are applied to the petroCUBE cost data. For each grouping, production data is summed for each formation. Ratios are calculated by formation (see Appendix 9), and these ratios are applied to the cost data to get average costs weighted by historical production. These costs are drilling and completion costs, tie-in costs, reclamation costs, land costs and variable and fixed operating costs. Cost data was also gathered from public presentations, industry websites and industry consultations. Processing cost inputs were derived from previous NEB work and industry consultations. CBM cost input was gathered from industry consultations and from the NEB's report 'Overview and Economics of Horseshoe Canyon Coalbed Methane Development'.[13] See Appendices 10 and 11 for the cost input tables.
[13] Overview and Economics of Horseshoe Canyon Coalbed Briefing Note.
Appendix 3 - Economic Methodology
This appendix explains the details behind the cash flow analysis. Each grouping has cash flow determined using the assumptions described in this appendix and in Appendix 2. Cash flow sensitivities were tested by varying gas prices or capital costs. A total of 20 cash flow estimates were prepared for each grouping consisting of: one at today's costs and nine runs under varying gas price assumptions, all under a no risk assumption (probability of a successful well at 100 percent) and a risked analysis (probability of a dry well, and its accompanying costs, taken into account). Ten capital cost sensitivity tests were also run for five specific groupings.
A3.1 Cash Flow Analysis
Supply costs and rates of return (ROR) are calculated from the cash flow analysis. All cash flow components are in 2007 Canadian dollars. The net cash flow (NCF) for each time period is the total revenue less any costs and other payments due, such as taxes and royalties. The net cash flows for each time period are converted back to the first time period using a specified discount rate (the ROR) and summed to provide a net present value (NPV). The supply cost is the natural gas price that sets this NPV equal to zero. The supply cost can either be found for a specific ROR, or the ROR can be determined at a specified supply cost.
Payout can also be calculated after the supply cost or internal rate of return is found. Payout occurs when the cumulative sum of discounted cash flows, starting in the first period, equals zero. Upfront capital costs leads to negative net cash flows in the first period, but as revenues are earned, the cumulative sum of cash flows will start to become positive, that is, as net earnings start to pay off the initial capital costs.
- Supply Cost and Payout are found given a discount rate and NPV equals zero
- Discount Rate and Payout are found given a supply cost (sales price) and NPV equals zero
In this analysis production, costs and royalties are calculated on a monthly basis. The net monthly revenues, equal to production multiplied by price less costs and royalties, are summed together to get annual totals and then the taxable income and taxes due are calculated. The taxes due are subtracted from the net revenue to get annual net cash flows (NCF).
NCFy = Revenuey - Op. Costsy - Royalty Payabley - Taxes Payabley - Cap. Costsy
where
Revenuei = | ∑ | Productionki * Pricekki |
k |
Operating Costsi = Fixed Operating Costsi + Variable Operating Costsi
Royalty Payablei = | ∑ | (Revenueki*Royalty Rateki) - Cost Allowancei * Royalty Ratei(gas) |
k |
Taxes Payabley = Taxable Incomey * (Provincial Tax Ratey + Federal Tax Ratey)
Capital Costsi | = Drilling, Casing, Completing, Tie-In costs + Land Costs in first month = Reclamation costs in last month of production = 0 otherwise |
i = month i
y = year y
k = product k (natural gas, ethane, propane, butane, pentanes plus and sulphur)
A3.2 Revenue
Revenue is determined by multiplying the marketable production volume by price, for each product. These revenues are summed to get total revenue. For some groupings products other than natural gas are included. Butane, propane, ethane, pentanes plus and sulphur are all possible products of processing natural gas. Since these products produce income streams this revenue needs to be accounted for in the well economics. The compositions of gas streams for each grouping are given in Appendix 7.
The natural gas price is either solved for in the cash flow analysis as a supply cost, or it is assumed and inputted into the analysis to find the ROR. Prices tested range from $4 to $12/GJ, in one-dollar increments[14]. The natural gas price is the market price per gigajoule in 2007 Canadian dollars. The price the producer receives at the wellhead is the market price less $0.15/GJ to account for transportation. This wellhead price is for 2007, and future prices are escalated at an annual real inflation rate of two percent. For instance, if the price in 2007 is $3.85 (a market price of $4 less $0.15), the price in 2008 will be C2007$3.93/GJ (a two percent real annual inflation applied to the $3.85), and so on for subsequent years of production.
[14] The monthly average of the Alberta NIT (AECO-C) daily spot prices have ranged from C$4.44 to $11.78/GJ over the past five years (January 2003 to October 2007). The $4-12 gas price range is based on this historical range. Historical gas price source: Sproule.
Prices for the other products are assumed as follows. The plant gate sulphur price for 2007 is set at $34 per tonne, in 2007 Canadian dollars. It is then escalated for future years at a real annual inflation rate of two percent. Price ratios are applied to assign prices for the other products. The propane price for a given year is set at 45 percent above the wellhead natural gas price, the butane price is 55 percent above the wellhead natural gas price and the pentanes and heavier molecules (pentanes plus) price is double the wellhead natural gas price. Converting raw gas produced into these different products requires yield factors. The assumed factor for propane is 25.394 GJ per cubic metre of raw gas produced. The factor for butane is 28.345 GJ per cubic metre and 31.00 GJ per cubic metre for pentanes plus.
A3.3 Success and Abandonment
Since there is a chance that a well drilled may be dry - unsuccessful for gas production - a probability is applied in the analysis to take this risk into account. The probability the well is unsuccessful and abandoned, for each grouping, is provided in Appendix 8. The probability of success, that the well drilled does produce adequately, is equal to one minus the probability of abandonment. To take this risk into account in the analysis, the production for each month is multiplied by the probability of success, to get an expected production, or risked production, and multiplied with costs each month[15]. Since revenue equals production multiplied by price, the revenue carried forward in all calculations is risked revenue, and along with the risked costs the economic analysis is an analysis including risk.
[15] Expected BTI = (Probability of Success)*BTI + (Probability of Abandonment)*zero BTI = (Probability of Success)*BTI since there is no income if the well is abandoned (dry).
A3.4 Capital Costs
Initial capital costs are assumed to apply in the first month of production, except for the reclamation cost, which occurs in the last month of production, and is escalated by the two percent inflation rate. Note wells that are unsuccessful have different capital costs (and no operating costs into the future since there is no production).
A3.5 Operating and Processing Costs
Operating costs are incurred every month of production. There are two types of operating costs - fixed and variable. Fixed operating costs are the same every month, regardless of how much is produced from the well that month. These could include equipment leases, maintenance and certain manpower. Variable operating costs are a cost per unit of marketable production. The variable costs are in 2007 Canadian dollars and are the costs incurred in 2007. Future operating costs are inflated at the two percent annual rate.
Raw gas needs to be processed into marketable gas before going to market. These processing costs are dollars per unit of production. Processing costs are inflated at the two percent real annual inflation rate.
A3.6 Royalties
Production is assumed to occur on Crown lands, which means royalties must be paid to the provincial government. Royalties exist because citizens own the natural resource (natural gas and natural gas liquids in this case) and must be compensated by producers who extract the resource for revenues.
Royalty frameworks in place as of December 2006 for British Columbia and Saskatchewan are used[16]. The new royalty framework for Alberta, released October 2007[17], is used in the Alberta economic analysis for production on or after January 1, 2009. Gross royalties payable are the product of the royalty rate (in percent) and the gross revenues (sales price assumed multiplied with production). Along with these gross royalty calculations, capital cost deductions, low productivity and deep well royalty relief adjustments are deducted from the gross royalty amounts to get actual net royalty amounts payable to the respective provincial government for each producing month.
[16] Oil and Gas Fiscal Regimes: Western Canadian Provinces and Territories, December 2006.
[17] Government of Alberta - About Royalties.
A3.6.1 B.C. Royalties
The Base 9[18] gas royalty formula is used to calculate the B.C. gross royalties[19] for natural gas. This formula retains nine percent of the price when the price is less than or equal to the select price, and 40 percent of the price in excess of the select price. The assumed select price is $50/m³ ($1.41/Mcf). The royalty rate must be in the range of nine to 27 percent. Wells producing less than 5000 103m³/day on average for a month will see a decrease in the royalty rate.
[18] Gas produced from gas wells drilled on land acquired after June 1, 1998 which are completed within five years of the date rights are issued.
[19] For more information use the source noted in footnote 16.
Other products produced along with the natural gas are also subject to royalty payments. Royalties on natural gas liquids are levied at a flat rate of 20 percent of the sales volume and royalties on sulphur are levied at a flat rate of 16 2/3 percent of the sales volume. The gross royalty payable is the sum of all royalties payable for each product.
In B.C., producers can deduct cost allowances and qualifying deep well adjustments. Gas producers are eligible to receive the producer cost of service allowance (PCOS) for field gathering, dehydration, compression, field processing and conservation. That is, the total costs for these items, multiplied by the natural gas royalty rate, are deducted from gross royalties. Vertical wells that have a depth of at least 2500 metres or horizontal wells with a depth of 2300 metres qualify for deep well royalty holiday credits. This is applied to future royalties[20].
[20] Since royalties payable cannot be negative, any amount of deductions exceeding the gross royalty payable for a month is carried forward into the next month and added to the deductions for that month, and so on until the deductions have all been used.
A3.6.2 Alberta Royalties
The royalty rate formulas for oil and gas in Alberta were updated in October 2007 with the provincial government's new royalty rate framework. These new royalty formulas come into effect on or after January 1, 2009. Thus, in this analysis, the existing royalty formulas prior to this announcement are assumed for production in 2007 and 2008 and production occurring after 2008 adopts the new royalty formulas.
The new natural gas royalty calculation is made up of two components - a price component and a quantity component. The sum of the two components makes up the royalty rate. Each component cannot exceed 30 percent, and the sum - the total royalty rate - has a minimum of five percent and a maximum of 50 percent. The quantity component can also be decreased by a depth factor. If a well has a measured depth of 2000 metres or more, there will be a depth factor based on the quantity of gas produced. With this depth factor adjustment, the quantity component of the royalty rate can be negative. Existing royalty rates, as of December 2006, for ethane, propane, butane, pentanes plus and sulphur are used in this analysis. The royalty rate is then multiplied by gross revenues to find the gross royalty in each month.
Like B.C., applicable costs can be deducted from the gross royalty, including annual capital costs, monthly operating costs and annual custom processing costs. These costs are multiplied by the natural gas royalty rate and subtracted from the total gross royalty amount to get a net royalty payable amount each month.
There is also a deep gas royalty relief in place. The current relief formula is used in this analysis. The Alberta government announced new deep resource programs to promote high cost oil and gas development. However, these new programs only apply to wells that begin drilling on or after April 10, 2008, and since this analysis is looking at the economics of 2007 wells these programs are not included in the calculations.
A3.6.3 Saskatchewan Royalties
The royalty formula for 'Fourth Tier[21] Gas from Gas Wells' is used to calculate the royalty rate for gas production in Saskatchewan. If the monthly gas production from a well is less than 25 10³m³/month, the royalty rate is zero percent. If the monthly production is higher than 25 10³m³, the royalty rate is calculated based on one of two formulas - one if the production is higher than 115.4 10³m³/day and one if the production ranges from 25-115.4 10³m³/day.
[21] Gas produced from gas wells drilled on or after October 1, 2002.
There is also a cost allowance to reduce royalties payable, but unlike British Columbia and Alberta, the capital cost deduction is not based on dollars actually spent, but is a fixed gas cost allowance of $10 per thousand cubic metres for all gas types. This allowance is in recognition of the gathering and processing costs. There are no NGL royalties, so higher processing costs are not recognized in the allowance. Also, it is assumed that there is no sulphur production in Saskatchewan, and hence, no sulphur royalty.
A3.7 Taxes
New corporate tax rates in Canada were announced and passed in the fall of 2007, and are used in this analysis. The 2007 corporate income tax rate is 22.12 percent for 2007, and will drop to 15 percent by 2012. These rates presented below are used in the analysis and it is assumed that production beyond 2012 will face the 15 percent tax rate.
Canada Tax Rate | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
---|---|---|---|---|---|---|
22.12% | 19.5% | 19.0% | 18.0% | 16.5% | 15.0% |
Existing provincial tax rates, as of October 2007, are assumed. The provincial tax rates are assumed constant throughout the productive lifetime of each well. The tax rates are:
Provincial Tax Rate | British Columbia | Alberta | Saskatchewan |
---|---|---|---|
12% | 10% | 14% |
Before tax income (BTI) is revenue (production multiplied by price) less operating costs and royalty payable. BTI's are calculated for each month and summed to provide a BTI for each calendar year. Taxable income is BTI less allowed depreciation and capital cost allowances in a given year. The tax rates are multiplied by the annual taxable income to get federal and provincial taxes payable for each producing year of a well. Annual after tax income (ATI) is then calculated by subtracting the taxes payable from the BTI for each year.
A3.8 Net Cash Flows (NCF) and Solving
The NCF for each year is the risked ATI less capital costs. The initial capital costs are assumed to occur in the first month, so the net cash flow in the first month will be negative. The reclamation cost in the last producing month will also lead to negative cash flow for that month in most cases. For all other months, there are no assumed capital costs, and since production will only continue while the revenues can cover the operating costs, net cash flows are positive. As production falls the revenue will, at some point, not cover operating costs and hence, production is assumed to stop.
The costs must also be weighed by the probability of success. If the well is abandoned, the producer will incur land costs, drilling and abandonment costs and a reclamation cost. If the well is successful, the producer will incur land costs, drilling, casing and tie-in costs and reclamation costs. So, the total initial capital cost is:
Initial Capital Cost = | land costs + (probability of an unsuccessful well) * dry hole cost + (probability of success)* (drilling, casing costs + tie-in costs) |
The capital cost in the last production month is the inflated reclamation cost. Once the NCF's are determined, the NPV and payouts are calculated, as well as either the ROR or the supply cost for an average well in each grouping.
A summary of the economic methodology is presented on the following page.
Figure A1: Cash Flow Diagram
Appendix 4 - Formations
Abbreviation | Resource Group |
---|---|
Tert | Tertiary |
UprCret | Upper Cretaceous |
UprCol | Upper Colorado |
Colr | Colorado |
UprMnvl | Upper Mannville |
MdlMnvl | Middle Mannville |
LwrMnvl | Lower Mannville |
Mnvl | Mannville |
Jur | Jurassic |
UprTri | Upper Triassic |
LwrTri | Lower Triassic |
Tri | Triassic |
Perm | Permian |
Miss | Mississippian |
UprDvn | Upper Devonian |
MdlDvn | Middle Devonian |
LwrDvn | Lower Devonian |
Note, for example, the Mannville formation is listed as Mnvl, or could be split up into the upper, middle and lower Mannville formations.
Appendix 5 - Groupings
Area Name | Area Number | Resource Type | Resource Group |
---|---|---|---|
CBM Area CBM Area |
00 00 |
CBM CBM |
Main HSC Mannville |
Southern Alberta Southern Alberta Southern Alberta Southern Alberta |
01 01 01 01 |
Conventional Conventional Conventional Tight |
Tert;UprCret;UprColr Colr Mnvl UprColr |
Southwest Alberta Southwest Alberta Southwest Alberta Southwest Alberta Southwest Alberta Southwest Alberta Southwest Alberta Southwest Alberta |
02 02 02 02 02 02 02 02 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
Tert;UprCret;UprColr Colr MdlMnvl;LwrMnvl Jur;Miss UprDvn UprColr Colr LwrMnvl |
Southern Foothills | 03 | Conventional | Miss;UprDvn |
Eastern Alberta Eastern Alberta Eastern Alberta |
04 04 04 |
Conventional Conventional Tight |
UprCret;UprColr Colr;Mnvl UprColr |
Central Alberta Central Alberta Central Alberta Central Alberta Central Alberta Central Alberta |
05 05 05 05 05 05 |
Conventional Conventional Conventional Conventional Tight Tight |
Tert;UprCret Colr Mnvl Miss;UprDvn Colr Mnvl |
West Central Alberta West Central Alberta West Central Alberta West Central Alberta West Central Alberta West Central Alberta West Central Alberta West Central Alberta |
06 06 06 06 06 06 06 06 |
Conventional Conventional Conventional Conventional Conventional Conventional Tight Tight |
Tert UprCret;UprColr Mnvl LwrMnvl; Jur Miss UprDvn Colr Mnvl |
Central Foothills Central Foothills Central Foothills Central Foothills Central Foothills Central Foothills Central Foothills Central Foothills |
07 07 07 07 07 07 07 07 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
UprColr Colr;Mnvl Jur;Tri;Perm Miss UprDvn;MdlDvn UprColr;Colr Mnvl Jur |
Kaybob Kaybob Kaybob Kaybob Kaybob |
08 08 08 08 08 |
Conventional Conventional Conventional Conventional Tight |
UprColr;Colr Mnvl;Jur Tri UprDvn Colr;Mnvl |
Alberta Deep Basin Alberta Deep Basin Alberta Deep Basin Alberta Deep Basin Alberta Deep Basin Alberta Deep Basin Alberta Deep Basin Alberta Deep Basin |
09 09 09 09 09 09 09 09 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
UprCret UprColr Mnvl;Jur Tri UprDvn UprColr Colr Mnvl;Jur |
Northeast Alberta | 10 | Conventional | Mnvl;UprDvn |
Peace River Peace River Peace River Peace River Peace River Peace River Peace River |
11 11 11 11 11 11 11 |
Conventional Conventional Conventional Conventional Conventional Conventional Conventional |
UprColr Colr;UprMnvl MdlMnvl;LwrMnvl UprTri LwrTri Miss UprDvn;MdlDvn |
Northwest Alberta Northwest Alberta Northwest Alberta Northwest Alberta |
12 12 12 12 |
Conventional Conventional Conventional Conventional |
Mnvl Miss UprDvn MdlDvn |
BC Deep Basin BC Deep Basin BC Deep Basin BC Deep Basin |
13 13 13 13 |
Conventional Conventional Tight Tight |
Colr LwrTri Colr Mnvl |
Fort St. John Fort St. John Fort St. John Fort St. John |
14 14 14 14 |
Conventional Conventional Conventional Conventional |
Mnvl Tri Perm;Miss UprDvn;MdlDvn |
Northeast BC Northeast BC Northeast BC Northeast BC |
15 15 15 15 |
Conventional Conventional Conventional Tight |
LwrMnvl Perm;Miss UprDvn;MdlDvn UprDvn |
BC Foothills BC Foothills |
16 16 |
Conventional Conventional |
Colr;Mnvl Tri;Perm;Miss |
Southwest Saskatchewan | 17 | Tight | UprColr |
West Saskatchewan West Saskatchewan |
18 18 |
Conventional Conventional |
Colr MdlMnvl;LwrMnvl;Miss |
Appendix 6 - Decline Parameters
This appendix is available in Excel spreadsheet format [EXCEL 132 KB].
Appendix 7 - Gas Compositions
Area | RsrcType | Resource Group | C3 barrels per marketable mmcf |
C4 barrels marketable mmcf |
C5+ barrels marketable mmcf |
Sulphur tonnes per marketable mmcf |
---|---|---|---|---|---|---|
00 00 |
CBM CBM |
Main HSC Mannville |
0 0 |
0 0 |
0 0 |
0 0 |
01 01 01 01 |
Conventional Conventional Conventional Tight |
Tert;UprCret;UprColr Colr Mnvl UprColr |
0 0.05 0.38 0 |
0.08 0.48 1.67 0.1 |
0.41 1.92 5.21 0.39 |
0 0.0007 0.0025 0 |
02 02 02 02 02 02 02 02 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
Tert;UprCret;UprColr Colr MdlMnvl;LwrMnvl Jur;Miss UprDvn UprColr Colr Lwr Mnvl |
0.02 0 0.46 0.75 0.08 0 0.1 0.6 |
0.12 0.2 1.91 2.69 0.66 0.04 0.63 2.07 |
0.44 0.94 7.01 13.11 11.27 0.23 1.8 8.22 |
0.001 0.0009 0.0109 0.1813 5.462 0 0 0.0829 |
03 | Conventional | Miss;UprDvn | 5.94 | 6.04 | 21.6 | 4.2071 |
04 04 04 |
Conventional Conventional Tight |
UprCret;UprColr Colr;Mnvl UprColr |
0 0.02 0 |
0.06 0.28 0.03 |
0.28 0.96 0.13 |
0.0008 0.0017 0 |
05 05 05 05 05 05 |
Conventional Conventional Conventional Conventional Tight Tight |
Tert;UprCret Colr Mnvl Miss;UprDvn Colr Mnvl |
0.01 0.31 0.65 1.21 0.57 0.94 |
0.16 0.95 1.86 3.64 2.15 3.39 |
0.72 3.17 5.12 12.31 7.96 10.77 |
0.0016 0 0.0101 0.2296 0.0114 0.0095 |
06 06 06 06 06 06 06 06 |
Conventional Conventional Conventional Conventional Conventional Conventional Tight Tight |
Tert UprCret;UprColr Mnvl LwrMnvl;Jur Miss UprDvn Colr Mnvl |
0.06 6.92 6.36 6.21 3.39 18.8 4.46 7.87 |
0.38 6.23 5.77 5.63 4.06 23.36 4.76 6.61 |
1.67 20.48 15.04 16.55 16.75 94.98 14.58 16.64 |
0.0043 0.0153 0.0034 0.0218 0.2376 4.6315 0.0226 0.0939 |
07 07 07 07 07 07 07 07 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
UprColr Colr;Mnvl Jur;Tri;Perm Miss UprDvn;MdlDvn UprColr;Colr Mnvl Jur |
7.08 0.9 0.07 1.23 0.06 0.73 4.66 0 |
4.86 1.34 0.21 1.2 0.28 2.66 3.96 0.19 |
14.08 4.73 1.12 3.68 2.35 18.78 18.57 1.35 |
0.0963 0.0909 0.9984 1.6192 4.2066 0.3842 0 0 |
08 08 08 08 08 |
Conventional Conventional Conventional Conventional Tight |
UprColr;Colr Mnvl;Jur Tri UprDvn Colr;Mnvl |
5.16 2.3 10.37 17.48 11.11 |
3.89 2.91 7.48 18.04 6.69 |
7.84 8.88 18.88 81.7 11.5 |
0.0023 0.0199 0.7438 3.1326 0.0259 |
09 09 09 09 09 09 09 09 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
UprCret UprColr Mnvl;Jur Tri UprDvn UprColr Colr Mnvl;Jur |
3.56 11.71 8.36 3.53 0.53 5.67 6.98 8.63 |
3.68 6.89 5.05 2.06 1.18 5.1 3.96 4.64 |
8.18 12.63 9.82 5.49 10.56 15 9.45 8.79 |
0 0.0041 0.0559 1.2427 4.7413 0.013 0.1195 0.0167 |
10 | Conventional | Mnvl;UprDvn | 0 | 0.01 | 0.04 | 0 |
11 11 11 11 11 11 11 |
Conventional Conventional Conventional Conventional Conventional Conventional Conventional |
UprColr Colr;UprMnvl MdlMnvl;LwrMnvl UprTri LwrTri Miss UprDvn;MdlDvn |
0.31 0.43 0.16 0.86 0.74 5.67 0.42 |
0.69 0.29 0.45 1.5 2.19 4.43 2.15 |
2.52 1.87 2.96 4.95 9.33 11.9 5.96 |
0.0013 0.002 0.0045 0.21 0.4875 0.0056 0.097 |
12 12 12 12 |
Conventional Conventional Conventional Conventional |
Mnvl Miss UprDvn MdlDvn |
0.09 0 0.53 4.77 |
0.44 0.16 2.55 3.48 |
1.39 0.56 14.59 7.51 |
0.0008 0 0.0644 0.5341 |
13 13 13 13 |
Conventional Conventional Tight Tight |
Colr LwrTri Colr Mnvl |
2.65 0.42 0 0.09 |
2.31 0.35 0.26 0.18 |
3.44 0.41 1.07 0.61 |
0 0.2479 0 0 |
14 14 14 14 |
Conventional Conventional Conventional Conventional |
Mnvl Tri Perm;Miss UprDvn;MdlDvn |
15.96 10.71 3.26 0.03 |
8.14 6.91 2.97 0.06 |
7.19 7.63 6.45 4 |
0.0242 0.5024 0.0818 0.0402 |
15 15 15 15 |
Conventional Conventional Conventional Tight |
LwrMnvl Perm;Miss UprDvn;MdlDvn UprDvn |
8.27 0.03 0.13 0 |
6.74 0.08 0.15 0.15 |
8.05 0.31 0.18 1.47 |
0 0.0467 0.5967 0.0027 |
16 16 |
Conventional Conventional |
Colr;Mnvl Tri;Perm;Miss |
0.64 0.01 |
0.59 0.06 |
0.67 0.24 |
0.005 2.9532 |
17 | Tight | UprColr | 0 | 0.1 | 0.39 | 0 |
18 18 |
Conventional Conventional |
Colr MdlMnvl;LwrMnvl;Miss |
0.02 0.02 |
0.28 0.28 |
0.96 0.96 |
0.0017 0.0017 |
Appendix 8 - Other Well Parameters
Area | Resource Type |
Resource Group |
Total Measured Depth m |
Shrinkage % after processing |
Probability of Success % |
---|---|---|---|---|---|
00 00 |
CBM CBM |
Main HSC Mannville |
760 1500 |
95.0% 95.0% |
100.0% 100.0% |
01 01 01 01 |
Conventional Conventional Conventional Tight |
Tert;UprCret;UprColr Colr Mnvl UprColr |
827 1052 1201 668 |
95.5% 95.0% 92.2% 94.4% |
99.4% 95.5% 94.3% 99.8% |
02 02 02 02 02 02 02 02 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
Tert;UprCret;UprColr Colr MdlMnvl;LwrMnvl Jur;Miss UprDvn UprColr Colr LwrMnvl |
1020 1087 1569 2095 2978 871 1604 2360 |
94.0% 94.5% 88.3% 86.6% 58.6% 95.4% 94.8% 90.9% |
99.1% 60.0% 93.9% 100.0% 100.0% 75.0% 75.0% 81.2% |
03 | Conventional | Miss;UprDvn | 3725 | 63.5% | 100.0% |
04 04 04 |
Conventional Conventional Tight |
UprCret;UprColr Colr;Mnvl UprColr |
621 807 875 |
95.4% 94.7% 95.8% |
100.0% 98.5% 90.2% 100.0% |
05 05 05 05 05 05 |
Conventional Conventional Conventional Conventional Tight Tight |
Tert;UprCret Colr Mnvl Miss;UprDvn Colr Mnvl |
798 1216 1160 1459 1584 1736 |
93.5% 94.4% 91.9% 89.1% 92.1% 90.2% |
93.0% 94.2% 81.7% 85.7% 94.4% 88.2% |
06 06 06 06 06 06 06 06 |
Conventional Conventional Conventional Conventional Conventional Conventional Tight Tight |
Tert UprCret;UprColr Mnvl LwrMnvl;Jur Miss UprDvn Colr Mnvl |
997 1611 2078 2545 2662 3337 2567 2383 |
90.9% 87.2% 86.7% 84.8% 84.5% 51.5% 88.7% 84.4% |
98.0% 92.6% 100.0% 91.8% 84.8% 76.9% 79.3% 86.0% |
07 07 07 07 07 07 07 07 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
UprColr Colr;Mnvl Jur;Tri;Perm Miss UprDvn;MdlDvn UprColr;Colr Mnvl Jur |
2782 3152 3978 4642 4179 3138 3478 3666 |
88.5% 91.1% 87.4% 81.8% 69.3% 87.9% 88.3% 95.7% |
73.7% 80.0% 100.0% 84.6% 80.0% 100.0% 100.0% 100.0% |
08 08 08 08 08 |
Conventional Conventional Conventional Conventional Tight |
UprColr;Colr Mnvl;Jur Tri UprDvn Colr;Mnvl |
1659 1947 2353 2968 2088 |
90.5% 89.7% 82.2% 64.4% 84.9% |
75.0% 76.8% 88.4% 83.3% 88.1% |
09 09 09 09 09 09 09 09 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
UprCret UprColr Mnvl;Jur Tri UprDvn UprColr Colr Mnvl;Jur |
1915 2407 2950 2706 4174 2505 2827 2997 |
91.2% 86.2% 84.6% 84.1% 70.1% 88.7% 85.6% 85.3% |
100.0% 94.7% 100.0% 100.0% 85.7% 95.2% 95.7% 97.5% |
10 | Conventional | Mnvl;UprDvn | 536 | 95.1% | 82.7% |
11 11 11 11 11 11 11 |
Conventional Conventional Conventional Conventional Conventional Conventional Conventional |
UprColr Colr;UprMnvl MdlMnvl;LwrMnvl UprTri LwrTri Miss UprDvn;MdlDvn |
702 930 1366 1582 1981 1803 1978 |
94.5% 94.6% 92.4% 90.5% 88.7% 88.8% 89.0% |
92.9% 72.7% 67.0% 73.7% 96.0% 73.3% 85.7% |
12 12 12 12 |
Conventional Conventional Conventional Conventional |
Mnvl Miss UprDvn MdlDvn |
434 575 1545 1542 |
94.1% 90.7% 90.8% 84.0% |
90.4% 88.6% 66.7% 94.4% |
13 13 13 13 |
Conventional Conventional Tight Tight |
Colr LwrTri Colr Mnvl |
2240 2934 2632 3001 |
95.1% 91.7% 96.4% 95.2% |
50.0% 96.6% 100.0% 98.7% |
14 14 14 14 |
Conventional Conventional Conventional Conventional |
Mnvl Tri Perm;Miss UprDvn;MdlDvn |
1074 1659 2194 3135 |
85.2% 85.2% 91.9% 89.3% |
95.7% 8.2% 100.0% 100.0% |
15 15 15 15 |
Conventional Conventional Conventional Tight |
LwrMnvl Perm;Miss UprDvn;MdlDvn UprDvn |
1621 630 2297 2318 |
92.6% 89.4% 79.7% 95.3% |
100.0% 100.0% 89.5% 96.3% |
16 16 |
Conventional Conventional |
Colr;Mnvl Tri;Perm;Miss |
2224 2681 |
90.9% 78.3% |
96.7% 98.0% |
17 | Tight | UprColr | 561 | 86.0% | 100.0% |
18 18 |
Conventional Conventional |
Colr MdlMnvl;LwrMnvl;Miss |
690 690 |
80.0% 80.0% |
100.0% 100.0% |
Appendix 9 - Formation Ratios by Grouping
This appendix is available in Excel spreadsheet format [EXCEL 140 KB].
Appendix 10 - 2007 Capital Costs
Area | Resource Type |
Resource Group |
Drill & Abandon Cost (unsuccessful well) Thousands C$ |
Drill & Comp Cost (successful well) Thousands C$ |
Tie-In Costs Thousands C$ |
Reclamation Costs Thousands C$ |
Land Costs C$ |
---|---|---|---|---|---|---|---|
00 00 |
CBM CBM |
Main HSC Mannville |
120 480 |
295 1080 |
140 560 |
50 100 |
40 40 |
01 01 01 01 |
Conventional Conventional Conventional Tight |
02;03;04 05 06;07;08 04 |
161 216 305 132 |
262 404 545 217 |
90 110 120 100 |
40 40 48 40 |
10 10 10 10 |
02 02 02 02 02 02 02 02 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
02;03;04 05 07;08 09;13 14 04 05 08 |
84 223 371 429 874 115 224 356 |
227 462 587 696 1264 257 464 601 |
103 103 103 103 103 103 103 103 |
40 40 40 45 50 40 40 40 |
55 55 55 55 55 55 55 55 |
03 | Conventional | 13;14 | 10780 | 13277 | 1550 | 50 | 494 |
04 04 04 |
Conventional Conventional Tight |
03;04 05;06;07;08 04 |
84 156 99 |
184 386 203 |
150 198 160 |
40 40 40 |
25 25 25 |
05 05 05 05 05 05 |
Conventional Conventional Conventional Conventional TightTight |
02;03 05 06;07;08 13;14 05 06;07;08 |
155 357 412 691 531 808 |
292 657 709 1163 1004 1424 |
160 201 203 264 202 203 |
40 40 40 50 40 40 |
52 52 52 52 52 52 |
06 06 06 06 06 06 06 06 |
Conventional Conventional Conventional Conventional Conventional Conventional Tight Tight |
02 03;04 06;07;08 08;09 13 14 05 06;07;08 |
139 518 852 972 1429 1564 768 896 |
276 718 1559 1929 2535 2656 1323 1610 |
60 70 136 144 201 207 137 138 |
40 40 40 40 58 60 40 40 |
106 106 106 192 106 106 106 106 |
07 07 07 07 07 07 07 07 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
04 05;06;07;08 09;10;11;12 13 14;15 04;05 06;07;08 09 |
1628 2320 4245 5954 6649 2084 2631 4068 |
2403 3279 5345 7098 7954 3003 3611 5182 |
50 94 98 99 131 84 94 99 |
35 35 35 50 50 35 35 35 |
670 670 670 670 670 670 670 670 |
08 08 08 08 08 |
Conventional Conventional Conventional Conventional Tight |
04;05 06;07;08;09 10;11 14 05;06;07;08 |
590 931 1367 2194 865 |
980 1486 2046 3323 1408 |
90 242 412 414 205 |
40 40 40 60 40 |
221 221 221 221 221 |
09 09 09 09 09 09 09 09 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
03 04 06;07;08;09 10;11 14 04 05 06;07;08;09 |
1121 1336 1774 1893 5639 1238 1271 2432 |
1505 2146 2635 2836 6492 1646 1815 3200 |
180 190 261 399 412 190 264 459 |
40 40 40 49 60 40 40 60 |
113 113 113 113 113 113 113 113 |
10 | Conventional | 06;07;08;14 | 190 | 384 | 150 | 50 | 12 |
11 11 11 11 11 11 11 |
Conventional Conventional Conventional Conventional Conventional Conventional Conventional |
04 05;06 07;08 10 11 13 14;15 |
264 330 515 585 701 517 762 |
568 807 1028 1360 1515 1252 1472 |
80 206 256 305 376 376 376 |
40 40 40 50 50 60 60 |
94 94 94 94 94 94 94 |
12 12 12 12 |
Conventional Conventional Conventional Conventional |
06;07;08 13 14 15 |
206 273 537 999 |
592 743 1042 1452 |
378 755 778 782 |
20 20 50 50 |
53 53 53 53 |
13 13 13 13 |
Conventional Conventional Tight Tight |
05 11 05 06;07;08 |
1173 3312 1173 3104 |
1725 4900 1725 5000 |
276 700 376 700 |
60 60 60 60 |
380 380 380 380 |
14 14 14 14 |
Conventional Conventional Conventional Conventional |
06;07;08 10;11 12;13 14;15 |
690 916 1494 2915 |
1195 1730 2391 4208 |
400 405 414 430 |
80 80 80 80 |
250 250 250 250 |
15 15 15 15 |
Conventional Conventional Conventional Tight |
08 12;13 14;15 14 |
813 667 2483 2590 |
1328 1195 3116 3225 |
276 276 414 414 |
110 110 110 110 |
240 240 240 240 |
16 16 |
Conventional Conventional |
05;06;07;08 10;11;12;13 |
2860 3502 |
3938 4711 |
264 356 |
70 70 |
1913 1913 |
17 | Tight | 04 | 96 | 156 | 36 | 20 | 51 |
18 18 |
Conventional Conventional |
05 07;08;13 |
192 244 |
384 420 |
108 108 |
30 30 |
51 51 |
Appendix 11 - 2007 Operating and Processing Costs
Area | Resource Type |
Resource Group |
Variable Op Cost $/10³m³ |
Variable Op Cost $/mcf |
Fixed Operating Cost $/month |
Processing Cost $/10³m³ |
Processing Cost $/mcf |
---|---|---|---|---|---|---|---|
00 00 |
CBM CBM |
Main HSC Mannville |
17.75 17.75 |
0.50 0.50 |
1000 1000 |
19.52 19.52 |
0.55 0.55 |
01 01 01 01 |
Conventional Conventional Conventional Tight |
Tert;UprCret;UprColr Colr Mnvl UprColr |
10.65 10.65 10.65 10.65 |
0.30 0.30 0.30 0.30 |
1830 1942 2067 1671 |
14.20 14.20 19.27 14.20 |
0.40 0.40 0.54 0.40 |
02 02 02 02 02 02 02 02 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
Tert;UprCret;UprColr Colr MdlMnvl;LwrMnvl Jur;Miss UprDvn UprColr Colr LwrMnvl |
10.65 10.65 10.65 12.42 12.42 10.65 10.65 10.65 |
0.30 0.30 0.30 0.35 0.35 0.30 0.30 0.30 |
1600 1600 1650 2100 2100 1600 1600 1650 |
26.62 26.62 26.62 29.46 29.46 26.62 26.62 26.62 |
0.75 0.75 0.75 0.83 0.83 0.75 0.75 0.75 |
03 | Conventional | Miss;UprDvn | 23.07 | 0.65 | 14417 | 26.62 | 0.75 |
04 04 04 |
Conventional Conventional Tight |
UprCret;UprColr Colr;Mnvl UprColr |
12.42 12.42 12.42 |
0.35 0.35 0.35 |
1533 1725 1686 |
18.74 26.13 19.52 |
0.53 0.74 0.55 |
05 05 05 05 05 05 |
Conventional Conventional Conventional Conventional Tight Tight |
Tert;UprCret Colr Mnvl Miss;UprDvn Colr Mnvl |
8.87 |
0.25 0.25 0.30 0.35 0.25 0.30 |
1959 2074 2954 3110 2076 2905 |
19.52 |
0.55 0.55 0.55 0.70 0.55 0.55 |
06 06 06 06 06 06 06 06 |
Conventional Conventional Conventional Conventional Conventional Conventional Tight Tight |
Tert |
10.65 10.65 15.97 15.97 19.52 19.52 10.65 15.97 |
0.30 0.30 0.45 0.45 0.55 0.55 0.30 0.45 |
2750 2750 2995 4821 5119 5225 2750 2997 |
17.75 21.21 23.02 27.45 41.90 43.30 21.30 23.05 |
0.50 0.60 0.65 0.77 1.18 1.22 0.60 0.65 |
07 07 07 07 07 07 07 07 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
UprColr Colr;Mnvl Jur;Tri;Perm Miss UprDvn;MdlDvn UprColr;Colr Mnvl Jur |
26.62 26.62 30.17 30.17 30.17 26.62 26.62 30.17 |
0.75 0.75 0.85 0.85 0.85 0.75 0.75 0.85 |
5842 5872 15899 16406 16596 5842 5919 14595 |
19.52 19.52 22.96 23.07 23.07 19.52 19.52 22.51 |
0.55 0.55 0.65 0.65 0.65 0.55 0.55 0.63 |
08 08 08 08 08 |
Conventional Conventional Conventional Conventional Tight |
UprColr;Colr Mnvl;Jur Tri UprDvn Colr;Mnvl |
15.97 23.07 23.07 30.17 23.07 |
0.45 0.65 0.65 0.85 0.65 |
3250 4652 4741 4925 4446 |
19.52 27.47 28.38 28.39 25.92 |
0.55 0.77 0.80 0.80 0.73 |
09 09 09 09 09 09 09 09 |
Conventional Conventional Conventional Conventional Conventional Tight Tight Tight |
UprCret UprColr Mnvl;Jur Tri UprDvn UprColr Colr Mnvl;Jur |
26.62 26.62 26.62 30.17 30.17 26.62 26.62 30.17 |
0.75 0.75 0.75 0.85 0.85 0.75 0.75 0.85 |
4950 4950 4758 7119 7582 4750 4750 4779 |
8.87 8.87 9.63 10.51 19.45 8.87 8.87 8.90 |
0.25 0.25 0.27 0.30 0.55 0.25 0.25 0.25 |
10 | Conventional | Mnvl;UprDvn | 8.87 | 0.25 | 6097 | 27.76 | 0.78 |
11 11 11 11 11 11 11 |
Conventional Conventional Conventional Conventional Conventional Conventional Conventional |
UprColr Colr;UprMnvl MdlMnvl;LwrMnvl UprTri LwrTri Miss UprDvn;MdlDvn |
10.65 10.65 10.65 10.65 10.65 10.65 10.65 |
0.30 0.30 0.30 0.30 0.30 0.30 0.30 |
4596 4827 4921 4966 4967 5149 5500 |
17.75 17.75 17.75 23.02 23.07 23.07 23.07 |
0.50 0.50 0.50 0.65 0.65 0.65 0.65 |
12 12 12 12 |
Conventional Conventional Conventional Conventional |
Mnvl Miss UprDvn MdlDvn |
7.10 10.65 10.65 10.65 |
0.20 0.30 0.30 0.30 |
3142 4077 4131 5411 |
12.59 22.37 22.96 23.07 |
0.35 0.63 0.65 0.65 |
13 13 13 13 |
Conventional Conventional Tight Tight |
Colr LwrTri Colr Mnvl |
21.30 21.30 21.30 21.30 |
0.60 0.60 0.60 0.60 |
6450 6550 6450 6550 |
8.87 12.42 8.87 8.87 |
0.25 0.35 0.25 0.25 |
14 14 14 14 |
Conventional Conventional Conventional Conventional |
Mnvl Tri Perm;Miss UprDvn;MdlDvn |
15.97 15.97 15.97 15.97 |
0.45 0.45 0.45 0.45 |
4083 5288 5967 6150 |
30.17 30.17 31.94 31.94 |
0.85 0.85 0.90 0.90 |
15 15 15 15 |
Conventional Conventional Conventional Tight |
LwrMnvl Perm;Miss UprDvn;MdlDvn UprDvn |
14.20 14.20 14.20 14.20 |
0.40 0.40 0.40 0.40 |
4357 4650 4840 4842 |
19.68 26.62 26.62 26.62 |
0.55 0.75 0.75 0.75 |
16 16 |
Conventional Conventional |
Colr;Mnvl Tri;Perm;Miss |
21.30 21.30 |
0.60 0.60 |
10050 16839 |
15.97 28.40 |
0.45 0.80 |
17 | Tight | UprColr | 10.65 | 0.30 | 1454 | 17.75 | 0.50 |
18 18 |
Conventional Conventional |
Colr MdlMnvl;LwrMnvl;Miss | 10.65 10.65 |
0.30 0.30 |
2004 2454 |
17.75 24.14 |
0.50 0.68 |
Appendix 12 - 2007 Rate of Return
This appendix is available in Excel spreadsheet format [EXCEL 159 KB].
- Date modified: