Loading...
HomeMy WebLinkAbout20161416.tiff • RECEIVED Encana Oil&Gas(USA) Inc. MAR 2 8 2Q15 370 17th Street,Suite 1700 Denver, CO 80202 Owner: 2101559 Weld County Colorado Board of ffS QRA Check Number: 1782518 Owner Relations • Check Date: 03/20/2016 Phone: 1 (866)917-3700 Check Amount: $648.82 J met-,^t-g 86105" E-mail: encanasupport@pdsei.com (,�'d Legend Product Codes(PC) Interest Types(Int Type) Tax Type Codes Deduct Codes(Ded Cd) 100-Oil(bbl) NM-Non-Pop Mineral Int PP-Production Payment AV-Ad Valorem 01-Compression 15-High Pressure Gath 25-Production Tax Interest 200-Gas(mcg NP-Net Profit Int RI-Royalty Interest AV1-Ad Valorem True-up 02-Dehydration 16-Low Pressure Gath 26-Lease Use 300-Condensate(bbl) NR-Non-Pnp Royalty Int RM-Royalty-Miller CN-Conservation Tax 03-Processing 19-Marketing 27-Processing Fuel 400-Plant Products(bbl) OM-Overriding Royalty-Miller RO-Royalty Opt-Out FE-Environmental Tax(Gas) 04-Treating 20-Shrink 29-Cond/Oil Transportation 600-Helium 00-Overriding Royalty-Opt Out RS-Royalty-Settlement MT-Oil and Gas Maintenance Charge 05-Transportation Fuel 21-Transportation(EMUS) 30-High Pressure Gath DRP-Drip Condensate OR-Overriding Royalty SR-State Royalty PR-Production Tax 10-Other 22-Transportation (Jonah) (bbl) OS-Overriding Royalty-Settlement UL-Unleased LA Mineral Int ES/SCH-School Tax 11-Gathering (Non-EMUS) OR-Oil Restoration/ OU-Overriding Royalty-Unit Alloc UM-Unleased Mineral Int ST-Shoshone Indians Tribal Sev Tax 13-Compressor Fuel 23-Piceance Creek Pipeline Processors Tax OV-Reversionary Override UR-Unleased Royalty Int SV-Severance Tax 14-Compressor Fuel-Other 24-Plant Thermal Reduction WI-Working Interest Well Properly Name PC Entitlement SOD MCF Avg Wh MMBTU Well Gross Well Gross Well Sev Tax Well Ded Well Net Value Number Decimal _Price Price Vol(mct) Value$ Tax$ Type Cd Deducts$ Cd $ Sales County Int State MMBTU BTU Factor Owner Vol Owner Gross Owner Sev Owner Owner Net Value Date Type - Avg Price (mot) Value$ Tax$ Deducts$ $ 19634 E RINN UNIT 23-15(J) 200 0.0000056600 2.16 87.45 78.71 170.14 29.40 03 14074 01/01/2016 Weld RM CO 1.95 1.111 0.00 0.01 0.00 0.01 19634-E RINN UNIT 23-15(J)Subtotal: 0.01 0.00 0.00 - 0.01 28366 BARCLAY CRISMAN 2-4-20(J) 200 0.0312500000 2.16 58.17 52.36 113.18 19.46 03 93.72 01/01/2016 Weld RM CO 1.95 1.111 10.52 22.73 3.92 18.81 28366 BARCLAY CRISMAN 2-4-20(J) 300 0.0312500000 24.06 0.00 5.63 135.43 135.43 01/01/2016 Weld RM CO 0.00 0.000 0.17 4.24 4.24 28366 BARCLAY CRISMAN 2-4-20(J) 400 0.0312500000 13.11 0.00 4.57 59.93 59.93 01/01/2016 Weld RM CO 0.00 0.000 0.92 12.02 12.02 28366-BARCLAY CRISMAN 2-4-20(J)Subtotal: 38.99 0.00 3.92 35.07 29114 BARCLAY CRISMAN 2-4-20(C) 200 _0.0312500000 2.16 116.33 104.71 226.34 38.93 03 187.41 01/01/2016 Weld RM CO 1.95 1.111 21.04 45.46 7.82 37,64 29114 BARCLAY CRISMAN 2-4-20(C) 300 0.0312500000 24.06 0.00 83.23 2,002.16 2,002.16 01/01/2016 Weld RM CO 0.00 0.000 2.60 62.56 62.56 29114 BARCLAY CRISMAN 2-4-20(C) 400 0.0312500000 13.13 0.00 9.13 119.85 119.85 01/01/2016 Weld RM CO 0.00 0.000 1.83 24.08 24.08 29114-BARCLAY CRISMAN 2-4-20(C)Subtotal: 132.10 0.00 7.82 124.28 29115 BARCLAY CRISMAN 2-4-20(N) 200 0.0312500000 2.16 116.33 104.71 226.34 38.93 03 187.41 01/01/2016 Weld RM CO 1.95 1.111 21.04 45.46 7.82 37.64 29115 BARCLAY CRISMAN 2-4-20(N) 300 0.0312500000 24.06 0.00 83.24 2,002.40 2,002.40 01/01/2016 Weld RM CO 0.00 0.000 2.60 62.58 62.58 29115 BARCLAY CRISMAN 2-4-20(N) 400 0.0312500000 13.13 0.0C 9.13 119.85 119.85 01/01/2016 Weld RM CO 0.00 0.000 1.83 24.08 24.08 29115-BARCLAY CRISMAN 2-4-20(N)Subtotal: 132.12 0.00 7.82 124.30 36400 SOSA 21-18(J) 200 0.0011486900 2.16 46.90 42.26 91.35 15.89 03 75.46 01/01/2016 Weld RM CO 1.95 1.111 0.51 1.10 0.19 0.91 36400 SOSA 21-18(J) 300 0.0011486900 24.05 0.00 0.98 23.57 23.57 01/01/2016 Weld RM CO 0.00 0.000 0.00 0.03 0.03 36400 SOSA 21-18(J) 400 0.0011486900 15.04 0.00 4.31 64.82 64.82 01/01/2016 Weld RM CO 0.00 0.000 0.05 0.78 0.78 36400-SOSA 21-18(J)Subtotal: 1.91 0.00 0.19 1.72 36401 SOSA 12-18(J) 200 0.0011486900 2.16 46.38 41.75 90.24 15.70 03 74.54 01/01/2016 Weld RM CO 1.95 1.111 0.50 1.09 0.19 0.90 36401 SOSA 12-18(J) 300 0.0011486900 24.06 0.00 0.99 23.82 23.82 01/01/2016 Weld RM CO 0.00 0.000 0.00 0.03 0.03 36401 SOSA 12-18(J) 400 0.0011486900 15.03 0.00 4.26 64.04 64.04 01/01/2016 Weld RM CO 0.00 0.000 0.05 0.77 0.77 36401-SOSA 12-18(J)Subtotal: 1.89 0.00 0.19 1.70 36402 SOSA 11-18(J) 200 0.0011486900 2.16 51.58 46.43 100.36 17.46 03 82.90 01/01/2016 Weld RM CO 1.95 1.111 0.56 1.21 0.21 1.00 36402 SOSA 11-18(J) 300 0.0011486900 24.05 0.00 0.98 23.57 23.57 01/01/2016 Weld RM CO 0.00 0.000 0.00 0.03 0.03 36402 SOSA 11-18(J) 400 0.0011486900 15.05 0.00 4.73 71.21 71.21 01/01/2016 Weld RM CO 0.00 0.000 0.06 0.86 0.86 2016-1416 Page 1 Owner: 2101559 Weld County Colorado Board of County Commissioners QRA Check Number: 1782518 Owner Relations Check Date: 03/20/2016 Phone: 1 (866)917-3700 Check Amount: $648.82 E-mail: encanasupport@pdsei.com Well Property Name PC Entitlement SOD MCF Avg WI)MMBTU Well Gross Well Gross Well Sev Tax Well Ded Well Net Value Number Decimal Price Price Vol(mcf) Value$ Tax$ Type Cd Deducts$ Cd $ Sales Coun Int State MMBTU BTU Factor Owner Vol Owner Gross Owner Sev Owner Owner Net Value Date tY Type Avg Price (mct) Value$ Tax$ Deducts$ $ 36402-SOSA 11-18(J)Subtotal: 2.10 0.00 0.21 1.89 36574 SOSA 22-18(J) 200 0.0011486900 2.16 4966 44.70 96.63 16.81 03 79.82 01/01/2016 Weld RM CO 1.95 1.111 0.54 1.16 0.20 0.96 36574 SOSA 22-18(J) 300 0.0011486900 24.06 0.00 0.85 20.45 20.45 01/01/2016 Weld RM CO 0.00 0.000 0.00 0.02 0.02 36574 SOSA 22-18(J) 400 0.0011486900 15.04 0.00 4.56 68.57 68.57 01/01/2016 Weld RM CO 0.00 0.000 0.06 0.82 0.82 36574-SOSA 22-18(J)Subtotal: 2.00 0.00 0.20 1.80 38238 SOSA 11-18(C) 200 0.0011486900 2.16 22.10 19.89 42.99 7.48 03 35.51 01/01/2016 Weld RM CO 1.95 1.111 0.24 0.52 0.09 0.43 38238 SOSA 11-18(C) 300 0.0011486900 24.06 0.00 32.64 785.18 785.18 01/01/2016 Weld RM CO 0.00 0.000 0.04 0.90 0.90 38238 SOSA 11-18(C) 400 0.0011486900 15.03 0.00 2.03 30.51 30.51 01/01/2016 Weld RM CO 0.00 0.000 0.03 0.37 0.37 38238-SOSA 11-18(C)Subtotal: 1.79 0.00 0.09 1.70 38240 SOSA 11-18(N) 200 0.0011486900 2.16 9.46 8.51 18.40 3.20 03 15.20 01/01/2016 Weld RM CO 1.95 1.112 0.10 0.22 0.04 0.18 38240 SOSA 11-18(N) 300 0.0011486900 24.06 0.0C 14.21 341.83 341.83 01/01/2016 Weld RM CO 0.00 0.000 0.02 0.39 0.39 38240 SOSA 11-18(N) 400 0.0011486900 15.03 0.0C 0.87 13.08 13.08 01/01/2016 Weld RM CO 0.00 0.000 0.01 0.16 0.16 38240-SOSA 11-18(N)Subtotal: 0.77 0.00 0.04 0.73 38299 SOSA 21-18(C) 200 0.0011486900 2.16 20.10 18.09 39.10 6.80 03 32.30 01/01/2016 Weld RM CO 1.95 1.111 0.22 0.47 0.08 0.39 38299 SOSA 21-18(C) 300 0.0011486900 24.06 0.00 32.50 781.81 781.81 01/01/2016 Weld RM CO 0.00 0.000 0.04 0.90 0.90 38299 SOSA 21-18(C) 400 0.0011486900 15.01 0.00 1.85 27.77 27.77 01/01/2016 Weld RM CO 0.00 0.000 0.02 0.33 0.33 38299-SOSA 21-18(C)Subtotal: 1.70 0.00 0.08 1.62 38300 SOSA 21-18(N) 200 0.0011486900 2.16 8.62 7.76 16.77 2.92 03 13.85 01/01/2016 Weld RM CO 1.95 1.111 0.09 0.20 0.04 0.16 38300 SOSA 21-18(N) 300 0.0011486900 24.06 0.00 14.20 341.59 341.59 01/01/2016 Weld RM CO 0.00 0.000 0.02 0.39 0.39 38300 SOSA21-18(N) 400 0.0011486900 15.08 0.00 0.79 11.91 11.91 01/01/2016 Weld RM CO 0.00 0,000 0.01 0.14 0.14 38300-SOSA 21-18(N)Subtotal: 0.73 0.00 0.04 0.69 38343 SOSA 12-18(C) 200 0.0011486900 2.16 19.84 17.86 38.62 6.72 03 31.90 01/01/2016 Weld RM CO 1.95 1.111 0.21 0.46 0.08 0.38 38343 SOSA 12-18(C) 300 0.0011486900 24.06 0.0C 32.77 788.31 788.31 01/01/2016 Weld RM CO 0.00 0.000 0.04 0.91 0.91 38343 SOSA 12-18(C) 400 0.0011486900 15.06 0.0C 1.82 27.41 2741 01/01/2016 Weld RM CO 0.00 0.000 0.02 0.33 0.33 38343-SOSA 12-18(C)Subtotal: 1.70 0.00 0.08 1.62 38344 SOSA 12-18(N) 200 0.0011486900 2.16 8.45 7.64 16.52 2.88 03 13.64 01/01/2016 Weld RM CO 1.95 1.111 0.09 0.20 0.04 0.16 38344 SOSA 12-18(N) -" 300 0.0011486900 24.06 • 0.00 14.20 341.59 - - - 341.59 • 01/01/2016 Weld RM CO 0.00 0.000 0.02 0.39 0.39 38344 SOSA 12-18(N) 400 0.0011486900 15.04 0.00 078 1173 1173 01/01/2016 Weld RM CO 0.00 0.000 0.01 0.14 0.14 38344-SOSA 12-18(N)Subtotal: 0.73 0.00 0.04 069 38675 SOSA 22-18(C) 200 0.0011486900 2.16 21.28 19.15 41.40 7.20 03 34.20 01/01/2016 Weld RM CO 1.95 1.111 0.23 0.50 0.09 0.41 38675 SOSA 22-18(C) 300 0.0011486900 24.06 0.00 30.65 737.31 737.31 01/01/2016 Weld RM CO 0.00 0.000 0.04 0.85 0.85 38675 SOSA 22-18(C) 400 0.0011486900 15.07 0.00 1.95 29.38 29.38 01/01/2016 Weld RM CO 0.00 0.000 0.02 0.35 0.35 38675-SOSA 22-18(C)Subtotal: 1.70 0.00 0.09 1.61 Page 2 Owner: 2101559 Weld County Colorado Board of County Commissioners QRA Check Number: 1782518 Owner Relations Check Date: 03/20/2016 Phone: 1 (866)917-3700 Check Amount: $648.82 E-mail: encanasupport@pdsei.com Well Property Name PC Entitlement SOD MCF Avg Wh MMBTU Well Gross Well Gross Well Sev Tax Well Ded Well Net Value Number Decimal Price Price Vol(mot) Value$ Tax$ Type Cd Deducts$ Cd $ Sales CounInt State MMBTU BTU Factor Owner Vol Owner Gross Owner Sev Owner Owner Net Value Date ty Type Avg Price (mcf) Value$ Tax$ Deducts$ $ 38677 SOSA 22-18(N) 200 0.00-11486900 2.16 9.11 8.20 17.72 3.09 03 14.63 01/01/2016 Weld RM CO 1.95 1.111 0.10 0.21 0.04 0.17 38677 SOSA 22-18(N) 300 0.0011486900 24.06 - 0.00 13.23 318.26 - - - - 318.26 01/01/2016 Weld RM CO 0.00 0.000 0.02 0.37 0.37 38677 SOSA 22-18(N) 400 0.0011486900 14.99 0.00 0.84 12.59 12.59 01/01/2016 Weld RM CO 0.00 0.000 0.01 0.15 0.15 38677-SOSA 22-18(N)Subtotal: 0.73 0.00 0.04 0.69 54781 WANDELL 0-6-7(J) 200 0.0008907300 1.9C 2.59 282.87 217.76 563.46 46.24 03 453.60 01/01/2016 Weld RM CO 1.99 1.299 0.19 0.51 0.03 0.46 0.00 11 0.00 1.02 16 0.00 62.60 27 0.02 54781 WANDELL 0-6-7(J) 300 0.0008907300 24.06 0.00 1.24 29.83 29.83 01/01/2016 Weld RM CO 0.00 0.000 0.00 0.03 0.03 54781-WANDELL 0-6-7(J)Subtotal: 0.54 0.00 0.05 0.49 57625 WANDELL 0-6-7(C) 200 0.0008907300 1.84 2.59 565.77 435.54 1,126.96 92.50 03 907.20 01/01/2016 Weld RM CO 1.99 1.295 0.39 1.01 0.09 0.87 0.00 11 0.00 2.05 16 0.00 125.21 27 0.05 57625 WANDELL 0-6-7(C) 300 0.0008907300 24.06 0.00 36.86 886.69 886.69 01/01/2016 Weld RM CO 0.00 0.000 0.03 0.79 0.79 57625-WANDELL 0-6-7(C)Subtotal: 1.80 0.00 0.14 1.66 57626 WANDELL 0-6-7(N) 200 0.0008907300 1.84 2.59 565.77 435.54 1,127.03 92.49 03 907.28 01/01/2016 Weld RM CO 1.99 1.299 0.39 1.01 0.09 0.87 0.00 11 0.00 2.05 16 0.00 125.21 27 0.05 57626 WANDELL 0-6-7(N) 300 0.0008907300 24.06 0.0C 36.84 886.21 886.21 01/01/2016 Weld RM CO 0.00 0.000 0.03 0.79 0.79 57626-WANDELL 0-6-7(N)Subtotal: 1.80 0.00 0.14 1.66 65415 MELBON RANCH 2-4-17(J) 200 0.0625000000 2.16 29.14 26.23 56.69 9.85 03 46.84 01/01/2016 Weld RM CO 1.95 1.111 11.81 25.55 4.43 21.12 65415 MELBON RANCH 2-4-17(J) 300 0.0625000000 24.05 0.00 1.84 44.26 - -- - -- -44.26 01/01/2016 Weld RM CO 0.00 0.000 0.12 2.76 2.76 65415 MELBON RANCH 2-4-17(J) 400 0.0625000000 14.41 0.00 2.40 34.58 34.58 01/01/2016 Weld RM CO 0.00 0.000 1.08 15.58 15.58 65415-MELBON RANCH 2-4-17(J)Subtotal: 43.89 0.00 4.43 39,46 69839 MELBON RANCH 2-4-17(C) 200 0.0625000000 2.16 58.28 52.46 113.39 19.71 03 93.68 01/01/2016 Weld RM CO 1.95 1.111 23.64 51.12 8.90 42.22 69839 MELBON RANCH 2-4-17(C) 300 0.0625000000 24.06 0.00 27.13 652.63 652.63 01/01/2016 Weld RM CO 0.00 0.000 1.70 40.79 40.79 69839 MELBON RANCH 2-4-17(C) 400 0.0625000000 14.44 0.00 4.79 69.16 69.16 01/01/2016 Weld RM CO 0.00 0.000 2.16 31.18 31.18 69839-MELBON RANCH 2-4-17(C)Subtotal: 123.09 0.00 8.90 114.19 69840 MELBON RANCH 2-4-17(N) 200 0.0625000000 2.16 58.28 52.46 113.39 19.71 03 93.68 01/01/2016 Weld RM CO 1.95 1.111 23.64 51.12 8.90 42.22 69840 MELBON RANCH 2-4-17(N) 300 0.0625000000 24.06 0.00 27.13 652.63 652.63 01/01/2016 Weld RM CO 0.00 0.000 1.70 40.79 40.79 69840 MELBON RANCH 2-4-17(N) 400 0.0625000000 14.44 0.00 4.79 69.16 69.16 01/01/2016 Weld RM CO 0.00 0.000 2.16 31.18 31.18 69840-MELBON RANCH 2-4-17(N)Subtotal: 123.09 0.00 8.90 114.19 Page 3 Owner: 2101559 Weld County Colorado Board of County Commissioners QRA Check Number: 1782518 Owner Relations Check Date: 03/20/2016 Phone: 1 (866)917-3700 Check Amount: $648.82 E-mail: encanasupport@pdsei.com Well Property Name PC Entitlement SOD MCF Avg Wh MMBTU Well Gross Well Gross Well Sev Tax Well Ded Well Net Value Number Decimal Price Price Vol(mch Value$ Tax$ Type Cd Deducts$ Cd $ Sales County Int State MMBTU BTU Factor Owner Vol Owner Gross Owner Sev Owner Owner Net Value Date Type Avg Price (mcf) Value$ Tax$ Deducts$ $ 761012 HUDSON 1(J) 200 0.0584919100 2.16 102.02 91.83 198.48 33.98 03 164.50 01/01/2016 Weld RM CO 1.95 1.111 27.24 58.89 10.09 48.80 761012 HUDSON 1(J) 400 0.0584919100 13.45 0.00 6.11 82.19 82.19 01/01/2016 Weld RM CO 0.00 0.000 1.81 24.39 24.39 761012-HUDSON 1(J)Subtotal: 83.28 0.00 10.09 73.19 761456 KATS B UNIT 2(J/C) 200 0.0024490000 2.16 12.07 10.86 23.48 3.99 03 19.49 01/01/2016 Broomfield RM CO 1.95 1.111 0.17 0.37 0.06 0.31 761456 KATS B UNIT 2(J/C) 300 0.0024490000 24.05 0.00 1.16 27.90 27.90 01/01/2016 Broomfield RM CO 0.00 0.000 0.00 0.07 0.07 761456 KATS B UNIT 2(J/C) 400 0.0024490000 13.04 0.00 0.74 9.65 9.65 01/01/2016 Broomfield RM CO 0.00 0.000 0.01 0.15 0.15 761456-KATS B UNIT 2(J/C)Subtotal: 0.59 0.00 0.06 0.53 761460 KATS B UNIT 2(N) 200 0.0024492100 2.16 48.26 43.44 93.90 15.95 03 77,95 01/01/2016 Broomfield RM CO 1.95 1.111 0.69 1.49 0.25 1.24 761460 KATS B UNIT 2(N) 300 0.0024492100 24.06 0.00 17.18 413.28 413.28 01/01/2016 Broomfield RM CO 0.00 0.000 0.04 1.01 1.01 761460 KATS B UNIT 2(N) 400 0.0024492100 12.99 0.00 2.97 38.58 38.58 01/01/2016 Broomfield ' RM CO 0.00 0.000 0.05 0.61 0.61 761460-KATS B UNIT 2(N)Subtotal: 3.11 0.00 0.25 2.86 761464 SOSA A UNIT 1(J) 200 0.0011487000 2.16 2.91 2.62 5.66 0.98 03 4.68 01/01/2016 Weld RM CO 1.95 1.111 0.03 0.06 0.01 0.05 761464 SOSA A UNIT 1(J) 400 0.0011487000 14.89 0.00 0.27 4.02 4.02 01/01/2016 Weld RM CO 0.00 0.000 0.00 0.04 0.04 761464-SOSA A UNIT 1(J)Subtotal: 0.10 0.00 0.01 0.09 761466 SOSA A UNIT 1(C) 200 0.0011487000 2.16 5.74 5.17 11.17 1.94 03 9.23 01/01/2016 Weld RM CO 1.95 1.110 0.06 0.12 0.02 0.10 761466 SOSA A UNIT 1(C) 300 0.0011487000 24.05 0.0C 3.10 74.57 74.57 01/01/2016 Weld RM CO 0.00 0.000 0.00 0.08 0.08 761466 SOSA A UNIT 1(C) 400 0.0011487000 14.94 0.0C 0.53 7.92 7.92 01/01/2016 Weld RM CO 0.00 0.000 0.01 0.09 0.09 761466-SOSA A UNIT 1(C)Subtotal: 0.29 0.00 0.02 0.27 761468 SOSA A UNIT 1(N) 200 0.0011487000 2.17 2.47 2.22 4.81 0.83 03 3.98 01/01/2016 Weld RM CO 1.95 1.113 0.02 0.05 0.01 0.04 761468 SOSA A UNIT 1(N) 300 0.0011487000 24.05 0.00 0.98 23.57 23.57 01/01/2016 Weld RM CO 0.00 0.000 0.00 0.03 0.03 761468 SOSA A UNIT 1(N) 400 0.0011487000 14.78 0.00 0.23 3.40 3.40 01/01/2016 Weld RM CO 0.00 0.000 0.00 0.04 0.04 761468-SOSA A UNIT 1(N)Subtotal: 0.12 0.00 0.01 0.11 Current Check Totals: 702.67 0.00 0.00 53.85 648.82 Year to Date Totals: 2,415.05 0.00 0.00 159.69 2,255.36 - _ _, Page 4 Hello