Cost Analysis and Reporting Enhancement (CARE) Form Id: CARE_REVENUE Revenue Forms - Filed Quarterly Version #: 3.00

Transcription

1 Cost Analysis and Reporting Enhancement (CARE) Form Id: CARE_REVENUE Revenue Forms - Filed Quarterly.00 Stream: Other If Other Current Reporting Period: Q If Other Product Type: List of Projects in Stream: Q1 Q2 Q3 Q4 Density (CCB) TAN (CCB) in Density (CCB) TAN (CCB) in Density (CCB) TAN (CCB) in Density (CCB) OSR Number Project Name Sulphur (CCB) Sulphur (CCB) Sulphur (CCB) in kg/m3 mg KOH/g in kg/m3 mg KOH/g in kg/m3 mg KOH/g in kg/m3 OSR 00A Project AAA % % TAN (CCB) in mg KOH/g Sulphur (CCB) Contact Name: Company Title: Date Prepared: Phone Number: Address:

2 Cost Analysis and Reporting Enhancement (CARE) Bitumen/Bitumen Blend Revenue Form Id: CARE_REVENUE Month of Sale Point of Sale POS Facility Type Product Product Price (C$/m3) Handling Charge as Reported (C$) $ $ $ $ Non-Arms Length Product January 2014 Edmonton Rail Terminal 100,000.0 $ ,149, January 2014 Hardisty Rail Terminal 300,000.0 $ ,050, January 2014 Edmonton Rail Terminal 500,000.0 $ ,745, January 2014 Athabasca Trucking Terminal 200,000.0 $ ,002, January 2014 Edmonton Rail Terminal 250,000.0 January 2014 Hardisty Rail Terminal 250,000.0 January 2014 Texas, PADD III Refinery Terminal 250,000.0 $ $ 46,552,166.67

3 Cost Analysis and Reporting Enhancement (CARE) Bitumen Blend Netback Calculation Form Id: CARE_REVENUE Month of Sale Blend Volume (m3) Diluent Type Diluent Volume (m3) (Per Type) Diluent Price (C$/m3) (Per Type) Shrinkage Diluent Sent Back to Project (Yes/No) January ,350,000.0 condensate 100,000.0 $ ,375.0 No January ,000.0 butane 50,000.0 $ ,250.0 No

4 Cost Analysis and Reporting Enhancement (CARE) Diluent Supplied to a Stream Form Id: CARE_REVENUE Month of Supply Diluent Type Diluent Density (kg/m3) Diluent Pool Location Price (C$/m3) Transaction (%) Mode of Cost in the Price (Yes/No) Cost (C$) January 2014 condensate Edmonton 100,000.0 $ % Pipeline No $ 375, January 2014 butane Edmonton 50,000.0 $ % Pipeline No $ 187,500.00

5 Cost Analysis and Reporting Enhancement (CARE) Form Id: CARE_REVENUE Costs Month Origin Destination Mode of Pipeline Name(s) (If Using Pipeline) Total Transported Costs (C$) Cost per m3 If Using Rail, Committed? (Yes/No) Includes Diluent Return? (Yes/No) January 2014 Project AAA Lynton Rail Yard Truck 1,650,000.0 $ 92,500, $ No January 2014 Project AAA Athabasca Truck 200,000.0 $ 10,002, $ No January 2014 Lynton Rail Yard Hardisty Rail 550,000.0 $ 19,250, $ Yes No January 2014 Lynton Rail Yard Edmonton Rail 850,000.0 $ 38,500, $ No January 2014 Lynton Rail Yard Texas, PADD III Rail 250,000.0 $ 28,305, $ No

6 Cost Analysis and Reporting Enhancement (CARE) Other Oil Sands Products Revenue Form Id: CARE_REVENUE Month of Sale Product Volume Price (C$/unit) Transaction (Yes/No) Mode of Origin Destination (Title Transfer) Costs (C$) Other Handling Costs (C$)

7 Cost Analysis and Reporting Enhancement (CARE) Form Id: CARE_REVENUE Revenue Forms Summary Stream Name: RailbitA Reporting Period: Q Product Type: Railbit Bitumen Netback Calculator for Transaction Total Handling Total Unit Weighted Average Diluent Diluent Month Consideration Charge Disposition Price Price Volume Diluent Value Netback Price January 2014 $ 524,554,000 $ 154,498,893 1,350,000 $ $ ,459 $ 62,027,027 $ February 2014 $ - $ - March 2014 $ - $ - April 2014 $ - $ - May 2014 $ - $ - June 2014 $ - $ - July 2014 $ - $ - August 2014 $ - $ - September 2014 $ - $ - October 2014 $ - $ - November 2014 $ - $ - December 2014 $ - $ - Diluent Ratio Calculator Cost Calculator Month Diluent Volume Blend Volume Diluent Ratio Month Volume Monthly Cost Cost per m3 January ,000 1,850, % January ,500,000 $ 188,557,371 $ February #N/A February $ - #N/A March #N/A March $ - #N/A April #N/A April $ - #N/A May #N/A May $ - #N/A June #N/A June $ - #N/A July #N/A July $ - #N/A August #N/A August $ - #N/A September #N/A September $ - #N/A October #N/A October $ - #N/A November #N/A November $ - #N/A December #N/A December $ - #N/A Pipeline Cost Calculator Rail Cost Calculator Month Volume Monthly Cost Cost per m3 Month Volume Monthly Cost Cost per m3 January $ - #N/A January ,650,000 $ 86,055,000 $ February $ - #N/A February $ - #N/A March $ - #N/A March $ - #N/A April $ - #N/A April $ - #N/A May $ - #N/A May $ - #N/A June $ - #N/A June $ - #N/A July $ - #N/A July $ - #N/A August $ - #N/A August $ - #N/A September $ - #N/A September $ - #N/A October $ - #N/A October $ - #N/A November $ - #N/A November $ - #N/A December $ - #N/A December $ - #N/A Truck Cost Calculator Other Cost Calculator Month Volume Monthly Cost Cost per m3 Month Volume Monthly Cost Cost per m3 January ,850,000 $ 102,502,371 $ January $ - #N/A February $ - #N/A February $ - #N/A March $ - #N/A March $ - #N/A April $ - #N/A April $ - #N/A May $ - #N/A May $ - #N/A June $ - #N/A June $ - #N/A July $ - #N/A July $ - #N/A August $ - #N/A August $ - #N/A September $ - #N/A September $ - #N/A October $ - #N/A October $ - #N/A November $ - #N/A November $ - #N/A December $ - #N/A December $ - #N/A

8 ADMIN SHEET - "FOR DEPARTMENT OF ENERGY USE ONLY" DO NOT REMOVE CARE REVENUE FORM WAS REVIEWED AS AT NOVEMBER 13, 2014 Form Id: CARE_REVENUE.00