Indian Example: Processed Gas Reporting (Non-Dedicated Contract) in an Index Zone Using Alternative Dual Accounting
Detailed Example
The following is based on a sample statement. Statements may vary. Be sure to read carefully and contact royaltyvaluation@onrr.gov if you need further assistance!
The assumptions below are for purposes of this example only. The assumptions provide the basis to show you how to perform the necessary calculations. Your situation may vary from these assumptions. Please contact royaltyvaluation@onrr.gov with your specific questions.
Assumptions for this example:
- The gas is produced from an Indian lease in the Central Rocky Mountain (CRM) index zone.
- The gas is valued as processed gas.
- The gas is transported, processed, and sold under arm’s-length contracts.
- The royalty rate is 18%.
- The production month is January 2019 (as shown on the sample statement).
- The index-zone price is the January 2019 price for Central Rocky Mountain found on ONRR.gov.
- The lessee has NO ownership in the plant.
- The volume-weighted-average Btu content, calculated from the statement, is 1226 Btu/Mcf.
Calculations
Step 1:
The regulations at §1206.173 governing alternative dual accounting, use the following equation:
Step 2:
Identify the MMBtu at the approved royalty measurement point (RMP):
- In this example, the “Gross Wellhead MMBtu” (B) is 3,013 MMBtu
- NOTE: We will need the “Gross Wellhead Mcf” (volume) (A) at the royalty measurement point for royalty reporting on the ONRR-2014. This volume is 2,458 Mcf.
Step 3:
Locate the index-zone price on the Indian Gas Index Prices web page. In this example, assume the lease is in the Central Rocky Mountain index zone.
- The production month is January 2019
- The index zone price is $3.98/MMBtu
Step 4:
Identify the increment (I) you need to use for the calculation (see §1206.173(b)(2)(ii) for the published copy of the sample chart below). The applicable Btu is the volume-weighted-average Btu for the property computed from measurements at the facility measurement point(s) for gas production from the lease (§1206.173(b)(3)). The increment also depends on whether or not you have plant ownership interest.
- In this example, assume the Btu content is 1226 Btu/Mcf, calculated from the statement, based on the regulations at §1206.173(b)(3)
- Assume no plant ownership
- The increment is .0975
| BTU Range | No Plant Ownership | Yes Plant Ownership |
|---|---|---|
| 1001 to 1050 | .0275 | .0375 |
| 1051 to 1100 | .0400 | .0625 |
| 1101 to 1150 | .0425 | .0750 |
| 1151 to 1200 | .0700 | .1125 |
| 1201 to 1250 | .0975 | .1700 |
| 1251 to 1300 | .1175 | .2050 |
| 1301 to 1350 | .1400 | .2400 |
| 1351 to 1400 | .1450 | .2500 |
| 1401 to 1450 | .1500 | .2600 |
| 1451 to 1500 | .1550 | .2700 |
| 1501 to 1550 | .1600 | .2800 |
| 1551 to 1600 | .1650 | .2900 |
| 1601 to 1650 | .1850 | .3225 |
| 1651 to 1700 | .1950 | .3425 |
| 1701+ | .2000 | .3550 |
Step 5:
Calculate the alternative dual accounting value:
- Multiply the RMP (3,013 MMBtu) (B) by the index zone price ($3.98/MMBtu) by 1 plus the increment (.0975)
- The alternative dual accounting value is $13,160.94
Step 6:
Calculate the Royalty Value Prior to Allowances (RVPA) and the Royalty Value Less Allowances (RVLA) of the alternative dual accounting value:
- Multiply the alternative dual accounting value calculated under Step 5 ($13,160.93) by the royalty rate (18%)
- The RVPA is $2,368.97
- When you value a gas product using the index zone price, you may not take a transportation allowance (§1206.172(d)(8))
- With no allowances, the RVLA will equal the RVPA
- The alternative dual accounting RVLA is $2,368.97
Here is what the final royalty reporting looks like:
| PC | Sales Volume | Gas MMBtu | Sales Value | RVPA | TA | PA | RVLA |
|---|---|---|---|---|---|---|---|
| 04 | 2,458.00 | 3,013.00 | $13,160.93 | $2,368.97 | $2,368.97 |
