|
| CHAPMAN
PETROLEUM ENGINEERING LTD. |
| CRUDE OIL
|
| HISTORICAL,
CONSTANT, CURRENT AND FUTURE PRICES |
| April 1,
2012 |
| |
|
|
Alberta |
Alberta |
Sask. |
Sask. |
B.C. |
Exchange |
|
|
WTI [1] |
Par Price [2] |
Heavy [3] |
Light [4] |
Heavy [5] |
Light [6] |
Rate |
| Date |
|
$US/STB |
$CDN/STB |
$CDN/STB |
$CDN/STB |
$CDN/STB |
$CDN/STB |
$US/$CDN |
| HISTORICAL
PRICES |
| 2001 |
|
25.98 |
39.66 |
25.41 |
35.57 |
31.84 |
n/a |
0.65 |
| 2002 |
|
26.09 |
40.63 |
32.20 |
37.67 |
34.57 |
n/a |
0.64 |
| 2003 |
|
30.84 |
43.57 |
32.65 |
40.13 |
37.64 |
n/a |
0.72 |
| 2004 |
|
41.48 |
52.89 |
37.52 |
48.96 |
45.74 |
n/a |
0.77 |
| 2005 |
|
56.62 |
69.16 |
43.25 |
62.04 |
56.53 |
n/a |
0.83 |
| 2006 |
|
65.91 |
72.88 |
50.40 |
66.77 |
61.23 |
n/a |
0.88 |
| 2007 |
|
72.35 |
75.57 |
53.17 |
71.42 |
64.55 |
n/a |
0.94 |
| 2008 |
|
99.70 |
102.98 |
83.88 |
98.02 |
92.45 |
n/a |
0.94 |
| 2009 |
|
61.64 |
76.77 |
53.04 |
72.56 |
64.37 |
n/a |
0.88 |
| 2010 |
|
79.42 |
80.56 |
66.58 |
77.02 |
72.79 |
n/a |
0.97 |
| 2011 |
|
95.03 |
102.45 |
77.43 |
92.42 |
83.44 |
n/a |
1.01 |
| 2012 (3mos) |
|
102.87 |
94.58 |
75.93 |
90.76 |
83.84 |
n/a |
1.00 |
| CONSTANT PRICES (The first-day-of-the-month
price for the preceding 12 months) |
| |
97.67 |
103.04 |
79.79 |
96.17 |
89.49 |
100.46 |
1.01 |
| FORECAST PRICES |
| 2012 |
|
104.00 |
109.59 |
83.29 |
98.63 |
88.77 |
106.85 |
1.00 |
| 2013 |
|
102.00 |
107.70 |
81.85 |
96.93 |
87.23 |
105.00 |
1.00 |
| 2014 |
|
100.00 |
105.80 |
80.41 |
95.22 |
85.70 |
103.16 |
1.00 |
| 2015 |
|
100.00 |
105.80 |
80.41 |
95.22 |
85.70 |
103.16 |
1.00 |
| 2016 |
|
102.00 |
107.70 |
81.85 |
96.93 |
87.23 |
105.00 |
1.00 |
| 2017 |
|
102.00 |
107.70 |
81.85 |
96.93 |
87.23 |
105.00 |
1.00 |
| 2018 |
|
104.04 |
109.63 |
83.32 |
98.67 |
88.80 |
106.89 |
1.00 |
| 2019 |
|
106.12 |
111.60 |
84.82 |
100.44 |
90.40 |
108.81 |
1.00 |
| 2020 |
|
108.24 |
113.61 |
86.35 |
102.25 |
92.03 |
110.77 |
1.00 |
| 2021 |
|
110.41 |
115.67 |
87.91 |
104.10 |
93.69 |
112.78 |
1.00 |
| 2022 |
|
112.62 |
117.76 |
89.50 |
105.98 |
95.39 |
114.82 |
1.00 |
| 2023 |
|
114.87 |
119.90 |
91.12 |
107.91 |
97.12 |
116.90 |
1.00 |
| 2024 |
|
117.17 |
122.07 |
92.78 |
109.87 |
98.88 |
119.02 |
1.00 |
| 2025 |
|
119.51 |
124.29 |
94.46 |
111.87 |
100.68 |
121.19 |
1.00 |
| 2026 |
|
121.90 |
126.56 |
96.19 |
113.90 |
102.51 |
123.40 |
1.00 |
| 2027 |
|
124.34 |
128.87 |
97.94 |
115.98 |
104.39 |
125.65 |
1.00 |
| Constant thereafter |
| Notes: |
[1] |
West Texas Intermediate quality
(D2/S2) crude landed in Cushing, Oklahoma. |
| |
[2] |
Equivalent price for Light Sweet
Crude (D2/S2) & Synthetic Crude landed in Edmonton. |
| |
[3] |
Western Canada Select |
| |
[4] |
Light Sour Blend at Cromer, Saskatchewan
(850 kg/m3, 1.2% sulphur). |
| |
[5] |
Midale at Cromer, Saskatchewan
(880 kg/m3, 2.0% sulphur). |
| |
[6] |
B.C. Light at Taylor, British
Columbia (825 kg/m3, 0.5% sulphur). |
| CHAPMAN
PETROLEUM ENGINEERING LTD. |
| NATURAL
GAS & BY-PRODUCTS |
| HISTORICAL,
CONSTANT, CURRENT AND FUTURE PRICES |
| April
1, 2012 |
|
|
|
|
AECO Spot |
Sask. |
B.C. |
|
|
Pentanes |
NGL |
|
|
GRP [1]
|
Gas |
Gas [2] |
Gas [3] |
Propane [4] |
Butane [4] |
Plus [4] |
Mix [5] |
| Date |
|
$/MMBTU |
$/GJ |
$/MMBTU |
$/MMBTU |
$/MMBTU |
$/BBL |
$/BBL |
$/BBL |
$/BBL |
| HISTORICAL PRICES |
| 2001 |
|
5.41 |
5.12 |
5.44 |
5.48 |
6.12 |
31.27 |
30.27 |
44.98 |
35.08 |
| 2002 |
|
3.89 |
3.68 |
4.13 |
4.17 |
3.85 |
19.14 |
25.11 |
40.72 |
27.41 |
| 2003 |
|
6.14 |
5.81 |
7.03 |
6.47 |
6.45 |
28.85 |
32.15 |
44.23 |
34.46 |
| 2004 |
|
6.31 |
5.98 |
6.60 |
6.56 |
6.25 |
31.95 |
38.40 |
54.06 |
40.52 |
| 2005 |
|
8.31 |
7.87 |
8.82 |
8.56 |
8.31 |
38.03 |
46.31 |
69.32 |
49.90 |
| 2006 |
|
6.57 |
6.22 |
6.55 |
6.82 |
6.57 |
38.97 |
50.42 |
76.08 |
53.54 |
| 2007 |
|
6.21 |
5.88 |
6.47 |
6.46 |
6.21 |
45.01 |
54.04 |
105.08 |
65.74 |
| 2008 |
|
7.89 |
7.47 |
8.17 |
8.14 |
8.61 |
44.69 |
54.08 |
104.75 |
65.53 |
| 2009 |
|
3.85 |
3.65 |
3.99 |
4.10 |
4.35 |
19.68 |
21.04 |
67.52 |
34.44 |
| 2010 |
|
3.93 |
3.73 |
4.02 |
4.18 |
4.25 |
26.35 |
35.92 |
77.51 |
44.57 |
| 2011 |
|
3.46 |
3.28 |
3.63 |
3.71 |
3.85 |
31.78 |
19.37 |
97.21 |
47.69 |
| 2012 (3mos) |
|
2.05 |
1.94 |
2.15 |
2.30 |
2.57 |
15.79 |
11.93 |
98.36 |
39.40 |
| CONSTANT PRICES (The
first-day-of-the-month price for the preceding 12 months) |
| |
|
3.29 |
3.12 |
3.35 |
3.54 |
3.56 |
27.51 |
15.45 |
98.30 |
45.13 |
| FORECAST PRICES |
| 2012 |
|
2.50 |
2.37 |
2.50 |
2.55 |
2.70 |
28.49 |
25.21 |
104.11 |
50.19 |
| 2013 |
|
3.50 |
3.32 |
3.58 |
3.63 |
3.78 |
28.00 |
24.77 |
102.31 |
49.32 |
| 2014 |
|
4.00 |
3.79 |
4.12 |
4.17 |
4.32 |
27.51 |
24.33 |
100.51 |
48.46 |
| 2015 |
|
4.75 |
4.50 |
4.93 |
4.98 |
5.13 |
27.51 |
24.33 |
100.51 |
48.46 |
| 2016 |
|
5.20 |
4.93 |
5.42 |
5.47 |
5.62 |
28.00 |
24.77 |
102.31 |
49.32 |
| 2017 |
|
5.60 |
5.31 |
5.85 |
5.90 |
6.05 |
28.00 |
24.77 |
102.31 |
49.32 |
| 2018 |
|
5.90 |
5.59 |
6.18 |
6.23 |
6.38 |
28.50 |
25.21 |
104.15 |
50.21 |
| 2019 |
|
6.10 |
5.78 |
6.39 |
6.44 |
6.59 |
29.02 |
25.67 |
106.02 |
51.11 |
| 2020 |
|
6.40 |
6.07 |
6.72 |
6.77 |
6.92 |
29.54 |
26.13 |
107.93 |
52.04 |
| 2021 |
|
6.60 |
6.26 |
6.93 |
6.98 |
7.13 |
30.07 |
26.60 |
109.88 |
52.98 |
| 2022 |
|
6.70 |
6.35 |
7.04 |
7.09 |
7.24 |
30.62 |
27.08 |
111.87 |
53.93 |
| 2023 |
|
6.85 |
6.49 |
7.20 |
7.25 |
7.40 |
31.17 |
27.58 |
113.90 |
54.91 |
| 2024 |
|
7.00 |
6.64 |
7.37 |
7.42 |
7.57 |
31.74 |
28.08 |
115.97 |
55.91 |
| 2025 |
|
7.10 |
6.73 |
7.47 |
7.52 |
7.67 |
32.32 |
28.59 |
118.08 |
56.93 |
| 2026 |
|
7.30 |
6.92 |
7.69 |
7.74 |
7.89 |
32.91 |
29.11 |
120.23 |
57.96 |
| 2027 |
|
7.50 |
7.11 |
7.91 |
7.96 |
8.11 |
33.51 |
29.64 |
122.43 |
59.02 |
| Constant thereafter |
| Notes: |
[1] |
Alberta Gas Reference Price (GRP)
represents the average of all system and direct (spot and firm) sales. |
| |
[2] |
Price paid at field delivery point.
|
| |
[3] |
Price paid by CanWest net of raw
gas gathering and processing charges but before deduction of |
| |
|
field gathering and compression
charges. |
| |
[4] |
Reference point is FOB Edmonton
for fractionated product. |
| |
[5] |
Natural Gas Liquids blended mix
price assuming typical liquid composition of 40% propane, |
| |
|
30% butane and 30% pentanes plus.
|