j. - virginia department of mines, minerals & energy · unit iba-1ctt tract lde tiftuabous...
TRANSCRIPT
BEFORE THE VIRGINIA GAS AND OIL BOARD
PETITIONER: CNX Gas Company LLC DIVISION OF GAS AND OIL
DOCKET NO: VGOB 03-0916-1189-03
RELIEF SOUGHT: (1) DISBURSEMENT FROM ESCROW REGARDING TRACT(S) 1E, 999 (2) ANDAUTHORIZATION FOR DIRECT PAYMENT OF ROYALTIES
HEARING DATE: October 20, 2015
DRILLING UNIT: BA100
BUCHANAN COUNTY, VIRGINIA
PETITION FOR ORDER OF DISBURSEMENT OF ESCROW FUNDS
1.Petitioner and its counsel
Petitioner is CNX Gas Company LLC, 627 Claypool Hill Mall Road, Cedar Bluff, VA 24609, (276)596-5075. Petitioner's counsel is Mark A. Swartz, Hillard & Swartz, LLP, 122 Capital Street, Suite201, Charleston, WV 25301.
2. Relief Sought
(1) Reimbursement of funds incorrectly deposited in unit BA100 to CNX Gas Company LLC. (2)the disbursement of escrowed funds heretofore deposited with the Board's Escrow Agent,attributable to of Tract 1E as depicted upon the annexed table; and (3) authorization to beginpaying royalties directly to the parties per House Bill 2058; Shirley J. Hess (aka Shirley H. Hess).Unit BA100.
3. Legal Authority
Va. Code Ann. () 45.1-361.1et seq., 4 VAC 25-160-140., and relevant Virginia Gas and OilBoard Orders ("Board" ) heretofore promulgated pursuant to law.
4. Type of Well(s)
Coalbed Methane
5. Factual basis for relief requested
The escrow account has been overpaid. Shirley J. Hess (aka Shirley H. Hess) is entitled to 100%of the CBM royalties per House Bill 2058, Said bill allows the Applicant and Designated Operatorto pay royalties directly to the persons identified in Exhibit EE annexed hereto and the annexedTable, further, specifies how said royalties are to be paid.There are no remaining conflicts after the disbursement, escrow is no longer required andaccount is to be closed after disbursement.
6. Attestation
The foregoing Petition to the best of my knowledge, information, and belief is true and correct.
Page Number 1.
55 78 ACRE L9417
r----------z at1 lI
1
fiI
JI
rI
f 1
CSLts-841 aa
I QeI
Wuasltl'I LINES EIERW NERE 7AREN FRDN IIAIts waltRr Dtrr LAND RESDNRCEE, Ial. Alm RERE N"
Rl 289,'745,70
(fI
9 299,895.5aE 957,493,59
~ I e g p»l~Qt
+
9 2952D5.54E 987,544.59
gc
Lt 298,145.99Ct K 859,14280
EXHIB)T A
NORA FIELD UNIT BA-1QQ
FORCE PPQL ING
VGQB-QBW91 6-1 1 B9M-. A. tv" w
fEre DSD-GQ-7Rev. 9/91
vattt AIIRNRA~ IWItaeattuaraAN
Page Number 6.
Cl@ gas Casmanu L.LC Wel i Name and Eirslher MDCDEEtuny
7 t lla.rea E levatian Duadr ang
j i.;Dat9 i str'iat 5cale;CDLnt7
I 1 or a i I pl~4This plat Ls a new plat ": an updated plat ar 9pl
9~~4
Licensed Praaessiena! Engineer O'iaensed Land Surveyo NNNR
Page Number 2.
Ch{X Gas Cortlpnny LLCf)hf)T BA-"If)D
Tnsct Idendficedmm{08.79Acm tfn}t)
1A,. Harrison-wyatt, LLc {BigAxe Tr.4) -confChiX Gan Cornteny LLC -CBbi LeasedKenneth E, Harris -Surface and Ag Nfnarats except CoolCNX Ges Company tLC OX, Gsa snd CBI8 Leaned0JI7 acms 0.1180%
1B.
1C.
Harrison -Wyatt, LLC {BfgAxe Tr. 4) -ConfChiX Gss Company t.LC- CBtt LeasedRosa Sandem Heirs- Surface and Al lgiremlc except CoalCNX Gas Company LLC- Oil, Sea snd CSBLeased10JIB acres 17JtfNSys
HarrBon JNystL LLC. {BtgAxeTr. 4) - CoafJeneg Suroeshrcs Coal Corfx - Cad Above Jawbone Seam LeasedCNX Gsn Company LLC -CBtt LeasedRuth Hards -Surface and AS Nbersfx except CealCNX Gas Company LLC -Og, Gas and CBN Leased1.71acres 2.9087%
Harrfcon4Vystt, LLJ'Sig Axe Tr. 4) -CoalJeweg Smoktdass Coal Corp.- Coal Above Jawbone Seam LeasedCNX Gas Company LLC- CB)8 tsasetiRath Hams- Surface an 8 All Slinersdn except CoalCNX Gsc Company LLC- Oil, Gas and CBtt Leased22A8 acres 88.186814
Hanicon4tlystL LLC, gRig Axe Tr. 4)-CoalJeweg Snrohelem Cost Corp.- Conf Abeam Jawbone Stern LeasedCNX Css Company LLC- CBNLeasedShirley H. Ress, et vir- Sulhce and Alf ffneeafcs except Ctmt18.89acres 92.1994%
HsrrhotvWyatL LJ C. {BigAxe Tr.4)-CordJewog Smokeless Coal Corp. Coal Above Jawbone Same tossedCNX Gas Company tLC-CBtg LeasedLowey iL Childtens, et ux- Stsrface aod All tgnnerats except CoolCNX Gas Company LLC- OiL Gss and CBN Leased0JI5 acres 1A458%
Hallison4tyyatL LI C. {BfgAxe Tr.4)- CoalJewel l Smokeless Coat Corp. —Coal Above Jawbone Seam leasedCNX Gan Cornpsrry LLC- CSN LeasedJimmy Harris-Surhce end Ag Minerals except Coal
Equitable Resources Explomtlon - Oil and Gss Leased4.08 acres 8$400tt
Page 1 et 2
Page Number 3.
CMX Gss Cotrtpsrry LI.CUNIT IBA-1Ctt
Tract lde tiftuabous(0028 Aae
Un'kt
Hsrdso~ LLC. (Sig Axc Tr. 4) - CoalJevrsg Smokeless Coal Corp. -Coal Above Jwrbous Seaur LeasedCkt2 Qas Cumpauy LLC -CBtt Leasedtiagls dames, ut ux-Sudaoa asd All Hiuuets exsept CoalCNX Sas Compauy LLC -Oil,Gas and CSN LeasedS.'t2 soles 02040%
Page 2 ot 2August t3, 2008
Page Number 4.
VGOB Disbursement
Unit BA100
Fractional Net Acreage
Ownership Ownership
Royalty Escrowed Percent of Disbursement
Split Acres EscrowedFunds
VGOB-03-0916-1189-03 in Tract in Tract Agreement Disbursed Disbursed
Table 1 (pay exact dollar amount based on account balance of )1E, 999
Item Tract DisbursementTable
Total acreage in escrow before disbursement 1.00000
999 Tract 999 (total acreage)1 999 CNX Gas Company LLC)PO Box 643830, Pittsburgh, PA 15264-3830
1.001.0000 100.00% 1.0000 100.0000 $39,463.21
Page Number 5.
VGOB Disbursement
Unit BA100
Fractional Net Acreage
Ownership Ownership
Royalty Escrowed Percent of Disbursement
Split Acres EscrowedFunds
VGOB-03-0916-1189-03 in Tract in Tract Agreement Disbursed Disbursed
Table 2 (pay percentage on balance after deducting the above balance)
1E, 999
Item Tract DisbursementTable
Total acreage in escrow before disbursement 18.93000
1E Tract 1E (total acreage)1 1E Shirley J. Hess)71 Ash Street, Honaker, VA 24260
18.931 8.9300 100.00 /o 1 8.9300 1 00.0000 $70,300.50
'/o
Wells contributing to the escrow account: CBM BA100 W/PL
Page Number 7.
Exhibit EUnit BA-100
Docket tfVGOB 03-0916-1189-03List of Respondents in escrow
(58.79Acre Unit)
Acres in Unit
Percentof Unit
Escrowing not required
Page 1 of 1 7/28/2015
Page Number 8.
Exhibit EEUnit BA-1OO
Docket «VGOB 03-0916-1189-03List of Respondents with Royalty Split Agreements / Court Orders / H 82058
(58.79Acre Unit)
Acres in UnitPercentof Unit
Percentof Esci'ow
Tract IHA .0.07 ar:n s
COAL OWNERSHIP
(1) Harnson-Wyatt, L.L C. (Big Axe Tr4)P 0 Box 11000Danviile, VA 24543
0 07 acres 0.1191% n/a
OIL & GAS OWNERSHIP
(I) Kenneth E. Harris
2775 Bandy RoadCedar Bluff, VA 24609
0.07 acres 0.1191'7 n/a
Tnrcr 818.10 58 nr res
COAL OWNERSHIP
(I) Harnson-Wyatt, L.L.C. (Big Axe Tr.4)P.O. Box 11000Danvige, VA 24543
1058 acres 17.9963% n/a
OIL & GAS OWNERSHIP
(1) Rosa Sanders Heirs, Devisees,Successors or Assigns
10.58 acres 17 9963%
(a) Foster E. Ball Heirs, Devisees,Successors or Assigns
(a.1) Judy Faye Ball
54 Lumber LaneHonaker, VA 24260
212I/5 of 3.50 acres
3.5993% n/a
(b) Sarah Jane Cook1255 Dixie LaneHonaker, VA 24260
2.12I/5 of 3.50 acres
3 5993% n/a
(c) Betty Marsh425 Manhattan Dnve
Orlando, FL 32839
2121/5 of 350 acres
3.5993% n/a
(d) Chester A. McGlothlin4613 Old Gffissom Creek RoadHonaker, VA 24260
2121/5 of 3.50 acres
3.5993% n/a
(e) Margaret Bowles Heirs, Devisees,Successors or Assigns
(e.l) Karen Sampson629 C 4th Ave, Apt CMarlinton, WV 24954
0.71I/15 of 3.50 acres
1.1998% n/a
(e2) Dianna L Soothe2205 Blue Fish PlaceGeneva, FL 32732
0 71I/15 of 3.50 acres
1.1998% n/a
(e.3) Herbert Sampson5885 Dahlia Dr. Apt 102Orlando, FL 32807-3258
0.711/15 of 3.50 acres
1.1998% n/a
Tract of C .1 71 acres
COAL OWNERSHIP
(1) Harrison-Wyatt, L.L.C. (Big Axe Tr.4)P 0 Box 11000Danviile, VA 24543
1 71 acres 2 9087% n/a
Page 1 of 4 7/28/2015
Page Number 9.
Exhibit EEUnit BA-100
Docket ¹VGOB 03-0916-1189-03List of Respondents with Royalty Split Agreements I Court Orders i HB2058
(58.79Acre Unit)
Acres in Unit
Percentof Unit
Percentof Escrow
OIL & GAS OWNERSHIP
(1) Ruth Harris Heirs, Devisees,Successors or Assigns
(a.k.a Elizabeth McGlothlin Heirs)
1.71 acres 2.9087%
(1.0) Ruben Hams Heirs, Devisees, Successors or Assigns
(2.0) Myrtle Ruth Hams Heirs, Devisees, Successors or Assigns
(2 I) Elizabeth McGlothlin Heirs, Devisees, Successors or Assigns
(2.1 I ) Dallas McGiothlin Conveyed 4/1 6/2012 to Roger and Meiissa Baldwin (instrument ¹ 120000
(2 1.1 1) Roger BaldwinP.O. Box 1146Honaker, VA 24260
086 acres1/2 of 1.71 acres
1.4543% nla
(2.1.1.2)Metisse MaxfieldPO Box 1265Honaker, VA 24260
0.86 acres1/2 of 1.71 acres
1 4543% nla
Tract ¹1D .22 4¹ arras
COAL OWNERSHIP
(1) Harnson-Wyatt, L L.C. (Big Axe Tr4)PO. Box11000Danville, VA 24543
22.45 acres 38.1868% nla
OIL 6 GAS OWNERSHIP
(1) Ruth Harris Heirs, Devisees,Successors or Assigns(a.k.a. Elizabeth McGlothlin Heirs)
2245 acres 38 1868%
(1.0) Ruben Hams Heirs, Devisees, Successors or Assigns
(2.0) Myrtle Ruth Harris Heirs, Devisees, Successors or Assigns
(2 1) Elizabeth McGlothhn Heirs, Devisees, Successors or Assigns
(2.1.1) Dallas McGlothlin Conveyed 4/1672012 to Roger snd Metisse Baldwin (instrument tt 120000
(2 1.1.1)Roger BaldwinP.O. Box 1146Honaker, VA 24260
11.23 acres1/2 of 22 45 acres
19 0934 4 nla
(2.1.1.2)Metisse MaxfieldPO Box 1265Honaker, VA 24260
11.23 acres1/2 of 22.45 acres
19.0934% nla
Tract ¹1F- 0 65 acr¹8
COAL OWNERSHIP
(1) Harnson-Wyatt, L L.C. (Big Axe Tr.4)P.O. Box 11000Danville, VA 24543
0.85 acres 1.4458% nla
OIL 6 GAS OWNERSHIP
(1) Lowery R Childress, et ux.
2371 Nance White Branch RoadHonaker, VA 24260
0.85 acres 1 4458% nla
Rove/ties oaid
to'owery
R Childress, et ux2371 Nance White Branch Road
0.43 acres1/2 of 0.85 acres
Page 2 of 4
0.7229% n/a
7/28/2015
Page Number 10.
Exhibit EEUnit BA-100
Docket SVGOB 03-0916-1189-03List of Respondents with Royalty Split Agreements / Court Orders / HB2058
(58.79Acre unit)
Acres in Unit
Percentof Unit
Percentof Escrow
Honaker, VA 24260
Page 3 of 4 7/28/2015
Page Number 11.
Exhibit EEUnit BA-100
Docket ¹VGOB 03-0916-1189-03List of Respondents with Royalty Split Agreements / Court Orders / H 82058
(58.79Acre Unit)
Acres in UnitPercentof Unit
Percentof Escrow
Velma A. ChildressPO Box 2864Lebanon, VA 24266
0 43 acresI/2 of 0 85 acres
0.7229%
Tract ¹1E.1893ecn c
COAL OWNERSHIP
(I) Harnson-Wyatt, L.L.C. (Big Axe Tr.4)P.O. Box 11000Danville, VA 24543
18 93 acres 32.1994% nla
OIL & GAS OWNERSHIP
(1) Shirley J. Hess (aka Shirley H. Hess/71 Ash St.Honaker, VA 24260
18.93 acres 32 1994% 100.0000%HB2058
Tmrr¹1G. 4 oa am c
COAL OWNERSHIP
(1) Harrison-yvyah, L L C (Big Axe Tr.4)P.O. Box 11000Danville, VA 24543
4.08 acres 6 9400% nfa
OIL & GAS OWNERSHIP
(1) Jimmy Harris
1700 Township Road 11Brinkhaven, OH 43006
408 acres 6 9400% n/a
Prevailing p/antiff under Case No. 335-11Awarded 100%of the CBIH royalty.
Trarr ¹1H .0 12 acres
COAL OWNERSHIP
(1) Harnson-Wyatt, L L.C. (Big Axe Tr.4)P.O. Box 11000Danville, VA 24543
0.12 acres 0.2041% nfa
OIL & GAS OWNERSHIP
(1) Dallis & Carol James4565 Old Gnssom Creek RoadHonaker, VA 24260
0.12 acres 0 2041% n/a
Total Acreage ResolvedTotal Percentage Resolved
58.7900100 0000%
Page 4 of 4 7/28/2015
Page Number 12.
Exhibit JUnit BA100 Escrow Account Reconciliation
VGOB 03-0916-1109
cNxneuositl f tio
Cheek D t Ch kN 64/25/2005 503365/25/2005 515726/24/2005 526437/25/2005 537998/25/2005 551579/23/2005 se483
10/25/2005 5776611/25/2005 59054
12/23/2005 6D956
I/25/2006 620882/24/2006 636083/24/2006 649704/25/2006 66284
5/25/2006 676336/23/20D6 689847/25/2006 711918/25/2006 1089/25/2006 1265
10/25/2006 2669
11/25/2006 410012/25/2006 5674
I/25/2007 6924I/31/2007 8202
2/25/2007 93293/25/2007 108624/25/2D07 123105/25/2007 137556/25/2007 159317/25/2007 173948/25/2007 188819/25/2007 20477
10/25/2007 22050
11/25/2007 24232
12/25/2007 25471I/25/2008 27065
2/25/2008 287163/25/2008 301494/25/2008 317925/25/2008 333786/25/2008 350867/25/2008 36863
8/25/2008 38646
9/25/2008 4046010/25/2008 42579
11/25/2008 4514712/25/2008 47697I/25/2009 491732/25/2009 52558
3/25/2009 544004/25/2009 5597D
5/25/2009 57559
Total511,436 85
51,457 25
S448.78
$645.25
$723 78
$732 22
S641.865858 135968.885780 92
$920 03
$969.15$623.095639.28
$577.69SSOD.06
$338.065141 30
$244 35
$133 77586.49598 60
$57 715184 375126.8056L74
5ISD.46
$695.3651,010.50$1,106.9651,000 35
5609 715361.975418.035401.81$360AB
$1,098.7351,510.9252,D14.75
$2,082.0752,821.56$2,959 5153,354.2852,281 1351,993 2951,818.41$ 1.53748
$ 1,687 81
$1,468.35
$916.475846.91
Ot
4/30/2005
5/31/20056/30/2005
7/31/20058/31/20059/30/2005
10/31/200511/30/200512/31/2005
I/31/20062/28/20063/31/20064/30/20065/31/20066/30/2006
7/31/2006
8/31/200610/31/200611/30/200612/31/2D06
I/31/20072/28/ZD07
3/31/2007
4/30/20075/31/20076/30/2007
7/31/20078/31/20079/30/2007
10/31/200711/3D/200712/31/2D07
I/31/20082/29/2008
3/31/ZODB
4/30/20085/31/20086/30/20087/31/20088/31/20089/30/2008
10/31/200811/30/200812/31/20DB
I/I/20092/28/20093/31/2DD9
4/30/20095/31/2009
PsuuuRo ally
0 t$11,436.8551,457.25
S448.78
$645.25
$746.795732.225641 86
$858 13S968.885780 92
5920 035969 15
5623 09
$639.28$577.69
$500.06
50.005244 355133 77
$86.49598 60
50 005242 08
5188.54«180.46
$0.00
$1,705.8651,1D6.9651,000.35
50 005971.685418.03
$401 815360 48
$ 1,098.73
$1,510 92
52,014 75
$2,082.0752,82L56$2,959.5153,354.2852,281.13$1,993.2951,818.41
50 0053,225 2951,468.35
5916.47$846 91
$79.5059L60594.89$96.42591.42588.28582 18
($1.66)($13 23)
595 28588.19592 64
$184 02595 53
$ 157.00510L925107.49
$100.64$81.31569.91561 36547 86
$41.42543 47S44.49
$60 58557 28
$49.26$68 22
$28 71
$2.70(55.13)
$14.48(59.49)(59.71)
I e SMtketi t CDARSlnt y w
«17 ISSls 33Szz.sl$24.20
$28.70S32.40
$34.77537.61$40 67547.73551 80553.76567 D5
566 58
$71A5
$72.99
Distrihutio s Autsl Costs Comettuos Gu Loss
$0.00SD.DD
$0.00
$0.00
$0.0050 00
$0 00
$0.0050 00
$0 0050.00$0 00
$0.00$0 DO
50 00
$0.00
50.00$0.00
$0.00SD.OO
$0.00SD.OO
$0.00
50 00
$0 0050.0050.00$0 00
50 00
$0.00SO.DO
50 DO
50 0050.00«O.DD
$0.00$0.00SO.DD
$0.00
$0.00SD.OO
$0.00
$0.00«0.00
$0 00
$0 0050.00
50 00
50 00
Royalty
Bonus
517.15518.33Ssxsz524.20528.70532.40
$34.77537 61$40 67
$47 73
$51.80$53 76
$67 05
$66.58
$71 45572.99
50.DD
579 50591 60
$93.23583 19
$91 42
$88.28582.1850.00
$9528588.19592.64
5184.02
$95.53S157.005101 925107.495100.64
$81 31
$69 91561.86«47.86
$41 42
$43.47S44.49
$60 58557.28549 26
$68 22
$28.7152 70
-Ss 13S14AB-59.49-59.71
$11,454.00512 929 58
$13,400.67514,070.12S14,845.61
$15 610 23516,286 86517,182.60$18 192 15
$19,020 80519,992.63
$21,015 54521,705.68
$22,411 54
$23,060 68
$23,633.73
523,713.23
$24,613.50524,840.50525,01D.IS
525,2DD.20
525,288AB
525 612 74
525,896.56526,165.21
$26,257 85528,055.72529,258 21
$30,415 56
$30,517 48531,596.65532,115.32$32,598 44
$33,028 83
$34,189.42
$35,748 2D
$37,804 37
$39,929.91$42,795.96S45 816.05549,227.61551,558.00553 619.51$55,466.63
$55,469.33558,689.49560,172.32561,079.30$6191650
Tot Il kSank 8 I eods w R I aBttltt ee
$11,454 00512,929.58$13,400.67514,D7D.12
514 822 60
515.587.22516 263.85
$17,15959518 169 14518,997.79$19,969 62520,992 53521,682.67$22,388 53
$23,037.67«23,610 72
S23 948 78
$24,169.58
524,505.53
524 732 53
524,902 21
$25,D92.23
$25,238.22525,504.77525,631.57$25,788.59526,057.24S26 845 24
528,D39.76529,242.25530.399.60531,111.23531,580 69
532,099 36532,582 48533,012.87534,173.46535,732 24
537,788 41539,913.95$42,780 00
$45,800 09
$49,211.65551,542 04
$53,603.55555,450.67
$56,990.85558,673.53560,156.36561,D63.34561,900.54
D Ileteaee
$0 DO
$0.00
$0 00
$000-523.01-$23.01-523.01-$23.01-$23 01-Szs.ol-523.01-523 01-523 01-523.01-523.01-Szs.ol
523,948.785456.35-$ 1D7.97
-5ID7.97-$107.97-$107.97-Sso.zg-$107 97
$25.631.57-S107 97
$107.97$587.39-515 96-$ 15 96-$ 15 965593.75-515.96-$15 96-515 96515.96
-$15 96-S15 96-515.96-$ 15.96-$15.96-$ 15.96-5 15.96-$ 15.96-515.96-$ 15.96
$ 1,52152-$ 15.96-515 96-515 96-$ 15 96
Page 1 uf 3
Page Number 13.
Exhibit JUnit BA100 Escrow Account Reconciliation
VGOB 03-0916-1189
CNX neo k Informal o
Cbeck 0 I Cb k If be
6/25/2009 588637/25/2009 60308
8/25/2009 618409/25/2009 63248
11/19/2009 6694112/18/2009 68926I/18/2010 702012/22/2010 719093/22/2010 734tt7
4/20/2010 753975/19/2010 770396/21/2010 785597/20/2DID 802368/20/2010 818609/22/2010 83343
10/19/2010 8591411/19/2010 8877112/20/2010 90844
I/20/ZDII 921292/24/2011 937263/21/2011 953304/20/2011 971155/19/2011 985606/21/2011 1003597/19/2011 8018/19/2011 26389/19/2011 428D
10/13/2011 668411/14/2011 893512/15/2011 10389
I/18/2012 119992/20/ZD12 137153/20/2012 152914/20/2012 169405/21/2012 18482
6/20/2012 197487/25/2012 240468/31/2012 021400004410/2/2012 0214D00996
10/30/2012 021400531412/3/2012 0214010945
12/31/2012 02140162132/I/2013 0214021402
2/2D/2013 E000003780
3/20/2013 E0000048974/21/2013 E0000059825/21/2013 E000007156
6/19/2013 E0000084697/22/2013 E0000098578/20/2013 E000011208
Tot I
5688.70
$649.415671.67SBD1.82
S37,61&235682 495821 645884.86
$1,321 1451,052.2951,016.03
S692 81$809 565785.905938 665955 915625.83S665.105555 945812 50
5817.585740.915663.80S7D3.90
5730.285710 735756 855747 455591 09543L945266.995245.015203 095146 305273.05
$196.205175.9752D7.02
5324 67
5369.785279 285373 97546L545488.465376.765323 15S440.435438 785478 885499 11
6/30/ZOD9
7/31/20098/31/20099/30/2009
10/31/200911/30/200912/31/2009
I/I/20102/I/20103/I/20104/1/20105/I/20106/1/20107/I/20108/I/ZDID
9/I/201010/I/201011/I/201012/1/20101/31/20112/28/2011
3/31/20114/30/20115/31/20116/30/20117/31/20118/30/20119/30/2011
10/31/201111/30/201112/31/2011I/31/20122/28/2012
3/31/20124/30/20125/31/20126/30/ZDIZ
7/31/2D12
8/31/20129/30/2012
10/31/2012IVBOROO12/31/2012
I/31/2D132/28/2013
3/31/20134/30/2013VBIRO136/30/20137/31/20138/3 I/2 013
Esc 0RoyaltyB stn
5688.70S649.415671.67Ssol.sz
50 00537,618 23
5682.49SBZI 645884 86
$1,321.1451,052.2951,01603
5692.815809 565785 905938.665955.915625.83S665.105555.945812 50
$817 585740 915663 805703.905730.285710.735756 85
5747 455591.095431 945266.995245.015203.095146 305273 055196 20
5382.99
5694A5
$279.285373 975461.545488.465376 765323.15S440.435438.785478.885499.11
(S10.14)(SID 40)
(56 08)(S4 34)(55.12)(54.51)
(527 49)518 47519.24521 48522 46520.58521.45
521 69518 66517.48516.4D514 22
511.20SIL5857.8156 75
Ss 23
55 2854.99
$5.2953.9854.5553.9553.8854.2254 64
53 58
53 88Sz.sz5LBI51.6051 8552.0051.5351 55
51 67SL6651.6951.47Sl 63Sl 34
51 33else51 47Sl.za
53.0057.30
510 33514 91518 61$27.68536.61537.30
'44.56545.19547.51546 28547 93549 14547 92550.74549.78552.62553 05549.21552.56550 47552 32552 03
550.2154524541.89541 84537.47ass ZO
529 34526.83528.54527.26S28.12
$27.22528.26528.97
50.00(58 05)(58 41)(58.52)(58 61)(SS 7D)
i58.75)(58.82)(Ss 88)(S&96)(59 04)
(59 09)(Slo 15)(S9.19)
($9.26)(59.32)(59.39)(S9 44)
(S9 50)
(59 57)59.63)(59 69)(59.75)(S9.81)(59.84)(S9 87)(59 89)(59 91)(S9.92)(S9 95)(Ss.sy)(S9.97)
(S10.00)(Slo.oo)(S10.06)(510 09)(510 12)
(Slo 16)
($10.20)(510.23)(S10.26)(Sl&30)(51&33)(Szo 38)
In o 3 I Ines fnt CBARS Int Fees
50.0050.0050 DO
50 00
(53,737 25)50.00SD.OO
50 0050.0050 00So oo
SO.OO
50 OD
50.0050.0050.0050 0050.0050.0050 oo
50 00
50.0050.0050.0050 00
50 00
50 00
50 00
$0.00
$0.00SD.OO
50.00
50.00
(592 03)
(5117.13)
(594 13)(57.99)
(529.17)(538.89)(531 85)(S22 21)(S26 86) $0.13(S16 84)
(540.03)(522.87)(535.58)(530.05)(S21 28)(539.78)(520 48)
(516 62)
(520 94)(SBA9)
($13.65)(58.78)
(S44.67)(Sll 87)(514.85)(So sz)(514.20)(S10.86)(518 99)(512.15)
(S12.28)
Dtstnbuttons 6 dtcosts Cottecnons 0 ntoss Royalty
Bonus
562,595.06563,234.07563,899.66
$64,697 14560,954 77598,568 49
$99 223 495100,033 885100,929 935102,264.145103,330.375104,358.375104,971.905105,797 4051D6,600 44
4ID7,558.03
$ 108,419.165109,068 785109,669 545110,255.535111,074.78$111,895.525112,645 585113,330575114,049.575114,806.735115,520.98S116,297.805117,D54.675117,659.625118,117.315118,392.37«118,659 825118,892 844119,061.385119,370 15
5119,596.385119,629.695120,005.285120,026.835120,739.82
$ 121,036 265121,420 805121,892 395122,380 Do
S122,764.585123,106.105123,565.725124,010.50
$124,508 785125,027 72
510 14-510.40
-$6.08-54.34-55.12-54.51
-527.49518 47511 19513.07513 94511 97
-579.28515.94517.14518.93
-594 78523 79
-564 34530.05
46 75
Ss 1659.15
52&19515.10S26.BI!
53 52
519 97
59.42513.86$25.75se.oy
522A4
529.93522.24535 72
530 03
533 31S7AO
521.55518 54517.16510.575 ID.05
50.8557 82
518 37
519.1956 00
519 40519 83
Total InsBmk Balance
Ru 'BS562,579.10563,218.11563,883 70564,681 18560,938 81598,552.53
$99,207.53
$200,047.645100,943.695102,277.905103,344 135104,372 135104,985.665105,811 165106,614 20
$ 107,571.794108,432.925109,082.545109.683 30
5110,269.29snl,oss s4
$ 111,909285112,659 349113,344 33
$ 114,063.33
$114,820.495115,534.745116,311565117,068 435117,673.385118,131.075118,406 135118,67358$ 118,906 605119075 145119,383.91S11961D 145119,81942
5120,019 045120,365.26
$ 120,753 585121,050 025121,434.565121,9D6.155122,393.765122 778 345123,119865123,579 48
$124,024.265174,522 545125,041 48
Biff ence
-515.96515.96
-515.96-515.96-515.96-515 96-$15.96513.76513 76
513.76513.76513 76513.76513 76513 ye
513.76513.76513 76513 76513.76513.76513.76513 76513 ye
513.76S13.76513.76513 76
513 76
513 76513.76$13.76$13.76513.76513.76513.76513 765189 73
513 765338.43513 76
513.76513.76513.76513 76513.76513 76513 76513.76513 76513 76
Pasezof3
Page Number 14.
Exhibit JUnit BA100 Escrow Account Reconciliation
VGOB 03-0916-1189
cNXDeoostti fern ti
Ch kNe h
ED00012516
E000015748E000016821E000018195E000019531E000021027E000022383EOOOD24369
E000026092E000027716E000029611E000031362E000033229E000037082E000038614E000040410E000042229E000044244E000046044EODD047965
EOD0050756
Ck In t9/ZD/2013
N/21/201311/19/201312/18/2013
I/21/20142/24/2014
3/20/2D14
4/22/20145/19/20146/20/2014
7/18/20148/20/2014
9/18/201410/20/201411/19/201412/19/2014
I/20/20152/19/20153/19/20154/21/20155/20/2015
Total Deposited
01 Disbursement
02 Disbursement
Interest & Fees
Grand Total
First Bank and Trust5/31/2015
Ttl5435 985371 67
$377 47
$376.85
$376.925437.22
$664.18
$691.855579.56$484 18
$506.125466.535435.16
$342.595333 86
$285.945174 86
$185 30
$163.58$ 105.245178 98
$133,421.21
-$3,737.2$
-$23,617.27
$3,710.78
$109,777.47
$109,763.71
Date
9/30/201310/31/201311/30/201312/31/2013I/31/20142/28/2014
3/31/20144/30/20145/31/2D14
6/3 D/2 D14
7/31/20148/31/20149/30/2014
10/31/201411/loRoie12/31/2014
I/31/2D152/28/2015
3/31/20154/30/20155/31/2015
FdoowRoy'atty
D$435 98
$371.67$377.47$376.85
$376.92
$437.22
$664.185691 85
$579 56
$484.185506 12
$466.53
$435.165342 59
$333.865285 94
$174 86
$185.305163.58SIDS.24
$178 98
Ico SMketIt CDABSut FeeTotaii t. BwkBR aceaad Fees
51 lsSl z9
Sl 32
51.28So.ss$0.61Soya
$0.86Sl 00
$0 94
$0.99S1.07Sl.zo51.22So ss$0.5156 16S943
$12.43
$13.555 IS.O
$28.04528.95Szy.zs$28 96
$29 69
$27.19$30 44529.51Ssl lz$30.61531 67
$31 78S30.04530.76$30.81526.31$19 99$13.76514 30
$3 82
$5 33
(S10.42)(510 46)
($10 49)(S10.52}510.56)(SID.59)(S10.63)(Szo.ssi($10.74)(510 79)(Slo se)(Slo.ssl($10 88)
(510.96)
(SID.99)
($10.99)(S11.04)(Sll 06)(Sll 07)(S11.09)(Sll lo) (S23,617 27)
Total
$125,482 505125,873 95
$126,269.54
$126,666.11$127,D62.825127,517.25
$128,202 004128,913.54$129,51468513D,019 62
$130,547.56
$131,036.065131,491.48$131,855.09$132,2D9.655132,51142
5132,701.39$ 132 898 84SMS,oys 08Siss,tse.so5109,763 71
$ 18 so
$ 19 78
$18.12
$19.72519.79$17 21Szo.syS19.69$21.58$20.76
$21.82Szl ay
Szo 26
521.02520 70
S15.83515.11$12.15$ 15 66
SM.zs$7 4D
$3,710 78
Distrihet ow Aod t Costs Cooectioes DaisdlossRoyalty
Botttts R imB ta ce5125,496.26
$125,887.71
$126,283.305126,679.875127,076 58
$127,531 015128,215.764128,927 3D
5129,528 445130,033.38$130,561.325131,049.82$131.50524
$131,868.85$132,223 415132,525 18
$132,715 15
5132,912 60
$133,091.84$133,208.365109,777.47
$13 76
$ 13 76
$ 13.76$ 13.76513.76$13 76
$13.76$13.76Sis 76
$13 76
$ 13.76
$ 13.76$ 13.76
$13.76513 76
$13.76513 76
$13.76$13 76513.76$ 13.76
ddereoce $13 76
Page 3 of 3
Page Number 15.
AFFIDAVIT OF MAILING —COAL OWNER
COMMONWEALTH OF VIRGINIACOUNTY OF BUCHANAN
Applicant: CNX Gas Company LLCRelief Sought: Disbursement Petition for BA100
VGOB: 03-0916-1189-02
I, Anita D. Duty, after being duly sworn upon oath, state as follows:
1. I am the Pooling Supervisor for CNX Land Resources, Inc. and am responsible for the notification
process required by Va. Code Ann. )45.1-36L19 of the Code of Virginia and 4VAC25-160-40.
2. That on June 24. 2015 a true and correct copy of the coal owner dismissal and prior order were
mailed, via certified mail return receipt requested, based upon information and belief, the names and last-known
addresses, where such addresses are known, of the parties owning an interest in this cause are set forth and attached
hereto.
Notice of this cause has therefore been served by mail pursuant to the applicable statues and rules
of the Board.
An~a. DutyPooling Supervisorfor CNX Land LLC
STATE OF WEST VIRGINIA
COUNTY OF MERCER, TO-WIT:
TAKEN, SUBSCRIBED AND SWORN to before me this 144 day of A\) Q iy 5 f
2015.
Notary 'Public
My commission expires: /Lar . i t rI0 el,CI I
Page Number 16.
CERTIFICATION OF NOTICECNX Gas Company LLC
Unit BA99 & BA100VGOB 04-0120-1252-02 l% 03-0916-1189Coal Owner Dismissal Letter
Last Name t First NameIMAILED ( RECEIPT ¹ RECEIVED
(Harrison Wyatt LLC(Coal Owner) (6/24/15[7014349000018926 ]5322 J 6/29/2015(
Page Number 17.
~staastasasisraasmseessrswnasssrsrs evreuuuaasasrsaawvlvl aaaserasvau
N Mmjhlets it'erne 'I, 3, and 3.Alan complete I'A"alcri
item 44f ttestricted.Delivery is desired. j XAaerlt
N Print your name and address on the reverse ~ . Ci Addresset
so that we can return the ca'rd to you. . Received by Iprlnted J 1D. Date of Deliveryts Attach this card to the back of the mailpiece,
or on the front if space permits.D. Is.delivery adduce dllammt from ftsm 12 Ci 'es
1. Anicle"Addressed to: If VE3, enter delivery.address below: Cl No
f-I'Q,'r:.ii SD>
f'0 go~:>/booQd ~~i IQ qf 2,MS' 3.362'Iadyp
Ciglhsliriidyai tall tCIIDdisot.ocrpsllyeiy
tB:A l 03 8A /00 889'V 4. Restricted'Delivsrytf8rirapeyf . Cl Yss
r a. Article Number7014 3490 0'001 8'126 5322
'S Form 8811,July 2013 Domestic Return Receipt
Page Number 18.