XML 77 R47.htm IDEA: XBRL DOCUMENT v3.20.2
Supplemental Disclosures about Oil and Natural Gas Producing Properties (unaudited) (Tables)
12 Months Ended
Jun. 30, 2020
Oil and Gas Exploration and Production Industries Disclosures [Abstract]  
Schedule of costs incurred and capitalized in oil and natural gas property acquisition, exploration and development activities
The following table summarizes costs incurred and capitalized in oil and natural gas property acquisition, exploration and development activities. Property acquisition costs are those costs incurred to lease property, including both undeveloped leasehold, and the purchase of reserves in place. Exploration costs include costs of identifying areas that may warrant examination, examining specific areas that are considered to have prospects containing oil and natural gas reserves, costs of drilling exploratory wells, geological and geophysical assessment costs, and carrying costs on undeveloped properties. Development costs are incurred to obtain access to proved reserves, including the cost of drilling. Exploration and development costs also include amounts incurred due to the recognition of asset retirement obligations of $918,137 and $86,384 during the years ended June 30, 2020 and 2019, respectively.
 
For the Years Ended June 30,
 
2020
 
2019
Oil and Natural Gas Activities
 
 
 
Property acquisition costs:
 
 
 
Proved property
$
9,337,716

 
$

Unproved property

 

Exploration costs

 

Development costs
2,430,510

 
5,229,235

Total costs incurred for oil and natural gas activities
$
11,768,226

 
$
5,229,235


Schedule of estimated quantities of proved oil and natural gas reserves and changes in quantities of proved developed and undeveloped reserves
Estimated quantities of proved crude oil, natural gas liquids , and natural gas reserves and changes in quantities of proved developed and undeveloped reserves for each of the periods indicated are as follows:
 
Crude Oil
(Bbls)
 
Natural Gas
Liquids
(Bbls)
 
Natural Gas
(Mcf)
 
BOE
Proved developed and undeveloped reserves:
 
 
 
 
 
 
 
June 30, 2018
8,090,190

 
1,277,772

 

 
9,367,962

Revisions of previous estimates (a)
152,420

 
199,078

 

 
351,498

Improved recovery, extensions and discoveries

 

 

 

Sales of minerals in place

 

 

 

Production (sales volumes)
(626,879
)
 
(112,089
)
 

 
(738,968
)
June 30, 2019
7,615,731

 
1,364,761

 

 
8,980,492

Revisions of previous estimates (b)
(2,177,787
)
 
734,169

 

 
(1,443,618
)
Improved recovery, extensions and discoveries

 

 

 

Purchase of reserves in place (c)
3,426,756






3,426,756

Sales of minerals in place

 

 

 

Production (sales volumes)
(638,464
)
 
(106,340
)
 

 
(744,804
)
June 30, 2020
8,226,236

 
1,992,590

 

 
10,218,826

Proved developed reserves:
 
 
 
 
 
 
 
June 30, 2018
6,291,850

 
993,741

 

 
7,285,591

June 30, 2019
6,273,907

 
1,124,302

 

 
7,398,209

June 30, 2020
6,577,731

 
1,777,236

 

 
8,354,967

Proved undeveloped reserves:
 
 
 
 
 
 
 
June 30, 2018
1,798,340

 
284,031

 

 
2,082,371

June 30, 2019
1,341,824

 
240,459

 

 
1,582,283

June 30, 2020
1,648,505

 
215,354

 

 
1,863,859


(a) The positive crude oil revision resulted from better production performance during fiscal 2018. The negative NGL revision results primarily from lower expectations for ultimate NGL recoveries from the plant based on production data subsequent to the commencement of plant production.
(b) Primarily due to negative revisions at Hamilton Dome field reflecting the impact of pricing on future economic production. In March 2020 when the oil price decreased, the operator began to shut-in wells that were not economic at those lower prices to try and keep the field cash flow positive. The use of an SEC price deck for our reserves at June 30, 2020, precludes volumes that are uneconomic at such prices. Positive NGL revisions at Delhi field reflect adjusted methodology of forecasting NGLs independently from the oil production as forecasted by our independent reservoir engineering firm.
(c) On November 1, 2019, the Company acquired certain mineral interests in the Hamilton Dome field from Merit, who owns the vast majority of the remaining working interest in the field.
Schedule of standardized measure of discounted future net cash flows related to proved oil and natural gas reserves
The standardized measure of discounted future net cash flows related to proved oil and natural gas reserves as of June 30, 2020 and 2019 are as follows:
 
As of June 30,
 
2020
 
2019
Future cash inflows
$
399,358,481

 
$
524,037,200

Future production costs and severance taxes
(240,399,715
)
 
(208,539,679
)
Future development costs
(24,623,426
)
 
(18,395,252
)
Future income tax expenses
(21,982,469
)
 
(55,881,997
)
Future net cash flows
112,352,871

 
241,220,272

10% annual discount for estimated timing of cash flows
(49,862,035
)
 
(114,488,230
)
Standardized measure of discounted future net cash flows
$
62,490,836

 
$
126,732,042

Schedule of NYMEX prices used in determining future cash flows
Future cash inflows represent expected revenues from production of period-end quantities of proved reserves based on the previous 12 months unweighted arithmetic average first-day-of-the-month commodity prices for each year and reflect adjustments for lease quality, transportation fees, energy content and regional price differentials.
 
For the Years Ended June 30,
 
2020
 
2019
 
Oil
(Bbl)
 
Gas
(MMBtu)
 
Oil
(Bbl)
 
Gas
(MMBtu)
NYMEX prices used in determining future cash flows
$
47.37

 
n/a
 
$
61.62

 
n/a
Schedule of changes in the standardized measure of discounted future net cash flows applicable to proved crude oil, natural gas liquids, and natural gas reserves
A summary of the changes in the standardized measure of discounted future net cash flows applicable to proved crude oil, natural gas liquids, and natural gas reserves is as follows:
 
For the Years Ended June 30,
 
2020
 
2019
Balance, beginning of the fiscal year
$
126,732,042

 
$
118,958,414

Net changes in sales prices and production costs related to future production
(83,857,342
)
 
23,753,518

Changes in estimated future development costs
(4,099,792
)
 
833,494

Sales of oil and gas produced during the period, net of production costs
(16,093,794
)
 
(28,962,837
)
Net change due to extensions, discoveries, and improved recovery

 

Net change due to revisions in quantity estimates
(6,746,316
)
 
6,129,847

Net change due to purchase of minerals in place
10,364,875

 

Development costs incurred during the period
1,431,444

 
2,089,139

Accretion of discount
16,266,663

 
14,604,387

Net change in discounted income taxes
17,078,591

 
(2,795,183
)
Net changes in timing of production and other
1,414,465

 
(7,878,737
)
Balance, end of the fiscal year
$
62,490,836

 
$
126,732,042