XML 58 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
DERIVATIVES (Tables)
12 Months Ended
Dec. 31, 2013
DERIVATIVES  
Summary of derivative commodity contracts in place

 

 

Settlement Period
  Derivative
Instrument
  Total Volumes
(Bbls/MMBtu
per day)
  Average
Fixed
Price
  Average
Short Floor
Price
  Average
Floor
Price
  Average
Ceiling
Price
  Fair Market
Value of
Asset
(Liability)
 

Oil

                                         

1Q 2014

  Swap     3,133   $ 96.97                     $ (403,499 )

2Q 2014

  Swap     4,126   $ 96.20                       (288,370 )

3Q 2014

  Swap     3,870   $ 93.04                       (518,444 )

4Q 2014

  Swap     3,870   $ 93.04                       205,179  

1Q 2014

  Collar     5,617               $ 86.33   $ 97.09     (1,338,410 )

2Q 2014

  Collar     4,846               $ 86.55   $ 96.72     (1,252,787 )

3Q 2014

  Collar     4,326               $ 86.16   $ 96.57     (615,971 )

4Q 2014

  Collar     4,326               $ 86.16   $ 96.57     (68,724 )

2014

  3-Way Collar     1,000         $ 60.00   $ 85.00   $ 99.50     (303,314 )

2015

  3-Way Collar     4,500         $ 66.67   $ 83.33   $ 94.12     (782,385 )
                                         

 

                                    $ (5,366,725 )
                                         
                                         

Gas

                                         

2014

  3-Way Collar     15,000         $ 3.50   $ 4.00   $ 4.75   $ 122,173  

2015

  3-Way Collar     15,000         $ 3.50   $ 4.00   $ 4.75     (127,895 )
                                         

 

                                    $ (5,722 )
                                         
                                         

Total

                                    $ (5,372,447 )
                                         
                                         
Summary of economic derivatives in place, which settle monthly

 

 

Settlement Period
  Derivative
Instrument
  Total Volumes
(Bbls/MMBtu
per day)
  Average
Fixed
Price
  Average
Short Floor
Price
  Average
Floor
Price
  Average
Ceiling
Price
 

Oil

                                   

1Q 2014

  Swap     3,133   $ 96.97                    

2Q 2014

  Swap     4,126   $ 96.20                    

3Q 2014

  Swap     3,870   $ 93.04                    

4Q 2014

  Swap     3,870   $ 93.04                    

1Q 2014

  Collar     5,617               $ 86.33   $ 97.09  

2Q 2014

  Collar     4,846               $ 86.55   $ 96.72  

3Q 2014

  Collar     4,326               $ 86.16   $ 96.57  

4Q 2014

  Collar     4,326               $ 86.16   $ 96.57  

1Q 2014

  3-Way collar     1,000         $ 60.00   $ 85.00   $ 99.50  

2Q - 4Q 2014

  3-Way Collar     2,000         $ 65.00   $ 87.68   $ 99.75  

2015

  3-Way Collar     4,500         $ 66.67   $ 83.33   $ 94.12  

Gas

                                   

1Q 2014

  3-Way Collar     22,500         $ 3.56   $ 4.13   $ 4.78  

2Q - 4Q 2014

  3-Way Collar     30,000         $ 3.63   $ 4.21   $ 4.81  

2015

  3-Way Collar     15,000         $ 3.50   $ 4.00   $ 4.75  
Summary of all the Company's derivative positions reported on the accompanying balance sheets

 

 

 
  As of December 31, 2013  
 
  Balance Sheet Location   Fair Value  

Derivative Assets

           

Commodity contracts

  Current assets   $ 857,863  

Commodity contracts

  Noncurrent assets     292,691  

Derivative Liabilities

           

Commodity contracts

  Current liabilities     (5,320,030 )

Commodity contracts

  Long-term liabilities     (1,202,971 )
           

Total net derivative liability

      $ (5,372,447 )
           


 
  As of December 31, 2012  
 
  Balance Sheet Location   Fair Value  

Derivative Assets

           

Commodity contracts

  Current assets   $ 2,178,064  

Commodity contracts

  Noncurrent assets      

Derivative Liabilities

           

Commodity contracts

  Current liabilities     (5,200,202 )

Commodity contracts

  Long-term liabilities     (1,208,106 )
           

Total net derivative liability

      $ (4,230,244 )
           
Summary of the components of the derivative gain (loss) presented on the accompanying statements of operations and comprehensive income

 

 

 
  For the Years Ended December 31,  
 
  2013   2012   2011  

Derivative cash settlement gain (loss):

                   

Oil contracts

  $ (11,755,140 ) $ (1,491,948 ) $ (3,694,974 )

Gas contracts

    425,291     766,566     670,838  
               

Total derivative cash settlement (loss)(1)

  $ (11,329,849 ) $ (725,382 ) $ (3,024,136 )
               

Change in fair value gain (loss):

                   

Oil contracts

  $ (1,142,203 ) $ 1,649,687   $ 225,393  

Gas contracts

             
               

Total change in fair value gain (loss)

  $ (1,142,203 ) $ 1,649,687   $ 225,393  
               

Total derivative gain (loss)(2)

  $ (12,472,052 ) $ 924,305   $ (2,798,743 )
               
               

(1)
Derivative cash settlement gain (loss) is reported in the derivative cash settlements line item on the accompanying statements of cash flows within the net cash used in investing activities.

(2)
Total derivative gain (loss) is reported in the derivative gain (loss) line item on the accompanying statements of cash flows within the net cash provided by operating activities.