-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, OniQ7Yr1RM8fi5rxbZZHqPuI+p71a1I2eCdetm+8VfGzVJyX4jVJ2AgeMioM97k8 sanJVENTZnhuuGL4zgnSqQ== 0000051072-96-000005.txt : 19960620 0000051072-96-000005.hdr.sgml : 19960620 ACCESSION NUMBER: 0000051072-96-000005 CONFORMED SUBMISSION TYPE: 10KSB/A PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 19951231 FILED AS OF DATE: 19960619 SROS: NASD FILER: COMPANY DATA: COMPANY CONFORMED NAME: FUTURE PETROLEUM CORP/UT/ CENTRAL INDEX KEY: 0000051072 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 870239185 STATE OF INCORPORATION: UT FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10KSB/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-08609 FILM NUMBER: 96582880 BUSINESS ADDRESS: STREET 1: 2351 W NW HWY STE 2130 CITY: DALLAS STATE: TX ZIP: 75220 BUSINESS PHONE: 2143507602 MAIL ADDRESS: STREET 1: P O BOX 25253 CITY: DALLAS STATE: TX ZIP: 75225 FORMER COMPANY: FORMER CONFORMED NAME: INTERMOUNTAIN EXPLORATION CO DATE OF NAME CHANGE: 19920703 10KSB/A 1 13. OIL AND GAS RESERVE DATA (UNAUDITED) The following table, based on information prepared by independent petroleum engineers, summarizes changes in the estimates of the Company's net interest in total proved reserves of crude oil and condensate and natural gas, all of which are domestic reserves: Oil Gas (BBLS) (MCF) Balance, January 1, 1994 23,000 1,495,000 Sale of minerals in place - (70,000) Revisions of previous estimates (10,000) (155,000) Production (3,000) (100,000) Balance, December 31, 1994 (1) 10,000 1,170,000 Purchase of minerals in place 30,000 245,000 Conveyance of minerals in place to limited partnership (25,000) (796,000) Revisions of estimates (2,000) (363,000) Production (2,000) (75,000) Balance, December 31, 1995 (1) 11,000 181,000 (1) The reserves are all classified as proved developed. FUTURE PETROLEUM CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Company's proportional interest in the reserves of investee accounted for by the equity method - December 31, 1995: Total 102,000 1,039,000 Proved Developed 83,000 887,000 Proved oil and gas reserves are the estimated quantities of crude oil, condensate and natural gas which geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. Proved developed oil and gas reserves are reserves that can be expected to be recovered through existing wells with existing equipment and operating methods. The above estimated net interests in proved reserves are based upon subjective engineering judgments and may be affected by the limitations inherent in such estimation. The process of estimating reserves is subject to continual revision as additional information becomes available as a result of drilling, testing, reservoir studies and production history. There can be no assurance that such estimates will not be materially revised in subsequent periods. 14. STANDARDIZED MEASURE OF CHANGES IN FUTURE NET REVENUES (UNAUDITED) The standardized measure of discounted future net cash flows at December 31, 1995 and 1994 relating to proved oil and gas reserves is set forth below. The assumptions used to compute the standardized measure are those prescribed by the Financial Accounting Standards Board and as such, do not necessarily reflect the Company's expectations of actual revenues to be derived from those reserves nor their present worth. The limitations inherent in the reserve quantity estimation process are equally applicable to the standardized measure computations since these estimates are the basis for the valuation process. YEAR ENDED DECEMBER 31, 1995 1994 Future cash inflows $ 506,000 $2,274,000 Future production costs (345,000) (758,000) Future income tax expense (27,000) (107,000) Future net cash flows 134,000 1,409,000 10% annual discount for estimated timing of cash flows (34,000) (437,000) Standardized measure of discounted future net cash flows $ 100,000 $ 972,000 Company's share of equity method investee's standardized measure of discounted future net cash flows $ 888,000 $ -- Future net cash flows were computed using year-end prices and costs, and year-end statutory tax rates (adjusted for permanent differences) that relate to existing proved oil and gas reserves at year-end. The following are the principal sources of change in the standardized measure of discounted future net cash flows: FUTURE PETROLEUM CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS YEAR ENDED DECEMBER 31, 1995 1994 Sales of oil and gas produced, net of production costs $ (22,000) $ (46,000) Purchase of minerals in place 238,000 - Net changes in prices and production costs (133,000) (51,000) Conveyance of minerals in place to limited partnership (649,000) - Sale of minerals in place - (65,000) Revisions of previous quantity estimates (463,000) (283,000) Accretion of discount 97,000 92,000 Net change in income taxes 60,000 407,000 Net change (872,000) 54,000 Balance, beginning of year 972,000 918,000 Balance, end of year $ 100,000 $ 972,000 -----END PRIVACY-ENHANCED MESSAGE-----