XML 45 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
(6) Equity Investment in Savoy (Tables)
12 Months Ended
Dec. 31, 2013
Equity Investment In SELLP [Abstract]  
Savoy Consolidated Balance Sheet
   
2013
   
2012
 
Current assets
 
$
29,182
   
$
16,207
 
Oil and gas properties, net
   
25,408
     
21,065
 
Other
   
260
     
263
 
   
$
54,850
   
$
37,535
 
                 
Total liabilities
 
$
16,447
   
$
9,116
 
Partners' capital
   
38,403
     
28,419
 
   
$
54,850
   
$
37,535
 
SavoyCondensedStatementofOperationsTableText
   
2013
   
2012
 
Revenue
 
$
42,248
   
$
32,052
 
Expenses
   
(29,322
)
   
(27,527
)
Net income
 
$
12,926
   
$
4,525
 
Cost Incurred in Oil and Gas Property Acquisition, Exploration, and Development Activities Disclosure [Table Text Block]
   
2013
 
Unproved property acquisition
  $ 1,287  
Development
    858  
Exploration
    7,061  
Total
  $ 9,206  
Results of Operations for Oil and Gas Producing Activities Disclosure [Table Text Block]
   
Oil
(Bbls)
   
NGLs
(Bbls)
   
Natgas
(Mcf)
 
                   
January 1, 2013
    700       29       1,108  
Extensions and discoveries
    898       58       442  
Production
    (153 )     (11 )     (96 )
Revisions to previous estimates
    24       23       (153 )
December 31, 2013
    1,469       99       1,301  
                         
Proved developed reserves
    746       60       450  
Proved undeveloped reserves (PUDs)
    723       39       851  
Schedule of Proved Developed and Undeveloped Oil and Gas Reserve Quantities [Table Text Block]
   
Proved
Developed
   
PUDs
   
Total
Proved
 
Future cash flows:
                 
Oil
  $ 70,582     $ 70,662     $ 141,244  
NGLs
    2,551       1,669       4,220  
Natgas
    1,365       976       2,341  
Total cash flows
    74,498       73,307       147,805  
Future production costs
    (12,213 )     (12,233 )     (24,446 )
Future development costs
            (3,073 )     (3,073 )
Future income tax (none since Savoy is a pass-through entity for income tax purposes)
                       
Future net cash flows
    62,285       58,001       120,286  
10% annual discount for estimated timing of cash flows
    (14,355 )     (15,111 )     (29,466 )
Standardized measure of discounted future net cash flows
  $ 47,930     $ 42,890     $ 90,820  
                         
Oil and Gas Net Production, Average Sales Price and Average Production Costs Disclosure [Table Text Block]
   
2013
 
Beginning of year
  $ 35,300  
Sales, net of production costs
    (12,640 )
Net changes in prices and production costs
    1,600  
Extensions and discoveries
    57,200  
Revisions of previous quantity estimates
    2,100  
Change in production timing and other
    3,700  
Accretion of discount
    3,560  
End of year
  $ 90,820  
         
Average wellhead prices:
       
Oil (per Bbl)
  $ 94.66  
NGLs (per Bbl)
    42.45  
Natgas (per Mcf)
    3.04