XML 35 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Supplementary Oil and Gas Information (unaudited) (Tables)
12 Months Ended
Dec. 31, 2014
Costs Incurred in Oil and Gas Property Acquisition

Costs incurred in oil and gas property acquisition, exploration and development activities and related depletion, depreciation, amortization and accretion (“DD&A”) per equivalent unit-of-production were as follows for the years ended December 31, 2013 and 2014:

 

     2013      2014  

Acquisition costs:

     

Unproved properties

   $ —         $ 34,500   

Proved properties

     —           —     

Exploration costs

     —          —    

Development costs

     307,834         594,359   

Revisions to asset retirement obligation

     34,934         —     
  

 

 

    

 

 

 

Total costs incurred

$ 342,768    $ 628,859   
  

 

 

    

 

 

 

Depletion per BOE of production

$ 19.01    $ 22.24   
  

 

 

    

 

 

 

Changes in Proved Reserves

The Company did not have any proved reserves prior to 2011. The following table sets forth information regarding the Company’s estimated total proved and oil and gas reserve quantities for the years ended December 31, 2013 and 2014:

 

     Oil
(Bbl)
     Gas
(Mcf)
     Equivalent
(BOE)
 

Balance, December 31, 2012

     331,672        529,239         419,879   

Sale of oil and gas reserves in place

     (4,080      —           (4,080

Revisions in previous estimates

     (60,081      233,116         (18,229

Production

     (20,517      (85,567      (37,778
  

 

 

    

 

 

    

 

 

 

Balance, December 31, 2013

  246,994      676,788      359,792   

Revisions in previous estimates

  13,060      8,347      14,452   

Production

  (22,825   (70,195   (34,524
  

 

 

    

 

 

    

 

 

 

Balance, December 31, 2014

  237,229      614,940      339,720   
  

 

 

    

 

 

    

 

 

 

Proved reserves, December 31, 2013:

Proved developed

  184,349      668,489      295,764   
  

 

 

    

 

 

    

 

 

 

Proved undeveloped

  62,645      8,299      64,028   
  

 

 

    

 

 

    

 

 

 

Proved reserves, December 31, 2014:

Proved developed

  230,530      614,940      333,020   
  

 

 

    

 

 

    

 

 

 

Proved undeveloped

  6,699      6,699   
  

 

 

    

 

 

    

 

 

 

Standardized Measure of Discounted Future Net Cash Flows Related to Proved Oil and Gas Reserves

The following table presents the standardized measure of discounted future net cash flows related to proved oil and gas reserves as of December 31, 2013 and 2014:

 

     2013      2014  

Future cash inflows

   $ 25,573,856       $ 23,132,987   

Future production costs

     (10,493,071      (9,732,541

Future development costs

     (880,486      (781,442

Future income taxes

     (2,490,706      —     
  

 

 

    

 

 

 

Future net cash flows

  11,709,593      12,619,004   

10% annual discount

  (5,554,945   (5,476,544
  

 

 

    

 

 

 

Standardized measure of discounted future net cash flows

$ 6,154,648    $ 7,142,460   
  

 

 

    

 

 

Changes in Standardized Measure of Discounted Future Net Cash Flows

A summary of changes in the standardized measure of discounted future net cash flows is as follows for the years ended December 31, 2013 and 2014:

 

     2013      2014  

Standardized measure of discounted future net cash flows, beginning of year

   $ 7,033,189       $ 6,154,647   

Sales of oil and gas, net of production costs and taxes

     (1,359,448      (1,190,850

Purchases of reserves in place

     —           —     

Sales of reserves in place

     (160,748      —     

Changes in development costs

     (7,872      98,054   

Revisions of previous estimates

     (524,565      213,112   

Changes in prices and production costs

     492,325         (341,335

Net changes in income taxes

     (21,553      440,034   

Accretion of discount

     703,319         615,465   
  

 

 

    

 

 

 

Standardized measure of discounted future net cash flows, end of year

$ 6,154,647    $ 5,989,127