SUPPLEMENTAL OIL AND GAS INFORMATION | NOTE 19: SUPPLEMENTAL OIL AND GAS INFORMATION Capitalized Costs Related to Oil and Gas Producing Activities September 30, September 30, 2014 2013 Evaluated oil and gas properties $ 19,107,823 $ 18,399,005 Less accumulated depletion and impairment (18,382,583 ) (17,332,325 ) Net capitalized costs for evaluated oil and gas properties $ 725,240 $ 1,066,680 Costs incurred in Oil and Gas Property Acquisition, Exploration and Development Activities September 30, September 30, 2014 2013 Evaluated Property Acquisition Costs $ – $ – Evaluated Exploration Costs 708,818 85,830 $ 708,818 $ 85,830 Results of Operations from Oil and Gas Producing Activities September 30, September 30, 2014 2013 Revenue $ 844,303 $ 849,916 Production costs (782,008 ) (780,958 ) Depletion, depreciation and amortization (419,471 ) (431,748 ) Impairment of oil and gas properties (630,787 ) (519,125 ) Loss from oil and gas operations $ (987,963 ) $ (881,915 ) Reserve Information The following estimates of proved reserve and proved developed reserve quantities and related standardized measure of discounted net cash flow are estimates only, and do not purport to reflect realizable values or fair market values of the Company’s reserves. The Company emphasizes that reserve estimates are inherently imprecise and that estimates of new discoveries are more imprecise than those of producing oil and gas properties. Accordingly, these estimates are expected to change as future information becomes available. All of the Company’s reserves are located in the United States. Future cash flows are computed by applying prices of oil which are based on the respective 12-month unweighted average of the first of the month prices to period end quantities of proved oil reserves. The 12-month unweighted average of the first of the month market prices used for the standardized measures below was $77.69/barrel and $78.77/barrel for liquids for September 30, 2014 and 2013. Future operating expenses and development costs are computed primarily by the Company’s petroleum engineers by estimating the expenditures to be incurred in developing and producing the Company’s proved natural gas and oil reserves at the end of the period, based on period end costs and assuming continuation of existing economic conditions. Future income taxes are based on period end statutory rates, adjusted for tax basis and applicable tax credits. A discount factor of ten percent was used to reflect the timing of future net cash flows. The standardized measure of discounted future net cash flows is not intended to represent the replacement cost of fair value of the Company’s natural gas and oil properties. An estimate of fair value would also take into account, among other things, the recovery of reserves not presently classified as proved, anticipated future changes in prices and costs, and a discount factor more representative of the time value of money and the risks inherent in reserve estimate of natural gas and oil producing operations. Proved Oil and Gas Reserve Quantities September 30, September 30, 2014 2013 Oil Oil (BBL) (BBL) Balance beginning of the year 38,170 87,678 Revisions of previous estimates 4,685 (39,726 ) Production (9,765 ) (9,782 ) Transfer of oil and gas interest – – Balance end of the year 33,090 38,170 Standardized Measure of Discounted Future Net Cash Flow September 30, September 30, 2014 2013 Future cash inflows $ 2,570,759 $ 3,006,650 Future production and development costs (1,437,698 ) (1,600,136 ) Future income tax expenses (396,571 ) (492,280 ) Future net cash flows 736,490 914,234 10% annual discount for estimated timing of cash flows (153,925 ) (220,893 ) Standardized measure of discounted future net cash flows $ 582,565 $ 693,341 Sources of Changes in Discounted Future Net Cash Flows September 30, September 30, 2014 2013 Standardized measure of discounted future net cash flows at the beginning of the year $ 693,341 $ 1,517,550 Accretion of discount 106,668 233,469 Development costs incurred 708,818 85,830 Changes in estimated development costs (699,208 ) (21,269 ) Revision of previous quantity estimates 131,757 (1,319,808 ) Net change in prices and production costs (604,275 ) (645,981 ) Net change in income taxes 59,649 443,805 Sales of oil and gas produced, net of production costs 18,705 12,042 Transfer of oil and gas interest – – Timing differences and other 167,110 387,703 Standardized measure of discounted future net cash flows at the end of the year $ 582,565 $ 693,341 |