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, 2016 2015 Evaluated oil and gas properties $ 20,393,715 $ 19,856,659 Less accumulated depletion and impairment (20,387,721 ) (19,540,800 ) Net capitalized costs for evaluated oil and gas properties $ 5,994 $ 315,859 Costs incurred in Oil and Gas Property Acquisition, Exploration and Development Activities September 30, September 30, 2016 2015 Evaluated Property Acquisition Costs $ – $ – Evaluated Exploration Costs 537,56 748,837 $ 537,56 $ 748,837 Results of Operations from Oil and Gas Producing Activities September 30, September 30, 2016 2015 Revenue $ 351,312 $ 452,686 Production costs (533,381 ) (482,798 ) Depletion, depreciation and amortization (604,591 ) (259,358 ) Impairment of oil and gas properties (242,330 ) (898,861 ) Loss from oil and gas operations $ (1,028,990 ) $ (1,188,331 ) 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 $31.59/barrel and $46.14/barrel for liquids for September 30, 2016 and 2015. 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, 2016 2015 Oil Oil (Mbbl) (Mbbl) Balance beginning of the year 211,097 33,090 Revisions of previous estimates (199,213 ) 186,546 Production (8,424 ) (8,539 ) Balance end of the year 3,460 211,097 Standardized Measure of Discounted Future Net Cash Flow September 30, September 30, 2016 2015 Future cash inflows $ 109,321 $ 8,992,048 Future production and development costs (103,877 ) (2,776,956 ) Future income tax recovery (expenses) (1,905 ) (2,175,282 ) Future net cash flows 3,539 4,039,810 10% annual discount for estimated timing of cash flows 358 (1,557,463 ) Standardized measure of discounted future net cash flows $ 3,897 $ 2,482,347 Sources of Changes in Discounted Future Net Cash Flows September 30, September 30, 2016 2015 Standardized measure of discounted future net cash flows at the beginning of the year $ 2,482,347 $ 582,565 Accretion of discount 381,900 89,625 Development costs incurred 537,056 748,837 Changes in estimated development costs (490,827 ) (712,261 ) Revision of previous quantity estimates (764,517 ) 3,400,316 Net change in prices and production costs (3,739,681 ) (714,887 ) Net change in income taxes 1,334,550 (1,022,960 ) Sales of oil and gas produced, net of production costs 263,069 111,112 Standardized measure of discounted future net cash flows at the end of the year $ 3,897 $ 2,482,347 |