Supplementary Information On Oil, NGL And Natural Gas Reserves | 13. SUPPLEMENTARY INFORMATION ON OIL, NGL AND NATURAL GAS RESERVES (UNAUDITED) Aggregate Capitalized Costs The aggregate amount of capitalized costs of oil and natural gas properties and related accumulated depreciation, depletion and amortization as of September 30 is as follows: 2019 2018 Producing properties $ 354,718,398 $ 427,448,584 Non-producing minerals 14,413,899 12,378,395 Non-producing leasehold 185,124 185,124 Exploratory wells in progress - - 369,317,421 440,012,103 Accumulated depreciation, depletion and amortization (258,063,849 ) (242,169,604 ) Net capitalized costs $ 111,253,572 $ 197,842,499 Costs Incurred For the years ended September 30, the Company incurred the following costs in oil and natural gas producing activities: 2019 2018 2017 Property acquisition costs $ 6,235,905 $ 11,409,673 $ 20,190 Exploration costs - - - Development costs 3,012,095 10,291,476 25,382,377 $ 9,248,000 $ 21,701,149 $ 25,402,567 Estimated Quantities of Proved Oil, NGL and Natural Gas Reserves The following unaudited information regarding the Company’s oil, NGL and natural gas reserves is presented pursuant to the disclosure requirements promulgated by the SEC and the FASB . Proved oil and natural gas reserves are those quantities of oil and natural gas which, by analysis of geosciences and engineering data, can be estimated with reasonable certainty to be economically producible – from a given date forward, from known reservoirs, and under existing economic conditions, operating methods and government regulations – prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions. The project to extract the hydrocarbons must have commenced, or the operator must be reasonably certain that it will commence the project within a reasonable time. The area of the reservoir considered as proved includes: (i) the area identified by drilling and limited by fluid contacts, if any, and (ii) adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or natural gas on the basis of available geoscience and engineering data. In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons as seen in a well penetration unless geoscience, engineering or performance data and reliable technology establishes a lower contact with reasonable certainty. Where direct observation from well penetrations has defined a highest known oil elevation and the potential exists for an associated natural gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering or performance data and reliable technology establish the higher contact with reasonable certainty. Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when: (i) successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and (ii) the project has been approved for development by all necessary parties and entities, including governmental entities. The independent consulting petroleum engineering firm of DeGolyer and MacNaughton of Dallas, Texas, prepared the Company’s oil, NGL and natural gas reserves estimates as of September 30, 2019, 2018 and 2017. The Company’s net proved oil, NGL and natural gas reserves, which are located in the contiguous United States, as of September 30, 2019, 2018 and 2017, have been estimated by the Company’s Independent Consulting Petroleum Engineering Firm. Estimates of reserves were prepared by the use of appropriate geologic, petroleum engineering and evaluation principles and techniques that are in accordance with practices generally recognized by the petroleum industry as presented in the publication of the Society of Petroleum Engineers entitled “Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information (Revision as of February 19, 2007).” The method or combination of methods used in the analysis of each reservoir was tempered by experience with similar reservoirs, stage of development, quality and completeness of basic data and production history. All of the reserve estimates are reviewed and approved by our Vice President of Operations, Freda Webb. Ms. Webb holds a Bachelor of Science degree in Mechanical Engineering from the University of Oklahoma, a Master of Science degree in Petroleum Engineering from the University of Southern California and a Professional Engineering License in Petroleum Engineering in the State of Oklahoma. Ms. Webb has more than 36 years of experience in the oil and gas industry. Before joining the Company, she was sole proprietor of a consulting petroleum engineering firm and a mineral acquisition company. Ms. Webb held various positions of increasing responsibility at Southwestern Energy Company and Occidental Petroleum Corporation, with reservoir engineering assignments in several field locations across the United States. She is an active member of the Society of Petroleum Engineers (SPE). Our Vice President of Operations and internal staff work closely with our Independent Consulting Petroleum Engineers to ensure the integrity, accuracy and timeliness of data furnished to them for their reserves estimation process. We provide historical information (such as ownership interest, oil and gas production, well test data, commodity prices, operating costs, handling fees and development costs) for all properties to our Independent Consulting Petroleum Engineers. Throughout the year, our team meets regularly with representatives of our Independent Consulting Petroleum Engineers to review properties and discuss methods and assumptions. When applicable, the volumetric method was used to estimate the original oil in place (OOIP) and the original gas in place (OGIP). Structure and isopach maps were constructed to estimate reservoir volume. Electrical logs, radioactivity logs, core analyses and other available data were used to prepare these maps as well as to estimate representative values for porosity and water saturation. When adequate data was available and when circumstances justified, material balance and other engineering methods were used to estimate OOIP or OGIP. Estimates of ultimate recovery were obtained after applying recovery factors to OOIP or OGIP. These recovery factors were based on consideration of the type of energy inherent in the reservoirs, analyses of the petroleum, the structural positions of the properties and the production histories. When applicable, material balance and other engineering methods were used to estimate recovery factors. An analysis of reservoir performance, including production rate, reservoir pressure and gas-oil ratio behavior, was used in the estimation of reserves. For depletion-type reservoirs or those whose performance disclosed a reliable decline in producing-rate trends or other diagnostic characteristics, reserves were estimated by the application of appropriate decline curves or other performance relationships. In the analyses of production-decline curves, reserves were estimated only to the limits of economic production or to the limit of the production licenses, as appropriate. Accordingly, these estimates should be expected to change, and such changes could be material and occur in the near term as future information becomes available. Net quantities of proved, developed and undeveloped oil, NGL and natural gas reserves are summarized as follows: Proved Reserves Oil NGL Natural Gas Total (Barrels) (Barrels) (Mcf) Bcfe September 30, 2016 5,426,090 1,622,703 81,725,598 124.0 Revisions of previous estimates 253,481 407,250 13,651,501 17.6 Acquisitions (divestitures) (37,724 ) (12,953 ) (669,064 ) (1.0 ) Extensions, discoveries and other additions 178,497 541,557 34,681,614 39.0 Production (310,677 ) (173,858 ) (8,194,529 ) (11.1 ) September 30, 2017 5,509,667 2,384,699 121,195,120 168.6 Revisions of previous estimates (1,407,995 ) 303,728 (29,247 ) (6.7 ) Acquisitions (divestitures) 236,690 24,765 (1,782,949 ) (0.2 ) Extensions, discoveries and other additions 1,982,624 476,174 9,400,374 24.2 Production (336,564 ) (255,176 ) (8,721,262 ) (12.3 ) September 30, 2018 5,984,422 2,934,190 120,062,036 173.6 Revisions of previous estimates (3,266,351 ) (890,046 ) (35,644,135 ) (60.6 ) Acquisitions (divestitures) (322,023 ) (18,881 ) (948,496 ) (3.0 ) Extensions, discoveries and other additions 313,241 164,276 3,891,262 6.8 Production (329,199 ) (216,259 ) (7,086,761 ) (10.4 ) September 30, 2019 2,380,090 1,973,280 80,273,906 106.4 The prices used to calculate reserves and future cash flows from reserves for oil, NGL and natural gas, respectively, were as follows: September 30, 2019 - $54.40/Bbl, $19.30/Bbl, $2.48/Mcf; September 30, 2018 - $62.86/Bbl, $26.13/Bbl, $2.56/Mcf; September 30, 2017 - $46.31/Bbl, $17.55/Bbl, $2.81/Mcf. The revisions of previous estimates from 2018 to 2019 were primarily the result of: • Negative pricing revisions of 4.4 Bcfe, primarily resulting from oil and natural gas wells currently projected to reach their economic limits earlier than was projected in 2018 due to lower oil prices and higher natural gas price deducts in 2019 relative to 2018; proved developed revisions of 4.3 Bcfe and PUD revisions of 0.1 Bcfe. • Negative revisions of 56.2 Bcfe. Proved undeveloped negative revisions of 48.2 Bcfe were the result of the Company implementing the new strategy of not participating with a working interest in future drilling programs, which resulted in removal of undeveloped leasehold wells, including the Eagle Ford Shale, and lowering the net revenue interest on previously planned working interest wells on our mineral acreage to a royalty revenue interest only. These proved undeveloped locations remaining are in active areas of our core mineral acreage. Proved developed revisions were negative 8.0 Bcfe, principally due to lower performance of our high-interest Woodford gas wells drilled in 2017 in the Arkoma Stack and, to a lesser extent, lower performance of the Fayetteville Shale gas properties in Arkansas. Acquisitions and divestitures were the result of: • The acquisition of 0.8 Bcfe, predominately in the active drilling program of the Bakken in North Dakota; 0.5 Bcfe were proved developed and 0.3 Bcfe were proved undeveloped. • The sale of 3.8 Bcfe, predominately in the Permian Basin in Texas and New Mexico; 2.2 Bcfe were proved developed and 1.6 Bcfe were proved undeveloped. Extensions, discoveries and other additions from 2018 to 2019 are principally attributable to: • Proved developed reserve extensions, discoveries and other additions of 2.1 Bcfe a) The Company’s royalty interest ownership in the ongoing development of unconventional oil, NGL and natural gas utilizing extended horizontal drilling in the Woodford Shale in the STACK, SCOOP and Arkoma Stack in Oklahoma. b) The Company’s royalty interest ownership in ongoing development of unconventional oil, NGL and natural gas utilizing horizontal drilling in the STACK Meramec play in the Anadarko Basin in western Oklahoma. c) The Company’s royalty interest ownership in ongoing development of conventional and unconventional oil, NGL and natural gas utilizing horizontal drilling in the Permian Basin. • The addition of 4.7 Bcfe of PUD reserves within the Company’s active drilling program areas of 1) the STACK Meramec in western Oklahoma 2) the SCOOP Woodford Shale in western Oklahoma, 3) the Woodford Shale in the Arkoma Stack, 4) the Marmaton in Ellis County, Oklahoma, and 5) the Yeso in Eddy County, New Mexico. • Production of 10.4 Bcfe from the Company’s oil and natural gas properties. Proved Developed Reserves Proved Undeveloped Reserves Oil NGL Natural Oil NGL Natural (Barrels) (Barrels) (Mcf) (Barrels) (Barrels) (Mcf) September 30, 2017 2,201,528 1,768,425 87,861,043 3,308,139 616,274 33,334,077 September 30, 2018 2,334,587 2,085,706 83,151,954 3,649,835 848,484 36,910,082 September 30, 2019 1,863,096 1,747,242 67,713,193 516,994 226,038 12,560,713 The following details the changes in proved undeveloped reserves for 2019 (Mcfe): Beginning proved undeveloped reserves 63,899,996 Proved undeveloped reserves transferred to proved developed (1,763,402 ) Revisions (48,404,716 ) Extensions and discoveries 4,679,986 Sales (1,648,780 ) Purchases 255,821 Ending proved undeveloped reserves 17,018,905 For the fiscal year ending September 30, 2019, our beginning PUD reserves were 63.9 Bcfe. In 2019, a total of 1.8 Bcfe (3% of the beginning balance) was transferred to proved developed. The 48.4 Bcfe (76% of the beginning balance) of negative revisions to PUD reserves were pricing revisions of 0.2 Bcfe and a revision of 48.2 Bcfe, predominately resulting from the removal of oil, NGL and natural gas reserves associated with working interest in Eagle Ford wells and working interests in wells in STACK, SCOOP and Arkoma Stack plays consistent with the Company implementing the strategy to no longer participate with working interests moving forward. The proved undeveloped locations remaining are royalty interest only and are in active areas of our core mineral acreage. We anticipate that all the Company’s current PUD locations will be drilled and converted to PDP within five years of the date they were added. However, PUD locations and associated reserves, which are no longer projected to be drilled within five years from the date they were added to PUD reserves, will be removed as revisions at the time that determination is made. In the event that there are undrilled PUD locations at the end of the five-year period, it is our intent to remove the reserves associated with those locations from our proved reserves as revisions. The Company added 4.7 Bcfe of royalty interest PUD reserves in 2019 within the active drilling program areas of 1) the SCOOP Woodford Shale in western Oklahoma, 2) the Anadarko Basin STACK Meramec in western Oklahoma, 3) the Marmaton in Ellis County, Oklahoma, 4) the Arkoma Stack in eastern Oklahoma and 5) the Yeso in Eddy County, New Mexico. These additions result from continuing development and additional well performance data in each of the referenced plays. Additionally, the Company purchased 0.3 Bcfe in the Bakken in North Dakota and sold 1.6 Bcfe, predominately in the Permian Basin in Texas and New Mexico. Standardized Measure of Discounted Future Net Cash Flows Accounting Standards prescribe guidelines for computing a standardized measure of future net cash flows and changes therein relating to estimated proved reserves. The Company has followed these guidelines, which are briefly discussed below. Future cash inflows and future production and development costs are determined by applying the trailing unweighted 12-month arithmetic average of the first-day-of-the-month individual product prices and year-end costs to the estimated quantities of oil, NGL and natural gas to be produced. Actual future prices and costs may be materially higher or lower than the unweighted 12-month arithmetic average of the first-day-of-the-month individual product prices and year-end costs used. For each year, estimates are made of quantities of proved reserves and the future periods during which they are expected to be produced, based on continuation of the economic conditions applied for such year. Estimated future income taxes are computed using current statutory income tax rates, including consideration for the current tax basis of the properties and related carry forwards, giving effect to permanent differences and tax credits. The resulting future net cash flows are reduced to present value amounts by applying a 10% annual discount factor. The assumptions used to compute the standardized measure are those prescribed by the FASB and, as such, do not necessarily reflect our expectations of actual revenue to be derived from those reserves nor their present worth. The limitations inherent in the reserve quantity estimation process, as discussed previously, are equally applicable to the standardized measure computations since these estimates affect the valuation process. 2019 2018 2017 Future cash inflows $ 366,697,321 $ 759,899,074 $ 637,509,599 Future production costs (153,935,373 ) (259,413,766 ) (256,193,675 ) Future development and asset retirement costs (1,917,937 ) (89,518,449 ) (93,133,683 ) Future income tax expense (47,788,416 ) (95,872,182 ) (102,193,819 ) Future net cash flows 163,055,595 315,094,677 185,988,422 10% annual discount (77,494,066 ) (158,768,823 ) (105,155,847 ) Standardized measure of discounted future net cash flows $ 85,561,529 $ 156,325,854 $ 80,832,575 Changes in the standardized measure of discounted future net cash flows are as follows: 2019 2018 2017 Beginning of year $ 156,325,854 $ 80,832,575 $ 29,770,119 Changes resulting from: Sales of oil, NGL and natural gas, net of production costs (25,072,122 ) (32,836,007 ) (25,783,055 ) Net change in sales prices and production costs (76,588,460 ) 47,533,281 37,186,619 Net change in future development and asset retirement costs 43,607,535 1,580,942 (7,939,156 ) Extensions and discoveries 7,074,245 34,667,557 38,582,908 Revisions of quantity estimates (60,308,497 ) (8,391,223 ) 15,282,587 Acquisitions (divestitures) of reserves-in-place (3,134,783 ) (307,472 ) (962,667 ) Accretion of discount 20,457,930 12,602,209 4,789,294 Net change in income taxes 23,413,194 (3,057,128 ) (27,070,430 ) Change in timing and other, net (213,367 ) 23,701,120 16,976,356 Net change (70,764,325 ) 75,493,279 51,062,456 End of year $ 85,561,529 $ 156,325,854 $ 80,832,575 |