XML 60 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUPPLEMENTARY OIL AND NATURAL GAS INFORMATION (UNAUDITED) (Tables)
12 Months Ended
Sep. 30, 2017
Oil and Gas Exploration and Production Industries Disclosures [Abstract]  
Summary of changes in the estimates of net interests in total proved developed reserves of oil and natural gas liquids and natural gas
 
OIL & NGL
(Bbls)
 
GAS
(Mcf)
 
Total
(Boe)
Proved reserves:
 

 
 

 
 

Balance at September 30, 2015
469,000

 
3,124,000

 
1,008,000

Revisions of previous estimates
(23,000
)
 
(1,320,000
)
 
(251,000
)
Extensions, discoveries and other additions
54,000

 
95,000

 
70,000

Acquisitions of reserves
34,000

 
18,000

 
37,000

Less production
(84,000
)
 
(476,000
)
 
(166,000
)
Balance at September 30, 2016
450,000

 
1,441,000

 
698,000

Revisions of previous estimates
85,000

 
2,103,000

 
447,000

Acquisitions of reserves
31,000

 
39,000

 
38,000

Less sales of reserves
(67,000
)
 
(200,000
)
 
(101,000
)
Less production
(86,000
)
 
(378,000
)
 
(151,000
)
Balance at September 30, 2017
413,000

 
3,005,000

 
931,000

Schedule of capitalized costs relating to oil and natural gas producing activities
All capitalized costs relating to oil and natural gas producing activities, which were being depleted in all years, are summarized as follows:
 
September 30,
 
2017
 
2016
Proved properties
$
68,522,000

 
$
66,044,000

Unproved properties
186,000

 
221,000

Total capitalized costs
68,708,000

 
66,265,000

Accumulated depletion and depreciation
64,915,000

 
61,060,000

Net capitalized costs
$
3,793,000

 
$
5,205,000

Schedule of costs incurred in oil and natural gas property acquisition, exploration and development
 
Year ended September 30,
 
2017
 
2016
Acquisition of properties:
 

 
 

Unproved
$
70,000

 
$
161,000

Proved
381,000

 
608,000

Development costs
586,000

 
1,103,000

Total
$
1,037,000

 
$
1,872,000

Schedule of results of operations for oil and natural gas producing activities
 
Year ended September 30,
 
2017
 
2016
Net revenues
$
4,383,000

 
$
3,177,000

Production costs
(3,028,000
)
 
(3,142,000
)
Depletion
(848,000
)
 
(1,236,000
)
Impairment of assets

 
(1,154,000
)
Pre-tax results of operations (1)
507,000

 
(2,355,000
)
Estimated income tax benefit (2)
282,000

 
297,000

Results of operations (1)
$
789,000

 
$
(2,058,000
)
_________________
(1)   Before gain on sale of oil and natural gas properties, general and administrative expenses, interest expense, and foreign exchange gains and losses.
(2) Estimated income tax benefit includes changes to the deferred income tax valuation allowance necessary for the portion of Canadian tax law deferred tax assets that may not be realizable.
Schedule of standardized measure of discounted future net cash flows
 
September 30,
 
2017
 
2016
Future cash inflows
$
24,786,000

 
$
17,259,000

Future production costs
(15,140,000
)
 
(11,951,000
)
Future development costs
(1,172,000
)
 
(426,000
)
Future income tax expenses
(2,401,000
)
 
(1,016,000
)
Future net cash flows
6,073,000

 
3,866,000

10% annual discount for timing of cash flows
(1,756,000
)
 
(956,000
)
Standardized measure of discounted future net cash flows
$
4,317,000

 
$
2,910,000

Schedule of changes in standardized measure of discounted future net cash flows
 
Year ended September 30,
 
2017
 
2016
Beginning of year
$
2,910,000

 
$
4,035,000

Sales of oil and natural gas produced, net of production costs
(1,355,000
)
 
(35,000
)
Net changes in prices and production costs, net of royalties and wellhead taxes
3,033,000

 
(4,134,000
)
Extensions and discoveries

 
1,285,000

Net change due to purchases and sales of minerals in place
(305,000
)
 
470,000

Revisions of previous quantity estimates
511,000

 
(343,000
)
Net change in income taxes
(1,247,000
)
 
98,000

Accretion of discount
305,000

 
412,000

Other - changes in the timing of future production and other
400,000

 
1,018,000

Other - net change in Canadian dollar translation rate
65,000

 
104,000

Net change
1,407,000

 
(1,125,000
)
End of year
$
4,317,000

 
$
2,910,000