XML 56 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUPPLEMENTARY OIL AND NATURAL GAS INFORMATION (UNAUDITED) (Tables)
12 Months Ended
Sep. 30, 2018
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, 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

Revisions of previous estimates
(2,000
)
 
(1,571,000
)
 
(273,000
)
Extensions, discoveries and other additions
46,000

 
144,000

 
71,000

Acquisitions of reserves
1,296,000

 
4,060,000

 
1,997,000

Less sales of reserves
(96,000
)
 
(255,000
)
 
(141,000
)
Less production
(67,000
)
 
(328,000
)
 
(123,000
)
Proved Reserves, September 30, 2018
1,590,000

 
5,055,000

 
2,462,000

Proved Developed Reserves, September 30, 2018
693,000

 
2,399,000

 
1,107,000

Proved Undeveloped Reserves, September 30, 2018
897,000

 
2,656,000

 
1,355,000

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,
 
2018
 
2017
Proved properties
$
63,766,000

 
$
68,522,000

Unproved properties
180,000

 
186,000

Total capitalized costs
63,946,000

 
68,708,000

Accumulated depletion and depreciation
48,769,000

 
64,915,000

Net capitalized costs
$
15,177,000

 
$
3,793,000

Schedule of costs incurred in oil and natural gas property acquisition, exploration and development
 
Year ended September 30,
 
2018
 
2017
Acquisition of properties:
 

 
 

Unproved
$
6,000

 
$
70,000

Proved
13,422,000

 
381,000

Development costs

 
586,000

Total
$
13,428,000

 
$
1,037,000

Schedule of results of operations for oil and natural gas producing activities
 
Year ended September 30,
 
2018
 
2017
Net revenues
$
3,706,000

 
$
4,383,000

Production costs
(2,633,000
)
 
(3,028,000
)
Depletion
(826,000
)
 
(848,000
)
Pre-tax results of operations (1)
247,000

 
507,000

Estimated income tax benefit (2)
83,000

 
282,000

Results of operations (1)
$
330,000

 
$
789,000

_________________
(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,
 
2018
 
2017
Future cash inflows
$
83,947,000

 
$
24,786,000

Future production costs
(41,130,000
)
 
(15,140,000
)
Future development costs
(13,753,000
)
 
(1,172,000
)
Future income tax expenses
(6,236,000
)
 
(2,401,000
)
Future net cash flows
22,828,000

 
6,073,000

10% annual discount for timing of cash flows
(8,992,000
)
 
(1,756,000
)
Standardized measure of discounted future net cash flows
$
13,836,000

 
$
4,317,000

Schedule of changes in standardized measure of discounted future net cash flows
 
Year ended September 30,
 
2018
 
2017
Beginning of year
$
4,317,000

 
$
2,910,000

Sales of oil and natural gas produced, net of production costs
(1,073,000
)
 
(1,355,000
)
Net changes in prices and production costs, net of royalties and wellhead taxes
(726,000
)
 
3,033,000

Extensions and discoveries
2,224,000

 

Net change due to purchases and sales of minerals in place
10,373,000

 
(305,000
)
Revisions of previous quantity estimates
(491,000
)
 
511,000

Net change in income taxes
(3,388,000
)
 
(1,247,000
)
Accretion of discount
418,000

 
305,000

Other - changes in the timing of future production and other
2,315,000

 
400,000

Other - net change in Canadian dollar translation rate
(133,000
)
 
65,000

Net change
9,519,000

 
1,407,000

End of year
$
13,836,000

 
$
4,317,000