XML 43 R29.htm IDEA: XBRL DOCUMENT v3.22.1
SUPPLEMENTAL INFORMATION ON OIL AND GAS EXPLORATION, DEVELOPMENT AND PRODUCTION ACTIVITIES (UNAUDITED) (Tables)
12 Months Ended
Dec. 31, 2021
Extractive Industries [Abstract]  
SCHEDULE OF OIL AND GAS REVENUES AND LEASE OPERATING EXPENSES

The following table shows the Company’s oil and gas revenues and lease operating expenses, which excludes the joint venture expenses incurred in South America, by geographic area:

 

   2021   2020 
Revenues        
North America  $1,330,198   $552,345 
South America        
           
   $1,330,198   $552,345 
           
Production Cost          
North America  $626,210   $403,974 
South America        
           
   $626,210   $403,974 
CAPITALIZED COSTS AND ACCUMULATED DEPLETION RELATING TO OIL AND GAS PRODUCING ACTIVITIES

Capitalized costs and accumulated depletion relating to the Company’s oil and gas producing activities as of December 31, 2021, all of which are onshore properties located in the United States and Colombia, South America are summarized below:

 

  

United

States

   South
America
   Total 
Unproved properties not being amortized  $   $2,343,126   $2,343,126 
Proved properties being amortized   13,326,568    49,444,654    62,771,222 
Accumulated depreciation, depletion, amortization and impairment   (10,861,936)   (49,444,654)   (60,306,590)
                
Net capitalized costs  $2,464,632   $2,343,126   $4,807,758 
COSTS INCURRED IN OIL AND GAS PROPERTY ACQUISITION, EXPLORATION AND DEVELOPMENT ACTIVITIES

Costs incurred in oil and gas property acquisition, exploration and development activities as of December 31, 2021 and 2020 are summarized below:

 

   United States   South America 
   2021 
   United States   South America 
Property acquisition costs:          
Proved  $19,835   $ 
Unproved        
Exploration costs        
Development costs   22,971     
           
Total costs incurred  $42,806   $ 

 

   United States   South America 
   2020 
   United States   South America 
Property acquisition costs:          
Proved  $3,521   $ 
Unproved   1,503,349     
Exploration costs        
Development costs   3,006     
           
Total costs incurred  $1,509,876   $ 
SCHEDULE OF PROVED DEVELOPED AND UNDEVELOPED RESERVES BY PRODUCT TYPE

Total estimated proved developed and undeveloped reserves by product type and the changes therein are set forth below for the years indicated.

 

   United States   South America   Total 
   Gas (mcf)   Oil (bbls)   Gas (mcf)   Oil (bbls)   Gas (mcf)   Oil (bbls) 
Total proved reserves                              
                               
Balance December 31, 2019   2,010,669    247,236            2,010,669    247,236 
                               
Revisions of prior estimates   (1,176,962)   (139,338)           (1,176,962)   (139,338)
Production   (69,443)   (11,385)           (69,443)   (11,385)
                               
Balance December 31, 2020   764,274    96,513            764,274    96,513 
                               
Revisions to prior estimates   202,713    12,405            202,713    12,405 
Production   (60,069)   (14,367)           (60,069)   (14,367)
                               
Balance December 31, 2021   906,918    94,551            906,918    94,551 
                               
Proved developed reserves                              
at December 31, 2020   764,274    96,513            764,274    96,513 
at December 31, 2021   906,918    94,551            906,918    96,513 
                               
Proved undeveloped reserves                              
at December 31, 2020                        
at December 31, 2021                        
STANDARDIZED MEASURE OF DISCOUNTED FUTURE NET CASH FLOWS

Standardized measure of discounted future net cash flows at December 31, 2021:

 

   United
States
   South
America
   Total 
Future cash flows from sales of oil and gas  $11,281,236   $   $11,281,236 
Future production cost   (4,726,717)       (4,726,717)
Future development cost            
Future net cash flows   6,554,519        6,554,519 
                
10% annual discount for timing of cash flow   (3,173,541)       (3,173,541)
                
Standardized measure of discounted future net cash flow relating to proved oil and gas reserves  $3,380,978   $   $3,380,978 
                
Changes in standardized measure:               
Change due to current year operations
Sales, net of production costs
  $(678,014)  $   $(678,014)
Change due to revisions in standardized variables:               
Accretion of discount   117,413        117,413 
Net change in sales and transfer price, net of production costs   2,650,901        2,650,901 
Net change in future development cost            
Discoveries            
Revision and others   786,094        786,094 
Changes in production rates and other   (669,548)       (669,548)
                
Net   2,206,846        2,206,846 
Beginning of year   1,174,132        1,174,132 
                
End of year  $3,380,978   $   $3,380,978 

 

 

Standardized measure of discounted future net cash flows at December 31, 2020:

 

   United
States
   South
America
   Total 
Future cash flows from sales of oil and gas  $4,967,430   $   $4,967,430 
Future production cost   (3,127,015)       (3,127,015)
Future development cost            
Future net cash flows   1,840,415        1,840,415 
                
10% annual discount for timing of cash flow   (666,283)       (666,283)
                
Standardized measure of discounted future net cash flow relating to proved oil and gas reserves  $1,174,132   $   $1,174,132 
                
Changes in standardized measure:               
Change due to current year operations
Sales, net of production costs
  $(171,448)  $   $(171,448)
Change due to revisions in standardized variables:               
Accretion of discount   356,609        356,609 
Net change in sales and transfer price, net of production costs   (2,859,773)       (2,859,773)
Net change in future development cost            
Discoveries            
Revision and others   (1,164,932)       (1,164,932)
Changes in production rates and other   1,447,583        1,447,583 
                
Net   (2,391,961)       (2,391,961)
Beginning of year   3,566,093        3,566,093 
                
End of year  $1,174,132   $   $1,174,132