XML 45 R35.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Information on Oil and Gas Operations (Tables)
12 Months Ended
Apr. 30, 2016
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Developed and undeveloped reserves

The following tables summarize the Company’s proved developed and undeveloped reserves (all oil) within the United States, net of royalties, as of April 30, 2016 and 2015:

 

Oil (MBbls)   2016     2015  
             
Proved reserves as at May 1     508       -  
Extensions, Acquisitions and discoveries             508  
Dispositions     (301 )      -  
Production     (1 )      -  
Revisions of prior estimates     -       -  
Total Proved reserves as at April 30       206       508  
                 
Oil (MBbls)     2016       2015  
                 
Proved developed producing       -       35  
Non-producing       206       286  
Proved undeveloped       -       187  
Total Proved reserves as at April 30       206       508  

 

Gas (MCFs)   2016     2015  
             
Proved reserves as at May 1     868       -  
Extensions, Acquisitions and discoveries             868  
Dispositions     (537 )     -  
Production     -       -  
Revisions of prior estimates     -       -  
Total Proved reserves as at April 30     331       868  
                 
Gas (MCFs)     2016       2015  
                 
Proved developed producing       -       -  
Non-producing     331       485  
Proved undeveloped     -       383  
Total Proved reserves as at April 30     331       868  

 

Capitalized Costs Related to Oil and Gas Assets   2016     2015  
             
Proved properties   $ 7,753,575     $ 8,062,394  
Unproved properties     100,000       13,555,565  
      7,853,575       21,617,959  
Less: accumulated impairment     (6,975,349       (5,960,948 ) 
    $ 878,226     $ 15,657,011  
                 
                 
Costs incurred in Oil and Gas Activities:     2016       2015  
                 
Development   $ 102,864     $ 8,701,100  
Exploration             -  
    $ 102,864     $ 8,701,100  
                 

 

Future net cash flows relating to proved oil reserves

 

  

Future cash flows relating to proved reserves:

  2016     2015  
Future cash inflows   $ 9,588,000     $ 37,455,000  
Future operating costs     (5,169,000 )     (14,950,000 )
Future development costs     (820,000 )     (6,185,000 )
Future income taxes     (680,000 )     (2,385,000 )
Future net cash flows     2,918,000       13,935,000  
10% discount factor     (779,000 )     (7,000,000 )
Standardized measure   $ 2,139,000     $ 6,935,000  

 

Principal sources of changes in standardized measure of discounted future estimated net cash flows
    2016     2015  
Standardized measure, beginning of year   $ 6,935,000     $ -  
Sales of oil produced, net of production costs     388,000       -  
Net changes in sales and transfer prices and in production costs and production costs related to future production     (4,245,000 )     -  
Previously estimated development costs incurred during the period     -       -  
Changes in future development costs     5,365,000       -  
Revisions of previous quantity estimates due to prices and performance     (5,180,000 )     -  
Accretion of discount     214,000       (7,000,000 )
Discoveries, net future production and development costs associated with these extensions and discoveries     -       13,935,000  
Purchases and sales of minerals in place     -       -  
Timing and other     (1,338,000 )     -  
Standardized measure, end of year   $ 2,139,000     $ 6,935,000