XML 41 R14.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Information on Oil & Natural Gas Exploration and Production Activities (unaudited)
12 Months Ended
Dec. 31, 2012
Supplemental Information on Oil & Natural Gas Exploration and Production Activities (unaudited)  
Supplemental Information on Oil & Natural Gas Exploration and Production Activities (unaudited)

8. Supplemental Information on Oil & Natural Gas Exploration and Production Activities

(unaudited)

 

Capitalized Costs

 

The following table presents the Partnership’s aggregate capitalized costs relating to oil and gas activities at the end of each of the years indicated:

 

December 31,

 

2012

 

2011

 

2010

 

 

 

 

 

 

 

 

 

Oil and natural gas properties:

 

 

 

 

 

 

 

Proved properties

 

$

13,246,115

 

$

13,246,115

 

$

21,979,751

 

 

 

13,246,115

 

13,246,115

 

21,979,751

 

Less:

 

 

 

 

 

 

 

Accumulated depreciation, depletion and amortization

 

(2,657,247

)

(2,463,179

)

(3,569,405

)

Property impairment

 

(10,540,042

)

(10,282,343

)

(17,249,916

)

Total

 

$

48,826

 

$

500,593

 

$

1,160,430

 

 

Costs Incurred

 

The following table sets forth costs incurred in oil and gas exploration and development activities during the years ended December 31, 2012, 2011, and 2010:

 

 

 

2012

 

2011

 

2010

 

 

 

 

 

 

 

 

 

Oil and natural gas properties:

 

 

 

 

 

 

 

Exploration

 

$

 

$

(1,809

)

$

9,200

 

Development

 

 

35,510

 

368,186

 

Total

 

$

 

$

33,701

 

$

377,386

 

 

Results of Operations

 

The following table sets forth results of operations from oil and gas producing activities for the years ended December 31, 2012, 2011, and 2010.

 

 

 

2012

 

2011

 

2010

 

 

 

 

 

 

 

 

 

Oil and gas producing activities:

 

 

 

 

 

 

 

Oil sales

 

$

246,317

 

$

917,019

 

$

1,036,282

 

Natural gas sales

 

57,343

 

241,530

 

485,595

 

Production expenses

 

(106,924

)

(350,905

)

(315,265

)

Accretion of asset retirement obligation

 

(19,845

)

(12,182

)

(16,448

)

Depreciation , depletion and amortization

 

(171,180

)

(313,136

)

(540,316

)

Property impairment expense

 

(257,699

)

 

 

Results of operations from producing activities

 

$

(251,988

)

$

482,326

 

$

649,848

 

 

 

 

 

 

 

 

 

Depletion rate per BOE

 

$

26.24

 

$

16.91

 

$

17.78

 

 

BOE = Barrels of Oil Equivalent (6 MCF equals 1 BOE)

 

Crude Oil and Natural Gas Reserves

 

Net Proved Developed Reserve Summary

 

The reserve information presented below is based upon estimates of net proved reserves that were prepared by the independent petroleum engineering firms Forrest A. Garb & Associates, Inc., as of December 31, 2012, 2011 and 2010.  A copy of the Forrest A. Garb & Associates summary reserve report is included as Exhibit 99.1 to this Annual Report.  Proved crude oil and natural gas reserves are the estimated quantities of crude oil and natural gas which geological and engineering data demonstrate with reasonable certainty to be economically recoverable in future years from known reservoirs under existing economic conditions, operating methods and governmental regulations (i.e. prices and costs as of the date the estimate is made).  Proved developed reserves are reserves that can be expected to be recovered through existing wells with existing equipment and operating methods.  At December 31, 2012, all of the Partnership’s reserves are classified as proved developed reserves.  All of the Partnership’s reserves are located in the United States.

 

The following table sets forth changes in estimated net proved developed crude oil and natural gas reserves for the years ended December 31, 2012, 2011, and 2010.

 

 

 

Oil
(BBL) (1)

 

Gas
(mcf)

 

BOE (2)

 

Net proved reserves for properties owned by the Partnership

 

 

 

 

 

 

 

Reserves at December 31, 2009

 

41,710

 

188,020

 

73,046

 

Revisions of previous estimates

 

20,258

 

139,882

 

43,572

 

Production

 

(14,268

)

(96,722

)

(30,388

)

Reserves at December 31, 2010

 

47,700

 

231,180

 

86,230

 

 

 

 

 

 

 

 

 

Reserves sold

 

(32,473

)

(74,438

)

(44,880

)

Revisions of previous estimates

 

1,469

 

(15,246

)

(1,071

)

Production

 

(10,056

)

(50,796

)

(18,522

)

Reserves at December 31, 2011

 

6,640

 

90,700

 

21,757

 

 

 

 

 

 

 

 

 

Revisions of previous estimates

 

(2,769

)

(50,258

)

(11,146

)

Production

 

(2,951

)

(21,442

)

(6,524

)

Reserves at December 31, 2012

 

920

 

19,000

 

4,087

 

 

(1)               Oil includes both oil and natural gas liquids

(2)               BOE (barrels of oil equivalent) is calculated by converting 6 MCF of natural gas to 1 BBL of oil. A BBL (barrel) of oil is one stock tank barrel, or 42 U.S. gallons liquid volume, of crude oil or other liquid hydrocarbons.

 

Standardized Measure of Discounted Future Net Cash Flows

 

Certain information concerning the assumptions used in computing the valuation of proved reserves and their inherent limitations are discussed below.  The Partnership believes such information is essential for a proper understanding and assessment of the data presented.

 

For the years ended December 31, 2012, 2011, and 2010, calculations were made using average prices of $94.68, $95.84, and $79.79 per barrel of crude oil, respectively, and $2.76, $4.15, and $4.39 per MCF of natural gas, respectively. Prices and costs are held constant for the life of the wells; however, prices are adjusted by well in accordance with sales contracts, energy content quality, transportation, compression and gathering fees, and regional price differentials.

 

These assumptions used to compute estimated future cash inflows do not necessarily reflect Reef’s expectations of the Partnership’s actual revenues or costs, nor the present worth of the properties. Further, actual future net cash flows will be affected by factors such as the amount and timing of actual production, supply and demand for crude oil and natural gas, and changes in governmental regulations and tax rates. Sales prices of both crude oil and natural gas have fluctuated significantly in recent years. Reef, as managing general partner, does not rely upon the following information in making investment and operating decisions for the Partnership.

 

Future development and production costs are computed by estimating the expenditures to be incurred in developing and producing the proved crude oil and natural gas reserves at the end of the year, based on year-end costs and assuming continuation of existing economic conditions.

 

A 10% annual discount rate is used to reflect the timing of the future net cash flows relating to proved reserves.

 

December 31,

 

2012

 

2011

 

2010

 

Crude oil and natural gas properties owned by the Partnership:

 

 

 

 

 

 

 

Future cash inflows

 

$

148,640

 

$

1,076,880

 

$

4,998,080

 

Future production costs

 

(90,140

)

(324,970

)

(2,355,900

)

Future development costs

 

 

 

 

Future net cash flows

 

58,500

 

751,910

 

2,642,180

 

Effect of discounting net cash flows at 10%

 

(3,190

)

(96,690

)

(544,380

)

Discounted future net cash flows

 

$

55,310

 

$

655,220

 

$

2,097,800

 

 

Changes in the Standardized Measure of Discounted Future Net Cash flows Relating to Proved Crude Oil and Natural Gas Reserves

 

December 31,

 

2012

 

2011

 

2010

 

Crude oil and natural gas properties owned by the Partnership:

 

 

 

 

 

 

 

Standardized measure at beginning of period

 

$

655,220

 

$

2,097,800

 

$

1,323,360

 

Extensions and discoveries

 

 

 

 

 

 

 

Net change in sales price, net of production costs

 

(254,621

)

171,135

 

599,658

 

Revisions of quantity estimates

 

(150,827

)

(28,147

)

1,060,019

 

Net changes in estimated future development costs

 

 

 

 

Changes in production timing rates

 

(83,093

)

(92,615

)

172,591

 

Accretion of discount

 

65,522

 

209,780

 

132,336

 

Sales net of production costs

 

(176,891

)

(795,462

)

(1,190,164

)

Sales of minerals in place

 

 

(907,271

)

 

Net increase (decrease)

 

(599,910

)

(1,442,580

)

774,440

 

Standardized measure at end of year

 

$

55,310

 

$

655,220

 

$

2,097,800