XML 39 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2012
Derivative Instruments  
Schedule of derivative contracts

The following derivative contracts were in place at December 31, 2012:

 

Crude Oil

 

 

 

Volume/Month

 

Price/Unit

 

Fair Value

 

Jan 2013-Dec 2013

 

Swap

 

14,000 Bbls

 

$101.25 (1)

 

$

1,346,343

 

Jan 2013-Dec 2013

 

Swap

 

9,000 Bbls

 

$109.13 (2)

 

232,424

 

Jan 2013-Jun 2013

 

Swap

 

6,000 Bbls

 

$108.35 (2)

 

(9,626

)

Jan 2013-Dec 2013

 

Swap

 

6,000 Bbls

 

$107.10 (2)

 

9,047

 

Jan 2013-Mar 2013

 

Swap

 

11,000 Bbls

 

$106.90 (2)

 

(87,050

)

Apr 2013-Jun 2013

 

Swap

 

7,000 Bbls

 

$104.80 (2)

 

(60,153

)

Jul 2013-Sep 2013

 

Swap

 

6,000 Bbls

 

$103.47 (2)

 

(45,781

)

Oct 2013-Dec 2013

 

Swap

 

3,000 Bbls

 

$102.30 (2)

 

(21,320

)

Jan 2014-Dec 2014

 

Swap

 

7,500 Bbls

 

$102.10 (2)

 

9,304

 

 

 

 

 

 

 

 

 

 

 

Natural Gas

 

 

 

 

 

 

 

 

 

Jan 2013-Jun 2013

 

Collar

 

50,000 MMBtu

 

$3.75 - $4.00 (3)

 

113,637

 

Jan 2013-Dec 2013

 

Collar

 

75,000 MMBtu

 

$3.00 - $4.25 (3)

 

(22,768

)

Jan 2013-Dec 2013

 

Collar

 

75,000 MMBtu

 

$3.25 - $4.00 (3)

 

124

 

Jan 2013-Dec 2013

 

Collar

 

35,000 MMBtu

 

$3.75 - $4.21 (3)

 

131,550

 

Jan 2013-Dec 2014

 

Collar

 

42,500 MMBtu

 

$3.75 - $4.60 (3)

 

217,794

 

Jan 2013-Dec 2014

 

Collar

 

42,500 MMBtu

 

$3.50 - $5.00 (3)

 

146,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net fair value of derivative instruments

 

$

1,960,005

 

 

(1)         Commodity derivative based on West Texas Intermediate crude oil prices

(2)         Commodity derivative based on Brent crude oil prices

(3)         Commodity derivative based on Henry Hub NYMEX natural gas prices

Schedule of commodity swaps entered with counterparty

We also entered into the following commodity swaps with a counterparty in our bank group on February 8, 2013:

 

Crude Oil

 

 

 

Volume/Month

 

Price/Unit

Jan 2014 — Jun 2014

 

Swap

 

2,000 Bbls

 

$108.07 (1)

Jan 2014 — Dec 2014

 

Swap

 

6,000 Bbls

 

$106.40 (1)

 

(1)         Commodity derivative based on Brent crude oil prices

Schedule of effect of derivative contracts on the Consolidated Statements of Operations

 

 

 

 

 

 

Amount of Gain or (Loss) Recognized in Income

 

 

 

Location of Gain or (Loss)

 

Twelve months ended December 31,

 

Contract Type

 

Recognized in Income

 

2012

 

2011

 

2010

 

Crude oil contracts

 

Crude oil sales

 

$

1,093,148

 

$

(3,531,207

)

$

1,446,686

 

Natural gas contracts

 

Natural gas sales

 

5,872,660

 

11,283,031

 

19,465,873

 

Natural gas liquids contract

 

Natural gas liquids sales

 

 

(254,220

)

 

Interest rate contracts

 

Interest expense

 

 

(1,410,764

)

(4,594,968

)

Realized gain

 

 

 

$

6,965,808

 

$

6,086,840

 

$

16,317,591

 

 

 

 

 

 

 

 

 

 

 

Crude oil contracts

 

Unrealized (loss) gain on derivative instruments

 

$

1,483,337

 

$

2,699,354

 

$

(1,477,423

)

Natural gas contracts

 

Unrealized (loss) gain on derivative instruments

 

(3,771,526

)

(3,637,188

)

(8,241,131

)

Interest rate contracts

 

Unrealized (loss) gain on derivative instruments

 

 

1,392,740

 

3,217,729

 

Unrealized gain (loss)

 

 

 

$

(2,288,189

)

$

454,906

 

$

(6,500,825

)