XML 82 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
DERIVATIVE INSTRUMENTS (Tables)
6 Months Ended
Jun. 30, 2013
DERIVATIVE INSTRUMENTS  
Schedule of derivative contracts

The following derivative contracts were in place at June 30, 2013:

 

 

 

 

 

Volume/Month

 

Price/Unit

 

Fair Value

 

Crude Oil

 

 

 

 

 

 

 

 

 

Jul 2013-Dec 2013

 

Swap

 

14,000 Bbls

 

$

101.25 (1)

 

$

513,926

 

Jul 2013-Dec 2013

 

Swap

 

9,000 Bbls

 

109.13 (2)

 

444,279

 

Jul 2013-Dec 2013

 

Swap

 

6,000 Bbls

 

107.10 (2)

 

223,175

 

Jul 2013-Sep 2013

 

Swap

 

6,000 Bbls

 

103.47 (2)

 

35,530

 

Oct 2013-Dec 2013

 

Swap

 

3,000 Bbls

 

102.30 (2)

 

18,245

 

Jan 2014-Dec 2014

 

Swap

 

7,500 Bbls

 

102.10 (2)

 

394,075

 

Jan 2014-Jun 2014

 

Swap

 

2,000 Bbls

 

108.07 (2)

 

111,523

 

Jan 2014-Dec 2014

 

Swap

 

6,000 Bbls

 

106.40 (2)

 

622,903

 

 

 

 

 

 

 

 

 

 

 

Natural Gas

 

 

 

 

 

 

 

 

 

Jul 2013-Dec 2013

 

Collar

 

75,000 Mmbtu

 

Put $3.00-$4.25 Call (3)

 

(14,454

)

Jul 2013-Dec 2013

 

Collar

 

75,000 Mmbtu

 

Put $3.25-$4.00 Call (3)

 

(15,256

)

Jul 2013-Dec 2013

 

Collar

 

35,000 Mmbtu

 

Put $3.75-$4.21 Call (3)

 

40,606

 

Jul 2013-Dec 2013

 

Swap

 

70,000 Mmbtu

 

   $4.02 (3)

 

153,979

 

Jul 2013-Dec 2014

 

Collar

 

42,500 Mmbtu

 

Put $3.75-$4.60 Call (3)

 

120,855

 

Jul 2013-Dec 2014

 

Collar

 

42,500 Mmbtu

 

Put $3.50-$5.00 Call (3)

 

70,850

 

 

 

 

 

 

 

 

 

 

 

Total net fair value of derivative instruments

 

$

2,720,236

 

 

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

(2)         Commodity derivative based on Brent crude oil

(3)         Commodity derivatives based on Henry Hub NYMEX natural gas 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)

 

Three months ended
June 30,

 

Six months ended
June 30,

 

Contract Type

 

Recognized in Income

 

2013

 

2012

 

2013

 

2012

 

Crude oil contracts

 

Crude oil sales

 

$

603,205

 

$

586,360

 

$

395,936

 

$

424,673

 

Natural gas contracts

 

Natural gas sales

 

(82,495

)

1,990,720

 

61,830

 

3,526,180

 

 

 

Realized gain

 

$

520,710

 

$

2,577,080

 

$

457,766

 

$

3,950,853

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil contracts

 

Unrealized gain on derivative instruments

 

$

1,799,880

 

$

5,724,945

 

$

1,650,927

 

$

4,192,815

 

Natural gas contracts

 

Unrealized (loss) gain on derivative instruments

 

843,341

 

(2,687,212

)

(890,696

)

(1,680,715

)

 

 

Unrealized gain

 

$

2,643,221

 

$

3,037,733

 

$

760,231

 

$

2,512,100

Summary of the fair value of derivatives outstanding on a gross and net basis

 

 

 

June 30, 2013

 

 

 

Gross

 

Netting (1)

 

Total

 

Assets:

 

 

 

 

 

 

 

Commodity derivatives

 

$

2,749,946

 

$

(29,710

)

$

2,720,236

 

Liabilities:

 

 

 

 

 

 

 

Commodity derivatives

 

29,710

 

(29,710

)

 

 

 

 

December 31, 2012

 

 

 

Gross

 

Netting (1)

 

Total

 

Assets:

 

 

 

 

 

 

 

Commodity derivatives

 

$

2,206,705

 

$

(246,700

)

$

1,960,005

 

Liabilities:

 

 

 

 

 

 

 

Commodity derivatives

 

246,700

 

(246,700

)

 

 

(1)         Represents counterparty netting under agreements governing such derivatives