XML 41 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplementary Information on Oil and Gas Producing Activities (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2012
Supplementary Information on Oil and Gas Producing Activities [Abstract]  
Aggregate capitalized costs relating to Trans Energy's crude oil and natural gas producing activities
                 
    As of December 31,  
    2012     2011  

Proved oil and gas producing properties and related lease, wells and equipment

  $ 69,270,310     $ 49,723,104  

Unproved Oil and Gas Properties

    13,963,619       9,507,789  

Accumulated Depreciation, Depletion and Amortization

    (28,194,422     (14,545,126
   

 

 

   

 

 

 

Net Capitalized Costs

  $ 55,039,507     $ 44,685,767  
   

 

 

   

 

 

 
Costs incurred in oil and gas activities
                 
    For the Year Ended December 31,  
    2012     2011  

Acquisition of Properties

               

Proved

          $ —    

Unproved

    4,477,833       4,882,438  

Exploration Costs

            —    

Development Costs

    19,528,207       11,242,136  
   

 

 

   

 

 

 

Total Costs Incurred

    24,006,040     $ 16,124,574  
   

 

 

   

 

 

 
Results of operations for oil and gas producing activities
                 
    For the Year Ended December 31,  
    2012     2011  

Sales

  $ 11,356,626     $ 14,293,883  

Production Costs (a)

    (6,624,423     (3,314,707

Depreciation, Depletion and Amortization

    (3,778,563     (5,565,679

Income Tax Benefit (Expense)

    58,013       (214,000
   

 

 

   

 

 

 

Total Results of Operations for Producing Activities (b)

  $ 1,011,653     $ 5,199,497  
   

 

 

   

 

 

 

 

(a) Production costs consist of oil and gas operations expense, production and ad valorem taxes, plus general and administrative expense supporting Trans Energy’s oil and gas operations.
(b) Excludes the activities of pipeline transmission operations, corporate overhead and interest costs, gain on sale of oil and gas assets, impairment of fixed assets and related income taxes.
Summary of the proved reserves
                                                 
    As of December 31,  
    2012     2011  
    Oil     Gas     NGL     Oil     Gas     NGL  
    (BBL)     (MCF)     (BBL)     (BBL)     (MCF)     (BBL)  

Proved Reserves:

                                               

Beginning of the period

    163,906       16,695,133       559,389       372,769       12,791,642       —    

Revisions of previous estimates

    (20,749     838,105       224,307       (198,659     4,559,552       —    

Extensions and discoveries

    6,740       29,356,710       976,248       5,672       2,713,069       595,505  

Improved recovery

                                               

Production

    (16,162     (2,950,943     (110,071     (15,876     (3,369,131     (36,116

Purchases of minerals in place

    —         —         —         —         —         —    

Sales of minerals in place

    —         —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of period

    133,735       43,939,005       1,649,873       163,906       16,695,132       559,389  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Proved Developed Reserves, End of Year

    129,468       28,072,921       1,037,577       163,906       16,695,133       559,389  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Summary of standardized measure of discounted future net cash flows
                 
    As of December 31,  
    2012     2011  

Future Cash Inflows

  $ 212,933,565     $ 124,209,995  

Future Production Costs (a)

    (80,504,937     (35,128,834

Future Development Costs

    (18,845,514     —    

Future Income Tax Expense

    (22,716,623     (17,816,232

Future Net Cash Flows

    90,866,491       71,264,959  

Discounted for Estimated Timing of Cash Flows

    56,571,491       38,262,929  
   

 

 

   

 

 

 

Standardized Measure of Discounted Future Net Cash Flows

  $ 34,295,000       33,002,000  
   

 

 

   

 

 

 

 

(a) Production costs include oil and gas operations expense, production ad valorem taxes, transportation costs and general and administrative expense supporting Trans Energy’s oil and gas operations and are based
Summary of principal changes in the aggregate standardized measure of discounted future net cash flows
                 
    For the Year Ended December 31,  
    2012     2011  

Standardized Measure, Beginning of Year

  $ 33,002,000     $ 21,590,000  

Oil and gas sales, net of production costs

    (5,187,428     (10,979,176

Changes in prices and future production

    (1,430,105     145,458  

Extensions, discoveries and improved recovery, net of costs

    20,268,426       5,920,873  

Purchases and Sales of Minerals in place

    —         —    

Change in estimated future development costs

    (18,845,514     (5,550,000

Previously estimated development costs incurred

    —         5,550,000  

Revisions of previous quantity estimates

    2,609,337       14,742,791  

Accretion of Discount

    3,300,200       2,159,000  

Net change in income taxes

    (4,900,391     (6,468,496

Timing and Other

    5,478,475       5,891,550  
   

 

 

   

 

 

 

Standardized Measure, End of Year

  $ 34,295,000     $ 33,002,000