XML 56 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUPPLEMENTARY INFORMATION ON OIL AND GAS PRODUCING ACTIVITIES (UNAUDITED) (Tables)
12 Months Ended
Dec. 31, 2013
Text Block [Abstract]  
Aggregate Capitalized Costs Relating to Trans Energy's Crude Oil and Natural Gas Producing Activities

Aggregate capitalized costs relating to Trans Energy’s crude oil and natural gas producing activities, including asset retirement costs and related accumulated depreciation, depletion, and amortization are as follows:

 

     As of December 31,  
     2013     2012  

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

   $ 79,358,623      $ 69,270,310   

Unproved Oil and Gas Properties

     15,092,783        13,963,619   

Accumulated Depreciation, Depletion and Amortization

     (14,473,069     (28,194,422
  

 

 

   

 

 

 

Net Capitalized Costs

   $ 79,978,337      $ 55,039,507   
  

 

 

   

 

 

 

 

Costs Incurred in Oil and Gas Activities

Costs incurred in connection with Trans Energy’s crude oil and natural gas acquisition, exploration and development activities for each of the periods shown below:

 

     For the Year Ended December 31,  
     2013      2012  

Acquisition of Properties

     

Proved

   $ —         $ —     

Unproved

     6,065,258         4,477,833   

Exploration Costs

        —     

Development Costs

     23,643,344         20,602,499   
  

 

 

    

 

 

 

Total Costs Incurred

   $ 29,708,602       $ 25,080,332   
  

 

 

    

 

 

 

 

Results of Operations for Oil and Gas Producing Activities

Aggregate results of operations, in connection with Trans Energy’s crude oil and natural gas producing activities, for each of the periods shown below:

 

     For the Year Ended December 31,  
     2013     2012  

Sales

   $ 18,174,524      $ 11,356,626   

Production Costs (a)

     (10,136,028     (6,624,423

Depreciation, Depletion and Amortization

     (5,751,781     (3,778,242

Income Tax Expense

     —          58,013   
  

 

 

   

 

 

 

Total Results of Operations for Producing Activities (b)

   $ 2,286,715      $ 1,011,974   
  

 

 

   

 

 

 

 

(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 Proved Reserves

The following schedule sets forth the proved reserves of Trans Energy during each of the periods presented:

 

     As of December 31,  
     2013     2012  
     Oil
(BBL)
    Gas
(Mcf)
    NGL
(BBL)
    Oil
(BBL)
    Gas
(Mcf)
    NGL
(BBL)
 

Proved Reserves:

            

Beginning of the period

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

Revisions of previous estimates

     (1,808     (13,028,885     (722,757     (20,749     838,105        224,307   

Extensions and discoveries

     6,267        16,916,629        63,537        6,740        29,356,710        976,248   

Improved recovery

     —          —          —           

Production

     (1,414     (3,783,427     (100,284     (16,162     (2,950,943     (110,071

Purchases of minerals in place

     —          —          —          —          —          —     

Sales of minerals in place-leaseholds

     (117,707     (1,507,155     (2     —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of period

     19,073        42,536,167        890,367        133,735        43,939,005        1,649,873   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Proved Developed Reserves, End of Year

     19,073        42,536,167        890,367        129,468        28,072,921        1,037,577   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Summary of Standardized Measure of Discounted Future Net Cash Flows

This information is not the fair market value, nor does it represent the expected present value of future cash flows of Trans Energy’s proved oil and gas reserves.

     As of December 31,  
     2013     2012  

Future Cash Inflows

   $ 186,892,866      $ 212,933,565   

Future Production Costs (a)

     (71,482,928     (80,504,937

Future Development Costs

     —          (18,845,514

Future Income Tax Expense

     (23,081,988     (22,716,623
  

 

 

   

 

 

 

Future Net Cash Flows

     92,327,950        90,866,491   

Discounted for Estimated Timing of Cash Flows

     (48,013,950     (56,571,491
  

 

 

   

 

 

 

Standardized Measure of Discounted Future Net Cash Flows

   $ 44,314,000      $ 34,295,000   
  

 

 

   

 

 

 

 

(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 on current year-end economic conditions.
Summary of Principal Changes in the Aggregate Standardized Measure of Discounted Future Net Cash Flows

Principal changes in the aggregate standardized measure of discounted future net cash flows attributable to Trans Energy’s proved crude oil and natural gas reserves at year end are set forth in the table below:

 

     For the Year Ended December 31,  
     2013     2012  

Standardized Measure, Beginning of Year

   $ 34,295,000      $ 33,002,000   

Oil and gas sales, net of production costs

     (8,648,780     (5,187,428

Changes in prices and future production

     2,402,924        (1,430,105

Extensions, discoveries and improved recovery, net of costs

     21,245,578        20,268,426   

Sales of Minerals in place-leaseholds

     (7,591,348     —     

Change in estimated future development costs

     18,845,514        (18,845,514

Previously estimated development costs incurred

     —          —     

Revisions of previous quantity estimates

     (25,123,031     2,609,337   

Accretion of Discount

     3,429,500        3,300,200   

Net change in income taxes

     (365,365     (4,900,391

Timing and Other

     5,824,008        5,478,475   
  

 

 

   

 

 

 

Standardized Measure, End of Year

   $ 44,314,000      $ 34,295,000