XML 63 R36.htm IDEA: XBRL DOCUMENT v2.4.1.9
Supplementary Information on Oil And Gas Producing Activities (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2014
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,  
     2014      2013  

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

     89,453,477       $ 79,358,623   

Unproved Oil and Gas Properties

     5,728,196         15,092,783   

Accumulated Depreciation, Depletion and Amortization

     (17,731,699      (14,473,069
  

 

 

    

 

 

 

Net Capitalized Costs

$ 77,449,974    $ 79,978,337   
  

 

 

    

 

 

 
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,  
     2014      2013  

Acquisition of Properties

     

Proved

   $ —         $ —     

Unproved

     960,554         6,065,258   

Exploration Costs

     

Development Costs

     31,748,593         23,643,344   
  

 

 

    

 

 

 

Total Costs Incurred

$ 32,709,147    $ 29,708,602   
  

 

 

    

 

 

 
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,  
     2014      2013  

Sales

   $ 26,969,359       $ 18,174,524   

Production Costs (a)

     (12,982,632      (10,136,028

Depreciation, Depletion and Amortization

     (9,701,086      (5,751,781

Income Tax Expense

     —           —     
  

 

 

    

 

 

 

Total Results of Operations for Producing Activities (b)

$ 4,285,641    $ 2,286,715   
  

 

 

    

 

 

 

 

(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,  
     2014     2013  
     Oil
(BBL)
    Gas
(Mcf)
    NGL
(BBL)
    Oil
(BBL)
    Gas
(Mcf)
    NGL
(BBL)
 

Proved Reserves:

            

Beginning of the period

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

Revisions of previous estimates

     397        2,579,426        124,580        (1,808     (13,028,885     (722,757

Extensions and discoveries

     8        40,437,710        453,816        6,267        16,916,629        63,537   

Production

     (2,104     (6,273,384     (127,530     (1,414     (3,783,427     (100,284

Purchases of minerals in place

     —          (2,346,798     (72,026     —          —          —     

Sales of minerals in place-leaseholds

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of period

  17,374      76,933,121      1,269,207      19,073      42,536,167      890,367   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Proved Developed Reserves, End of Year

  17,374      62,489,000      1,269,207      19,073      42,536,167      890,367   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
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,  
     2014      2013  

Future Cash Inflows

   $ 330,073,018       $ 186,892,866   

Future Production Costs (a)

     (142,451,499      (71,482,928

Future Development Costs

     (7,852,451      —     

Future Income Tax Expense

     (37,524,303      (23,081,988
  

 

 

    

 

 

 

Future Net Cash Flows

  142,244,765      92,327,950   

Discounted for Estimated Timing of Cash Flows

  (75,150,765   (48,013,950
  

 

 

    

 

 

 

Standardized Measure of Discounted Future Net Cash Flows

$ 67,094,000    $ 44,314,000   
  

 

 

    

 

 

 

 

(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,  
     2014      2013  

Standardized Measure, Beginning of Year

   $ 44,314,000       $ 34,295,000   

Oil and gas sales, net of production costs

     (14,625,871      (8,648,780

Changes in prices and future production

     (1,676,515      2,402,924   

Extensions, discoveries and improved recovery, net of costs

     40,301,999         21,245,578   

Sales of Minerals in place-leaseholds

     (3,433,255      (7,591,348

Change in estimated future development costs

     (6,553,408      18,845,514   

Previously estimated development costs incurred

     —           —     

Revisions of previous quantity estimates

     4,682,554         (25,123,031

Accretion of Discount

     4,431,400         3,429,500   

Net change in income taxes

     (7,071,933      (365,365

Timing and Other

     6,725,029         5,824,008   
  

 

 

    

 

 

 

Standardized Measure, End of Year

  67,094,000    $ 44,314,000