XML 46 R33.htm IDEA: XBRL DOCUMENT v3.22.2
Oil and Gas Reserve Data (Unaudited) (Tables)
 12 Months Ended
Mar. 31, 2022
Extractive Industries [Abstract]  
Schedule of Changes in Proved Reserve

The following table presents the weighted average first-day-of-the-month prices used for oil and gas reserve preparation, based upon SEC guidelines.

 

   March 31,       
   2022   2021      % Change  
Prices utilized in the reserve estimates before adjustments:                  
Oil per Bbl  $71.72   $36.49      97 %
Natural gas per MMBtu  $4.09   $2.16      89 %
Schedule of Changes in Proved Reserve

Changes in Proved Reserves:

 

   Oil
(Bbls)		   Natural Gas
(Mcf)		 
Proved Developed and Undeveloped Reserves:          
As of April 1, 2020   1,008,000    4,850,000 
Revision of previous estimates   (292,000)   (200,000)
Purchase of minerals in place   -    - 
Extensions and discoveries   92,000    283,000 
Sales of minerals in place   (20,000)   (14,000)
Production   (50,000)   (324,000)
As of March 31, 2021   738,000    4,595,000 
Revision of previous estimates   (70,000)   (96,000)
Purchase of minerals in place   13,000    50,000 
Extensions and discoveries   190,000    698,000 
Sales of minerals in place   -    (11,000)
Production   (62,000)   (394,000)
As of March 31, 2022   809,000    4,842,000 
Summary of Proved Developed and Undeveloped Reserves

Summary of Proved Developed and Undeveloped Reserves as of March 31, 2022 and 2021:

 

   Oil
(Bbls)		   Natural Gas
(Mcf)		 
Proved Developed Reserves:          
As of April 1, 2020   358,230    3,344,210 
As of March 31, 2021   413,050    3,639,330 
As of March 31, 2022   428,680    3,583,470 
           
Proved Undeveloped Reserves:          
As of April 1, 2020   649,570    1,506,160 
As of March 31, 2021   325,020    956,050 
As of March 31, 2022   380,550    1,258,210 
Schedule of Progress of Converting Proved Undeveloped Reserves

Progress of Converting Proved Undeveloped Reserves:

 

   Oil & Natural Gas   Future 
   (BOE)   Development Costs 
PUDs, beginning of year   484,362   $3,015,174 
Revision of previous estimates   (73,798)   (225,915)
Sales of reserves   -    - 
Conversions to PD reserves   (87,915)   (771,288)
Additional PUDs added   267,610    4,494,985 
PUDs, end of year   590,259   $6,512,956 
Schedule of Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Reserves

Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Reserves:

 

Future cash inflows  $82,596,000   $38,144,000 
   March 31 
   2022   2021 
Future cash inflows  $82,596,000   $38,144,000 
Future production costs and taxes   (21,351,000)   (11,248,000)
Future development costs   (6,839,000)   (3,213,000)
Future income taxes   (8,586,000)   (1,714,000)
Future net cash flows   45,820,000    21,969,000 
Annual 10% discount for estimated timing of cash flows   (19,900,000)   (9,206,000)
Standardized measure of discounted future net cash flows  $25,920,000   $12,763,000 
Schedule of Changes in Standardized Measure of Discounted Future Net Cash Flows to Proved Oil and Gas Reserves

Changes in Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves:

 

Sales of oil and gas produced, net of production costs  $(5,244,000)  $(1,902,000)
   March 31 
   2022   2021 
Sales of oil and gas produced, net of production costs  $(5,244,000)  $(1,902,000)
Net changes in price and production costs   16,829,000   (6,680,000)
Changes in previously estimated development costs   (159,000)   2,623,000 
Revisions of quantity estimates   (2,594,000)   (5,954,000)
Net change due to purchases and sales of minerals in place   568,000    (54,000)
Extensions and discoveries, less related costs   5,105,000    1,150,000 
Net change in income taxes   (3,861,000)   2,070,000 
Accretion of discount   3,078,000    1,376,000 
Changes in timing of estimated cash flows and other   (565,000)   158,000 
Changes in standardized measure   13,157,000    (6,213,000)
Standardized measure, beginning of year   12,763,000    18,976,000 
Standardized measure, end of year  $25,920,000   $12,763,000