Notes to Audited Financial Statements
For the Years Ended December 31, 2013 and December 31, 2012
1. Organization of the Company and Significant Accounting Principals
The Company was incorporated in the state of Nevada May 29, 2002 as Mondial Ventures, Inc.
In December 2003, the Company owned a 100% interest, subject to a 2% net smelter returns royalty, in four mineral claims located in the Namaimo Mining Division of British Columbia.
Effective December 1, 2010, the Company increased its authorized common shares to 250,000,000 with a par value of $0.001, and authorized shares of blank check preferred stock, par value $0.001 per share.
On December 15, 2010 the claims related to the 100% interest owned in the British Columbia mineral claims expired.
On December 30, 2010, the Company completed a merger with Legacy Athletic Apparel, LLC, a Virginia limited liability company (Legacy) in a Merger Agreement dated December 14, 2010, by and between the Company and Legacy. Pursuant to the Plan of Merger, Legacy merged into the Company, with the Company being the surviving entity (“the Merger”). The transaction was accounted for using the purchase method of accounting.
On July 31, 2012, the Company purchased oil and gas assets and interests in the J.B. Tubb Leasehold Estate from EGPI Firecreek, Inc. The Company issued 14,000,000 shares of common stock to EGPI Firecreek, Inc. and the assumption of debt for 37.5% working interest and corresponding 28.125% net revenue interest in the oil and gas interests and pro rata oil and gas revenue and reserves in the North 40 plus additional right agreement for the South 40 of the J.B. Tubb Leasehold Estate, and for all depths below the surface to 8,500 ft. Also included are all related assets, fixtures, equipment, three well heads and three well bores.
On October 30, 2012 the Company entered into a Definitive Short Form Agreement with EGPI Firecreek, Inc. for development of 240 acre leases, reserves, three wells and equipment located in Callahan, Steven and Shackelford Counties, West Central Texas, which includes but is not limited to continuing negotiations to buy out 50% partner interests, due diligence, evaluation and preparation including an initial 3-D Seismic study reserve studies and roll over leases if necessary. The agreement is non-binding and the parties intend to finalize the agreement by executing a Definitive Long Form Agreement in the future. The parties had until November 6, 2012 to finalize this agreement but did not do so by that date. Both parties are still interested in pursuing this transaction in the future.
Effective August 21, 2013, the Company increased its authorized common shares to 490,000,000 with a par value of $0.001, and with its current 10,000,000 authorized shares of blank check preferred stock, par value $0.001 per share.
Effective October 2, 2013, the Company increased its authorized common shares to 1,490,000,000 with a par value of $0.001, and with its current 10,000,000 authorized shares of blank check preferred stock, par value $0.001 per share.
Effective on January 31, 2014, the Company effected a one (1) for fifteen hundred (1,500) reverse stock split whereby, as of the record date, for every fifteen hundred shares of common stock then owned, each shareholder received one share of common stock. All share amounts throughout this report have been retroactively adjusted for all periods to reflect this stock-split.
Use of Estimates
- The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make reasonable estimates and assumptions that affect the reported amounts of the assets and liabilities and disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses at the date of the consolidated financial statements and for the period they include. Actual results may differ from these estimates.
Revenue and Cost Recognition
Oil and Gas: Revenue is recognized from oil and gas sales in the period of delivery. Settlement on sales occurs anywhere from two weeks to two months after the delivery date. The Company recognizes revenue when an arrangement exists, the product has been delivered, the sales price has been fixed or determinable, and collectability is reasonably assured.
Cash Equivalents
The Company considers all highly liquid investments with the original maturities of three months or less to be cash equivalents. There were no cash equivalents as of December 31, 2013 or December 31, 2012.
Oil and Gas Activities
The Company uses the successful efforts method of accounting for oil and gas producing activities. Under this method, acquisition costs for proved and unproved properties are capitalized when incurred. Exploration costs, including geological and geophysical costs, the costs of carrying and retaining unproved properties and exploratory dry hole drilling costs are expensed. Development costs, including the costs to drill and equip developmental wells, and successful exploratory drilling costs to locate proved reserves are capitalized.
Exploratory drilling costs are capitalized when incurred pending the determination of whether a well has found proved reserves. A determination of whether a well has found proved reserves is made shortly after drilling is completed. The determination is based on a process which relies on interpretations of available geologic, geophysics, and engineering data. If a well is determined to be unsuccessful, the capitalized drilling costs will be charged to expense in the period the determination is made. If an exploratory well requires a major capital expenditure before production can begin, the cost of drilling the exploratory well will continue to be carried as an asset pending determination of whether proved reserves have been found only as long as: i) the well has found a sufficient quantity of reserves to justify its completion as a producing well if the required capital expenditure is made, and: ii) drilling of the additional exploratory well is under way or firmly planned for the near future. If drilling in the area is not under way or firmly planned, or if the well has not found a commercially producible quantity of reserves, the exploratory well is assumed to be impaired, and its costs are charged to expense.
In the absence of a determination as to whether the reserves that have been found can be classified as proved, the cost of drilling such an exploratory well is not carried as an asset for more than one year following completion of drilling. If after that year is passed, a determination that proved reserves exist cannot be made, the well is assumed impaired and it’s costs are charged to expense. Its costs can, however, continue to be capitalized if a sufficient quantity of reserves is discovered in the well to justify its completion as a producing well and sufficient progress is made in assessing the reserves and the well’s economic and operating feasibility.
The impairment of unamortized capital costs is measured at a lease level and is reduced to fair value if it is determined that the sum of expected future net cash flows is less than the net book value. The Company determines if impairment has occurred through either adverse changes or as a result of the annual review of all fields. During 2013 after conducting an impairment analysis, the Company recorded an impairment of $84,778.
Asset Retirement Obligations (“ARO”-
The estimated costs of restoration and removal of facilities are accrued. The fair value of a liability for an asset’s retirement obligation is recorded in the period in which it is incurred and the corresponding cost capitalized by increasing the carrying amount of the related long-lived asset. The liability is accreted to its then present value each period, and the capitalized cost is depreciated with the related long-lived asset. If the liability is settled for an amount other than the recorded amount, a gain or loss is recognized. For all periods presented, estimated future costs of abandonment and dismantlement are included in the full cost amortization base and are amortized as a component of depletion expense. At December 31, 2013 and 2012, the ARO of $5,781 and $5,114 is included in liabilities and fixed assets.
Development costs of proved oil and gas properties, including estimated dismantlement, restoration and abandonment costs and acquisition costs, are depreciated and depleted on a field basis by the units-of-production method using proved developed and proved reserves, respectively. The costs of unproved oil and gas properties are generally combined and impaired over a period that is based on the average holding period for such properties and the Company’s experience of successful drilling.
Costs of retired, sold or abandoned properties that make up a part of an amortization base (partial field) are charged to accumulated depreciation, depletion and amortization if the units-of-production rate is not significantly affected. Accordingly, a gain or loss, if any, is recognized only when a group of proved properties (entire field) that make up the amortization base has been retired, abandoned or sold.
Stock-Based Compensation-
The Company estimates the fair value of share-based payment awards made to employees and directors, including stock options, restricted stock and employee stock purchases related to employee stock purchase plans, on the date of grant using an option-pricing model. The value of the portion of the award that is ultimately expected to vest is recognized as an expense ratably over the requisite service periods. We estimate the fair value of each share-based award using the Black-Sholes option pricing model. The Black-Sholes model is highly complex and dependent on key estimates by management. The estimates with the greatest degree of subjective judgment are the estimated lives of the stock-based awards and the estimated volatility of our stock price. The Black-Sholes model is also used for our valuation of warrants.
Earnings Per Common Share-
Basic earnings per common share is calculated based upon the weighted average number of common shares outstanding for the period. Diluted earnings per common share is computed by dividing net income by the weighted average number of common shares and dilutive common share equivalents (convertible notes and interest on the notes, stock awards and stock options) outstanding during the period. Dilutive earnings per common share reflects the potential dilution that could occur if options to purchase common stock were exercised for shares of common stock. Basic and diluted EPS are the same as the effect of our potential common stock equivalents would be anti-dilutive.
Fair Value Measurements –
On January 1, 2008, the Company adopted guidance which defines fair value, establishes a framework for using fair value to measure financial assets and liabilities on a recurring basis, and expands disclosures about fair value measurements. Beginning on January 1, 2009, the Company also applied the guidance to non-financial assets and liabilities measured at fair value on a non-recurring basis, which includes goodwill and intangible assets. The guidance establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions of what market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The hierarchy is broken down into three levels based on the reliability of the inputs as follows:
Level 1 – Valuation is based upon unadjusted quoted market prices for identical assets or liabilities in active markets that the Company has the ability to access.
Level 2 –Valuation is based upon quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; or valuations based on models where the significant inputs are observable in the market.
Level 3 – Valuation is based on models where significant inputs are not observable. The unobservable inputs reflect the Company’s own assumptions about the inputs that market participants would use.
The following table presents assets and liabilities that are measured and recognized at fair value as of December 31, 2013 on a recurring and non-recurring basis:
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains
|
|
Description
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
(Losses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities (recurring)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
220,131
|
|
|
$
|
(127,872)
|
|
The following table presents assets and liabilities that are measured and recognized at fair value as of December 31, 2012 on a recurring and non-recurring basis:
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains
|
|
Description
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
(Losses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
None
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, accrued liabilities and long-term debt. The estimated fair value of cash, accounts receivable, accounts payable and accrued liabilities approximate their carrying amounts due to the short-term nature of these instruments. The carrying value of long-term debt also approximates fair value since their terms are similar to those in the lending market for comparable loans with comparable risks. None of these instruments are held for trading purposes.
Fixed Assets
-
Fixed assets are stated at cost. Depreciation expense is computed using the straight-line method over the estimated useful life of the asset. The following is a summary of the estimated useful lives used in computing depreciation expense:
Expenditures for major repairs and renewals that extend the useful life of the asset are capitalized. Minor repair expenditures are charged to expense as incurred.
Impairment of Long-Lived Assets-
The Company has adopted Accounting Standards Codification subtopic 360-10, Property, Plant and Equipment (“ASC 360-10”). ASC 360-10 requires that long-lived assets and certain identifiable intangibles held and used by the Company be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The Company evaluates its long-lived assets for impairment annually or more often if events and circumstances warrant. Events relating to recoverability may include significant unfavorable changes in business conditions, recurring losses or a forecasted inability to achieve break-even operating results over an extended period. The Company evaluates the recoverability of long-lived assets based upon forecasted undiscounted cash flows. Should impairment in value be indicated, the carrying value of intangible assets will be adjusted, based on estimates of future discounted cash flows resulting from the use and ultimate disposition of the asset. ASC 360-10 also requires that those assets to be disposed of are reported at the lower of the carrying amount or the fair value less costs to sell.
Goodwill and Other Intangible Assets
–
The Company periodically reviews the carrying value of intangible assets not subject to amortization, including goodwill, to determine whether impairment may exist. Goodwill and certain intangible assets are assessed annually, or when certain triggering events occur, for impairment using fair value measurement techniques. These events could include a significant change in the business climate, legal factors, a decline in operating performance, competition, sale or disposition of a significant portion of the business, or other factors. Specifically, goodwill impairment is determined using a two-step process. The first step of the goodwill impairment test is used to identify potential impairment by comparing the fair value of a reporting unit with its carrying amount, including goodwill. The Company uses level 3 inputs and a discounted cash flow methodology to estimate the fair value of a reporting unit. A discounted cash flow analysis requires one to make various judgmental assumptions including assumptions about future cash flows, growth rates, and discount rates. The assumptions about future cash flows and growth rates are based on the Company’s budget and long-term plans. Discount rate assumptions are based on an assessment of the risk inherent in the respective reporting units. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is considered not impaired and the second step of the impairment test is unnecessary. If the carrying amount of a reporting unit exceeds its fair value, the second step of the goodwill impairment test is performed to measure the amount of impairment loss, if any. The second step of the goodwill impairment test compares the implied fair value of the reporting unit’s goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit’s goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. The implied fair value of goodwill is determined in the same manner as the amount of goodwill recognized in a business combination. That is, the fair value of the reporting unit is allocated to all of the assets and liabilities of that unit (including any unrecognized intangible assets) as if the reporting unit had been acquired in a business combination and the fair value of the reporting unit was the purchase price paid to acquire the reporting unit. The Company’s evaluation of goodwill completed at December 31, 2012 pertaining to Legacy resulted in a full impairment. This impairment was recorded as an impairment expense of $104,272.
As of December 31, 2013 the Company had no amortizable intangible assets.
Income taxes-
The Company accounts for income taxes using the asset and liability method, which requires the establishment of deferred tax assets and liabilities for the temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is provided to the extent deferred tax assets may not be recoverable after consideration of the future reversal of deferred tax liabilities, tax planning strategies, and projected future taxable income.
The Company uses a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The guidance requires the Company to recognize tax benefits only for tax positions that are more likely than not to be sustained upon examination by tax authorities. The amount recognized is measured as the largest amount of benefit that is greater than 50 percent likely to be realized upon settlement. A liability for “unrecognized tax benefits” is recorded for any tax benefits claimed in our tax returns that do not meet these recognition and measurement standards.
Recent accounting pronouncements
–
In July 2013, FASB issued ASU No. 2013-11, “Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward a Similar Tax Loss, or a Tax Credit Carryforward Exists.” The provisions of ASU No. 2013-11 require an entity to present an unrecognized tax benefit, or portion thereof, in the statement of financial position as a reduction to a deferred tax asset for a net operating loss carryforward or a tax credit carryforward, with certain exceptions related to availability. ASU No. 2013-11 is effective for interim and annual reporting periods beginning after December 15, 2013. The adoption of ASU No. 2013-11 is not expected to have a material impact on the Company’s Consolidated Financial Statements.
In February 2013, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2013-02,
Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income
, to improve the transparency of reporting these reclassifications. Other comprehensive income includes gains and losses that are initially excluded from net income for an accounting period. Those gains and losses are later reclassified out of accumulated other comprehensive income into net income. The amendments in the ASU do not change the current requirements for reporting net income or other comprehensive income in financial statements. All of the information that this ASU requires already is required to be disclosed elsewhere in the financial statements under U.S. GAAP. The new amendments will require an organization to:
-
|
Present (either on the face of the statement where net income is presented or in the notes) the effects on the line items of net income of significant amounts reclassified out of accumulated other comprehensive income – but only if the item reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period; and
|
|
|
-
|
Cross-reference to other disclosures currently required under U.S. GAAP for other reclassification items (that are not required under U.S. GAAP) to be reclassified directly to net income in their entirety in the same reporting period. This would be the case when a portion of the amount reclassified out of accumulated other comprehensive income is initially transferred to a balance sheet account (e.g., inventory for pension-related amounts) instead of directly to income or expense
|
The amendments apply to all public and private companies that report items of other comprehensive income. Public companies are required to comply with these amendments for all reporting periods (interim and annual). The amendments are effective for reporting periods beginning after December 15, 2012, for public companies. Early adoption is permitted. The adoption of ASU No. 2013-02 is not expected to have a material impact on our financial position or results of operations.
In January 2013, the FASB issued ASU No. 2013-01,
Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities
, which clarifies which instruments and transactions are subject to the offsetting disclosure requirements originally established by ASU 2011-11. The new ASU addresses preparer concerns that the scope of the disclosure requirements under ASU 2011-11 was overly broad and imposed unintended costs that were not commensurate with estimated benefits to financial statement users. In choosing to narrow the scope of the offsetting disclosures, the Board determined that it could make them more operable and cost effective for preparers while still giving financial statement users sufficient information to analyze the most significant presentation differences between financial statements prepared in accordance with U.S. GAAP and those prepared under IFRSs. Like ASU 2011-11, the amendments in this update will be effective for fiscal periods beginning on, or after January 1, 2013. The adoption of ASU 2013-01 is not expected to have a material impact on our financial position or results of operations.
In October 2012, the FASB issued Accounting Standards Update ASU 2012-04, “Technical Corrections and Improvements” in Accounting Standards Update No. 2012-04. The amendments in this update cover a wide range of Topics in the Accounting Standards Codification. These amendments include technical corrections and improvements to the Accounting Standards Codification and conforming amendments related to fair value measurements. The amendments in this update will be effective for fiscal periods beginning after December 15, 2012. The adoption of ASU 2012-04 is not expected to have a material impact on our financial position or results of operations.
In August 2012, the FASB issued ASU 2012-03, “Technical Amendments and Corrections to SEC Sections: Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin (SAB) No. 114, Technical Amendments Pursuant to SEC Release No. 33-9250, and Corrections Related to FASB Accounting Standards Update 2010-22 (SEC Update)” in Accounting Standards Update No. 2012-03. This update amends various SEC paragraphs pursuant to the issuance of SAB No. 114. The adoption of ASU 2012-03 is not expected to have a material impact on our financial position or results of operations.
In July 2012, the FASB issued ASU 2012-02, “Intangibles – Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment” in Accounting Standards Update No. 2012-02. This update amends ASU 2011-08,
Intangibles – Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment
and permits an entity first to assess qualitative factors to determine whether it is more likely than not that an indefinite-lived intangible asset is impaired as a basis for determining whether it is necessary to perform the quantitative impairment test in accordance with Subtopic 350-30,
Intangibles – Goodwill and Other – General Intangibles Other than Goodwill
. The amendments are effective for annual and interim impairment tests performed for fiscal years beginning after September 15, 2012. Early adoption is permitted, including for annual and interim impairment tests performed as of a date before July 27, 2012, if a public entity’s financial statements for the most recent annual or interim period have not yet been issued or, for nonpublic entities, have not yet been made available for issuance. The adoption of ASU 2012-02 has not had a material impact on our financial position or results of operations.
2. Going Concern
The accompanying consolidated financial statements have been prepared on a going concern basis of accounting, which contemplates continuity of operations, realization of assets and liabilities and commitments in the normal course of business. The accompanying consolidated financial statements do not reflect any adjustments that might result if the Company is unable to continue as a going concern. The Company has experienced substantial losses, maintains a negative working capital and capital deficits, which raise substantial doubt about the Company’s ability to continue as a going concern.
The Company is working to manage its current liabilities while it continues to make changes in operations to improve its cash flow and liquidity position. The ability of the Company to continue as a going concern and appropriateness of using the going concern basis is dependent upon the Company’s ability to generate revenue from the sale of its services and the cooperation of the Company’s note holders to assist with obtaining working capital to meet operating costs in addition to our ability to raise funds.
3. Common Stock Transactions
During the year ended December 31, 2013, the Company issued 1,667 shares of common stock for services that were expensed and valued at $190,567 based upon the closing price of the common stock at the date of grant and reflecting the 1:1,500 reverse stock split.
During the year ended December 31, 2013, the Company issued 293,738 shares of common stock valued at $1,212,105 for conversion or settlement of debt in the amount of $648,554, resulting in a loss on debt settlement of $563,551. All shares issued were valued based upon the closing price of the Company’s common stock at the date of the debt settled. For all debts that were converted within the terms of the related promissory notes, no gain or loss was recorded. Any debts converted outside of the terms resulted in a gain or loss based on the fair value of the stock on the date of conversion.
During the year ended December 31, 2012, the Company issued 10,667 shares of common stock (post-split) for services that were expensed and valued at $2,150,000 based upon the closing price of the Company’s common stock at the date of grant.
During the year ended December 31, 2012, the Company issued 9,333 shares of common stock (post-split) as part of an acquisition of oil and gas leases. Due to the fact that the transaction occurred between related parties, the stock issued was recorded with a value of $595,684.
During the year ended December 31, 2012, 47,334 shares of common stock (post-split) were returned to the Company and cancelled as the result of a release agreement in which prior shareholders withdrew from the Company.
During the year ended December 31, 2012, the company received a contribution from a shareholder of $3,450 in cash.
4. Fixed Assets
The following is a detailed list of fixed assets:
|
|
December 31,
2013
|
|
|
December 31,
2012
|
|
Well equipment
|
|
|
56,663
|
|
|
|
56,663
|
|
Accumulated depreciation
|
|
|
(31,300)
|
|
|
|
(21,002)
|
|
Fixed assets – net
|
|
$
|
25,363
|
|
|
|
35,661
|
|
Depreciation expense was $10,298 and $4,722 for the years ended December 31, 2013 and 2012, respectively.
5. Oil and Gas
Oil and gas related activity for the years ended December 31, 2012 and 2011 is as follows:
|
|
For the
|
|
|
For the
|
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Development costs paid in cash
|
|
$
|
-
|
|
|
$
|
80,000
|
|
Purchases of oil and gas properties through the issuance of common stock and assumption of debt, net of accumulated depletion
|
|
|
-
|
|
|
|
1,011,343
|
|
Capitalized asset retirement obligations
|
|
|
-
|
|
|
|
2,378
|
|
Total purchase and development costs, oil and gas properties
|
|
$
|
-
|
|
|
$
|
1,093,721
|
|
Oil and Gas Properties:
|
|
December 31,
2013
|
|
|
December 31,
2012
|
|
|
|
|
|
|
|
|
Oil and gas properties – proved reserves
|
|
$
|
958,157
|
|
|
$
|
962,987
|
|
Development costs
|
|
|
-
|
|
|
|
80,000
|
|
Accumulated depletion
|
|
|
(157,665)
|
|
|
|
(150,754)
|
|
|
|
|
|
|
|
|
|
|
Oil and gas properties – net
|
|
$
|
800,341
|
|
|
$
|
892,233
|
|
On July 31, 2012, the Company acquired a 37.5% working interest and 28.125% net revenue interest in oil and gas reserves of $1,054,328 by issuing 14,000,000 shares of its common stock and assuming $450,000 in liabilities. This interest is in the J.B. Tubb Leasehold Estate/Amoco Crawar field located in the Permian Basin in Ward County, Texas (“Tubb property”). See note 6 for additional details of this acquisition.
During the year ended December 31, 2013 and 2012, the Company impaired the oil and gas reserves in the amount of $84,778 and $147,795, respectively.
Depletion expense was $7,114 and $53, 692 for the year ended December 31, 2013 and 2012, respectively.
The company paid $nil and $80,000 in development costs during the year ended December 31, 2013 and 2012 to bring additional reserves into production.
6. Acquisition of interest in oil and gas property
·
|
Acquisition of 37.5% Oil and Gas Working Interests in the J.B. Tubb Leasehold Estate/Amoco Crawar Field, Ward County, Texas
|
On July 31, 2012 the Company, acquired assets of Energy Producers, Inc., a wholly owned subsidiary of EGPI Firecreek, Inc., (“EPI”) as described in the preliminary Assignment and Bill of Sale and summarily as follows: Under the terms of the agreement, which shall be effective July 31, 2012, the Company acquired a 37.5% Working Interest and 28.125% corresponding Net Revenue Interest in the North 40 acres of the J.B. Tubb Leasehold Estate/Amoco Crawar field and oil and gas interests, including all related assets, fixtures, equipment, three well heads, three well bores, and pro rata oil & gas revenue and reserves for all depths below the surface to 8500 ft. The field is located in the Permian Basin and the Crawar Field in Ward County, Texas (12 miles west of Monahans & 30 miles west of Odessa in West Texas). Included in the transaction, the Company will also acquire 37.5% Working Interest and 28.125% corresponding Net Revenue Interest in the Highland Production Company No. 2 well-bore located in the South 40 acres of the J.B. Tubb Leasehold Estate/Amoco Crawar field, oil and gas interests, pro rata oil & gas revenues and reserves with depth of ownership 4700 ft. to 4900 ft. As consideration for the transaction the Company agreed to authorize, issue and sell to EGPI Firecreek, Inc. 14,000,000 shares of common stock, and assumption of $450,000 in related debt. The acquired leases and the property to which they relate are identified below:
North 40 acres: J.B. TUBB “18-1”, being the W1/2 of the NW1/4 of Section 18, Block B-20, Public School Lands, Ward County, Texas, containing Forty (North 40) acres only (also listed as Exhibit “A” to Exhibit 10.1 in our Current Report on Form 8-K filed on March 7, 2011, incorporated herein by reference.
Well-bore located on South 40 acres: The Highland Production Company (Crawar) #2 well-bore, API No. 42-475-33611, located on the J.B. Tubb Lease in W ½ of the NW ¼ of Sec. 18, Block B-20, Public School Lands, Ward County, Texas at 1787 FNL and 853 FWL being on the South Forty (40) acres of the J. B. Tubb Lease, Ward County, Texas.
The following wells are located on the leases identified, above:
1.
|
Crawar #1
|
|
|
2.
|
Tubb #18-1
|
|
3.
|
Highland Production Company(Crawar) #2 well-bore only, with depth of ownership 4700’ to 4900’ft. in well bore, described as: The Highland Production Company (Crawar) #2 well-bore, API No. 42-475-33611, located on the J.B. Tubb Lease in W ½ of the NW ¼ of Sec. 18, Block B-20, Public School Lands, Ward County, Texas at 1787 FNL and 853 FWL being on the South Forty (40) acres of the J. B. Tubb Lease, Ward County, Texas.
|
Listing for the Equipment items related to the wells on the leases on the J.B. Tubb Leasehold Estate (RRC #33611) Amoco/ Crawar field are as follows:
The following is the current & present equipment list that Mondial Ventures, Inc. will acquire
37.5%
ownership rights, on the J.B. Tubb property: 2 (Two) 500 barrels metal tanks, 1(One) 500 barrel cement salt water tank- (open top), 1 (One) heater treater/oil & gas separator, all flow lines, on the north forty acres, well-heads, 2 (two) Christmas tree valve systems on well-heads, 3 (Three) well heads, three wells (well-bores). Model 320D Pumpjack Serial No. E98371M/456604, One (1) Fiberglass lined heater-treater, One (1) Test pot, Tubing string Rods and down hole pump.
Due to the fact that EGPI Firecreek, Inc. and Mondial Ventures, Inc. are considered related parties, the acquired assets were recorded at historical cost in the financial statements with no step up in basis. The total gross cost of oil and gas properties recorded on the date of the acquisition was $1,109,572, as well as an accumulated depletion of $98,230. Total fixed assets that were acquired with the purchase of the oil and gas property are discussed in Note 5 and consist of a total gross cost of $56,663 and an accumulated depreciation of $16,055. The consideration given consisted of 14,000,000 shares of common stock valued at $595,684 and assumed debt of $450,000.
7. Income Tax Provision
Deferred income tax assets and liabilities consist of the following at December 31, 2012 and 2013:
|
|
2013
|
|
|
2012
|
|
Deferred Tax asset
|
|
|
372,442
|
|
|
$
|
142,568
|
|
Valuation allowance
|
|
|
(372,442)
|
|
|
|
(142,568)
|
|
Net deferred tax assets
|
|
|
-
|
|
|
|
-
|
|
The Company estimates that it has an NOL carry forward of approximately $1,064,121 that begins to expire in 2023.
After evaluating any potential tax consequence from our former subsidiary and our own potential tax uncertainties, the Company has determined that there are no material uncertain tax positions that have a greater than 50% likelihood of reversal if the Company were to be audited. The Company believes that it is current with all payroll and other statutory taxes. Our tax return for the years ended December 31, 2010 to December 31, 2013 may be subject to IRS audit.
8. Related Party Transactions
Through December 31, 2012 the CEO of Mondial Ventures, Inc provided office space for the Company’s Scottsdale office free of charge. As of January 1, 2013, a lease was signed for the same premises at a monthly rate of $2,000.There was a balance due on this contract of $8,105 at December 31, 2013.
The Company has a Service Agreement with Global Media Network USA, Inc. a company 100% owned by Dennis Alexander, to provide the services of Dennis Alexander to the Company at a monthly rate of $5,000. The monthly rate was increased to $10,000 as of October 1, 2013. There was a balance due on this contract of $1,800 at December 31, 2013.
The Company has a service Agreement with Joanne M. Sylvanus, Accountant, a company owned 100% by Joanne M, Sylvanus, to provide her services to the Company at a rate of $3,000 per month. There was a balance due on this contract of $6,000 at December 31, 2013.
As of December 31, 2013, the Company’s CEO, Dennis Alexander, paid $53 on behalf of the Company for business related expenses.
On November 20, 2013, the Company received cash proceeds of $15,000 from related party for debt obligation which bears interest at the rate of 6%. No payments were made during the period and there is $101 in accrued interest on the note. A debt discount of $7,424 was recorded due to embedded derivative feature in the convertible promissory note. Total debt discount amortization for the period was $834. This note is convertible into a number of shares by dividing the principal and interest owed by 50% of the average lowest three day trading prices over the 10 trading days prior to the conversion date. Financing costs of $10,000 were paid in conjunction with this debt. These fees are amortized over the term of the loan and a total of $1,123 was amortized as of December 31, 2013.
As discussed in Note 6, EGPI Firecreek, Inc. sold a 37.5% working interest to the Company in the J.B. Tubb Leasehold Estate/Amoco Crawar Field on July 31, 2012. The assets were recorded by the Company at historical cost and there was no step up in basis.
9. Notes Payable
At December 31, 2013 the Company was liable on the following Promissory notes
(See notes below to the accompanying table
)
Date of
|
|
|
|
Date Obligation
|
|
Interest
|
|
|
Balance Due
|
|
Obligation
|
|
Notes
|
|
Matures
|
|
Rate (%)
|
|
|
12/31/2013 ($)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2/8/2011
|
|
|
1
|
|
5/9/2011
|
|
|
24
|
|
|
|
20,000
|
|
4/28/2011
|
|
|
1
|
|
7/27/2011
|
|
|
24
|
|
|
|
-
|
|
8/4/2011
|
|
|
2
|
|
8/4/2012
|
|
|
24
|
|
|
|
175,000
|
|
8/1/2012
|
|
|
3
|
|
On demand
|
|
|
18*
|
|
|
|
120,297
|
|
12/17/2012
|
|
|
4
|
|
9/19/2013
|
|
|
8
|
|
|
|
-
|
|
8/31/2012
|
|
|
5
|
|
8/31/2013
|
|
|
10
|
|
|
|
100,000
|
|
1/11/2013
|
|
|
6
|
|
1/11/2014
|
|
|
12
|
|
|
|
-
|
|
1/11/2013
|
|
|
7
|
|
1/11/2014
|
|
|
12
|
|
|
|
17,870
|
|
2/30/2013
|
|
|
8
|
|
11/13/2013
|
|
|
6
|
|
|
|
-
|
|
1/30/2013
|
|
|
9
|
|
11/1/2013
|
|
|
8
|
|
|
|
-
|
|
3/27/2013
|
|
|
10
|
|
On demand
|
|
|
n/a
|
|
|
|
11,300
|
|
4/1/2013
|
|
|
5
|
|
3/31/2014
|
|
|
10
|
|
|
|
22,000
|
|
5/20/2013
|
|
|
11
|
|
3/20/2014
|
|
|
12
|
|
|
|
30,000
|
|
4/18/2013
|
|
|
12
|
|
12/18/2013
|
|
|
6
|
|
|
|
25,000
|
|
5/22/2013
|
|
|
13
|
|
11/22/2013
|
|
|
12
|
|
|
|
27,300
|
|
5/30/2013
|
|
|
14
|
|
2/28/2014
|
|
|
12
|
|
|
|
-
|
|
6/19/2013
|
|
|
15
|
|
10/19/2013
|
|
|
18*
|
|
|
|
15,903
|
|
5/30/2013
|
|
|
16
|
|
2/28/2014
|
|
|
12
|
|
|
|
50,000
|
|
Various
|
|
|
17
|
|
On demand
|
|
|
18*
|
|
|
|
12,687
|
|
5/21/2013
|
|
|
18
|
|
2/28/2014
|
|
|
12
|
|
|
|
-
|
|
8/1/2013
|
|
|
19
|
|
5/5/2014
|
|
|
8
|
|
|
|
27,500
|
|
8/14/2013
|
|
|
20
|
|
5/14/2014
|
|
|
8
|
|
|
|
22,000
|
|
8/21/2013
|
|
|
13
|
|
8/21/2014
|
|
|
12
|
|
|
|
29,500
|
|
8/23/2013
|
|
|
21
|
|
2/23/2014
|
|
|
n/a
|
|
|
|
25,000
|
|
8/26/2013
|
|
|
11
|
|
3/16/2014
|
|
|
12
|
|
|
|
29,517
|
|
8/30/2013
|
|
|
11
|
|
8/30/2014
|
|
|
12
|
|
|
|
25,000
|
|
9/30/2013
|
|
|
22
|
|
7/2/2014
|
|
|
8
|
|
|
|
32,500
|
|
11/20/2013
|
|
|
23
|
|
11/20/2014
|
|
|
6
|
|
|
|
15,000
|
|
12/3/2013
|
|
|
24
|
|
12/3/2014
|
|
|
12
|
|
|
|
21,000
|
|
4/26/2013
|
|
|
25
|
|
4/1/2014
|
|
|
n/a
|
|
|
|
200,000
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
758,071
|
|
Unamortized discount
|
|
|
|
|
|
|
|
|
|
|
|
(144,332)
|
|
Net
|
|
|
|
|
|
|
|
|
|
|
|
910,042
|
|
*compounded monthly
Note 1: The Company entered into two note agreements with an unrelated third party for the amount of $20,000 and $25,000 during fiscal year 2011. During the year ended December 31, 2013, the Company entered into an agreement with the note holder to settle one of the note agreements in the amount of $25,000 with Company’s common shares. As of December 31, 2013 the promissory note of $20,000, bearing interest at 24% annually remained outstanding. No payment was made for this note during the period and there was $13,545 in accrued interest on the note. The note is at default as of December 31, 2013.
Note 2: As of December 31, 2013 the Company had promissory notes outstanding in the amount of $175,000, bearing interest 24% annually. No payment was made for this note during the period and there was $122,412 in accrued interest on the note. The note is at default as of December 31, 2013.
Note 3: The Company entered into a promissory note agreement in the amount of $450,000 in 2012. On March 29, 2013, the Company entered into an agreement with the note holder to pay $300,000 of the note with 2,857,152 shares of common stock. On May 20, 2013, May 30, 2013, August 29, 2013 and December 3, 2013 note holder entered into debt assignment agreements to assign $30,000, $120,000, $42,000 and 21,000 interests to unrelated third parties respectively. On September 3, 2013, the note holder paid $5,250 on behalf of the Company for business related expenses. On December 3, 2013, the Company assumed an additional $86,000 of debt in relation to an amendment agreement related to acquisition of the Tubb leases in July 2012. As of December 31, 2013, unpaid compounded interest in the amount of $92,047 was reclassified from accrued interest to note payable due to note holder. The note is due on demand as of December 31, 2013.
Note 4: The Company received cash proceed of $27,500 for this convertible debt obligation during fiscal year 2012. This note is convertible into a number of shares by dividing the principal and interest owed by the greater of $0.00005 or 45% of the average lowest 3 trading prices over the 20 days prior to the conversion date. During the year ended December 31, 2013, note holder has enforced a penalty of $13,750 onto the Company, and the Company settled entire debt and unpaid accrued interest by issuing common stock yielding a balance of $nil as of December 31, 2013. A debt discount was recorded for $27,500 based on the fact that there was a beneficial conversion feature in the convertible promissory note. Entire debt discount was fully amortized at conversion of the debt. On May 20, 2013, the Company issued convertible notes with embedded derivative features that were classified as derivative liabilities. These notes causes a tainted equity environment; therefore this convertible note was classified as derivative liabilities as of May 20, 2013. The Company evaluated the derivative liabilities and debt discount related to this note as of May 20, 2013. As the note was fully discounted, debt discount due to derivative liabilities in the amount of $58,833 was recorded as loss on derivative as of December 31, 2013.
Note 5: During fiscal year 2012 Company entered into a non interest bearing note in the amount of $100,000 with 10% interest expenses embedded in the note amount. No payment was made to this note during the year ended December 31, 2013 and 2012. The 10% interest discount is being amortized over the life of the loan. Debt discount amortization for the year ended December 31, 2013 totaled to $6,658 for this note. This note is at default as of December 31, 2013. On April 1, 2013, the Company entered into a second note agreement with the same party in the amount of $22,000 with the same terms. No payments were made during the year ended December 31, 2013. The 10% interest discount is being amortized over the life of the note. Debt discount amortization for the year ended December 31, 2013 totaled to $1,511 for this note.
Note 6: During the year ended December 31, 2013, the Company received cash proceeds of $5,000 for this convertible debt obligation which bears interest at the rate of 12%. This note is convertible into a number of shares by dividing the principal and interest owed by 30% of the average lowest trading price during a 15 day trading period prior to the date of conversion. During the 3
rd
quarter of current year, the Company settled entire debt by issuing common stock yielding a balance of $nil as of December 31, 2013. A debt discount was recorded for $5,000 based on the fact that there was a beneficial conversion feature in the convertible promissory note. Entire debt discount was fully amortized at conversion of the debt. On May 20, 2013, the Company issued convertible notes with embedded derivative features that were classified as derivative liabilities. These notes causes a tainted equity environment; therefore this convertible note was classified as derivative liabilities as of May 20, 2013. The Company evaluated the derivative liabilities and debt discount related to this note on May 20, 2013. As the note was fully discounted, debt discount due to derivative liabilities in the amount of $13,699 was recorded as loss on derivative as of December 31, 2013.
Note 7: During the year ended December 31, 2013, the Company received cash proceeds of $35,000 for this debt obligation which bears interest at the rate of 12%. The Company settled $17,130 in debt for common stock, yielding a balance of $17,870 at the end of the period, and there is $2,725 in accrued interest on the note. A debt discount was recorded for $35,000 based on the fact that there was a beneficial conversion feature in the promissory note. Total debt discount amortization for the period was $34,461. This note is convertible into a number of shares by dividing the principal and interest owed by 30% of the average lowest trading prices over the 15 days prior to the conversion date. On May 20, 2013, the Company issued convertible notes with embedded derivative features that were classified as derivative liabilities. These notes cause a tainted equity environment; therefore this convertible note was classified as derivative liabilities as of May 20, 2013. The Company evaluated the derivative liabilities and debt discount related to this note on May 20, 2013. As the note was fully discounted, debt discount due to derivative liabilities in the amount of $95,769 was recorded as loss on derivative as of December 31, 2013. Financing costs of $6,050 were paid in conjunction with this debt. These fees are amortized over the term of the loan and was fully amortized as of December 31, 2013.
Note 8: During the year ended December 31, 2013, the Company received cash proceeds from promissory notes in the amount of $12,500 and $19,000, each bears interest at the rate of 6% respectively, from a note holder. On August 14, 2013, the Company signed a debt exchange agreement to amend one of the original notes in the amount of $19,000 to a convertible promissory note. This convertible promissory note allows note holder to convert outstanding balance to common stock at 25% of the Company’s common stock’s closing price on conversion date. In addition, on August 14, 2013, note holder entered into debt assignment agreements to assign $12,500 interest of the other original note to unrelated third party. The Company then, on the same day, signed a convertible promissory note agreement with the assignee for the interest being assigned. This convertible note bears 8% annual interest, and it is convertible into common at $0.00125 per share. During the 3
rd
quarter of current year, the Company settled both convertible notes by issuing common stock, yielding a balance of $nil. The Company evaluated the derivative liabilities related to the two convertible notes. Debt discount of $19,000 and $12,500, and loss on derivative of $20 and $13 was recorded respectively due to embedded derivative feature of the convertible promissory note. Entire debt discount of the notes were fully amortized at conversion and debt paid in full as of December 31, 2013.
Note 9: During the year ended December 31, 2013, the Company received cash proceeds of $27,500 for this debt obligation which bears interest at the rate of 8%. This note is convertible into a number of shares by dividing the principal and interest owed by the greater of $0.00005 or 45% of the average lowest 3 trading prices over the 20 days prior to the conversion date. During the year ended December 31, 2013, note holder has enforced a penalty of $13,750 onto the Company, and the Company settled entire debt and unpaid accrued interest by issuing common stock yielding a balance of $nil as of December 31, 2013. A debt discount was recorded for $27,500 based on the fact that there was a beneficial conversion feature in the promissory note. Entire debt discount was fully amortized at conversion as of December 31, 2013. On May 20, 2013, the Company issued convertible notes with embedded derivative features that were classified as derivative liabilities. These notes causes a tainted equity environment; therefore this convertible note was classified as derivative liabilities as of May 20, 2013. The Company evaluated the derivative liabilities and debt discount related to this note on May 20, 2013. As the note was fully discounted, debt discount due to derivative liabilities in the amount of $39,078 was recorded as loss on derivative as of December 31, 2013. Financing costs of $2,500 were paid in conjunction with this debt. These fees are amortized over the term of the loan and the loan was paid in full as of December 31, 2013.
Note 10: During the year ended December 31, 2013, the Company received cash advances of $11,300 related to a debt obligation. The note bears no interest; therefore, Company imputed interest at 12% and recorded imputed interest in the amount of $2,400 for the year ended December 31, 2013 as additional paid in capital. No payments were made during the period.
Note 11: On May 20, 2013, one of the note holders assigned debt in the amount of $30,000 to unrelated third party, and Company issued a convertible promissory note to this unrelated party for the debt assigned with 12% annual interest. On the same date, the Company issued a convertible note to this unrelated third party for cash proceed of $30,000 received. Both notes are convertible into a number of shares at a discount of 50% off the lowest intra-day trading prices during the 10 days prior to the conversion date. The Company evaluated the note and determined that the shares issuable pursuant to the conversion option were indeterminate and therefore this conversion option and all other dilutive securities would be classified as a derivative liability as of May 20, 2013. Debt discount of $30,000 for each convertible note was recorded due to embedded derivative feature, and a loss on derivative valuation of $4,541 for each convertible note was also recorded as of December 31, 203. During the 3
rd
quarter of current year, the Company settled one of the $30,000 convertible notes and its related accrued interest by issuing common stock, yielding a balance of $30,000 at the period end. Total debt discount amortization for both notes for the period was $52,204. There is accrued interest of $2,206 for the year ended December 31, 2013 on remaining balance. On August 26, 2013, one of the note holders assigned debt in the amount of $42,000 to this same unrelated third party, and Company issued a convertible promissory note for the debt assigned with 12% annual interests. This convertible note has the same conversion terms as those previously issued to this unrelated third party. A debt discount of $42,000 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $11,035 was recorded as of December 31, 2013. During the 3
rd
quarter of current year, the Company settled $12,483 of this note by issuing common stock, yielding balance of $29,517. No payments were made in the 4
th
quarter. Total debt discount amortization on this note for the period was $31,041. There is accrued interest of $1,264 on this note for the year ended December 31, 2013. On August 30, 2013, the Company received cash proceeds in the amount of $25,000 related to a convertible debt obligation with the same unrelated third party. This convertible note has the same conversion terms as those previously issued to this unrelated third party. A debt discount of $25,000 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $5,026 was recorded as of December 31, 2013. Total debt discount amortization for the period was $8,425. No payments were made during the year ended December 31, 2013 and there is accrued interest of $975 on this note.
Note 12: During the year ended December 31, the Company received cash proceeds of $25,000 for this debt obligation which bears interest at the rate of 6%. No payments were made during the year ended December 31, 2013, and there is accrued interest of $3,873 on the note. A debt discount was recorded for $25,000 based on the fact that there was a beneficial conversion feature in the promissory note. Total debt discount was fully amortized as of December 31, 2013. This note is convertible into a number of shares arrived at by dividing the principal and interest owed by 50% of the average lowest 3 trading prices over the 20 days prior to the conversion date. On May 20, 2013, the Company issued convertible notes with embedded derivative features that were classified as derivative liabilities. These notes causes a tainted equity environment; therefore this convertible note was classified as derivative liabilities as of May 20, 2013. The Company evaluated the derivative liabilities and debt discount related to this note on May 20, 2013. As the note was fully discounted, debt discount due to derivative liabilities in the amount of $25,461 was recorded as loss on derivative as of December 31, 2013. This note is at default as of December 31, 2013.
Note 13: On May 22, 2013, the Company received cash advances of $25,000 against a reserved note of $275,000. Outstanding principal amount included cash proceed of $25,000, 10% of original interest discount of $2,500, and financing cost of $2,000. The note bears annual interest of 12%. During the year ended December 31, 2013, the Company settled $2,200 in debt for common stock, yielding a balance of $27,300 at the end of the period, and there is $3,540 in accrued interest on the note. This note is convertible into a number of shares equal to the dollar conversion amount divided by the lesser of $0.10 or 60% of the lowest trading price in the 25 trading days prior to conversion. The conversion option becomes effective immediately after the effective date of the note. The Company evaluated the note and determined that the shares issuable pursuant to the conversion option were indeterminate and therefore this conversion option and all other dilutive securities would be classified as a derivative liability as of May 22, 2013. A debt discount of $26,137 was recorded due to embedded derivative feature in the convertible promissory note. For the year ended December 31, 2013, the Company recorded debt discount amortization of $16,842, original interest discount amortization of $1,884, and amortization of financing cost of $1,167 for this note. In addition, on August 21, 2013, the Company received another convertible note in the amount of $25,000 against the reserved note of $275,000 from the same unrelated third party. Outstanding principal of this note included cash proceed of $25,000, 10% of original interest discount of $2,500, and financing cost of $2,000. This note has the same conversion and interest term as that previously issued to the same party. No payments were made during the period and there is accrued interest of $3,540 on the note. A debt discount of $29,500 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $9,369 was recorded as of December 31, 2013. For the year ended December 31, 2013, the Company recorded debt discount amortization of $10,668, original interest discount amortization of $904, and amortization of financing costs of $719 for this note.
Note 14: On May 30, 2013, one of the note holders assigned debt in the amount of $120,000 to unrelated third party, and Company issued a convertible promissory note to this unrelated party for the debt assigned with 12% annual interest. This note is convertible into a number of shares at a discount of 50% of the lowest intra-day trading price during the five trading days immediately prior to conversion date. The Company evaluated the note and determined that the shares issuable pursuant to the conversion option were indeterminate and therefore this conversion option and all other dilutive securities would be classified as a derivative liability as of May 30, 2013. A debt discount of $120,000 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $10,385 was recorded as of December 31, 2013. The Company settled entire outstanding debt and unpaid interest in common stock, yielding balance of $nil as of December 31, 2013. The debt discount was fully amortized at conversion of the debt.
Note 15: As of December 31, 2013 the Company had a note outstanding of $12,000 for this debt obligation which bears interest at the rate of 18% compounded monthly. No payments were made during the period and there is accrued interest of $3,903 on the note. Accrued interest was reclassified to principal owed as of December 31, 2013. This note is at default as of December 31, 2013.
Note 16: On May 30, 2013, the Company received cash proceeds of $50,000 for this debt obligation which bears interest at the rate of 12%. This note is convertible into a number of shares arrived at by dividing the principal and interest owed by 50% of the average lowest trading prices over the 5 days prior to the conversion date. The Company evaluated the note and determined that the shares issuable pursuant to the conversion option were indeterminate and therefore this conversion option and all other dilutive securities would be classified as a derivative liability as of May 30, 2013. A debt discount of $50,000 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $5,652 was recorded as of December 31, 2013. Total debt discount amortization for the period was $39,234. In relation to the cash advances, financing costs of $2,500 were paid in conjunction with this debt. These fees are amortized over the term of the loan and a total of $1,944 was amortized as of December 31, 2013. There is accrued interest of $3,500 as of December 31, 2013 for this note.
Note 17: During the year ended December 31, 2013 we had received cash proceeds from an unrelated third party for the aggregate amount of $11,500 , which is payable in principal and interest with rates of 18% compounded monthly. No payments were made in the period. Accrued interest in the amount of $1,187 for the period was reclassified to principal owed as of December 31, 2013.
Note 18: On May 21, 2013, the Company received cash proceeds of $7,780 for this debt obligation which bears interest at the rate of 12%. This note is convertible into a number of shares arrived at by dividing the principal and interest owed by 45% of average of three (3) lowest trading closing bid price during the 20 days prior to conversion. The Company evaluated the note and determined that the shares issuable pursuant to the conversion option were indeterminate and therefore this conversion option and all other dilutive securities would be classified as a derivative liability as of May 21, 2013. A debt discount of $7,780 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $3,188 was recorded as of December 31, 2013. The Company settled entire outstanding debt and unpaid interest in common stock, yielding balance of $nil as of December 31, 2013. The debt discount was fully amortized at conversion of the debt.
Note 19: On August 1, 2013, the Company received cash proceeds of $27,500 for this debt obligation which bears interest at the rate of 8%. No payments were made during the period and there is $917 in accrued interest on the note. A debt discount of $13,624 was recorded due to embedded derivative feature in the convertible promissory note. Total debt discount amortization for the period was $10,482. This note is convertible into a number of shares by dividing the principal and interest owed by 45% of the average lowest three day trading prices over the 20 days prior to the conversion date. This conversion option does not become effective until 180 days after issuance of the note. Financing costs of $2,500 were paid in conjunction with this debt. These fees are amortized over the term of the loan and a total of $1,389 was amortized as of December 31, 2013.
Note 20: On August 14, 2013, the Company received cash proceeds of $22,000 for this convertible debt obligation which bears interest at the rate of 8%. No payments were made during the period and there is $688 in accrued interest on the note. This note is convertible into a number of shares by dividing the principal and interest owed by 50% of the average lowest three day trading prices over the 10 days prior to the conversion date. A debt discount of $22,000 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $1,407 was recorded as of December 31, 2013. Total debt discount amortization for the period was $11,201. Financing costs of $2,000 were paid in conjunction with this debt. These fees are amortized over the term of the loan and a total of $1,000 was amortized as of December 31, 2013.
Note 21: On August 23, 2013, the Company received cash proceeds of $25,000 for this convertible debt obligation that has a cash redemption premium of 125%. No payments were made during the period. This note is convertible into a number of shares by dividing the principal by 50% of the average of the three lowest trades over the 10 days prior to the conversion date. This convertible note bears no interest; therefore, the Company imputed interest at 12%, and recorded imputed interest of $1,068 for the year ended December 31, 2013 as additional paid in capital. A debt discount of $25,000 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $7,178 was recorded as of December 31, 2013. Total debt discount amortization for the period was $17,663.
Note 22: On September 30, 2013, the Company received cash proceeds of $32,500 for this debt obligation which bears interest at the rate of 8%. No payments were made during the period and there is $651 in accrued interest on the note. A debt discount of $32,500 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $9,967 was recorded as of December 31, 2013. Total debt discount amortization for the period was $10,873. This note is convertible into a number of shares by dividing the principal and interest owed by 45% of the average lowest three day trading prices over the 20 days prior to the conversion date. This conversion option does not become effective until 180 days after issuance of the note. Financing costs of $2,500 were paid in conjunction with this debt. These fees are amortized over the term of the loan and a total of $883 was amortized as of December 31, 2013.
Note 23: On November 20, 2013, the Company received cash proceeds of $15,000 from related party for debt obligation which bears interest at the rate of 6%. No payments were made during the period and there is $101 in accrued interest on the note. A debt discount of $7,424 was recorded due to embedded derivative feature in the convertible promissory note as of December 31, 2013. Total debt discount amortization for the period was $834. This note is convertible into a number of shares by dividing the principal and interest owed by 50% of the average lowest three day trading prices during the 10 trading days prior to the conversion date. Financing costs of $10,000 were paid in conjunction with this debt. These fees are amortized over the term of the loan and a total of $1,123 was amortized as of December 31, 2013.
Note 24: On December 3, 2013, one of the note holders assigned debt in the amount of $21,000 to unrelated third party, and Company issued a convertible promissory note to this unrelated party for the debt assigned with 12% annual interest. The note is convertible into a number of shares at a discount of 50% of the average closing price for the Company’s common stock during three trading days prior to the conversion date. The Company evaluated the note and determined that the shares issuable pursuant to the conversion option were indeterminate and therefore this conversion option and all other dilutive securities would be classified as a derivative liability. Debt discount of $21,000 for the convertible note was recorded due to embedded derivative feature, and a loss on derivative valuation of $2,191 for the convertible note was also recorded as of December 31, 2013. Total debt discount amortization for the note for the period was $3,630. There is accrued interest of $196 as of December 31, 2013 on outstanding balance.
Note 25: On April 26, 2013, the Company entered into an agreement to extend option with related party EGPI, Firecreek and its oil and gas properties operator. In the agreement, the Company acknowledged that related party, EGPI Firecreek, Inc. had outstanding balance in the amount of $200,000 owed to Company’s oil and gas properties operator, and agreed to assume the debt repaying obligation along with EGPI Firecreek. As of December 31, 2013, no payment was made. As the note agreement has no stated interest, the Company imputed interest at 12%, and recorded imputed interest of $16,373 for the year ended December 31, 2013 as additional paid in capital.
10. Derivative Liabilities
The Company evaluated the conversion feature embedded in the convertible notes to determine if such conversion feature should be bifurcated from its host instrument and accounted for as a freestanding derivative. Due to the note not meeting the definition of a conventional debt instrument because it contained a diluted issuance provision, the convertible notes were accounted for in accordance with ASC 815. According to ASC 815, the derivatives associated with the convertible notes were recognized as a discount to the debt instrument, and the discount is being amortized over the life of the note and any excess of the derivative value over the note payable value is recognized as additional expense at issuance date.
Further, and in accordance with ASC 815, the embedded derivatives are revalued at each balance sheet date and marked to fair value with the corresponding adjustment as a “gain or loss on change in fair value of derivatives” in the consolidated statement of operations. As of December 31, 2013, the fair value of the embedded derivatives included on the accompanying consolidated balance sheet was $220,131. During the twelve months period ended December 31, 2013, the Company recognized a loss on change in fair value of derivative liability totaling $127,872. Key assumptions used in the valuation of derivative liabilities associated with the convertible notes at December 31, 2013 were as follows:
·
|
The stock price would fluctuate with an annual volatility ranging from 300% to 324% based on the historical volatility for the company.
|
|
|
·
|
An event of default would occur 5% of the time, increasing 1.00% per quarter to a maximum of 10%.
|
|
|
·
|
Alternative financing for the convertible notes would be initially available to redeem the note 0% of the time and increase quarterly by 1% to a maximum of 20%.
|
|
|
·
|
The monthly trading volume would average $436,923 to $505,545 and would increase at 1% per month.
|
|
|
·
|
The variable conversion prices ranging from 25% to 60% of bid or close prices over 10 to 25 trading days have effective discount rates of 50.00% to 75.00%
|
|
|
·
|
The holder would automatically convert at variable conversion prices ranging from 25% to 60% of bid or close prices over 10 to 25 trading days if the registration was effective and the company was not in default.
|
|
|
·
|
Conversion price reset events are assumed every 3 months.
|
The Company classifies the fair value of these securities under level three of the fair value hierarchy of financial instruments. The fair value of the derivative liability was calculated using a lattice model that values the compound embedded derivatives based on a probability weighted discounted cash flow model. This model is based on future projections of the various potential outcomes. The embedded derivatives that were analyzed and incorporated into the model included the conversion feature with the full ratchet reset, and the redemption options.
The components of the derivative liability on the Company’s balance sheet at December 31, 2013 and December 31, 2012 are as follows:
|
|
December 31,
2013
|
|
|
December 31,
2012
|
|
|
|
|
|
|
|
|
|
|
Embedded conversion features - convertible promissory notes
|
|
$
|
220,131
|
|
|
$
|
-
|
|
|
|
$
|
220,131
|
|
|
$
|
-
|
|
The Company had the following changes in the derivative liability:
Balance at December 31, 2012
|
|
|
-
|
|
Issuance of securities with embedded derivatives
|
|
$
|
820,818
|
|
Debt conversion
|
|
|
(421,206)
|
|
Derivative (gain) or loss due to mark to market adjustment
|
|
|
(179,481)
|
|
Balance at December 31, 2013
|
|
$
|
220,131
|
|
11. Asset Retirement Obligation (ARO)
The ARO is recorded at fair value and accretion expense is recognized as the discounted liability is accreted to its expected settlement value. The fair value of the ARO liability is measured by using expected future cash outflows discounted at the Company’s credit adjusted risk free interest rate.
Amounts incurred to settle plugging and abandonment obligations that are either less than or greater than amounts accrued are recorded as a gain or loss in current operations. Revisions to previous estimates, such as the estimated cost to plug a well or the estimated future economic life of a well, may require adjustments to the ARO and are capitalized as part of the costs of proved oil and natural gas property.
The following table is a reconciliation of the ARO liability for continuing operations for the twelve months ended December 31, 2013 and 2012:
|
|
December 31,
2013
|
|
|
December 31,
2012
|
|
Asset retirement obligation at the beginning of period
|
|
$
|
-
|
|
|
$
|
-
|
|
Acquisition of oil and gas leases
|
|
|
5,114
|
|
|
|
8,644
|
|
Revisions to previous estimates
|
|
|
-
|
|
|
|
(3,860)
|
|
Dispositions
|
|
|
-
|
|
|
|
-
|
|
Accretion expense
|
|
|
667
|
|
|
|
330
|
|
Asset retirement obligation at the end of period
|
|
$
|
5,781
|
|
|
$
|
5,114
|
|
12. Concentrations and Risk
Customers
During the year ended December 31, 2013, revenue generated under the top two customers accounted for 100% of the Company’s total revenue. Concentration with a single or a few customers may expose the Company to the risk of substantial losses if a single dominant customer stops conducting business with the Company. Moreover, the Company may be subject to the risks faced by these major customers to the extent that such risks impede such customers’ ability to stay in business and make timely payments.
13. Contingencies
The Company has certain notes that may become convertible in the future and potentially result in dilution to our common shareholders.
14. Subsequent Events
In January 2014, the Company issued 9.875% convertible promissory notes to certain institutional or accredited investors in behalf of an assignment of debt in the amount of $20,000 all due twelve (12) months from the date of issuance. The Company has no right for prepayment.
In January 2014, the Company issued 9.875% convertible promissory notes to certain institutional or accredited investors in behalf of a direct investment to the Company in the amount of $12,500 all due twelve (12) months from the date of issuance. The Company has no right for prepayment.
In January 2014, the Company authorized a new Series C Preferred Stock having 31,500 votes per share on the election of our Directors and for all other purposes. The shares are voting only and do not convert to common stock. For the full summary of the rights, powers and preferences of the Series C preferred shares please see information set forth in the Certificate of Designations attached on Exhibit 3.1 of an 8-K, Item 5.03, filed on January 15, 2014, incorporated herein by reference.
In January 2014, the Company reported in its Current Report on Form 8-K filed on January 30, 2014, that the Financial Institution Regulatory Authority (“FINRA”) approved our Reverse Stock Split to become effective on Friday, January 31, 2014 (the “Effective Date”) on a 1:1500 basis. The new CUSIP number for this corporate action is 60921T205.
In January 2014 the Company entered into a Letter of Intent with Ben J. Taylor, Inc. ("Taylor") of Fort Worth, Texas. The plans if fully implemented will include the Company to join with Taylor in the development of the Third Bone Springs and Wolfcamp formations in the University 18-19A "No. 1" well at approximately 11,000 foot depth, located in Ward County, Texas. For additional information please see the Section in this Report on “Recent Developments” or Item 8.01 of our Current Report on Form 8-K filed on February 7, 2014.
In January 2014 the Company entered into a Letter of Intent with Firecreek Global, Inc. to drill two inside locations to the Ellenberger formation at 4500 ft. on its Jackson Lease in Callahan County, Texas, and other opportunities on the approximate 1,000+ acre oil and gas lease. For additional information please see the Section in this Report on “Recent Developments” or Item 8.01 of our Current Report on Form 8-K filed on February 7, 2014.
In February 2014, the Company reported that it entered into an Asset Purchase Agreement on January 21, 2014, by and among Shale Corp. a private corporation organized under the laws of the Ontario with its principal place of business located at 365 Bay St, Suite 400, Toronto On, M5H 2Vl ("SCorp" or “Purchaser”). This is for the purpose of establishing majority owned subsidiary operations to be consolidated with the Company to support its current and future oil and gas development plans for certain of its properties and interests existing before the transaction (for additional information please see our Form 8-K filed on February 7, 2014, incorporated herein by reference).
In February 2014, the Company issued 12% convertible promissory notes to certain institutional or accredited investors in behalf of an assignment of debt in the amount of $21,000 all due in December 2014 unless otherwise mutually agreed for extension. The Company has the right to prepay, in whole or in part, at any time and from time to time, with premium and/or penalty, where parties to the promissory note have approved said premium or penalty in writing.
In February 2014, the Company issued 8% promissory notes to certain institutional or accredited investors in the amount of $22,500 all due nine (9) months from the date of issuance. The Company has the right to repay within 180 days from the effectiveness of the note.
In February and March 2014, the Company issued certain restricted shares of its common stock. Please see information contained in our Form 8-K filed on April 3, 2014, incorporated herein by reference, and elsewhere listed in this Report in the Section titled “Recent Sales of Unregistered Securities”.
In March 2014, the Company entered into a Modification and Extension to “Amended Participation Agreement” dated January 21, 2014. For further information please see Exhibit 10.1 to a Current Report on Form 8-K, filed on April 3, 2014, along with additional information contained in our Form 8-K and Exhibits 10.1, 10.2 and 10.3 filed on February 7, 2014.
In March 2014, the Company entered into a Second Amendment to Modification, Amendment, and Further Extension of the Agreement to Extend Option dated effective on December 31, 2013 between EGPI Firecreek, Inc. on behalf of itself and all of its wholly owned subsidiaries including, but not limited to, Energy Producers, Inc. (“EPI”), and the Company, which is amended to be by and through 2301840 Ontario Inc., a wholly owned subsidiary of Boomerang Oil, Inc. (formerly 0922337 BC LTD) (“Boomerang”), now a Majority owned subsidiary of the Company. For further information please see Exhibit 10.1 to a Current Report on Form 8-K, filed on April 3, 2014, along with additional information contained in our Form 8-K and Exhibits 10.1, 10.2 and 10.3 filed on February 7, 2014.
In March 2014, the Company issued 10% convertible promissory notes to certain institutional or accredited investors in behalf of an assignment of debt in the amount of $7,500 all due twelve (12) months from the date of issuance. The Company has no right for prepayment.
In March 2014, the Company issued 10% convertible promissory notes to certain institutional or accredited investors in behalf of a direct investment to the Company in the amount of $10,000 all due twelve (12) months from the date of issuance. The Company has no right for prepayment.
In March 2014, the Circuit Court in the Twelfth Judicial Circuit in and for Sarasota County, Florida (the “Court”), entered an Order Granting Approval of Settlement Agreement. The Settlement Agreement became effective and binding on March 21, 2014. For further information please see a Current Report on Form 8-K filed on March 31, 2014, incorporated herein by reference.
In April 2014, the Company issued 8% convertible promissory notes to certain institutional or accredited investors in the amount of $8,000 all due nine (9) months from the date of issuance. The Company has the right to repay within 180 days from the effectiveness of the note.
Subsequent to year ended December 31, 2013 through April 9, 2014, the Company issued 11,300,000 common shares for services rendered.
Subsequent to year ended December 31, 2013 through April 9, 2014, the Company issued 1,092,134 common shares to reduce debt on convertible promissory notes.
Subsequent to year ended December 31, 2013 through April 9, 2014, the Company issued 475,000 common shares to reduce account payable balances.
Supplemental Oil and Gas Information (Unaudited)
Oil and Natural Gas Exploration and Production Activities
Oil and gas sales reflect the market prices of net production sold or transferred with appropriate adjustments for royalties, net profits interest, and other contractual provisions. Production expenses include lifting costs incurred to operate and maintain productive wells and related equipment including such costs as operating labor, repairs and maintenance, materials, supplies and fuel consumed. Production taxes include production and severance taxes. Depletion of oil and gas properties relates to capitalized costs incurred in acquisition, exploration, and development activities. Results of operations do not include interest expense and general corporate amounts. The results of operations for the company's oil and gas production activities are provided in the Company's related statements of operations.
Costs Incurred and Capitalized Costs
The costs incurred in oil and gas acquisition, exploration and development activities follow:
|
|
Year Ended December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Costs Incurred for the Year:
|
|
|
|
|
|
|
|
|
Proved Property Acquisition
|
|
$
|
-
|
|
|
$
|
1,109,572
|
|
Unproved Property Acquisition
|
|
|
|
|
|
|
-
|
|
Development Costs
|
|
|
|
|
|
|
80,000
|
|
Total
|
|
$
|
-
|
|
|
$
|
1,189,572
|
|
Results of operations (All United States Based):
|
|
2013
|
|
|
2012
|
|
Revenues
|
|
$
|
133,369
|
|
|
$
|
87,309
|
|
Production costs
|
|
|
110,961
|
|
|
|
73,613
|
|
Exploration costs
|
|
|
-
|
|
|
|
-
|
|
Impairment of oil and gas assets
|
|
|
84,778
|
|
|
|
147,795
|
|
Depreciation & amortization
|
|
|
18,079
|
|
|
|
58,969
|
|
Provision for income tax
|
|
|
-
|
|
|
|
-
|
|
Net profit (loss) from oil and gas producing activities:
|
|
$
|
(80,449)
|
|
|
$
|
(193,068)
|
|
Oil and Natural Gas Reserves and Related Financial Data
Information with respect to the Company’s oil and gas producing activities is presented in the following tables. Reserve quantities, as well as certain information regarding future production and discounted cash flows, were determined by Harper Associates, Inc. independent petroleum consultants based on information provided by the Company.
Oil and Natural Gas Reserve Data
The following tables present the Company’s independent petroleum consultants’ estimates of its proved oil and gas reserves. The Company emphasizes that reserves are approximations and are expected to change as additional information becomes available. Reservoir engineering is a subjective process of estimating underground accumulations of oil and gas that cannot be measured in an exact way and the accuracy of any reserve estimate is a function of the quality of available data and of engineering and geological interpretation and judgment.
|
|
Natural
|
|
|
|
|
|
|
Gas
|
|
|
Oil
|
|
|
|
(MCF)
|
|
|
(BLS)
|
|
|
|
|
|
|
|
|
|
|
Proved Developed and Undeveloped Reserves at December 31, 2012
|
|
|
758,063
|
|
|
|
116,483
|
|
|
|
|
|
|
|
|
|
|
Acquisitions of Proved Developed and Undeveloped Reserves
|
|
|
-
|
|
|
|
-
|
|
Revisions of Previous Estimates and Extensions, Discoveries and Other Additions
|
|
|
(10,889)
|
|
|
|
331
|
|
Production
|
|
|
(3,679)
|
|
|
|
(1,272)
|
|
|
|
|
|
|
|
|
|
|
Proved Developed and Undeveloped Reserves at December 31, 2013
|
|
|
743,495
|
|
|
|
115,542
|
|
|
|
|
|
|
|
|
|
|
Proved Developed Reserves at December 31, 2012
|
|
|
31,165
|
|
|
|
8,001
|
|
Proved Developed Reserves at December 31, 2013
|
|
|
16,597
|
|
|
|
7,060
|
|
Proved reserves are estimated quantities of oil and gas, which geological and engineering data indicate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. Proved developed reserves are proved reserves that can be expected to be recovered through existing wells with existing equipment and operating methods. Proved undeveloped reserves are included for reserves for which there is a high degree of confidence in their recoverability and they are scheduled to be drilled within the next five years.
Standardized Measure of Discounted Future Net Cash Inflows and Changes Therein
The following table presents a standardized measure of discounted future net cash flows relating to proved oil and gas reserves and the changes in standardized measure of discounted future net cash flows relating proved oil and gas were prepared in accordance with the provisions of ASC 932-235-555. Future cash inflows were computed by applying average prices of oil and gas for the last 12 months as of December 31, 2013 and current prices as of December 31, 2013 to estimated future production. Future production and development costs were computed by estimating the expenditures to be incurred in developing and producing the proved oil and gas reserves at the end of the year, based on year-end costs and assuming continuation of existing economic conditions. Future income tax expenses were calculated by applying appropriate year-end tax rates to future pretax cash flows relating to proved oil and gas reserves, less the tax basis of properties involved and tax credits and loss carryforwards relating to oil and gas producing activities. Future net cash flows are discounted at the rate of 10% annually to derive the standardized measure of discounted future cash flows. Actual future cash inflows may vary considerably, and the standardized measure does not necessarily represent the fair value of the Company’s oil and gas reserves.
|
|
Year Ended December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Future Cash Inflows
|
|
$
|
12,359,554
|
|
|
$
|
11,494,999
|
|
Future Production Costs
|
|
|
(2,123,044)
|
|
|
|
(2,03,127)
|
|
Future Development Costs
|
|
|
(3,141,562)
|
|
|
|
(3,132,187)
|
|
Future Net Cash Inflows
|
|
|
7,094,948
|
|
|
|
6,359,685)
|
|
|
|
|
|
|
|
|
|
|
10% Annual Discount for Estimated Timing of Cash Flows
|
|
|
(4,096,573)
|
|
|
|
(3,490,847)
|
|
|
|
|
|
|
|
|
|
|
Standardized Measure of Discounted Future Net Cash Flows
|
|
$
|
2,998,375
|
|
|
$
|
2,868,838
|
|
The twelve month average prices for the year ended December 31, 2013 and 2012, and year-end spot prices at December 31, 2013 and 2012 were adjusted to reflect applicable transportation and quality differentials on a well-by-well basis to arrive at realized sales prices used to estimate the Company’s reserves. The prices for the Company’s reserve estimates were as follows:
|
|
Natural Gas
|
|
|
Oil
|
|
|
|
MCF
|
|
|
Bbl
|
|
December 31, 2013 (Average)
|
|
$
|
3.56
|
|
|
$
|
92.25
|
|
December 31, 2012 (Average)
|
|
$
|
3.15
|
|
|
$
|
88.45
|
|
Changes in the future net cash inflows discounted at 10% per annum follow:
|
|
Year Ended
December 31,
|
|
|
|
2012
|
|
|
2012
|
|
Beginning of Period
|
|
$
|
-
|
|
|
$
|
-
|
|
Sales of Oil and Natural Gas Produced, Net of Production Costs
|
|
|
-
|
|
|
|
-
|
|
Extensions and Discoveries
|
|
|
-
|
|
|
|
-
|
|
Previously Estimated Development Cost Incurred During the Period
|
|
|
-
|
|
|
|
-
|
|
Net Change of Prices and Production Costs
|
|
|
-
|
|
|
|
-
|
|
Change in Future Development Costs
|
|
|
-
|
|
|
|
-
|
|
Revisions of Quantity and Timing Estimates
|
|
|
-
|
|
|
|
-
|
|
Accretion of Discount
|
|
|
-
|
|
|
|
-
|
|
Change in Income Taxes
|
|
|
-
|
|
|
|
-
|
|
Purchase of Reserves in Place
|
|
|
2,998,375
|
|
|
|
2,868,838
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
End of Period
|
|
$
|
2,998,375
|
|
|
$
|
2,868,838
|
|