These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Nevada
|
84-1168832
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. employer identification no.)
|
| 7808 Creekridge Circle, Suite 105 |
| Minneapolis, MN 55439 |
|
(Address of principal executive offices) (Zip Code)
|
| Registrant's telephone number, including area code: |
| (952) 746-9652 |
|
Large accelerated filer
r
|
Accelerated filer
r
|
|
Non-accelerated filer
r
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
Page
|
||
|
PART I
|
||
|
Item 1.
|
4
|
|
| Item 1A. | Risk Factors | 8 |
|
Item 2.
|
9
|
|
|
Item 3.
|
10
|
|
|
Item 4.
|
10
|
|
|
PART II
|
||
|
Item 5.
|
10
|
|
|
Item 6.
|
12
|
|
|
Item 7.
|
12
|
|
| Item 8. | Consolidated Financial Statements | 15 |
|
Item 9.
|
15
|
|
|
Item 9A.
|
15
|
|
|
Item 9B .
|
16
|
|
|
PART III
|
||
|
Item 10.
|
16
|
|
|
Item 11.
|
18
|
|
|
Item 12.
|
20
|
|
|
Item 13.
|
21
|
|
|
Item 14.
|
22
|
|
|
Item 15.
|
23
|
|
|
24
|
||
|
Well
|
March 31, 2009
Working Interest
|
Additional Acquisition
|
March 31, 2010 Working Interest
|
|||||
|
Grace #1
|
38
|
%
|
8
|
%
|
46
|
%
|
||
|
Grace #2
|
27
|
%
|
0
|
%
|
27
|
%
|
||
|
Grace #3
|
34
|
%
|
7
|
%
|
41
|
%
|
||
|
Grace #5A
|
34
|
%
|
2
|
%
|
36
|
%
|
||
|
Grace #6
|
30
|
%
|
3
|
%
|
33
|
%
|
||
|
Per Share Common Stock Bid Prices by Quarter For the Two Most Recent Fiscal Years
|
||||||||
|
High
|
Low
|
|||||||
|
Quarter Ended March 31, 2010
|
$
|
0.015
|
$
|
0.006
|
||||
|
Quarter Ended December 31, 2009
|
$
|
0.019
|
$
|
0.005
|
||||
|
Quarter Ended September 30, 2009
|
$
|
0.025
|
$
|
0.012
|
||||
|
Quarter Ended June 30, 2009
|
$
|
0.025
|
$
|
0.011
|
||||
|
Quarter Ended March 31, 2009
|
$
|
0.035
|
$
|
0.015
|
||||
|
Quarter Ended December 31, 2008
|
$
|
0.040
|
$
|
0.019
|
||||
|
Quarter Ended September 30, 2008
|
$
|
0.175
|
$
|
0.032
|
||||
|
Quarter Ended June 30, 2008
|
$
|
0.220
|
$
|
0.120
|
||||
|
Name
|
Age
|
Position
|
|||
|
Kent Rodriguez
|
50
|
Chief Executive Officer, President, Secretary, and Principal Financial Officer
|
|||
|
Jill Allison
|
42
|
Vice President
|
|||
|
Douglas Barton
|
69
|
Director
|
|||
|
Stephen Newton
|
60
|
Director
|
|||
|
Name and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All Other
Compensation
($) (2)
|
Total
($)
|
||||||||||||||||||
|
Kent Rodriguez
|
2010
|
$
|
120,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
40,000
|
$
|
160,000
|
(3)
|
(4) | ||||||||
|
CEO and President
|
2009
|
$
|
120,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
40,000
|
$
|
160,000
|
(1)
|
(4) | ||||||||
|
2008
|
$
|
84,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
40,000
|
$
|
124,000
|
(1)
|
(4) | |||||||||
|
(1) Effective on May 31, 2005, Mr. Rodriguez became subject to an employment agreement pursuant to which he is paid $7,000 per month in wages.
|
|
(2) Mr. Rodriguez owns the 100 shares of Preferred Stock outstanding. These shares pay an 8% dividend.
The balance due Mr. Rodriguez as of March 31, 2010 is $31,700.
|
|
(3) Effective On April 1, 2008, Mr. Rodriguez became subject to a new employment agreement pursuant to which he is paid $10,000 per month in wages.
|
|
(4)
We paid Mr. Rodriguez in $84,000 in 2008, $100,900 in 2009 and $26,300 in 2010 and has an accrued balance of $_$112,800 as of March 31, 2010.
|
|
Option Awards
|
Stock Awards
|
|
Name
|
Number of Securities Underlying Unexercised Options
(#)
Exercisable
|
Number of Securities Underlying Unexercised Options
(#)
Unexercisable
|
Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options
(#)
|
Option Exercise Price
($)
|
Option Expiration Date
|
Number of Shares or Units of Stock That Have Not Vested
(#)
|
Market Value of Shares or Units of Stock That Have Not Vested
($)
|
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested
(#)
|
Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested
($)
|
|||||||||||||||||||||||||||
|
None
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
Name
|
Fees Earned
or Paid in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
|
Kent Rodriguez
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
|
Jill Allison
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
|
Douglas Barton
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
|
Stephen Newton
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
|
Amount and
|
%
|
|||||||
|
Nature of
|
of outstanding
|
|||||||
|
Name of Beneficial Owner
|
Beneficial ownership
|
Common stock (1)
|
||||||
|
Kent Rodriguez
|
||||||||
|
7808 Creekridge Circle, Suite 105
|
||||||||
|
Minneapolis, MN 55439
|
188,899,924 | 40 | % | |||||
|
Douglas Barton
|
||||||||
|
7808 Creekridge Circle, Suite 105
|
||||||||
|
Minneapolis, MN 55439
|
950,000 |
<1
|
% | |||||
|
Jill Allison
|
||||||||
|
7808 Creekridge Circle, Suite 105
|
||||||||
|
Minneapolis, MN 55439
|
750,000 |
<1
|
% | |||||
|
Stephen Newton
|
||||||||
|
7808 Creekridge Circle, Suite 105
|
||||||||
|
Minneapolis, MN 55439
|
750,000 |
<1
|
% | |||||
|
CEDE & Co.
|
||||||||
|
P.O. Box 222
|
||||||||
|
Bowling Green Station
|
||||||||
|
New York, NY 10274
|
127,007,199
|
44
|
% | |||||
|
Reserve Shares
|
55,227,734
|
19 | % | |||||
|
All directors and officers as a group
|
191,349,924 | 48 | % | |||||
|
(1)
Includes 10,100 shares of Common stock owned by Weyer Capital Corporation,
an affiliate of Mr. Rodriguez, and 188,439,824 shares of Common Stock issuable upon
the conversion of 100 shares of Series A Preferred Stock.
|
|
|||||||
|
|
||||||||
|
Equity Compensation Plan Information
|
||||||||||||
|
Plan category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
(a)
|
Weighted-average exercise price of outstanding options, warrants and rights
(b)
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
(c)
|
|||||||||
|
Equity compensation plans approved by security holders
|
||||||||||||
|
Equity compensation plans not approved by security holders
|
||||||||||||
|
Total
|
||||||||||||
|
2010
|
2009
|
|||||
|
$
|
52,660
|
$
|
76,275
|
|||
|
2010
|
2009
|
|||||
|
$
|
-
|
$
|
15,000
|
|||
|
2010
|
2009
|
|||||
|
$
|
-
|
$
|
-
|
|||
|
Exhibit
Number
|
Description
|
|
|
3.1
|
Restated Articles of Incorporation (Incorporated by reference to Exhibit 3.1 to Registration Statement on Form SB-2, Registration No. 33-74240C).*
|
|
|
3.2
|
Restated Bylaws (Incorporated by reference to Exhibit 3.2 to Registration Statement on Form SB-2, Registration No. 33-74240C). *
|
|
|
3.3
|
Articles of Incorporation for the State of Nevada. (Incorporated by reference to Exhibit 2.2 to Form 10-KSB filed February 2000) *
|
|
|
3.4
|
Articles of Merger for the Colorado Corporation and the Nevada Corporation (Incorporated by reference to Exhibit 3.4 to Form 10-KSB filed February 2000) *
|
|
|
3.5
|
Bylaws of the Nevada Corporation (Incorporated by reference to Exhibit 3.5 to Form 10-KSB filed February 2000) *
|
|
|
4.1
|
Specimen of Common Stock (Incorporated by reference to Exhibit to Registration Statement on Form SB-2, Registration No. 33-74240C). *
|
|
|
31.1
|
||
|
32.1
|
||
|
* Incorporated by reference to a previously filed exhibit or report.
|
|
|
Avalon Oil & Gas, Inc.
|
||
|
Date: July 22, 2010
|
By:
|
/s/ Kent Rodriguez
|
|
|
Kent Rodriguez
|
|||
|
Chief Executive Officer, President,
Secretary and Principal Financial Officer
|
|||
|
Date: July 22, 2010
|
By:
|
/s/ Kent Rodriguez
|
|
|
Kent Rodriguez
|
|||
|
Chief Executive Officer, President,
Secretary and Principal Financial Officer
|
|
Date: July 22, 2010
|
By:
|
/s/ Jill Allison
|
|
|
Jill Allison
|
|||
|
Vice President, Director
|
|
Date: July 22, 2010
|
By:
|
/s/ Douglas Barton
|
|
|
Douglas Barton
|
|||
|
Director
|
|
Date: July 22, 2010
|
By:
|
/s/ Stephen Newton
|
|
|
Steven Newton
|
|||
|
Director
|
|
2010
|
2009
|
|||||||
|
Assets
|
(Restated)
|
|||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$
|
46,522
|
$
|
26,406
|
||||
|
Accounts receivable, net of allowance for doubtful accounts of $19,696 and $0
|
11,340
|
40,827
|
||||||
|
Deposits and prepaid expenses
|
4,150
|
43,340
|
||||||
|
Receivable from joint interests,
net of allowance for doubtful accounts of $168,502 and $0
|
- |
159,208
|
||||||
|
Total current assets
|
62,012
|
269,781
|
||||||
|
Property and equipment, net
|
17,689
|
28,190
|
||||||
|
Unproven oil and gas properties
|
1,866,095
|
2,274,722
|
||||||
|
Producing oil and gas properties, net
|
263,268
|
421,440
|
||||||
|
Intellectual property rights, net
|
266,158
|
962,583
|
||||||
|
$
|
2,475,222
|
$
|
3,956,716
|
|||||
|
Liabilities and stockholders' equity
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$
|
786,234
|
$
|
744,892
|
||||
|
Accrued liabilities – related parties
|
150,168
|
34,468
|
||||||
|
Dividends payable to related party
|
31,700
|
-
|
||||||
|
Accrued liabilities to joint interest
|
26,281
|
42,265
|
||||||
|
Note payable- related party
|
17,000
|
-
|
||||||
|
Notes payable, net of discount
|
444,500
|
600,982
|
||||||
|
Total current liabilities
|
1,455,883
|
1,422,607
|
||||||
|
Accrued
Asset Retirement Obligation lia
bility
|
73,659
|
67,865
|
||||||
|
1,529,542
|
1,490,472
|
|||||||
|
Commitments and contingencies
|
-
|
|||||||
|
Stockholders' equity
|
||||||||
|
Preferred stock, Series A, $0.10 par value, 1,000,000 shares
|
||||||||
|
authorized; 100 shares issued and outstanding - stated at redemption value
|
500,000
|
500,000
|
||||||
|
Common stock, $0.001 par value; 1,000,000,000 shares authorized;
|
||||||||
|
164,704,193 and 98,278,193 shares issued and outstanding
|
164,704
|
98,278
|
||||||
|
at March 31, 2010 and March 31, 2009, respectively
|
||||||||
|
Additional paid-in capital - Common stock
|
27,379,920
|
26,761,738
|
||||||
|
Common stock subscribed
|
71,167
|
3,175
|
||||||
|
Accumulated deficit
|
(27,170,111
|
)
|
(24,896,947
|
)
|
||||
|
Total stockholder's equity
|
945,680
|
2,466,244
|
||||||
|
$
|
2,475,222
|
$
|
3,956,716
|
|||||
|
2010
|
2009
|
|||||||
|
(Restated)
|
||||||||
|
Oil and gas sales
|
$ | 262,660 | $ | 320,712 | ||||
|
Operating expenses:
|
||||||||
|
Lease operating expense, severance taxes
|
||||||||
|
and ARO accretion
|
121,181 | 71,970 | ||||||
|
Selling, general and administrative expenses
|
826,179 | 1,245,812 | ||||||
|
Stock-based compensation
|
98,600 | 430,420 | ||||||
|
Acquisition costs
|
- | 122,500 | ||||||
|
Impairment of producing wells
|
- | 387,073 | ||||||
|
Impairment of licenses
|
564,711 | - | ||||||
|
Depreciation, depletion, and amortization
|
321,188 | 346,994 | ||||||
|
Total operating expenses
|
1,931,892 | 2,604,769 | ||||||
|
Operating loss
|
(1,669,232 | ) | (2,284,057 | ) | ||||
|
Other (income) expense:
|
||||||||
|
Interest expense, net
|
511,268 | 43,472 | ||||||
|
Loss on sale of minority interest
|
- | 37,500 | ||||||
|
Loss on the sale of property
|
- | 16,000 | ||||||
|
Gain of cancellation of license agreement
|
(200,000
|
) | ||||||
|
Gain on settlement of debt
|
(17,032 | ) | - | |||||
|
Loss on extinguishment of debt
|
309,696 | - | ||||||
|
Total other expense
|
603,932 | 96,972 | ||||||
|
Loss before taxes
|
(2,273,164 | ) | (2,381,029 | ) | ||||
|
Provision for taxes
|
- | - | ||||||
|
Net loss
|
(2,273,164 | ) | (2,381,029 | ) | ||||
|
Dividends on preferred stock
|
(40,000 | ) | (40,000 | ) | ||||
|
Net loss attributable to common stock after preferred stock dividends
|
$ | (2,313,164 | ) | $ | (2,421,029 | ) | ||
|
Net loss per share - basic and diluted
|
$ | (0.02 | ) | $ | (0.04 | ) | ||
|
Weighted average shares outstanding - basic and diluted
|
121,067,393 | 57,636,261 | ||||||
|
2010
|
2009
|
|||||||
|
(Restated)
|
||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(2,273,164
|
)
|
$
|
(2,381,029
|
)
|
||
|
Adjustments to reconcile net loss to net
|
||||||||
|
cash used in operating activities:
|
||||||||
|
Loss on sale of minority interest in Bedford Energy assets
|
-
|
37,500
|
||||||
|
Loss on sale of oil and gas properties
|
-
|
16,000
|
||||||
|
Write-off note receivable
|
-
|
25,000
|
||||||
|
Loss on extinguishment of debt
|
309,696
|
-
|
||||||
| Gain on settlement of liability | (217,032 | ) | ||||||
|
Non-cash compensation
|
98,600
|
430,420
|
||||||
|
Impairment of goodwill
|
-
|
33,943
|
||||||
|
Impairment of producing wells
|
-
|
387,073
|
||||||
|
Bad debt
|
188,198
|
-
|
||||||
|
Depreciation
|
10,501
|
13,915
|
||||||
|
Depletion
|
178,985
|
102,526
|
||||||
|
Depreciation of ARO liability
|
2,896
|
2,898
|
||||||
|
Impairment of intangible asset
|
564,711
|
-
|
||||||
|
Amortization of discount on notes payable to interest expense
|
461,518
|
7,792
|
||||||
|
Amortization of intangible assets
|
131,703
|
220,822
|
||||||
|
Net change in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
9,791
|
(17,354
|
)
|
|||||
|
Joint Interest receivable
|
(9,294
|
)
|
(159,208
|
)
|
||||
|
Prepaid expenses
|
39,190
|
69,647
|
||||||
|
Accounts payable and other accrued expenses
|
303,973
|
121,026
|
||||||
|
Dividend payable to related party
|
31,700
|
-
|
||||||
|
Due to related party
|
115,700
|
42,265
|
||||||
|
Asset retirement obligation
|
5,794
|
5,795
|
||||||
|
Net cash used in operating activities
|
(46,534
|
)
|
(1,040,969
|
)
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Purchase of Bedford Energy assets
|
-
|
(900,000
|
)
|
|||||
|
Purchase of interests in Grace Wells
|
(350
|
)
|
(45,194
|
)
|
||||
|
Sale of a minority interest in Bedford Energy assets
|
-
|
262,500
|
||||||
|
Principal payment received on note receivable
|
-
|
65,000
|
||||||
|
Purchase of fixed assets
|
-
|
(1,000
|
)
|
|||||
|
Disposal of oil and gas properties
|
-
|
10,000
|
||||||
|
Additions to oil and gas properties
|
-
|
(131,527
|
)
|
|||||
|
Net cash used in investing activities
|
(350
|
)
|
(740,221
|
)
|
||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from sale of common stock, net of costs
|
-
|
1,044,191
|
||||||
|
Proceeds from notes payable – related party
|
17,000
|
,
|
||||||
|
Proceeds from notes payable
|
50,000
|
660,000
|
||||||
|
Issuance of common stock for finders fee
|
-
|
122,217
|
||||||
|
Issuance of common stock for equity financing, net of fees
|
-
|
(32,500
|
)
|
|||||
|
Payments on note payable
|
-
|
(95,000
|
)
|
|||||
|
Net cash provided by financing activities
|
67,000
|
1,698,908
|
||||||
|
Net decrease in cash and cash equivalents
|
20,116
|
(82,282
|
)
|
|||||
|
Cash and cash equivalents at beginning of period
|
26,406
|
108,688
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
46,522
|
$
|
26,406
|
||||
|
2010
|
2009
|
|||||||
|
Supplemental disclosures of cash flow information:
|
(Restated) | |||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$
|
-
|
$
|
2,524
|
||||
|
Non-cash transactions:
|
||||||||
|
Common stock issued in exchange for consulting services
|
$
|
98,600
|
$
|
240,420
|
||||
|
Common stock issued for directors fees
|
$
|
-
|
$
|
190,000
|
||||
|
Common stock issued for conversion of note payable and accrued interest
|
$
|
555,000
|
$
|
36,966
|
||||
|
Fes attributable to equity financing
|
$
|
-
|
$
|
120,000
|
||||
|
Common stock issued in error
|
$
|
-
|
$
|
27
|
||||
|
Warrants issued as a discount to notes payable
|
$
|
-
|
$
|
11,310
|
||||
|
Common stock issued as a discount on notes payable
|
$
|
-
|
$
|
458,000
|
||||
|
Common stock issued for acquisition
|
$
|
-
|
$
|
428,425
|
||||
| Gain on cancellation of licensing agreement | $ | 200,000 | $ | - | ||||
|
Preferred Stock, Series A
|
Common Stock
|
Stock
|
Paid-in
|
Accumulated
|
||||||||||||||||||||||||||||
|
Shares
|
Par Value
|
Shares
|
Par Value
|
Subscribed
|
Capital
|
Deficit
|
Total
|
|||||||||||||||||||||||||
|
Balance as of March 31, 2008
|
100 | $ | 500,000 | 31,767,463 | $ | 31,768 | $ | - | $ | 24,446,046 | $ | (22,515,918 | ) | $ | 2,461,895 | |||||||||||||||||
|
Common stock issued for cash
|
- | - | 13,349,317 | 13,346 | - | 1,030,942 | - | 1,044,289 | ||||||||||||||||||||||||
|
Common stock issued for directors fees
|
- | - | 2,000,000 | 2,000 | - | 188,000 | - | 190,000 | ||||||||||||||||||||||||
|
Common stock issued for consulting services
|
- | - | 5,700,000 | 5,700 | - | 189,720 | - | 195,420 | ||||||||||||||||||||||||
|
Common stock issued for equity commission
|
- | - | 1,100,000 | 1,100 | 43,900 | 45,000 | ||||||||||||||||||||||||||
|
Common stock issued for conversion of note payable
|
- | - | 8,350,000 | 8,350 | - | 28,616 | - | 36,966 | ||||||||||||||||||||||||
|
Common stock issued for asset acquisition
|
- | - | 3,500,000 | 3,500 | - | 424,926 | - | 428,426 | ||||||||||||||||||||||||
|
Common stock issued for property interest
|
- | - | 7,859,250 | 7,862 | - | 180,763 | - | 188,625 | ||||||||||||||||||||||||
|
Common stock issued for finders fee
|
- | - | 3,000,000 | 3,000 | - | 117,000 | - | 120,000 | ||||||||||||||||||||||||
|
Common stock issued in error
|
- | - | 27,163 | 27 | - | (27 | ) | - | - | |||||||||||||||||||||||
|
Common stock shares cancelled
|
- | - | (375,000 | ) | (375 | ) | - | 375 | - | - | ||||||||||||||||||||||
|
Common stock issued as a discount to notes payable
|
- | - | 22,000,000 | 22,000 | - | 436,000 | - | 458,000 | ||||||||||||||||||||||||
|
Common stock to be issued for conversion of note payable
|
- | - | - | - | 2,167 | - | - | 2,167 | ||||||||||||||||||||||||
|
Common stock to be issued for property interest
|
- | - | - | - | 1,008 | - | - | 1,008 | ||||||||||||||||||||||||
|
Value of warrants issued
|
- | - | - | - | - | 11,310 | - | 11,310 | ||||||||||||||||||||||||
|
Syndication fees
|
- | - | - | - | - | (335,833 | ) | - | (335,833 | ) | ||||||||||||||||||||||
|
Net loss
|
- | - | (2,381,029 | ) | (2,381,029 | ) | ||||||||||||||||||||||||||
|
Balance as of March 31, 2009 (Restated)
|
100 | $ | 500,000 | 98,278,193 | $ | 98,278 | $ | 3,175 | $ | 26,761,738 | $ | (24,896,947 | ) | $ | 2,466,244 | |||||||||||||||||
|
Common stock issued for property interest
|
- | - | 1,176,000 | 1,176 | (1,008 | ) | 27,048 | - | 27,216 | |||||||||||||||||||||||
|
Common stock issued for consulting services
|
- | - | 5,250,000 | 5,250 | - | 54,350 | - | 59,600 | ||||||||||||||||||||||||
|
Common stock issued for conversion of note payable and assumption of debt
|
- | - | 60,000,000 | 60,000 | 30,000 | 495,000 | - | 585,000 | ||||||||||||||||||||||||
|
Reduction of liability for well acquisition
|
- | - | - | - | - | 26,784 | - | 26,784 | ||||||||||||||||||||||||
|
Common stock to be issued for consulting services
|
- | - | - | - | 39,000 | - | - | 39,000 | ||||||||||||||||||||||||
|
Discount on note payable due to beneficial conversion feature
|
- | - | - | - | - | 15,000 | - | 15,000 | ||||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | - | (2,273,164 | ) | (2,273,164 | ) | ||||||||||||||||||||||
|
Balance as of March 31, 2010
|
100 | $ | 500,000 | 164,704,193 | $ | 164,704 | $ | 71,167 | $ | 27,379,920 | $ | (27,170,111 | ) | $ | 945,680 | |||||||||||||||||
|
March 31,
|
||||
|
2011
|
$
|
42,585
|
||
|
2012
|
42,585
|
|||
|
2013
|
42,585
|
|||
|
2014
|
42,585
|
|||
|
2015
|
42,585
|
|||
|
$
|
212,925
|
|||
|
March 31, 2010
|
March 31, 2009
|
|||||||
|
Office Equipment
|
$
|
41,778
|
$
|
41,778
|
||||
|
Leasehold improvements
|
7,989
|
7,989
|
||||||
|
49,767
|
49,767
|
|||||||
|
Less: Accumulated depreciation
|
(32,078
|
)
|
(21,577
|
)
|
||||
|
Total
|
$
|
17,689
|
$
|
28,190
|
||||
|
March 31, 2010
|
March 31, 2009
|
|||||||
|
Ultrasonic Mitigation Technology
|
$
|
425,850
|
$
|
425,850
|
||||
|
Intelli-Well Technologies
|
391,500
|
391,500
|
||||||
|
Leak Location Technology
|
980,303
|
980,303
|
||||||
|
BIO-CAT Well and pipeline
|
30,000
|
30,000
|
||||||
|
1,827,653
|
1,827,653
|
|||||||
|
Less: accumulated amortization
|
(1,561,495
|
)
|
(865,070
|
)
|
||||
|
Total
|
$
|
266,158
|
$
|
962,583
|
||||
|
Well
|
March 31, 2009
Working Interest
|
Additional Acquisition
|
March 31, 2010 Working Interest
|
|||||
|
Grace #1
|
38
|
%
|
8
|
%
|
46
|
%
|
||
|
Grace #2
|
27
|
%
|
0
|
%
|
27
|
%
|
||
|
Grace #3
|
34
|
%
|
7
|
%
|
41
|
%
|
||
|
Grace #5A
|
34
|
%
|
2
|
%
|
36
|
%
|
||
|
Grace #6
|
30
|
%
|
3
|
%
|
33
|
%
|
||
|
March 31, 2010
|
March 31, 2009
|
|||||||
|
Lincoln County, Oklahoma
|
$
|
67,565
|
$
|
40,000
|
||||
|
Other properties, net
|
1,038,233
|
1,038,231
|
||||||
|
Asset retirement obligation
|
48,298
|
55,052 | ||||||
| Property impairments | (481,072 | ) | (481,072 | ) | ||||
|
Less: Depletion
|
(409,756
|
)
|
(230,771
|
)
|
||||
|
Net
|
$
|
263,268
|
$
|
421,440
|
||||
|
March 31, 2010
|
March 31, 2009
|
|||||||
|
Accounts payable
|
$
|
733,233
|
$
|
706,961
|
||||
|
Accrued interest
|
53,001
|
37,931
|
||||||
|
Total
|
$
|
786,234
|
$
|
744,892
|
||||
|
March 31, 2010
|
March 31, 2009
|
|||||||
|
On May 8, 2005, the Company entered into a convertible note payable agreement with a shareholder in the amount of $100,000. The note carries an interest rate of 10% per annum and matures of November 8, 2006. The note holder has the right to convert the note and accrued interest at a rate of $0.01 per share. The value of this conversion feature was treated as a loan discount for the full $100,000 of the loan and was amortized to interest expense over the life of the loan. On May 8, 2007 the note was extended for one year. The conversion feature of the note was valued at $25,852 and was treated as a prepaid loan costs. The prepaid loan costs have been amortized over the life of the new note. On October 19, 2007, the note holder converted $30,000 of principal plus accrued interest of $16,152 for 1,350,000 shares of common stock. On November 30, 2007, the note holder converted $10,000 of principal for 950,000 shares of common stock. On January 31, 2008, the note holder converted $10,000 of principal and accrued interest of $600 for 1,250,000 shares of common stock. On February 29, 2008, the note holder converted $8,000 of principal for 1,250,000 shares of common stock. On March 31, 2008, the note holder converted $5,000 of principal for 1,250,000 shares of common stock. On March 31, 2008, the note holder converted $5,000 of principal for 1,250,000 shares of common stock. On June 6, 2008, the note holder converted $7,000 of principal and $1,372 of accrued interest for 1,550,000 shares of common stock. On June 23, 2008, the note holder converted $10,000 of principal and $395 of accrued interest for 1,500,000 shares of common stock. On October 15, 2008, the note holder converted $5,000 of principal and $10,000 of interest for 3,300,000 shares of common stock. On December 3, 2008, the note holder converted $3,000 of principal and $201 of interest for 2,000,000 shares of common stock. On February 24, 2009, the note holder converted $2,000 of principal and $167 of accrued interest into 4,000,000 shares of common stock
During the three months ended September 30, 2009, the Company issued 33,000,000 shares for the conversion of $2,000 of principal and $367 of accrued interest on this note, and for other consideration (see note 13). During the three months ended December 31, 2009,the Company issued 30,000,000 shares of common stock for the conversion of $1,000 principal and $361 of accrued interest on this note and for other considerations (see note 13). Interest in the amount of $1,076 and $1,911 was accrued on this note during the year ended March 31, 2010 and 2009, respectively. As of December 31, 2009, the 6,000,000 shares for the conversion on February 24, 2009 have not been issued, these shares are shown as common stock subscribed on the Company’s balance sheet as of December 31, 2009. During the year ended March 31, 2010, the Company extended the maturity date of this note until April 1, 2010.
|
$ | 7,000 | $ | 10,000 | ||||
|
On August 13, 2008, the Company issued a promissory note to Bedford Energy, Inc. as part of the asset acquisition in the amount of $750,000. This note carried an interest rate of 5% per annum and a maturity date of December 13, 2008. On December 8, 2008, the Company and Bedford Energy, Inc., entered into an amended acquisition agreement (see note 2). As a result the note payable in the amount of $750,000 was cancelled and a new note payable was issued in the amount of $400,000 with an interest rate of 5% per annum and was payable as follows, (i) $10,000 per month beginning on February 1, 2009; and (ii) accrued interest payable on the first day of each quarter beginning on January 1, 2009. In April 2009, the Company and Bedford Energy, Inc. entered into an amended acquisition agreement (see note 2). As a result, the note payable in the amount of $400,000 was cancelled and accrued interest in the amount of $18,627 was eliminated and the Company issued Bedford Energy, Inc. a 2.25% carried interest in each of the following Grace Wells: #1, #2, #3, #5A and #6.
|
- | 390,000 | ||||||
|
On November 11, 2008, the Company issued a convertible promissory note to an investor in the amount of $50,000. The note carries an interest rate of 10% per annum and a maturity date of October 1, 2009. The note holder has the right to convert the note and accrued interest into shares of the Company’s common stock at a rate of $0.10 per share. In addition to the note, the investor received three-year warrants to purchase 500,000 shares of the Company’s common stock at a price of $0.10 per share. The Company valued these warrants using the Black-Sholes valuation model, and charged the fair value of the warrants in the amount of $11,310 as a discount on notes payable. The discount is being amortized to interest expense over the life of the note via the effective interest method. Interest in the amount of $4,715 and $1,918 was accrued on this note during the year ended March 31, 2010 and 2009, respectively. During the year ended March 31, 2010 and 2009 the Company amortized $10,819 and $459 of the discount on the note payable to interest expense, respectively. During the three months ended December 31, 2009, the Company issued 30,000,000 shares in consideration for the assumption by a third party of $10,000 this note and interest of $1,068, and for other consideration (see note 10). This note is in default as of March 31, 2010.
|
40,000 | 50,000 |
|
On December 22, 2008, the Company issued a promissory note to an investor in the amount of $150,000. This note carries an interest rate of 10% per annum and matures of December 15, 2009. In addition to the note payable, the Company issued 7,500,000 shares of common stock to the note holder. The shares are considered a discount to the note payable. At the time of the issuance of the shares to the note holder, the market price of the shares exceeded the fair value of the note payable; as a result the value of the discount was capped at the face value of the note, $150,000. The discount will be amortized to interest expense over the life of the note, 1 year, via the effective interest method. Interest in the amount of $15,000 and $4,068 was accrued on this note during the year ended March 31, 2010 and 2009, respectively. During the year ended March 31, 2010 and 2009 the Company amortized $146,745 and $3,225 of the discount on the note payable to interest expense, respectively. This note is in default as of March 31, 2010.
|
150,000 | 150,000 | ||||||
|
On December 31, 2008, the Company received a cash advance from an investor in the amount of $100,000. On January 1, 2009, the Company received an additional $50,000 and the Company entered into a note payable agreement in the amount of $150,000. The note bears interest at a rate of 10% per annum and matures on December 15, 2009. In additional to the note payable, the Company issued 7,500,000 shares of common stock to the note holder. The shares are considered a discount to the note payable. At the time of issuance of the shares to the note holders, the market price of the shares exceeded the fair value of the note payable; as a result the value of the discount was capped at the face value of the note, $150,000. The discount will be amortized over the life of the note via the effective interest method. Interest in the amount of $15,000 and $3,082 was accrued on this note during the year ended March 31, 2010 and 2009, respectively. During the year ended March 31, 2010 and 2009 the Company amortized $148,029 and $1,971 of the discount on the note payable to interest expense, respectively. This note is in default as of March 31, 2010.
|
150,000 | 150,000 | ||||||
|
On January 2, 2009, the Company issued a promissory note to an investor in the amount of $50,000. The note carried an interest rate of 10% per annum and matured on December 15, 2009. In addition a to the note payable, the Company issued 1,000,000 shares of common stock to the note holder. The shares are considered a discount to the note payable. The shares were valued using the closing market price on the date the note payable was valued at $23,000. The discount will be amortized over the life of the note payable via the effective interest method. Interest in the amount of $1,356 and $1,205 was accrued on this note during the year ended March 31, 2010 and 2009, respectively. During the year ended March 31, 2010 and 2009 the Company amortized $22,698 and $302 of the discount on the note payable to interest expense, respectively. During the year ended March 31, 2010, the Company issued 33,000,000 shares in consideration for the assumption of this note and interest of $2,562 by a third party, and for other consideration (see note 10).
|
- | 50,000 |
|
On January 8, 2009, the Company issued a promissory note to an investor in the amount of $50,000. The note carried an interest rate of 10% per annum and matured on December 15, 2009. In addition to the note payable, the Company issued 2,000,000 shares of common stock to the note holder. The shares are considered a discount to the note payable. The shares were valued using the closing market price on the day the note was valued at $50,000. The discount will be amortized over the life of the note payable via the effective interest method. Interest in the amount of $1,356 and $1,123 was accrued on this note during the year ended March 31, 2010 and 2009, respectively. During the year ended March 31, 2010 and 2009 the Company amortized $49,343 and $657 of the discount on the note payable to interest expense, respectively. During the year ended March 31, 2010, the Company issued 33,000,000 shares in consideration for the assumption by a third party of this note and interest of $2,479, and for other consideration (see note 10).
|
- | 50,000 | ||||||
|
On January 27, 2009, the Company issued a promissory note to an investor in the amount of $50,000. The note carries an interest rate of 10% per annum and matures on December 15, 2009. In addition to the note payable, the Company issued 1,000,000 shares of common stock to the note holder. The shares are considered a discount to the note payable. The shares are value using the closing market price on the date the note was signed and have a value of $25,000. The discount will be amortized over the life of the note via the effective interest method. Interest in the amount of $5,000 and $863 was accrued on this note during the year ended March 31, 2010 and 2009, respectively. During the year ended March 31, 2010 and 2009 the Company amortized$24,672 and $328 of the discount on the note payable to interest expense, respectively. This note is in default as of March 31, 2010.
|
50,000 | 50,000 | ||||||
|
On February 25, 2009, the Company issued a promissory note to an investor in the amount of $150,000. The note carried an interest rate of 10% per annum and matured on December 15, 2009. In addition to the note payable, the Company issued 3,000,000 shares of common stock to the note holder. The shares are considered a discount to the note payable. The shares were valued using the closing market price on the date the note was valued at $60,000. The discount will be amortized over the life of the note via the effective interest method. Interest in the amount of $4,068 and $1,397 was accrued on this note during year ended March 31, 2010 and 2009, respectively. During the year ended March 31, 2010 and 2009 the Company amortized $59,212 and $788 of the discount on the note payable to interest expense, respectively. During the year ended March 31, 2010, the Company issued 33,000,000 shares for the assumption by a third party of this note and interest of $5,466, and for other consideration (see note 10).
|
- | 150,000 |
|
On July 15, 2009, the Company issued a promissory note to a related party in the amount of $6,000. The note carries an interest rate of 10% per annum and matured on December 15, 2009. Interest in the amount of $426 and $0 was recorded for the year ended March 31, 2010 and 2009, respectively. This note is in default as of March 31, 2010.
|
6,000 | - | ||||||
|
On January 22, 2010, the Company issued a promissory note to a related party in the amount of $2,000. The note carries an interest rate of 10% per annum and matures on January 22, 2011. Interest in the amount of $37 and $0 was recorded for the year ended March 31, 2010 and 2009, respectively.
|
2,000 | - | ||||||
|
On February 18, 2010, the Company issued a promissory note to a related party in the amount of $9,000. The note carries an interest rate of 10% per annum and matures on December 15, 2010. Interest in the amount of $101 and $0 was recorded for the year ended March 31, 2010 and 2009, respectively.
|
9,000 | - | ||||||
|
On March 24, 2010, the Company issued a convertible note payable in the amount of $50,000. The note carries an interest rate of 8% per annum and matures on December 26, 2010. The note holder has the right to convert the note and accrued interest at a rate of $0.005 per share. The beneficial conversion feature created a discount on the note in the amount of $15,000 and is being amortized using the effective interest method over the term of the note. Interest in the amount of $77 and $0 was recorded for the year ended March 31, 2010 and 2009, respectively.
|
50,000 | - | ||||||
|
On November 28, 2006, Oiltek, of which the Company has a majority interest in, issued a convertible note payable in the amount of $2,500. This note bears interest at a rate of 8% per annum and matures on October 1, 2007. The principal amount of the note and accrued interest are convertible into shares of the Company’s common stock at a price of $0.01 per share. A beneficial conversion feature in the amount of $2,500 was recoded as a discount to the note and was amortized to interest expense during the period ended December 31, 2006. Interest in the amount of $200 and $200 was accrued on this note during the twelve months ended March 31, 2010 and 2009, respectively. In December 2008, this note extended its maturity date until December 31, 2010.
|
2,500 | 2,500 |
|
On November 28, 2006, Oiltek, of which the Company has a majority interest in, issued a convertible note payable in the amount of $5,000. This note bears interest at a rate of 8% per annum and matured on October 1, 2007. The principal amount of the note and accrued interest are convertible into shares of the Company’s common stock at a price of $0.01 per share. A beneficial conversion feature in the amount of $5,000 was recoded as a discount to the note and was amortized to interest expense during the period ended December 31, 2006. Interest in the amount of $400 and $400 was accrued on this note during the twelve months ended March 31, 2010 and 2009, respectively. In December 2008, this note extended its maturity date until December 31, 2010.
|
5,000 | 5,000 | ||||||
|
On December 10, 2006, Oiltek, of which the Company has a majority interest in, issued a convertible note payable in the amount of $5,000. This note bears interest at a rate of 8% per annum and matured on October 1, 2007. The principal amount of the note and accrued interest are convertible into shares of the Company’s common stock at a price of $0.01 per share. A beneficial conversion feature in the amount of $5,000 was recoded as a discount to the note and was amortized to interest expense during the period ended December 31, 2006Interest in the amount of $400 and $400 was accrued on this note during the twelve months ended March 31, 2010 and 2009, respectively. . In December 2008, this note extended its maturity date until December 31, 2010.
|
5,000 | 5,000 | ||||||
|
Total outstanding
|
$ | 476,500 | $ | 1,062,500 |
|
Note
|
Unamortized
|
Net of
|
||||||||||
|
March 31, 2010:
|
Amount
|
Discounts
|
Discount
|
|||||||||
|
Notes payable - current portion
|
$
|
464,000
|
$
|
(15,000
|
)
|
$
|
449,000
|
|||||
|
Notes payable – current portion (Oiltek)
|
12,500
|
-
|
12,500
|
|||||||||
|
Total
|
$
|
476,500
|
$
|
(15,000
|
)
|
$
|
461,500
|
|||||
|
Note
|
Unamortized
|
Net of
|
||||||||||
|
March 31, 2009:
|
Amount
|
Discounts
|
Discount
|
|||||||||
|
Notes payable - current portion
|
$
|
1,050,000
|
$
|
(461,518
|
)
|
$
|
588,482
|
|||||
|
Notes payable – current portion (Oiltek)
|
12,500
|
-
|
12,500
|
|||||||||
|
Total
|
$
|
1,062,000
|
$
|
(461,518
|
)
|
$
|
600,982
|
|||||
|
Twelve months ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Discount on Notes Payable amortized to interest expense
|
$
|
461,517
|
$
|
7,792
|
||||
|
Twelve Months Ended March 31, 2010
|
Twelve Months Ended March 31, 2009
|
|||||||
|
Computed “expected” income tax expense at approximately 34%
|
$ | (738,000 | ) | $ | (655,000 | ) | ||
|
Change in valuation allowance
|
738,000 | 655,000 | ||||||
| $ | - | $ | - | |||||
|
Conversion of notes payable and accrued interest
|
$ | 2,367 | ||
|
Assumption of notes payable and accrued interest by investors
|
260,507 | |||
|
Total consideration
|
262,874 | |||
|
Value of 33,000,000 shares at $0.01 per share
|
(330,000 | ) | ||
|
Loss on extinguishment of debt
|
$ | (67,126 | ) |
|
Conversion of notes payable and accrued interest
|
$ | 1, 362 | ||
|
Assumption of notes payable and accrued interest by investors
|
11,068 | |||
|
Total consideration
|
12,430 | |||
|
Value of 30,000,000 shares at $0.0085 per share
|
(255,000 | ) | ||
|
Loss on extinguishment of debt
|
$ | (242,570 | ) |
|
Warrants Outstanding
|
Warrants Exercisable
|
||||||||||||||||||
|
Weighted Average
|
Weighted Average
|
||||||||||||||||||
|
Exercise
|
Number
|
Remaining Contractual
|
Weighted Average
|
Number
|
Remaining Contractual
|
||||||||||||||
|
Prices
|
Outstanding
|
Life (years)
|
Exercise
Price
|
Exercisable
|
Life (years)
|
||||||||||||||
|
$
|
0.10
|
500,000
|
1.62
|
$
|
0.10
|
500,000
|
1.62
|
||||||||||||
|
0.20
|
125,000
|
2.69
|
0.20
|
125,000
|
2.69
|
||||||||||||||
|
0.60
|
150,000
|
2.96
|
0.60
|
150,000
|
2.96
|
||||||||||||||
|
775,000
|
2.05
|
775,000
|
2.05
|
||||||||||||||||
|
Number of Shares
|
Weighted Average
Price Per Share
|
|||||||
|
Outstanding at March 31, 2009
|
775,000 | $ | 0.21 | |||||
|
Granted
|
- | - | ||||||
|
Exercised
|
- | - | ||||||
|
Cancelled or expired
|
- | - | ||||||
|
Outstanding at March 31, 2010
|
775,000 | $ | 0.21 | |||||
|
2009
|
||||
|
Significant assumptions (weighted-average):
|
||||
|
Risk-free interest rate at grant date
|
2.50
|
%
|
||
|
Expected stock price volatility
|
139.25
|
%
|
||
|
Expected dividend payout
|
-
|
|||
|
Expected warrant life-years
|
3
|
|||
|
March 31, 2010
|
March 31, 2009
|
|||||||
|
(Restated)
|
||||||||
|
Natural gas and oil properties and related equipment:
|
||||||||
|
Proven
|
$
|
1,157,953
|
$
|
1,133,283
|
||||
|
Unproven
|
1,866,095
|
2,274,722
|
||||||
|
Accumulated depreciation, depletion, and impairment
|
(894,685
|
)
|
(711,843
|
)
|
||||
|
Net capitalized costs
|
$
|
2,129,363
|
$
|
2,696,162
|
||||
|
March 31, 2010
|
March 31, 2009
|
|||||
|
(Restated)
|
||||||
|
Acquisition of properties
|
$
|
27,566
|
$
|
2,380,448
|
||
|
Development costs
|
2,869
|
6,687
|
||||
|
Total costs incurred
|
$
|
30,435
|
$
|
2,387,135
|
||
|
March 31, 2010
|
March 31, 2009
|
||||||
|
(Restated)
|
|||||||
|
Production revenues
|
$
|
262,660
|
$
|
320,712
|
|||
|
Production costs
|
(121,181
|
)
|
(71,970
|
)
|
|||
|
Impairment of property
|
-
|
(387,073
|
) | ||||
|
Depletion expense
|
(178,985
|
)
|
(102,526
|
)
|
|||
|
$
|
(37,506
|
)
|
$
|
(240,857
|
) | ||
|
Imputed income tax provision (1)
|
-
|
-
|
|||||
|
Results of operation for natural gas / oil producing activity
|
$
|
(37,506
|
)
|
$
|
(240,857
|
) | |
|
Oil - bbls
|
||||
|
Proved reserves:
|
||||
|
Balance as of March 31, 2006
|
-
|
|||
|
Purchase of reserves-in-place
|
29,815
|
|||
|
Extensions and discoveries
|
-
|
|||
|
Production
|
(1,043
|
)
|
||
|
Balance as of March 31, 2007
|
28,772
|
|||
|
Purchase of reserves-in-place
|
11,560
|
|||
|
Extensions and discoveries
|
4,216
|
|||
|
Change in estimates
|
(11,911
|
)
|
||
|
Production
|
(3,504
|
)
|
||
|
Balance as of March 31, 2008
|
29,133
|
|||
|
Purchase of reserves-in-place
|
22,282
|
|||
|
Extensions and discoveries
|
-
|
|||
|
Change in estimates
|
-
|
|||
|
Production
|
(5,768
|
)
|
||
|
Balance as of March 31, 2009
|
45,647
|
|||
|
Purchase of reserves-in-place
|
-
|
|||
|
Extensions and discoveries
|
-
|
|||
|
Change in estimates
|
-
|
|||
|
Production
|
(22,514
|
)
|
||
|
Balance as of March 31, 2010
|
23,133
|
|||
|
Proved Developed reserves:
|
||||
|
Balance, March 31, 2009
|
45,647
|
|||
|
Balance, March 31, 2010
|
23,133
|
|||
|
March 31, 2010
|
March 31, 2009
|
|||||||
|
Future production revenue
|
$
|
992,043
|
$
|
1,700,616
|
||||
|
Future production costs
|
(492,197
|
)
|
(997,417
|
)
|
||||
|
Future development costs
|
-
|
-
|
||||||
|
Future cash flows before income taxes
|
499,846
|
703,199
|
||||||
|
Future income tax
|
-
|
-
|
||||||
|
Future net cash flows
|
499,846
|
703,199
|
||||||
|
Effect of discounting future annual cash flows at 10%
|
(177,374
|
)
|
(281,759
|
)
|
||||
|
Standard measure of discounted net cash flows
|
$
|
322,472
|
$
|
421,440
|
||||
|
March 31, 2010
|
March 31, 2009
|
|||||||
|
Standardized measure of discount future net cash flows
|
$
|
322,472
|
$
|
421,440
|
||||
|
Proved natural oil and gas property, net of accumulated
|
||||||||
|
depreciation, depletion, and amortization, including
|
||||||||
|
impairment of $481,072
|
322,472
|
421,440
|
||||||
|
Standardized measure of discount future net cash flows in
|
||||||||
|
excess of net carrying value of proved natural oil and
|
||||||||
|
gas properties
|
$
|
-
|
$
|
-
|
||||
|
Previously Reported
|
Adjustment
|
Restated Amount
|
||||||||||
|
Unproven oil and gas properties
|
$
|
339,417
|
$
|
1,935,305
|
$
|
2,274,722
|
||||||
|
Producing oil and gas properties
|
$
|
2,652,591
|
$
|
(2,231,151
|
)
|
$
|
421,440
|
|||||
|
Total assets
|
$
|
4,252,562
|
$
|
(295,846
|
)
|
$
|
3,956,716
|
|||||
|
Accumulated deficit
|
$
|
(24,601,101
|
)
|
$
|
(295,846
|
)
|
$
|
(24,896,947
|
)
|
|||
|
Total stockholders’ equity
|
$
|
2,762,090
|
$
|
(295,846
|
)
|
$
|
2,466,244
|
|||||
|
Total liabilities and (deficiency in) stockholders' equity
|
$
|
4,252,562
|
$
|
(295,846
|
)
|
$
|
3,956,716
|
|||||
|
Impairment of producing wells
|
$
|
-
|
$
|
387,073
|
$
|
387,073
|
||||||
|
Depreciation, depletion, and amortization
|
$
|
438,221
|
$
|
(91,227
|
)
|
$
|
346,994
|
|||||
|
Operating loss
|
$
|
(1,988,211
|
)
|
|
$
|
(295,846
|
)
|
$
|
(2,284,057
|
)
|
||
|
Net loss
|
$
|
(2,085,183
|
)
|
$
|
(295,846
|
)
|
$
|
(2,381,029
|
)
|
|||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|