RANGO ENERGY, INC.
(A DEVELOPMENT STAGE
COMPANY)
STATEMENT OF
STOCKHOLDERS
EQUITY (DEFICIT)
for the Years Ended December 31, 2013 and 2012 (Restated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
Before Re-
|
|
|
After Re-
|
|
|
|
|
|
Common Stock
|
|
|
|
|
|
Other
|
|
|
Entry to the
|
|
|
Entry to the
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid in
|
|
|
Comprehensive
|
|
|
Development
|
|
|
Development
|
|
|
Total
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Income
|
|
|
Stage
|
|
|
Stage
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2011
|
|
1,088,543
|
|
|
1,089
|
|
|
1,199,536
|
|
|
2,803
|
|
|
(1,487,779
|
)
|
|
-
|
|
|
(284,351
|
)
|
Stock issued for conversion of debt, May 26,
2012
|
|
80,000,000
|
|
|
80,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80,000
|
|
Beneficial conversion feature
|
|
|
|
|
|
|
|
80,000
|
|
|
|
|
|
|
|
|
|
|
|
80,000
|
|
Stock issued for compensation
|
|
20,000,000
|
|
|
20,000
|
|
|
1,980,000
|
|
|
|
|
|
|
|
|
|
|
|
2,000,000
|
|
Imputed interest
|
|
|
|
|
|
|
|
4,762
|
|
|
|
|
|
|
|
|
|
|
|
4,762
|
|
Income(Loss) for period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,117,484
|
)
|
|
|
|
|
(2,117,484
|
)
|
Balance, December 31, 2012
(restated)
|
|
101,088,543
|
|
|
101,089
|
|
|
3,264,298
|
|
|
2,803
|
|
|
(3,605,263
|
)
|
|
-
|
|
|
(237,073
|
)
|
Stock issued for compensation
|
|
1,500,000
|
|
|
1,500
|
|
|
512,250
|
|
|
|
|
|
|
|
|
|
|
|
513,750
|
|
Imputed Interest
|
|
|
|
|
|
|
|
13,914
|
|
|
|
|
|
|
|
|
|
|
|
13,914
|
|
Net loss prior to re-entry to the development
stage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(558,429
|
)
|
|
|
|
|
(558,429
|
)
|
Net loss after re-entry to
the development stage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(239,712
|
)
|
|
(239,712
|
)
|
Balance, December 31, 2013
|
|
102,588,543
|
|
$
|
102,589 $
|
|
$
|
3,790,462
|
|
$
|
2,803
|
|
$
|
(4,163,692
|
)
|
$
|
(239,712
|
)
|
$
|
(507,550
|
)
|
The Accompanying notes are integral part of these financial
statements
21
RANGO ENERGY, INC.
(A DEVELOPMENT STAGE
COMPANY)
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
From Re-
|
|
|
|
|
|
|
|
|
|
Entry to
|
|
|
|
|
|
|
|
|
|
Development
|
|
|
|
|
|
|
|
|
|
Stage
|
|
|
|
|
|
|
|
|
|
(October 1,
|
|
|
|
Year Ended
|
|
|
2013) to
|
|
|
|
|
|
|
December 31,
|
|
|
December
|
|
|
|
December 31, 2013
|
|
|
2012(restated)
|
|
|
31, 2013
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net income (loss) for the period
|
$
|
(798,141
|
)
|
$
|
(2,117,484
|
)
|
$
|
(239,712
|
)
|
Adjustment for non-cash
expenses
|
|
|
|
|
|
|
|
|
|
Shares issued for service
|
|
513,750
|
|
|
2,000,000
|
|
|
-
|
|
Imputed
interest
|
|
13,914
|
|
|
4,762
|
|
|
7,316
|
|
Accretion expense (gain)
|
|
-
|
|
|
2,484
|
|
|
-
|
|
Amortization of Discount
|
|
-
|
|
|
80,000
|
|
|
-
|
|
Loss (Gain) on sale of
oil leases
|
|
(128,255
|
)
|
|
-
|
|
|
-
|
|
Change in:
|
|
|
|
|
|
|
|
|
|
Accounts
Receivable
|
|
21,574
|
|
|
(21,274
|
)
|
|
-
|
|
Accounts payable and accrued liabilities
|
|
134,451
|
|
|
25,775
|
|
|
118,779
|
|
Account payable
related party
|
|
35,560
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by (used in) operating
activities
|
|
(207,147
|
)
|
|
(25,737
|
)
|
|
(113,617
|
)
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Cash paid for disposition of oil and
gas interest
|
|
(11,729
|
)
|
|
-
|
|
|
-
|
|
Cash returned for disposition
of oil and gas interest
|
|
(232,500
|
)
|
|
-
|
|
|
-
|
|
Cash provided by Investing Activities
|
|
(244,229
|
)
|
|
-
|
|
|
-
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Loan Repayment related party
|
|
(216,466
|
)
|
|
-
|
|
|
-
|
|
Loan Payable related party
|
|
433,877
|
|
|
26,820
|
|
|
111,772
|
|
Cash from Financing Activities
|
|
217,411
|
|
|
26,820
|
|
|
111,772
|
|
|
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH FOR PERIOD
|
|
(233,965
|
)
|
|
1,083
|
|
|
(1,845
|
)
|
Cash, beginning of period
|
|
234,168
|
|
|
233,085
|
|
|
2,048
|
|
Cash, end of period
|
$
|
203
|
|
$
|
234,168
|
|
|
203
|
|
Cash paid for interest
|
$
|
-
|
|
$
|
-
|
|
|
|
|
Cash paid for income tax
|
$
|
-
|
|
$
|
-
|
|
|
|
|
Transfer of accounts payable
to Convertible Debt
|
$
|
-
|
|
$
|
80,000
|
|
|
|
|
Conversion of Debt for Shares
|
$
|
-
|
|
$
|
80,000
|
|
|
|
|
Beneficial Conversion Feature
|
$
|
-
|
|
$
|
80,000
|
|
|
|
|
The Accompanying notes are integral part of these financial
statements
22
RANGO ENERGY, INC.
(A DEVELOPMENT STAGE COMPANY)
Footnotes to the Financial Statements
For the Years Ended December 31, 2013 and 2012
(Stated in US Dollars)
NOTE 1. NATURE OF OPERATIONS
DESCRIPTION OF BUSINESS AND HISTORY Rango Energy, Inc.
(hereinafter referred to as the "Company") was incorporated on January 31, 2007
by filing Articles of Incorporation with the Nevada Secretary of State. The
Company was formed to engage in the exploration of resource properties. On
January 31, 2012, the Company changed its name from Avro Energy, Inc. to Rango
Energy, Inc.
On May 27, 2013, the Company entered into a Drilling and
Participation Agreement with Hangtown Energy, Inc. (Hangtown). Hangtown owns
approximately 12,000 acres of oil and gas rights located in three separate oil
field in South and Central California. Under this Agreement, the Company will
provide 100% of the development costs for an initial program of 2 wells per
project area, and will receive 100% of the production cash flow until payback is
achieved. After payback, the Company's working interest will revert to 75% for
the life of the 6 wells. Further to the initial development program the Company
and Hangtown Energy will continue to develop the Project areas equally and
jointly to maximize production at each site. On December 16, 2013 the Company
cancelled its Drilling and Participation Agreement with Hangtown.
On December 16, 2013, the Company entered into a Participation
Agreement with Innex California Inc. and General Crude Oil Company (together
referred to as Innex JV) for the following projects (1) The Kettleman Dome
Project (KDEP); (2) the Kettlemen Middle Dome McAdams (KMDM), (3) East Elk
Hills (EEH), (4) South Tapo Canyon (STC); (5) Eel River; (6) the Oklahoma
(OK), (7) the Kettledome Middledome Shallow (KMDS and (8) the West Side
Joint Venture (USJV) . Under the terms of this Innex JV, the Company has the
right to earn a 50% working interest in each well in which the Company funds. In
order to maintain Innex JV, the Company must fund one well in each of the
aforementioned projects or risk losing the right to fund. The Company must also
fund Innex JV general and administrative costs of $40,000 per month.
The first quarter budget is approximately $5.77 million. The
budget was delivered to the Company on March 1, 2014. Under the terms of the
Innex JV, the Company was to fund the Innex JV by March 15, 2014. On April 1,
the Company announced that it is divesting itself of the Innex JV.
GOING CONCERN - The accompanying financial statements have been
prepared assuming that the Company will continue as a going concern. The Company
suffered reoccurring net losses from operations and has a net capital
deficiency, which raises substantial doubt about its ability to continue as a
going concern. The financial statements do not include any adjustments relating
to the recoverability and classification of asset carrying amounts or the amount
and classification of liabilities that may result should the Company be unable
to continue as a going concern.
As shown in the accompanying financial statements, the Company
has incurred an accumulated loss of $4,403,404 for the period from January 31,
2007 (inception) to December 31, 2013 and has generated revenues of $744,939
over the same period in a discontinued operations. The future of the Company is
dependent upon its ability to obtain financing and upon future profitable
operations from the development of acquisitions. Management has plans to seek
additional capital through a private placement and public offering of its common
stock. The financial statements do not include any adjustments relating to the
recoverability and classification of recorded assets, or the amounts of and
classification of liabilities that might be necessary in the event the Company
cannot continue in existence.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIE
S
RESOURCE PROPERTIES - Company follows the successful efforts
method of accounting for its oil and gas properties.
Unproved oil and gas properties are periodically assessed and
any impairment in value is charged to exploration expense. The costs of unproved
properties, which are determined to be productive are transferred to proved
resource properties and amortized on an equivalent unit-of-production basis.
Exploratory expenses, including geological and geophysical expenses and delay
rentals for unevaluated resource properties, are charged to expense as incurred.
Exploratory drilling costs are charged as expenses until it is determined that
the company has proven oil and gas reserves.
23
BASIS OF PRESENTATION -These financial statements and related
notes are presented in accordance with accounting principles generally accepted
in the United States, and are expressed in U.S. dollars. The Companys fiscal
year-end is December 31.
USE OF ESTIMATES - The preparation of financial statements in
accordance with U.S. generally accepted accounting principles requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial statements and the reported
amounts of net revenue and expenses in the reporting period. We regularly
evaluate our estimates and assumptions related to the useful life and
recoverability of long-lived assets, stock-based compensation and deferred
income tax asset valuation allowances. We base our estimates and assumptions on
current facts, historical experience and various other factors that we believe
to be reasonable under the circumstances, the results of which form the basis
for making judgments about the carrying values of assets and liabilities and the
accrual of costs and expenses that are not readily apparent from other sources.
The actual results experienced by us may differ materially and adversely from
our estimates. To the extent there are material differences between our
estimates and the actual results, our future results of operations will be
affected.
CASH AND CASH EQUIVALENTS - The Company considers all highly
liquid instruments with original maturities of three months or less when
acquired, to be cash equivalents. We had no cash equivalents at December 31,
2013 or 2012, respectively.
ASSET RETIREMENT OBLIGATION (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, if the liability is settled for an amount other than
the recorded amount, a gain or loss is recognized. The ARO at December 31, 2013
- $Nil and 2012 at $122,484 is included in liabilities.
INCOME TAXES -
Potential benefits of income tax losses
are not recognized in the accounts until realization is more likely than not.
The Company has adopted ASC 740,
Income Taxes,
as of its inception.
Pursuant to ASC 740, the Company is required to compute tax asset benefits for
net operating losses carried forward. The potential benefits of net operating
losses have not been recognized in these financial statements because the
Company cannot be assured it is more likely than not it will utilize the net
operating losses carried forward in future years.
COMPREHENSIVE LOSS - ASC 220,
Comprehensive Income
,
establishes standards for the reporting and display of comprehensive loss and
its components in the financial statements. As of December 31, 2013 and 2012,
the Company has no items that represent comprehensive loss and, therefore, has
not included a schedule of comprehensive loss in the financial statements.
STOCK BASED COMPENSATION - ASC 718, S
tock-based
compensation
, establishes standards for the reporting and display of stock
based compensation in the financial statements. During the year ended December
31, 2012, the Company issued 20,000,000 shares to the Companys officers and
directors for services value at $2,000,000. The shares issued were valued at
$0.010 per share which is based on the fair market value on the date of
grant.
LOSS PER COMMON SHARE
-
The Company computes net
loss per share in accordance with ASC 260,
Earnings Per Share,
which
requires presentation of both basic and diluted earnings per share (EPS) on the
face of the income statement. Basic EPS is computed by dividing net loss
available to common shareholders (numerator) by the weighted average number of
shares outstanding (denominator) during the period. Diluted EPS gives effect to
all dilutive potential common shares outstanding during the period using the
treasury stock method and convertible preferred stock using the if-converted
method. In computing Diluted EPS, the average stock price for the period is used
in determining the number of shares assumed to be purchased from the exercise of
stock options or warrants. Diluted EPS excludes all dilutive potential shares if
their effect is anti-dilutive.
FAIR VALUE OF FINANCIAL INSTRUMENTS - ASC 820,
Fair Value
Measurements
and ASC 825, Financial Instruments, requires an entity to
maximize the use of observable inputs and minimize the use of unobservable
inputs when measuring fair value. It establishes a fair value hierarchy based on
the level of independent, objective evidence surrounding the inputs used to
measure fair value. A financial instruments categorization within the fair
value hierarchy is based upon the lowest level of input that is significant to
the fair value measurement. It prioritizes the inputs into three levels that may
be used to measure fair value:
24
Level 1
Level 1 applies to assets or liabilities for which there are
quoted prices in active markets for identical assets or liabilities.
Level 2
Level 2 applies to assets or liabilities for which there are
inputs other than quoted prices that are observable for the asset or liability
such as quoted prices for similar assets or liabilities in active markets;
quoted prices for identical assets or liabilities in markets with insufficient
volume or infrequent transactions (less active markets); or model-derived
valuations in which significant inputs are observable or can be derived
principally from, or corroborated by, observable market data.
Level 3
Level 3 applies to assets or liabilities for which there are
unobservable inputs to the valuation methodology that are significant to the
measurement of the fair value of the assets or liabilities.
The following schedule summarizes the valuation of financial
instruments at fair value on a recurring basis in the balance sheets as of
December 31, 2013 and 2012:
|
|
Fair
Value Measurement at December 31, 2013
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Asset Retirement Obligations
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Fair
Value Measurement at December 31, 2011
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Asset Retirement Obligations
|
$
|
-
|
|
$
|
-
|
|
$
|
122,484
|
|
|
$
|
-
|
|
$
|
-
|
|
$
|
122,484
|
|
There were no transfers of financial assets or liabilities
between Level 1 and Level 2 inputs for the years ended December 31, 2013 and
2012.
RECENTLY ADOPTED ACCOUNTING PRONOUNCEMENTS
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 entitys 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 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.
25
In October 2012, the Financial Accounting Standards Board
(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 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. . The guidance in ASU 2013-02 is intended to provide
guidance in the reclassification of Accumulated Other Comprehensive Income to
net income. The amendments in this ASU are effective for fiscal years beginning
after December 15, 2012. Early adoption is permitted if an entitys financial
statements for the most recent annual or interim period have yet been issued.
NOTE 3. RESTATEMENT OF FINANCIAL STATEMENTS
The following table presents the impact of the financial
statement adjustment on our previously reported statement of operations for the
year ended December 31, 2012:
|
|
For the Year Ended December 31, 2012
|
|
|
Previously Reported
|
|
|
Adjustments
|
|
|
As Restated
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
Oil Revenues
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Total Revenues
|
|
-
|
|
|
-
|
|
|
-
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
Accounting and Professional
Fees
|
|
16,700
|
|
|
|
|
|
16,700
|
|
Office and Administration
|
|
2,006,482
|
|
|
|
|
|
2,006,482
|
|
Total Expenses
|
|
2,023,182
|
|
|
-
|
|
|
2,023,182
|
|
Net Operating Income (Loss)
|
|
(2,023,182
|
)
|
|
-
|
|
|
(2,023,182
|
)
|
Other income and
expenses
|
|
|
|
|
|
|
|
|
|
Net interest income (expense)
|
|
(84,762
|
)
|
|
|
|
|
(84,762
|
)
|
Net Income (Loss) from
continuing operations
|
|
(2,107,944
|
)
|
|
-
|
|
|
(2,107,944
|
)
|
Net income (loss) from discontinued
operations
|
|
(898
|
)
|
|
(10,442
|
)
a
|
|
9,544
|
|
Net Income (loss)
|
$
|
(2,108,842
|
)
|
$
|
(10,442
|
)
a
|
$
|
(2,117,484
|
)
|
Other Comprehensive (Loss)
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Comprehensive
(Loss)
|
$
|
(2,108,842
|
)
|
$
|
(10,442
|
)
a
|
$
|
(2,117,484
|
)
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted (loss)
per
share
|
$
|
(0.05
|
)
|
|
|
|
$
|
(0.05
|
)
|
Weighted average
# of
shares
outstanding
|
|
41,088,543
|
|
|
|
|
|
41,088,543
|
|
a
The Company has restated its previously issued
finance statements for matters related to the overstatement of revenue in the
year ended December 31, 2012 by $19,939 and the overstatement of operating
expenses in the year ended December 31, 2012 by $9,497.
26
NOTE 4. OIL AND GAS PROPERTIES
Innex Drilling and Participation Agreement
On December 16, 2013, the Company entered into a Participation
Agreement with Innex California Inc. and General Crude Oil Company (together
referred to as Innex JV) for the following projects (1) The Kettleman Dome
Project (KDEP); (2) the Kettlemen Middle Dome McAdams (KMDM), (3) East Elk
Hills (EEH), (4) South Tapo Canyon (STC); (5) Eel River; (6) the Oklahoma
(OK), (7) the Kettledome Middledome Shallow (KMDS and (8) the West Side
Joint Venture (USJV) . Under the terms of this Innex JV, the Company has the
right to earn a 50% working interest in each well in which the Company funds. In
order to maintain Innex JV, the Company must fund one well in each of the
aforementioned projects or risk losing the right to fund. The Company must also
fund Innex JV general and administrative costs of $40,000 per month.
The first quarter budget is approximately $5.77 million. The
budget was delivered to the Company on March 1, 2014. Under the terms of the
Innex JV, the Company was to fund the Innex JV by March 15, 2014. On April 1,
the Company announced that it is divesting itself of the Innex JV.
Hangtown Drilling and Participation Agreement
On May 27, 2013, the Company entered into a Drilling and
Participation Agreement with Hangtown Energy, Inc. (Hangtown). Hangtown owns
approximately 12,000 acres of oil and gas rights located in three separate oil
field in South and Central California. Under this Agreement, the Company will
provide 100% of the development costs for an initial program of 2 wells per
project area, and was to receive 100% of the production cash flow until payback
is achieved. After payback, the Company's working interest was to revert to 75%
for the life of the 6 wells. Further to the initial development program the
Company and Hangtown Energy will continue to develop the Project areas equally
and jointly to maximize production at each site.
On May 31, 2013, the Company entered into a Financial
Participation Agreement with Capistrano Capital, LLC (Capistrano), whereby
Capistrano funded the $1,160,000 to Hangtown, plus agreed to fund up to an
additional $6,500,000 for drilling costs of the KMD17-18 well. As of September
30, 2013, the Capistrano had funded Hangtown $2,250,000. Capistrano will earn a
net resource interest of 1 % for the lesser of 10 years or the life of the
KMD17-18 well, and earn 135% of payments made to Hangtown for the drilling and
completion of the well from the cash flow from the well. These amounts will be
repaid annually over the next three years commencing with 1/3
rd
after
1 year of production, 1/3
rd
after 2 years of production, and
1/3
rd
after three years of production. Should the cash flows from the
wells fail to meet the repayment commitments the amount of any amounts due will
be carried forward to future years for repayment from cash flows from the well.
Should the cash flow from the well fail to repay Capistrano the full amount of
its advances to Hangtown, Capistrano has no recourse for this shortfall from the
Company. Should the KMD17-18 well be plugged and abandoned, Capistrano can elect
to participate in a replacement well. If Capistrano chooses to participate, it
will be given 72 hours to decide upon notice being received from the Company.
Should Capistrano elect to participate, the same terms and conditions as per the
KMD 17-18 well shall apply except that the costs of the KMD 17-18 well will be
costs of the replacement well. As the Well has not been completed as of the date
of this filing, no assets have been recorded by the Company.
27
At any time after the completion of KMD 17-18, the Company has
the right, but not the obligation, to convert the capital it has contributed to
Hangtown into equity of Hangtown at the greater of either $3.75 per share or the
most recent per share valuation which Hangtown has accepted and received capital
for. If the Company converts its interest into equity of Hangtown, the Company
shall not have any rights or interest in the KMD 17-18 well or any additional
wells as the Drilling and Participation Agreement will effectively
terminate.
On December 16, 2013 the Company cancelled its Drilling and
Participation Agreement with Hangtown.
First Pacific Oil and Gas Ltd. Joint Venture
On May 24, 2011, the Company entered into a Farm-Out Agreement
with First Pacific Oil and Gas Ltd. (First Pacific). Under this Agreement
First Pacific has acquired the right to earn 50% of the Companys working
interest in its existing 12 hydrocarbon wells located in Southern Arkansas.
Under this Agreement First Pacific has paid the Company $250,000; and will pay
$800,000 on or before September 30, 2013. The Company retains a 50% working
interest. First Pacific will earn its working interest upon improvements of the
existing hydrocarbon wells being completed with the final $800,000 investment.
The $250,000 received was recorded as Deferred Gain as of December 31, 2012. On
September 12, 2013, the Company returned the balance of the trust funds held on
behalf of First Pacific as First Pacific informed the Company that it will not
be completing the $800,000 financing. Consequently, the Company returned the
$232,500 held by its lawyers to First Pacific, and wrote down the $250,000
Deferred Gain. This resulted in a net gain of $17,500 on the sale of its oil
leases. In addition, the Company paid the operator an additional $11,729 for
disposal fees related to the lease; total cash paid as a result of the sale is
$244,229. Due to the sale of the leases, the Asset Retirement Obligation balance
of $122,484 as also removed from the books. The net effect of the transaction
resulted in a gain on the sale of leases of $128,255.
Arkansas Lease
On October 24, 2009 the Company signed a letter agreement to
acquire eleven producible deep oil wells north of Hosston, Louisiana, and in
Southern Arkansas for $385,000. Seven of these wells are in production. The
deepest of these wells produce from the Smackover formation at 7800 feet. Four
other wells are capable of production after work over operation has been
completed. Also included with the agreement are three disposal wells.
On June 12, 2013, the Company sold these properties under an
Asset Transfer and Liability Assumption Agreement for $10 to a non-related
party. The sale resulted in a gain of $110,755, which include a decrease to $nil
on the Companys Asset Retirement Obligation of $122,484 (December 31, 2012).
NOTE 5. GAIN (LOSS) ON DISCONTINUED OPERATIONS
On June 12, 2013, the Company sold the Arkansas Lease
properties under an Asset Transfer and Liability Assumption Agreement for $10 to
a non-related party. The Company returned the $232,500 held by its lawyers to
First Pacific, and wrote down the $250,000 Deferred Gain. This resulted in a net
gain of $17,500 on the sale of its oil leases In addition, the Company paid the
operator an additional $11,729 for disposal fees related to the lease; total
cash paid as a result of the sale is $244,229. Due to the sale of the leases,
the Asset Retirement Obligation balance of $122,484 as also removed from the
books. The net effect of the transaction resulted in a gain on the sale of
leases of $128,255.
The result of discontinued operations is a net income of
$139,980 which composed of $132,024 in revenue, gain in sale of lease of
$128,255 and expense of $120,299 for the period ended December 31, 2013. The net
loss of $9,540 for the period ended December 31, 2012, composed of $227,654 in
revenue and expenses of $237,194.
NOTE 6 - RELATED PARTY
The advances are payable to shareholders of $287,353 and
$34,292 as of December 31, 2013 and 2012, respectively. The advances are
unsecured and have no terms of repayment. Imputed interest at 15% has been
calculated and equaled $13,914 for the year ended December 31, 2013 ($4,762 for the year ended
December 31, 2012).
28
During 2008, a related party incurred $4,157 of expenses on
behalf of the Company. There are no repayment terms or interest. As of December
31, 2013, the Company imputed interest at 15% resulting in an interest expense
of $624.
As of December 31, 2010, the Company advanced from a related
party $815 for expenses. There are no repayment terms or interest. As of
December 31, 2013, the Company imputed interest at 15% resulting in an interest
expense of $123.
On December 14, 2011, Donny Fitzgerald, the Companys president
advanced the Company $2,500. There are no repayment terms or interest. As of
December 31, 2013, the Company imputed interest at 15% resulting in an interest
expense of $375. During the period, the Company advanced from a related party
$1,445 for expenses. There are no repayment terms or interest. As of December
31, 2013, the Company imputed interest at 15% resulting in an interest expense
of $81.
As at December 31, 2013, Mr. Harpreet Sangha accrued a totaled
$214,338 ($26,820 as at December 31, 2012) related to expenses and accrued
salary. There are no repayment terms or interest. As of December 31, 2013, the
Company imputed interest at 15% resulting in an interest expense of $12,178.
As of December 31, 2013, Mr. Herminder Rai, Chief Financial
Officer, has accrued a total of $28,448 for expenses and accrued salary. There
are no repayment terms or interest. As of December 31, 2013, the Company imputed
interest at 15% resulting in an interest expense of $533.
On January 15, 2012, a convertible note loan from High Rig
Resources Group Ltd., was secured for $80,000. The note had a maturity date of
April 15, 2012 with no stated interest rate. The promissory note is convertible
into the Companys common stock at a rate of $0.001 per share. The company
imputed interest based on 15% and recorded a total of $3,058 to additional
paid-in capital during 2012. The Company evaluated this convertible note for
derivative liability treatment noting that if the shares were converted at a
fixed price of $0.001 per share, and the principal value of $80,000, this would
result in 80,000,000 shares which is 63% of the authorized share count;
therefore, the number of shares is determinate and the note is not considered a
derivative liability. In addition, the Company evaluated this convertible note
for a beneficial conversion feature noting that the conversion price of $0.001
which is below the market price on the date of the note. Based on calculation, a
total discount of $80,000 was recorded. During the period, the note was fully
converted; therefore, the total discount of $80,000 was fully amortized during
the year ended December 31, 2012.
On May 16, 2012, 20,000,000 shares were issued to Harpeet
Sangha, President; Craig Alford, consultant, and Herminder Rai, Chief Financial
Officer. The market value of the shares at the time of issue was $0.10 per share
as indicated by the closing price on that date. Consequently, consulting fees of
$2,000,000 have been charged to expenses during the most recent quarter.
NOTE 7 - INCOME TAXES
Deferred income taxes may arise from temporary differences
resulting from income and expense items reported for financial accounting and
tax purposes in different periods. Deferred taxes are classified as current or
non-current, depending on the classification of assets and liabilities to which
they relate. Deferred taxes arising from temporary differences that are not
related to an asset or liability are classified as current or non-current
depending on the periods in which the temporary differences are expected to
reverse. The company does not have any uncertain tax positions.
The Company currently has net operating loss carry forwards
aggregating $1,574,930 and $1,162,283 as of December 31, 2013 and 2012,
respectively, which expire through 2031. The deferred tax asset of $551,225
related to the carry forwards has been fully reserved.
29
The Company has deferred income tax assets, which have been
fully reserved, as follows as of December 31, 2013 and 2012:
|
|
2013
|
|
|
2012
|
|
Deferred tax assets
|
$
|
551,225
|
|
$
|
406,799
|
|
Valuation allowance for deferred tax assets
|
|
(551,225
|
)
|
|
(406,799
|
)
|
Net deferred tax assets
|
$
|
-
|
|
$
|
-
|
|
NOTE 8 COMMON STOCK
On August 23, 2011, the Company issued 300,000 shares to its
Director in exchange for services valued at the fair value of the common stock
as quoted on the OTC at the date of grant of $75,000.
On May 16, 2012, the Company issued 80,000,000 shares upon
conversion of an $80,000 debenture on the basis of one share for every $0.001
share of debt. The conversion was done within the terms of the promissory note
and no gain or loss was recorded.
On May 16, 2012, 20,000,000 shares were issued to management
for services rendered. The market value of the shares at the time of issue was
$0.10 per share as indicated by the closing price on that date. Consequently,
consulting fees of $2,000,000 have been charged to expenses during the most
recent quarter.
On June 5, 2013, the Company entered into an Investor Relations
Consulting Agreement with MZHCI LLC for twelve months. The Agreement calls for
monthly payments of $2,000 which will be accrued until the Company is cash flow
positive, at which time monthly payments will increase to $7,000. As of December
31, 2013, the Company as accrued a balance of $12,000 included in account
payable. The Company has issued 750,000 shares. Given the market price of $0.33
as of June 5, 2013, the Company has valued the shares at $247,500 based on the
fair market value on closing on date of grant. Due to the shares being issued
the Company has expensed this value.
On June 7, 2013, the Company entered into an Investor Relations
Consulting Agreement with San Diego Torrey Hills Capital, Inc. for nine months.
The Company has issued 750,000 shares. Given the market price of $0.355 as of
June 7, 2013, the Company has valued the shares at $266,250 based on fair market
value on closing on date of grant. Due to the shares being issued the Company
has expensed this value.
NOTE 9. ASSET RETIREMENT OBLIGATION
The Company accounts for asset retirement obligations as
required by the Financial Accounting Standards Board ("FASB") Accounting
Standards Codification ("ASC") 410Asset Retirement and Environmental
Obligations. Under these standards, the fair value of a liability for an asset
retirement obligation is recognized in the period in which it is incurred if a
reasonable estimate of fair value can be made. If a reasonable estimate of fair
value cannot be made in the period the asset retirement obligation is incurred,
the liability is recognized when a reasonable estimate of fair value can be
made. If a tangible long-lived asset with an existing asset retirement
obligation is acquired, a liability for that obligation shall be recognized at
the asset's acquisition date as if that obligation were incurred on that date.
In addition, a liability for the fair value of a conditional asset retirement
obligation is recorded if the fair value of the liability can be reasonably
estimated.
As of December 31, 2013 due to the sale of the Companys
Arklatex mineral leases and oil well, the asset retirement obligation was
reduced to $Nil. As of December 31, 2012, the asset retirement obligation was
$122,484.
NOTE 10 - SUBSEQUENT EVENTS
On April 1, 2014, Herm Rai resigned from the Company as Chief Financial Officer. Harp Sangha will act as interim Chief Financial Officer until a new officer is appointed.
On April 1, the Company announced that it is divesting itself
of the Innex JV.
Subsequent to period ended December 31, 2013, the Company sold
4,602,500 common shares for $468,200.
30