11. Notes Payable | 3 Months Ended |
Mar. 31, 2014 |
Notes | ' |
11. Notes Payable | ' |
|
11. Notes Payable |
|
At March 31, 2014 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 (%) | | | 3/31/2014 ($) | |
| | | | | | | | | | | | | |
2/8/11 | | | 1 | | 5/9/11 | | | 24 | | | | 20,000 | |
3/17/14 | | | 4 | | 3/17/15 | | | 10 | | | | 10,000 | |
8/4/11 | | | 2 | | 8/4/12 | | | 24 | | | | 75,250 | |
8/1/12 | | | 3 | | On demand | | | 18* | | | | 105,331 | |
1/2/14 | | | 6 | | 1/2/15 | | | 9.875 | | | | 12,500 | |
8/1/12 | | | 5 | | 8/31/13 | | | 24 | | | | 100,000 | |
3/17/14 | | | 8 | | 3/17/15 | | | 10 | | | | 7,500 | |
1/11/2013 | | | 7 | | 1/11/2014 | | | 12 | | | | 17,870 | |
1/2/14 | | | 9 | | 1/2/15 | | | 10 | | | | 15,000 | |
2/11/14 | | | 14 | | 11/13/14 | | | 8 | | | | 22,500 | |
3/27/13 | | | 10 | | On demand | | | n/a | | | | 11,300 | |
4/1/13 | | | 5 | | 3/31/14 | | | 24 | | | | 22,000 | |
5/20/13 | | | 11 | | 3/20/14 | | | 22 | | | | 30,000 | |
4/18/13 | | | 12 | | 12/18/13 | | | 6 | | | | 25,000 | |
5/22/13 | | | 13 | | 5/22/14 | | | 12 | | | | 21,135 | |
3/21/14 | | | 18 | | On demand | | | n/a | | | | 60,234 | |
6/19/13 | | | 15 | | 10/19/13 | | | 18* | | | | 16,619 | |
5/30/13 | | | 16 | | 2/28/14 | | | 22 | | | | 50,000 | |
Various | | | 17 | | On demand | | | 18* | | | | 22,266 | |
1/2/14 | | | 24 | | On demand | | | 18* | | | | 181,545 | |
8/1/13 | | | 19 | | 5/5/14 | | | 8 | | | | 25,335 | |
8/14/13 | | | 20 | | 5/14/14 | | | 8 | | | | 22,000 | |
8/21/13 | | | 13 | | 8/21/14 | | | 12 | | | | 29,500 | |
8/23/13 | | | 21 | | 2/23/14 | | | 12 | | | | 25,000 | |
8/26/13 | | | 11 | | 3/16/14 | | | 22 | | | | 28,142 | |
8/30/13 | | | 11 | | 8/30/14 | | | 12 | | | | 25,000 | |
9/30/13 | | | 22 | | 7/2/14 | | | 8 | | | | 32,500 | |
11/20/13 | | | 23 | | 11/20/14 | | | 6 | | | | 15,000 | |
1/1/14 | | | 26 | | On demand | | | 18* | | | | 382,755 | |
4/26/13 | | | 25 | | 4/1/14 | | | n/a | | | | 200,000 | |
8/14/13 | | | 27 | | 5/14/14 | | | 8 | | | | 12,500 | |
Total | | | | | | | | | | | | 1,623,784 | |
Unamortized discount | | | | | | | | | | | | -120,371 | |
Net | | | | | | | | | | | | 1,504,411 | |
|
|
*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 $15,942 in accrued interest on the note. The note is at default as of March 31, 2014. |
|
Note 2: Promissory note in the amount of $175,000 was outstanding as of December 31, 2013, bearing interest 24% annually. During the quarter ended March 31, 2014 the Company had settled $99,750 of the outstanding balance with issuance of 950,000 of Company’s common shares. The common shares were valued as of settlement date in the amount of $141,835. The Company recorded loss of $42,085 on the conversion. Debt amount of $75,250 and accrued interest of $129,920 was outstanding as of March 31, 2014. The note is at default as of March 31, 2014. |
|
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. During the quarter ended March 31, 2014, the debt holder advanced $8,000 to the Company for daily operation. On January 2, 2014 and March 17, 2014, debt holder assigned $20,000 and $7,500 to unrelated third parties respectively. As of March 31, 2014 unpaid compounded interest in the amount of $4,536 was reclassified from accrued interest to note payable due to note holder. The note is due on demand as of March 31, 2014. |
|
Note 4: On March 17, 2014, the Company received cash proceeds of $10,000 for this debt obligation which bears interest at the rate of 10% and included financing cost of $1,500. This note is convertible into a number of shares by dividing the principal and interest owed by 50% of the average lowest 3 trading prices over the 30 days prior to the conversion date. A debt discount was recorded for $10,000 based on the fact that there was an embedded derivative features in the note. The debt discount and financing cost are amortized over the life of the note. Amortization of debt discount of $384 and deferred financing cost of $58 were recorded for the three months ended March 31, 2014. Accrued interest of $38 was outstanding as of March 31, 2014. |
|
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, and default interest rate of $24%. No payment was made to this note during the quarter ended March 31, 2014. Interest debt discount was fully amortized 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 quarter ended March 31, 2014. Interest discount is being amortized over the life of the note. Debt discount amortization for the quarter ended March 31, 2014 was $490 for this note. Both notes were at default as of March 31, 2014. |
|
Note 6: On January 2, 2014, the Company received cash proceeds of $12,500 for this debt obligation which bears interest at the rate of 10% and included financing cost of $2,500. This note is convertible into a number of shares by dividing the principal and interest owed by 50% of the average lowest 3 trading prices over the 30 days prior to the conversion date. A debt discount was recorded for $12,500 based on the fact that there was an embedded derivative features in the note. The debt discount and financing cost are amortized over the life of the note. Amortization of debt discount of $3,014 and deferred financing cost of $603 were recorded for the three months ended March 31, 2014. Accrued interest of $298 was outstanding as of March 31, 2014. |
|
Note 7: The Company had a debt obligation which bears interest at the rate of 12%. During the year ended December 31, 2013, the Company settled $17,130 in debt for common stock, yielding a balance of $17,870 and accrued interest of $2,725 at the end of the period. 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. During the quarter ended March 31, 2014, no payment was made to the notes. Amortization of debt discount of $539 was recorded for the quarter ended March 31, 2014. Accrued interest of $3,261 was outstanding as of March 31, 2014. The note was at default as of March 31, 2014. |
|
Note 8: On March 17, 2014, one of the note holders assigned debt in the amount of $7,500 to unrelated third party, and Company issued a convertible promissory note to this unrelated party for the debt assigned with 10% annual interest. This note is convertible into a number of shares at a discount of 65% 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 March 17, 2014. A debt discount of $7,500 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $11,173 was recorded on issuance date of the note. The debt discount was amortized over the life of the debt. The Company recorded debt discount amortization of $288 for the quarter ended March 31, 2014. Accrued interest of $29 was outstanding as of March 31, 2014. |
|
Note 9: On January 2, 2014, one of the note holders assigned debt in the amount of $20,000 to unrelated third party, and Company issued a convertible promissory note to this unrelated party for the debt assigned with 10% annual interest. This note is convertible into a number of shares at a discount of 65% 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 January 2, 2014. A debt discount of $20,000 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $24,989 was recorded on issuance date of the note. The debt discount was amortized over the life of the debt. During the quarter ended March 31, 2014, the Company issued 133,333 shares to settle $5,000 of outstanding balance, yielding balance of $15,000 due as of March 31, 2014. The shares were valued per conversion term and market price on conversion date. The Company recorded loss of $13,351 on the conversions. The Company recorded debt discount amortization of $24,822 for the quarter ended March 31, 2014. Accrued interest of $494 was outstanding as of March 31, 2014. |
|
Note 10: As of March 31, 2014 the Company had a debt obligation of $11,300. The note bears no interest; therefore, Company imputed interest at 12% and recorded imputed interest in the amount of $399 for the quarter ended as March 31, 2014 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 and default rate of 22%. The note is 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. The debt discount was fully amortized as of March 31, 2014, and the Company recorded debt discount amortization of $7,796 for the three months ended March 31, 2014. Accrued interest was due on this note in the amount of $3,869 as of March 31, 2014. This note was at default as of March 31, 2014. 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 and default rate of 22%. 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 year ended December 31, 2013, the Company settled $12,483 of this note by issuing common stock, yielding balance of $29,517. During the quarter ended March 31, 2014, the Company settled $1,375 of this note by issuing 18,333 of Company’s common shares, yielding balance of $28,412. The shares were valued per conversion term and market price on conversion date. The Company recorded a gain of $13 for the conversion. The Company recorded debt discount amortization of $10,959 for the quarter ended March 31, 2014. Accrued interest of $3,116 was outstanding as of March 31, 2 014. This note was at default as of March 31, 2014. 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. No payments were made during the quarter ended March 31, 2014. The Company recorded debt discount amortization of $6,164 for the quarter ended March 31, 2014, and there is accrued interest of $1,998 on this note. |
|
Note 12: As of March 31, 2014 the Company has a debt obligation of $25,000 which bears interest at the rate of 6%. No payments were made during the quarter ended March 31, 2014, and there is accrued interest of $4,278 on the note. 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. A debt discount was recorded for $25,000 based on the fact that there was a beneficial conversion feature in the promissory note and fully amortized during the year ended December 31, 2013. This note is at default as of March 31, 2014. |
|
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. 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. During the quarter ended March 31, 2014, the Company settled $6,165 of the debt by issuing 100,000 Company’s common shares, yielding balance of $21,135 as of March 31, 2014. The shares were valued per conversion term and market price on conversion date, and the Company recorded a loss of $2,424 on the conversion. For the quarter ended March 31, 2014, the Company recorded debt discount amortization of $7,254, original interest discount amortization of $616, and amortization of financing cost of $500 for this note. Accrued interest of $3,540 was outstanding as of March 31, 2014. 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. 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. No payment was made to this note during the quarter ended March 31, 2014. For the quarter ended March 31, 2014, the Company recorded debt discount amortization of $7,247, original interest discount amortization of $616, and amortization of financing costs of $500 for this note. Accrued interest of $3,540 was outstanding as of March 31, 2014. |
|
Note 14: On February 11, 2014, the Company received cash proceeds of $22,500 for this debt obligation which bears interest at the rate of 8% and includes financing cost of $2,500. This note is convertible into a number of shares arrived at by dividing the principal and interest owed by 45% of the average lowest 3 days trading prices over 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 February 11, 2014. A debt discount of $22,500 was recorded due to embedded derivative feature in the convertible promissory note, and a loss on derivative valuation of $19,666 was recorded as of March 31, 2014. For the quarter ended March 31, 2014, the Company record debt discount amortization of $3,564 and financing cost of $556. Accrued interest of $236 was due as of March 31, 2014. |
|
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, yielding balance of $15,903. During the quarter ended March 31, 2014, no payment was made, interest expenses of $716 for the three months ended March 31,2 014 was reclassified to the principal owed, yielding balance of $16,619 as of March 31, 2014. This note is at default as of March 31, 2014. |
|
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% and default rate of 22%. 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. 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. 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. For the quarter ended March 31, 2014, no payment was made to this note, and the Company recorded debt discount amortization of $10,766 and amortization of financing cost of $556. There was accrued interest of $6,250 as of March 31, 2014 for this note. The note was at default as of March 31, 2014. |
|
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 during the year ended December 31, 2013 and accrued interest of $1,186 was reclassified to principal owed, yielding balance of $12,686 as of December 31, 2014. During the quarter ended March 31, 2014, this unrelated third party advanced additional $10,000 cash to the Company for its daily operation, and the Company repaid this party $1,000 cash during the period. Interest expense in the amount of $579 for three months ended March 31, 2014 was reclassified to principal owed, yielding balance of $22,266 due as of March 31, 2014. |
|
Note 18: On March 21, 2014, the Company entered into a settlement agreement with unrelated third party. Pursuant to the settlement agreement the third party was to pay past due accounts payable up to $206,000 on behalf of the Company in exchange for the issuance of Company stock at 60% of the lowest trading price during 15 trading days prior to conversion. During the quarter ended March 31, 2014, the third party assumed $63,234 of Company’s past due liabilities. During the quarter ended March 31, 2014, the Company settled $3,000 of the debt by issuing 100,000 Company’s common stock. The stock was valued per conversion term and market price on conversion date, no gain or loss recorded for this conversion. |
|
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% and includes financing cost of $2,500. 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. During the quarter ended March 31, 2014, the Company settled $2,165 of the debt by issuing 40,093 of Company’s common shares, yielding balance of $25,335 as of March 31, 2014. The shares were valued per conversion term and market price on conversion date, and no gain or loss recorded on this conversion. For the quarter ended March 31, 2014, the Company recorded debt discount amortization of $3,142 and amortization of financial cost of $833. Accrued interest of $1,445 was due as of March 31, 2014. |
|
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%, and includes financing cost of $2,500. 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. During the quarter ended March 31, 2014, no payment was made to this note. The Company recorded debt discount amortization of $7,253 and amortization of financial cost of $667. Accrued interest of $1,049 was due as of March 31, 2014. |
|
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%. 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 $500 for the quarter ended March 31, 2014 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. For the quarter ended March 31, 2014, the Company recorded debt discount amortization of $7,337. The note was at default as of March 31, 2014. |
|
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% and includes financing cost of $2,500. 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. 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. During the quarter ended March 31, 2014, no payment was made to this note. The Company recorded debt discount amortization of $10,636 and amortization of financial cost of $833. Accrued interest of $1,300 was due as of March 31, 2014. |
|
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% and includes financing cost of $10,000. 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. A debt discount of $7,424 was recorded due to embedded derivative feature in the convertible promissory note as of December 31, 2013. During the quarter ended March 31, 2014, no payment was made to this note. The Company recorded debt discount amortization of $3,699 and amortization of financial cost of $2,500. Accrued interest of $326 was due as of March 31, 2014. |
|
Note 24: On January 1, 2014, the Company acquired additional 12.5% of the total 100% of working interest in the Tubb lease oil and gas properties from its related party EGPI Firecreek. As consideration of the acquisition, the Company assumed $173,727 debt from EGPI Firecreek. The debt assumed bears 18% compounded annual interest. During the quarter ended March 31, 2014, no payments were made to the note, and interest expense for the three months ended March 31, 2014 in the amount of $7,818 was reclassified to the principal owed, yielding balance of $181,545 as of March 31, 2014. |
|
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. For the quarter ended March 31, 2014, no payment was made. As the note agreement has no stated interest, the Company imputed interest at 12%, and recorded imputed interest of $6,000 for the quarter ended March 31, 2014 as additional paid in capital. |
|
Note 26: On January 1, 2014, the Company acquired additional 12.5% of the total 100% of working interest in the Tubb lease oil and gas properties from its related party EGPI Firecreek. As consideration of the acquisition, the Company assumed $376,273 debt from EGPI Firecreek. The debt assumed bears 18% compounded annual interest. During the quarter ended March 31, 2014, $10,000 of the debt was paid by unrelated party on behalf of the Company. Interest expense for the three months ended March 31, 2014 in the amount of $16,482 was reclassified to the principal owed, yielding balance of $382,755 as of March 31, 2014. |
|
Note 27: During the quarter ended March 31, 2014, the Company and one of its debt holders agreed to rescind a conversion of convertible debt executed during fiscal year 2013. Common stock of 6,667 was rescinded and debt in the amount of $12,500 was reinstated as of March 31, 2014. During the quarter ended March 31, 2014, no payment was made to this note, and there was accrued interest of $250 due on this note as of March 31, 2014. |