UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549

                                   FORM 10-Q/A

/X/  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT OF 1934

                For the quarterly period ended December 31, 2014

                                       OR

/_/  TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES  EXCHANGE ACT
     OF 1934

      For the transition period from _____________ to ___________________.


                        Commission file number: 000-51425

                                 T-REX OIL, INC.

                         (FORMERLY RANCHER ENERGY CORP)
     ---------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


            Colorado                                    98-0422451
----------------------------------        -------------------------------------
   (State or other jurisdiction            (I.R.S. Employer Identification No.)
 of incorporation or organization)

                            520 Zang Street Suite 250
                              Broomfield, CO 80021
                    (Address of principal executive offices)

                                 (720) 502-4483
              (Registrant's telephone number, including area code)
--------------------------------------------------------------------------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.      Yes [x] No [ ]

Indicate by check mark whether the registrant has submitted  electronically  and
posted on its corporate Web site, if any, every  Interactive  Data File required
to be submitted and posted pursuant to Rule 405 of Regulation S-T (ss.232.405 of
this Chapter)  during the  preceding 12 months (or for such shorter  period that
the registrant was required to submit and post such files).  Yes [ ] No [ ]

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large accelerated filer [  ]             Accelerated filer              [   ]
Non-accelerated filer   [  ]             Smaller reporting company      [ X ]
(Do not check if a smaller
 reporting company)

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).  Yes [ ] No [X]

              APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:



Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be  filed by  Section  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.   Yes [X] No [ ]

As of February 9, 2015, T-Rex Oil, Inc. has 7,809,857 shares of $0.001 par value
common stock outstanding.

                                EXPLANATORY NOTE

T-Rex Oil, Inc. (the  "Company") is filing this  Amendment to its Report on Form
10-Q for the  Quarter  ended  December  31, 2014 filed with the  Securities  and
Exchange  Commission  on February 17, 2015 for the sole purpose of  disclosing a
change in accounting  principle  and its related  affects under ASC Topic 250 as
well as revisions so to be  consistent  in its  disclosures  that the Company is
filing its financial statements on a consolidated basis..

As disclosed in the Company's  filing of Form 8-K with the SEC on April 1, 2015,
the Company  acquired  effective March 28, 2015, 83% of the  outstanding  common
stock of  Western  Interiors  Oil and Gas,  Inc.  ("WIOG")  in a stock for stock
Exchange  Agreement  with the right to acquire within 6 months the remaining 17%
of WIOG's outstanding common stock. As such, WIOG is an oil and gas company that
follows  the  successful  efforts  method  of  accounting  for  its  oil and gas
operations.  As noted in its filing of Form 10-Q for the Quarter ended  December
31, 2014, the Company  currently  follows the full cost method of accounting for
its oil and gas operations. Thus, management believes it is in the best interest
of the Company that, as a result of the acquisition of WIOG, the Company changes
the accounting  for its oil and gas operations to the successful  efforts method
of accounting.  Therefore,  as a result of this change in accounting  principle,
the Company has revised its enclosed  Consolidated  Financial  Statements  under
Part 1, Item 1 and Management's Discussion and Analysis under Part 1, Item 2.

                                TABLE OF CONTENTS


                         PART I - FINANCIAL INFORMATION

Item 1.    Financial Statements

         Consolidated Balance Sheet - December 31, 2014 (Unaudited)
          and Balance Sheet - March 31, 2014 (Audited)...................... 5

         Consolidated Statements of Operations (Unaudited) for the Three
          and Nine Months Ended December 31, 2014 and Statements of
          Operations (Unaudited) for the Three and Nine Months Ended
          December 31, 2013 .................................................6

         Consolidated Statement of Cash Flows (Unaudited) for the Nine
          Months Ended and Statement of Cash Flows (Unaudited) for the
          Nine Months Ended December 31, 2013................................8

         Consolidated  Statement of Changes in Stockholders' Equity
          (Unaudited) for the Nine Months Ended December 31, 2014 and
          (Audited) period from February 11, 2014 (inception) through
          March 31, 2014.................................................... 9

         Notes to Consolidated Financial Statements (Unaudited).............10

Item 2.  Management's Discussion and Analysis of Financial Condition
          and Results of Operations.........................................18

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.........20

Item 4.  Controls and Procedures............................................20


                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings..................................................21

Item 1A. Risk Factors.......................................................21

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds........22

Item 3.  Defaults Upon Senior Securities....................................22

Item 4.  Mine and Safety Disclosures........................................22

Item 5.  Other Information..................................................22

Item 6.  Exhibits...........................................................23

SIGNATURES..................................................................24







                                      -3-

ITEM 1. FINANCIAL STATEMENTS
----------------------------














































                                      -4-




                                                  BALANCE SHEET

                                         T-Rex Oil, Inc. and Subsidiary
                                (Formerly Rancher Energy Corp)(Explanatory Note)

                                                                           Consolidated
                                                                           Balance Sheet        Balance Sheet
                                                                           December 31,            March 31,
                                                                               2014                 2014
                                                                            (Unaudited)           (Audited)
                                                                         ------------------   ------------------
                                                                                        
ASSETS
   Current assets
Cash and cash equivalents                                                $    1,064,935       $         165,715
Prepaids                                                                         20,365                       -
                                                                         ------------------   ------------------
   Total current assets                                                       1,085,300                 165,715
                                                                         ------------------   ------------------
   Property and equipment
Oil and gas properties, successful efforts method of accounting
   Unproved                                                                   1,770,164                  19,564
Furniture and equipment, net of accumulated depreciation and
   impairment of $31,812 and $0, respectively                                    68,837                       -
                                                                         ------------------   ------------------
   Net property and equipment                                                 1,839,001                  19,564
                                                                         ------------------   ------------------

   Other assets
Deposits and other assets                                                       111,585                       -
                                                                         ------------------   ------------------
   Total other assets                                                           111,585                       -
                                                                         ------------------   ------------------

   Total assets                                                          $    3,035,886       $         185,279
                                                                         ==================   ==================

LIABILITIES AND STOCKHOLDERS' EQUITY
   Current liabilities
Accounts payable and accrued liabilities                                 $       38,049       $          19,695
Note payable other                                                                8,728                       -
                                                                         ------------------   ------------------
   Total current liabilities                                                     46,777                  19,695
                                                                         ------------------   ------------------
    Total liabilities                                                            46,777                  19,695
                                                                         ==================   ==================

Commitments and Contingencies                                                         -                       -

STOCKHOLDERS' EQUITY
Preferred shares, $.001 par value, 50,000,000 shares authorized;
   no shares issued and outstanding                                                   -                       -
Common shares, $0.001 par value, 275,000,000 shares authorized;
   7,809,857 and 342,465 shares issued and outstanding at
   December 31, 2014 and March 31, 2014, respectively                             7,810                     342
Additional paid in capital                                                    4,516,664                 178,673
Accumulated deficit                                                          (1,535,365)                (13,431)
                                                                         ------------------   ------------------
   Total stockholders' equity                                                 2,989,109                 165,584
                                                                         ==================   ==================

   Total liabilities and stockholders' equity                            $    3,035,886       $         185,279
                                                                         ==================   ==================






   The accompanying notes are an integral part of these financial statements.

                                       -5-




                                    CONSOLIDATED STATEMENT OF OPERATIONS
                                         For the Three Months Ended
                                             December 31, 2014
                                       T-Rex Oil, Inc. and Subsidiary
                             (Formerly Rancher Energy Corp) (Explanatory Note)




                                                   Consolidated Statement
                                                       of Operations             Statement of Operations
                                                 For the Three Months Ended     For the Three Months Ended
                                                     December 31, 2014              December 31, 2013
                                                        (Unaudited)                     (Unaudited)
                                                 ---------------------------    ---------------------------
                                                                          
Operating expenses:
   Geological and geophysical costs              $               26,031         $                       -
   General and administrative expense                           200,835                                 -
   Depreciation                                                   2,452                                 -
                                                 ---------------------------    ---------------------------
        Total operating expenses                                229,318                                 -
                                                 ---------------------------    ---------------------------

Loss from operations                                           (229,318)                                -
                                                 ---------------------------    ---------------------------
Income taxes                                                          -                                 -
                                                 ---------------------------    ---------------------------

Net loss                                         $             (229,318)        $                       -
                                                 ===========================    ===========================

Net loss per common share
   Basic and diluted                             $                (0.12)        $                       -
                                                 ===========================    ===========================

Weighted average number
   of common shares                                           1,870,488                           342,465
                                                 ===========================    ===========================


















   The accompanying notes are an integral part of these financial statements.


                                       -6-





                                    CONSOLIDATED STATEMENT OF OPERATIONS
                                         For the Nine Months Ended
                                             December 31, 2014
                                       T-Rex Oil, Inc. and Subsidiary
                              (Formerly Rancher Energy Corp)(Explanatory Note)





                                                Consolidated Statement
                                                    of Operations                  Statement of Operations
                                               For the Nine Months Ended          For the Nine Months Ended
                                                  December 31, 2014                   December 31, 2013
                                                      (Unaudited)                        (Unaudited)
                                               -------------------------           -----------------------
                                                                             

Operating expenses:
   Geological & geophysical costs              $             91,898                $              -
   General and administrative expense                     1,398,949                               -
   Asset impairment                                          27,368                               -
   Depreciation                                               3,719                               -
                                               -------------------------           -----------------------
      Total operating expenses                            1,521,934                               -
                                               -------------------------           -----------------------
Loss from operations                                     (1,521,934)                              -
                                               -------------------------           -----------------------
Income taxes                                                      -                               -
                                               -------------------------           -----------------------
Net loss                                       $         (1,521,934)               $              -
                                               =========================           =======================
Net loss per common share
   Basic and diluted                           $              (1.66)               $              -
                                               =========================           =======================
Weighted average number
   of common shares                                         914,368                         342,465
                                               =========================           =======================



















   The accompanying notes are an integral part of these financial statements.

                                       -7-



                                           CONSOLIDATED STATEMENT OF CASH FLOWS
                                              T-Rex Oil, Inc. and Subsidiary
                                     (Formerly Rancher Energy Corp)(Explanatory Note)



                                                             Consolidated Statement
                                                                 of Cash Flows                 Statement of Cash Flows
                                                            For the Nine Months Ended         For the Nine Months Ended
                                                               December 31, 2014                 December 31, 2013
                                                                  (Unaudited)                         (Unaudited)
                                                            --------------------------        --------------------------
                                                                                        

OPERATING ACTIVITIES
  Net loss attributable to common stockholders              $     (1,521,934)                 $             -
  Adjustments to reconcile net loss to net cash
    flows used in operating activities:
     Depreciation                                                      3,719                                -
     Impairment of asset                                              27,368                                -
     Shareholder's non-cash contribution                             200,000                                -
     Shareholder's non-cash contribution, related party              750,000                                -
     Equity based compensation                                           173                                -
     Changes in:
       Prepaids                                                        4,932                                -
       Accounts payable and accrued liabilities                       18,354                                -
                                                            --------------------------        --------------------------
Net cash (used in) operating activities                             (517,388)                               -
                                                            --------------------------        --------------------------
INVESTING ACTIVITIES
   Additions to oil and gas properties                            (1,663,575)                               -
   Additions to non oil and gas properties                            (9,103)                               -
   Acquisition of T-Rex Oil Inc, cash acquired                       905,171                                -
   Additions to other assets                                         (11,585)                               -
                                                            --------------------------        --------------------------
Net cash (used in) investing activities                             (779,092)                               -
                                                            --------------------------        --------------------------
FINANCING ACTIVITIES
   Shareholders' cash contributions                                2,195,700                                -
                                                            --------------------------        --------------------------
Net cash provided by financing activities                          2,195,700                                -
                                                            --------------------------        --------------------------
NET CHANGE IN CASH

CASH, Beginning                                                      165,715                                -
                                                            --------------------------        --------------------------
CASH, Ending                                                $      1,064,935                  $             -
                                                            ==========================        ==========================
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION:
   Issuance of equity for property                          $         94,740                  $             -
                                                            ==========================        ==========================
   Interest paid                                            $              -                  $             -
                                                            ==========================        ==========================
   Income taxes paid                                        $              -                  $             -
                                                            ==========================        ==========================








   The accompanying notes are an integral part of these financial statements.

                                       -8-




                                 CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                                                  T-Rex Oil, Inc. and Subsidiary
                                       (Formerly Rancher Energy Corp)(Explanatory Note)



                                     Preferred Shares             Common Shares       Additional                       Total
                                       $.001 Par Value           $.001 Par Value        Paid-in       Accumulated   Stockholders'
                                  Shares           Amount      Shares       Amount      Capital        (Deficit)       Equity
                                ------------------------------------------------------------------------------------------------
                                                                                               
BALANCES, February 11, 2014
 - Audited                          -        $       -             -     $       -   $           -    $       -      $         -
   Shareholders' cash
     contributions                  -                -             -             -         175,020            -         175,020
   Shareholders' cash
     contributions,
     related party                  -                -             -             -             285            -             285
   Shareholders' non-cash
     contributions                  -                -             -             -             845            -             845
   Shareholders' non-cash
     contributions,
     related party                  -                -             -             -           2,865            -           2,865
   Recapitalization of shares       -                -       342,465           342            (342)           -               -
   Net loss for the period          -                -             -             -               -       (13,431)       (13,431)
                                ------------------------------------------------------------------------------------------------
BALANCES, March 31, 2014
 - Audited                          -                -       342,465           342         178,673       (13,431)       165,584
   Shareholders' cash
     contributions                  -                -             -             -       2,195,700            -       2,195,700
   Shareholders' non-cash
     contributions                  -                -             -             -         250,000            -         250,000
   Shareholder's non-cash
     contributions,
     related party                  -                -             -             -         750,000            -         750,000
   Equity based compensation        -                -             -             -          45,913            -          45,913
   Fair value of T-Rex Oil Inc
     net assets
     at exchange date               -                -             -             -       1,103,846            -       1,103,846
   Recapitalization of shares       -                -     7,467,392         7,468          (7,468)           -               -
   Net loss for the period          -                -             -             -               -    (1,521,934)    (1,521,934)
                                ------------------------------------------------------------------------------------------------
BALANCES, December 31, 2014
 - Unaudited                        -        $       -     7,809,857     $   7,810   $   4,516,664   $(1,535,365)   $ 2,989,109
                                ================================================================================================










   The accompanying notes are an integral part of these financial statements.

                                      -9-


NOTE 1 - BUSINESS ORGANIZATION
------------------------------

ORGANIZATION AND HISTORY

T-Rex Oil, Inc. (the  "Company")  was  incorporated  in Colorado on September 2,
2014.  Rancher  Energy  Corp was  incorporated  in Nevada on  February  2, 2004.
Effective  October 20, 2014 T-Rex Oil, Inc. and Rancher  Energy Corp were merged
under the laws of the State of Colorado and T-Rex Oil, Inc. became the surviving
entity.  Effective October 29, 2014 the Company authorized  50,000,000 shares of
preferred stock in addition to its common stock and completed a reverse split of
its  common  stock,  issued  and  outstanding,  on a one (1) new share for three
hundred fifty (350) old shares basis.

The  Company  is  currently  engaged  in the  acquisition,  exploration,  and if
warranted,  development  of oil and gas prospects in the Rocky  Mountain and Mid
Continent regions. Prior to August 2014, the Company had minimal operations that
were  focused  mainly  on  administrative   activities,  the  identification  of
potential oil and gas prospects, and one prospect participation in Colorado that
was rescinded in June 2014.

On December 22, 2014,  the Company  acquired 100% of the issued and  outstanding
common  stock  of  Terex  Energy  Corporation  ("Terex")  pursuant  to  Exchange
Agreements with the shareholders of Terex.  Pursuant to the Exchange Agreements,
the Company issued 7,385,700  shares of its restricted  common stock for 100% of
the issued and outstanding common stock of Terex. The shares were exchanged on a
one for one basis.  As a result,  Terex has become a wholly-owned  subsidiary of
the Company.

T-Rex Oil, Inc. is the legal acquirer and Terex is the legal  acquiree.  However
under accounting rules, since the Company is a public company, which had nominal
activity, the acquisition is treated as a recapitalization of Terex.  Therefore,
Terex is the accounting  acquirer in the transaction since Terex's  shareholders
and management gained control of T-Rex and T-Rex is the accounting acquiree. See
Note  2  -  Summary  of   Significant   Accounting   Policies  -  Principles  of
Consolidation.

On August 19, 2014,  prior to entering into the  Agreement,  Terex had purchased
371,004 shares from the Company. After such purchase,  Terex owned approximately
52% of the issued and  outstanding  common stock of the Company.  As part of the
December 22, 2014  transaction,  Terex  surrendered its ownership of the 371,004
shares of T-Rex Oil Inc.  common  stock and as a result  such  shares  have been
canceled.

Terex  was  incorporated  in the  State  of  Colorado  in  February  2014 and is
headquartered  in  Broomfield,  Colorado.  Terex  has  interests  in oil and gas
properties  that are discussed  hereafter and intends to strive to be a low cost
and effective  producer of  hydrocarbons  and to develop the business  model and
corporate strategy as discussed herein.

The  Company's  approach to lease  acquisition,  development  and  production is
founded on the discipline of acquiring leases in areas of proven production.  In
most cases the leases that are under  consideration  have at one time  contained
producing oil or gas wells and have had offset production. Currently, the leases
have  production  or  shut-in  wells  that  are  viable  for  work  over  and or
re-completion.  This managed risk  approach  greatly  reduces the risk  normally
associated  with oil and gas  development.  There are  hundreds  of wells in the
Company's  area of interest that meet these  criteria.  In many  instances,  the
wells were shut-in  during a period of declining  oil and gas prices and in most
cases are ideal for our business  model.  Our business  model is simple;  strict
adherence to lease acquisition  surrounded by proven  production,  offering well
workovers,  re-completion,  and enhanced oil recovery opportunities in the known
producing  formations,  with long  term  production  potential  at a low cost of
development,  maintenance,  and  operation.  The  Company is not an  exploration
company per se but rather it seeks leases with discovered oil and gas current or
prior production.

The Company's strategy that has grown in prominence and application with respect
to petroleum is to use a development program approach. The Company describes its
development  plan  approach as a set of  techniques  utilizing  the injection of
specific fluids such as: water,  steam,  natural gas, carbon dioxide,  nitrogen,
and various  chemicals  and  surfactants  intended to increase the amount of oil
that can ultimately be extracted from any oil field.  Many oil  exploration  and
production  companies are using development  program  approaches to maximize the
potential of old oil fields.

The Company's  business  operations are in the development and production of oil
and gas including  unconventional  natural gas, in the Rocky Mountain  region of
the continental United States; specifically in the Rocky Mountain areas of Utah,
Colorado, Wyoming and Kansas.

                                      -10-


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
---------------------------------------------------

PRINCIPLES OF CONSOLIDATION

The  accompanying  balance  sheet as of March  31,  2014 and the  statements  of
operations  for the  three  and nine  months  ended  December  31,  2013 and the
statement of cash flows for the nine months ended  December 31, 2013 include the
accounts of Terex Energy Corporation only. The accompanying consolidated balance
sheet as of December 31, 2014  include the accounts of Terex Energy  Corporation
and T-Rex Oil Inc. and the  consolidated  statements of operations for the three
and nine months ended December 31, 2014 and the  consolidated  statement of cash
flows for the nine months ended  December 31, 2014 include the accounts of Terex
Energy  Corporation  and the accounts of T-Rex Oil Inc. for the period  December
23,  2014  through  December  31,  2014.  All  intercompany  balances  have been
eliminated during consolidation.

USE OF ESTIMATES IN THE PREPARATION OF CONSOLIDATED FINANCIAL STATEMENTS

The  preparation  of  consolidated   financial  statements  in  conformity  with
accounting   principles   generally  accepted  in  the  United  States  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities,  disclosure of contingent  assets and liabilities at the
date of the  consolidated  financial  statements,  and the  reported  amounts of
revenues and expenses during the reporting periods.  Actual results could differ
from those estimates.

CHANGE IN ACCOUNTING PRINCIPLE

The Company  disclosed in its financial  statements for the three and six months
ended  September  30 2014 as filed in its  Form  10Q  with  the  Securities  and
Exchange  Commission  on  November  19,  2014  that it  changed  its  method  of
accounting from the successful efforts to the full cost method of accounting for
its oil and natural gas  operations  and, as such  pursuant to ASC Topic 250 and
ASC  Topic  932  further  disclosed  there  was no  retroactive  restatement  of
financial  statements for the relative  periods as there were no oil and natural
gas capitalized costs or operations incurred to date by the Company.
However,  as disclosed in the Company's filing of Form 8-K with the SEC on April
1, 2015, the Company  acquired  effective March 28, 2015, 83% of the outstanding
common  stock of Western  Interiors  Oil and Gas,  Inc.  ("WIOG") in a stock for
stock Exchange Agreement with the right to acquire within 6 months the remaining
17% of WIOG's  outstanding common stock. As such, WIOG is an oil and gas company
that follows the  successful  efforts  method of accounting  for its oil and gas
operations.

Therefore,  management  believes it is in the best interest of the Company that,
as a result of the  acquisition of WIOG, the Company  changes the accounting for
its oil and gas  operations  back to the  successful  efforts from the full cost
method of accounting.  As a result of this change in accounting  principle,  the
Company's  carrying  value  of  its  unproved  oil  and  gas  properties  on its
consolidated  balance sheet at December 31, 2014 decreased by $91,898 due to its
geological and geophysical costs being expensed in its consolidated statement of
operations for the nine months ended December 31, 2014. See Note 2 - Oil and Gas
Producing  Activities.  Therefore  please note the following  other changes as a
result of the change in accounting principle:

                                            BEFORE THE CHANGE   AFTER THE CHANGE
                                            -----------------   ----------------
   At December 31, 2014:
Oil and gas properties - unproved              $1,862,062          $1,770,164
Total assets                                   $3,127,784          $3,035,886
Accumulated deficit                           $(1,443,467)        $(1,535,365)
Total stockholders' equity                     $3,081,007          $2,989,109

   For the Three Months Ended
   December 31, 2014:
Net loss                                         $203,287            $229,318
Net loss per common share -
   Basic and diluted                               $(0.11)             $(0.12)



                                      -11-


   For the Nine Months Ended
   December 31, 2014:
Net loss                                      $(1,430,036)        $(1,521,934)
Net loss per common share -
   Basic and diluted                               $(1.56)             $(1.66)

CASH AND CASH EQUIVALENTS

The Company considers all liquid investments  purchased with an initial maturity
of three  months  or less to be cash  equivalents.  Cash  and  cash  equivalents
include   demand   deposits  and  money  market  funds  carried  at  cost  which
approximates fair value. The Company maintains its cash in institutions  insured
by the Federal Deposit Insurance  Corporation  ("FDIC"),  although such deposits
are in excess of the insurance  coverage.  At December 31, 2014, the Company had
$564,935 of cash deposits in excess of FDIC insured limits.

OIL AND GAS PRODUCING ACTIVITIES

The Company follows the successful  efforts method of accounting for its oil and
gas properties.  Under this method of accounting, all property acquisition costs
and costs of exploratory  and development  wells are capitalized  when incurred,
pending  determination  of whether  the well has found  proved  reserves.  If an
exploratory well does not find proved  reserves,  the costs of drilling the well
are charged to expense.  Exploratory  dry hole costs are  included in cash flows
from  investing   activities  as  part  of  capital   expenditures   within  the
consolidated  statements  of cash  flows.  The  costs of  development  wells are
capitalized  whether or not proved reserves are found. Costs of unproved leases,
which may become  productive,  are reclassified to proved properties when proved
reserves are  discovered  on the  property.  Unproved oil and gas  interests are
carried  at the lower of cost or  estimated  fair  value and are not  subject to
amortization.

Geological  and  geophysical  costs  and the  costs of  carrying  and  retaining
unproved properties are expensed as incurred.  DD&A of capitalized costs related
to proved oil and gas properties is calculated on a  property-by-property  basis
using the units-of-production method based upon proved reserves. The computation
of DD&A takes into  consideration  restoration,  dismantlement,  and abandonment
costs and the anticipated proceeds from salvaging equipment.

The Company  complies with ASC 932,  "Extractive  Activities - Oil and Gas". The
Company currently does not have any existing capitalized exploratory well costs,
and has therefore  determined that there are no suspended well costs that should
be  impaired.  There were  unproved  capitalized  costs at December 31, 2014 and
March 31, 2014 of $1,770,164 and $19,564,  respectively and the Company expensed
geological  and  geophysical  costs for the three and nine months ended December
31,,  2014 and 2013of  $26,031 and $91,898,  respectively.  There were no proved
properties at December 31, 2014 and March 31, 2014, respectively.

PROPERTY AND EQUIPMENT

Other  property  and  equipment,  such as computer  hardware and  software,  are
recorded at cost. Costs of renewals and improvements that  substantially  extend
the useful lives of the assets are capitalized. Maintenance and repair costs are
expensed when  incurred.  When other  property and equipment is sold or retired,
the  capitalized  costs and related  accumulated  depreciation  are removed from
their respective accounts.

DEPRECIATION, DEPLETION & AMORTIZATION

Depreciation   of  other   property  and  equipment  is  calculated   using  the
straight-line  method  over the  estimated  useful  lives of the  assets of five
years.

Depreciation, depletion and amortization of capitalized acquisition, exploration
and development costs incurred in oil and gas producing  activities are computed
using the  units-of-production  method by individual  fields on the basis of the
total  estimated  units of proved  reserves as the related  proved  reserves are
produced.

                                      -12-



Depreciation  expense of other  property  and  equipment  for the three and nine
months  ended  December  31,  2014 and 2013 was $2,452 and $0 and $3,719 and $0,
respectively.

IMPAIRMENT OF LONG-LIVED ASSETS

In accordance  with  authoritative  guidance on accounting for the impairment or
disposal of long-lived assets, as set forth in Topic 360 of the ASC, the Company
assesses  the  recoverability  of the  carrying  value  of its  non-oil  and gas
long-lived  assets when events occur that  indicate an  impairment  in value may
exist. An impairment  loss is indicated if the sum of the expected  undiscounted
future net cash flows is less than the  carrying  amount of the assets.  If this
occurs,  an impairment  loss is recognized  for the amount by which the carrying
amount of the assets exceeds the estimated  fair value of the assets.  No events
occurred  during the three and nine  months  ended  December  31, 2014 and 2013,
respectively that would be indicative of possible impairment.

REVENUE RECOGNITION

The  Company  had no revenue  from  operations  during the three and nine months
ended December 31, 2014 and 2013, respectively.

OTHER COMPREHENSIVE LOSS

The  Company  has  no  material  components  of  other  comprehensive  loss  and
accordingly, net loss is equal to comprehensive loss for the period.

INCOME TAXES

The Company uses the liability method of accounting for income taxes under which
deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences of temporary  differences  between the accounting bases and the tax
bases of the  Company's  assets and  liabilities.  The  deferred  tax assets and
liabilities are computed using enacted tax rates in effect for the year in which
the temporary differences are expected to reverse.
The Company assessed the likelihood of utilization of the deferred tax asset, in
light of the recent losses.  As a result of this review,  the deferred tax asset
in the amount of  $174,520  has been fully  reserved at December  31,  2014.  At
December  31,  2014,  Terex has  incurred  net  operating  losses for income tax
purposes of approximately  $450,000.  Such losses may be carried forward and are
scheduled  to expire in the year 2034,  if not  utilized,  and may be subject to
certain limitations as provided by the Internal Revenue Code.

The Company has adopted ASC guidance  regarding  accounting  for  uncertainty in
income  taxes.  This  guidance  clarifies  the  accounting  for income  taxes by
prescribing the minimum recognition threshold an income tax position is required
to meet before being  recognized in the  consoliated  financial  statements  and
applies to all income tax positions.  Each income tax position is assessed using
a  two-step  process.  A  determination  is first  made as to whether it is more
likely  than not that the  income tax  position  will be  sustained,  based upon
technical merits, upon examination by the taxing authorities.  If the income tax
position is expected  to meet the more  likely  than not  criteria,  the benefit
recorded in the consolidated financial statements equals the largest amount that
is greater  than 50% likely to be  realized  upon its  ultimate  settlement.  At
December 31, 2014, there were no uncertain tax positions that required accrual.

NET LOSS PER SHARE

Basic net loss per common  share of stock is  calculated  by  dividing  net loss
available to common stockholders by the weighted-average number of common shares
outstanding during each period.

Diluted net loss per common  share is  calculated  by  dividing  net loss by the
weighted-average  number of common shares  outstanding,  including the effect of
other dilutive securities. The Company's potentially dilutive securities consist
of  in-the-money  outstanding  options and  warrants to purchase  the  Company's
common stock. Diluted net loss per common share does not give effect to dilutive
securities as their effect would be anti-dilutive.

                                      -13-



The  treasury  stock  method is used to  measure  the  dilutive  impact of stock
options and warrants. The following table details the weighted-average  dilutive
and  anti-dilutive  securities  related to stock  options and  warrants  for the
periods presented:

                                   For the Nine Months Ended
                                          December 31,
                              -------------------------------------
                                   2014                2013
                              -----------------    ----------------
Dilutive                                    -                  -

Anti-dilutive                         878,545                  -

EQUITY BASED PAYMENTS

The  Company  recognizes  compensation  cost for equity  based  awards  based on
estimated fair value of the award and records  capitalized  cost or compensation
expense over the requisite service period. See Note 5 - Equity Based Payments.

MAJOR CUSTOMERS

The Company has no  operations  during the three and nine months ended  December
31, 2014 and 2013 and as a result there are no customers or billings.

OFF-BALANCE SHEET ARRANGEMENTS

As  part  of  its  ongoing  business,   the  Company  has  not  participated  in
transactions  that  generate  relationships  with  unconsolidated   entities  or
financial partnerships, such as entities often referred to as structured finance
or special purpose  entities  (SPEs),  which would have been established for the
purpose of facilitating  off-balance sheet  arrangements or other  contractually
narrow or limited purposes.  From its incorporation on February 11, 2014 through
December 31, 2014, the Company has not been involved in any  unconsolidated  SPE
transactions.

RECENT ACCOUNTING PRONOUNCEMENTS

In June  2014,  the FASB  issued ASU No.  2014-10,  Development  Stage  Entities
(Topic915) - Elimination of Certain Financial Reporting Requirements,  Including
an Amendment to Variable Interest Entities Guidance in Topic 810, Consolidation.
This standard update is to improve financial  reporting by reducing the cost and
complexity   associated  with  the  incremental   reporting   requirements   for
development  stage entities,  and as a result removes all incremental  financial
reporting  requirements.  This  standard  update also  eliminates  an  exception
provided  to  development  stage  entities  in  Topic  810,  Consolidation,  for
determining  whether an entity is a variable interest entity on the basis of the
amount of the  investment  equity that is at risk.  ASU 2014-10 is effective for
annual  reporting  periods  beginning  after  December  15,  2016,  and  interim
reporting  periods  beginning  after December 15, 2017.  Entities are allowed to
apply the guidance early for any annual  reporting  period or interim period for
which  the  entity's  financial  statements  have  not yet been  issued  or made
available for  issuance.  The Company  adopted these  standards and they did not
have a material impact on the Company's consolidated financial statements.

There were other accounting standards and interpretations issued during the nine
months ended  December  31, 2014,  none of which are expected to have a material
impact on the Company's financial position, operations or cash flows.

NOTE 3 - COMMITMENTS AND CONTINGENCIES
--------------------------------------

OPERATING LEASE

The Company  leases an office  space in Colorado at the rate of $4,572 per month
and the lease  expires in August 2017.  Total rent expense  under this lease for
the three and nine months  ended  December  31,  2014 was  $13,717 and  $19,290,
respectively.


                                      -14-


The following is a schedule of minimum  future rental annual  payments under the
operating lease for the stated fiscal year ends:


                                          AMOUNT
                                        ---------
       3/31/15                           $13,716
       3/31/16                            31,904
       3/31/17                            33.454
       3/31/18                            11,367
                                        ---------
                                         $90,441


EMPLOYMENT AGREEMENT

The Company entered into a three year employment  agreement in January 2015 with
its Chief Executive  Officer and President that includes  compensation of a base
salary of $204,000 per year under  certain  terms and  conditions  along with an
auto allowance of $600 per month.

CONSULTING AGREEMENT

The Company entered into a three year agreement effective September 1, 2014 with
a  consultant  to perform  services at the base rate of $150,000  per year under
certain terms and conditions including with an auto allowance of $600 per month.
In addition,  the consultant has been granted  cashless options to acquire up to
500,000 shares of Terex's common stock at an option price of $0.10 per share for
a period of three years from April 1, 2014.  The options  vest  ratably over the
year ending March 31, 2015. See Note 5 - Equity Based Payments.

NOTE 4 - STOCKHOLDERS' EQUITY
-----------------------------

The  Company's  capital  stock at  December  31, 2014  consists  of  325,000,000
authorized  shares of which  50,000,000  shares are  $0.001 par value  preferred
stock and 275,000,000 shares are $0.001 par value common stock.

PREFERRED SHARES

At  December  31,  2014  there are no shares of  preferred  stock  issuance  and
outstanding.

COMMON SHARES

At December 31, 2014 and March 31, 2014, a total of 7,809,857 and 342,465 shares
of common stock were issued and outstanding, respectively.

During the nine months ended  December 31, 2014,  the Company  issued  7,385,700
shares of its common stock to the  shareholders  of Terex as part of an Exchange
Agreement.  See Note 6 - Exchange  Agreements.  In addition,  the Company issued
81,692 shares as part of the recapitalization of the Company.

SHAREHOLDERS CONTRIBUTED CAPITAL

During the nine months ended December 31, 2014, shareholders of Terex as part of
a private placement contributed cash in the amount of $2,195,700 in exchange for
2,195,700  shares of Terex common stock valued at $1.00 per share.  In addition,
shareholders  of Terex  contributed  services valued at $950,000 in exchange for
950,000  shares of Terex that were  expensed.  Further,  a shareholder  of Terex
contributed  property  valued at $50,000 in exchange for 50,000  shares of Terex
that was capitalized under equipment.

During  the three and nine  months  ended  December  31,  2014,  Terex  realized
additional  paid in capital  relative to the fair value of equity based payments
in the amount of $41,061 and  $45,913,  respectively.  See Note 5 - Equity Based
Payments.


                                      -15-


NOTE 5 - EQUITY BASED PAYMENTS
------------------------------

The Company  accounts  for equity based  payment  accruals  under  authoritative
guidance  on stock  compensation  as set  forth in the  Topics  of the ASC.  The
guidance  requires all equity based  payments to  employees  and  non-employees,
including grants of employee and non-employee stock options and warrants,  to be
recognized in the consolidated financial statements based on their fair values.

The  Black-Scholes  option-pricing  model is used to  estimate  the option  fair
values. The option-pricing model requires a number of assumptions,  of which the
most  significant  are the stock  price at the  valuation  date that ranged from
$0.01 to $1.00 per share as well as the following assumptions:

         Volatility                         88.553%
         Expected Option Term               3 years
         Risk-free interest rate            12% - 13%
         Expected dividend yield            0.00%

The expected term of the options and warrants  granted were  estimated to be the
contractual  term.  The  expected  volatility  was  based on an  average  of the
volatility  disclosed based upon comparable  companies who had similar  expected
option terms.  The risk-free  rate was based on the one-year U.S.  Treasury bond
rate.

The  following  table  summarizes  the  non-qualified  stock  option and warrant
activity for the nine months ended December 31, 2014.

                                           Number of           Weighted Average
                                       Options/Warrants         Exercise Price
                                     ----------------------  -------------------
Outstanding at March 31, 2014                      -         $           -

Granted - Number of Shares
  Options                                    900,000         $       0.100
  Warrants                                   800,000         $       0.625

Vested
  Options                                    675,000         $       0.100
  Warrants                                   800,000         $       0.625

Exercised
  Options                                          -         $           -
  Warrants                                         -         $           -

Cancelled
  Options                                          -         $           -
  Warrants                                         -         $           -

Outstanding at December 31, 2014
  Options                                    900,000         $       0.100
  Warrants                                   800,000         $       0.625

Exercisable at December 31, 2014
  Options                                    675,000         $       0.100
  Warrants                                   800,000         $       0.625

Weighted average remaining                  Life                 Aggregate
  Contractual Life                                            Intrinsic Value
                                     ----------------------  -------------------
  Options                                       2.75        $          864
  Warrants                                      2.92        $      503,145



                                      -16-


The aggregate  intrinsic value of outstanding  securities is the amount by which
the fair value of underlying (common) shares exceeds the amount paid for and the
exercise  price of the options  issued and  outstanding.  During the nine months
ended  December 31, 2014,  Terex  granted  options and warrants that had a total
fair value of $549,922 and reported  $45,913 for the nine months ended  December
31, 2014 of which $45,740 was  capitalized  as costs of unproved  properties and
$173 was  expensed as  compensation  expense in the  consolidated  statement  of
operations.

NOTE 6 - EXCHANGE AGREEMENTS
----------------------------

On December 22, 2014,  the Company  acquired 100% of the issued and  outstanding
common stock of Terex pursuant to Exchange  Agreements with the  shareholders of
Terex. As part of the Exchange  Agreements,  the Company issued 7,385,700 shares
of its  restricted  common stock for 100% of the issued and  outstanding  common
stock of Terex.  The shares were exchanged on a one for one basis.  As a result,
Terex has become a wholly-owned subsidiary of the Company.

NOTE 7 - RELATED PARTY TRANSACTIONS
-----------------------------------

EQUITY FOR SERVICES

During  the  period  February  11,  2014  (inception)  through  March 31,  2014,
shareholders of Terex that are officers and directors of the Company contributed
cash in the amount of $285 in exchange for 285,000  shares of Terex common stock
valued at $0.001 per share. In addition, these same shareholders of Terex during
the period  February 11, 2014  (inception)  through  March 31, 2014  contributed
services valued at $2,865 that were expensed in exchange for 2,865,000 shares of
common stock of Terex valued at $0.001 per share.

On April 1, 2014,  an officer and  director  of the Company was granted  100,000
options of Terex in exchange for services valued at $115 or $0.0015 per share.

On August 25,  2014 a  shareholder  of Terex that is a director  of the  Company
contributed  services valued at $750,000 that were expensed in the  consolidated
statement of operations in exchange for 750,000  shares of common stock of Terex
valued at $1.00 per share.

During  September  2014,  an officer of the Company  sold  unproved  oil and gas
property to the Company in exchange for $25,000 in cash and 200,000  warrants of
the Company valued at $200,000 or $1.00 per share.

CONSULTING SERVICES

During the three months ended  December 31, 2014,  the Company paid its officers
and directors $8,178 in fees that were expensed in the consolidated statement of
operations.

During the nine months ended  December  31, 2014,  the Company paid its officers
and directors $193,149 in fees that were expensed in the consolidated  statement
of operations.

NOTE 8 - NOTE PAYABLE
---------------------

In November  2014,  the Company  borrowed  $17,228  from an  unrelated  party to
finance its insurance  policy.  The  unsecured  note is repaid at $872 per month
beginning in January 2015 including interest at the rate of 5.81% per annum. The
Company owes $8,728 at December 31, 2014.


                                      -17-


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS
OF OPERATIONS
--------------------------------------------------------------------------------

THE FOLLOWING  DISCUSSION  SHOULD BE READ IN CONJUNCTION  WITH OUR  CONSOLIDATED
FINANCIAL  STATEMENTS AND NOTES THERETO INCLUDED HEREIN. IN CONNECTION WITH, AND
BECAUSE WE DESIRE TO TAKE  ADVANTAGE  OF, THE "SAFE  HARBOR"  PROVISIONS  OF THE
PRIVATE  SECURITIES  LITIGATION REFORM ACT OF 1995, WE CAUTION READERS REGARDING
CERTAIN FORWARD LOOKING STATEMENTS IN THE FOLLOWING  DISCUSSION AND ELSEWHERE IN
THIS REPORT AND IN ANY OTHER STATEMENT MADE BY, OR ON OUR BEHALF, WHETHER OR NOT
IN FUTURE FILINGS WITH THE SECURITIES AND EXCHANGE  COMMISSION.  FORWARD-LOOKING
STATEMENTS ARE STATEMENTS NOT BASED ON HISTORICAL  INFORMATION  AND WHICH RELATE
TO FUTURE  OPERATIONS,  STRATEGIES,  FINANCIAL  RESULTS  OR OTHER  DEVELOPMENTS.
FORWARD LOOKING  STATEMENTS ARE NECESSARILY BASED UPON ESTIMATES AND ASSUMPTIONS
THAT ARE INHERENTLY  SUBJECT TO SIGNIFICANT  BUSINESS,  ECONOMIC AND COMPETITIVE
UNCERTAINTIES AND  CONTINGENCIES,  MANY OF WHICH ARE BEYOND OUR CONTROL AND MANY
OF WHICH,  WITH  RESPECT TO FUTURE  BUSINESS  DECISIONS,  ARE SUBJECT TO CHANGE.
THESE  UNCERTAINTIES AND CONTINGENCIES CAN AFFECT ACTUAL RESULTS AND COULD CAUSE
ACTUAL RESULTS TO DIFFER  MATERIALLY FROM THOSE EXPRESSED IN ANY FORWARD LOOKING
STATEMENTS  MADE BY, OR ON OUR BEHALF.  WE  DISCLAIM  ANY  OBLIGATION  TO UPDATE
FORWARD-LOOKING STATEMENTS.

UNLESS THE CONTEXT  REQUIRES  OTHERWISE,  REFERENCES  IN THIS DOCUMENT TO "T-REX
OIL", "TEREX", "WE", "OUR", "US" OR THE "COMPANY" ARE TO T-REX OIL, INC..

TEREX IS CONSIDERED THE  ACCOUNTING  ACQUIRER ON DECEMBER 22, 2014 AND THEREFORE
FOR  THE  THREE  AND  NINE  MONTHS  ENDED   DECEMBER  31,  2014  THE  HISTORICAL
CONSOLIDATED FINANCIAL INFORMATION IS THAT OF TEREX AND T-REX OIL FOR THE PERIOD
DECEMBER  23,  2014  THROUGH  DECEMBER  31,  2014.  AS  SUCH,  SINCE  TEREX  WAS
INCORPORATED  ON FEBRUARY 11, 2014,  THERE IS NO  COMPARISON  OF RESULTS FOR THE
THREE AND NINE MONTHS ENDED DECEMBER 31, 2013.

ORGANIZATION AND HISTORY

T-Rex Oil,  Inc. was  incorporated  in Colorado on  September  2, 2014.  Rancher
Energy Corp was  incorporated in Nevada on February 2, 2004.  Effective  October
20, 2014 T-Rex Oil,  Inc. and Rancher  Energy Corp were merged under the laws of
the State of Colorado and T-Rex Oil, Inc. became the surviving entity. Effective
October 29, 2014 the Company authorized  50,000,000 shares of preferred stock in
addition to its common stock and  completed a reverse split of its common stock,
issued and outstanding, on a one (1) new share for three hundred fifty (350) old
shares basis.

The  Company  is  currently  engaged  in the  acquisition,  exploration,  and if
warranted,  development  of oil and gas prospects in the Rocky  Mountain and Mid
Continent regions. Prior to August 2014, the Company had minimal operations that
were  focused  mainly  on  administrative   activities,  the  identification  of
potential oil and gas prospects, and one prospect participation in Colorado that
was rescinded in June 2014.

On December 22, 2014,  the Company  acquired 100% of the issued and  outstanding
common stock of Terex pursuant to Exchange  Agreements with the  shareholders of
Terex. Pursuant to the Exchange Agreements,  the Company issued 7,385,700 shares
of its  restricted  common stock for 100% of the issued and  outstanding  common
stock of Terex.  The shares were exchanged on a one for one basis.  As a result,
Terex has become a wholly-owned subsidiary of the Company.

T-Rex Oil, Inc. is the legal acquirer and Terex is the legal  acquiree.  However
under accounting rules, since the Company is a public company, which had nominal
activity, the acquisition is treated as a recapitalization of Terex.  Therefore,
Terex is the accounting  acquirer in the transaction since Terex's  shareholders
and management attained control of T-Rex and T-Rex is the accounting acquiree.

On August 19, 2014,  prior to entering into the  Agreement,  Terex had purchased
371,004 shares from the Company. After such purchase,  Terex owned approximately
52% of the issued and  outstanding  common stock of the Company.  As part of the
December 22, 2014  transaction  Terex  surrendered  its ownership of the 371,004
shares of T-Rex Oil Inc.  common  stock and as a result  such  shares  have been
canceled.

The  Company's  approach to lease  acquisition,  development  and  production is
founded on the discipline of acquiring leases in areas of proven production.  In
most cases the leases that are under  consideration  have at one time  contained
producing oil or gas wells and have had offset production. Currently, the leases
have  production  or  shut-in  wells  that  are  viable  for  work  over  and or
re-completion.  This managed risk  approach  greatly  reduces the risk  normally
associated  with oil and gas  development.  There are  hundreds  of wells in the
Company's  area of interest that meet these  criteria.  In many  instances,  the
wells were shut-in  during a period of declining  oil and gas prices and in most
cases are ideal for our business  model.  Our business  model is simple;  strict

                                      -18-


adherence to lease acquisition  surrounded by proven  production,  offering well
workovers,  re-completion,  and enhanced oil recovery opportunities in the known
producing  formations,  with long  term  production  potential  at a low cost of
development,  maintenance,  and  operation.  The  Company is not an  exploration
company per se but rather it seeks leases with discovered oil and gas current or
prior production.

The Company's strategy that has grown in prominence and application with respect
to petroleum is to use a development program approach. The Company describes its
development  plan  approach as a set of  techniques  utilizing  the injection of
specific fluids such as: water,  steam,  natural gas, carbon dioxide,  nitrogen,
and various  chemicals  and  surfactants  intended to increase the amount of oil
that can ultimately be extracted from any oil field.  Many oil  exploration  and
production  companies are using development  program  approaches to maximize the
potential of old oil fields.

The Company's  business  operations are in the development and production of oil
and gas including  unconventional  natural gas, in the Rocky Mountain  region of
the continental United States; specifically in the Rocky Mountain areas of Utah,
Colorado, Wyoming and Kansas.

We plan to spend up to $10,000,000 on acquisition,  drilling, re-completion, and
development programs in 2015. We plan to raise these funds in private placements
of common stock,  preferred stock and/or  convertible  debt or through  industry
participation  in  working  interests.  Many of our  targeted  prospects  are in
reservoirs that have demonstrated predictable geologic attributes and consistent
reservoir characteristics,  which typically lead to more repeatable drilling and
re-completion results than those achieved through wildcats.

We will likely need substantial additional capital to support our operations. We
have no  revenues at the  present  time other than a nominal  amount of interest
income on our funds on deposit.  We have no committed source for any funds as of
the date of this  filing.  No  representation  is made  that any  funds  will be
available when needed.  In the event funds cannot be raised when needed,  we may
not be able to carry out our business  plan,  may never achieve sales or royalty
income, and could fail in business as a result of these uncertainties.

RESULTS OF OPERATIONS

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2014

OVERVIEW.  For the three months ended  December 31, 2014, we reported a net loss
of  $229,318  or  $(0.12)  per basic and  fully-diluted  share.  Discussions  of
individually significant line items follow:

REVENUES.  The Company had no revenues from  operations  during the three months
ended December 31, 2014.

GEOLOGICAL AND GEOPHYSICAL  COSTS: For the three months ended December 31, 2014,
we incurred  geological and geophysical  costs of $26,031.  We anticipate  these
geological and geophysical costs to increase in the first quarter of 2015 due to
increased activity of operations.

GENERAL AND  ADMINISTRATIVE  EXPENSES.  For the three months ended  December 31,
2014, we incurred general and administrative expenses of $200,385. We anticipate
these  general and  administrative  expenses to increase in the first quarter of
2015 due to increased activity of operations.

RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED DECEMBER 31, 2014

OVERVIEW. For the nine months ended December 31, 2014, we reported a net loss of
$1,521,934  or  $(1.66)  per  basic  and  fully-diluted  share.  Discussions  of
individually significant line items follow:

REVENUES.  The Company had no revenues  from  operations  during the nine months
ended December 31, 2014.

GEOLOGICAL AND GEOPHYSICAL  COSTS:  For the nine months ended December 31, 2014,
we incurred geological and geophysical costs of $81,898.

                                      -19-


GENERAL AND  ADMINISTRATIVE  EXPENSES.  For the nine months  ended  December 31,
2014, we incurred general and administrative expenses of $1,398,949.

LIQUIDITY AND CAPITAL RESOURCES

We have  incurred a  cumulative  net loss of  approximately  $1,535,000  for the
period from February 11, 2014 (inception) to December 31, 2014. The Company will
need  substantial  additional  capital to support  its  proposed  future  energy
operations.  We have NO revenues.  The Company has no  committed  source for any
funds but as of December 31, 2014 we have $1,064,935 in cash. No  representation
is made that any funds will be available when needed.  In the event funds cannot
be raised when needed,  we may not be able to carry out our business plan or may
never achieve sales.

The Company  used cash flows in  operations  of $517,388  during the nine months
ended  December  31,  2014  that  was  adjusted  by  non-cash  items  including:
depreciation   of  $3,719,   impairment  of  asset  of  $27,368,   shareholders'
contributions of $950,000 and equity based compensation of $173.

The Company used cash flows in investing  activities of $779,092 during the nine
months ended December 31, 2014 that was primarily comprised of: additions to oil
and gas  properties of  $1,663,575,  additions to non oil and gas  properties of
$9,103 and  additions to other assets of $11,585 net of cash acquired from T-Rex
in the amount of $905,171.

The Company was provided  cash flows from  financing  activities  of  $2,195,700
during  the nine  months  ended  December  31,  2014 due to  shareholders'  cash
contributions.

Decisions  regarding  future   participation  in  oil  and  gas  development  or
geophysical studies or other activities will be made on a case-by-case basis. We
may, in any particular case, decide to participate or decline participation.  If
participating,  we may pay our  proportionate  share of costs  to  maintain  our
proportionate  interest  through  cash  flow  or debt or  equity  financing.  If
participation  is  declined,  we may  elect  to  farmout,  non-consent,  sell or
otherwise  negotiate  a  method  of cost  sharing  in  order  to  maintain  some
continuing interest in the prospect.

OFF-BALANCE SHEET ARRANGEMENTS

We  have  no  material  off-balance  sheet  arrangements  nor  do  we  have  any
unconsolidated subsidiaries.

CRITICAL ACCOUNTING POLICIES

Critical  accounting policies and estimates are provided in our Annual Report on
Form 10-K for the fiscal year ended  March 31,  2014,  in Item 7 -  Management's
Discussion and Analysis of Financial  Condition and Results of  Operations,  and
Item 8 - Financial Statements and Supplementary Data. Additional disclosures are
provided in Notes to Consolidated  Financial  Statements  (unaudited)  which are
included in Item 1 - Consolidated  Financial Statements to this Quarterly Report
on Form 10-Q/A for the three months ended December 31, 2014.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
-----------------------------------------------------------------

As a "smaller reporting company" as defined by Item 10 of Regulation S-K, we are
not required to provide information required by this Item.

ITEM 4.  CONTROLS AND PROCEDURES
--------------------------------

We conducted an evaluation  under the supervision and with the  participation of
our  management,   including  our  Chief  Executive  Officer  and  Acting  Chief
Accounting  Officer,  of the  effectiveness  of the design and  operation of our
disclosure   controls  and  procedures.   The  term  "disclosure   controls  and
procedures,"  as defined in Rules  13a-15(e) and 15d-15(e)  under the Securities
Exchange  Act of 1934,  as amended  (Exchange  Act),  means  controls  and other
procedures of a company that are designed to ensure that information required to
be  disclosed  by the  company  in the  reports  it files or  submits  under the
Exchange Act is recorded,  processed,  summarized and reported,  within the time
periods specified in the Securities and Exchange  Commission's  rules and forms.
Disclosure controls and procedures also include,  without  limitation,  controls

                                      -20-


and procedures designed to ensure that information required to be disclosed by a
company  in the  reports  that it files or  submits  under the  Exchange  Act is
accumulated  and  communicated  to  the  company's  management,   including  its
principal  executive and principal  financial  officers,  or persons  performing
similar functions,  as appropriate to allow timely decisions  regarding required
disclosure.  We identified  multiple material weaknesses in our internal control
over  financial  reporting  and,  as a  result  of this  material  weakness,  we
concluded as of September 30, 2014, that our disclosure  controls and procedures
were not effective.

INTERNAL CONTROL-INTEGRATED FRAMEWORK

A  material  weakness  is  a  control  deficiency,  or  combination  of  control
deficiencies,  that  result in more  than a remote  likelihood  that a  material
misstatement of annual or interim financial  statements will not be prevented or
detected.  As of December  31, 2014 and as  determined  in the fiscal year ended
March 31, 2014 the Company identified the following material weakness:

THE COMPANY  DID NOT  ADEQUATELY  SEGREGATE  THE DUTIES OF  DIFFERENT  PERSONNEL
WITHIN OUR ACCOUNTING DEPARTMENT DUE TO AN INSUFFICIENT  COMPLEMENT OF STAFF AND
INADEQUATE MANAGEMENT OVERSIGHT.

We have limited  accounting  personnel  with  sufficient  expertise in generally
accepted  accounting  principles to enable effective  segregation of duties with
respect to recording journal entries and to allow for appropriate  monitoring of
financial  reporting  matters and  internal  control over  financial  reporting.
Specifically,  the  Acting  Chief  Accounting  Officer  has  involvement  in the
creation and review of journal  entries and note  disclosures  without  adequate
independent  review and  authorization.  This control deficiency is pervasive in
nature and  impacts all  significant  accounts.  This  control  deficiency  also
affects  the  financial   reporting   process  including   financial   statement
preparation  and  the  related  note  disclosures.   Other  significant  control
deficiencies at this time are lack of independent review and approval of journal
entries  before  they are  entered  into the  general  ledger,  not  effectively
implementing  comprehensive  entity-level  controls,  and  the  Company  has not
implemented procedures for timely review and approval of bank reconciliations.

As a result of the aforementioned  material weakness,  management concluded that
the Company's internal control over financial  reporting as of December 31, 2014
was not effective.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

There have been no changes in our  internal  control  over  financial  reporting
during the most recently completed fiscal quarter that have materially affected,
or are  reasonably  likely to  materially  affect,  our  internal  control  over
financial reporting.


                           PART II - OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS
-------------------------

There is no ongoing litigation to which the Company is subject.

ITEM 1A. RISK FACTORS
---------------------

As a "smaller reporting company" as defined by Item 10 of Regulation S-K, we are
not required to provide information  required by this Item. However, our current
risk  factors  are set forth in our  Annual  Report on Form 10-K for the  period
ended  March 31,  2014,  which  risk  factors  are  incorporated  herein by this
reference.

                                      -21-



ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
--------------------------------------------------------------------

During the period of October 1, 2014 through December 31, 2014, the Company made
the following issuances of its equity securities.


----------------- --------------------- --------------- ----------------------- -----------------------
  DATE OF SALE     TITLE OF SECURITIES   NO. OF SHARES       CONSIDERATION        CLASS OF PURCHASER
----------------- --------------------- --------------- ----------------------- -----------------------
                                                                    
December 4, 2014      Common Shares          80,000         $240,000 in cash     Business Associates
----------------- --------------------- --------------- ----------------------- -----------------------
December 22, 2014     Common Shares        7,385,700    7,385,700 common shares  Business Associates
                                                                of Terex
----------------- --------------------- --------------- ----------------------- -----------------------


Exemption from Registration Claimed

The above  sale by the  Company  of its  unregistered  security  was made by the
Company  in  reliance  upon Rule 506 of  Regulation  D and  Section  4(2) of the
Securities  Act of 1933, as amended (the "1933 Act").  The entity that purchased
the unregistered  security was known to the Company and its management,  through
pre-existing  business  relationships and as a long standing business associate.
The  purchaser  was  provided  access to all  material  information,  which they
requested,  and all information  necessary to verify such  information and was a
forded access to management  of the Company in connection  with their  purchase.
The purchaser of the unregistered security acquired such security for investment
and not  with a view  toward  distribution,  acknowledging  such  intent  to the
Company. The certificate or agreement representing such security that was issued
contained a restrictive legend,  prohibiting further transfer of the certificate
or agreement  representing  such  security,  without such security  either being
first registered or otherwise exempt from  registration in any further resale or
disposition.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES
----------------------------------------

NONE.

ITEM 4.  MINE AND SAFETY DISCLOSURE
-----------------------------------

NOT APPLICABLE.

ITEM 5.  OTHER INFORMATION
--------------------------

NONE.







                  (REMAINDER OF PAGE LEFT BLANK INTENTIONALLY)








                                      -22-


ITEM 6.  EXHIBITS
-----------------

The following is a complete list of exhibits  filed as part of this Form 10-Q/A.
Exhibit  numbers  correspond  to the numbers in the Exhibit Table of Item 601 of
Regulation S-K.


EXHIBIT NO.                        DESCRIPTION OF EXHIBITS
----------     -----------------------------------------------------------------


3.1            Amended and Restated Articles of Incorporation(1)

3.2            Certificate of Correction (2)

3.3            Amended and Restated Bylaws(3)

3.4            Amended Bylaws(8)

3.5            Articles of Amendment(9)

3.6            Articles of Merger(9)

3.7            Articles of Merger - Nevada(9)

3.8            Statement of Merger - Colorado(9)

3.9            Articles of Incorporation (T-Rex Oil, Inc.)(9)

31.1           Certification  of  Chief  Executive   Officer  and  Acting  Chief
               Financial  Officer pursuant to Section 302 of the  Sarbanes-Oxley
               Act.*

32.1           Certification  of  Chief  Executive   Officer  and  Acting  Chief
               Financial  Officer  pursuant  to 18 U.S.  C.ss.1350,  as  adopted
               pursuant to Section 906 of the Sarbanes-Oxley Act.*

101.INS        XBRL Instance Document(7)

101.SCH        XBRL Taxonomy Extension Schema Document(7)

101.CAL        XBRL Taxonomy Extension Calculation Linkbase Document(7)

101.DEF        XBRL Taxonomy Extension Definition Linkbase Document(7)

101.LAB        XBRL Taxonomy Extension Label Linkbase Document(7)

101.PRE        XBRL Taxonomy Extension Presentation Linkbase Document(7)
-----------

*    Filed herewith.

(1)  Incorporated  by reference  from the Company's  Current  Report on Form 8-K
     dated April 3, 2007.

(2)  Incorporated by reference from the Company's  Quarterly Report on Form 10-Q
     for the period ended September 30, 2007.

(3)  Incorporated  by reference  from the Company's  Current  Report on Form 8-K
     dated December 28, 2006.

(4)  Pursuant to Rule 406T of  Regulation  S-T,  this  interactive  data file is
     deemed not filed or part of a  registration  statement  or  prospectus  for
     purposes of Sections 11 or 12 of the  Securities Act of 1933, is deemed not
     filed for  purposes of Section 18 of the  Securities  Exchange Act of 1934,
     and otherwise is not subject to liability under these sections.

(5)  Incorporated  by reference  from the Company's  Current  Report on Form 8-K
     dated August 26, 2014.

(6)  Incorporated  by reference  from the Company's  Current  Report on Form 8-K
     dated October 29, 2014.




                                      -23-


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                        T-REX OIL, INC.


Dated:  May 11, 2015                  By   /s/ Donald Walford
                                        ----------------------------------

                                        Donald Walford, Chief Executive Officer,
                                        and Acting Chief Accounting Officer


































                                      -24-