0001019687-12-004023.txt : 20121114 0001019687-12-004023.hdr.sgml : 20121114 20121114114532 ACCESSION NUMBER: 0001019687-12-004023 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 11 CONFORMED PERIOD OF REPORT: 20120930 FILED AS OF DATE: 20121114 DATE AS OF CHANGE: 20121114 FILER: COMPANY DATA: COMPANY CONFORMED NAME: VADDA ENERGY CORP CENTRAL INDEX KEY: 0001082492 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 341856165 STATE OF INCORPORATION: FL FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-28171 FILM NUMBER: 121202120 BUSINESS ADDRESS: STREET 1: 1660 S STEMMONS FREEWAY STREET 2: SUITE 440 CITY: LEWISVILLE STATE: TX ZIP: 75067 BUSINESS PHONE: 214-222-6500 MAIL ADDRESS: STREET 1: 1660 S STEMMONS FREEWAY STREET 2: SUITE 440 CITY: LEWISVILLE STATE: TX ZIP: 75067 FORMER COMPANY: FORMER CONFORMED NAME: FULL POWER GROUP INC DATE OF NAME CHANGE: 19991112 10-Q 1 vadda_10q-093012.htm QUARTERLY REPORT 9/30/12

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

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

 

For the quarterly period ended September 30, 2012

 

£TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _______________________________ to _______________________________

 

Commission File Number: 00-28171

 

VADDA ENERGY CORPORATION

(Exact name of registrant as specified in its charter)

 

Florida 27-0471741
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)
   

600 Parker Square, Suite 250

Flower Mound, Texas

75028

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code:  (214) 222-6500

 

1660 S. Stemmons Freeway, Suite 440, Lewisville, Texas 75067

(Former address)

 

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 Q 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 (§ 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 Q No £

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” “non-accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer £ Accelerated filer £
Non-accelerated filer £*(Do not check if a smaller reporting company) Smaller reporting company Q

 

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

 

The number of shares of registrant’s common stock outstanding as of October 31, 2012 was 104,235,236.

 

 

 

TABLE OF CONTENTS

 

    Page
PART I FINANCIAL INFORMATION  
Item 1. Financial Statements  
  Consolidated Balance Sheets September 30, 2012 (Unaudited) and December 31, 2011 1
  Consolidated Statements of Operations (Unaudited) Three and Nine Months Ended September 30, 2012 and 2011 2
  Consolidated Statements of Cash Flows (Unaudited) Nine Months Ended September 30, 2012 and 2011 3
  Notes to Consolidated Financial Statements (Unaudited) 4
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 9
Item 3. Quantitative and Qualitative Disclosures About Market Risk 14
Item 4. Controls and Procedures 14
 
PART II OTHER INFORMATION
Item 1. Legal Proceedings 15
Item 1A. Risk Factors 15
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 15
Item 3. Defaults Upon Senior Securities 15
Item 4. Mine Safety Disclosures 15
Item 5. Other Information 15
Item 6. Exhibits 16
   
Signatures 17

 

 

 

 

PART I – FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

VADDA ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

   September 30,
2012
   December 31,
2011
 
   (Unaudited)   (Audited) 
Assets:          
Cash  $865,457   $1,382,166 
Accounts receivable - net   180,429    75,777 
Deferred federal income taxes - current   774,719    835,275 
Prepaid drilling costs   187,905    699,836 
Total current assets   2,008,510    2,993,054 
           
Property and equipment:          
Oil and gas properties, using successful efforts method of accounting:          
Proved properties   2,130,500    2,130,500 
Other property and equipment   293,439    287,561 
Less: Accumulated depletion and depreciation   (601,797)   (498,484)
Property and equipment, net   1,822,142    1,919,577 
           
Goodwill   2,740,171    2,740,171 
Prepayment to operator, net of valuation allowance of $1,832,500        
Other assets   821,283    802,436 
           
Total Assets  $7,392,106   $8,455,238 
           
Liabilities and Equity:          
Accounts payable and accrued liabilities  $208,130   $248,106 
Current portion of notes payable   11,683    13,797 
Payable to affiliate   89,641    75,659 
Payable to shareholders   81,394    88,564 
Deferred revenue   5,122,806    6,528,474 
Total current liabilities   5,513,654    6,954,600 
           
Notes payable       7,838 
Asset retirement obligation   252,040    212,664 
Deferred federal income taxes - long-term   346,526    346,526 
Total long-term liabilities   598,566    567,028 
           
Preferred stock, $.001 par value; 10,000,000 shares
authorized; none issued or outstanding as of
September 30, 2012 and December 31, 2011
        
Common stock, $.001 par value; 150,000,000 shares
authorized; 104,235,236 issued and outstanding as of
September 30, 2012 and December 31, 2011
   104,235    104,235 
Additional paid-in capital   6,948,359    6,948,359 
Accumulated deficit   (5,385,806)   (5,162,188)
Total Vadda stockholders’ equity   1,666,788    1,890,406 
Deficit attributable to noncontrolling interests   (386,902)   (956,796)
Total Equity   1,279,886    933,610 
           
Total Liabilities and Equity  $7,392,106   $8,455,238 

 

 

See accompanying notes to unaudited consolidated financial statements

 

1
 

 

VADDA ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

 

   For the Three Months Ended
September 30,
   For the Nine Months Ended
September 30,
 
   2012   2011   2012   2011 
Revenues:                    
Turnkey drilling revenues  $1,068,695   $   $3,733,169   $ 
Natural gas and oil sales   53,194    108,339    180,279    325,136 
    1,121,889    108,339    3,913,448    325,136 
Costs and Expenses:                    
Turnkey drilling costs   622,079        1,891,055     
Lease operating expense   17,781    43,124    69,550    137,805 
General and administrative   515,443    594,734    1,399,961    1,577,036 
Accretion expense   13,125        39,376     
Depletion and depreciation   35,396    43,409    106,674    111,006 
    1,203,824    681,267    3,506,616    1,825,847 
                     
Operating income (loss)   (81,935)   (572,928)   406,832    (1,500,711)
                     
Other income (expense):                    
Other       3        25 
                     
Income (loss) before income taxes   (81,935)   (572,925)   406,832    (1,500,686)
                     
Income tax expense (benefit)   (80,444)   (193,653)   60,556    (510,233)
                     
Net income (loss)   (1,491)   (379,272)   346,276    (990,453)
                     
Net income (loss) attributable to noncontrolling
   interests
   191,993    (67,729)   569,894    (124,605)
                     
Net loss attributable to Vadda common stockholders  $(193,484)  $(311,543)  $(223,618)  $(865,848)
                     
Basic and diluted loss per common share   (0.00)   (0.00)   (0.00)   (0.01)
                     
Weighted average number of common shares outstanding - basic and fully diluted   104,235,236    104,235,236    104,235,236    104,235,236 

 

 

See accompanying notes to unaudited consolidated financial statements

 

2
 

 

VADDA ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

   Nine Months Ended
September 30,
 
   2012   2011 
Cash flows from operating activities:          
Net income (loss)  $346,276   $(990,453)
Adjustments to reconcile net income (loss) to net cash used in
operating activities:
          
Depreciation, depletion and amortization    

106,674

    111,006 
Accretion expense   39,376     
Deferred tax expense (benefit)   60,556    (510,233)
Changes in operating assets and liabilities:          
Accounts receivable   (104,652)   29,322 
Prepaid drilling costs   511,931    (650,745)
Other assets   (22,208)   (38,890)
Accounts payable and accrued liabilities   (39,976)   (33,286)
Payable to affiliates and shareholders   6,812    44,986 
Deferred revenues   (1,405,668)   1,068,100 
Net cash used in operating activities   (500,878)   (970,193)
           
Cash flows from investing activities:          
Additions to property and equipment   (5,878)   (64,097)
Net cash used in investing activities   (5,878)   (64,097)
           
Cash flows from financing activities:          
Note payable proceeds       30,000 
Repayment of note payable   (9,952)   (4,751)
Net cash used in financing activities   (9,952)   25,249 
           
           
Net change in cash   (516,708)   (1,009,041)
Cash balance, beginning of period   1,382,166    1,836,957 
Cash balance, end of period  $865,457   $827,916 

 

 

See accompanying notes to unaudited consolidated financial statements

 

3
 

  

VADDA ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

NOTE 1 – BASIS OF PRESENTATION

 

Vadda Energy Corporation (“Vadda”) was originally incorporated in Florida in 1997. The foregoing consolidated financial statements include the accounts of Vadda, its wholly owned subsidiary, Mieka Corporation (“Mieka”) and Mieka LLC, a variable interest entity (“VIE”), which collectively are referred to as the “Company”.  All significant intercompany balances and transactions have been eliminated and all normal recurring adjustments have been recorded that are necessary for a fair presentation of the information contained herein.

 

The accompanying interim consolidated financial statements and related notes are presented in accordance with U.S. generally accepted accounting principles (“GAAP”) and are expressed in U.S dollars, and have been prepared by the Company without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and footnotes have been condensed or omitted, although the Company believes that the disclosures are adequate to make the information presented not misleading. These consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements of the Company for the years ended December 31, 2011 and 2010, and notes thereto contained in the Company’s audited financial statements filed as part of its Form 10-K for the year ended December 31, 2011. The results of operations for such periods are not necessarily indicative of the results expected for a full year or any future period.

 

The Company is an independent developer and producer of natural gas and oil, with operations in Pennsylvania, Kentucky, Ohio and New York.

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Oil and Gas Producing Activities

 

The Company’s oil and gas producing activities were accounted for using the successful efforts method of accounting. Costs to acquire leasehold rights in oil and gas properties, to drill and equip exploratory wells that find proved reserves, to drill and equip development wells and costs of support equipment and facilities are capitalized.  Costs to drill exploratory wells that do not find proved reserves, delay rentals and geological and geophysical costs are expensed.

 

The Company earns carried working interests in wells drilled by joint ventures that it manages. Upon the successful completion of a well, the joint ventures are assigned leasehold rights on acreage that comprises the legal spacing for the well. When a joint venture sells ownership interests in excess of the total offering amount, such additional interests reduce the Company’s carried working interest. The joint ventures typically pay 100% of the drilling and completion costs. The Company also intends to have ownership in wells drilled in the Marcellus Shale on leases in which the joint ventures do not participate.

 

Turnkey Drilling Revenue Recognition

 

In its role as the managing venturer of various oil and gas drilling joint ventures, the Company enters into turnkey drilling agreements with operators whereby a profit is earned by arranging the drilling and completion of prospect wells funded by the individual joint ventures. In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 605, “Revenue Recognition,” revenue is deferred until wells are completed as producing wells or determined to be nonproductive. The associated drilling costs of wells are deferred until revenue is recognized. During the nine months ended September 30, 2012, the Company recognized $3,733,169 of turnkey drilling revenue and $1,891,055 of turnkey drilling costs on three completed gas wells. As of September 30, 2012 and December 31, 2011, the Company had $5,122,806 and $6,528,474, respectively, in deferred turnkey drilling revenue.  The Company had deferred drilling costs related to turnkey agreements in the amount of $187,905 and $699,836, respectively, as of September 30, 2012 and December 31, 2011.

 

No drilling costs are incurred by the Company for its carried working interests retained in wells drilled by managed joint ventures.

 

4
 

 

VADDA ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

Prepayment to Operator

 

The Company acquired 18 oil and gas joint ventures in December 2009 and included in the assets were claims by certain of the joint ventures against an operator relating to its business dealings with the joint ventures in the aggregate amount of $1,832,500, which was recorded as a prepayment to operator. Effective December 30, 2011, the Company entered into a written settlement agreement pursuant to which the operator executed a promissory note in the principal amount of $3,000,000 to satisfy its obligations to the Company. The promissory note was recorded at the carrying value of the outstanding claims against operator in the amount of $1,832,500 as of the effective date of the note, December 30, 2011. However, based on the historical settlement issues involved, the Company recorded a reserve of $1,832,500 against the note as of December 31, 2011.

 

Depletion and Depreciation

 

Estimates of natural gas and oil reserves utilized in the calculation of depletion are prepared using certain assumptions. Reserve estimates are based upon existing economic and operating conditions with no provision for price and cost escalations except by contractual arrangements.  Natural gas and oil reserve estimates are inherently imprecise and are subject to change as more current information becomes available. Capitalized costs are depleted and amortized using the units of production method, based upon reserve estimates. 

 

Impairments

 

The carrying value of oil and gas properties is assessed for possible impairment on at least an annual basis, or as circumstances warrant, based on geological analysis or changes in proved reserve estimates. When impairment occurs, an adjustment is recorded as a reduction of the asset carrying value.

 

Asset Retirement Obligations

 

A provision has been recorded for the estimated liability for the plugging and abandonment of natural gas and oil wells at the end of their productive lives. The liability and the associated increase in the related asset are recorded in the period in which the asset retirement obligation, or ARO, is incurred. The liability is accreted to its present value each period and the capitalized cost is depreciated over the useful life of the related asset.

 

The estimated liability is calculated annually using the estimated remaining lives of the wells based on reserve estimates and federal and state regulatory requirements. The liability is discounted using an assumed credit-adjusted risk-free rate. At the time of abandonment, the Company recognizes a gain or loss on abandonment to the extent that actual costs do not equal the estimated costs.

 

The Company recognized $13,125 and $39,376 of accretion expense, respectively, during the three months and nine months ended September 30, 2012, and $0 during each of the three months and nine months ended September 30, 2011.

 

Goodwill

 

At September 30, 2012 and December 31, 2011, the Company had $2,740,171 of goodwill related to the acquisition of certain oil and gas joint ventures on December 1, 2009.

 

Goodwill represents the excess of the purchase price over the fair value of the net assets acquired.  The Company follows ASC Topic 350, “Goodwill and Intangible Asset Impairment Testing.” The Company’s analysis consists of two steps. Step 1 tests the company for impairment by comparing the fair value of equity to the book value of equity. If the fair value is less than the book value, then a Step 2 analysis must be performed. If the fair value of goodwill is less than its carrying amount, impairment is recorded based on the difference. The Company annually assesses the carrying value of goodwill for impairment. No impairment loss was recorded for the nine months ended September 30, 2012.

 

Recently Issued Accounting Standards

 

The SEC and FASB continually adopt new reporting requirements and makes revisions to existing disclosures required for oil and gas companies, which are intended to provide investors with a more meaningful and comprehensive understanding of such information. The following recently adopted changes will have the greatest impact on the Company’s financial statements.

 

5
 

 

VADDA ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

Offsetting Assets and Liabilities

 

In December 2011, the FASB issued Accounting Standards Update (“ASU”) No. 2011-11, “Disclosures about Offsetting Assets and Liabilities.” The guidance requires additional disclosures about the impact of offsetting, or netting, on a company’s financial position, and is effective for annual periods beginning on or after January 1, 2013 and interim periods within those annual periods and retrospectively for all comparative periods presented. Under GAAP, derivative assets and liabilities can be offset under certain conditions. The guidance requires disclosures showing both gross information and net information about instruments eligible for offset in the balance sheet. The Company is currently evaluating the provisions of ASU 2011-11 and assessing the impact, if any, it may have on its financial position or results of operations.

 

Common Fair Value Measurement and Disclosure

 

In May 2011, the FASB issued ASU No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in US GAAP and IFRSs.” The guidance amends previously issued authoritative guidance and requires new disclosures, clarifies existing disclosures and is effective for interim and annual periods beginning after December 15, 2011. The amendments change requirements for measuring fair value and disclosing information about those measurements. Additionally, the guidance clarifies the FASB’s intent regarding the application of existing fair value measurement requirements and changes certain principles or requirements for measuring fair value or disclosing information about its measurements. For many of the requirements, the FASB does not intend the amendments to change the application of the existing fair value measurements guidance. The Company has evaluated the provisions of ASU 2011-04 and has determined that there is no impact on its financial position or results of operations as of September 30, 2012.

 

Comprehensive Income

 

In June 2011, authoritative guidance was issued on the presentation of comprehensive income. Specifically, the guidance allows an entity to present components of net income and other comprehensive income in one continuous statement, referred to as the statement of comprehensive income, or in two separate but consecutive statements. The new guidance eliminates the current option to report other comprehensive income and its components in the statement of changes in equity. The Company reviewed the changes in presentation of comprehensive income during the third quarter of 2012 and determined that the changes have no effect on the calculation of the Company’s net income, comprehensive income or earnings per share.

 

Impairment

 

In September 2011, the FASB issued an update to existing guidance on testing goodwill for impairment. This update simplifies the assessment of goodwill for impairment by allowing an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If impairment is indicated, it is necessary to perform the two-step impairment review process. It also amends the examples of events or circumstances that would be considered in a goodwill impairment evaluation. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. The Company adopted the new guidance in 2012.

 

NOTE 3 – INCOME TAXES

 

The Company computes quarterly income taxes under the effective tax rate method based on applying an anticipated annual effective rate to its quarterly net income (loss), except for discrete items. Income taxes for discrete items are computed and recorded in the period that the specific transaction occurs. For the three and nine months ended September 30, 2012, the Company’s overall effective tax rate on pre-tax income from operations used was 98.2% and 14.9%, respectively.  Based on net income and losses for the three months and nine months ended September 30, 2012 and 2011, the Company had an estimated income tax benefit of $80,444 for the three months ended September 30, 2012, an estimated income tax expense of $60,556 for the nine months ended September 30, 2012 and an estimated income tax benefit of $193,653 and $510,233, respectively, for the three and nine months ended September 30, 2011.

 

6
 

 

VADDA ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

NOTE 4 – RELATED PARTY TRANSACTIONS

 

Pursuant to an arrangement between the Company and Mieka LLC, an entity wholly owned by the Company’s principal stockholders, Mieka LLC provides drilling and completion services on wells owned by the Company. Prices charged to the Company by Mieka LLC under turnkey drilling arrangements do not reflect prevailing rates that would be charged by outside third parties in arms-length transactions. During the three months ended September 30, 2012 and 2011, the Company incurred drilling costs associated with turnkey drilling contracts with Mieka LLC of $1,000,035 and $277,200 respectively. During the nine months ended September 30, 2012 and 2011, the Company incurred drilling costs associated with turnkey drilling contracts with Mieka LLC of $1,763,617 and $1,766,640, respectively. As of September 30, 2012 and December 31, 2011, the Company was obligated to pay $1,176,456 and $662,292, respectively, to Mieka LLC.

 

During the nine months ended September 30, 2012, Daro and Anita Blankenship, principal shareholders of the Company, received aggregate compensation from the Company of $76,000 and $97,500, respectively. During the nine months ended September 30, 2011, they received aggregate compensation of $72,924 and $72,784, respectively. As of September 30, 2012, the Company was obligated to pay Daro and Anita Blankenship $10,083 and $71,311 respectively. As of December 31, 2011, the Company was obligated to pay Daro and Anita Blankenship $10,083 and $78,481 respectively.

 

NOTE 5 – LEASES

 

During the third quarter 2012, the Company leased office space on a month-to-month basis under the terms of an office lease that expired in June 2011 and paid $13,073 per month for rent expense. At the end of September 2012, the Company relocated its principal offices to Flower Mound, Texas under a new lease agreement entered into in May 2012. The lease provides approximately 7,800 square feet of office space for a term of 6 ½ years. After an initial six-month rent abatement period, basic rent for the following 12 months will be $9,775 monthly.

 

NOTE 6 – NOTES PAYABLE

 

In June 2011 the Company obtained an installment loan in the principal amount of $30,000 to purchase oil and gas accounting software. Under the terms of the loan agreement, the loan bears interest at the rate of 6.5% per year and the Company has a monthly payment obligation of $1,338 until the loan’s maturity in June 2013. As of September 30, 2012, the remaining unpaid principal balance was $11,683.

 

NOTE 7 – VARIABLE INTERESTS ENTITIES (VIE)

 

Management performs an analysis of the Company’s variable interests to determine if those type interests are held in other entities. The analysis primarily is based on a qualitative review, but also includes quantitative considerations in evaluating the variable interests in accordance with FASB ASC Topic 810-10, “Accounting for Variable Interest Entities.” Qualitative analyses are performed based on an evaluation of the design by the entity, its organizational structure, to include decision-making ability, and financial arrangements. When used to supplement qualitative analyses, quantitative analyses are based on forecasted cash flows of the entity.

 

GAAP requires reporting entities to consolidate variable interest entities when they have variable interests that provide a controlling financial interest in variable interest entities. Entities that consolidate variable interest entities are referred to as primary beneficiaries.

 

Mieka, LLC (“VIE”), an entity under common control of the Company, was evaluated as a variable interest entity of the Company. The VIE’s only source of revenue is from the drilling of oil and gas wells contracted with the Company through certain turnkey contracts entered into by the Company. The relationship was evaluated to determine if the arrangement gave the Company a variable interest in a variable interest entity and to determine whether the Company was the primary beneficiary that would result in consolidating the VIE.

 

The Company was considered to be the primary beneficiary as a result of the obligation to absorb losses that could be significant to the VIE. Additionally, since future revenue for the VIE is dependent upon the Company entering into future turnkey contracts or drilling programs, the Company directs activities that most significantly impact economic performance of the VIE. The Company was determined to be the primary beneficiary of the VIE for 2012 and 2011 and the VIE has been included in the consolidated financial statements as of and for the years ended December 31, 2011 and as of and for the nine months ended September 30, 2012 and 2011.

 

7
 

 

VADDA ENERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

The table below reflects the amount of assets and liabilities from the VIE included in the consolidated balance sheets as of September 30, 2012 and December 31, 2011.

 

   September 30, 2012   December 31, 2011 
Assets:          
Cash  $727,770   $1,232,252 
Accounts receivable from affiliates   1,678,379    662,292 
Prepaid drilling cost   187,905    699,836 
Investment in joint ventures   614,500    614,500 
Other assets   145,030    64,971 
Total Assets  $3,353,584   $3,273,851 
           
Liabilities and Members’ Deficit:          
Accounts payable and accrued liabilities  $91,231   $38,233 
Deferred revenue   3,649,255    4,192,414 
Total liabilities  $3,740,486   $4,230,647 
           
Accumulated deficit   (386,902)  $(956,796)
Total members’ deficit   (386,902)   (956,796)
           
Total Liabilities and Members’ Deficit  $3,353,584   $3,273,851 

 

 

 

 

 

 

 

 

8
 

  

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

 

Unless the context requires otherwise, as used in this report, the “Company,” “Vadda,” “we,” “us” or “our,” refer, collectively, to Vadda Energy Corporation (“Vadda”), Mieka Corporation, a Delaware corporation and a wholly owned subsidiary of Vadda (“Mieka”), and Mieka LLC, a Delaware limited liability company and a variable interest entity under common control with Vadda and Mieka.

 

Cautionary Statement Concerning Forward-Looking Statements

 

This report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are statements other than historical fact and give our current expectations or forecasts of future events. They may include estimates of natural gas and oil reserves, expected natural gas and oil production and future expenses, assumptions regarding future natural gas and oil prices, planned capital expenditures and anticipated asset acquisitions and sales, as well as statements concerning anticipated cash flow and liquidity, business strategy and other plans and objectives for future operations.

 

Although we believe the expectations and forecasts reflected in these and other forward-looking statements are reasonable, we can give no assurance they will prove to have been correct. They can be affected by inaccurate assumptions or by known or unknown risks and uncertainties. Factors that could cause actual results to differ materially from expected results include:

 

·the volatility of natural gas and oil prices;
·the limitations our level of cash flow or ability to raise capital may have on our operational and financial flexibility;
·declines in the values of our natural gas and oil properties resulting in impairments;
·the availability of capital on an economic basis to fund reserve replacement costs;
·our ability to replace reserves and sustain production;
·uncertainties inherent in estimating quantities of natural gas and oil reserves and projecting future rates of production and the timing of development expenditures;
·inability to generate profits or achieve targeted results in our drilling and well operations;
·leasehold terms expiring before production can be established;
·drilling and operating risks, including potential environmental liabilities associated with hydraulic fracturing;
·changes in legislation and regulation adversely affecting our industry and our business;
·general economic conditions negatively impacting us and our business counterparties; and
·transportation capacity constraints and interruptions that could adversely affect our cash flow.

We caution you not to place undue reliance on these forward-looking statements, which speak only as of the date of this report, and we undertake no obligation to update this information. Forward-looking statements are not guarantees of future performance and actual results may differ significantly from the results discussed in the forward-looking statements. We urge you to carefully review and consider the disclosures made in this report and our other filings with the SEC that attempt to advise interested parties of the risks and factors that may affect our business.

 

9
 

 

Overview

 

Vadda is a publicly held, independent energy company engaged primarily in the exploration for, and development of, natural gas and crude oil reserves. We generate our revenues and cash flows from two primary sources: profits from the difference between the amounts we received in turnkey fees from joint ventures we manage and our actual costs to conduct the joint ventures’ operations, and proceeds from the sale of oil and gas production on properties we hold.

 

Strategy

 

Our long-term growth strategy is primarily focused on building cash flow from developing crude oil reserves through drilling horizontal wells in southern New York and north central Pennsylvania and natural gas reserves on lease acreage in the Marcellus Shale and Utica Shale formations in southwestern Pennsylvania and eastern Ohio. We believe this strategy will create greater value for investors.

 

We hope to accomplish our objectives in the following manner:

 

·Generating turnkey drilling profits from wells funded and drilled by joint ventures we manage.
·Earning carried working interests in wells drilled by joint ventures we sponsor. In all wells drilled by sponsored joint ventures, our carried interest bears no drilling and completion costs. We bear only the cost of the leasehold rights and our share of operating expenses after the wells are drilled, completed and commence production.
·We also purchase an interest in each joint venture equal to 1% of the working interest owned by the joint venture. Such interest is not carried and pays its proportionate share of joint venture costs and expenses.
·Direct participation as a working interest owner in wells through a combination of strategies, including retention of carried working interests, overriding royalty interests and reversionary interests (which we expect will provide us ownership in wells after outside investors have recovered their drilling and completion costs from net revenues from the wells).
·Overhead fees and income earned as the managing venturer of joint ventures.
·Raising additional capital through debt or equity offerings.
·Exploiting our oil and gas wells through use of hydraulic fracturing, a method we have employed on past wells we have drilled and/or operated, and a technique we intend to utilize in our Marcellus Shale operations.

 

As part of this strategy, we formed the following joint ventures which are managed by Mieka:

 

2009 Mieka PA Westmoreland/Marcellus Shale Project I—Marcellus I JV

 

In June 2010, we formed our first drilling joint venture that consisted of wells targeting the Marcellus Shale formation. The 2009 Mieka PA Westmoreland/Marcellus Shale Project I (“Marcellus I JV”) received $2,304,000 in capital contributions from outside investors. As the managing venturer we contributed $23,273 of capital for a 1% interest in the joint venture, which equals a 0.44% working interest and a 0.36% net revenue interest in the joint venture wells. In addition, we own a 3.94% carried working interest (2.79% net revenue interest), which is carried to the tanks, outside the joint venture. We also purchased $82,500 of the Marcellus I JV in January 2010 on the same terms and conditions as outside investors.

 

The Marcellus I JV drilled a total of two natural gas wells, one of which was completed in December 2010 and is producing. The second well was completed during the first quarter of 2012. In December 2011, the Commonwealth of Pennsylvania enacted new legislation, which now requires us to obtain a permit to build a pipeline to move the natural gas produced from the second well. The permit was approved in October 2012, which will enable us to construct the pipeline and begin production during the fourth quarter of 2012.

 

10
 

 

2010 Mieka PA/WestM/Marcellus Shale Project II—Marcellus II JV

 

The 2010 Mieka PA/WestM/Marcellus Project II (“Marcellus II JV”) was formed in January 2011. In October 2011, the Marcellus II JV was closed with total capital contributions of $4,435,200 from outside investors. As the managing venturer we contributed $44,800 of capital for a 1% interest in the joint venture, which equals a 0.44% working interest and a 0.36% net revenue interest in the joint venture wells. In addition we own a 0.77% carried working interest (0.55% net revenue interest), which is carried to the tanks in two natural gas wells, one of which is a horizontal well.

 

The vertical well had been drilled and was successfully completed during the first quarter of 2012. In December 2011, the Commonwealth of Pennsylvania enacted new legislation, which now requires us to obtain a permit to build a pipeline to move the natural gas produced from the well. The permit was approved in October 2012, which will enable us to construct the pipeline and begin production during the fourth quarter of 2012.

 

2011 Mieka/Jefferson-Cattaraugus Oil & Gas Project A—Mieka Jefferson A JV

 

The 2011 Mieka/Jefferson-Cattaraugus Oil & Gas Project A (“Mieka Jefferson A JV”) began accepting investor subscriptions in December 2011 and had received capital contributions of $3,309,500 as of September 30, 2012. We are in the process of seeking the consent of a majority of the venturers to extend the offering period through December 31, 2012. When closed, we will own a 6% carried working interest (4.25% net revenue interest) in two gas wells, one vertical and one horizontal, targeting the Marcellus shale formation and two horizontal oil wells, which will be drilled to the 1st, 2nd or 3rd Bradford sands formation in western New York.

 

One of the horizontal oil wells had been drilled and was successfully completed during the third quarter of 2012.

 

Results of Operations

 

Comparison of Three Months Ended September 30, 2012 to Three Months Ended September 30, 2011

 

Total Revenues. Total revenues increased $1,013,550 to $1,121,889 for the three months ended September 30, 2012 from $108,339 for the 2011 quarter, due to the recognition of turnkey drilling revenue, offset slightly by decreased natural gas and oil sales.

 

Turnkey Drilling Revenues. Turnkey drilling revenues recognized during the three months ended September 30, 2012 were $1,068,695. This represents revenue recognized on the completion of the horizontal oil well under the Mieka Jefferson A JV project. Turnkey drilling revenues received during the three months ended September 30, 2011 were not recognized, but were deferred because of certain GAAP requirements.

 

Natural Gas and Oil Sales. Natural gas and oil sales decreased $55,145, or 50.9%, to $53,194 for the three months ended September 30, 2012 from $108,339 for the 2011 period, due to normal production decline coupled with a decrease in the price of natural gas.

 

Total Costs and Expenses. Total costs and expenses increased $522,557, or 76.7%, to $1,203,824 for the three months ended September 30, 2012 from $681,267 for the prior year quarter, due primarily to the recognition of turnkey drilling costs in 2012.

 

Turnkey Drilling Costs. Turnkey drilling costs were $622,079 for the three months ended September 30, 2012 and included costs to drill the horizontal oil well under the Mieka Jefferson A JV. There were no turnkey drilling costs for the three months ended September 30, 2011.

 

General and Administrative Expenses. General and administrative expenses decreased $79,291, or 13.3%, to $515,443 during the three months ended September 30, 2012 from $594,734 for the same period in 2011 due primarily to the higher costs incurred in 2011 related to becoming a public company.

 

Net Income (Loss). Consolidated net loss was $1,491, or $0.00 per basic and diluted common share, for the three months ended September 30, 2012 as compared to consolidated net loss of $379,272, or $0.00 per basic and diluted common share, for the 2011 quarter. The consolidated results for the 2012 and 2011 quarters include net income of $191,993 for the three months ended September 30, 2012 and net loss of $67,729 for the three months ended September 30, 2011 attributable to Mieka LLC. Mieka LLC is a variable interest entity that is not owned by the Company, but which shares common control. Due to Mieka LLC’s ownership and dependence upon the Company and its subsidiaries for its cash flows, its financial information is required to be consolidated with Vadda’s and Mieka’s financial statements under variable interest entity accounting. See Note 7 to the unaudited consolidated financial statements included elsewhere in this report.

 

11
 

  

Comparison of Nine Months Ended September 30, 2012 to Nine Months Ended September 30, 2011

 

Total Revenues. Total revenues increased $3,588,312 to $3,913,448 for the nine months ended September 30, 2012 from $325,136 for the first nine months of 2011, due to the recognition of turnkey drilling revenue during the first and third quarters of 2012, offset slightly by decreased natural gas and oil sales during the first nine months of 2012.

 

Turnkey Drilling Revenues. Turnkey drilling revenues represented two wells completed and recognized during the first quarter of 2012 and one well completed and recognized during the third quarter of 2012. The amount of $3,733,169 is comprised of revenues earned from the 50% working interest owned by the Marcellus I JV and the Marcellus II JV and revenues earned from the Mieka Jefferson A JV. Turnkey drilling revenues received during the nine months ended September 30, 2011 were not recognized, but were deferred because of certain GAAP requirements.

 

Natural Gas and Oil Sales. Natural gas and oil sales decreased $144,857, or 44.6%, to $180,279 for the nine months ended September 30, 2012 from $325,136 for the first nine months of 2011, due to normal production decline coupled with a decrease in the price of natural gas.

 

Total Costs and Expenses. Total costs and expenses increased $1,680,769, or 92.1%, to $3,506,616 for the nine months ended September 30, 2012 from $1,825,847 for the prior year period, due primarily to the recognition of turnkey drilling costs in the first and third quarters of 2012.

 

Turnkey Drilling Costs. Turnkey drilling costs were $1,891,055 in the first nine months of 2012 and included costs in the first quarter of 2012 to drill 100% of two wells owned 50% by the Marcellus I JV and the Marcellus II JV and in the third quarter to drill a horizontal oil well under the Mieka Jefferson A JV. There were no turnkey drilling costs for the nine months ended September 30, 2011.

 

General and Administrative Expenses. General and administrative expenses decreased $177,075, or 11.2%, to $1,399,961 during the nine months ended September 30, 2012 from $1,577,036 for the same period in 2011 due primarily to the higher costs incurred in 2011 related to becoming a public company, along with a decrease in payroll related expenses in 2012.

 

Net Income (Loss). Consolidated net income was $346,276 for the nine months ended September 30, 2012 as compared to a consolidated net loss of $990,453 for the first nine months of 2011. Consolidated net income for the first nine months of 2012 was attributable to net turnkey drilling income recognized on three wells drilled by three joint ventures and a third party. Consolidated net income for the nine months of 2012 also includes net income of $569,894 attributable to Mieka LLC. The consolidated net loss for the nine months ended September 30, 2011 includes a net loss of $124,605 attributable to Mieka LLC. Mieka LLC is a variable interest entity that is not owned by the Company, but which shares common control. Due to Mieka LLC’s ownership and dependence upon the Company and its subsidiaries for its cash flows, its financial information is required to be consolidated with Vadda’s and Mieka’s financial statements under variable interest entity accounting. See Note 7 to the unaudited consolidated financial statements included elsewhere in this report.

 

Liquidity and Capital Resources

 

Cash flow from operations is our most significant source of liquidity. We generate our operating cash flow from two primary sources:

 

·Turnkey oil and gas drilling joint ventures, from which we generally receive turnkey income (which generates profits to the extent the turnkey price we charge to the joint ventures exceeds the actual costs necessary to acquire leases and drill, test and complete wells for such joint ventures) and carried working interests in such wells (which generate monthly revenue and cash flow to the extent such wells produce natural gas and oil), as well as interests in such joint ventures purchased by the Company (which also generate monthly revenue and cash flow to the extent such wells produce natural gas and oil); and
·Natural gas and oil sales, which are attributable to working interests owned and held directly by us in wells on producing oil and gas properties (which generate monthly revenue and cash flow to the extent such wells produce natural gas and oil) and carried working interests in such wells (which also generate monthly revenue and cash flow to the extent such wells produce natural gas and oil), as well as overriding royalty interests and reversionary interests (which may generate additional monthly revenue and cash flow to the extent such wells produce natural gas and oil).

 

12
 

 

Cash and cash equivalents totaled $865,547 as of September 30, 2012, as compared to $1,382,166 as of December 31, 2011. As of September 30, 2012, we had a working capital deficit of $3,505,144 which consisted of $2,008,510 of current assets offset by $5,513,654 of current liabilities. Current assets as of September 30, 2012 included cash of $865,457, deferred income tax of $774,719, prepaid drilling costs of $187,905 and accounts receivable (net) of $180,429. Current liabilities as of September 30, 2012 included deferred revenue of $5,122,806, accounts payable and accrued liabilities of $208,130, payable to affiliate of $89,641, payable to shareholders of $81,394 and current portion of note payable of $11,683.

 

As of December 31, 2011, we had a working capital deficit of $3,961,546, which consisted of $2,993,054 of current assets offset by $6,954,600 of current liabilities. Current assets as of December 31, 2011 included cash of $1,382,166, deferred income tax of $835,275, prepaid drilling costs of $699,836 and accounts receivable (net) of $75,777. Current liabilities as of December 31, 2011 included deferred revenue of $6,528,474, accounts payable and accrued liabilities of $248,106, payable to shareholders of $88,564, payable to affiliate of $75,659 and current portion of note payable of $13,797.

 

Cash used in operating activities was $500,878 for the nine months ended September 30, 2012, compared to $970,193 for the nine months ended September 30, 2011.

 

Changes in cash flows from operations are largely due to the same factors that affect our net income, excluding various non-cash items such as depreciation, depletion and amortization and deferred income taxes. For example, changes in turnkey drilling revenues, production volumes and market prices for natural gas and oil directly impact the level of our cash flow from operations.

 

Although our long-term growth strategy calls for an increased focus on our own natural gas and oil operations and we intend to rely less on turnkey drilling revenues in the future, we expect to continue our reliance on these sources of liquidity in the future. We use cash flows from operations to fund expenditures related to our exploration, development and acquisition of natural gas and oil properties. We have historically obtained most of the capital to fund expenditures related to our turnkey drilling ventures from the sale of interests in the joint ventures to outside participants. Since 2001, we have raised approximately $43.0 million from outside investors in 32 joint ventures that drilled 167 oil and gas wells.

 

However, our ability to raise capital from outside investors through joint ventures is dependent upon the ability of the investors to deduct intangible drilling costs on their federal income tax returns. If there are changes to the U.S. tax laws to eliminate or significantly limit this deduction, it could materially adversely affect our ability to fund our turnkey drilling operations and generate our turnkey drilling revenues.

 

The selling price for natural gas we produce has decreased over the past couple of years and, if his trend continues, will lower the amount of cash flow available to the Company. In response to this trend in natural gas prices, we have added two oil wells to our current drilling joint venture. The two new horizontal oil wells, one of which was completed in the quarter ended September 30, 2012, are on leases located in western New York and target the Speechley oil sand. We believe that packaging two Marcellus gas wells with two Speechley oil wells has enhanced our ability to market drilling joint ventures now and in the future.

 

Our revenues and cash flow will be adversely impacted by lower natural gas and crude oil prices and we are presently not participating in any hedging activities. However we believe that within the next twelve months natural gas prices will begin to increase and have steady growth on a long term basis.

 

13
 

 

We cannot give any assurance that we will be able to raise additional capital or generate sufficient turnkey drilling profits and net revenues from producing wells to fund such growth. If we are unable to achieve a sufficient level of cash inflows and/or cannot secure equity financing, if needed, on satisfactory terms, we may be unable to support our current operations or expand our operations.  Additional equity financings are likely to be dilutive to holders of our common stock and debt financings, if available, may involve significant payment obligations and covenants that restrict how we operate our business.

 

We did not generate any cash flow from financing activities in the nine months ended September 30, 2012. Cash flow generated from financing activities for the nine months ended September 30, 2011 was $30,000.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

 

We are a “smaller reporting company” as defined by Rule 12b-2 under the Securities Exchange Act, and as such, are not required to provide the information required under this Item.

 

Item 4. Controls and Procedures.

 

Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures as defined in Rule 13a-15(e) or 15d-15(e) under the Securities Exchange Act, which (1) are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms and (2) include controls and procedures designed to ensure that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, or the person or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 

Our management evaluated, with the participation of our Chief Executive Officer and Chief Financial Officer, the effectiveness of such disclosure controls and procedures as of September 30, 2012, the end of the period covered by this report, as required by paragraph (b) of Rule 13a-15 or Rule 15d 15 under the Securities Exchange Act. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective at a reasonable assurance level as of September 30, 2012. Management took significant steps to improve its disclosure controls and procedures during the quarter ended June 30, 2012, which continued in the third quarter. Management intends to continue these efforts during the remainder of 2012.

 

Changes in Internal Control over Financial Reporting

 

During the quarter ended June 30, 2012, management initiated a program to appropriately address the effectiveness of our internal control over financial reporting, as defined in Rule 13a-15(f) of the Securities Exchange Act, with the objective of implementing and maintaining an effective system of internal control over financial reporting, preventing any significant deficiencies or material weaknesses, and appropriately addressing any that have been identified or may be identified in the future. The accounting and financial reporting team has been strengthened by the addition of a new chief financial officer and a new vice president of accounting, both of which have significant accounting experience.

 

New accounting controls have been implemented and financial reporting has been improved. Standard monthly accounting and review procedures are being performed. In addition, financial reports are generated and reviewed on a regular basis. We are continuing to implement controls and procedures that will improve internal control over financial reporting as well as improving the timeliness in meeting financial reporting requirements.

 

14
 

 

Part II – Other Information

 

Item 1. Legal Proceedings.

 

In April 2011, in the Matter of Mieka Corporation, Daro Blankenship and Stephen Romo, Case No. XY-11-CD-11, Fred J. Joseph, the Colorado Securities Commissioner, and the Colorado Division of Securities, entered a Final Cease and Desist Order against Mieka, Daro Blankenship and Stephen Romo (the “Respondents”) directing them to refrain from committing or causing any violations of Sections 301, 401 or 501 of the Colorado Securities Act, or otherwise engaging in conduct in violation of the Colorado Securities Act. The Colorado Securities Commissioner found that (1) joint venture interests in a joint venture sponsored by Mieka were “investment contracts” and therefore “securities” within the meaning of the Colorado Securities Act, (2) the offer of such interests in Colorado required registration under Colorado Revised Statute Section 11-51-301 or an exemption to that registration requirement and (3) the Respondents violated provisions of the Colorado Securities Act relating to the employment of securities broker/dealers or sales representatives. The Respondents appealed the Order to the Colorado Court of Appeals in May 2011. The appellate court affirmed the Order on May 10, 2012.

 

Item 1A. Risk Factors.

 

We are a “smaller reporting company” as defined by Rule 12b-2 under the Securities Exchange Act, and as such, are not required to provide the information required under this Item.

 

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

 

Not applicable.

 

Item 3. Defaults Upon Senior Securities.

 

Not applicable.

 

Item 4. Mine Safety Disclosures.

 

Not applicable.

 

Item 5. Other Information.

 

Not applicable.

 

15
 

 

Item 6. Exhibits.

 

The following exhibits are furnished as exhibits to this report:

 

EXHIBIT INDEX

 

Exhibit

 

Description

31.1   Certification of Principal Executive Officer of Periodic Report pursuant to Rule 13a-14a/Rule 14d-14(a)
31.2   Certification of Principal Financial Officer of Periodic Report pursuant to Rule 13a-14a/Rule 14d-14(a)
32.1   Certification of Principal Executive Officer of Periodic Report pursuant to 18 U.S.C. Section 1350
32.2   Certification of Principal Financial Officer of Periodic Report pursuant to 18 U.S.C. Section 1350
101.INS   XBRL Instances Document
101.SCH   XBRL Taxonomy Extension Schema Document
101.CAL   XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF   XBRL Taxonomy Extension Definition Linkbase Document
101.LAB   XBRL Taxonomy Extension Label Linkbase Document
101.PRE   XBRL Taxonomy Extension Presentation Linkbase Document

 

 

16
 

 

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.

 

 

  VADDA ENERGY CORPORATION
   
Date: November 14, 2012 By: /s/ Daro Blankenship
   

Daro Blankenship

President and Chief Executive Officer

(principal executive officer)

     
     
Date: November 14, 2012 By: /s/ Martin N. Mayrath
   

Martin N. Mayrath

Chief Financial Officer

(principal financial officer)

 

 

 

 

 

17

 

 

 

 

 

EX-31.1 2 vadda_10q-ex3101.htm CERTIFICATION

 

EXHIBIT 31.1

 

CERTIFICATION PURSUANT TO

SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

 

I, Daro Blankenship, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2012 of Vadda Energy Corporation;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

   
Date:  November 14, 2012 By: /s/ Daro Blankenship
  Name: Daro Blankenship
  Title: President and Chief Executive Officer
    (principal executive officer)

 

EX-31.2 3 vadda_10q-ex3102.htm CERTIFICATION

 

EXHIBIT 31.2

 

CERTIFICATION PURSUANT TO

SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

 

I, Martin N. Mayrath, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2012 of Vadda Energy Corporation;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

   
Date:  November 14, 2012 By: /s/ Martin N. Mayrath
  Name: Martin N. Mayrath
  Title: Chief Financial Officer
    principal financial officer)

 

EX-32.1 4 vadda_10q-ex3201.htm CERTIFICATION

 

EXHIBIT 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

Pursuant to Rule 13a-14(b) (17 CFR § 240.13a-14(b)) or Rule 15d-14(b) (17 CFR § 240.15d-14(b)) and Section 1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C. § 1350), the undersigned officer of Vadda Energy Corporation (the “Company”), does hereby certify, to such officer's knowledge, that:

 

The Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2012 (the “Quarterly Report”) of the Company fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, and the information contained in the Quarterly Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of, and for, the periods presented in the Quarterly Report.

 

   
Date:  November 14, 2012 By: /s/ Daro Blankenship
  Name: Daro Blankenship
  Title: President and Chief Executive Officer
    (principal executive officer)

 

The foregoing certification is furnished as an exhibit to the Quarterly Report and will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and will not be deemed to be incorporated by reference into any filing under the Securities Act or Securities Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

EX-32.2 5 vadda_10q-ex3202.htm CERTIFICATION

 

EXHIBIT 32.2

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

Pursuant to Rule 13a-14(b) (17 CFR § 240.13a-14(b)) or Rule 15d-14(b) (17 CFR § 240.15d-14(b)) and Section 1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C. § 1350), the undersigned officer of Vadda Energy Corporation (the “Company”), does hereby certify, to such officer's knowledge, that:

 

The Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2012 (the “Quarterly Report”) of the Company fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, and the information contained in the Quarterly Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of, and for, the periods presented in the Quarterly Report.

 

   
Date:  November 14, 2012 By: /s/ Martin N. Mayrath
  Name: Martin N. Mayrath
  Title: Chief Financial Officer
    (principal financial officer)

 

The foregoing certification is furnished as an exhibit to the Quarterly Report and will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and will not be deemed to be incorporated by reference into any filing under the Securities Act or Securities Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing

EX-101.INS 6 vdda-20120930.xml XBRL INSTANCE FILE 0001082492 2012-01-01 2012-09-30 0001082492 2012-09-30 0001082492 2011-12-31 0001082492 vdda:VariableInterestsEntitiesMember 2012-09-30 0001082492 vdda:VariableInterestsEntitiesMember 2011-12-31 0001082492 2010-12-31 0001082492 2011-09-30 0001082492 2012-07-01 2012-09-30 0001082492 2011-07-01 2011-09-30 0001082492 2011-01-01 2011-09-30 0001082492 vdda:MiekaLlcMember 2012-07-01 2012-09-30 0001082492 vdda:MiekaLlcMember 2011-07-01 2011-09-30 0001082492 vdda:MiekaLlcMember 2012-01-01 2012-09-30 0001082492 vdda:MiekaLlcMember 2011-01-01 2011-09-30 0001082492 vdda:MiekaLlcMember 2012-09-30 0001082492 vdda:MiekaLlcMember 2011-12-31 0001082492 vdda:DaroBlankenshipMember 2012-01-01 2012-09-30 0001082492 vdda:AnitaBlankenshipMember 2012-01-01 2012-09-30 0001082492 vdda:DaroBlankenshipMember 2011-01-01 2011-09-30 0001082492 vdda:AnitaBlankenshipMember 2011-01-01 2011-09-30 0001082492 2012-10-31 0001082492 vdda:AnitaBlankenshipMember 2012-09-30 0001082492 vdda:AnitaBlankenshipMember 2011-12-31 0001082492 vdda:DaroBlankenshipMember 2012-09-30 0001082492 vdda:DaroBlankenshipMember 2011-12-31 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure VADDA ENERGY CORP 0001082492 10-Q 2012-09-30 false --12-31 No No Yes Smaller Reporting Company Q3 2012 104235236 <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">Vadda Energy Corporation (&#147;Vadda&#148;) was originally incorporated in Florida in 1997. The foregoing consolidated financial statements include the accounts of Vadda, its wholly owned subsidiary, Mieka Corporation (&#147;Mieka&#148;) and Mieka LLC, a variable interest entity (&#147;VIE&#148;), which collectively are referred to as the &#147;Company&#148;.&#160;&#160;All significant intercompany balances and transactions have been eliminated and all normal recurring adjustments have been recorded that are necessary for a fair presentation of the information contained herein.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The accompanying interim consolidated financial statements and related notes are presented in accordance with U.S. generally accepted accounting principles (&#147;GAAP&#148;) and are expressed in U.S dollars, and have been prepared by the Company without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the &#147;SEC&#148;). Certain information and footnotes have been condensed or omitted, although the Company believes that the disclosures are adequate to make the information presented not misleading. These consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements of the Company for the years ended December 31, 2011 and 2010, and notes thereto contained in the Company&#146;s audited financial statements filed as part of its Form 10-K for the year ended December 31, 2011. The results of operations for such periods are not necessarily indicative of the results expected for a full year or any future period.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The Company is an independent developer and producer of natural gas and oil, with operations in Pennsylvania, Kentucky, Ohio and New York.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><i>Oil and Gas Producing Activities</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The Company&#146;s oil and gas producing activities were accounted for using the successful efforts method of accounting.&#160;Costs to acquire leasehold rights in oil and gas properties, to drill and equip exploratory wells that find proved reserves, to drill and equip development wells and costs of support equipment and facilities are capitalized.&#160;&#160;Costs to drill exploratory wells that do not find proved reserves, delay rentals and geological and geophysical costs are expensed.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The Company earns carried working interests in wells drilled by joint ventures that it manages. Upon the successful completion of a well, the joint ventures are assigned leasehold rights on acreage that comprises the legal spacing for the well. When a joint venture sells ownership interests in excess of the total offering amount, such additional interests reduce the Company&#146;s carried working interest. The joint ventures typically pay 100% of the drilling and completion costs. The Company also intends to have ownership in wells drilled in the Marcellus Shale on leases in which the joint ventures do not participate.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><i>Turnkey Drilling Revenue Recognition</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><i>&#160;</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt; color: black">In its role as the managing venturer of various oil and gas drilling joint ventures, the Company enters into turnkey drilling agreements with operators whereby a profit is earned by arranging the drilling and completion of prospect wells funded by the individual joint ventures. In accordance with Financial Accounting Standards Board (&#147;FASB&#148;) Accounting Standards Codification (&#147;ASC&#148;) Topic 605, &#147;Revenue Recognition,&#148; revenue is deferred until wells are completed as producing wells or determined to be nonproductive. The associated drilling costs of wells are deferred until revenue is recognized. During the nine months ended September 30, 2012, the Company recognized $3,733,169 of turnkey drilling revenue and $1,891,055 of turnkey drilling costs on three completed gas wells. As of September 30, 2012 and December 31, 2011, the Company had $5,122,806 and $6,528,474, respectively, in deferred turnkey drilling revenue.&#160;&#160;The Company had deferred drilling costs related to turnkey agreements in the amount of $187,905 and $699,836, respectively, as of September 30, 2012 and December 31, 2011.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">No drilling costs are incurred by the Company for its carried working interests retained in wells drilled by managed joint ventures.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: center"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"><i>Prepayment to Operator</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The Company acquired 18 oil and gas joint ventures in December 2009 and included in the assets were claims by certain of the joint ventures against an operator relating to its business dealings with the joint ventures in the aggregate amount of $1,832,500, which was recorded as a prepayment to operator. Effective December 30, 2011, the Company entered into a written settlement agreement pursuant to which the operator executed a promissory note in the principal amount of $3,000,000 to satisfy its obligations to the Company. The promissory note was recorded at the carrying value of the outstanding claims against operator in the amount of $1,832,500 as of the effective date of the note, December 30, 2011. However, based on the historical settlement issues involved, the Company recorded a reserve of $1,832,500 against the note as of December 31, 2011.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><i>Depletion and Depreciation</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">Estimates of natural gas and oil reserves utilized in the calculation of depletion are prepared using certain assumptions. Reserve estimates are based upon existing economic and operating conditions with no provision for price and cost escalations except by contractual arrangements.&#160;&#160;Natural gas and oil reserve estimates are inherently imprecise and are subject to change as more current information becomes available.&#160;Capitalized costs are depleted and amortized using the units of production method, based upon reserve estimates.&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"><i>Impairments</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"><i>&#160;</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The carrying value of oil and gas properties is assessed for possible impairment on at least an annual basis, or as circumstances warrant, based on geological analysis or changes in proved reserve estimates.&#160;When impairment occurs, an adjustment is recorded as a reduction of the asset carrying value.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><i>Asset Retirement Obligations</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><i>&#160;</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">A provision has been recorded for the estimated liability for the plugging and abandonment of natural gas and oil wells at the end of their productive lives. The liability and the associated increase in the related asset are recorded in the period in which the asset retirement obligation, or ARO, is incurred. The liability is accreted to its present value each period and the capitalized cost is depreciated over the useful life of the related asset.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The estimated liability is calculated annually using the estimated remaining lives of the wells based on reserve estimates and federal and state regulatory requirements. The liability is discounted using an assumed credit-adjusted risk-free rate. At the time of abandonment, the Company recognizes a gain or loss on abandonment to the extent that actual costs do not equal the estimated costs.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The Company recognized $13,125 and $39,376 of accretion expense, respectively, during the three months and nine months ended September 30, 2012, and $0 during each of the three months and nine months ended September 30, 2011.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><i>Goodwill</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">At September 30, 2012 and December 31, 2011, the Company had $2,740,171 of goodwill related to the acquisition of certain oil and gas joint ventures on December 1, 2009.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">Goodwill represents the excess of the purchase price over the fair value of the net assets acquired.&#160;&#160;The Company follows ASC Topic 350, &#147;Goodwill and Intangible Asset Impairment Testing.&#148; The Company&#146;s analysis consists of two steps. Step 1 tests the company for impairment by comparing the fair value of equity to the book value of equity. If the fair value is less than the book value, then a Step 2 analysis must be performed. If the fair value of goodwill is less than its carrying amount, impairment is recorded based on the difference. The Company annually assesses the carrying value of goodwill for impairment. No impairment loss was recorded for the nine months ended September 30, 2012.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><i>Recently Issued Accounting Standards</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><i>&#160;</i></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The SEC and FASB continually adopt new reporting requirements and makes revisions to existing disclosures required for oil and gas companies, which are intended to provide investors with a more meaningful and comprehensive understanding of such information. The following recently adopted changes will have the greatest impact on the Company&#146;s financial statements.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><u>Offsetting Assets and Liabilities</u></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">In December 2011, the FASB issued Accounting Standards Update (&#147;ASU&#148;) No. 2011-11, &#147;Disclosures about Offsetting Assets and Liabilities.&#148; The guidance requires additional disclosures about the impact of offsetting, or netting, on a company&#146;s financial position, and is effective for annual periods beginning on or after January 1, 2013 and interim periods within those annual periods and retrospectively for all comparative periods presented. Under GAAP, derivative assets and liabilities can be offset under certain conditions. The guidance requires disclosures showing both gross information and net information about instruments eligible for offset in the balance sheet. The Company is currently evaluating the provisions of ASU 2011-11 and assessing the impact, if any, it may have on its financial position or results of operations.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><u>Common Fair Value Measurement and Disclosure</u></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">In May 2011, the FASB issued ASU No. 2011-04, &#147;Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in US GAAP and IFRSs.&#148; The guidance amends previously issued authoritative guidance and requires new disclosures, clarifies existing disclosures and is effective for interim and annual periods beginning after December 15, 2011. The amendments change requirements for measuring fair value and disclosing information about those measurements. Additionally, the guidance clarifies the FASB&#146;s intent regarding the application of existing fair value measurement requirements and changes certain principles or requirements for measuring fair value or disclosing information about its measurements. For many of the requirements, the FASB does not intend the amendments to change the application of the existing fair value measurements guidance. The Company has evaluated the provisions of ASU 2011-04 and has determined that there is no impact on its financial position or results of operations as of September 30, 2012.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><u>Comprehensive Income</u></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">In June 2011, authoritative guidance was issued on the presentation of comprehensive income. Specifically, the guidance allows an entity to present components of net income and other comprehensive income in one continuous statement, referred to as the statement of comprehensive income, or in two separate but consecutive statements. The new guidance eliminates the current option to report other comprehensive income and its components in the statement of changes in equity. The Company reviewed the changes in presentation of comprehensive income during the third quarter of 2012 and determined that the changes have no effect on the calculation of the Company&#146;s net income, comprehensive income or earnings per share.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt"><u>Impairment</u></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">In September 2011, the FASB issued an update to existing guidance on testing goodwill for impairment. This update simplifies the assessment of goodwill for impairment by allowing an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If impairment is indicated, it is necessary to perform the two-step impairment review process. It also amends the examples of events or circumstances that would be considered in a goodwill impairment evaluation. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. The Company adopted the new guidance in 2012.</font></p> <p style="margin: 0pt"><font style="font-size: 8pt">The Company computes quarterly income taxes under the effective tax rate method based on applying an anticipated annual effective rate to its quarterly net income (loss), except for discrete items. Income taxes for discrete items are computed and recorded in the period that the specific transaction occurs. For the three and nine months ended September&#160;30, 2012, the Company&#146;s overall effective tax rate on pre-tax income from operations used was 98.2% and 14.9%, respectively.&#160;&#160;Based on net income and losses for the three months and nine months ended September 30, 2012 and 2011, the Company had an estimated income tax benefit of $80,444 for the three months ended September 30, 2012, an estimated income tax expense of $60,556 for the nine months ended September 30, 2012 and an estimated income tax benefit of $193,653 and $510,233, respectively, for the three and nine months ended September 30, 2011.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">Pursuant to an arrangement between the Company and Mieka LLC, an entity wholly owned by the Company&#146;s principal stockholders, Mieka LLC provides drilling and completion services on wells owned by the Company. Prices charged to the Company by Mieka LLC under turnkey drilling arrangements do not reflect prevailing rates that would be charged by outside third parties in arms-length transactions. During the three months ended September 30, 2012 and 2011, the Company incurred drilling costs associated with turnkey drilling contracts with Mieka LLC of $1,000,035 and $277,200 respectively. During the nine months ended September 30, 2012 and 2011, the Company incurred drilling costs associated with turnkey drilling contracts with Mieka LLC of $1,763,617 and $1,766,640, respectively. As of September 30, 2012 and December 31, 2011, the Company was obligated to pay $1,176,456 and $662,292, respectively, to Mieka LLC.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt; color: black">During the nine months ended September 30, 2012, Daro and Anita Blankenship, principal shareholders of the Company, received aggregate compensation from the Company of $76,000 and $97,500, respectively. During the nine months ended September 30, 2011, they received aggregate compensation of $72,924 and $72,784, respectively. As of September 30, 2012, the Company was obligated to pay Daro and Anita Blankenship $10,083 and $71,311 respectively. As of December 31, 2011, the Company was obligated to pay Daro and Anita Blankenship $10,083 and $78,481 respectively.</font></p> <p style="margin: 0pt"><font style="font-size: 8pt">During the third quarter 2012, the Company leased office space on a month-to-month basis under the terms of an office lease that expired in June 2011 and paid $13,073 per month for rent expense. At the end of September 2012, the Company relocated its principal offices to Flower Mound, Texas under a new lease agreement entered into in May 2012. The lease provides approximately 7,800 square feet of office space for a term of 6 &#189; years. After an initial six-month rent abatement period, basic rent for the following 12 months will be $9,775 monthly.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">In June 2011 the Company obtained an installment<font style="color: black"> loan in the principal amount of $30,000 to purchase oil and gas accounting software. Under the terms of the loan agreement, the loan bears interest at the rate of 6.5% per year and the Company has a monthly payment obligation of $1,338 until the loan&#146;s maturity in June 2013. As of September 30, 2012, the remaining unpaid principal balance was $11,683.</font></font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt; color: black">Management performs an analysis of the Company&#146;s variable interests to determine if those type interests are held in other entities. The </font>analysis primarily is based on a qualitative review, but also includes quantitative considerations in evaluating the variable interests in accordance with FASB ASC Topic 810-10, &#147;Accounting for Variable Interest Entities.&#148; Qualitative analyses are performed based on an evaluation of the design by the entity, its organizational structure, to include decision-making ability, and financial arrangements. When used to supplement qualitative analyses, quantitative analyses are based on forecasted cash flows of the entity.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">GAAP requires reporting entities to consolidate variable interest entities when they have variable interests that provide a controlling financial interest in variable interest entities. Entities that consolidate variable interest entities are referred to as primary beneficiaries.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">Mieka, LLC (&#147;VIE&#148;), an entity under common control of the Company, was evaluated as a variable interest entity of the Company. The VIE&#146;s only source of revenue is from the drilling of oil and gas wells contracted with the Company through certain turnkey contracts entered into by the Company. The relationship was evaluated to determine if the arrangement gave the Company a variable interest in a variable interest entity and to determine whether the Company was the primary beneficiary that would result in consolidating the VIE.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The Company was considered to be the primary beneficiary as a result of the obligation to absorb losses that could be significant to the VIE. Additionally, since future revenue for the VIE is dependent upon the Company entering into future turnkey contracts or drilling programs, the Company directs activities that most significantly impact economic performance of the VIE. The Company was determined to be the primary beneficiary of the VIE for 2012 and 2011 and the VIE has been included in the consolidated financial statements as of and for the years ended December 31, 2011 and as of and for the nine months ended September 30, 2012 and 2011.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: center"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">The table below reflects the amount of assets and liabilities from the VIE included in the consolidated balance sheets as of September 30, 2012 and December 31, 2011.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <table cellpadding="0" cellspacing="0" style="border-collapse: collapse; width: 100%; font: 10pt Times New Roman, Times, Serif"> <tr style="vertical-align: bottom"> <td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td colspan="2" style="text-align: center; border-bottom: Black 1pt solid"><font style="font-size: 8pt">September 30, 2012</font></td><td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td colspan="2" style="text-align: center; border-bottom: Black 1pt solid"><font style="font-size: 8pt">December 31, 2011</font></td><td><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td><font style="font-size: 8pt">Assets:</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="width: 66%; padding-left: 9.9pt"><font style="font-size: 8pt">Cash</font></td><td style="width: 2%"><font style="font-size: 8pt">&#160;</font></td> <td style="width: 1%; text-align: left"><font style="font-size: 8pt">$</font></td><td style="width: 13%; text-align: right"><font style="font-size: 8pt">727,770</font></td><td style="width: 1%; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="width: 2%"><font style="font-size: 8pt">&#160;</font></td> <td style="width: 1%; text-align: left"><font style="font-size: 8pt">$</font></td><td style="width: 13%; text-align: right"><font style="font-size: 8pt">1,232,252</font></td><td style="width: 1%; text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Accounts receivable from affiliates</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">1,678,379</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">662,292</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Prepaid drilling cost</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">187,905</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">699,836</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Investment in joint ventures</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">614,500</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">614,500</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Other assets</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">145,030</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">64,971</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="text-align: left; padding-left: 19.8pt"><font style="font-size: 8pt">Total Assets</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 2.5pt double; text-align: right"><font style="font-size: 8pt">3,353,584</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 2.5pt double; text-align: right"><font style="font-size: 8pt">3,273,851</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="text-align: left"><font style="font-size: 8pt">Liabilities and Members&#146; Deficit:</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Accounts payable and accrued liabilities</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">$</font></td><td style="text-align: right"><font style="font-size: 8pt">91,231</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">$</font></td><td style="text-align: right"><font style="font-size: 8pt">38,233</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Deferred revenue</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">3,649,255</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">4,192,414</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="text-align: left; padding-left: 19.8pt"><font style="font-size: 8pt">Total liabilities</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">3,740,486</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">4,230,647</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="text-align: left"><font style="font-size: 8pt">Accumulated deficit</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">(386,902</font></td><td style="text-align: left"><font style="font-size: 8pt">)</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">(956,796</font></td><td style="text-align: left"><font style="font-size: 8pt">)</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="text-align: left; padding-left: 19.8pt"><font style="font-size: 8pt">Total members&#146; deficit</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">(386,902</font></td><td style="text-align: left"><font style="font-size: 8pt">)</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">(956,796</font></td><td style="text-align: left"><font style="font-size: 8pt">)</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="text-align: left; padding-left: 19.8pt"><font style="font-size: 8pt">Total Liabilities and Members&#146; Deficit</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 2.5pt double; text-align: right"><font style="font-size: 8pt">3,353,584</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 2.5pt double; text-align: right"><font style="font-size: 8pt">3,273,851</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> </table> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> 2008510 2993054 187905 699836 187905 699836 774719 835275 180429 75777 1678379 662292 865457 1382166 727770 1232252 1836957 827916 1822142 1919577 601797 498484 293439 287561 2130500 2130500 821283 802436 145030 64971 7392106 8455238 3353584 3273851 89641 75659 11683 13797 208130 248106 91231 38233 5513654 6954600 3740486 4230647 5122806 6528474 3649255 4192414 81394 88564 598566 567028 346526 346526 252040 212664 7838 104235 104235 1279886 933610 -386902 -956796 1666788 1890406 -386902 -956796 -5385806 -5162188 -386902 -956796 6948359 6948359 7392106 8455238 3353584 3273851 1832500 1832500 10000000 10000000 .001 .001 .001 .001 150000000 150000000 104235236 104235236 104235236 104235236 3913448 1121889 108339 325136 180279 53194 108339 325136 3733169 1068695 106674 35396 43409 111006 1399961 515443 594734 1577036 69550 17781 43124 137805 1891055 622079 3506616 1203824 681267 1825847 406832 -81935 -572928 -1500711 3 25 406832 -81935 -572925 -1500686 346276 -1491 -379272 -990453 569894 191993 -67729 -124605 -223618 -193484 -311543 -865848 -0.00 -0.00 -0.00 -0.01 104235236 104235236 104235236 104235236 60556 -510233 39376 13125 106674 111006 511931 -650745 -104652 29322 -500878 -970193 -1405668 1068100 6812 44986 -39976 -33286 -5878 -64097 -5878 -64097 -9952 25249 9952 4751 -516708 -1009041 .149 .982 1000035 277200 1763617 1766640 1176456 662292 71311 78481 10083 10083 76000 97500 72924 72784 614500 614500 <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: left"><font style="font-size: 8pt; color: black">In its role as the managing venturer of various oil and gas drilling joint ventures, the Company enters into turnkey drilling agreements with operators whereby a profit is earned by arranging the drilling and completion of prospect wells funded by the individual joint ventures. In accordance with Financial Accounting Standards Board (&#147;FASB&#148;) Accounting Standards Codification (&#147;ASC&#148;) Topic 605, &#147;Revenue Recognition,&#148; revenue is deferred until wells are completed as producing wells or determined to be nonproductive. The associated drilling costs of wells are deferred until revenue is recognized. During the nine months ended September 30, 2012, the Company recognized $3,733,169 of turnkey drilling revenue and $1,891,055 of turnkey drilling costs on three completed gas wells. As of September 30, 2012 and December 31, 2011, the Company had $5,122,806 and $6,528,474, respectively, in deferred turnkey drilling revenue.&#160;&#160;The Company had deferred drilling costs related to turnkey agreements in the amount of $187,905 and $699,836, respectively, as of September 30, 2012 and December 31, 2011.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">No drilling costs are incurred by the Company for its carried working interests retained in wells drilled by managed joint ventures.</font></p> <p style="margin: 0pt; text-align: left"><font style="font-size: 8pt">The Company acquired 18 oil and gas joint ventures in December 2009 and included in the assets were claims by certain of the joint ventures against an operator relating to its business dealings with the joint ventures in the aggregate amount of $1,832,500, which was recorded as a prepayment to operator. Effective December 30, 2011, the Company entered into a written settlement agreement pursuant to which the operator executed a promissory note in the principal amount of $3,000,000 to satisfy its obligations to the Company. The promissory note was recorded at the carrying value of the outstanding claims against operator in the amount of $1,832,500 as of the effective date of the note, December 30, 2011. However, based on the historical settlement issues involved, the Company recorded a reserve of $1,832,500 against the note as of December 31, 2011.</font></p> <p style="margin: 0pt; text-align: left"><font style="font-size: 8pt">Estimates of natural gas and oil reserves utilized in the calculation of depletion are prepared using certain assumptions. Reserve estimates are based upon existing economic and operating conditions with no provision for price and cost escalations except by contractual arrangements.&#160;&#160;Natural gas and oil reserve estimates are inherently imprecise and are subject to change as more current information becomes available.&#160;Capitalized costs are depleted and amortized using the units of production method, based upon reserve estimates.&#160;</font></p> <p style="margin: 0pt; text-align: left"><font style="font-size: 8pt">The carrying value of oil and gas properties is assessed for possible impairment on at least an annual basis, or as circumstances warrant, based on geological analysis or changes in proved reserve estimates.&#160;When impairment occurs, an adjustment is recorded as a reduction of the asset carrying value.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: left"><font style="font-size: 8pt">A provision has been recorded for the estimated liability for the plugging and abandonment of natural gas and oil wells at the end of their productive lives. The liability and the associated increase in the related asset are recorded in the period in which the asset retirement obligation, or ARO, is incurred. The liability is accreted to its present value each period and the capitalized cost is depreciated over the useful life of the related asset.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: left"><font style="font-size: 8pt">The estimated liability is calculated annually using the estimated remaining lives of the wells based on reserve estimates and federal and state regulatory requirements. The liability is discounted using an assumed credit-adjusted risk-free rate. At the time of abandonment, the Company recognizes a gain or loss on abandonment to the extent that actual costs do not equal the estimated costs.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: left"><font style="font-size: 8pt">The Company recognized $13,125 and $39,376 of accretion expense, respectively, during the three months and nine months ended September 30, 2012, and $0 during each of the three months and nine months ended September 30, 2011.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: left"><font style="font-size: 8pt">At September 30, 2012 and December 31, 2011, the Company had $2,740,171 of goodwill related to the acquisition of certain oil and gas joint ventures on December 1, 2009.</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><font style="font-size: 8pt">&#160;</font></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: left"><font style="font-size: 8pt">Goodwill represents the excess of the purchase price over the fair value of the net assets acquired.&#160;&#160;The Company follows ASC Topic 350, &#147;Goodwill and Intangible Asset Impairment Testing.&#148; The Company&#146;s analysis consists of two steps. Step 1 tests the company for impairment by comparing the fair value of equity to the book value of equity. If the fair value is less than the book value, then a Step 2 analysis must be performed. If the fair value of goodwill is less than its carrying amount, impairment is recorded based on the difference. The Company annually assesses the carrying value of goodwill for impairment. No impairment loss was recorded for the nine months ended September 30, 2012.</font></p> <p style="margin: 0pt; text-align: left"><font style="font-size: 8pt">The SEC and FASB continually adopt new reporting requirements and makes revisions to existing disclosures required for oil and gas companies, which are intended to provide investors with a more meaningful and comprehensive understanding of such information. The following recently adopted changes will have the greatest impact on the Company&#146;s financial statements.</font></p> <p style="margin: 0pt; text-align: left"><font style="font-size: 8pt">In December 2011, the FASB issued Accounting Standards Update (&#147;ASU&#148;) No. 2011-11, &#147;Disclosures about Offsetting Assets and Liabilities.&#148; The guidance requires additional disclosures about the impact of offsetting, or netting, on a company&#146;s financial position, and is effective for annual periods beginning on or after January 1, 2013 and interim periods within those annual periods and retrospectively for all comparative periods presented. Under GAAP, derivative assets and liabilities can be offset under certain conditions. The guidance requires disclosures showing both gross information and net information about instruments eligible for offset in the balance sheet. The Company is currently evaluating the provisions of ASU 2011-11 and assessing the impact, if any, it may have on its financial position or results of operations.</font></p> <p style="margin: 0pt; text-align: left"><font style="font-size: 8pt">In May 2011, the FASB issued ASU No. 2011-04, &#147;Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in US GAAP and IFRSs.&#148; The guidance amends previously issued authoritative guidance and requires new disclosures, clarifies existing disclosures and is effective for interim and annual periods beginning after December 15, 2011. The amendments change requirements for measuring fair value and disclosing information about those measurements. Additionally, the guidance clarifies the FASB&#146;s intent regarding the application of existing fair value measurement requirements and changes certain principles or requirements for measuring fair value or disclosing information about its measurements. For many of the requirements, the FASB does not intend the amendments to change the application of the existing fair value measurements guidance. The Company has evaluated the provisions of ASU 2011-04 and has determined that there is no impact on its financial position or results of operations as of September 30, 2012.</font></p> <p style="margin: 0pt; text-align: left"><font style="font-size: 8pt">In June 2011, authoritative guidance was issued on the presentation of comprehensive income. Specifically, the guidance allows an entity to present components of net income and other comprehensive income in one continuous statement, referred to as the statement of comprehensive income, or in two separate but consecutive statements. The new guidance eliminates the current option to report other comprehensive income and its components in the statement of changes in equity. The Company reviewed the changes in presentation of comprehensive income during the third quarter of 2012 and determined that the changes have no effect on the calculation of the Company&#146;s net income, comprehensive income or earnings per share.</font></p> <p style="margin: 0pt; text-align: left"><font style="font-size: 8pt">In September 2011, the FASB issued an update to existing guidance on testing goodwill for impairment. This update simplifies the assessment of goodwill for impairment by allowing an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If impairment is indicated, it is necessary to perform the two-step impairment review process. It also amends the examples of events or circumstances that would be considered in a goodwill impairment evaluation. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. The Company adopted the new guidance in 2012.</font></p> <p style="font: 8pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">The table below reflects the amount of assets and liabilities from the VIE included in the consolidated balance sheets as of September 30, 2012 and December 31, 2011.</p> <p style="font: 8pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">&#160;</p> <p style="font: 8pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify"></p> <table cellpadding="0" cellspacing="0" style="border-collapse: collapse; width: 100%; font: 10pt Times New Roman, Times, Serif"> <tr style="vertical-align: bottom"> <td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td colspan="2" style="text-align: center; border-bottom: Black 1pt solid"><font style="font-size: 8pt">September 30, 2012</font></td><td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td colspan="2" style="text-align: center; border-bottom: Black 1pt solid"><font style="font-size: 8pt">December 31, 2011</font></td><td><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td><font style="font-size: 8pt">Assets:</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="width: 66%; padding-left: 9.9pt"><font style="font-size: 8pt">Cash</font></td><td style="width: 2%"><font style="font-size: 8pt">&#160;</font></td> <td style="width: 1%; text-align: left"><font style="font-size: 8pt">$</font></td><td style="width: 13%; text-align: right"><font style="font-size: 8pt">727,770</font></td><td style="width: 1%; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="width: 2%"><font style="font-size: 8pt">&#160;</font></td> <td style="width: 1%; text-align: left"><font style="font-size: 8pt">$</font></td><td style="width: 13%; text-align: right"><font style="font-size: 8pt">1,232,252</font></td><td style="width: 1%; text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Accounts receivable from affiliates</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">1,678,379</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">662,292</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Prepaid drilling cost</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">187,905</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">699,836</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Investment in joint ventures</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">614,500</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">614,500</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Other assets</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">145,030</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">64,971</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="text-align: left; padding-left: 19.8pt"><font style="font-size: 8pt">Total Assets</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 2.5pt double; text-align: right"><font style="font-size: 8pt">3,353,584</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 2.5pt double; text-align: right"><font style="font-size: 8pt">3,273,851</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="text-align: left"><font style="font-size: 8pt">Liabilities and Members&#146; Deficit:</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Accounts payable and accrued liabilities</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">$</font></td><td style="text-align: right"><font style="font-size: 8pt">91,231</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">$</font></td><td style="text-align: right"><font style="font-size: 8pt">38,233</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="padding-left: 9.9pt"><font style="font-size: 8pt">Deferred revenue</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">3,649,255</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">4,192,414</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="text-align: left; padding-left: 19.8pt"><font style="font-size: 8pt">Total liabilities</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">3,740,486</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">4,230,647</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="text-align: left"><font style="font-size: 8pt">Accumulated deficit</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">(386,902</font></td><td style="text-align: left"><font style="font-size: 8pt">)</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">(956,796</font></td><td style="text-align: left"><font style="font-size: 8pt">)</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="text-align: left; padding-left: 19.8pt"><font style="font-size: 8pt">Total members&#146; deficit</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">(386,902</font></td><td style="text-align: left"><font style="font-size: 8pt">)</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 1pt solid; text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="border-bottom: Black 1pt solid; text-align: right"><font style="font-size: 8pt">(956,796</font></td><td style="text-align: left"><font style="font-size: 8pt">)</font></td></tr> <tr style="vertical-align: bottom; background-color: White"> <td><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: right"><font style="font-size: 8pt">&#160;</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> <tr style="vertical-align: bottom; background-color: rgb(238,238,238)"> <td style="text-align: left; padding-left: 19.8pt"><font style="font-size: 8pt">Total Liabilities and Members&#146; Deficit</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 2.5pt double; text-align: right"><font style="font-size: 8pt">3,353,584</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td><td><font style="font-size: 8pt">&#160;</font></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><font style="font-size: 8pt">$</font></td><td style="border-bottom: Black 2.5pt double; text-align: right"><font style="font-size: 8pt">3,273,851</font></td><td style="text-align: left"><font style="font-size: 8pt">&#160;</font></td></tr> </table> <p style="font: 8pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify">&#160;</p> <p style="font: 11pt/115% Calibri, Helvetica, Sans-Serif; margin: 0 0 10pt">&#160;</p> 60556 80444 193653 510233 60556 -80444 -193653 -510233 <p style="margin: 0pt"><font style="font-size: 8pt">&#160;</font></p> <p style="margin: 0pt"><font style="font-size: 8pt">The Company&#146;s oil and gas producing activities were accounted for using the successful efforts method of accounting.&#160;Costs to acquire leasehold rights in oil and gas properties, to drill and equip exploratory wells that find proved reserves, to drill and equip development wells and costs of support equipment and facilities are capitalized.&#160;&#160;Costs to drill exploratory wells that do not find proved reserves, delay rentals and geological and geophysical costs are expensed.</font></p> <p style="margin: 0pt">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0"></p> <p style="font: 8pt/normal Times New Roman, Times, Serif; margin: 0; text-align: left"><font style="font-size: 8pt">The Company earns carried working interests in wells drilled by joint ventures that it manages. Upon the successful completion of a well, the joint ventures are assigned leasehold rights on acreage that comprises the legal spacing for the well. When a joint venture sells ownership interests in excess of the total offering amount, such additional interests reduce the Company&#146;s carried working interest. The joint ventures typically pay 100% of the drilling and completion costs. The Company also intends to have ownership in wells drilled in the Marcellus Shale on leases in which the joint ventures do not participate.</font></p> -22208 -38890 30000 2740171 2740171 The lease provides approximately 7,800 square feet of office space for a term of 6 1/2 years. After an initial six-month rent abatement period, basic rent for the following 12 months will be $9,775 monthly. 11683 .065 2013-06-30 39376 13125 EX-101.SCH 7 vdda-20120930.xsd XBRL SCHEMA FILE 0001 - Document - Document and Entity Information link:presentationLink link:calculationLink link:definitionLink 0002 - Statement - CONSOLIDATED BALANCE SHEETS (UNAUDITED) link:presentationLink link:calculationLink link:definitionLink 0003 - Statement - CONSOLIDATED BALANCE SHEETS (Parenthetical) link:presentationLink link:calculationLink link:definitionLink 0004 - Statement - CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) link:presentationLink link:calculationLink link:definitionLink 0005 - Statement - CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) link:presentationLink link:calculationLink link:definitionLink 0006 - Disclosure - 1. BASIS OF PRESENTATION link:presentationLink link:calculationLink link:definitionLink 0007 - Disclosure - 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES link:presentationLink link:calculationLink link:definitionLink 0008 - Disclosure - 3. INCOME TAXES link:presentationLink link:calculationLink link:definitionLink 0009 - Disclosure - 4. RELATED PARTY TRANSACTIONS link:presentationLink link:calculationLink link:definitionLink 0010 - Disclosure - 5. LEASES link:presentationLink link:calculationLink link:definitionLink 0011 - Disclosure - 6. NOTES PAYABLE link:presentationLink link:calculationLink link:definitionLink 0012 - Disclosure - 7. VARIABLE INTERESTS ENTITIES (VIE) link:presentationLink link:calculationLink link:definitionLink 0013 - Disclosure - 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) link:presentationLink link:calculationLink link:definitionLink 0014 - Disclosure - 7. VARIABLE INTERESTS ENTITIES (VIE) (Tables) link:presentationLink link:calculationLink link:definitionLink 0015 - Disclosure - 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 0016 - Disclosure - 3. INCOME TAXES (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 0017 - Disclosure - 4. RELATED PARTY TRANSACTIONS (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 0018 - Disclosure - 5. LEASES (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 0019 - Disclosure - 6. NOTES PAYABLE (Details Narrative) link:presentationLink link:calculationLink link:definitionLink 0020 - Disclosure - 7. VARIABLE INTERESTS ENTITIES (VIE) (Details) link:presentationLink link:calculationLink link:definitionLink EX-101.CAL 8 vdda-20120930_cal.xml XBRL CALCULATION FILE EX-101.DEF 9 vdda-20120930_def.xml XBRL DEFINITION FILE EX-101.LAB 10 vdda-20120930_lab.xml XBRL LABEL FILE Variable Interests Entities [Member] Product Or Service [Axis] Mieka LLC [Member] Related Party Transactions By Related Party [Axis] Daro Blankenship [Member] Anita Blankenship [Member] Document And Entity Information Entity Registrant Name Entity Central Index Key Document Type Document Period End Date Amendment Flag Current Fiscal Year End Date Is Entity a Well-known Seasoned Issuer? Is Entity a Voluntary Filer? Is Entity's Reporting Status Current? Entity Filer Category Entity Public Float Entity Common Stock, Shares Outstanding Document Fiscal Period Focus Document Fiscal Year Focus Statement of Financial Position [Abstract] Assets: Cash Accounts receivable - net Deferred federal income taxes - current Prepaid drilling costs Total current assets Property and equipment: Oil and gas properties, using successful efforts method of accounting: Proved properties Other property and equipment Less: Accumulated depletion and depreciation Property and equipment, net Goodwill Prepayment to operator, net of valuation allowance of $1,832,500 Other assets Total Assets Liabilities and Equity: Accounts payable and accrued liabilities Current portion of notes payable Payable to affiliate Payable to shareholders Deferred revenue Total current liabilities Notes payable Asset retirement obligation Deferred federal income taxes - long-term Total long-term liabilities Preferred stock, $.001 par value; 10,000,000 shares authorized; none issued or outstanding as of September 30, 2012 and December 31, 2011 Common stock, $.001 par value; 150,000,000 shares authorized; 104,235,236 issued and outstanding as of September 30, 2012 and December 31, 2011 Additional paid-in capital Accumulated deficit Total Vadda stockholders' equity Deficit attributable to noncontrolling interests Total Equity Total Liabilities and Equity Valuation allowance (in Dollars) Preferred stock par value (in Dollars per share) Preferred stock shares authorized Preferred stock shares issued Preferred stock shares outstanding Common stock par value (in Dollars per share) Common stock shares authorized Common stock shares issued Common stock shares outstanding Income Statement [Abstract] Revenues: Turnkey drilling revenues Natural gas and oil sales Revenues Costs and expenses: Turnkey drilling costs Lease operating expense General and administrative Accretion expense Depletion and depreciation Cost Of Goods Sold Operating income (loss) Other income (expense): Other Income (loss) before income taxes Income tax expense (benefit) Net income (loss) Net income (loss) attributable to noncontrolling interests Net loss attributable to Vadda common stockholders Basic and diluted loss per common share Weighted average number of common shares outstanding - basic and fully diluted Statement of Cash Flows [Abstract] Cash flows from operating activities: Net income (loss) Adjustments to reconcile net income (loss) to net cash used in operating activities: Depreciation, depletion and amortization Accretion expense Deferred tax expense (benefit) Changes in operating assets and liabilities: Accounts receivable Prepaid drilling costs Other assets Accounts payable and accrued liabilities Payable to affiliates and shareholders Deferred revenues Net cash used in operating activities Cash flows from investing activities: Additions to property and equipment Net cash used in investing activities Cash flows from financing activities: Note payable proceeds Repayment of note payable Net cash used in financing activities Net change in cash Cash balance, beginning of period Cash balance, end of period Organization, Consolidation and Presentation of Financial Statements [Abstract] Note 1. BASIS OF PRESENTATION Accounting Policies [Abstract] Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Income Tax Disclosure [Abstract] Note 3. INCOME TAXES Related Party Transactions [Abstract] Note 4. RELATED PARTY TRANSACTIONS Leases [Abstract] Note 5. LEASES Debt Disclosure [Abstract] Note 6. NOTES PAYABLE Variable Interests Entities Vie Note 7. VARIABLE INTERESTS ENTITIES (VIE) Oil and Gas Producing Activities Turnkey Drilling Revenue Recognition Prepayment to Operator Depletion and Depreciation Impairments Asset Retirement Obligations Goodwill Recently Issued Accounting Standards Offsetting Assets and Liabilities Common Fair Value Measurement and Disclosure Comprehensive Income Impairment Variable Interests Entities Vie Tables Assets and liabilities from the VIE included in the consolidated balance sheets Recognized turnkey drilling revenue Recognized turnkey drilling cost Deferred turnkey drilling revenue Deferred turnkey drilling cost Effective tax rate on pre-tax income from operations Estimated income tax benefit (expense) Statement [Table] Statement [Line Items] Related Party [Axis] Drilling costs associated with turnkey drilling contracts Obligations to pay related parties Aggregate compensation received Leases Details Narrative Lease description Balance remaining on installment loan Interest rate Maturity date Products and Services [Axis] Assets Accounts receivable from affiliates Prepaid drilling cost Investment in joint ventures Total assets Liabilties and Members' Deficit Total liabilities Total members' deficit Total Liabilities and Members' Deficit Assets, Current Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment Property, Plant and Equipment, Net Liabilities Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest Revenues Cost of Goods Sold Operating Income (Loss) Net Income (Loss), Including Portion Attributable to Noncontrolling Interest Net Income (Loss) Available to Common Stockholders, Basic Accretion Expense Increase (Decrease) in Prepaid Expense and Other Assets Increase (Decrease) in Other Noncurrent Assets Increase (Decrease) in Accounts Payable and Accrued Liabilities Net Cash Provided by (Used in) Operating Activities Net Cash Provided by (Used in) Investing Activities Repayments of Notes Payable Net Cash Provided by (Used in) Financing Activities Cash, Period Increase (Decrease) Goodwill and Intangible Assets, Goodwill, Policy [Policy Text Block] Custom Element. Estimated income tax benefit (expense) Custom Element. Custom Element. Custom Element. Custom Element. Custom Element. Custom Element. Custom Element. Custom Element. Custom Element. Custom Element. Custom Element. Daro Blankenship member Lease description Liabilities and members deficit abstract EX-101.PRE 11 vdda-20120930_pre.xml XBRL PRESENTATION FILE XML 12 report.css IDEA: XBRL DOCUMENT /* Updated 2009-11-04 */ /* v2.2.0.24 */ /* DefRef Styles */ ..report table.authRefData{ background-color: #def; border: 2px solid #2F4497; font-size: 1em; position: absolute; } ..report table.authRefData a { display: block; font-weight: bold; } ..report table.authRefData p { margin-top: 0px; } ..report table.authRefData .hide { background-color: #2F4497; padding: 1px 3px 0px 0px; text-align: right; } ..report table.authRefData .hide a:hover { background-color: #2F4497; } ..report table.authRefData .body { height: 150px; overflow: auto; width: 400px; } ..report table.authRefData table{ font-size: 1em; } /* Report Styles */ ..pl a, .pl a:visited { color: black; text-decoration: none; } /* table */ ..report { background-color: white; border: 2px solid #acf; clear: both; color: black; font: normal 8pt Helvetica, Arial, san-serif; margin-bottom: 2em; } ..report hr { border: 1px solid #acf; } /* Top labels */ ..report th { background-color: #acf; color: black; font-weight: bold; text-align: center; } ..report th.void { background-color: transparent; color: #000000; font: bold 10pt Helvetica, Arial, san-serif; text-align: left; } ..report .pl { text-align: left; vertical-align: top; white-space: normal; width: 200px; word-wrap: break-word; } ..report td.pl a.a { cursor: pointer; display: block; width: 200px; } ..report td.pl div.a { width: 200px; } ..report td.pl a:hover { background-color: #ffc; } /* Header rows... */ ..report tr.rh { background-color: #acf; color: black; font-weight: bold; } /* Calendars... */ ..report .rc { background-color: #f0f0f0; } /* Even rows... */ ..report .re, .report .reu { background-color: #def; } ..report .reu td { border-bottom: 1px solid black; } /* Odd rows... */ ..report .ro, .report .rou { background-color: white; } ..report .rou td { border-bottom: 1px solid black; } ..report .rou table td, .report .reu table td { border-bottom: 0px solid black; } /* styles for footnote marker */ ..report .fn { white-space: nowrap; } /* styles for numeric types */ ..report .num, .report .nump { text-align: right; white-space: nowrap; } ..report .nump { padding-left: 2em; } ..report .nump { padding: 0px 0.4em 0px 2em; } /* styles for text types */ ..report .text { text-align: left; white-space: normal; } ..report .text .big { margin-bottom: 1em; width: 17em; } ..report .text .more { display: none; } ..report .text .note { font-style: italic; font-weight: bold; } ..report .text .small { width: 10em; } ..report sup { font-style: italic; } ..report .outerFootnotes { font-size: 1em; } ZIP 13 0001019687-12-004023-xbrl.zip IDEA: XBRL DOCUMENT begin 644 0001019687-12-004023-xbrl.zip M4$L#!!0````(`+E=;D%MZY\16T4``.P:`@`1`!P`=F1D82TR,#$R,#DS,"YX M;6Q55`D``[W*HU"]RJ-0=7@+``$$)0X```0Y`0``[#UM<]LVFM]OYOX#SKO; MN9N196. M^/L/__D?`OYY_E^[N^)"JR0^$>)@4^ M,17Y;23/)^=[.W=W=UU M4S.7=R:[M=W(/&RZH2FR2)5SS64.S[H]??A1[][/X)=G,L< MOMB'9WO]_E[_X+I_?+)_>-(_>N!*N_[[Z>1A-U%3NZM3F,HW4CA^5Z/2V;5S_ M^/AXC][Z3Y>^Q,7]&@=[^/I&VFIF!/`#WR]!`F_CO!P0?GRXQR]KG^K63Y_R MI]I_&JO&=U9%W;&9[\&+/23.;J^_>]#WGV=JM!+DIWOPUG^HK7FRWS_ZT/[X M"S^@L+MC*6?E@)&T-_2Q>]$"#+S)3*)LZQAZTS(H-6E:3-OABO-L+U_,U!Y\ MM`M?J4Q'Y;B/#ZH/`!CP<3MT]*8%NCG(2SD`H%`@>5/Z#L5GQ\L%\M*))8Z] M4B-!;'@R(>+@#+M^0/?>QCON-2[Y_8[5J"QVQ)Z?BN4D,FFN[G.AX^]W+C(S M]9#U^KGAW\>[U?KE,)7F.E^43\OG.L8W(PW:B:!4-=1Y%CN[_&GGAQZ*[;/] M)\?[S_>:@ZOE]EK7@B3_YK,BJ;\+RX"8;"R2W`8>%4F.$+^^ MEYF6-XFZA"\R97/[$J'6RKY2TQN5?34D5H*IQE,5[+Y\%0,P][-$1SIG6$6L MX4MVGYPA.'F;F;B(\C?94&5S':G!O;8[/Z#>._G(SI_OM2X2`KC7#N$F"^P&>-Y,Q:WCN M_QD\][\,GOO?%IX_/9;Y$GANT1N_OM+J5OZ<1-^&\W&E$L!:_!8POKC.9&IE ME,,']L4B?!.X)/7M?VD/9&/5X)9MUH9MUE:KMV2HMFRS-FRS?@FWU<[`EFW6 MAFW6S[=I9->VK/(56>4K9=2V-%\/FC]J%NT#7L6YS,R+1*:W@,J)GOT_98-6 M+&Q]C(MG^/Z`2;:ZJ)UU47KQT9E_-/O M;71UT6W@B[1@;.5KC>3K*P6-6QY83Q[XDJU86V=M;9RUKZ0%MARPCASPV75` M`5J.R/]N>+Y$W:F2MLC4#Z[E_02^\9/Y5_4E<+85\P\G,E-VY1(.7_31GUX# MX'N[8IU8SX&MEG&+8U]C`SP>45GFJD_`01/&MEF#1<]5:J8Z_=BR'\=+<]VV MB?W[&A8>@-"W*HN`5S]"M1G\?#C-8J5/J+T19&ZL;0YBF./1&.'X\PI/`WRH ME__]X/Q\(%Z^?GGUXR_B[,W5V^=[J^9<7O,,MI/)Y#*-U?U/:O'@14,MM7*V M<+ES$Q4H^]>+V<.W!H[^OWC^<'C;M&])PE]RP/3@^4,;LG*V<+D!O(WQBXM$ MCA^\S$@F5O$*M0G"F<^*+,/'VD8R^47)[%/WLNM5X8=F6V:`?ZLD^2DU=^D0 M.-6D*KZTM@!K\=!E7YN0`5;,MKSL>Y,4*<3$"SK[9O_D`RRGIQ.!,EV$(-2F;A,$ M)CDS\`4\>_AF_W50%X*EF58OAQSV:8OA[[;ERIE::&FF4Y,.Q*?7@.(+Q*8\L%X^B[)3V?"YHL$ M7,81##H1_=XL%]?@S%GQ6MV)*S.5:8ST[_TGQSQ=_[/9Z?_(^ZD%2;3``:P]4+H-'(#50Q_B(L$ M7L+,\+-_?'S4%=<3)48F`\9V]+0F@0_P\Q',D49:)@`G/$!NL00+3)H4L1(Y MC)519$`9P*(C05!!/9XL;J6(/"Z`@JAHH5NZ&7X6Z`\&[$ MSS^?=804!#5TF;R MP-T7$SE7XD:I5*A$D[,$D.!70#J1F@R$!2",0/TA;62,/$14"$;">Y/%N(.) MS&E/J8+%+"";0`':`MI&4F=B%H@$D@MWJ],1KD./4#BD1H)-`*TZ[2*?[B%S M>J;=F]$OG)?_];7%)"#(VL-Z[:2%N`((6G&*GGY<\(@O,@X/@3=RY"<@MJ,I M"S?.GL7(;.).YQ/QKCOLBC&=?$=AA-=J1BS&,NMAF`%[17J6P)2!!/TX&+QM MBB*N"-$FK&EY15A!Q"!4,@.,X1<58\)7,XFB=;,@3G/21)"9`EBUB'7>$>"U MV\++#4@A?IH5B?(;'A>)9&EQ'#M$@:!32?3%R_MH(M,QS3_5UI)&JYC/*EM[@8$ M64F$^8@W-4-("(2O,`@,'4GFQ/3ZT' MD95:VU9'X*/%J,6![7*$$>W0!>`5Y'SWIQJ4JX!DIIFIS+$?CK<% M&!'.:C"3D+X%$GF=J\GDQF`)T,AX1/D)073`^B!F62D7H.8)'/P3$5GD!@0L58LLXQ M.NFP[`3\`9S[5J6I721SF6IP@WZ"28OH%GR>-Q-M:"#N\Q>3W:ZB[?.]/^_; M-KWC8>63#$I]_]9@IE#9#?2(\1.-/][H!)%)5/P1*,('6M%#&J!K1Z:!4*I+ MY*XU9VZJ%%6ZF6`S3!82DEE)$EF21-RIK`P7G`Y$)A^3B@3-BAH45*)0(W@% MVG*JP,#&*'^5OQ)XX&?&PD?HMT>_%QJF!AMI%80=S!D0`DURDLH&8""Q"$X' MA\:@L/DE&&4]0P6=&,J6@I^BDL39<3`WI!#F"CT2J[+YBO%.A:`](B!X#GP? M$;2P%UO,,,_``_!#=CUDI!/GU,!6(CG3.5#H#Q6WQASEWAF`%6#'AFP30N_\ MO,8.8G`G%P)S*]*!.58F,6-0&HG_88OP034#1"=@XE>(Z[`9*2%@O]& M!APV9(N-9U$>O4HF6,[3,424QV,$<$^F&!5GX/V":2PST&$O#/PG3"Q=#(8OPL12ZZ@S$U/P0O*`@`03 M#(9A/D=<&U"[XFGOL!/D?%K$JE,-`LW/KP&!L4\!(PR)PPDY8>YB2,XIE!XM M?<`:.8/!0,PI92Z`G#>8#$CY4XS_6;.#N32`'IRH)$KI#E;+->`((,QX#^@, MBO,B\VD[I%8*2XLI\/7$)UZ&F.+CI$:/DAK[=?:K)A-_/>@<'1QT^D^/R4XU M>=%#@`STUW[GV7&_TSL\##XE*)I;0E,$/!Q@#R6#MMD5`]KS,HBTQE(VI@[X M1`(8AYW^_G[G6>\I0_6T<[C_K//DZ`G[*\"A,Y_>[Z#1*W&Z:G.MWO5U8]5R MEL9>?38V$.2&_#K#S)X(;OVO_6='G>/>H0/_^+CS[.!I1]0!EY^$I:VU_JRP MOC8EF0F@*NS1*59BEA/:Z,BBR5CMJ6>JRFXNN>SLF\<-F_$UJ!J1:7H,HGXN M>#_9*WF+18@%A=D@I6^<)?W"'LJW*";-8-4E86+1?U9SB1K!!@A`J<#V>[UC M^LZ5D\LX!@RFREV^*$JDGEJ4D\A5;5Q(59^881A+[$3$O*[WF5A'DT]D2$AO M7%X5E+I$&;=5#6095`)F#"I]C`6;4(N#VM[O'/9ZOK!\)ZVS0*X:BYEB+H&5 MW.=AZHJ7$**2M@^T>:_-YI%`8>TI%8">/%&0M81>.=T+%S69*(MK$KIL(`&&INMD&'F M)IEC:3!O"$>U7Y]\JX-:[LN#Y%R`K:W_0L'KN7+A$3,-N5D@O.BU;UH\OD'H M?PE?3Z6OM[?7V@-05F)/0M\6P,;FZ;88_E'21@D)/8)6I>7H,`9EN':3R>@A`_PZEOL;A*_ M?V%8/UD+7H+%TAE'KVOJ(6]LMK%TFKVO0Q"5_DY[C1*3/^@,4[<5*1-CK0:A M0U%VI**:2TZ)?O)\99J"%D'!T;`%;"R!R%1G43'E_Q\&Z"G2+CFG3$KWIE;Y MD\D"AN-H5@OD#=?+AZTR2%6<$+8(]`AUA@7=BSZEY?QD5GA*:8+H"&YJQ6_NF\NXW2<@V7$<,*O_!M2':1J.O+YQZ`8Q%HN4- MM@]4K7BSI!B/??9?WL"_3YEN30T1R`JC9T0ZLPW#KB,-BPU5ZYB6:U* MC$D1G6'KVWYG.E+-7<>NWVXT-/ZGJKERIER9=9Q9=5U$GZ;7#UIH,J MQ:?GFL"A#HT`&)>I15_#M5BZ<%/)LJFOW$G4<&5\RUCLPP)4FA`?L@-C%=;1 M$ST*.OZ"[6ZUUF>WHB7O$T@U8ONX@#Q.M(7@^5;.9B4TP$T0$N!SXFE/.9:$ MTBRV.-78KJ-B[*FFW]2!ZGB4FI4QU9$I2H>Q`[_,D-@4[-J@I8A-D-^!A M#;@A>XEP:GN[.\*2"A[BZ(H!"RF`0]P6"'?5M+%4[,%LU)BR9YE(C.5.C4`M MN.P-$(7^HJ,$%(XX1]XU"6#K"X ML=;.?NLL);BQ;K9N9/6F="P)7%6 M9!!!6^72@*7+2.?Q:M6.%-UB+GSY6MI'FQ-&)DG,G178$$/U%NJ$.3CLA9TP M'EABFJG(^X5C9LL<8VF?9V[RI!@,>%M.MDR>\,H$S-+-=^ MAO!3]`'+UB$F"LOEU:J4_80_2^M41PWZ4>`S.8&X,>:V^:XK+D?-@9JS"@E2 M`IR9M#&8Y!';30G(_6H_4^`#[.*!:`!3GAA,+$\>"BR,J1;Q30"+H/N4`X=J MNV'NHU9:BC7VK:HT4HU^4._#ND2075$Q*T&JX[\D19XZ0.5ZU78M1:3O3^8WI MFO4`&#XI\,>;T0B;&#Q!!\[Y`/;XV>4J_$&Z8C/$=9/4_F7EI/OPVH4)I&3T M:OTOWLVH@Z76$/TN;(A^;;J"+VGKAX[@>7@2_0:/X%<#C'K4BYV[3\C=Y8U'ZPL%(,,\/!$.6CW_[[\LC_5WQ#G6MP+L5\/A=IN?\I:R$ M+ZE0#VX>5MQ=>P1BCG5U&0E6W0?=%;0)"6(GI+[!$0;#,,[0"VQ>@8!12.T9 MT1![D[*B:FM6P/(40Y"E8L!<%M]==@)K*977/5F,%[BK`-"ET'%UG7G<)>;- M(W`)\+-G8"Y@D.OKOBV]V2CO"#W"@_,=/N.V8+-CV!-?9AM!_8`M9_N_,3/S MU6'U%H8O.G]Q2LO.*[^VAJ;1S,VKT`ZR,:4-8*:G0&!*ZU& M[TEH-(M7\4'3@P:L/84/3[0$A+BYP*C1"97VV6BMPNV*#/&-R%UF5 MLB)K0N#(UX(13@!^$"NVI$+=.F*=WQE%%3=LHN^/+.UB[XF[;,G63J"Y.X%YY/+9$JG[;+#\NW2+IP5P%DI5$/_'C/\BJ(; M*($`0B2-J37T/*6VRVO-W39:PX#0.$0`@$<3I^U[2R`@RUS;D/L MN+"COH^J9]&7"$)-BXZ$NG-*MM;?^`&BAF#42NDZB\7O$%'F?"R\+`*VZ.5R M,0I30#^SB^&9JM'0WIXF(S@J?NBTLP&>]9%92N>;\$(KNKA[J[4E!TKC)_H6 M1EC99UVN.=O\F2JLZQ M.QB)C6UA.3Y8W.>8?`$C\.+I&JNVY&&8#JRJO-6<7,\NZ\,T=$17://UE]Q4 M_["(L"SQN@I*WC2;_\?>U3:WC2/IO\+*9J9FJFB'(/@:WVR5$V>F?)6)<[%W MYN,6+5$V-Q*I)2D[GE]_>"5!BI0`$I+EC*YN=QV;9#_H;C0:C48W&MTFA[NN M%BA7ZZ]=(9"ZES?1MWJO/K(NH##E!Z2ZD;5LA9T$MJ"R^M5H02NC;_@*&`E^ M-F]SHK^0Q$AV9:AYJ0%OSYYX?F7*ZQM5._CZ*SFS&GA>U,0%O^LG?&C^L\GO M;,W8%A2G%:.7X@4IC5)#K?:OS8>JNB(K?B&J)PNZFM0%\R'%PM'L6@7=U=:Y M=ZVD.QJI;1[BUT:_LSB(>!R'4U5P/+N#T[1([0G^-^/.#"F(N'U<8?YCMSD, M3NT?JE,%X)R&/S03$SMS7-YQ^;4<7RR#N*BR%8:D'-H5F.[$+&ROJ]366OF0 MV4EC7'$'W]L-+--QG&X8_458Q"^+WB3^.LO9)%_W+--U/:64#!:5VHX;%$LYF[.V4YLL3MLZ]35)TF:LGL.3^=RZI(_M4GW7 M$\FJ?,1W/42M;)?`KQR*1HG]9DT2<2+75_H+W%4!E^N+\9TL6FL?XT#?Y>D# M16_=*)P>QH>N%C59.O3?C4^)R3I]!6)[^K,QFK^MA/]5BH.:><6*N#)5R` MY32'"4T"H^;$O9\`X8940*5Q!(IGR71BKE"^*DWFZ3E6>WV@N0G# MZT:1AACTRA#+E(F>,#G@>Z;C\D)2GFW:H=VV@^CIQC0Y;J%W6'UO4&DSW!F/ MB)#TR32$)GFF:/EP_(-9OE9L!8M\$B?X9FM5ZH7-P`5>E&D\AC@XHE9A#48* MA(NB$`4*?5H.9LPZH8HN!9MK^0C*:AZ M-?N(C M=TYIYGBEKEW5"Q&/J8=;BJX-148"*+_.LT?T[N]H%SQ%IBO^%O'A1&1W3='7 M=9,:-982&E=AI^4VN[H7TPQ^YB&A366>?2..-G*_?#-`-J#`S$?[H#CF:4XU MIVFS!\Q'_">/GZT'X1D-&2`>D"@!:4>0E%6_C>0;%0ME6'3+(]QTBTAJ8Z!] M(?DC]]>K%$T#K8W,V)`(!O*+7H>F[[OTMS*39*NFMZ?&17Q;OFCG7#P0JI:A MRN#?LAI^1$Q%B?;&/.0K?G9M54.;5O(&.S?J*J]5U=:J;HL(V;]T$:CS`(ML M5C[B:#Y+)6O,4?P/0J]2;[/^W2UISU+US&(!AIQ5P_).W1_(1"4-2?@]:/$2 MXCVI:<;TQ^"%S>K;V,RK@S!@)4PY97$WLL"7S\DMV)K9<-M"55W5)3A6*3$N M-2]YSAE>3%ZC%<8+8(=Z;]+U'M7E&DYZ\/[!.H]=\K*.I&$=VE#\D;PP9>_P MO7XG12BKX#:+;Q8T;L:K@?2=255-V822EXU(=C)C"2HE[D):/X1-YGT\)\L' M/?J+&4_K^G$-V558D/`7K-N.<%D[:@35:>S9)">5K*HZJ3-((GR8#GV,1Y.C MJHU+,S>17JY;'V%'ORUR&'%^_9Z5)`Z`=0(:=[&$?%YLLKE*&5RGC`_5^.ML MJ/^KQ\2"5Y@)O/]7%8FNN9`*D>^J`GV,:_;SW3J-(-!.?5E^%Z7)7Q'+X,69 MGA-\D9#L?GBG/]RZ$:>BG"RBKWP>LOOL-!FW3BYIU*ZB=?U).!#7#EPMEZQF MGB@H/B"S*9C&.*O1X5Z%DZC@033T(_(JR&$ZS[\A8SL]M`W/2]J>IJ(R=5G;W3\V\NJ("],C_:?6N_4:)$`@1R,I6G>*##EKQ',2*K57 M88(J!-:J[44CISPN5@7.!#^SO,])5T&>(RG66J_C:8U-2SL$>\,+T.`%#6_6 MFSQ87YKC1A#ZCM_=JB+0/5U7R>%K+S.)"]EUGMW>_S/'N#7%GL2P+DU29-T+ MV2P68T5(0,?YN-,*)(]1(9Z[TV8'?9(CLXS)C!?SK;<)V*C>%EE^R\_SF'EF M\7NAERX_/2#B)7&H1DISD6#/BS5-Y+.0;X71.[2[`V_OM^*MCQK%E5FA]HQ_ MAL>PZZF&#W'%R#Q:H>[R:-'JZC%%J^2$W-VO^IV182UPT4]A2+0,)\[*K0J* M,A>.YJC,J@$W4@0>&YF^_/1H@PCJ#Q&.-"+\U>X._[6J+]:NPBW7"CIBL:'Z M#OGV+J#K[R@=4!Q+X^]DMI>5@;^-D3_-C]M8\E,5KNBYJ5:M?&3>;5*EQ@VQ MS9GF?Y>&%X3U!N[=M<1W*=.[7UY9K\B_6;,T\F]&[A;GB^0GN)5YM"P04?[3 M&7(FIN7]6])Y[,R0'?>K&@^&DG,Z#[@&Z22:JG<62$O#'5P)3Z M(SH_UX2)&87XF?[RRJZ8N3['SPS&8#K>M_CX8?+5`(B-1(=E5:`C\V1/H_Z. MF+@V]_?(PS=EKC0ST)C1&.]R?.YPP@)L^=WM3S8,3/:?GT?,GG-B=]\^D]0[ M)#V/9])G5;):VT6'M);=]4L9=$YE_BJW"GH<68;:> MG^"AO#7"TU#^?/=]5-S+\8P1M'_0R*R-0P,_-+TC%4&]5AH3@"U22LKGV[[I M^Y8:Q1%C4U7VH^!Z:`&T6MJF[6[QF?8NNGWY!/RK(\P'.VHJ6#81V6&035HT MFZ%-&^EWYBT$G:/ZK5Y MNM/.K(>@7D=IG+'6N(<@C1>TZ%^2XH_T^F;:;I%Y5+B-"@<8H;_E1.'E MF!@5#Z,]FG:<$H2G@;P!NLG*:,X+R!Z>RMJG+E*6:;:ZG<<[CWXI(E#25VA" M%YINX!R"RAZ%.5:8M@_-P/UN[$^OB_/"U.[@7>/#.E$["N3`!/+3?!4W M,DQ?IM))>IJ#=2W$)^4'X4/^?65`%DEX"#)X02<5%_R*';NW\;RJ]=W'NJ#I M.:%INW^3X\WO7IZ."4+;=,!!Q(+VXF+L(F9Y,.[%KO1U3*!+C]G!78Z=X"#. M\8]B'&YM;&BA%<0_!#$>V+V,0]&]X[;X*)"7+)!G<2(4@A2KQ8H4#32F-"SY M?:XT!^/@_@0#SPRM'6?[_OQ]2O&Y_86?0M&C0`Y,(-^#0R&=]8*5ZP;?EY@K0P<-`C^TW!K`)AIC\E:-K^J'Q;Q3>,?SE M>28WT3?ZP*>X'#GG?-_Q02@V#^@E,1*-C/(%T+5]=Q`:GGKWI:H0,IXY(+`< M6V#.)AIC\,`(Z-,&WD>):HP8X3A-M:-NN/0R`)<-A9-/#X2*44!'; M#\$6"7[.<=?:\NGS'+=.3J')8C:W(U^X-W(CK'K>EPY>^K&3+]-B*EP,)O1?(V3>:_O"KS5?S*>+,3VCU< MZJ/-^23L/CYEM%7N<'.'O`X[@+40.C\^&('4AL*R'7&WI1>!%B?9<2UH[9A' MX[QB)_2!(L!Q,1$?AC:PO'941IZ(E&HXKFO#8#@1'=*'T(5NL!9_4A[I.!"V M#P,7;`-QL8IO,J';+/KXR/UU$'J.0+:?P#@H[8_84]N'H34?A9&YT1#@`HG%4(*D9K933X01- MJ_5L:'68IA!MFL$A#$:+B0ML"+4,1I]RNRZ`GGCVH(NX7)C?=3S10=8\\G'2 M\AW+";R=<684.,>&EN?X*N!X&/L+O1XZ5F^`;0>BG>G^_'`04OKCVH'C.[L# MH46/D.MJNQWG"9HY-4Z?0&@[0)J3=)-([=9-=GT?Y?%]-I_&^6!O&RVQH<,. M?SL_/(RTE`\>N)X4Z8ZY-GCZA(AHMVU1I"8S0M?S+3N0HB8<=@E/C=^%0P=- MU@YST4='!RX9UHS%178I7^(RR4D+OZNJ*:,&GMFN;3GM3(0MM'3ADXMOV9[7 MWC8JXON8I7W-19R%L1UK_V=X?0E=I,*M(E?V$F'T>RRZ=+TG4Q M2>\^XV.!+#TORSRY795TBN#L;Y`R(@DA],3< MJMV,\?3K5MPJLG7UM(Z0#V*#SLGT`V\D9 MVQXYJO=<3A7X>LK`.6U]/C@9C*0;U(#Z"(P!(N>M#`32W+:12%-QOBKOD8OW M5SR5XPM]:VW'0_^OD=B]@=1X8.M\V@.PSU%^E5^7>)4@&[G/<4X^(*U1G]=! MDOW]J66!/HA]1/5![=2Y_4&EA"Z+8J6J@VIABFUT^E5J")VK55F443JE+?MV M/*@MQ(:/3`A=[$GY)2AJ`CE"[<>!U&EXW34#MX'02$RR-ET.@F-0:,D=Q>"T-D5F+'ZH!W-*$V10O,>Q^RC2:E3 M8Z`/(?!"T3(UB0P$(:\HQ"$!EA=XH:L7AH2*;/<8IF.)JDYJ!SI6J(&HTMP%`.W#98;Z6YS&>80G]OETD:1) M@52I3!YB=C]4X<7T[%!.;M4)1TI(3'&[U`5##@F^Q?LK2K/GH MN,5)ZG*U*M%M"J*?J)(ND*UX^XYW+SDMX.2U@X"SW:'H/N?9+"EW94;JKRO3 M'64TAM(=9B+T$%8W"%[@R5#^%)=Z%POH>+8OD&X0&$)=3=;`"8$NXLH"AWYH M^[9&\FIB#T/+<>$0\LJ)UP.5P_7"0`QO*X/8U2C4?-,0A&$?GY]M%,K:ZOF^ M6-SO8$:A:.MLQQ.WZ9J'\1`E<_JV144RT3$M3FP;>B#H&\16#+L9 M@J+A#6&CY-7S#T'=?`/@.KWS^IF&H#8;`@]M&/4I$D^.YBDMY*'S='J1S%=E M/"S6T)%?@Y%;IV*ZR!;">G!N5O`#P;E5BP\'YV95[SP] M?T`;FKOXTPIG%5_-R*M"?LAHQ95-4AF&9Z>CVJ#F+W54FR?%"Q[5ABFTWU&A M52/'!QX7,?W?RY1?3Z?KR4WT34]V%7+>7`&]%%UM8-6#*2;6]?,#1:`="F!FR:ZC)(=C>>`=;+OGOZ5X&7E>IXYWQ2)@_K MY7F&UK,!O;AXER>L%KA[X]"W0"L@-!-Z_FFO,'ST!CN5Z7B#C1/2D<@[" MJ6R]+2\`XBY2`\Q6Y<%FB5$M_F0`I&9=)X`=X%=ENN.$P49_6.\`.DL_:E%R M&(:^RD`ZD>QN/,I&!D);23!2X^DM8\]OX6NR[`V[OIVH'IC*+/8<*Y3I;-&+ ML\?P7Z8/<;&+!5-FN>P@KA?V6#9KQ_UKDD;I1#^[P]"UM\+N(*X7MK(?Z-I. MJ`/V%]X8H;B:]1:5&\C;)FO[*(U!I+Y9<7RQ]H,L)L+<.$^R:=M"ZYGRP/,M M8=+WDQL'3/TH<\W:](EO?) M4J:K((!`JGW(KAD^!'O@!,^*G?/](LHS->C(HHIM2IZ/[<\%_6HV0U8G+]YG M"VQX5$XV!F#VO48AD2[B.@$.T.70=W>%L&O5&,!"9..<_0$<8@YL/U!$^"6. MYA\*7':'[E3)WN!_LR0M_T`_K?*-%?+'-03#/[%J:F0W&3IH4 MW*QR)-6GBSPA.90L[/LEGF1W::)RPOG/'^?EV=(HRJ=Y_,NK&7KIK0&L96G< M)`LT^D_QH_$E6T2I27]A&LC7269GQB+*[Y+TK8$?M%:^ M^O&N/,.?QE\4OWY2)'_%;XU@69XAB/,L?VOD_+>R%CWP\)XO$=ROGTR M(F-)$OF-I##B*$_CJ8%_F^=12G!BF>HW3 M2Z)\6ACO,O0_QD\_1HOEV3^`XY_]>G[]CO\K./NY^ZWWV31!`)$^,#Y M]7OQ_9MLF4P,SW)-HWZ&'W\(*FG6+QDY^S-BX)0=71@8PYSQA!8*(TQ#?T&B M13R;KG!AD)QD68I?13O!$^-FWNL146&S[K1,Y50 M)KCW)I9%3:Z%0T"8TS'\%4]/C8M5CMXGY+&T4D3:6""]OD>:0,1X'2]+,OT- M:)D&GFE-]:L_9KR&I@^A";P0(UG318X`*]!K8`8A,"W7%1XE*-I#2A$UI,," M]_#,(,,\-<[)F-1259[IV8#J^8Q(L M2$.7=`\^?S*1)M<\[1O<*=,)SSJK?[II4:V^TAIK3CTF0YC(K?F;I&0($2WR MB8;^&@2^&5HN@Q^&9@`]TV@"CY2X=(K-W!MLV[C->[,D/V$`]+^TF]C_K(HR MF3U)6%GZ2,WD@\?Z*:O$3`!14>,)FE`_N+*47$5FR`[@)6."#'""_OR8Y5^Q MDB1\64;BI36FL4K2"4](T$^1U07]V+*T/9QB38*VKK^-U;JKE^ZP!5K@\Z!% MESPBSJ]H\M]5@ID*@L92VN0&9ERE^+9EA>2YA#1JB*>-J4:S9!YC;,#G4;(H M,(^1#XDE0&P7>JCU\>@._:THT3>KM9;.;;*69D2XMZL"2;#`RT6$.5[0M:_Z M&L$@PB5@[I`YN$,VHF$!T)2W3>1\F6@]3R;WQF-$37P^I4L-7MVYO#!YCNG4 MJ$*,@A6P!%M)0#3\#*)SZ!N1\9@G91FG!F)/.2$*258GCL4C0@I8_H:6NC/E(EVA5FB1+YC0(HX4FVK7A_^!/8P>^F#T1 MAF9U:QYB0&N=H*MFFU"32R5Y`<^X)^*8D28M5+IT:1:+#U(UX%*N1M5AG+EH MF`G^__:N=+EM(PF_"LH55R55$$V0(BG:NZE2XCA1RE=9]N8W"`Q%K"&`"X`Z MWG[[ZY[!Q5ND)$AF$L<2"6!ZIN\#W?A:Y6?N`Y'Z4X!DSV.A9?T57Q,O)J*/ M1FY*P,:RSB1(:54R:<(R#@*T>`3!7,7AE?+G=;7L%QI")5>J#J;>DP%)PVW@ M8B#6Z0DS=FR!C+A+N>#G.`R\VZ\D&GX+8^_[(XH92/C,+J=, MTRVR/`5C*@<#=PI)S*;T9'43<%[5(BQ'1.R>`&:*DW!R)JG.LB:*P11706H@ M@>(AQO.4MO&)$%1*L&NN4C<>F1`L_F+IQ$9&O?82Q$99:/U\7'Y2M;T$$?R1 M*`O%$@PNF3I2`0<7I+/1?^%G$'][$ZP*^B1:H1/64:T@HDUE()O-+8>JO0R((8\`<6%"+4ZD`0`V3""4ZUV\-V.2UUJ;))3,Q6PL;<%EMK MK9;MZEEKC#%7T9*WB?F4O`W2:9RZX:_3@:Z;FS""2[K]0Y-1?L)0ENRJ\I5MQIY`?*V;P$%V["M__3%1D2%K# M9\4>T2R!`;A\V)1:?-=4-PD%36-:4[!!4CNJY:)X%VJ8JW=?.@M/;FQ^B(8O M.:U)O0F=\TBIJ#AXD!2K:HU*WPIUI=5M_MTTG%U\K5IA1HC0@XH(-AD0LX@_3[T1@!)K*25,LZ%0XE<)C4 M2IQMYT&RN=`7!/4%^X.)%:+K!A1/229H?X0PPK]-2`QHZTEL#S^&M6W1KNBC MZCGR!0?ZWB]]:P1JLBKBET[7=CHZEM8=VMU!GVG`O.=%".2"B'I\S><8JM`- MQRIU`!7/61-091`DJ,JKMLW#6&9JIMGVH6O!4->(3EP)4#$![>)`"^\.](5@M`K2]DFHQ[2$PIYEO.DO(V$^5]HQSFV1, M]G0E3F1%L+LD7&BBD&O3`>,8<[52"RDH@"*YIVZO7K1*)GEIKEA%,??Z]^UK+-Q_<9`$AXA,$$*,ZK=S,Q(2M9B M(#O%?BZ)8)$W(W,3D0!8J_,/+W,KW5,L8L+N[%I)(,^N.VYE%ZT2D/.#\1CQ M"T_GZ?*0M+&3M,^:+HDUYB!5S[=E?8SK,+"148E@&K]DDP3>>M6PL:B?+X&_ M+M*OGY,XHA\],=3DAF9%',[_^)V9"BED!B4PJ/)C$C`122$2#HBY<(JOL#KY MKDOWNP(*Q)D4@B4RS^-PL$,)4RS/]8$#@C]DCA3R(9G^2Q:R*S=$:+E.)D0JPB MB&2;'L?@Y`Q@@NI8!]/FQ+U23&@7Y'U"-#"E>IEA@GE9(Z'%/*?/!KV.%JXC MPVVIJ9*D^C0>(RZ.5Q^8<(F6[_`JVCT0WEDE]V0,"R;!0*9`+:Q@^#;EA$&E M;N%;J6Z!S_ECW+*DHLOJ97`:ZY$JN=HOC#\OT MZ2*"K4]-N#BW'8M(?FL);LH(22?,V))!BDET7"10'^50.3L5JAH^%SI!.BB9 MB+`,$\!T;&GDA@Q`.E$JJZH_&!D2G==Q?74E0T6UM9!'X]@&(9HV M!"RA-=:9YEJA)ML*R"N+4)*1D1"^%:$4B_J>)QN+TZ_I+&0K1T@B?W=B319K MM1"I:[]WI)]Y5-\'Y>+L<6Q-4WLD?3[0D2T1/'3ZN0AI'Y=%R"EMQA*&R,O&#:7")X M)*W'(J?PX7HFH\LE7,5AZD16Q;C`0I=\AH"I9+AB50VB5(34V57DUF5Q_MJ6 M+X9O(V"1E<^U.`5##64IS)9(9J'L(/$-&[K3::AKZ=B*-Z=7@K0$0F5O6O$I+M8R8)7%^N')Q(GB'A:K\H M+IEH%0DIJ8>%4M(J).32\K'U]MO&\G#!\,?"A)7WWQHH1_^>D:\E@K0B@PK> M@HNFI51L"EO8)L@II6*LZ\(C;+=EG9.1P26K\RSK2M"`+`2%"NU;<1,DY8(' MQA&3*%)1K*+Q0,E$@2JJ:YJO$9**E'8@V!%"-7)NK2/F:6H?8U/(G'\[MQ/] M5+;T8"(@LJ#80");8<9OGZ2H`<*E)8\`7,`@0%;GVR6[@PB;TP/L.>M) M;_V/#-),"L#SR&/!R=J*-M5)>C&V=HBK13$9PJK5F"SVQ4KT8"^&$-59NE,F M%!L9=.2/KN?T31GV3E4*9UR7)ZV5*[&(!LJ$0DPNMK"(9V?BR)4C!3FI`YD2 MQ!/UL"PD]'5"DET_**4OPD*#B\5L*'K)$[B^WWC\%3DR#I(TTP]A&)"4,H)M M3&H$$0BZ+J=2O$7`C"?O#W!4(@R^PSGBF!I4:$[#U2"<6XJNH*QF>3"N5`;( M`;UJ/`[O&'C0E;8&(E((X<+7@V244*!PW75\A!!G^0'"T5"QN(D>3]L/T]@8 MG*++752?ZS)]LGBN1,`FM?H1WN=U/`M]^&X<6_5UT212A'G,L5C<.$,F#E.R M,!`(6N3IYB:4L447/5>BMGD4E&\?!ZCFLFZ)PV+TN4))J-J0T)[FY:=%3>F2:,&8H&?<_.?LC[R..2\_)#JD0_/9FJQXZO/& M7>7E`%Y[R0L"Z],Y>SVB6F;IH5=?LJ8@S5-A.$4T++K`NW#\>TH6M_E=PS5" MI#XY\N(P=*`!*8M:Y0I4<,;K9R"C. MLOBRN!KLPG?X>\CJ%0_9Y^.J8.*@Z#RC?[_HY(=9QI3'I>EO+'W`LM_7UF]X M#\]RZ!B9^C=5XO..SD/M^AD=XIS0>,`S?)4E6W$&[9GV>)&0B/6/]#NT1WO7XDK"_`]#86[:94NVB=!/W"'V*A^]C0`2&-0L@^>/J? M29"I18QL'J6U<+]/2ECK\R-LY;4U;`VG&^\(#;(V.S.]8.?E'@]KY=:$)*OVB2A:!M MM9_$@>!6$YQSC-X%32"X`S::A(VFZWH>?*03.H]+5:MCO@_G5F\#QW8FPG'/ M;G<;094';.Z,S?ZQ/1RLR2@\'1&SC851WTT]3ND,6R>;"Z"O<88FBTT50)U6 MCXC%CV>C4-U[]&M+"+:BUZ[=[77MWLEQ$TCV@,Q=D=D9=.V3WK.1/TM-G"=& M=HTWC9N543L@I&$(>6Q;8M/=E%^B1!F:-`=/BRICZZT:!UZ0'4H>GA+Y'1#2 M,(0T/7R1YRFG>C@;OQ(GDRG+M:E/D^@VM#3O3&M#9,H;84/^N#A@)=EM`@Z> M4*;"3&8V'>\?E[2>?:RK:_>/AW:G]X.D-Y\]/H]M9]BQCYU&Q((>Q,2XCYAE M8\R+^Z+770)=^Q$[Z&QW?-*(//X!C7>7-IUNFS3(H`EH;-A[&4VAO8-;?$#( M4T;(HQ@16P0I9I>Z7[4O8I;B;S'3H/LPSVYG$N)'&3/0?86K_3XT9) M8%M_J?!*09C3PFZ4'M57IW\!]-+UBA9U6_2/JXP;,--A?>E^^=6]^4U%))2S M/V1HU*;-YK@1(E_T[?SM"W(BN8R_;V^>H_TMF:EW0#: MBL:.-)'='T3;$M:1H:Q[!6DK:CHRY+0E2)\"S/OYTTT_YY-V[Z?![CZ4YRHM M<8>EEHS)JLT?]F<>-TQ%1U8QQJ_19-WUS+A)=%GED9/Y_)-TYJ&K+.;SJ#%] MS1WI,2Q:3Q;4N9&@WN89I4IKXN'(V6[UT`6`*V'I>Y&'I?A2ZZ=$>TCH!9&>$L M/4WIH^GD-N7/BO'?>KRCO^6@O3ER>PASZL5&H.W)6-QEOB:ZB4L?YX#P=!TG MWV56@]A43,R"6D8Y&M3>UOH?"-)YU$OD7F`X\K>I;GI>XBYT,Y8)5>:0B=CNTHCEXHG\(APM:SC MNSYYAJ)^^M+BN7[:MU,9.H#";FY):R#+F]((\^?G+3-JJ^VBT4!;!F

O?U6R=]G$;_*_S&.]&@">:5V'Q;84:?3:9]45/DF2^\1XJVM MC^[)R;"],\2?T8U=^2F@^!AGA!G]EL'=#O4F#5Y'04B.?#)3+ZQ7NRRW[8ET MV_1/<2#+EEHV;K<"PFGZ:;PAZ70&QVUGX,P/==QF(>>(UNHZNRW$;LU[(8+4 M2X*IEAJ;69$\WEO)!%:>A)ABVDX2W["71&)J8)^TVU:*41K*&BMEILUA7"O$ MM.Z=;V%>`;[J6\ZKCG3!;UFGW/P>TP9H@SR?,+@YXOF9;$-@C+<>#R)CGFS, M_`P\^=((_V)XHM,QPS?Y1$?*^FEH#P8]^32\;6DGKWX:<[8X>.1][$8+"7$+ M*G"<_DG)%9A[;GWAMVJ4G>4SWTSHXPL=PCD&I?B?58).T="-&T&DKR]#=?;Q MW8M?6^U^KP!K\U57P_O!)6T09+=O,1=C4P+#+,"C=I]^7@90^;%U`$Z73=$^ M-6/#]Q@`Z@Z[@_X&$[SK:^\;Z*V<=J?K='J/#?0&?OTZ';'K^NN4QH+U__7J M9I2$P6O\GW[]/U!+`P04````"`"Y76Y!_8QF6&0+``#1A0``%0`<`'9D9&$M M,C`Q,C`Y,S!?8V%L+GAM;%54"0`#O`L``00E#@``!#D!``#5 M75MSXK@2?C]5YS_XL'6J9A^X3V8FV9I2;$%48R36-B39 M7[^2L;U@+%GF$HD\)`&KVU_WUU+K:G_][77N&2OH!XC@ZTJSUJ@8$#O$17AV M77FPJZ;=L:R*$80`N\`C&%Y7,*G\]NM__V/0GZ__JU:-6P0]]\KH$J=JX2GY MQ1B`.;PR[B"&/@B)_XOQ"+PE^X;<(@_Z1H?,%QX,(;VPOO&5T:ZUH5&M2JA] MA-@E_L/82M4^A^'BJEY_>7FI8;("+\3_$=0<(J?.)DO?@:FN%7!=\+W9^.O_ MK6[CLMUHMN@_S=KKE%K1!2$MT:+?U9O->K,]:5Y>M2ZNFI\E[Q2"@(!-"@M.+AZ#=!U9<.^EW:-^+-ZBTK6_[SOV\XS MG(,JPHP>!U82*:8E3ZYY>7E9CZXF17=*OC[Y7G*/=CV!DVJF5Y&@_`:2`%T% M$;P^<4`815?A;0QN"?:IFA2KLJ^JS5:U39D)W$KB_,B#/O'@&$X-]I=&27I7 M3&.71L6\SB[4*3G+.<2AB=T>#E'XQICRYQ%0"C[2].S#Z75E10.BRDAGXV`X+G6X^\[`UV1\'A M6&]`@*CFD0\#>@^I2B00.1R/O9S/@?\VG-IHAM&4AA&MK8Y#EK2ZXMF(>L5! ML-"!Y;07<.)^"U&%I.TBQ5:^\*WB0]P`!RI6E$D=SBR/J2M M?B&.[5*'WW5`0DC;HC?PQ#2([YU7]G`$C\!'3*.%0T@K2AA$^88&W2,J1"0C M^UXU[;@U[O@U3^2K";M0B%Q>PWOYO`M#@+Q@`'R6FE:%\7*8UJ.V?F6A2XB> MKG4L"[:LGF.UGF5QBJ6.V[J6Q28C>]I6(;[K(<]+K&C=DW!YV>8?_>ZTULX\/#P'SH6O3*S\GH,0'N$6<+ MK,>&K\3?9CK&&HU1IR!XB@:JRZ`Z`V!1CV8(H!<&R3=13%0;S7B\^E/\]7,&#LCUI2RVC1`P?<<@O@O]ZTJS MT4BT`-_9HGYWV!^7J`2G/IES/15[A611;GJ+JJ\8+Q#-GD,* M3*EWXU0;C*$#T8JU&0,8%H2&4$2.C98R-F0,UHZE+IQ"BM"E?8VU@84D"27D M.&HKXTC"7.TH&OEP`9#;>UU`'$":ZH;A,_37\#DJ.')$/8)RN?_$ M0YI\X6V:<=$'X$GY$43EN)1;EY!#293XBEBEJPU"(E>#:!_CQO,U$67$C M,D^[J(GZZ&,8(C]:3QX^>6BVWN)9.":1$]6G,\*=7Y`T7SON-I:M-LPLY*U8 M3)\N2L%JG=!L[?BR0^+\B/,[FP0*WS@,Y154N]2X]GB$*SK7P5]AW"VIN+7F M>SVSNLBS4;LXZI#YG.!",G:+*6Z+Y9C@6:<=#:;K(F8Q\$8`N1:.UP5YV9)7 M6G%C*T=*@:W:<3-FFPXQ='O`QPC/@JUUGBER$"\YR@@J'E7*,2;O`>W(VS70 MPHZW=*/]V7[DYC#TT=,R7(^;6>HG.*0.I%!FR1Y4Z=RZGW+MLMHA/MH,'$%X MZ18H]P@3/S)=2/EN,>T2X;'(XWE$.^HV>NXF=J5[QL5B^LP-".W:FC`X<&5" MW9!Z'Q./8=M[##VE;3MR;1:ZY6L]ZY4^_?RN)Q+R3RVGQQ/:98XG;.GZ^1W. M5A2<9DZM^"BRPI[0/_>]`;5@>&L,1[VQ.;%H`4V.6\3SU;Q9X'\O*QW"T@H` M'+8M/D+#'<)FBRENWK.^W1ZXYMND7>X=(H\V;G<@L($'"QC@E%6<@D0T"*W3 MC@NV@W@X97N5`INF$&X]R)12B+CWNO#(NN$TGP!V"8[/VEGS!4`^^Q#OT><8 M4T:!XNK.86!(:J1TEZX=*L8;,=.<( MHR!.,=JY.VV7UX^XZ).`-WK)+:FXER!`OSTCG^FTZCBY(VD+ M+^JT._XR\LD4A8*`VBR@_B!B!NO6N$;`C';UF6W_'Q!,MC&+4V"1D/J3AB)V MI"S6CJ@!#`N;W$P9Q94D%W'FN%66)]V\GC[(*0Z/&]KIG7*7I+FE%5>(0B8* MS-0O66Q99*X`\M8S]AM;4N)Y?O981T>FOLAHT:E&R5N]=9@C-Q1TJW;;ANZ_ MA6`//3I5U2-0?.""5E7YBI;X0;'I,M"%_#)0Q[1_-V[[PS]T609BS["AEK&G M4R#JH)NWAP"Z%DZ[D:83HI7HN$`9!;K4ZG/IPI1DYOS:6IFG*?#G5B1$U;>H M!W!8QCO:42L[H[GGQ.7)9I\/H^QLIBYIX^"SM8XN7/^U<')@(N=IVKM##1E9 MQ3/0AQ%9RC]GP.[N`P:ERCX;-GDY*A@_;U04,_Y.@&'4H]_W/',N03O+<(`.P<$;ZX"I:>% M%^`M7@V0>"@-O[B>@2K@:WM_DM@+^JW74D,="-W@EGI!@C=^<3TGDR5Y*_*" M=LU*9"OT$7&SV9U#G$A`]0F!0ELR:S=E^T(Z;A(\BM&BZ-;Q:.A1C!;U&30Y M^"EZ8VFZ,/Z)O2D+!8Y'@J4/Z8=FS;@Q;2M:"A^->W9O,(D.19[H3&?)=Y:F MN#]G<;=JAOUP?V^.OS'DMG4WL&ZMCCF8&&:G,WP83*S!G3$:]JV.U;-/9$S> MND.*^$L6<;MF6(/.\+YG3,P_3X:I\&6G*<#++,"/-6//+-F(S- M@6UVHC.R)X*;>2=J`J[9R(*[J!G]GFF?S&^Y"3B%T\S"^50S!L-)SZ:>^F;> M]'LG0B7UDM0492N+\G/->#3'%@-(8V_2H_5[8ANTBEL36BN,#X]6[U2'M_=\ M56IJ2_N@"F]\2#2?RKX2+U1-;?JX#S_&A[4ZM41QWV*9&G=Q(&'Q'8ST%J2>[9C/&.R(O\Y;7Q(#63@:6:ZQB?;$I<>^7_7JB5--O_@%02P,$%`````@` MN5UN00P$U1FU"```'%(``!4`'`!V9&1A+3(P,3(P.3,P7V1E9BYX;6Q55`D` M`[W*HU"]RJ-0=7@+``$$)0X```0Y`0``[5Q9;^,X$GY?8/\#UX,%>A]\R,[1 M\71VH-A*CQ:.'5A.9OK)8"0Z%EH6,Z24./]^B[*D]B'J\*DT)@^)+;&*7]57 MO#X)^?+;?.:@5\*X3=WKBE)K5!!Q36K9[O-UY<&HJD9'URN(>]BUL$-=6W__[S'PA^OORK6D6W-G&L-NI2LZJ[$_HKZN,9::.OQ"4,>Y3]BAZQXXLK M]-9V"$,=.GMQB$?@QJ+C-FK56@15JSG:BY] MQ6^4?>5NYS-F3ASV?QSTUYI\;#:4!/POS+X[M?F^+7T^8$P2TN+P] MY_9U92F^MU:-LN=Z$RSK?][U#'-*9KAJNX(>DU0B*^$ER4ZYNKJJ!W>CIALM MYT_,B?IHU2,XL6>X:WFQP7+C\_KBYG)3.\7U$FANMWD028^:V`L*,1,1DK80 MWZI1LZJX5%6:U1:0R*U*Q%.0;$8=,B03)/Y"0<6]NE#F4$"SNKA1!Q[]&7$] MU;4TU[.]=T$JFP5``7S@:6^_]!085M\68J*#Z M%@@[U.74L2VH3^L&.R*KQI00CV?!RS0\(+9[S"`Q4^+9)G:V!IKH9;^HQ;@E M@D0^F`Q>Q)0&Y!5*;;J'PZ'M8#Z]=>C;UF`W'.R.]09S&SS?,\*ACUR#*,5D M=SR&/YMA]CZ8&/:S:T^@C&"TFB;U8;BZS_>0%=,FF0DLYF5WU#HLT3,RPO-L M:`E-=^]_2!Q1*S#ZO/<1PR['9JY1D66W.[(>@5D_$\=JJ]U[[5./P%STCI^$ MA_2^D]KNCN`1,UMXU%V/P$#Q>+#>0-$]VIF(\M@>:Z3M=\3M?^2EY6HD;F0B MS^_A6#GO$@_;#N]C)I:FU\QZV_HM!SF!YN=BP*MJB??17&F6^UW M=BV*+8_M86>%L-==IH4U%VEX,3,CR$F-ES%(3E#104X'9K6PS;U1`>'QQUW5K7H#-L%06]:'P%QT%-U1F9/ MA!6$NVIZ>*S8<8HA#`P.C\NEGEH46F1SU)HD$^P[WM9%&9FO8H;+MFN+9:(' M7U=PD[E'7(M8$7+A<`?-`RX+^T:CH:`JBBR6/V+70@MSM&)_",394D8,MPD8 MXU,N?.X,^L:@IW?5D=9%-VI/[71UPJX;T?F=PIZ&1^N>A(&5*+C&^JW5\9S4TU'I!"=^KP]$W-!JJ?4/M M!,/P,&C7A)D(F])8QW9>0SU--0Z5M421)D:CK*.YJ*'^8*09D*=OZDU/.PRH M7#I-#+*Y#O*RAA[5H2[P0=V--!C9,"/!X-9',"#0IT==.]`TM*58$X?2VFFH MP_H7>CY0>`44G3BDLVW809\6[DY*D_04'<=VOB-=80\H[N)`\>81@^*@-E;) MM=G[>+`+RT)Q#!M+9NH,GQA1&$\4D4/-E3`<\027LL3#47"HF6#^%)QL?%Y] MQOBE'CQ/)X['HRN!+%)M*.$CVU_"R^-X>P6Y(SI\C$>5@Y^($_0]%KI*4L-Z M"7"/EA<3&>:PT3K>'Y6CL@AY>";,>?!>'$3;)H5):NYI3M`;'&;)L_@0P9HP M.DO/9)@U*L>^G%>`4$&4681=5Y3&#Q10@<2ZKGC,3PCVB.3(QM+-^_(==6[+ MBJV(@[V2FJBII9*X2@_=+@89N1<*Q8ED MK#8:[YV'5:TZ*\=K)4[3<$H7G_UF4878\8V#W>]04%/[)36;R8W'9Z5-:PI@ M67[/]IS@+F8T;WX3VXXO2IM>.5Y9=B^VS>Y^)O$_B.,8A+W:)M'F+X!:MHW= M;#A6SD_`0[Z-JPRMC(73KJ1=GXSH4H'!4;SC,[9X2M.GKKGX(ALC^:S+3%>A M$/:]#NR'P\%D`L7&N'@#'NIM19!?(RRI:9G9D>.5[DR7Y)%Z@CYR,'DY6RC9 MD.ICN?EX,D^N-U=BQ!OB_;HD?3S@1=YDB?`W-P3^?'IHZ.]O7>IO7>JGTJ7N M&;5\TQNP<'^2HD`E-RVKUI066.G$BQ`LA_U%")>G:A@I[4^@,:6F>I,2>90_ M+R^EE9AVYNZHFI)TQ4\]MF=8G4)URAX*M!#^'3-0Y3MHG6:W)"[:M4&*#J77@30E;1"Q=L.4FY>4G$[5T/3[Q(SKL:%S, MM;K["NM8\+;K_RADZ1$^P6E<_NP[R["\7.7$+GW<<5H9\4==90J_B6W+RXL< MKHR*\Q+LI5+W4.5-=HZIZ6*_)X4>[)AM1VR287I<[)-Y%U)AVE[&?C2'98DW MJ7G1RVBX+,4.*U2C(02XPGQB+<*REQ[%9&RX%H9P?"H^7U*'<#"M;]\VWN7 M/A-;;_C!>)($(.7EM/+!TFP@9-F\+&69?3#.%[_$/\Z# M*_\'4$L#!!0````(`+E=;D'5]\4L(2,```G,`0`5`!P`=F1D82TR,#$R,#DS M,%]L86(N>&UL550)``.]RJ-0OXID@M28UG\M_/:TB]$C2+$SBGU^=GYR]0B3V$C^, M[W]^]6E^/)I?32:O4);CV,=1$I.?7\7)J[_]SW_^!Z+__/1?Q\?H?4@B_QVZ M3KSC21PD/Z(I7I%WZ`.)28KS)/T1?<;1AOV2O`\CDJ*K9+6.2$[H`_'B=^CB MY(*@XV.+8C^3V$_23W>3JMB'/%^_.SW]^O7K29P\XJ])^B4[\1*[XN;))O5( M5=8C]GW\V_G9O__[S?79VXNS\S?T#^R?Q79>/S%DR3B-R1`/%JOLN?UY2Q6<@(]ZKX[2$E@1Q,E*:G3/\T)O>T MLWWVHK?L1>=_9B_Z0_'S#5Z2Z!5BDI2'RGJ];915*)VZ!GM+TC#QQ_%NJ-O: M`\&GWTZ:[U&!NK[S*BR2'$<[@:]K.H<]);NU^%;/?4O3X83LUM(US2;LB/UX M0__4`$Z>EZD.,ZPQSS^[/*Y M_D1C+?H4X-*&]*]8W;+8:P_.P9TAMRE:B"$NA^I%H,MGU'SZHN;I&J?))87V MA<390[A66RF%H#-CI05:V2RIU."T,4)KTX/)HIKPP0R9@@6C.,RQ%0U4DLYX MH(=:$4$N!H,)6FQM*G!AEURX3KS-BL3Y*/:Y?_W,5N?2%5^<&BVS/*6&2LIO M*SUW]J)'-;;FPT()!H=Z(.T8ET(545TQA7I&->U#^DH9\4[ND\=3GX3"3:)_ M:'M']*??!(H[C MQ17E:HJC2>R3I[^39V7E.G)NB:&`V61&2P@0->3(%-PHA!&71E1\"':4=FQ! MBY54J_G8%1=DH$H*U)^!Z'D)(.5@P62&[.5JBX7M+VKJTI)SW>]2F&T"-(1` M,4&&3$D)(4Q=")]O^@[!CA$%XC,P[R-\+ZE7Z[DK-DAAE2QH/`31^S)$G7E( M*8.8T!!]?;5)4X8QS#P<_4)PJC8&:E%7##"!+Q'7IIY^*<0=SV&UH%M36:DL(/9H`2I)]%V& M*HTB&!$5)0W()L[F*SJ.WB>I>@6D)>66.U*(35@@9"$'')`<>89+5*XGF>>%_F M#Y@VQVR3\Q!T:KO49E&KY'B\L:A`:]31:``BD@5,U=(JUT1<]0@)9533'G(- M3DSLQ++/>_J;S)W1R+I>BU/";:_'=01!,,F$3KDN5\R_B^4YKC(\:]AJ@!UG M:I+#,*8#5H-S;P>P;3)6JB@)4*6,2FWT:ZD/)(YSE&4DSPPT;`NY M))P<8)U:30DP))+"ZNQ$<*%W,+APA;,'167$(Y?]7@=3[VWV.Y@^KH'I;"#0 M1S"Z=>1YR2;.LSOBD?"1'3N9DKQ8!E)Q5ZOB]/.W`-\P!AIY,+2Q`-DQ%(4* M2BL==(QBT(9!MMN4K''HCY_6),[(*/9G^0-)14T5+:)7 M<7M&S0R^>59-+0^&;UT87[ MITIG5J_D.*.%105:N2TT&F!X9@6S8PK9LY)DK:$?!N&H5=^L-OS$^S59I\0+ M^3E$^N>(\-V#V!^M6$#6[_QW92NH%XX.5+SC-;R#-DIKO>\@9;OY,*3YX5ZT MIQ5?T@WU&=ZAVDN07Y;,/RN_]DX87Y:RAE.B^EKT*B#,>`V\E1&G\K#F\Q9( M[:9N1W`6LS\DB?\UC%15WCYV2:$VJ#I=RF=@1O<6H#8#RLT6!AFJ[;F/J74 MT:Y>*V1=&C0MW+IUDPH.SD$;=/+YRV$6M`^YTZ%=JQ]B;T.]J0'+^]'N<(EM MC-%+;E_]O+.1RP9V-4+IA`>W`K8(._.OK0IW@X42 MD%7:,M;D%C^S.!,VU?2\=$,GK%O4=O%#5B4,$4[4HVJRZ"(+]<&IN3MF9>S1 M6A3!&8M%(2C:E@*#O=,D)V5E]2R52KIDHP9JG742,3#L4F-3953@YU&I+TT] MZ)@IEZR"P9[K#5DDM<2G1E.G4W`:QF8$WHAB4TJ#89818F<65U@G.H7#04!M MT@%2=:A6&,2K%@D_T_:01'XW<8).T-T:@0[H=A%`)C4X$8S0-`3(:M)`#$L1 M87E''DF\,8Q,*N$AXF+E@&4AL4W)P?EC!4\9")L*:1CDL7:\A_:O[=SH@;UE MX[3>VC-N1BJ"UJIF]A<& M<[<,?A98!TOK655,@.=;W:8%BWEV&W[#JS)$1B+I^,B9"FKKI%E;#(RE46.3 M[.47UB43:8?^>')V=D[]K)3OXY,?T?G9T=D9_U5OD0M+2/KS!64.5 M;$37XM6Y)`SN<>M?;#>(4`Y%U66";M-WJ8`VDW6UI6!-'Y3XY+.(S]CWL1AY M"Z7O>-QY?M"77LF+H-6U+HKYI(Y*I!UWK1EP%@1HN-WFYFTCG!+2%Q%&^84WHI8BU&M/HMD MVJB-@72'*GQ8([=/@^@-XRXE0S>F>]1);H#'@(QM,UC3>N`VJPVT[J>MA&(Q M4*H#BY66:.5\DT?7PN!?]W3*:,6B*Q7MH!9WR3<3Z#K/5+)@G`$#P#:E/DM. M_[RFD]]K:@!QFGT/@U;-!=);G,Y2GHK6YVM2MR3E\5-6JZMJY>$6K4T54J]C MJS3!T+$77,-J]W9%L4Y1M":I6%0$259Q+\"H6NVT:J>NTG#D5%5`3 M*2ZQL50!S3CS-38*VB4OWI^5IH#;07W\?DLU,!PT1ZK;@_Y&W'U M.I='&?T\K<9`5+3Q\#3B$*EGZ=LU*`?4L>O42NO5*:4'Y9;:GU.(PN64UI.3 M\0F2&]?C&D([E4%99?#>0%]`V`.D#V27P;(=6HI M1,&P2H^O7O=27&^&$@, M296^?HXC8B"+0M9I[C@=W$;N.)D@&.[HT'6.B^)\P\Y*L6L`>.AW&*&,J<$@ M4&GW#-9SF`%'-]#`"GMHH5*-+C#ZG%\0P#*>B6N?3,Z'6MSM8*,'W1QTY+)@ M#(@!8'=>1,5%VN5"`8B;0O%'22J",I847Q)SISSV)ZLU#E/VEZ**BH;H4X!+ MMO6O6)U_]MI@&-D;LM%1`G0OW`W!&1&YABDR/2,5LDZC!'5P&Z&!,D$PE-*A MZ]YK0&6+#,Z,/(6=@T&?#R1FQ]U9!D9_%<8AL]5Y^$CT1#)J.%1G)Z MO0H8FMGA[*2R%UHB)69##P;GE`E"6!)0?M^'GGT]]$$D=U%5RRK#2UL9##?[ M(I831@G$]ERQ)@)K64$.3C8]1+,`<3G$!&$0I/+]Q#;,39*IEIFD MDDX7)M50&\N273%8A%$#[-QI4?G:11:GUQ$5!A)]Q"_23@T$+`7.!GPJ"7])I8Z#,2**4=A_LH83< M#?;HB((Q-GI\"DI1]I2S)?1Z*32`#&M3DAM=H9:,TVLM9/`:%UK4!6`9'!FT MSE8LR2$Z.PWH>Z1\V*&2^!O+>M)LAT<<1J(1:N&B M1<*`2YR%GE5K6I0R'-.MJZCFN;$(P+;8&KR,Z(S@'7Z+M%!>+588U(4A97:T M\DP0K^,H]J_#:),K3S<8M9SN?MM5H;'EK5+EK82[INE^%ZRS>K20P MY-X+?IOS96$(B])0S(MCR6KKG&^!\E7TW1;WH5M^G1S.";2<_4\F`H:P&R3'CZ*3%EZ"NY2D&-_=\>*MES>GJ6`(?'.T#L[>8S- M`6L7#AN+/(Q=:UZ(\> M,Y`;^CKZN+]U=!HA547K5'$\+$1QQ5*S_H[UP5,6JH[CJJPKTPJY,NJ!H7T/ ML))`K4KUB`5JU<*V<$T=!C5M`TB'C1.U"0<=,NJ3SHF7249TRZ#?=HPGM?8I M"\J_)N+_D[B\_JW:E56>&K34=;PK;E^=UAZY61&,%>N#5GF]'^`=]&[]>`S1 MUO5@`=?L9%W]7D-BD:1COU*'9?).3:#G>*\B`;-_EWIT)N4/]&\LW5'#X^1% M\2&^=L4A$.^SVPYTD&&ILC/JSY/P47.?M)WJL'Q75T9/ZJX>8.8JP4K\!R[( MID^%)%06WJ:$74%6#C2%7T2_1_Z9BJ_3NH'L"AN6J7TJK.>N34G0'."]:B') MZU);H0W`RU!5R<*;:*O"9ZL.MCS$77@%4$E9CA2W^)F- M$FQQ@\X]-\0WWY2]:V$P'`6;"MNY#KJ2X!.Z1RV47L9:Z(K%+:$-[Y)O8]7O M"+^-\A:G^Y"^70HHMLNKV(OFS2*^`6=9A[OC4!1$SA.$@X#2EZJ("1V/:P$5 M4ZA>UM&G?+/0@[$(ITD%9U0"S$LY4N7"&ZS<@O91#7N'14"-5]DO3@5<5'8_ MW+((">/^*PSJ;N\\+X/*QA$/&H9%[%36,'?;[U#=9F###@6!L;_[ MH#=%8H5E"?!B#>@733_$_/F65H!E;&.W9JYY]K:B/31'FHV*CH\Z6U:D=03: MH`6&H-90NX$RQ7/FK:Z+4D1"R+((&%Q4##*2[Z_?*"4M`(#/H*F8A<\@T?XF M?`8U;J//(+.CH*G[/HQQ[!T@7%M;$``J6U34@M*:4L"8X9VAFYR$H"P!I)/@ M$>)G[RG.:9*3AFCGFYK!LNO1585"75Y2D8>*WUX`5C:-3<)H@TPB\ MD2M3*0V+>D:<4JKQ,#_&,T:Z@0[9,>2JEG=\I&[-&W">XS0WM;7R4!UWD)>8 M_N:1([0D]V',LB^P\4<4#[&9+P9HYG&L'>@;N/2-3-@=0S;-ZS";9WJ/X^(, MS%429TD4^K@X7G-+VXQZ)/ROLZ`8''!4G?$V3;8/5+;3W*"';(Y&"M%#%`QF MOG3(VG2BM6IE'Z%&Z7Q5M5X^^YJJ-VRODH27;^!RDX4QR;)KDGEIN"Z:BB7[ MH-.#>HT6Y"F_I$"^*%I^EX).LPHT(:#.N,$!4Q M@\SA*S7`&!^'0>BQ#;E._4R&TE;9:9:@7A5JY`NRT@1#QUYPI8;OS0F: M?_KX<73W"S-]\\F'Z>3]Y&HT7:#1U=7LTW0QF7Y`M[.;R=5D/(=!U^H4YW68 M>5&2;5)B=0&Y0F.0O-1JZ-+B?4(Q8+3S[>9'B.&/+N70.9K!D9C6W^TEV ME6CN*^EUP-#-$FAW@XFK(:Z'ZHK@3)RJAO86KU<)$)AI:0][J(/G:T]K^:<3 M=#>^&2W&U^AV=+?X!2WN1M/YZ(K-AH'83GY1JLE2MH6<7UZKM8)-"3`S:'X<-=D MF5O/057";I/8Z0`WT];)),&P2`NO>[1LF4.>:38K8S)72NGAB*0U30I1H%2R M,D-_/D'3V6(\IP[2+Z/+F_&^-'KT?(SKZ&`QK@ICN-BD\1?R?%TDU"IR%+",W_=Q*$E0;:ODS`A:5Z`R@$:- MP2G5"V:;2(4>*A51H8EJJB]$)IZ>C1\N6"0BI..V1)Z@4AC'BV>1:MQO\=BH)6NY\BR%QAV(&9^S^V"6)]FNI]>OE MPN#U9+7&8,\_MJ)"BB8QJSF-PK2L1",6TZ`# MAGV60#MQF4P-;?5031$&]3XDB?^5^K!TE)C$.<4>LG25_&,J'VDYV$/?)1E[ M5ZO.2FME:'E(^P)OT[44@D'-*?E:"S=-DYC^T1,G0OJLVO0OQNV)Y=TJV3RW MW*\,,%9U1^#=8"B/JD3/:))E+$EN+1I^SJ[+Q>G^^1P4D_%9$-"O2W7CA6QB M:=)P-D&W@UY-U?7B@U/*'F-G3;!20J/M52,WT!(MOZ(OM* M^IC!'OHN[5_O:M4-G[7RX/3<%7'G!+*X#YP5@W@YJ%:0F*M7N\PP>$L1KU/R M0.*,3M-$<'4?VMJK.TWFT+-2C9/OEKI@.-L3L(2R6W4D]&%0TVI)@0*.-CX= M'=H>=1\6O\B;P"U![=94O5>H^KT&S&?TLJF2MQ)YT\5D`F M":^O##C5UU/#^MB*BRFM[_;4RT9?0IPZ8#UKUC#^%MK@W&_>D-NT[4J@-]\3V4)2F*T3LDQ M^WLH4G9P7RRIBGJA.>PXR\,5\^BJNER2F`1A>[RNSYS,.L[FJ[;PJUFJ26%P MDO5!V>%5J59RB-%I*331:R)T@1Q"J/(:+C29W-M"3N>54H"-J6-#8G#F:&&U MJ5()H5^Y&)#CF16LFS`F$_I'U6`H$QR$'1V@4H944O!8TH:F80H315Q62Y<7 M;'95WHW+Y_J3T5,H[0Y[;7A^\0[8]=ER?F6R0#[[?Y`HFI/T,?2(W._0";K\ M[-5`ZSSK2H'Y[)70.E.J^@PJ8Q?-)RSTG=+G:Y@_R"9:Q2H6#$9=;\@B:5[+ M7,SWZ91R2CNZN9S17BFPU79ZLJ-?E1HK-':J8%C:#V\GE&D;7?'#& MV&-49.PJM%"E]I*,J>5E5]:C(>.6%1)X31[4!`#U?!>5M*^1OY4#,K"P)?.; MA$X2]!?E2>2<#BDJF(WQI"TT.$%,R-HDN2RVRE.RPJ&XC8A=2YOE.(KXO#JB M9<`@#LO/-*'(T@T#5@85L-5MO@K@WY*4G3'`]RI&]2G`=0ZM?A5KI]6RTP9# MSMZ0NXG#A0K?GH#(SH^8SD'#_/F:XK-JA*;"<.R3`5>SK2X-E%T2B&TVE2+( M-[#I1??-6::;?)86ZQ^J54*9'+SU0"W*;FX.+BP"O@J%S&(%\`5[HSB:I+NA MIB$!KP<4^.2A=D.ULC@#F-WQ:2MS4M@MJ>J%(IT\P!ZP0:NX)"@KIO(\@I?O MM>,@"".VQ#E49QTTL,?MI9+45]@CK$=UT62A!#&:YX[@:)PQ5VH2/U(WB9_6 M_=\DC///]$^;5'EGM(VBV^3]MA5I[J29M,#X*M90NQYP*+!V;:%VS&R+V%NQ*9;:K9!@;]UD9XX'M;+F?FIN/9+6D-NJ:!*$7YMH% M51LU=^MG]I78+JF9=0:G24^@G86W2I.[M(7N=ZC0'NCSK)V6U_A872E`GZT& MG/P3CNPR!+QH*$[B?7E((I\R8/SO#9UERD-QVE*`6ET#3M[JJY+P/A3"TR_8 MKB-,.H"ZQ1JJO)-JZI"LE!B9=9/`N@"@[I#CDL^WCU`A-]S$>[/:\*`#JW24 M(H_S\VV$>8P#X]=ZI9ZD'Z1L2%U[Z"I)9OWE"QIY/(]0,\=G_2U'J'P/_1-[ MTQ$7J5XVW#JFO/)3(J6+3AX0!:Q@2A8VZQW4[)\C1%6''QD-@R"@+I"ADGO> ML/R]*EW$+?MXJ;7(\S1<;G*VMK=(6+P8"TY,^!I2N:]EYR/N4C*@#CUPA;JA MX=OBOT/B!4>H>@4JWH'J+V$1>MGE' MB)AU6>#W;!.RW!`O"N/375X<&C3*I%MY#FI[4*=/QTM5 M0?>T'K%EUXINW)8"K4?+L)DBUIDMR%$KM"&J;-G[E02ZOWM5P++[JZBDHE"Q M&"F*M[2=RMA=O>B^?T4(S*[]*]&&W[\ZT#W[MRIJ^/Z]*^_F MRV8!NZU6=^)&)0NH[XP0NVMBI0);M>$JI:6%]<6]#V,<>[M^<1)M0+VV`^B> M7UQ5U/!?'*\I2LS4.IB!'/1>SZJ`F/,1S%88XO:56^T!GS M0[@603CU?M6(_>8GGK/^H^_BQZED>2#,&#M?WB;+DQ4:1SQWT\D037_XY'R@ MNL,2[>&3]+U4?S7#W<1VKB'(6"X,JY\LD`+\>#Z&Y`N^B3R%O6H^AM7@4FP` MF_BP5[^!Z@(KK!"[)&0NR@><%8%=%.RGC-9BOO$\DF7!)AH'09+FV4>2/R3^ M+-A>:'LS.K3C$5 M`K_3+&L`LE-%3'(]AEDY..F$H762$2G`SEB(/*5E-M,B-K*X)P>'DV'.%"7=)U]9]NZ)_HS^5/]#]+VO?TE_\'4$L#!!0````(`+E=;D'O M^"P&C!8``-A'`0`5`!P`=F1D82TR,#$R,#DS,%]P&UL550)``.]RJ-0 MO.E79!U]D9Y)X-G.V M9$F>U:XLN22-LWF:HDE(QAD*4$#2E_SZ!4!*IB3B1E$&Z$T>$D="0]W]H7'I M;C1^_OOS(O(>`8DA1I^.6B=G1QY``0XAFG\Z^C(Y;D\Z_?Z1%R<^"OT((_#I M".&CO__?G_['H__\_.?C8^\:@BC\Z'5Q<-Q',_PW;^@OP$?O,T"`^`DF?_/N M_"AEG^!K&`'B=?!B&8$$T"^R'_[H79Q<`._X6*/;.X!"3+Z,^^MN'Y)D^?'T M].GIZ03A1_\)DV_Q28#UNIO@E`1@W=>C'X;^U];9;_][WCV[O#AKG=,_6B?/ M,RI%UT]HBW/ZV6FK==JZF+8N/YY_^-CZ4?.7$C])X_4OG3W_=';6.J/_9.0_ M1Q!]^\C^=>_'P*.PH/CC[HXP61^>DXI3_]],Y@$#V#A'T/$X`G` MT8J*]5)&U[J\O#SEWZZ:[K1\OB?1ZCG%)QT`5#21F$/)3!Y84B1!6>4,L][>B!@]NGHD0Z(8P8Z&P[LY_ZB M0YN\+*FEQ)`-]"/OM`*''8QB',&0#KKPRH^85BVE7JZ9,0(&8CR:C99LGJ+@&:E6WL/AN.WX\<-UA)\J,[O3P?Z\ M7ODQI#W?$A#3W]`R(@G)_OQ,TL7")R^CV03.$9S1842M-0AP2LT5S6^I5@(( ME`HTZV5_KOMTW5V`J?^L9JVDZ?Z_/P81&RO4^I*7*?%1[`=:5J&BVY^S`:"S MOI*/S5;[_^H0)X#.12_^/>M!_MME;??GX,XGD/781PF@AI+$?+VA@^X.*CG2 MH7TK2ZO7XNJW/)FNINP+)>?Z/;R5SKL@\6$4#WW"EJ9'Y7C9K]=:9S]3UC5( M#S<[FC)KVD]=LZF=74]YT:`\[*^2_NL^TL-6%C-]E89$VLRJH\B_!Q'O_BNCU2,]K<)LKE)^,(U!<#+'CZ:T.!3:)/`P"0&A<*TZ M]4FP,0!VC])YB],E/V4=!P\P6H^=&<$+4UWF>L,J28KZI3R\.0@=*@GQHSZU ME>=_@1F0NU;;37U?^&D_DOEM@%$FW(3,HZN(W\N`&"KC:;BOW=*\:5RVE!X)R5, MQFL8!W[T*_")?/"+FVO"\,$I&%32VUN"?P%1]"^$G]"$'B[HSC3LQW$*B'0I M%M)H8O.#4]AHZ<$>0'"/73X*.G0*76.B?P@L=52$XM+![$HE=D>!+?I M?02#ZPC[(D]`23OM4YR#^B\1V.+TA!<+C"8)#KY-'JC@\2A->(H(-5+Y)"4E MU,7'R6.VADILG@*S[6!V)KJFGXD6$TE[77CDT%H7$3^O4"OIW9S2M.)]]V78?M+MT^_^6LE5WEQE,W\^)X#EL;'<]]?9D,-1$F\^F1[ MS.4??UUS.YI=0T1E@]0D<`PU/.MZI'M;4'79VG%,45)(L=W(IG_=!(P-/TNI MH'5.8]5!8-E%(C<+_\JJ)[VJQHM2N:'G/#0?CT$`X".+,0Y!DI^71$-?2F+5 MU5[9$C2TX`9>73`#E*UPZC]GYJN$2TIAU3%?%2T-';@!UBT!2Q^&O>C![4DO@&)`\X',U>\_P4.-72L]4X M054X:]2I&W-FQU]":O_P=Q!V<)PPN1Y!^"J=:6 MV\C/O"^K"8:OT(HY5D1D-3:Q[RPKUX0;J-$9(5VD//NW"ZAVJ8Q,//IW!+B< M*&PO6*#K=_ZY4#3Q\:ZF[NV&2?8X"]:J7O-]U66VKT)@SIC89V=UX&F"GKM, M)PE.8C<^4_L<45"#O4UT/5!_QCA\@E$D@/7U:[LQG*H0;HMWH(TS/_&^\-Q- MG-WIQ(0.DM&,W=G.5!1%^(F%!$:SUD\7YQ]>I\`R?X!Q5W;C.7LY"BJJS8VE MN>#9&&(42!T)@K:ZT+GEXY$*[@8V4K>;H8.MY:(_Q_X:))@.!]"_AQ&_KY0O MF\F+PD$@)]%%R2U/CHX:'#&5/!R27XUC.]X@("D=1J\BZ,6(M'K0A=,M3TX% M);F!;O'6HQS%TI:Z:+GEF)$([08JW11,<>%2K]+$9`2Z&+GEA%&KX%#[]6Q< M3#'/N'O`42A.6A>TU0Y[.Z5QJ>".V$6^@QF#1X!2Q80E:JR+CEL.![GH;L"C MO2/88^$_=\N)H+6^-]+[,\!H/@5D45:%9AO.TJ:Z@+KE=Y")[8:5\0/>&"20 M9/+=1W">%0I3NAGT2'6!<\OK8*(6-X`LI"X5IA$EB&HR70#=V[+75Q=,L](1':#6LJ7'220;+;3!PI1:UUHW/([*(1W`Z$Q*_.%0-CS"8)H M'F^D*XR]\6 M6-_HOC"YT;W1UQ^WN@\CVVX.67O!XO<"><3-FWC36R6\&ZOXILN"6L6(<(%# M?F"^!81'*;5<-V+B1MX;-].,BVAFM6S::?)`MY&_O\Z]4A1WB1IYNUQ/$^ZB MQJL*FB"V(FCD[7*U!MQ%2ET^2TG5U"OF.KIP`[B")]APC=.B;.2-=`.=.`>B MYM(FI6CDU70-'3@*EG1%$[9NY(5SA>R.`J1>R&JI`.ELB-!D";/E#U&\7+CV MA7PO\X5,IO0_-[WA=.*-KKW1;6_R&P5#N(DSRRL=TYX=17ABYOUCZD+#_R040`&72@55/@1(/7$THE]#D M;U_F6V,TEP,G:&O5,6""D516-^#X#!!ECRV:[7`!$7]5D#WU*0=&2675+6`" MD:;\;H`EO-O!;EGS0DQRV`SHK3H+3``TUHD;4*Y+9PF@*GQOM7B<"10[,KFA M:B;":,;*',43'(D]G%NM[%9J,]&[0,"F;\?7"V>VHQW@6'1F*FUIMZ":P2Y< M(F?C(60ED(88X4T1Y:N4BLANF3438+6D=V.2O"5X!A.)C14;V"VE9H#`KE1- MMZA,^*G_G(^B*[I_G0GON0A;VZVH9H"@0EXWC&<($N4:M=7&;E$U`P!*96NZ M%6T(M<YRJ#BPM%S5A=&:2),?U%2V2T`9P"[IOQNV/`O`,X?*%?M1[J! MGH-ANK@'9#3CC!?R0/0PK-J9W;IQ!M#NIRU'DVC8ZW#7$7XJR:'YH)]#TVE/ M_N%=#T:_N))#4TB'6DNH?YNHA,3N2LL88L]Z0`KVU025NG(D9M'0A"WEMR*BG)C.C[@,><@^.RA;X,#D-4*)?^?Q@F?*5F14+HG M#R!_IO&58;JAJ\4V#_-35O.)ZAD>A\3`C5&F\^*+.(JE06HUT>F@^&%35;B$ MNVY0N6KL^#"^Q;?"4R.\;'9`IKOV>QP#^T=DJBC"$E>Z(/MO'ZU*$JZ=L<+L M14U:JUE6;S5"C/3HALGOLLQC6*^"9Z^CHV(]?ZHX]16`_7JUFO!5SS:A)LVZ M.DQV'PO7'@MEI%;3Q^J"2HJ^6&&N0IP_6;V:PTP>\*[:F=4DM#<9!B9*?8\[ MBU6*1%[;V'`4":BM)LR]R;"1JNT]CA.=AX6,5QQY9W;S_]YT$=+1ZG_!J-I\ M9J?J<-KNQ7H>XIN/HW(]NKJOV7I1QOA@:WP]]6!YB8<'6J`K-Z#5/ZCM'7]R M(`6R;K#-M=?T5)#7$N>KZ%TORL+.??0(8L/P2*6^[*9AFL8O]U*8&W.$\+WR ME6R2]&`!#&UU0+&L_VB9O;S>K<`P:L(YU+D(W! MTG_)4_XT(!,WMYNM60]D*F683\67V52,P)P=S)LT&>\]"1LD&3D\),P5UO3U MFHL+",3A]F%7,"1D!+I#X$WS$`V'@%HA[P%R";CZ,+YIOF`%&/<&;,G'`=W7 MD<1YV+Z>ZP-W&&]9?<`Q66J!KH>V5^&WO&S!KH#0O<5MH;NU7.OK%3]XQUX7 MQD&$XY0`^C^M$^^J/>GS"Q6WX]ZD-YSRNJ06KU&,R-Q'>?+DZPV2++&R*%VA MZ.SKY1+%.:^FOBT:YE4:0P3BN`OB@,!ESGL)^%,Z=JXH(]\$JJC2D^XG@1^W)X$SD^\ MR9>;F_;X5S8-3/J?A_WK?J<]G'KM3F?T93CM#S][MZ-!O]/O32S.#+O"J3SX M$@*;K_C)\%+9K2ZQ35M5`[7Q\IZ1.BP;75F:[]JR?MJVK(L3KS_LC&YZWK3] M;ZNVL^;[E3^M(M\""A>JI;SRI;(9.8G]`N!26$HKITADMVP@A421ERGQ44Q% M*:^7?[EM+=^?>./>@%_UO6V/I[]ZTW%[.&EW>*%\B[8C$DE9:EY%9M4Y6\Z< MOE$9]6#3QG3AVW37&JO'LMWQNK2[5M8ZV[:R#R?>H->>6%V-,F85]K/=R':! M8WH<&-!S`@#Z-J)!9],RRF'8J7:L([CET5\:4EG;0&O;!GXX\8:C:6]"UYE? MVU>#GD53Z(+[1'M/)FIL]29QD26500A;VS0#.02;%WZEPEHV@CN?0&8`J^)= M<8\>I9@+]`Z6&,7YME'\>.+=M<=]9@_TU#+MC7N3Z<3KT>/_E)[[O>_N^KUJ MY568YOCP.;N\...#AWWR5<:NP@[T2"M9105F58->D]:F"9A@L?G@LH%:&N$O M$_K-6A=[^:079+F(VWUE10Z`WJK%6[,,#362O-OC@_!4T%' M!"/Z9Y!EBYB<),R[L5H'QVQ85-71@3:UH]F,CDC175C144]!9+4>C>$)3TM^ M-^;9:[JRW_E1"FZ`S]PE;-"8V)4!O=72,&8(&FO%#3`[>$&5^@!03/=E60Z" M"9;ZY';KLYAA::H4-Z#4VG-3::(TS)X!V=@,F*!^D%^R6WCE`,>;:JIV.-`T M95^4>,^_KQ)N\K[+NGNSN%/V-X:T\E_PUC_Q1VRKCMT6XDS$ M\NI5N\V:$ZL2B=A\MT+O>1EADJG\WDN$&!.+F\S<K4(4B=-.HZ-JV3.Y7@!47!G1I(,&79\SU\N!(EF].($+=L%HS4C^!KKB;*`DLWHB,$5# M4PF.7FA4SW\[%^VE%QP=FPW?XZ7'=4&(J:0.W78CE4GM#-+Z#:O*#<9M,8JA M,Q<@H"8)^O1/T1)4UM`!*,J'4*GB"XRO#W)VE2\:1U*\OA#&X6OKZJ)3$.7VNKY6@\I0TVX`=]H-J,CB\0LJ8X.KHWR ME;L)O25-K8;)]("1R>A$\1BU1V.GP-FZF$QMW@O!0E?.H58%&3%1G2OQ(*O> MO*XA*6-IHYG5*45/K3L584KD=*@`C'H<[Y0>VRX(XY@SKNE%8GBP>(#I84_^ M!D1)NV84AA$*Z,;RR@3I(\I^RE:I578C"W[PI2N\!21@2IV+@#'IP.J$9E;+ MQTPG+F)YXR6X#`-DA')O3>2Z$YYTT8` M4,ZZ(Q&;G#EV7S=G+Y8&;B3M'0!#-J!*("F3XE`!&^$J+/6+*ZG<4;IX"&D5 MY:LKU%-C\13E'9VM1NY[RLO%:GYV;5TO>1WH-DJYUM6/=-G--F>9P/$8!``^ M,HMEKUI)`Q5R$KMW190(Z,C;?#MY9[=$E*@>]&8(7TV; MG\3^B2%*[NA?]/`N3IA2$]J].Z+$5U]V-V;5PO!3QGT%;>W>#U$B(I70#1"D MTYWAQ':@`FGJY4HTA=4:-N0%G/@[E2C,]N=Q%\Q@`!-5<%.'TFJQ,;W]LH$& M'!G;^38FC_2PZJ1!0%)0+,:EMXO3ZL%J@3(3<$IV>@8J<@/;M[RR?9B"9!41 MT[Z[;?,5'EW[VL.,#E1:K"(JKIO+F(6B$`A[/D$0S6-JY>DBY:EGN73"?;&: MT&ZMKXJ(Z6O$#00G"0Z^/>"(JC+N_9;"1%3XMJRA+D*'<3A41$@LL1N(%&R> M>7MU\5&3Z:)U&$?"_C.@5!M&\?_\&_:O>S\&])/_`%!+`P04````"`"Y76Y! MOC7'-D550)``.]RJ-0OB)<$&9>UE1:_4*(J[%;.I.+BOW1E4SVKI>07_^\<_?$/Q<_*M:1=>4.'8+ M=9A5U=TQ^QWU\8RTT`UQ"<<>X[^C!^SXLH5=4X=PU&:SN4,\`AWA2"W4K#4) MJE9+J'T@KLWX_5!/U$X];]Y2E.?GYYK+GO`SXX^B9K%RZ@SF/O M:OW'OQN=^GFSKC;@0:TMQN!%!WN`:$";HJJ*VC35\U;CI*6>E1S)PYXODI'J MBT_UNEJ'GW+BMU18B?`YGIRPL\60?IGZ[B>__&;B$7(^[$JIN*[!YA01+-T$L+ M\-05'G:M#;SM)0+KX!,E[-R`TDSH:0BE,=0F*9P@5FW"GA3H4&3XJW6UVE1C MN"^J$XSGB<@8BU&@.NK(%N',(2)3)NC)$'*9Z_JS;'9LCRO>=6 M2W)I@L5(/L">L:U7=BBPUGQIG>;:7=>CWE(N/#X+M%<0M2\KA0@Y'HP>C&B3 M,75I8!8L;15542RZ_HA=&X5ZT)JB"R6M8DVQ+X@]<"%`3"/6@(1*, M(#E"%G8LW]E/9F5*IDC4$+.\-^]MY@KF4!LV5OL*.W)I&U-"/!&2GM^=SW@# M:)8[+8DH;P_ZQJ"G=S2SVT%76D_KM[O(^*O;-0WTX;ZOW7=TZ/G/._4QMW>8 M@W]3XE&P>D<<-K'Y06GN$Y0-I<<=F(0S,1@/YC*;@E$S%D<.+C\@'XL"8ICP MY[;;AV`,KM'@KCO43!T`[^LE@^XV%M-KASWOB,H*EA^4D_)!:6O&7^BZ-_A\ MW$&YPH("N7=K[H1AR.K()_Y4'LV07CM,^!RN(4BMP:YDZ`'5=\.N`;0'2^#H M"#;\V0SSY6!LT(D+J9J%(06R+.9#[N).[F"F6Y1$4[\D-C\,9^DP-&K(N+^] MU89?92`,_::O7^MMK6\BK=T>W/=-O7^#[F")M/6N<72QT>%>/B,F7L0!6&_( M9_E3FN5F#>G]]N"VBTSMRQ'R."2.W*TA[?"6)L>NP-;:,9O;F\_P>9KACS4T M[/:";?Q.&YI?D3G4^H;6#D[5H^.[1^#&'[$;/>=RJ=;37)[44*^K&4S.,M3F3V49<#V-ACB^L!6M"5-VB-UK)\+EA^?C(2L(?0CU'E],RBV+ M#O$P=40?<_EJX(GLLZ2V9/-C=_*32RL:"B5C'5\\UW+X[*`5`?(CLW7#327] M[]P77`2R`U$:G1^5K0MOX47A/4;)Y2$[(CE]^?QO7863R\4[UZD+1S;CA8A\ MWK(%0W[&1'+ M'6!$<8U/CAF!"9GU3@IQ/)'HJJYTE;6GL/"JR)RTC'PX8/S"*J[#Z9`M!UA3 MHMBKS$Q9E^R'@G*JG,NIHI[^I#&'&;++BJAN+$ATY&;U/3?;N26S$>&5P."" MI"B!4<>1@,N*QWVYXRV0Q35_?(3,+` M7W\D0+4OH3><^?/+2JB+`J3(DUM*'G'/L38-WVI]=3L[F+,K![N/Q!53.M\T M-Z_SU:W6X,#`N6;G]KZZW465AAKHY-CR$O)+87'T%/NTOX\A`K10=_("+MZ% M!_Y2FOW#I_/`A91KQ9@WY]*`.F#I#19W23)S+T"UX5L6$6+L.]TQA,:#[<>; M,GLP7KUH37O^(JK>'$%P$YGCI6PS65BBQGB?>(.QK&@/)ZSCL&>90@W&ZJ=F MXZ1>7\V%@V1WNASF;%[<-0I+&X$*,J+>)@\SN)I[F"]?@(D>G$O4"2*N#S=0BTW"^V+L M5!G@6W`H:ZLKV@;?B-F#\5@0+SB"!#S(36MM"TM.MEVHM^#*[J_7^VP*:8DW MMS5T06PF/V0E'Q:OB$O&U.LNYI`:D]C)$K@]7/E[#]S,[T);1^X.U)N+7&!P MAPB+T_GZ5I?1_MJF!M^)3'9-78@WQ)8!.+DK7P)BGD*TN+ M;EUK2D%?T<$+)7Q]`X__`U!+`0(>`Q0````(`+E=;D%MZY\16T4``.P:`@`1 M`!@```````$```"D@0````!V9&1A+3(P,3(P.3,P+GAM;%54!0`#O`Q0````(`+E=;D']C&989`L``-&%```5`!@` M``````$```"D@:9%``!V9&1A+3(P,3(P.3,P7V-A;"YX;6Q55`4``[W*HU!U M>`L``00E#@``!#D!``!02P$"'@,4````"`"Y76Y!#`35&;4(```<4@``%0`8 M```````!````I(%940``=F1D82TR,#$R,#DS,%]D968N>&UL550%``.]RJ-0 M=7@+``$$)0X```0Y`0``4$L!`AX#%`````@`N5UN0=7WQ2PA(P``"`Q0````(`+E=;D'O^"P&C!8``-A'`0`5 M`!@```````$```"D@`L``00E#@``!#D!``!02P$"'@,4````"`"Y76Y!OC7`L``00E#@``!#D!``!02P4&``````8`!@`:`@``-IT````` ` end XML 14 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
4. RELATED PARTY TRANSACTIONS
9 Months Ended
Sep. 30, 2012
Related Party Transactions [Abstract]  
Note 4. RELATED PARTY TRANSACTIONS

Pursuant to an arrangement between the Company and Mieka LLC, an entity wholly owned by the Company’s principal stockholders, Mieka LLC provides drilling and completion services on wells owned by the Company. Prices charged to the Company by Mieka LLC under turnkey drilling arrangements do not reflect prevailing rates that would be charged by outside third parties in arms-length transactions. During the three months ended September 30, 2012 and 2011, the Company incurred drilling costs associated with turnkey drilling contracts with Mieka LLC of $1,000,035 and $277,200 respectively. During the nine months ended September 30, 2012 and 2011, the Company incurred drilling costs associated with turnkey drilling contracts with Mieka LLC of $1,763,617 and $1,766,640, respectively. As of September 30, 2012 and December 31, 2011, the Company was obligated to pay $1,176,456 and $662,292, respectively, to Mieka LLC.

 

During the nine months ended September 30, 2012, Daro and Anita Blankenship, principal shareholders of the Company, received aggregate compensation from the Company of $76,000 and $97,500, respectively. During the nine months ended September 30, 2011, they received aggregate compensation of $72,924 and $72,784, respectively. As of September 30, 2012, the Company was obligated to pay Daro and Anita Blankenship $10,083 and $71,311 respectively. As of December 31, 2011, the Company was obligated to pay Daro and Anita Blankenship $10,083 and $78,481 respectively.

EXCEL 15 Financial_Report.xls IDEA: XBRL DOCUMENT begin 644 Financial_Report.xls M[[N_34E-12U697)S:6]N.B`Q+C`-"E@M1&]C=6UE;G0M5'EP93H@5V]R:V)O M;VL-"D-O;G1E;G0M5'EP93H@;75L=&EP87)T+W)E;&%T960[(&)O=6YD87)Y M/2(M+2TM/5].97AT4&%R=%]B.3=C-3%D-5\V8C`U7S0U,31?.#DW,5\W.6(R M-C4X8F8S.#$B#0H-"E1H:7,@9&]C=6UE;G0@:7,@82!3:6YG;&4@1FEL92!7 M96(@4&%G92P@86QS;R!K;F]W;B!A'!L;W)E&UL;G,Z=CTS1")U&UL;G,Z;STS1")U&UL/@T*(#QX.D5X8V5L5V]R:V)O;VL^#0H@(#QX M.D5X8V5L5V]R:W-H965T5]);F9O#I%>&-E;%=O#I%>&-E;%=O#I%>&-E;%=O#I%>&-E;%=O#I%>&-E;%=O#I7;W)K#I7;W)K#I.86UE/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE/C1? M4D5,051%1%]005)465]44D%.4T%#5$E/3E,\+W@Z3F%M93X-"B`@("`\>#I7 M;W)K#I.86UE/@T*("`@(#QX M.E=O#I%>&-E;%=O M#I.86UE/C9?3D]415-?4$%904),13PO>#I.86UE M/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE/C=?5D%224%"3$5?24Y4 M15)%4U137T5.5$E424537SPO>#I.86UE/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE/C)?4U5-34%265]/1E]324=.249)0T%.5%]!0T-/53$\+W@Z M3F%M93X-"B`@("`\>#I7;W)K#I%>&-E;%=O#I.86UE/@T*("`@(#QX.E=O#I.86UE/@T*("`@(#QX.E=O M#I%>&-E;%=O#I.86UE/C1?4D5,051%1%]005)465]44D%.4T%#5$E/ M3E-?1#PO>#I.86UE/@T*("`@(#QX.E=O#I%>&-E;%=O#I.86UE/C5? M3$5!4T537T1E=&%I;'-?3F%R#I%>&-E;%=O#I%>&-E;%=O#I.86UE/@T*("`@(#QX M.E=O#I%>&-E;%=O M6QE#I!8W1I=F53 M:&5E=#X-"B`@/'@Z4')O=&5C=%-T#I0#I0#I0&UL/CPA6V5N M9&EF72TM/@T*/"]H96%D/@T*("`\8F]D>3X-"B`@(#QP/E1H:7,@<&%G92!S M:&]U;&0@8F4@;W!E;F5D('=I=&@@36EC'10 M87)T7V(Y-V,U,60U7S9B,#5?-#4Q-%\X.3'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA2!296=I'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$"!+97D\+W1D/@T*("`@("`@("`\=&0@8VQA'0^4V5P(#,P+`T*"0DR,#$R M/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^ M/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L M87-S/3-$'0^9F%L2!A M(%=E;&PM:VYO=VX@4V5A'0^3F\\2!A(%9O;'5N=&%R>2!&:6QE M'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$2!&:6QE3PO M=&0^#0H@("`@("`@(#QT9"!C;&%S'0^4VUA;&QE3QS<&%N/CPO'0^43,\'0^/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@(#PO=&%B;&4^#0H@ M(#PO8F]D>3X-"CPO:'1M;#X-"@T*+2TM+2TM/5].97AT4&%R=%]B.3=C-3%D M-5\V8C`U7S0U,31?.#DW,5\W.6(R-C4X8F8S.#$-"D-O;G1E;G0M3&]C871I M;VXZ(&9I;&4Z+R\O0SHO8CDW8S4Q9#5?-F(P-5\T-3$T7S@Y-S%?-SEB,C8U M.&)F,S@Q+U=O'0O:'1M;#L@8VAA'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$2!A;F0@97%U:7!M96YT/"]T M9#X-"B`@("`@("`@/'1D(&-L87-S/3-$;G5M<#XR.3,L-#,Y/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S2!A;F0@97%U:7!M96YT+"!N970\+W1D/@T*("`@("`@ M("`\=&0@8VQA'0^)FYB'0^)FYB6%B M;&4@86YD(&%C8W)U960@;&EA8FEL:71I97,\+W1D/@T*("`@("`@("`\=&0@ M8VQA6%B;&4\+W1D M/@T*("`@("`@("`\=&0@8VQA'0^)FYB'0^)FYB3PO=&0^#0H@("`@("`@(#QT9"!C;&%S7!E.B!T97AT+VAT;6P[(&-H M87)S970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U% M5$$@:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O M:'1M;#L@8VAA'0^)FYB M'0^)FYB'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^)FYB'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$'0^)FYB'0^ M)FYB'0^)FYB'0^)FYB'0^)FYB3X-"CPO:'1M;#X-"@T*+2TM+2TM/5].97AT4&%R=%]B.3=C-3%D-5\V M8C`U7S0U,31?.#DW,5\W.6(R-C4X8F8S.#$-"D-O;G1E;G0M3&]C871I;VXZ M(&9I;&4Z+R\O0SHO8CDW8S4Q9#5?-F(P-5\T-3$T7S@Y-S%?-SEB,C8U.&)F M,S@Q+U=O'0O:'1M;#L@8VAA'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$F%T M:6]N/"]T9#X-"B`@("`@("`@/'1D(&-L87-S/3-$;G5M<#XQ,#8L-C'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@ M("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@ M("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$6%B;&4@<')O8V5E9',\+W1D/@T*("`@("`@("`\=&0@8VQA7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\:'1M M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E;G0M M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAAF4Z(#AP="<^ M5F%D9&$@16YE2!O=VYE9"!S=6)S:61I87)Y+"!-:65K82!#;W)P;W)A=&EO;B`H)B,Q M-#<[36EE:V$F(S$T.#LI(&%N9"!-:65K82!,3$,L(&$@=F%R:6%B;&4-"FEN M=&5R97-T(&5N=&ET>2`H)B,Q-#<[5DE%)B,Q-#@[*2P@=VAI8V@@8V]L;&5C M=&EV96QY(&%R92!R969E28C M,30X.RXF(S$V,#LF(S$V,#M!;&P@2!B86QA;F-EF4Z M(#AP="<^)B,Q-C`[/"]F;VYT/CPO<#X-"@T*/'`@2<^/&9O;G0@&-H86YG92!#;VUM:7-S:6]N("AT M:&4@)B,Q-#<[4T5#)B,Q-#@[*2X@0V5R=&%I;B!I;F9O'!E8W1E9"!F;W(@82!F=6QL('EE87(@;W(@86YY(&9U='5R92!P M97)I;V0N/"]F;VYT/CPO<#X-"@T*/'`@2<^/&9O;G0@6QE/3-$)V9O;G0Z M(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE/3-$)V9O M;G0M0T*:7,@86X@:6YD97!E;F1E;G0@ M9&5V96QO<&5R(&%N9"!P2P@ M3VAI;R!A;F0@3F5W(%EO'0O:F%V M87-C3X-"B`@("`\=&%B M;&4@8VQA6QE/3-$)V9O;G0Z M(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE/3-$)V9O M;G0M'!L;W)A=&]R>2!W96QL2!R96YT86QS(&%N9"!G96]L;V=I8V%L(&%N9"!G96]P:'ES M:6-A;"!C;W-T2<^/&9O;G0@ M6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE M'0M86QI9VXZ(&IU6QE/3-$)V9O;G0M0T* M96%R;G,@8V%R2`Q,#`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`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`@F4Z(#AP="<^ M5&AE(&-A7-I2<^/&9O;G0@6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@ M3F5W(%)O;6%N+"!4:6UE'0M M86QI9VXZ(&IU6QE/3-$)V9O;G0M6QE/3-$)V9O;G0Z(#$P<'0@ M5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE/3-$)V9O;G0M2!A;F0@=&AE(&%S2<^/&9O;G0@2!I6QE/3-$)V9O;G0Z M(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE/3-$)V9O M;G0M2<^ M/&9O;G0@6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@ M3F5W(%)O;6%N+"!4:6UE'0M M86QI9VXZ(&IU6QE/3-$)V9O;G0MF4Z(#AP="<^070@4V5P=&5M8F5R#0HS,"P@,C`Q,B!A;F0@1&5C96UB97(@ M,S$L(#(P,3$L('1H92!#;VUP86YY(&AA9"`D,BPW-#`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`@ M("`\=&%B;&4@8VQA"!$ M:7-C;&]S=7)E(%M!8G-T6QE/3-$)VUAF4Z(#AP="<^5&AE($-O;7!A M;GD@8V]M<'5T97,@<75A"!R871E(&UE=&AO9`T*8F%S960@;VX@87!P;'EI;F<@ M86X@86YT:6-I<&%T960@86YN=6%L(&5F9F5C=&EV92!R871E('1O(&ET"!R M871E(&]N('!R92UT87@@:6YC;VUE(&9R;VT@;W!E2!H860@86X@97-T:6UA=&5D(&EN M8V]M92!T87@@8F5N969I="!O9B`D.#`L-#0T(&9O7!E.B!T97AT M+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^ M#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT M/3-$)W1E>'0O:'1M;#L@8VAA'0^/'`@2<^/&9O;G0@2!W:&]L;'D@;W=N960@8GD@ M=&AE($-O;7!A;GDF(S$T-CMS('!R:6YC:7!A;"!S=&]C:VAO;&1E2X-"D%S(&]F(%-E<'1E M;6)E2<^/&9O;G0@6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O M;6%N+"!4:6UE'0M86QI9VXZ M(&IU6QE/3-$)V9O;G0M2!R M96-E:79E9`T*86=G3X-"CPO:'1M;#X-"@T*+2TM+2TM/5].97AT4&%R M=%]B.3=C-3%D-5\V8C`U7S0U,31?.#DW,5\W.6(R-C4X8F8S.#$-"D-O;G1E M;G0M3&]C871I;VXZ(&9I;&4Z+R\O0SHO8CDW8S4Q9#5?-F(P-5\T-3$T7S@Y M-S%?-SEB,C8U.&)F,S@Q+U=O'0O:'1M;#L@8VAA2!L96%S960@;V9F:6-E('-P86-E(&]N M(&$@;6]N=&@M=&\M;6]N=&@-"F)A'!I&%S('5N9&5R(&$@;F5W(&QE87-E(&%G2`R,#$R+B!4:&4@;&5A2`W+#@P,"!S<75A2X\ M+V9O;G0^/"]P/CQS<&%N/CPO7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T* M#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O M;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA6QE/3-$ M)V-O;&]R.B!B;&%C:R<^(&QO86X@:6X@=&AE('!R:6YC:7!A;"!A;6]U;G0@ M;V8@)#,P+#`P,"!T;R!P=7)C:&%S92!O:6P@86YD(&=A'0O:F%V87-C3X-"B`@ M("`\=&%B;&4@8VQA'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'`@2<^/&9O;G0@2!I7-E2!T:&4@96YT:71Y+"!I M=',@;W)G86YI>F%T:6]N86P@2P@86YD(&9I;F%N8VEA;"!A2X\+W`^#0H-"CQP('-T M>6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE/3-$)V9O;G0M2!H879E('9A2<^/&9O;G0@6QE/3-$)V9O;G0Z(#$P<'0@ M5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE/3-$)V9O;G0M2!S;W5R8V4@;V8@6QE/3-$ M)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE M/3-$)V9O;G0M2!E;G1E65A M6QE/3-$)V9O;G0M6QE/3-$)V9O;G0Z M(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE/3-$)V9O M;G0MF4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO<#X-"@T*/'1A8FQE(&-E;&QP861D:6YG/3-$ M,"!C96QL6QE/3-$)W9EF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D/CQF;VYT('-T>6QE/3-$ M)V9O;G0M6QE/3-$)V9O M;G0MF4Z(#AP="<^)B,Q M-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D(&-O;'-P86X],T0R('-T>6QE/3-$ M)W1E>'0M86QI9VXZ(&-E;G1EF4Z(#AP="<^1&5C96UB M97(@,S$L(#(P,3$\+V9O;G0^/"]T9#X\=&0^/&9O;G0@6QE/3-$ M)V9O;G0M6QE/3-$)V9O;G0MF4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D/CQF;VYT('-T>6QE/3-$)V9O;G0M MF4Z(#AP="<^)B,Q-C`[/"]F;VYT M/CPO=&0^/"]T6QE M/3-$)W=I9'1H.B`V-B4[('!A9&1I;F6QE/3-$)V9O;G0M6QE/3-$)W=I9'1H.B`R)2<^/&9O;G0@'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M M6QE/3-$)W=I9'1H.B`Q M,R4[('1E>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I M>F4Z(#AP="<^-S(W+#'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M MF4Z(#AP="<^)B,Q-C`[ M/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE/3-$)W=I9'1H.B`Q)3L@=&5X M="UA;&EG;CH@;&5F="<^/&9O;G0@6QE/3-$)V9O;G0MF4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO=&0^/"]T6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D/CQF;VYT('-T>6QE/3-$ M)V9O;G0MF4Z(#AP="<^4')E<&%I9"!D6QE/3-$)V9O;G0M6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T M>6QE/3-$)V9O;G0M6QE/3-$)V9O M;G0M6QE/3-$ M)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)W9E MF4Z(#AP="<^26YV97-T M;65N="!I;B!J;VEN="!V96YT=7)EF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@ M("`@/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE M/3-$)V9O;G0M6QE/3-$)V9O;G0M M6QE/3-$)W1E M>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0MF4Z M(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI M9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^-C$T M+#4P,#PO9F]N=#X\+W1D/CQT9"!S='EL93TS1"=T97AT+6%L:6=N.B!L969T M)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^)B,Q-C`[/"]F;VYT M/CPO=&0^/"]T6QE M/3-$)W!A9&1I;F6QE/3-$)V9O;G0M M'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V)O'0M86QI9VXZ(')I M9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^-C0L.36QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT M('-T>6QE/3-$)V9O;G0M6QE/3-$)W9EF4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE/3-$)V)OF4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D/CQF;VYT('-T>6QE/3-$)V9O;G0M MF4Z(#AP="<^)#PO M9F]N=#X\+W1D/CQT9"!S='EL93TS1"=B;W)D97(M8F]T=&]M.B!";&%C:R`R M+C5P="!D;W5B;&4[('1E>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS M1"=F;VYT+7-I>F4Z(#AP="<^,RPR-S,L.#4Q/"]F;VYT/CPO=&0^/'1D('-T M>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M M6QE M/3-$)W9EF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE M/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q M-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ M(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V9O;G0M6QE/3-$ M)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0MF4Z(#AP="<^ M)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE/3-$)W1E>'0M86QI M9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V9O;G0M6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT M('-T>6QE/3-$)V9O;G0M6QE/3-$ M)V9O;G0MF4Z(#AP="<^06-C;W5N=',@<&%Y86)L M92!A;F0@86-CF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^ M#0H@("`@/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T M>6QE/3-$)V9O;G0M6QE M/3-$)W1E>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I M>F4Z(#AP="<^.3$L,C,Q/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0MF4Z(#AP M="<^)#PO9F]N=#X\+W1D/CQT9"!S='EL93TS1"=T97AT+6%L:6=N.B!R:6=H M="<^/&9O;G0@'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O M;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO M=&0^/'1D/CQF;VYT('-T>6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T M>6QE/3-$)V)O6QE/3-$)V9O;G0M6QE/3-$)V9O;G0MF4Z(#AP="<^)#PO9F]N=#X\ M+W1D/CQT9"!S='EL93TS1"=B;W)D97(M8F]T=&]M.B!";&%C:R`Q<'0@'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I M>F4Z(#AP="<^,RPW-#`L-#@V/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E M>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M'0M86QI9VXZ M(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V)O6QE/3-$)V9O;G0M M6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E M>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ M(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q M-C`[/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(')I9VAT M)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^)B,Q-C`[/"]F;VYT M/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T M>6QE/3-$)V9O;G0M6QE/3-$)W9E'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$ M)V9O;G0M6QE M/3-$)V9O;G0MF4Z(#AP M="<^)#PO9F]N=#X\+W1D/CQT9"!S='EL93TS1"=B;W)D97(M8F]T=&]M.B!" M;&%C:R`Q<'0@'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL M93TS1"=F;VYT+7-I>F4Z(#AP="<^*#DU-BPW.38\+V9O;G0^/"]T9#X\=&0@ M6QE/3-$ M)W9EF4Z(#AP="<^ M)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE/3-$)V)O'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z M(#AP="<^*#,X-BPY,#(\+V9O;G0^/"]T9#X\=&0@'0M86QI9VXZ(&QE9G0G/CQF M;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)W1E>'0M M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F M;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(')I9VAT)SX\9F]N M="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^ M/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$ M)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T M>6QE/3-$)W1E>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT M+7-I>F4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E M>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)W9E'0M86QI M9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V)O6QE/3-$ M)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D M('-T>6QE/3-$)V)OF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/"]T6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O M;6%N+"!4:6UE'0M86QI9VXZ M(&IU6QE/3-$)V9O;G0MF4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO<#X\'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA'0^/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S M/3-$'0^/'`@6QE/3-$)V9O;G0MF5D+B8C,38P.R8C,38P.T-O2!R96YT86QS(&%N9"!G96]L;V=I8V%L(&%N9`T*9V5O<&AY6QE/3-$ M)VUA6QE/3-$)V9O;G0Z M(#$P<'0O;F]R;6%L(%1I;65S($YE=R!2;VUA;BP@5&EM97,L(%-EF4Z(#AP M="<^5&AE($-O;7!A;GD-"F5A2!J;VEN="!V96YT=7)E28C,30V.W,@8V%R6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T M>6QE/3-$)V9O;G0M2!D2!A2!T:&4@:6YD:79I9'5A;`T*:F]I;G0@=F5N='5R M97,N($EN(&%C8V]R9&%N8V4@=VET:"!&:6YA;F-I86P@06-C;W5N=&EN9R!3 M=&%N9&%R9',@0F]A2!H860@)#4L,3(R+#@P-B!A;F0@)#8L-3(X+#0W M-"P-"G)E2P@:6X@9&5F97)R960@='5R;FME>2!D2P@87,@;V8@4V5P=&5M8F5R(#,P+"`R,#$R(&%N9"!$96-E M;6)E2<^/&9O;G0@'0^/'`@ M'0M86QI9VXZ(&QE9G0G/CQF;VYT M('-T>6QE/3-$)V9O;G0M2!A8W%U:7)E M9"`Q."!O:6P@86YD(&=A2!C97)T86EN(&]F('1H92!J;VEN="!V96YT=7)E2!I=',@;V)L:6=A=&EO M;G,@=&\@=&AE($-O;7!A;GDN(%1H92!P6EN9R!V86QU92!O9B!T:&4-"F]U='-T86YD M:6YG(&-L86EM'0^/'`@'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)VUA MF4Z(#AP="<^5&AE(&-A6EN M9R!V86QU92X\+V9O;G0^/"]P/CQS<&%N/CPO'0^/'`@2!IF5D(&-O6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE/3-$)V9O;G0M2!R97%U:7)E;65N=',N(%1H92!L:6%B:6QI='D@:7,@9&ES8V]U M;G1E9"!U2!R96-O9VYI>F5S(&$@9V%I;B!O'1E;G0@=&AA="!A8W1U86P@8V]S=',@9&\@;F]T(&5Q=6%L M('1H92!E2<^/&9O;G0@6QE/3-$)V9O;G0Z(#$P<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&QE9G0G/CQF;VYT M('-T>6QE/3-$)V9O;G0M0T*'!E;G-E M+"!R97-P96-T:79E;'DL(&1U'0^/'`@2!H860@)#(L-S0P+#$W M,2!O9B!G;V]D=VEL;"!R96QA=&5D('1O('1H92!A8W%U:7-I=&EO;B!O9B!C M97)T86EN(&]I;"!A;F0@9V%S(&IO:6YT#0IV96YT=7)E6QE/3-$)V9O;G0Z(#$P M<'0@5&EM97,@3F5W(%)O;6%N+"!4:6UE'0M86QI9VXZ(&IU6QE/3-$)V9O;G0M M2!F;VQL;W=S($%30PT*5&]P:6,@,S4P+"`F(S$T-SM';V]D=VEL;"!A M;F0@26YT86YG:6)L92!!7-I2!T;R!T M:&4@8F]O:R!V86QU92!O9B!E<75I='DN($EF('1H92!F86ER('9A;'5E(&ES M#0IL97-S('1H86X@=&AE(&)O;VL@=F%L=64L('1H96X@82!3=&5P(#(@86YA M;'ES:7,@;75S="!B92!P97)F;W)M960N($EF('1H92!F86ER('9A;'5E(&]F M(&=O;V1W:6QL(&ES(&QE2!A9&]P=&5D(&-H86YG97,@=VEL;"!H879E('1H92!G28C,30V.W,@9FEN86YC:6%L('!O2`R,#$Q+"!T:&4@1D%3 M0B!I&ES=&EN9R!F86ER('9A;'5E(&UE87-U6QE/3-$)VUAF4Z(#AP="<^26X@2G5N92`R,#$Q+"!A=71H;W)I=&%T:79E(&=U:61A M;F-E('=A2P@=&AE(&=U:61A;F-E(&%L M;&]W28C,30V.W,@;F5T(&EN8V]M92P@8V]M<')E:&5N2!T;R!F:7)S="!A2!T;R!P97)F;W)M('1H92!T=V\M3X-"CPO:'1M;#X-"@T*+2TM+2TM/5]. M97AT4&%R=%]B.3=C-3%D-5\V8C`U7S0U,31?.#DW,5\W.6(R-C4X8F8S.#$- M"D-O;G1E;G0M3&]C871I;VXZ(&9I;&4Z+R\O0SHO8CDW8S4Q9#5?-F(P-5\T M-3$T7S@Y-S%?-SEB,C8U.&)F,S@Q+U=O'0O:'1M;#L@8VAA7!E(&-O;G1E;G0],T0G=&5X="]H=&UL.R!C:&%R6QE/3-$)V9O;G0Z(#AP="]N;W)M86P@5&EM97,@3F5W M(%)O;6%N+"!4:6UE2<^5&AE('1A8FQE(&)E;&]W(')E9FQE8W1S('1H90T*86UO=6YT M(&]F(&%S6QE/3-$)V9O;G0Z(#AP="]N M;W)M86P@5&EM97,@3F5W(%)O;6%N+"!4:6UE2<^/"]P/@T*#0H\=&%B;&4@8V5L;'!A M9&1I;F<],T0P(&-E;&QS<&%C:6YG/3-$,"!S='EL93TS1"=B;W)D97(M8V]L M;&%P6QE/3-$ M)V9O;G0MF4Z(#AP="<^)B,Q M-C`[/"]F;VYT/CPO=&0^/'1D/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/"]TF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO M=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL M93TS1"=F;VYT+7-I>F4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T M>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$ M)W1E>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z M(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI M9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)W9EF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE M/3-$)W=I9'1H.B`Q)3L@=&5X="UA;&EG;CH@;&5F="<^/&9O;G0@6QE/3-$ M)V9O;G0M6QE M/3-$)W=I9'1H.B`Q)3L@=&5X="UA;&EG;CH@;&5F="<^/&9O;G0@6QE/3-$)V9O;G0MF4Z(#AP="<^)#PO9F]N=#X\+W1D/CQT9"!S='EL93TS1"=W:61T:#H@,3,E M.R!T97AT+6%L:6=N.B!R:6=H="<^/&9O;G0@'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M M6QE M/3-$)W9EF4Z(#AP="<^ M06-C;W5N=',@F4Z(#AP="<^)B,Q-C`[/"]F;VYT M/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S M='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^,2PV-S@L,S6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$ M)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T M>6QE/3-$)W1E>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT M+7-I>F4Z(#AP="<^-C8R+#(Y,CPO9F]N=#X\+W1D/CQT9"!S='EL93TS1"=T M97AT+6%L:6=N.B!L969T)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO=&0^/"]T6QE/3-$)W!A9&1I;F6QE/3-$)V9O;G0MF4Z(#AP="<^ M)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(')I M9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^,3@W+#DP-3PO M9F]N=#X\+W1D/CQT9"!S='EL93TS1"=T97AT+6%L:6=N.B!L969T)SX\9F]N M="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^ M/'1D/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)W!A9&1I M;F6QE/3-$)V9O;G0M6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D M('-T>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O M;G0M6QE/3-$)V9O;G0M6QE/3-$)W1E>'0M86QI M9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)W9E6QE/3-$)V)O'0M86QI9VXZ M(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^,30U+#`S M,#PO9F]N=#X\+W1D/CQT9"!S='EL93TS1"=T97AT+6%L:6=N.B!L969T)SX\ M9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO M=&0^/'1D/CQF;VYT('-T>6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D('-T M>6QE/3-$)V)O6QE/3-$)V9O;G0M6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0[('!A9&1I;FF4Z(#AP="<^5&]T M86P@07-S971S/"]F;VYT/CPO=&0^/'1D/CQF;VYT('-T>6QE/3-$)V9O;G0M MF4Z(#AP="<^)#PO M9F]N=#X\+W1D/CQT9"!S='EL93TS1"=B;W)D97(M8F]T=&]M.B!";&%C:R`R M+C5P="!D;W5B;&4[('1E>'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS M1"=F;VYT+7-I>F4Z(#AP="<^,RPS-3,L-3@T/"]F;VYT/CPO=&0^/'1D('-T M>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M M'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V)O6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D/CQF;VYT('-T>6QE M/3-$)V9O;G0MF4Z(#AP="<^)B,Q M-C`[/"]F;VYT/CPO=&0^/'1D/CQF;VYT('-T>6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^ M/"]T6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO M=&0^/'1D/CQF;VYT('-T>6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/"]T6QE/3-$)W!A9&1I;F6QE/3-$)V9O;G0M6QE/3-$)V9O;G0M6QE/3-$ M)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T M>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M M6QE/3-$)W1E>'0M86QI M9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^,S@L M,C,S/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G M/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)W9EF4Z(#AP="<^1&5F97)R960@F4Z(#AP="<^)B,Q-C`[ M/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE/3-$)V)O'0M M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^ M,RPV-#DL,C4U/"]F;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ M(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M'0M86QI9VXZ(&QE9G0G/CQF M;VYT('-T>6QE/3-$)V9O;G0MF4Z(#AP="<^ M)B,Q-C`[/"]F;VYT/CPO=&0^/"]T6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0[('!A9&1I;FF4Z(#AP="<^5&]T M86P@;&EA8FEL:71I97,\+V9O;G0^/"]T9#X\=&0^/&9O;G0@'0M M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V)O6QE/3-$ M)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D M('-T>6QE/3-$)V)OF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/"]T6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE M/3-$)V9O;G0M6QE/3-$)V9O;G0M M6QE/3-$ M)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V9O;G0MF4Z M(#AP="<^06-C=6UU;&%T960@9&5F:6-I=#PO9F]N=#X\+W1D/CQT9#X\9F]N M="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^ M#0H@("`@/'1D('-T>6QE/3-$)V)O'0M86QI9VXZ(')I9VAT M)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^*#,X-BPY,#(\+V9O M;G0^/"]T9#X\=&0@'0M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M M6QE/3-$)V)O6QE/3-$)V9O;G0MF4Z(#AP="<^*3PO9F]N=#X\+W1D/CPO='(^#0H\='(@ M6QE/3-$)W1E M>'0M86QI9VXZ(&QE9G0[('!A9&1I;F6QE/3-$)V9O;G0MF4Z(#AP="<^)B,Q-C`[/"]F M;VYT/CPO=&0^/'1D('-T>6QE/3-$)V)O6QE/3-$)V9O M;G0MF4Z M(#AP="<^*3PO9F]N=#X\+W1D/CQT9#X\9F]N="!S='EL93TS1"=F;VYT+7-I M>F4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE/3-$ M)V)O'0M86QI9VXZ(')I9VAT)SX\9F]N="!S='EL93TS1"=F M;VYT+7-I>F4Z(#AP="<^*#DU-BPW.38\+V9O;G0^/"]T9#X\=&0@6QE/3-$)W9EF4Z(#AP M="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D('-T>6QE/3-$)W1E>'0M M86QI9VXZ(&QE9G0G/CQF;VYT('-T>6QE/3-$)V9O;G0M6QE/3-$)V9O;G0M6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF M;VYT('-T>6QE/3-$)V9O;G0M6QE M/3-$)V9O;G0M6QE/3-$)W1E>'0M86QI M9VXZ(&QE9G0[('!A9&1I;FF4Z(#AP="<^5&]T86P@3&EA8FEL:71I97,@86YD($UE;6)E MF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^#0H@("`@/'1D M('-T>6QE/3-$)V)OF4Z(#AP="<^)B,Q-C`[/"]F;VYT/CPO=&0^/'1D/CQF;VYT M('-T>6QE/3-$)V9O;G0MF4Z(#AP="<^)#PO9F]N=#X\+W1D/CQT9"!S='EL93TS1"=B;W)D97(M M8F]T=&]M.B!";&%C:R`R+C5P="!D;W5B;&4[('1E>'0M86QI9VXZ(')I9VAT M)SX\9F]N="!S='EL93TS1"=F;VYT+7-I>F4Z(#AP="<^,RPR-S,L.#4Q/"]F M;VYT/CPO=&0^/'1D('-T>6QE/3-$)W1E>'0M86QI9VXZ(&QE9G0G/CQF;VYT M('-T>6QE/3-$)V9O;G0M6QE/3-$)V9O;G0Z(#AP="]N;W)M86P@ M5&EM97,@3F5W(%)O;6%N+"!4:6UE6QE/3-$)V9O;G0Z(#$Q<'0O,3$U)2!#86QI8G)I+"!(96QV M971I8V$L(%-A;G,M4V5R:68[(&UA'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T* M("`@("`@/'1R(&-L87-S/3-$F5D('1U'0^/'-P86X^ M/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^ M/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S7!E.B!T97AT+VAT M;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@ M("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$ M)W1E>'0O:'1M;#L@8VAA'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$2!D'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^ M/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S M'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@(#PO M=&%B;&4^#0H@(#PO8F]D>3X-"CPO:'1M;#X-"@T*+2TM+2TM/5].97AT4&%R M=%]B.3=C-3%D-5\V8C`U7S0U,31?.#DW,5\W.6(R-C4X8F8S.#$-"D-O;G1E M;G0M3&]C871I;VXZ(&9I;&4Z+R\O0SHO8CDW8S4Q9#5?-F(P-5\T-3$T7S@Y M-S%?-SEB,C8U.&)F,S@Q+U=O'0O:'1M;#L@8VAA2`W+#@P,"!S<75A7!E.B!T97AT+VAT;6P[(&-H87)S M970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@ M:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M M;#L@8VAA'0^2G5N(#,P+`T*"0DR,#$S/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@(#PO=&%B;&4^#0H@ M(#PO8F]D>3X-"CPO:'1M;#X-"@T*+2TM+2TM/5].97AT4&%R=%]B.3=C-3%D M-5\V8C`U7S0U,31?.#DW,5\W.6(R-C4X8F8S.#$-"D-O;G1E;G0M3&]C871I M;VXZ(&9I;&4Z+R\O0SHO8CDW8S4Q9#5?-F(P-5\T-3$T7S@Y-S%?-SEB,C8U M.&)F,S@Q+U=O'0O:'1M;#L@8VAA'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T* M("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S<&%N/CPO=&0^ M#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^ M#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$6%B;&4@86YD(&%C8W)U960@;&EA8FEL:71I97,\+W1D/@T*("`@ M("`@("`\=&0@8VQA'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@ M("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@ M("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S M/3-$'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$&UL/@T*+2TM+2TM/5].97AT4&%R=%]B.3=C-3%D-5\V8C`U ;7S0U,31?.#DW,5\W.6(R-C4X8F8S.#$M+0T* ` end XML 16 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
3. INCOME TAXES
9 Months Ended
Sep. 30, 2012
Income Tax Disclosure [Abstract]  
Note 3. INCOME TAXES

The Company computes quarterly income taxes under the effective tax rate method based on applying an anticipated annual effective rate to its quarterly net income (loss), except for discrete items. Income taxes for discrete items are computed and recorded in the period that the specific transaction occurs. For the three and nine months ended September 30, 2012, the Company’s overall effective tax rate on pre-tax income from operations used was 98.2% and 14.9%, respectively.  Based on net income and losses for the three months and nine months ended September 30, 2012 and 2011, the Company had an estimated income tax benefit of $80,444 for the three months ended September 30, 2012, an estimated income tax expense of $60,556 for the nine months ended September 30, 2012 and an estimated income tax benefit of $193,653 and $510,233, respectively, for the three and nine months ended September 30, 2011.

XML 17 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED BALANCE SHEETS (UNAUDITED) (USD $)
Sep. 30, 2012
Dec. 31, 2011
Statement of Financial Position [Abstract]    
Cash $ 865,457 $ 1,382,166
Accounts receivable - net 180,429 75,777
Deferred federal income taxes - current 774,719 835,275
Prepaid drilling costs 187,905 699,836
Total current assets 2,008,510 2,993,054
Proved properties 2,130,500 2,130,500
Other property and equipment 293,439 287,561
Less: Accumulated depletion and depreciation (601,797) (498,484)
Property and equipment, net 1,822,142 1,919,577
Goodwill 2,740,171 2,740,171
Prepayment to operator, net of valuation allowance of $1,832,500      
Other assets 821,283 802,436
Total Assets 7,392,106 8,455,238
Accounts payable and accrued liabilities 208,130 248,106
Current portion of notes payable 11,683 13,797
Payable to affiliate 89,641 75,659
Payable to shareholders 81,394 88,564
Deferred revenue 5,122,806 6,528,474
Total current liabilities 5,513,654 6,954,600
Notes payable    7,838
Asset retirement obligation 252,040 212,664
Deferred federal income taxes - long-term 346,526 346,526
Total long-term liabilities 598,566 567,028
Preferred stock, $.001 par value; 10,000,000 shares authorized; none issued or outstanding as of September 30, 2012 and December 31, 2011      
Common stock, $.001 par value; 150,000,000 shares authorized; 104,235,236 issued and outstanding as of September 30, 2012 and December 31, 2011 104,235 104,235
Additional paid-in capital 6,948,359 6,948,359
Accumulated deficit (5,385,806) (5,162,188)
Total Vadda stockholders' equity 1,666,788 1,890,406
Deficit attributable to noncontrolling interests (386,902) (956,796)
Total Equity 1,279,886 933,610
Total Liabilities and Equity $ 7,392,106 $ 8,455,238
XML 18 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
1. BASIS OF PRESENTATION
9 Months Ended
Sep. 30, 2012
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Note 1. BASIS OF PRESENTATION

Vadda Energy Corporation (“Vadda”) was originally incorporated in Florida in 1997. The foregoing consolidated financial statements include the accounts of Vadda, its wholly owned subsidiary, Mieka Corporation (“Mieka”) and Mieka LLC, a variable interest entity (“VIE”), which collectively are referred to as the “Company”.  All significant intercompany balances and transactions have been eliminated and all normal recurring adjustments have been recorded that are necessary for a fair presentation of the information contained herein.

 

The accompanying interim consolidated financial statements and related notes are presented in accordance with U.S. generally accepted accounting principles (“GAAP”) and are expressed in U.S dollars, and have been prepared by the Company without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and footnotes have been condensed or omitted, although the Company believes that the disclosures are adequate to make the information presented not misleading. These consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements of the Company for the years ended December 31, 2011 and 2010, and notes thereto contained in the Company’s audited financial statements filed as part of its Form 10-K for the year ended December 31, 2011. The results of operations for such periods are not necessarily indicative of the results expected for a full year or any future period.

 

The Company is an independent developer and producer of natural gas and oil, with operations in Pennsylvania, Kentucky, Ohio and New York.

XML 19 Show.js IDEA: XBRL DOCUMENT /** * Rivet Software Inc. * * @copyright Copyright (c) 2006-2011 Rivet Software, Inc. All rights reserved. * Version 2.1.0.1 * */ var moreDialog = null; var Show = { Default:'raw', more:function( obj ){ var bClosed = false; if( moreDialog != null ) { try { bClosed = moreDialog.closed; } catch(e) { //Per article at http://support.microsoft.com/kb/244375 there is a problem with the WebBrowser control // that somtimes causes it to throw when checking the closed property on a child window that has been //closed. So if the exception occurs we assume the window is closed and move on from there. bClosed = true; } if( !bClosed ){ moreDialog.close(); } } obj = obj.parentNode.getElementsByTagName( 'pre' )[0]; var hasHtmlTag = false; var objHtml = ''; var raw = ''; //Check for raw HTML var nodes = obj.getElementsByTagName( '*' ); if( nodes.length ){ objHtml = obj.innerHTML; }else{ if( obj.innerText ){ raw = obj.innerText; }else{ raw = obj.textContent; } var matches = raw.match( /<\/?[a-zA-Z]{1}\w*[^>]*>/g ); if( matches && matches.length ){ objHtml = raw; //If there is an html node it will be 1st or 2nd, // but we can check a little further. var n = Math.min( 5, matches.length ); for( var i = 0; i < n; i++ ){ var el = matches[ i ].toString().toLowerCase(); if( el.indexOf( '= 0 ){ hasHtmlTag = true; break; } } } } if( objHtml.length ){ var html = ''; if( hasHtmlTag ){ html = objHtml; }else{ html = ''+ "\n"+''+ "\n"+' Report Preview Details'+ "\n"+' '+ "\n"+''+ "\n"+''+ objHtml + "\n"+''+ "\n"+''; } moreDialog = window.open("","More","width=700,height=650,status=0,resizable=yes,menubar=no,toolbar=no,scrollbars=yes"); moreDialog.document.write( html ); moreDialog.document.close(); if( !hasHtmlTag ){ moreDialog.document.body.style.margin = '0.5em'; } } else { //default view logic var lines = raw.split( "\n" ); var longest = 0; if( lines.length > 0 ){ for( var p = 0; p < lines.length; p++ ){ longest = Math.max( longest, lines[p].length ); } } //Decide on the default view this.Default = longest < 120 ? 'raw' : 'formatted'; //Build formatted view var text = raw.split( "\n\n" ) >= raw.split( "\r\n\r\n" ) ? raw.split( "\n\n" ) : raw.split( "\r\n\r\n" ) ; var formatted = ''; if( text.length > 0 ){ if( text.length == 1 ){ text = raw.split( "\n" ) >= raw.split( "\r\n" ) ? raw.split( "\n" ) : raw.split( "\r\n" ) ; formatted = "

"+ text.join( "

\n" ) +"

"; }else{ for( var p = 0; p < text.length; p++ ){ formatted += "

" + text[p] + "

\n"; } } }else{ formatted = '

' + raw + '

'; } html = ''+ "\n"+''+ "\n"+' Report Preview Details'+ "\n"+' '+ "\n"+''+ "\n"+''+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+'
'+ "\n"+' formatted: '+ ( this.Default == 'raw' ? 'as Filed' : 'with Text Wrapped' ) +''+ "\n"+'
'+ "\n"+' '+ "\n"+'
'+ "\n"+' '+ "\n"+'
'+ "\n"+''+ "\n"+''; moreDialog = window.open("","More","width=700,height=650,status=0,resizable=yes,menubar=no,toolbar=no,scrollbars=yes"); moreDialog.document.write(html); moreDialog.document.close(); this.toggle( moreDialog ); } moreDialog.document.title = 'Report Preview Details'; }, toggle:function( win, domLink ){ var domId = this.Default; var doc = win.document; var domEl = doc.getElementById( domId ); domEl.style.display = 'block'; this.Default = domId == 'raw' ? 'formatted' : 'raw'; if( domLink ){ domLink.innerHTML = this.Default == 'raw' ? 'with Text Wrapped' : 'as Filed'; } var domElOpposite = doc.getElementById( this.Default ); domElOpposite.style.display = 'none'; }, LastAR : null, showAR : function ( link, id, win ){ if( Show.LastAR ){ Show.hideAR(); } var ref = link; do { ref = ref.nextSibling; } while (ref && ref.nodeName != 'TABLE'); if (!ref || ref.nodeName != 'TABLE') { var tmp = win ? win.document.getElementById(id) : document.getElementById(id); if( tmp ){ ref = tmp.cloneNode(true); ref.id = ''; link.parentNode.appendChild(ref); } } if( ref ){ ref.style.display = 'block'; Show.LastAR = ref; } }, toggleNext : function( link ){ var ref = link; do{ ref = ref.nextSibling; }while( ref.nodeName != 'DIV' ); if( ref.style && ref.style.display && ref.style.display == 'none' ){ ref.style.display = 'block'; if( link.textContent ){ link.textContent = link.textContent.replace( '+', '-' ); }else{ link.innerText = link.innerText.replace( '+', '-' ); } }else{ ref.style.display = 'none'; if( link.textContent ){ link.textContent = link.textContent.replace( '-', '+' ); }else{ link.innerText = link.innerText.replace( '-', '+' ); } } }, hideAR : function(){ Show.LastAR.style.display = 'none'; } }
XML 20 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
9 Months Ended
Sep. 30, 2012
Accounting Policies [Abstract]  
Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Oil and Gas Producing Activities

 

The Company’s oil and gas producing activities were accounted for using the successful efforts method of accounting. Costs to acquire leasehold rights in oil and gas properties, to drill and equip exploratory wells that find proved reserves, to drill and equip development wells and costs of support equipment and facilities are capitalized.  Costs to drill exploratory wells that do not find proved reserves, delay rentals and geological and geophysical costs are expensed.

 

The Company earns carried working interests in wells drilled by joint ventures that it manages. Upon the successful completion of a well, the joint ventures are assigned leasehold rights on acreage that comprises the legal spacing for the well. When a joint venture sells ownership interests in excess of the total offering amount, such additional interests reduce the Company’s carried working interest. The joint ventures typically pay 100% of the drilling and completion costs. The Company also intends to have ownership in wells drilled in the Marcellus Shale on leases in which the joint ventures do not participate.

 

Turnkey Drilling Revenue Recognition

 

In its role as the managing venturer of various oil and gas drilling joint ventures, the Company enters into turnkey drilling agreements with operators whereby a profit is earned by arranging the drilling and completion of prospect wells funded by the individual joint ventures. In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 605, “Revenue Recognition,” revenue is deferred until wells are completed as producing wells or determined to be nonproductive. The associated drilling costs of wells are deferred until revenue is recognized. During the nine months ended September 30, 2012, the Company recognized $3,733,169 of turnkey drilling revenue and $1,891,055 of turnkey drilling costs on three completed gas wells. As of September 30, 2012 and December 31, 2011, the Company had $5,122,806 and $6,528,474, respectively, in deferred turnkey drilling revenue.  The Company had deferred drilling costs related to turnkey agreements in the amount of $187,905 and $699,836, respectively, as of September 30, 2012 and December 31, 2011.

 

No drilling costs are incurred by the Company for its carried working interests retained in wells drilled by managed joint ventures.

 

Prepayment to Operator

 

The Company acquired 18 oil and gas joint ventures in December 2009 and included in the assets were claims by certain of the joint ventures against an operator relating to its business dealings with the joint ventures in the aggregate amount of $1,832,500, which was recorded as a prepayment to operator. Effective December 30, 2011, the Company entered into a written settlement agreement pursuant to which the operator executed a promissory note in the principal amount of $3,000,000 to satisfy its obligations to the Company. The promissory note was recorded at the carrying value of the outstanding claims against operator in the amount of $1,832,500 as of the effective date of the note, December 30, 2011. However, based on the historical settlement issues involved, the Company recorded a reserve of $1,832,500 against the note as of December 31, 2011.

 

Depletion and Depreciation

 

Estimates of natural gas and oil reserves utilized in the calculation of depletion are prepared using certain assumptions. Reserve estimates are based upon existing economic and operating conditions with no provision for price and cost escalations except by contractual arrangements.  Natural gas and oil reserve estimates are inherently imprecise and are subject to change as more current information becomes available. Capitalized costs are depleted and amortized using the units of production method, based upon reserve estimates. 

 

Impairments

 

The carrying value of oil and gas properties is assessed for possible impairment on at least an annual basis, or as circumstances warrant, based on geological analysis or changes in proved reserve estimates. When impairment occurs, an adjustment is recorded as a reduction of the asset carrying value.

 

Asset Retirement Obligations

 

A provision has been recorded for the estimated liability for the plugging and abandonment of natural gas and oil wells at the end of their productive lives. The liability and the associated increase in the related asset are recorded in the period in which the asset retirement obligation, or ARO, is incurred. The liability is accreted to its present value each period and the capitalized cost is depreciated over the useful life of the related asset.

 

The estimated liability is calculated annually using the estimated remaining lives of the wells based on reserve estimates and federal and state regulatory requirements. The liability is discounted using an assumed credit-adjusted risk-free rate. At the time of abandonment, the Company recognizes a gain or loss on abandonment to the extent that actual costs do not equal the estimated costs.

 

The Company recognized $13,125 and $39,376 of accretion expense, respectively, during the three months and nine months ended September 30, 2012, and $0 during each of the three months and nine months ended September 30, 2011.

 

Goodwill

 

At September 30, 2012 and December 31, 2011, the Company had $2,740,171 of goodwill related to the acquisition of certain oil and gas joint ventures on December 1, 2009.

 

Goodwill represents the excess of the purchase price over the fair value of the net assets acquired.  The Company follows ASC Topic 350, “Goodwill and Intangible Asset Impairment Testing.” The Company’s analysis consists of two steps. Step 1 tests the company for impairment by comparing the fair value of equity to the book value of equity. If the fair value is less than the book value, then a Step 2 analysis must be performed. If the fair value of goodwill is less than its carrying amount, impairment is recorded based on the difference. The Company annually assesses the carrying value of goodwill for impairment. No impairment loss was recorded for the nine months ended September 30, 2012.

 

Recently Issued Accounting Standards

 

The SEC and FASB continually adopt new reporting requirements and makes revisions to existing disclosures required for oil and gas companies, which are intended to provide investors with a more meaningful and comprehensive understanding of such information. The following recently adopted changes will have the greatest impact on the Company’s financial statements.

 

Offsetting Assets and Liabilities

 

In December 2011, the FASB issued Accounting Standards Update (“ASU”) No. 2011-11, “Disclosures about Offsetting Assets and Liabilities.” The guidance requires additional disclosures about the impact of offsetting, or netting, on a company’s financial position, and is effective for annual periods beginning on or after January 1, 2013 and interim periods within those annual periods and retrospectively for all comparative periods presented. Under GAAP, derivative assets and liabilities can be offset under certain conditions. The guidance requires disclosures showing both gross information and net information about instruments eligible for offset in the balance sheet. The Company is currently evaluating the provisions of ASU 2011-11 and assessing the impact, if any, it may have on its financial position or results of operations.

 

Common Fair Value Measurement and Disclosure

 

In May 2011, the FASB issued ASU No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in US GAAP and IFRSs.” The guidance amends previously issued authoritative guidance and requires new disclosures, clarifies existing disclosures and is effective for interim and annual periods beginning after December 15, 2011. The amendments change requirements for measuring fair value and disclosing information about those measurements. Additionally, the guidance clarifies the FASB’s intent regarding the application of existing fair value measurement requirements and changes certain principles or requirements for measuring fair value or disclosing information about its measurements. For many of the requirements, the FASB does not intend the amendments to change the application of the existing fair value measurements guidance. The Company has evaluated the provisions of ASU 2011-04 and has determined that there is no impact on its financial position or results of operations as of September 30, 2012.

 

Comprehensive Income

 

In June 2011, authoritative guidance was issued on the presentation of comprehensive income. Specifically, the guidance allows an entity to present components of net income and other comprehensive income in one continuous statement, referred to as the statement of comprehensive income, or in two separate but consecutive statements. The new guidance eliminates the current option to report other comprehensive income and its components in the statement of changes in equity. The Company reviewed the changes in presentation of comprehensive income during the third quarter of 2012 and determined that the changes have no effect on the calculation of the Company’s net income, comprehensive income or earnings per share.

 

Impairment

 

In September 2011, the FASB issued an update to existing guidance on testing goodwill for impairment. This update simplifies the assessment of goodwill for impairment by allowing an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If impairment is indicated, it is necessary to perform the two-step impairment review process. It also amends the examples of events or circumstances that would be considered in a goodwill impairment evaluation. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. The Company adopted the new guidance in 2012.

XML 21 R3.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED BALANCE SHEETS (Parenthetical) (USD $)
Sep. 30, 2012
Dec. 31, 2011
Statement of Financial Position [Abstract]    
Valuation allowance (in Dollars) $ 1,832,500 $ 1,832,500
Preferred stock par value (in Dollars per share) $ 0.001 $ 0.001
Preferred stock shares authorized 10,000,000 10,000,000
Preferred stock shares issued      
Preferred stock shares outstanding      
Common stock par value (in Dollars per share) $ 0.001 $ 0.001
Common stock shares authorized 150,000,000 150,000,000
Common stock shares issued 104,235,236 104,235,236
Common stock shares outstanding 104,235,236 104,235,236
XML 22 R17.htm IDEA: XBRL DOCUMENT v2.4.0.6
4. RELATED PARTY TRANSACTIONS (Details Narrative) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Dec. 31, 2011
Mieka LLC [Member]
         
Drilling costs associated with turnkey drilling contracts $ 1,000,035 $ 277,200 $ 1,763,617 $ 1,766,640  
Obligations to pay related parties 1,176,456   1,176,456   662,292
Anita Blankenship [Member]
         
Obligations to pay related parties 71,311   71,311   78,481
Aggregate compensation received     97,500 72,784  
Daro Blankenship [Member]
         
Obligations to pay related parties 10,083   10,083   10,083
Aggregate compensation received     $ 76,000 $ 72,924  
XML 23 R1.htm IDEA: XBRL DOCUMENT v2.4.0.6
Document and Entity Information
9 Months Ended
Sep. 30, 2012
Oct. 31, 2012
Document And Entity Information    
Entity Registrant Name VADDA ENERGY CORP  
Entity Central Index Key 0001082492  
Document Type 10-Q  
Document Period End Date Sep. 30, 2012  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Is Entity a Well-known Seasoned Issuer? No  
Is Entity a Voluntary Filer? No  
Is Entity's Reporting Status Current? Yes  
Entity Filer Category Smaller Reporting Company  
Entity Common Stock, Shares Outstanding   104,235,236
Document Fiscal Period Focus Q3  
Document Fiscal Year Focus 2012  
XML 24 R18.htm IDEA: XBRL DOCUMENT v2.4.0.6
5. LEASES (Details Narrative)
9 Months Ended
Sep. 30, 2012
Leases Details Narrative  
Lease description The lease provides approximately 7,800 square feet of office space for a term of 6 1/2 years. After an initial six-month rent abatement period, basic rent for the following 12 months will be $9,775 monthly.
XML 25 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Revenues:        
Turnkey drilling revenues $ 1,068,695    $ 3,733,169   
Natural gas and oil sales 53,194 108,339 180,279 325,136
Revenues 1,121,889 108,339 3,913,448 325,136
Costs and expenses:        
Turnkey drilling costs 622,079    1,891,055   
Lease operating expense 17,781 43,124 69,550 137,805
General and administrative 515,443 594,734 1,399,961 1,577,036
Accretion expense 13,125    39,376   
Depletion and depreciation 35,396 43,409 106,674 111,006
Cost Of Goods Sold 1,203,824 681,267 3,506,616 1,825,847
Operating income (loss) (81,935) (572,928) 406,832 (1,500,711)
Other income (expense): Other    3    25
Income (loss) before income taxes (81,935) (572,925) 406,832 (1,500,686)
Income tax expense (benefit) (80,444) (193,653) 60,556 (510,233)
Net income (loss) (1,491) (379,272) 346,276 (990,453)
Net income (loss) attributable to noncontrolling interests 191,993 (67,729) 569,894 (124,605)
Net loss attributable to Vadda common stockholders $ (193,484) $ (311,543) $ (223,618) $ (865,848)
Basic and diluted loss per common share $ 0.00 $ 0.00 $ 0.00 $ (0.01)
Weighted average number of common shares outstanding - basic and fully diluted 104,235,236 104,235,236 104,235,236 104,235,236
XML 26 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
7. VARIABLE INTERESTS ENTITIES (VIE)
9 Months Ended
Sep. 30, 2012
Variable Interests Entities Vie  
Note 7. VARIABLE INTERESTS ENTITIES (VIE)

Management performs an analysis of the Company’s variable interests to determine if those type interests are held in other entities. The analysis primarily is based on a qualitative review, but also includes quantitative considerations in evaluating the variable interests in accordance with FASB ASC Topic 810-10, “Accounting for Variable Interest Entities.” Qualitative analyses are performed based on an evaluation of the design by the entity, its organizational structure, to include decision-making ability, and financial arrangements. When used to supplement qualitative analyses, quantitative analyses are based on forecasted cash flows of the entity.

 

GAAP requires reporting entities to consolidate variable interest entities when they have variable interests that provide a controlling financial interest in variable interest entities. Entities that consolidate variable interest entities are referred to as primary beneficiaries.

 

Mieka, LLC (“VIE”), an entity under common control of the Company, was evaluated as a variable interest entity of the Company. The VIE’s only source of revenue is from the drilling of oil and gas wells contracted with the Company through certain turnkey contracts entered into by the Company. The relationship was evaluated to determine if the arrangement gave the Company a variable interest in a variable interest entity and to determine whether the Company was the primary beneficiary that would result in consolidating the VIE.

 

The Company was considered to be the primary beneficiary as a result of the obligation to absorb losses that could be significant to the VIE. Additionally, since future revenue for the VIE is dependent upon the Company entering into future turnkey contracts or drilling programs, the Company directs activities that most significantly impact economic performance of the VIE. The Company was determined to be the primary beneficiary of the VIE for 2012 and 2011 and the VIE has been included in the consolidated financial statements as of and for the years ended December 31, 2011 and as of and for the nine months ended September 30, 2012 and 2011.

 

The table below reflects the amount of assets and liabilities from the VIE included in the consolidated balance sheets as of September 30, 2012 and December 31, 2011.

 

   September 30, 2012   December 31, 2011 
Assets:          
Cash  $727,770   $1,232,252 
Accounts receivable from affiliates   1,678,379    662,292 
Prepaid drilling cost   187,905    699,836 
Investment in joint ventures   614,500    614,500 
Other assets   145,030    64,971 
Total Assets  $3,353,584   $3,273,851 
           
Liabilities and Members’ Deficit:          
Accounts payable and accrued liabilities  $91,231   $38,233 
Deferred revenue   3,649,255    4,192,414 
Total liabilities  $3,740,486   $4,230,647 
           
Accumulated deficit   (386,902)  $(956,796)
Total members’ deficit   (386,902)   (956,796)
           
Total Liabilities and Members’ Deficit  $3,353,584   $3,273,851 

 

 

XML 27 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
6. NOTES PAYABLE
9 Months Ended
Sep. 30, 2012
Debt Disclosure [Abstract]  
Note 6. NOTES PAYABLE

In June 2011 the Company obtained an installment loan in the principal amount of $30,000 to purchase oil and gas accounting software. Under the terms of the loan agreement, the loan bears interest at the rate of 6.5% per year and the Company has a monthly payment obligation of $1,338 until the loan’s maturity in June 2013. As of September 30, 2012, the remaining unpaid principal balance was $11,683.

XML 28 R19.htm IDEA: XBRL DOCUMENT v2.4.0.6
6. NOTES PAYABLE (Details Narrative) (USD $)
9 Months Ended
Sep. 30, 2012
Debt Disclosure [Abstract]  
Balance remaining on installment loan $ 11,683
Interest rate 6.50%
Maturity date Jun. 30, 2013
XML 29 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Dec. 31, 2011
Accounting Policies [Abstract]          
Recognized turnkey drilling revenue $ 1,068,695    $ 3,733,169     
Recognized turnkey drilling cost 622,079    1,891,055     
Deferred turnkey drilling revenue 5,122,806   5,122,806   6,528,474
Deferred turnkey drilling cost 187,905   187,905   699,836
Accretion expense 13,125    39,376     
Goodwill $ 2,740,171   $ 2,740,171   $ 2,740,171
XML 30 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)
9 Months Ended
Sep. 30, 2012
Accounting Policies [Abstract]  
Oil and Gas Producing Activities

 

The Company’s oil and gas producing activities were accounted for using the successful efforts method of accounting. Costs to acquire leasehold rights in oil and gas properties, to drill and equip exploratory wells that find proved reserves, to drill and equip development wells and costs of support equipment and facilities are capitalized.  Costs to drill exploratory wells that do not find proved reserves, delay rentals and geological and geophysical costs are expensed.

 

The Company earns carried working interests in wells drilled by joint ventures that it manages. Upon the successful completion of a well, the joint ventures are assigned leasehold rights on acreage that comprises the legal spacing for the well. When a joint venture sells ownership interests in excess of the total offering amount, such additional interests reduce the Company’s carried working interest. The joint ventures typically pay 100% of the drilling and completion costs. The Company also intends to have ownership in wells drilled in the Marcellus Shale on leases in which the joint ventures do not participate.

Turnkey Drilling Revenue Recognition

In its role as the managing venturer of various oil and gas drilling joint ventures, the Company enters into turnkey drilling agreements with operators whereby a profit is earned by arranging the drilling and completion of prospect wells funded by the individual joint ventures. In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 605, “Revenue Recognition,” revenue is deferred until wells are completed as producing wells or determined to be nonproductive. The associated drilling costs of wells are deferred until revenue is recognized. During the nine months ended September 30, 2012, the Company recognized $3,733,169 of turnkey drilling revenue and $1,891,055 of turnkey drilling costs on three completed gas wells. As of September 30, 2012 and December 31, 2011, the Company had $5,122,806 and $6,528,474, respectively, in deferred turnkey drilling revenue.  The Company had deferred drilling costs related to turnkey agreements in the amount of $187,905 and $699,836, respectively, as of September 30, 2012 and December 31, 2011.

 

No drilling costs are incurred by the Company for its carried working interests retained in wells drilled by managed joint ventures.

Prepayment to Operator

The Company acquired 18 oil and gas joint ventures in December 2009 and included in the assets were claims by certain of the joint ventures against an operator relating to its business dealings with the joint ventures in the aggregate amount of $1,832,500, which was recorded as a prepayment to operator. Effective December 30, 2011, the Company entered into a written settlement agreement pursuant to which the operator executed a promissory note in the principal amount of $3,000,000 to satisfy its obligations to the Company. The promissory note was recorded at the carrying value of the outstanding claims against operator in the amount of $1,832,500 as of the effective date of the note, December 30, 2011. However, based on the historical settlement issues involved, the Company recorded a reserve of $1,832,500 against the note as of December 31, 2011.

Depletion and Depreciation

Estimates of natural gas and oil reserves utilized in the calculation of depletion are prepared using certain assumptions. Reserve estimates are based upon existing economic and operating conditions with no provision for price and cost escalations except by contractual arrangements.  Natural gas and oil reserve estimates are inherently imprecise and are subject to change as more current information becomes available. Capitalized costs are depleted and amortized using the units of production method, based upon reserve estimates. 

Impairments

The carrying value of oil and gas properties is assessed for possible impairment on at least an annual basis, or as circumstances warrant, based on geological analysis or changes in proved reserve estimates. When impairment occurs, an adjustment is recorded as a reduction of the asset carrying value.

Asset Retirement Obligations

A provision has been recorded for the estimated liability for the plugging and abandonment of natural gas and oil wells at the end of their productive lives. The liability and the associated increase in the related asset are recorded in the period in which the asset retirement obligation, or ARO, is incurred. The liability is accreted to its present value each period and the capitalized cost is depreciated over the useful life of the related asset.

 

The estimated liability is calculated annually using the estimated remaining lives of the wells based on reserve estimates and federal and state regulatory requirements. The liability is discounted using an assumed credit-adjusted risk-free rate. At the time of abandonment, the Company recognizes a gain or loss on abandonment to the extent that actual costs do not equal the estimated costs.

 

The Company recognized $13,125 and $39,376 of accretion expense, respectively, during the three months and nine months ended September 30, 2012, and $0 during each of the three months and nine months ended September 30, 2011.

Goodwill

At September 30, 2012 and December 31, 2011, the Company had $2,740,171 of goodwill related to the acquisition of certain oil and gas joint ventures on December 1, 2009.

 

Goodwill represents the excess of the purchase price over the fair value of the net assets acquired.  The Company follows ASC Topic 350, “Goodwill and Intangible Asset Impairment Testing.” The Company’s analysis consists of two steps. Step 1 tests the company for impairment by comparing the fair value of equity to the book value of equity. If the fair value is less than the book value, then a Step 2 analysis must be performed. If the fair value of goodwill is less than its carrying amount, impairment is recorded based on the difference. The Company annually assesses the carrying value of goodwill for impairment. No impairment loss was recorded for the nine months ended September 30, 2012.

Recently Issued Accounting Standards

The SEC and FASB continually adopt new reporting requirements and makes revisions to existing disclosures required for oil and gas companies, which are intended to provide investors with a more meaningful and comprehensive understanding of such information. The following recently adopted changes will have the greatest impact on the Company’s financial statements.

Offsetting Assets and Liabilities

In December 2011, the FASB issued Accounting Standards Update (“ASU”) No. 2011-11, “Disclosures about Offsetting Assets and Liabilities.” The guidance requires additional disclosures about the impact of offsetting, or netting, on a company’s financial position, and is effective for annual periods beginning on or after January 1, 2013 and interim periods within those annual periods and retrospectively for all comparative periods presented. Under GAAP, derivative assets and liabilities can be offset under certain conditions. The guidance requires disclosures showing both gross information and net information about instruments eligible for offset in the balance sheet. The Company is currently evaluating the provisions of ASU 2011-11 and assessing the impact, if any, it may have on its financial position or results of operations.

Common Fair Value Measurement and Disclosure

In May 2011, the FASB issued ASU No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in US GAAP and IFRSs.” The guidance amends previously issued authoritative guidance and requires new disclosures, clarifies existing disclosures and is effective for interim and annual periods beginning after December 15, 2011. The amendments change requirements for measuring fair value and disclosing information about those measurements. Additionally, the guidance clarifies the FASB’s intent regarding the application of existing fair value measurement requirements and changes certain principles or requirements for measuring fair value or disclosing information about its measurements. For many of the requirements, the FASB does not intend the amendments to change the application of the existing fair value measurements guidance. The Company has evaluated the provisions of ASU 2011-04 and has determined that there is no impact on its financial position or results of operations as of September 30, 2012.

Comprehensive Income

In June 2011, authoritative guidance was issued on the presentation of comprehensive income. Specifically, the guidance allows an entity to present components of net income and other comprehensive income in one continuous statement, referred to as the statement of comprehensive income, or in two separate but consecutive statements. The new guidance eliminates the current option to report other comprehensive income and its components in the statement of changes in equity. The Company reviewed the changes in presentation of comprehensive income during the third quarter of 2012 and determined that the changes have no effect on the calculation of the Company’s net income, comprehensive income or earnings per share.

Impairment

In September 2011, the FASB issued an update to existing guidance on testing goodwill for impairment. This update simplifies the assessment of goodwill for impairment by allowing an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If impairment is indicated, it is necessary to perform the two-step impairment review process. It also amends the examples of events or circumstances that would be considered in a goodwill impairment evaluation. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. The Company adopted the new guidance in 2012.

XML 31 R14.htm IDEA: XBRL DOCUMENT v2.4.0.6
7. VARIABLE INTERESTS ENTITIES (VIE) (Tables)
9 Months Ended
Sep. 30, 2012
Variable Interests Entities Vie Tables  
Assets and liabilities from the VIE included in the consolidated balance sheets

The table below reflects the amount of assets and liabilities from the VIE included in the consolidated balance sheets as of September 30, 2012 and December 31, 2011.

 

   September 30, 2012   December 31, 2011 
Assets:          
Cash  $727,770   $1,232,252 
Accounts receivable from affiliates   1,678,379    662,292 
Prepaid drilling cost   187,905    699,836 
Investment in joint ventures   614,500    614,500 
Other assets   145,030    64,971 
Total Assets  $3,353,584   $3,273,851 
           
Liabilities and Members’ Deficit:          
Accounts payable and accrued liabilities  $91,231   $38,233 
Deferred revenue   3,649,255    4,192,414 
Total liabilities  $3,740,486   $4,230,647 
           
Accumulated deficit   (386,902)  $(956,796)
Total members’ deficit   (386,902)   (956,796)
           
Total Liabilities and Members’ Deficit  $3,353,584   $3,273,851 

 

 

 

XML 32 R16.htm IDEA: XBRL DOCUMENT v2.4.0.6
3. INCOME TAXES (Details Narrative) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Income Tax Disclosure [Abstract]        
Effective tax rate on pre-tax income from operations 98.20%   14.90%  
Estimated income tax benefit (expense) $ 80,444 $ 193,653 $ 60,556 $ 510,233
XML 33 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Cash flows from operating activities:    
Net income (loss) $ 346,276 $ (990,453)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation, depletion and amortization 106,674 111,006
Accretion expense 39,376   
Deferred tax expense (benefit) 60,556 (510,233)
Changes in operating assets and liabilities:    
Accounts receivable (104,652) 29,322
Prepaid drilling costs 511,931 (650,745)
Other assets (22,208) (38,890)
Accounts payable and accrued liabilities (39,976) (33,286)
Payable to affiliates and shareholders 6,812 44,986
Deferred revenues (1,405,668) 1,068,100
Net cash used in operating activities (500,878) (970,193)
Cash flows from investing activities:    
Additions to property and equipment (5,878) (64,097)
Net cash used in investing activities (5,878) (64,097)
Cash flows from financing activities:    
Note payable proceeds    30,000
Repayment of note payable (9,952) (4,751)
Net cash used in financing activities (9,952) 25,249
Net change in cash (516,708) (1,009,041)
Cash balance, beginning of period 1,382,166 1,836,957
Cash balance, end of period $ 865,457 $ 827,916
XML 34 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
5. LEASES
9 Months Ended
Sep. 30, 2012
Leases [Abstract]  
Note 5. LEASES

During the third quarter 2012, the Company leased office space on a month-to-month basis under the terms of an office lease that expired in June 2011 and paid $13,073 per month for rent expense. At the end of September 2012, the Company relocated its principal offices to Flower Mound, Texas under a new lease agreement entered into in May 2012. The lease provides approximately 7,800 square feet of office space for a term of 6 ½ years. After an initial six-month rent abatement period, basic rent for the following 12 months will be $9,775 monthly.

XML 35 FilingSummary.xml IDEA: XBRL DOCUMENT 2.4.0.6 Html 25 117 1 false 4 0 false 4 false false R1.htm 0001 - Document - Document and Entity Information Sheet http://none.com/role/DocumentAndEntityInformation Document and Entity Information true false R2.htm 0002 - Statement - CONSOLIDATED BALANCE SHEETS (UNAUDITED) Sheet http://none.com/role/ConsolidatedBalanceSheets CONSOLIDATED BALANCE SHEETS (UNAUDITED) false false R3.htm 0003 - Statement - CONSOLIDATED BALANCE SHEETS (Parenthetical) Sheet http://none.com/role/ConsolidatedBalanceSheetsParenthetical CONSOLIDATED BALANCE SHEETS (Parenthetical) false false R4.htm 0004 - Statement - CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) Sheet http://none.com/role/ConsolidatedStatementsOfOperations CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) false false R5.htm 0005 - Statement - CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) Sheet http://none.com/role/ConsolidatedStatementsOfCashFlows CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) false false R6.htm 0006 - Disclosure - 1. BASIS OF PRESENTATION Sheet http://none.com/role/BasisOfPresentation 1. BASIS OF PRESENTATION false false R7.htm 0007 - Disclosure - 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Sheet http://none.com/role/SummaryOfSignificantAccountingPolicies 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES false false R8.htm 0008 - Disclosure - 3. INCOME TAXES Sheet http://none.com/role/IncomeTaxes 3. INCOME TAXES false false R9.htm 0009 - Disclosure - 4. RELATED PARTY TRANSACTIONS Sheet http://none.com/role/RelatedPartyTransactions 4. RELATED PARTY TRANSACTIONS false false R10.htm 0010 - Disclosure - 5. LEASES Sheet http://none.com/role/Leases 5. LEASES false false R11.htm 0011 - Disclosure - 6. NOTES PAYABLE Notes http://none.com/role/NotesPayable 6. NOTES PAYABLE false false R12.htm 0012 - Disclosure - 7. VARIABLE INTERESTS ENTITIES (VIE) Sheet http://none.com/role/VariableInterestsEntitiesVie 7. VARIABLE INTERESTS ENTITIES (VIE) false false R13.htm 0013 - Disclosure - 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) Sheet http://none.com/role/SummaryOfSignificantAccountingPoliciesPolicies 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) false false R14.htm 0014 - Disclosure - 7. VARIABLE INTERESTS ENTITIES (VIE) (Tables) Sheet http://none.com/role/VariableInterestsEntitiesVieTables 7. VARIABLE INTERESTS ENTITIES (VIE) (Tables) false false R15.htm 0015 - Disclosure - 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) Sheet http://none.com/role/SummaryOfSignificantAccountingPoliciesDetailsNarrative 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) false false R16.htm 0016 - Disclosure - 3. INCOME TAXES (Details Narrative) Sheet http://none.com/role/IncomeTaxesDetailsNarrative 3. INCOME TAXES (Details Narrative) false false R17.htm 0017 - Disclosure - 4. RELATED PARTY TRANSACTIONS (Details Narrative) Sheet http://none.com/role/RelatedPartyTransactionsDetailsNarrative 4. RELATED PARTY TRANSACTIONS (Details Narrative) false false R18.htm 0018 - Disclosure - 5. LEASES (Details Narrative) Sheet http://none.com/role/LeasesDetailsNarrative 5. LEASES (Details Narrative) false false R19.htm 0019 - Disclosure - 6. NOTES PAYABLE (Details Narrative) Notes http://none.com/role/NotesPayableDetailsNarrative 6. NOTES PAYABLE (Details Narrative) false false R20.htm 0020 - Disclosure - 7. VARIABLE INTERESTS ENTITIES (VIE) (Details) Sheet http://none.com/role/VariableInterestsEntitiesVieDetails 7. VARIABLE INTERESTS ENTITIES (VIE) (Details) false false All Reports Book All Reports Process Flow-Through: 0002 - Statement - CONSOLIDATED BALANCE SHEETS (UNAUDITED) Process Flow-Through: Removing column 'Sep. 30, 2011' Process Flow-Through: Removing column 'Dec. 31, 2010' Process Flow-Through: 0003 - Statement - CONSOLIDATED BALANCE SHEETS (Parenthetical) Process Flow-Through: 0004 - Statement - CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) Process Flow-Through: 0005 - Statement - CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) vdda-20120930.xml vdda-20120930.xsd vdda-20120930_cal.xml vdda-20120930_def.xml vdda-20120930_lab.xml vdda-20120930_pre.xml true true XML 36 R20.htm IDEA: XBRL DOCUMENT v2.4.0.6
7. VARIABLE INTERESTS ENTITIES (VIE) (Details) (USD $)
Sep. 30, 2012
Dec. 31, 2011
Sep. 30, 2011
Dec. 31, 2010
Assets        
Cash $ 865,457 $ 1,382,166 $ 827,916 $ 1,836,957
Accounts receivable from affiliates 180,429 75,777    
Prepaid drilling cost 187,905 699,836    
Other assets 821,283 802,436    
Total assets 7,392,106 8,455,238    
Liabilties and Members' Deficit        
Accounts payable and accrued liabilities 208,130 248,106    
Deferred revenue 5,122,806 6,528,474    
Total liabilities 5,513,654 6,954,600    
Accumulated deficit (5,385,806) (5,162,188)    
Total members' deficit 1,666,788 1,890,406    
Total Liabilities and Members' Deficit 7,392,106 8,455,238    
Variable Interests Entities [Member]
       
Assets        
Cash 727,770 1,232,252    
Accounts receivable from affiliates 1,678,379 662,292    
Prepaid drilling cost 187,905 699,836    
Investment in joint ventures 614,500 614,500    
Other assets 145,030 64,971    
Total assets 3,353,584 3,273,851    
Liabilties and Members' Deficit        
Accounts payable and accrued liabilities 91,231 38,233    
Deferred revenue 3,649,255 4,192,414    
Total liabilities 3,740,486 4,230,647    
Accumulated deficit (386,902) (956,796)    
Total members' deficit (386,902) (956,796)    
Total Liabilities and Members' Deficit $ 3,353,584 $ 3,273,851