XML 36 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
CHANGE IN ACCOUNTING POLICY
9 Months Ended
Feb. 29, 2012
Accounting Changes and Error Corrections [Abstract]  
Accounting Changes and Error Corrections [Text Block]

NOTE 3. CHANGE IN ACCOUNTING POLICY

 

The Company has elected to adopt the “Successful Efforts Method of Accounting” for accounting of its oil and gas activities, effective June 1, 2011.   The change from the Full Cost Method to Successful Efforts Method is a change in accounting principle.  This change in accounting principle is deemed to be material in reporting our Financial Statements and therefore the change must be retrospectively adjusted for the cumulative effective for the prior year.    The Company believes the Successful Efforts Method of Accounting provides more transparency in presenting the Company’s successes or failures and will more fairly reflect the true cost of its properties and the reserves directly associated with those properties.  Further, the Successful Efforts Method of Accounting is the preferred method of accounting for oil and gas properties. Under this method, property acquisition costs, whether the property is proved or unproved, are capitalized as incurred.  For other costs incurred under this method, a direct relationship between costs incurred and specific reserves discovered is required before costs are permitted to be capitalized.  Costs that cannot be directly related to the discovery of specific oil and gas reserves are expensed immediately as incurred.

 

The change resulted in a decrease in depletion expense and accumulated depletion of $116,930 and $486,758 for the three and nine months ended February 29, 2012 and a decrease of $81,529 and $304,553 for the three and nine months ended February 28, 2011.  There was no change in gross oil and gas properties between the two methods, because Black Rock had incurred no geological costs, dry holes, or impairment.   The change increased income from operations by $116,930 and $486,758 for the three and nine months ended February 29, 2012 as reported on the Statement of Operations and increased retained earnings by $779,074 as reported on the Balance Sheet and Statement of Stockholders’ Equity. The change did not impact cash flows from operations, investing or financing activities.

 

A comparison of the Company’s net income, earnings per share, oil and gas properties and accumulated deficit under the Successful Efforts Method of Accounting and the full cost method as disclosed herein, as follows:

  

 

Income Statements                                    
February 29, 2012   Three Months Ended February 29, 2012     Nine Months Ended February 29, 2012  
        As computed             As computed      
    As computed     Under     Effect     As computed     Under     Effect  
    Under
Full Cost
    Successful
Efforts
    of
Change
    Under
Full Cost
    Successful
Efforts
    of
Change
 
Revenue:                                                
Oil and Gas Sales   $ 1,709,051     $ 1,709,051     $ -     $ 3,779,706     $ 3,779,706     $ -  
                                                 
Operating Expenses:                                                
Exploration Expense     48,286       48,286       -       92,049       92,049       -  
Production Taxes     118,948       118,948       -       220,794       220,794       -  
Lease Operating Expenses     487,366       487,366       -       688,558       688,558       -  
Gas Transportation and Marketing expenses     32,567       32,567       -       142,310       142,310       -  
Depreciation, Depletion and Amortization     766,398       649,468       (116,930 )     1,709,709       1,222,951       (486,758 )
General and administrative expense     1,760,701       1,760,701       -       3,478,372       3,478,372       -  
Total Operating Expense     3,214,266       3,097,336       (116,930 )     6,331,792       5,845,034       (486,758 )
                                                 
Income (loss) from Operations     (1,505,215 )     (1,388,285 )     116,930       (2,552,086 )     (2,065,328 )     486,758  
                                                 
Total Other Income (Expense)     (1,100,736 )     (1,100,736 )     -       (5,315,300 )     (5,315,300 )     -  
                                                 
Net Income (Loss) before income taxes     (2,605,951 )     (2,489,021 )     116,930       (7,867,386 )     (7,380,628 )     486,758  
                                                 
Income Tax Provision     -       -       -       -       -       -  
                                                 
Net Income (Loss)     (2,605,951 )     (2,329,231 )     116,930       (7,867,386 )     (7,380,628 )     486,758  
                                                 
Net income(loss) per share-Basic and Diluted   $ (0.03 )   $ (0.03 )   $ 0.00     $ (0.11 )   $ (0.10 )   $ 0.01  
Basic and Diluted Weighted Average Common Shares Outstanding     81,189,671       81,189,671       -       70,659,413       70,659,413       -  

 

Income Statements                                    
February 28, 2011   Three Months Ended February 28, 2011     Nine Months Ended February 28, 2011  
        As computed             As computed      
    As computed     Under     Effect     As computed     Under     Effect  
    Under
Full Cost
    Successful
Efforts
    of
Change
    Under
Full Cost
    Successful
Efforts
    of
Change
 
Revenue:                                                
Oil and Gas Sales   $ 1,018,240     $ 1,018,240     $ -     $ 2,852,922     $ 2,852,922     $ -  
                                                 
Operating Expenses:                                                
Exploration Expense     -       -       -       -       -       -  
Production Taxes     50,442       50,442       -       175,747       175,747       -  
Lease Operating Expenses     28,034       28,034       -       107,681       107,681       -  
Gas Transportation and Marketing expenses     60,886       60,886       -       177,398       177,398       -  
Depreciation, Depletion and Amortization     272,768       191,239       (81,529 )     856,162       551,609       (304,553 )
General and administrative expense     215,001       215,001       -       215,006       215,006       -  
Total Operating Expense     627,131       545,602       (81,529 )     1,531,994       1,227,441       (304,553 )
                                                 
Operating Income (Loss)     391,109       472,638       81,529       1,320,928       1,625,481       304,553  
                                                 
Total Other Income (Expense)     (51,542 )     (51,542 )     -       (147,183 )     (147,183 )     -  
                                                 
Net Income (Loss)     339,567       421,096       81,529       1,173,745       1,478,298       304,553  
                                                 
Income Tax Provision     -       -       -       -       -       -  
                                                 
Net Income     339,597       421,096       81,529       1,173,745       1,478,298       304,553  
                                                 
Basis and Diluted earnings per share   $ 0.01     $ 0.02     $ 0.00     $ 0.04     $ 0.05     $ 0.01  
Basic and Diluted Weighted Average Common Shares Outstanding     27,000,000       27,000,000       -       27,000,000       27,000,000       -  

  

 

Balance Sheet       As computed      
February 29, 2012   As computed     Under     Effect  
    Under
Full Cost
    Successful
Efforts
    of
Change
 
                   
Total Current Assets   $ 4,005,351     $ 4,005,351     $ -  
Total Long Term Investments     9,241,115       9,241,115       -  
Oil and Gas Properties                        
Proved Properties     26,002,971       26,002,971       -  
Unproved Properties     1,584,662       1,584,662       -  
Other Property, Plant & Equipment     557,106       557,106       -  
Less Accum Depreciation and Depletion     (2,690,136 )     (1,911,062 )     779,074  
Other Assets     27,222       27,222       -  
Total Assets   $ 38,728,291     $ 39,507,365     $ 779,074  
                         
Total Current Liabilities   $ 15,060,358     $ 15,060,358     $ -  
Total Non Current Liabilities     4,604,281       4,604,281       -  
                         
Common Stock     826       826       -  
Additional Paid In Capital     24,869,872       24,869,872       -  
Retained Earnings (Accumulated Deficit)     (5,807,046 )     (5,027,972 )     779,074  
Total Stockholder's Equity     19,063,652       19,842,726       779,074  
Total Liabilities and Stockholder's Equity   $ 38,728,291     $ 39,507,365     $ 779,074  

 

Balance Sheet       As computed      
May 31, 2011   As computed     Under     Effect  
    Under
Full Cost
    Successful
Efforts
    of
Change
 
                   
Total Current Assets     662,052       662,052       -  
Total Long Term Investments     4,102,942       4,102,942       -  
Oil and Gas Properties                        
Proved oil and gas properties     9,532,190       9,292,797       (239,393 )
Unproved Property             239,393       239,393  
Less Accumulated  Depreciation and Depletion     (977,274 )     (716,656 )     260,618  
Oil and Gas Properties, net     8,554,916       8,815,534       260,618  
Other Assets     35,895       35,895       -  
Total Assets     13,355,805       13,616,423       260,618  
                         
Total Current Liabilities     11,023,963       11,023,963       -  
Total Non Current Liabilities     239,536       239,536       -  
Stockholders' Equity     2,092,306       2,352,924       260,618  
Total Liabilities and Stockholders' Equity     13,355,805       13,616,423       260,618