Nevada
|
91-1980526
|
|||
(Jurisdiction
of Incorporation)
|
(I.R.S.
Employer Identification No.)
|
|||
604-700
West Pender Street, Vancouver, BC
|
V6C
1G8
|
|||
(Address
of principal executive offices)
|
(Zip
Code)
|
(A
Development Stage Company)
|
||||||||
Consolidated
Balance Sheets
|
||||||||
ASSETS
|
||||||||
September 30,
|
December 31,
|
|||||||
2006
|
2005
|
|||||||
Unaudited
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ |
2,052
|
$ |
78,848
|
||||
Accounts
receivable
|
1,252
|
2,546
|
||||||
Total
Current Assets
|
3,304
|
81,394
|
||||||
OIL
AND GAS PROPERTIES USING FULL COST ACCOUNTING
|
||||||||
Properties
subject to amortization
|
674,486
|
212,996
|
||||||
Accumulated
amortization
|
(18,267 | ) | (10,767 | ) | ||||
Net
Oil and Gas Properties
|
656,219
|
202,229
|
||||||
OTHER
ASSETS
|
||||||||
Investments
|
1,013,053
|
155,651
|
||||||
Total
Other Assets
|
1,013,053
|
155,651
|
||||||
TOTAL
ASSETS
|
$ |
1,672,576
|
$ |
439,274
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ |
114,449
|
$ |
5,958
|
||||
Notes
payable, related party
|
23,658
|
23,658
|
||||||
Total
Current Liabilities
|
138,107
|
29,616
|
||||||
Total
Liabilities
|
138,107
|
29,616
|
||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Common
stock, 100,000,000 shares authorized of $0.001par value, 56,985,984
and
53,385,984 shares issued and outstanding, respectively
|
56,987
|
53,387
|
||||||
Capital
in excess of par value
|
4,569,723
|
4,185,323
|
||||||
Subscription
receivable
|
-
|
-
|
||||||
Accumulated
other comprehensive income
|
(4,085 | ) | (4,810 | ) | ||||
Deficit
accumulated during the development stage
|
(3,088,156 | ) | (3,824,242 | ) | ||||
Total
Stockholders' Equity
|
1,534,469
|
409,658
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ |
1,672,576
|
$ |
439,274
|
TURNER
VALLEY OIL & GAS, INC.
|
||||||||||||||||||||
(A
Development Stage Company)
|
||||||||||||||||||||
Consolidated
Statements of Operations
|
||||||||||||||||||||
For
the Three Months Ended September 30,
|
For
the Nine Months Ended September 30,
|
From
Inception on April 21, 1999 Through
September 30,
|
||||||||||||||||||
2006
|
2005
|
2006
|
2005
|
2006
|
||||||||||||||||
REVENUE
|
||||||||||||||||||||
Royalties
received
|
$ |
784
|
$ |
-
|
$ |
9,612
|
$ |
1,640
|
$ |
19,889
|
||||||||||
EXPENSES
|
||||||||||||||||||||
Cost
of production
|
-
|
-
|
-
|
2,565
|
51,753
|
|||||||||||||||
Depletion
|
2,500
|
2,500
|
7,500
|
7,500
|
15,767
|
|||||||||||||||
General
and administrative
|
230,335
|
1,012
|
565,739
|
543,989
|
4,317,240
|
|||||||||||||||
Total
Expenses
|
232,835
|
3,512
|
573,239
|
554,054
|
4,384,760
|
|||||||||||||||
NET
OPERATING LOSS
|
(232,051 | ) | (3,512 | ) | (563,627 | ) | (552,414 | ) | (4,364,871 | ) | ||||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||||||
Other
income
|
336,702
|
237,825
|
396,863
|
237,825
|
272,505
|
|||||||||||||||
Unrealised
Gain on WIN Investment
|
902,851
|
-
|
902,851
|
-
|
902,851
|
|||||||||||||||
Interest
expense
|
-
|
-
|
-
|
-
|
(3,292 | ) | ||||||||||||||
Total
Other Income (Expense)
|
1,239,553
|
237,825
|
1,299,714
|
237,825
|
1,172,064
|
|||||||||||||||
NET
PROFIT/(LOSS) BEFORE INCOME TAX
|
$ |
1,007,502
|
$ |
234,313
|
$ |
736,088
|
$ | (314,589 | ) | $ | (3,192,807 | ) | ||||||||
Income
tax
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||||||
NET
PROFIT/(LOSS)
|
$ |
1,007,502
|
$ |
234,313
|
$ |
736,088
|
$ | (314,589 | ) | $ | (3,192,807 | ) | ||||||||
BASIC
LOSS PER COMMON SHARE
|
$ |
0.02
|
$ |
0.00
|
$ |
0.01
|
$ | (0.01 | ) | |||||||||||
WEIGHTED
AVERAGE NUMBER OF
|
||||||||||||||||||||
COMMON
SHARES OUTSTANDING
|
55,078,292
|
49,694,775
|
55,078,292
|
49,882,687
|
||||||||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
||||||||||||||||||||
NET
LOSS
|
$ |
1,007,502
|
$ |
234,313
|
$ |
736,088
|
$ | (314,589 | ) | $ | (3,192,807 | ) | ||||||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||||||
Foreign
Currency Translation
|
-
|
-
|
(725 | ) |
2,367
|
(4,085 | ) | |||||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
$ |
1,007,502
|
$ |
234,313
|
$ |
735,363
|
$ | (312,222 | ) | $ | (3,196,892 | ) |
Turner
Valley Oil & Gas Corporation
|
||||||||||||||||||||||||
(A
Development Stage Company)
|
||||||||||||||||||||||||
Statement
of Stockholders' Equity and Comprehensive Income
|
||||||||||||||||||||||||
September
30, 2006
|
||||||||||||||||||||||||
Shares
|
Amount
|
Additional
Paid-in-Capital
|
Comprehensive
Income/(Loss)
|
Retained
Earnings
|
Subscription
Receivable
|
|||||||||||||||||||
Balance
at inception April 21, 1999
|
0
|
0
|
0
|
|||||||||||||||||||||
Shares
issued for services during 1999
|
41,080
|
41
|
5,094
|
|||||||||||||||||||||
Shares
issued for cash during 1999
|
16,000
|
16
|
99,984
|
|||||||||||||||||||||
Net
Loss for the period ended December 31, 1999
|
|
(96,935 | ) | |||||||||||||||||||||
Balance
at December 31, 1999
|
57,080
|
57
|
105,078
|
0
|
(96,935 | ) |
0
|
|||||||||||||||||
Net
Loss for the period ended December 31, 2000
|
(27,242 | ) | ||||||||||||||||||||||
Balance
at December 31, 2000
|
57,080
|
57
|
105,078
|
0
|
(124,177 | ) |
0
|
|||||||||||||||||
Net
Loss for the period ended December 31, 2001
|
(65,380 | ) | ||||||||||||||||||||||
Balance
at December 31, 2001
|
57,080
|
57
|
105,078
|
0
|
(189,557 | ) |
0
|
|||||||||||||||||
Shares
issued for debt reduction during 2002
|
8,000
|
8
|
99,992
|
|||||||||||||||||||||
Shares
issued for services during 2002
|
2,190,150
|
2,190
|
1,092,885
|
|||||||||||||||||||||
Net
Loss for the period ended December 31, 2002
|
(1,240,008 | ) | ||||||||||||||||||||||
Balance
at December 31, 2002
|
2,255,230
|
2,255
|
1,297,955
|
0
|
(1,429,565 | ) |
0
|
|||||||||||||||||
Shares
issued for services at $.02 per share
|
1,500,000
|
1,500
|
298,500
|
|||||||||||||||||||||
Rounding
of shares from reverse split
|
2,000
|
2
|
(2 | ) | ||||||||||||||||||||
Shares
issued for accounts payable at $.05 Per share
|
8,000,000
|
8,000
|
392,000
|
|||||||||||||||||||||
Shares
issued for services at $.015 per share
|
31,729,200
|
31,729
|
444,209
|
|||||||||||||||||||||
Shares
issued for services at $.015 per share
|
9,487,504
|
9,488
|
132,825
|
|||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.05 per share
|
2,000,000
|
2,000
|
98,000
|
|||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.05 per share
|
650,000
|
650
|
31,850
|
|||||||||||||||||||||
Cancellation
of Common Stock
|
(16,691,520 | ) | (16,692 | ) | (220,459 | ) | ||||||||||||||||||
Shares
issued for cash at $.05 per share
|
3,000,000
|
3,000
|
147,000
|
|||||||||||||||||||||
Shares
issued for cash at $.30 per share
|
100,000
|
100
|
29,900
|
|||||||||||||||||||||
Shares
issued for cash at $.35 per share
|
528,570
|
529
|
184,471
|
|||||||||||||||||||||
Foreign
Currency Translation
|
(1,718 | ) | ||||||||||||||||||||||
Net
Loss for the period ended December 31, 2003
|
0
|
0
|
0
|
(1,137,760 | ) | |||||||||||||||||||
Balance
at December 31, 2003
|
42,560,984
|
42,561
|
2,836,249
|
(1,718 | ) | (2,567,325 | ) |
0
|
||||||||||||||||
Shares
issued pursuant to S-8 registration at $.20 per share
|
932,500
|
933
|
185,567
|
|||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.08 per share
|
1,597,500
|
1,598
|
126,202
|
|||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.08 per share
|
1,000,000
|
1,000
|
79,000
|
|||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.11 per share
|
85,000
|
85
|
9,265
|
|||||||||||||||||||||
9/30/2004
|
||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.20 per share
|
1,385,000
|
1,385
|
275,615
|
|||||||||||||||||||||
Shares
issued for Cash at $.05 per share
|
975,000
|
975
|
47,775
|
|||||||||||||||||||||
Subscription
Recievable
|
(48,750 | ) | ||||||||||||||||||||||
Foreign
Currency Translation
|
(2,367 | ) | ||||||||||||||||||||||
Net
Loss for the period ended December 31, 2004
|
0
|
0
|
0
|
0
|
(784,001 | ) | ||||||||||||||||||
Balance
at December 31, 2004
|
48,535,984
|
48,537
|
3,559,673
|
(4,085 | ) | (3,351,326 | ) | (48,750 | ) | |||||||||||||||
Shares
issued pursuant to S-8 registration at $.13 per share
|
2,850,000
|
2,850
|
367,650
|
|||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.13 per share
|
2,000,000
|
2,000
|
258,000
|
|||||||||||||||||||||
Foreign
Currency Translation
|
(725 | ) | ||||||||||||||||||||||
Subscription
Recievable
|
48,750
|
|||||||||||||||||||||||
Net
Loss for the period ended December 31, 2005
|
(472,917 | ) | ||||||||||||||||||||||
Balance
at December 31, 2005
|
53,385,984
|
53,387
|
4,185,323
|
(4,810 | ) | (3,824,244 | ) |
0
|
||||||||||||||||
Shares
issued pursuant to S-8 registration at $.13 per share
|
2,000,000
|
2,000
|
258,000
|
|||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.08 per share
|
1,600,000
|
1,600
|
126400
|
|||||||||||||||||||||
Net
Income for the period ended September 30, 2006
|
725
|
736,088
|
||||||||||||||||||||||
Balance
as at September 30, 2006
|
56,985,984
|
56,987
|
4,569,723
|
(4,085 | ) | (3,088,156 | ) |
0
|
TURNER
VALLEY OIL & GAS, INC.
|
||||||||||||
(A
Development Stage Company)
|
||||||||||||
Consolidated
Statements of Cash Flows
|
||||||||||||
(Unaudited)
|
||||||||||||
For
the 9 months Ended September 30,
|
From
Inception on April 21, 1999Through September 30,
|
|||||||||||
2007
|
2006
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
Income/(Loss)
|
$ | (65,210 | ) | $ | (166,764 | ) | $ | (4,176,690 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depletion
|
7,500
|
7,500
|
28,267
|
|||||||||
Loss
on abandonment of property
|
-
|
-
|
25,481
|
|||||||||
Gain
on sale of Investment
|
(97,799 | ) | (336,701 | ) | (801,314 | ) | ||||||
Common
stock issued for services rendered
|
15,000
|
388,000
|
4,256,960
|
|||||||||
Non-cash
Effect from Foreign Currency Translation
|
-
|
725
|
(4,080 | ) | ||||||||
Non-cash
effect of revaluing Marketable Securities
|
||||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Increase
(Decrease) in bank Overdraft
|
-
|
-
|
||||||||||
Increase
(Decrease) in accounts receivable
|
1,394
|
1,294
|
722
|
|||||||||
Increase
(Decrease) in accounts payable - related Party
|
-
|
23,659
|
||||||||||
Increase
in accounts payable and accrued expenses
|
11,977
|
108,489
|
313,166
|
|||||||||
Net
Cash Used in Operating Activities
|
(127,138 | ) |
2,543
|
(333,829 | ) | |||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Proceeds
from sale of investments
|
141,640
|
382,151
|
972,839
|
|||||||||
Investing
in new Oil & Gas working interests
|
-
|
(461,490 | ) | (425,544 | ) | |||||||
Expenditures
for oil and gas property development
|
-
|
(712,714 | ) | |||||||||
Net
Cash Used in Investing Activities
|
141,640
|
(79,339 | ) | (165,419 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Proceeds
from issuance of common stock
|
-
|
465,000
|
||||||||||
Receipt
of subscription receivable
|
-
|
-
|
48,750
|
|||||||||
Net
Cash Provided by Financing Activities
|
-
|
-
|
513,750
|
|||||||||
NET
INCREASE (DECREASE) IN CASH
|
14,502
|
(76,796 | ) |
14,502
|
||||||||
CASH AND CASH
EQUIVALENTS AT BEGINNING OF PERIOD
|
-
|
78,848
|
- | |||||||||
CASH AND CASH
EQUIVALENTS AT END OF PERIOD
|
$ |
14,502
|
$ |
2,052
|
$ |
14,502
|
||||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||||||
CASH
PAID FOR:
|
||||||||||||
Interest
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||
Income
taxes
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||
NON-CASH
FINANCING ACTIVITIES
|
||||||||||||
Common
stock issued for services rendered
|
$ |
15,000
|
$ |
260,000
|
$ |
3,724,460
|
||||||
Common
stock issued for retirement of payables
|
$ |
-
|
$ |
-
|
$ |
532,500
|
||||||
Transfer
of working Interest for payment of Debt
|
$ |
400,000
|
$ |
400,000
|
|
1)
|
In
the spacing unit for the Earning Well, a 1.500% interest in the
petroleum
and natural gas below the base of the Mannville excluding natural
gas in
the Leduc formation, and a 3.00% interest in the natural gas in
the Leduc
formation before payout subject to payment of an Overriding Royalty
which
is convertible upon payout at the Royalty Owners option to 50%
of our
interest.
|
|
2)
|
A
1.200% interest in the rights below the base line of the Shunda
formation
in Section 10,Township 38, Range
9W5M
|
|
3)
|
A
0.966% interest in the rights below the base of the Shunda formation
in
sections 15 & 16,Township 38,Range 9W5M, down to the base of the
deepest formation penetrated.
|
/s/Kulwant
Sandher
|
/s/Donald
Jackson Wells
|
/s/Joseph
Kane
|
||
Kulwant
Sandher President
/
CFO
|
Donald
Jackson Wells director
|
Joseph
Kane director
|