Nevada
|
Optional
|
(Jurisdiction
of Incorporation)
|
(I.R.S.
Employer Identification No.)
|
604
- 700 West Pender Street Vancouver Canada
|
V6C
1G8
|
(Address
of principal executive offices)
|
(Zip
Code)
|
INTRODUCTION
|
3
|
|||
ABOUT
THIS AMENDMENT
|
3
|
|||
PART
I
|
4
|
|||
ITEM
1.
|
4
|
|||
(a)
|
4
|
|||
(b)
|
4
|
|||
|
||||
ITEM
2.
|
4
|
|||
ITEM
3.
|
5
|
|||
|
||||
ITEM
4.
|
5
|
|||
PART
II
|
6
|
|||
ITEM
5.
|
6
|
|||
(a)
|
6
|
|||
(b)
|
6
|
|||
(c)
|
6
|
|||
(d)
|
7
|
|||
ITEM
6.
|
7
|
|||
ITEM
7.
|
9
|
|||
ITEM
8.
|
11
|
|||
PART
III
|
12
|
|||
ITEM
9.
|
12
|
|||
ITEM
10.
|
12
|
|||
ITEM
11.
|
13
|
|||
Item
12.
|
14
|
|||
ITEM
13.
|
14
|
Current
Year Issuances
|
Valued
at
|
Shares
|
||||||
Carried
from 12/31/05
|
55,535,970 | |||||||
Issue
4/01/07: Registered for services @0.025
|
$ | 70,000 | 2,800,000 | |||||
Total
Issued and Outstanding 12/31/05
|
$ | 70,000 | 58,335,970 |
PERIOD
|
HIGH
BID
|
LOW
BID
|
|
VOLUME
|
||||||||
3rd
2004
|
0.18
|
0.12
|
4,784,580
|
|||||||||
4th
2004
|
0.34
|
0.12
|
22,427,460
|
|
||||||||
1st
2005
|
0.38
|
0.21
|
59,337,300
|
|||||||||
2nd
2005
|
0.29
|
0.12
|
15,100,140
|
|||||||||
3rd
2005
|
0.19
|
0.12
|
11,437,060
|
|||||||||
4th
2005
|
0.14
|
0.06
|
10,552,140
|
|||||||||
1st
2006
|
0.23
|
0.06
|
13,434,000
|
|||||||||
2nd
2006
|
0.22
|
0.03
|
7,754,000
|
|||||||||
3rd
2006
|
0.14
|
0.07
|
6,864,000
|
|||||||||
4th
2006
|
0.11
|
0.07
|
9,134,000
|
|||||||||
1st
2007
|
0.08
|
0.04
|
10,660,000
|
|||||||||
2nd
2007
|
0.04
|
0.02
|
10,110,000
|
|||||||||
3rd
2007
|
0.02
|
0.01
|
10,008,000
|
|||||||||
4th
2007
|
0.03
|
0.01
|
9,200,000
|
Executive
Officers
|
||||||||||
Annual
Compensation
|
||||||||||
b
|
c
|
e
|
j
|
|||||||
Name
and Principal Position
|
Year
|
Salary
($)
|
Other
Annual Compensation ($)
|
Totals
$
|
||||||
Christopher
|
2007
|
71,028 | 71,028 | |||||||
Paton-Gay,
|
2006
|
254,105 | 254,105 | |||||||
Chairman,
CEO
Director
|
2005
|
331,340 | 331,340 | |||||||
Kulwant
|
2007
|
52,168 | 52,168 | |||||||
Sandher,
|
2006
|
178,226 | 178,226 | |||||||
Treasurer,
CFO
|
2005
|
6,515 | 6,515 |
Directors
|
||||||||||
Annual
Compensation
|
||||||||||
b
|
c
|
e
|
g
|
|||||||
Name
and Principal Position
|
Year
|
Salary
($)
|
Other
Annual Compensation
($)
|
Totals
$
|
||||||
Joseph
A. Kane
|
2007
|
10,000 | 10,000 | |||||||
Director
|
2006
|
23,750 | 23,750 | |||||||
2005
|
29,750 | 29,750 | ||||||||
Donald
|
2007
|
10,000 | 10,000 | |||||||
Jackson
Wells
|
2006
|
23,750 | 23,750 | |||||||
Director
|
2005
|
29,750 | 29,750 |
Name and Address of Beneficial
Owner
|
Share
Ownership
|
%
|
|||||||
Christopher
Paton-Gay
|
|||||||||
6160
Genoa Bay Road
|
Chairman/CEO
|
||||||||
Duncan
B.C. Canada
|
Director
|
2,285,000 | 3.92 | ||||||
Kulwant
Sandher
|
|||||||||
604
– 700 West Pender St.
|
Treasurer/CFO
|
1,252,395 | 2.15 | ||||||
Vancouver
B.C. Canada
|
|||||||||
Donald
Jackson Wells
|
|||||||||
3131
S.W. Freeway #46
|
|||||||||
Houston
TX 77098
|
Director
|
75,800 | 0.13 | ||||||
Joseph
Kane
|
|||||||||
3131
S.W. Freeway #46
|
|||||||||
Houston
TX 77098
|
Director
|
75,800 | 0.13 | ||||||
All
Officers and Directors as a Group
|
3,688,995 | 6.32 | |||||||
Total
Issued and Outstanding
|
58,335,970 | 100.00 | |||||||
All
Affiliates
|
(3,688,995 | ) | (6.32 | ) | |||||
Indicated
Total Non-Affiliate Ownership
|
54,646,975 | 93.68 |
Christopher
Paton-Gay
|
Donald
Jackson Wells
|
Joseph
Kane
|
||
Christopher
Paton-Gay
|
Donald
Jackson Wells
|
Joseph
Kane
|
Report
of Independent Registered Pubic Accounting Firm
|
3
|
Consolidated
Balance Sheets
|
4
|
Consolidated
Statements of Operations and Comprehensive Income/(loss)
|
5
|
Consolidated
Statements of Stockholders’ Equity
|
6
|
Consolidated
Statements of Cash Flows
|
8
|
Notes
to the Consolidated Financial statements
|
9
|
TURNER
VALLEY OIL & GAS, INC.
|
||||||||
(A
Development Stage Company)
|
||||||||
Consolidated
Balance Sheets
|
||||||||
ASSETS
|
||||||||
December
31,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ | 75,688 | $ | - | ||||
Accounts
receivable
|
8,088 | 8,910 | ||||||
Total
Current Assets
|
83,776 | 8,910 | ||||||
OIL
AND GAS PROPERTIES USING FULL COST ACCOUNTING
|
||||||||
Properties
subject to amortization
|
18,175 | 28,177 | ||||||
Unproved
properties
|
- | 925,544 | ||||||
Net
Oil and Gas Properties
|
18,175 | 953,721 | ||||||
OTHER
ASSETS
|
||||||||
Investments
- Marketable Securities available for sale
|
- | 604,349 | ||||||
Total
Other Assets
|
- | 604,349 | ||||||
TOTAL
ASSETS
|
$ | 101,951 | $ | 1,566,980 | ||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Bank
Overdraft
|
3,397 | |||||||
Accounts
payable
|
4,211 | $ | 400,410 | |||||
Notes
payable, related party
|
23,658 | 23,658 | ||||||
Total
Current Liabilities
|
27,869 | 427,465 | ||||||
Total
Liabilities
|
27,869 | 427,465 | ||||||
Other
Commitments or Contingencies
|
- | - | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Common
stock, 100,000,000 shares authorized of $0.001 par value, 61,335,984 and
58,535,984 shares issued and outstanding, respectively
|
61,337 | 58,537 | ||||||
Capital
in excess of par value
|
4,741,873 | 4,697,173 | ||||||
Accumulated
other comprehensive income
|
(3,356 | ) | 495,283 | |||||
Deficit
accumulated during the development stage
|
(4,725,772 | ) | (4,111,478 | ) | ||||
Total
Stockholders' Equity
|
74,082 | 1,139,515 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 101,951 | $ | 1,566,980 |
TURNER
VALLEY OIL & GAS, INC.
|
||||||||||||
(A
Development Stage Company)
|
||||||||||||
Consolidated
Statements of Operations and Comprehensive Income/(Loss)
|
||||||||||||
|
|
|||||||||||
|
|
|||||||||||
For
the Year
Ended |
From Inception
on |
|||||||||||
2007
|
2006
|
2007
|
||||||||||
REVENUE
|
||||||||||||
Royalties
received
|
$ | 4,165 | $ | 9,813 | $ | 25,039 | ||||||
EXPENSES
|
||||||||||||
Cost
of production
|
- | - | 51,753 | |||||||||
Depletion
|
10,000 | 10,000 | 30,767 | |||||||||
Abandonment
of natural gas and oil property
|
525,544 | - | 525,544 | |||||||||
General
and administrative
|
248,130 | 713,345 | 4,943,310 | |||||||||
Total
Expenses
|
783,674 | 723,345 | 5,551,374 | |||||||||
NET
OPERATING LOSS
|
(779,509 | ) | (713,532 | ) | (5,526,335 | ) | ||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||
Gain
on sale of investments
|
159,872 | 426,295 | 798,510 | |||||||||
Rent
Received
|
5,345 | 5,345 | ||||||||||
Interest
expense
|
- | - | (3,292 | ) | ||||||||
Total
Other Income (Expense)
|
165,217 | 426,295 | 800,563 | |||||||||
NET
PROFIT/(LOSS) BEFORE INCOME TAX
|
$ | (614,292 | ) | $ | (287,237 | ) | $ | (4,725,772 | ) | |||
Income
tax
|
$ | - | $ | - | $ | - | ||||||
NET
PROFIT/(LOSS)
|
$ | (614,292 | ) | $ | (287,237 | ) | $ | (4,725,772 | ) | |||
BASIC
LOSS PER COMMON SHARE
|
$ | (0.01 | ) | $ | (0.01 | ) | ||||||
WEIGHTED
AVERAGE NUMBER OF
|
||||||||||||
COMMON
SHARES OUTSTANDING
|
58,914,066 | 55,651,737 | ||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
||||||||||||
NET
LOSS
|
$ | (614,292 | ) | $ | (287,237 | ) | $ | (4,725,772 | ) | |||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||
Unrealized
Gain on Marketable Securities
|
(500,093 | ) | 500,093 | (725 | ) | |||||||
Foreign
Currency Translation
|
(1,452 | ) | - | (4,085 | ) | |||||||
COMPREHENSIVE
INCOME (LOSS)
|
$ | (1,115,837 | ) | $ | 212,856 | $ | (4,730,582 | ) |
Turner
Valley Oil & Gas Corporation
|
||||||||||||||||||||||||||||
(A
Development Stage Company)
|
||||||||||||||||||||||||||||
Statements
of Stockholders' Equity
|
||||||||||||||||||||||||||||
For
the Year Ended December 31, 2007
|
||||||||||||||||||||||||||||
Shares
|
Amount
|
Additional
Paid-in-Capital
|
Comprehensive
Income/(Loss)
|
Retained
Earnings
|
Subscription
Receivable
|
Total
|
||||||||||||||||||||||
Balance
at inception April 21, 1999
|
0 | 0 | 0 | 0 | ||||||||||||||||||||||||
Shares
issued for services during 1999
|
41,080 | 41 | 5,094 | 5,135 | ||||||||||||||||||||||||
Shares
issued for cash during 1999
|
16,000 | 16 | 99,984 | 100,000 | ||||||||||||||||||||||||
Net
Loss for the period ended December 31, 1999
|
(96,935 | ) | (96,935 | ) | ||||||||||||||||||||||||
Balance
at December 31, 1999
|
57,080 | 57 | 105,078 | 0 | (96,935 | ) | 0 | 8,200 | ||||||||||||||||||||
Net
Loss for the period ended December 31, 2000
|
(27,242 | ) | (27,242 | ) | ||||||||||||||||||||||||
Balance
at December 31, 2000
|
57,080 | 57 | 105,078 | 0 | (124,177 | ) | 0 | (19,041 | ) | |||||||||||||||||||
Net
Loss for the period ended December 31, 2001
|
(65,380 | ) | (65,380 | ) | ||||||||||||||||||||||||
Balance
at December 31, 2001
|
57,080 | 57 | 105,078 | 0 | (189,557 | ) | 0 | (84,420 | ) | |||||||||||||||||||
Shares
issued for debt reduction during 2002
|
8,000 | 8 | 99,992 | 100,000 | ||||||||||||||||||||||||
Shares
issued for services during 2002
|
2,190,150 | 2,190 | 1,092,885 | 1,095,075 | ||||||||||||||||||||||||
Net
Loss for the period ended December 31, 2002
|
(1,240,008 | ) | (1,240,008 | ) | ||||||||||||||||||||||||
Balance
at December 31, 2002
|
2,255,230 | 2,255 | 1,297,955 | 0 | (1,429,565 | ) | 0 | (129,352 | ) | |||||||||||||||||||
Shares
issued for services at $.02 per share
|
1,500,000 | 1,500 | 298,500 | 300,000 | ||||||||||||||||||||||||
Rounding
of shares from reverse split
|
2,000 | 2 | (2 | ) | 0 | |||||||||||||||||||||||
Shares
issued for accounts payable at $.05 Per share
|
8,000,000 | 8,000 | 392,000 | 400,000 | ||||||||||||||||||||||||
Shares
issued for services at $.015 per share
|
31,729,200 | 31,729 | 444,209 | 475,938 | ||||||||||||||||||||||||
Shares
issued for services at $.015 per share
|
9,487,504 | 9,488 | 132,825 | 142,313 | ||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.05 per share
|
2,000,000 | 2,000 | 98,000 | 100,000 | ||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.05 per share
|
650,000 | 650 | 31,850 | 32,500 | ||||||||||||||||||||||||
Cancellation
of Common Stock
|
(16,691,520 | ) | (16,692 | ) | (220,459 | ) | (237,150 | ) | ||||||||||||||||||||
Shares
issued for cash at $.05 per share
|
3,000,000 | 3,000 | 147,000 | 150,000 | ||||||||||||||||||||||||
Shares
issued for cash at $.30 per share
|
100,000 | 100 | 29,900 | 30,000 | ||||||||||||||||||||||||
Shares
issued for cash at $.35 per share
|
528,570 | 529 | 184,471 | 185,000 | ||||||||||||||||||||||||
Foreign
Currency Translation
|
(1,718 | ) | (1,718 | ) | ||||||||||||||||||||||||
Net
Loss for the period ended December 31, 2003
|
0 | 0 | 0 | (1,137,760 | ) | (1,137,760 | ) | |||||||||||||||||||||
Balance
at December 31, 2003
|
42,560,984 | 42,561 | 2,836,249 | (1,718 | ) | (2,567,325 | ) | 0 | 309,771 | |||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.20 per share
|
932,500 | 933 | 185,567 | 186,500 | ||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.08 per share
|
1,597,500 | 1,598 | 126,202 | 127,800 | ||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at
$.08 per share
|
1,000,000 | 1,000 | 79,000 | 80,000 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.11 per share
|
85,000 | 85 | 9,265 | 9,350 | ||||||||||||||||||||||||
9/30/2004
|
||||||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.20 per share
|
1,385,000 | 1,385 | 275,615 | 277,000 | ||||||||||||||||||||||||
Shares
issued for Cash at $.05 per share
|
975,000 | 975 | 47,775 | 48,750 | ||||||||||||||||||||||||
Subscription
Recievable
|
(48,750 | ) | (48,750 | ) | ||||||||||||||||||||||||
Foreign
Currency Translation
|
(2,367 | ) | (2,367 | ) | ||||||||||||||||||||||||
Net
Loss for the period ended December 31, 2004
|
0 | 0 | 0 | 0 | (784,001 | ) | (784,001 | ) | ||||||||||||||||||||
Balance
at December 31, 2004
|
48,535,984 | 48,537 | 3,559,673 | (4,085 | ) | (3,351,325 | ) | (48,750 | ) | 204,052 | ||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.13 per share
|
2,850,000 | 2,850 | 367,650 | 370,500 | ||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.13 per share
|
2,000,000 | 2,000 | 258,000 | 260,000 | ||||||||||||||||||||||||
Foreign
Currency Translation
|
(725 | ) | (725 | ) | ||||||||||||||||||||||||
Subscription
Recievable
|
48,750 | 48,750 | ||||||||||||||||||||||||||
Net
Loss for the period ended December 31, 2005
|
(472,917 | ) | (472,917 | ) | ||||||||||||||||||||||||
Balance
at January 1, 2006
|
53,385,984 | 53,387 | 4,185,323 | (4,810 | ) | (3,824,242 | ) | 0 | 409,660 | |||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.13 per share
|
2,000,000 | 2,000 | 258,000 | 260,000 | ||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.08 per share
|
1,600,000 | 1,600 | 126400 | 128,000 | ||||||||||||||||||||||||
Shares
issued pursuant to S-8 registration at $.08 per share
|
1,450,000 | 1,450 | 114,550 | 116,000 | ||||||||||||||||||||||||
Shares
issued under Rule 144 at $0.13 per share
|
100,000 | 100 | 12,900 | 13,000 | ||||||||||||||||||||||||
Revaluation
of available for sale investments Unrealized gain
|
500,093 | 500,093 | ||||||||||||||||||||||||||
Net
Income for the year ended December 31, 2006
|
(287,238 | ) | (287,238 | ) | ||||||||||||||||||||||||
Balance
as at December 31, 2006
|
58,535,984 | 58,537 | 4,697,173 | 495,283 | (4,111,480 | ) | 0 | 1,139,515 | ||||||||||||||||||||
Realization
of unrealized gains on investments
|
(500,093 | ) | (500,093 | ) | ||||||||||||||||||||||||
Foreign
currency transalation
|
1,452 | 1,452 | ||||||||||||||||||||||||||
Issuance
of S-8 stock for services at $0.01
|
1,500,000 | 1,500 | 13,500 | 15,000 | ||||||||||||||||||||||||
Issuance
of S-8 stock for services at $0.025
|
1,300,000 | 1,300 | 31,200 | 32,500 | ||||||||||||||||||||||||
Net
Income/(loss) for the year ended December 31, 2007
|
(614,292 | ) | (614,292 | ) | ||||||||||||||||||||||||
Balance
as at December 31, 2007
|
61,335,984 | 61,337 | 4,741,873 | (3,358 | ) | (4,725,772 | ) | 0 | 74,082 |
TURNER
VALLEY OIL & GAS, INC.
|
||||||||||||
(A
Development Stage Company)
|
||||||||||||
Consolidated
Statements of Cash Flows
|
||||||||||||
|
||||||||||||
Year
Ended December
31, |
From Inception
on |
|||||||||||
2007
|
2006
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
Income/(Loss)
|
$ | (614,292 | ) | $ | (287,234 | ) | $ | (4,725,772 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depletion
|
10,000 | 10,000 | 30,767 | |||||||||
Loss
on abandonment of property
|
525,544 | - | 551,025 | |||||||||
Gain
on sale of Investment
|
(159,872 | ) | (436,388 | ) | (834,085 | ) | ||||||
Common
stock issued for services rendered
|
47,500 | 517,000 | 4,289,460 | |||||||||
Change
in Comprehensive Income
|
1,274 | 1,274 | ||||||||||
Non-cash
Effect from Foreign Currency Translation
|
(1,453 | ) | 725 | (4,085 | ) | |||||||
Non-cash
effect of revaluing Marketable Securities
|
- | |||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Increase
(Decrease) in bank Overdraft
|
(3,397 | ) | 3,397 | - | ||||||||
Increase
(Decrease) in accounts receivable
|
843 | (6,364 | ) | (719 | ) | |||||||
Increase
(Decrease) in accounts payable - related Party
|
- | - | 23,659 | |||||||||
Increase
in accounts payable and accrued expenses
|
3,981 | (5,550 | ) | 295,590 | ||||||||
Net
Cash Used in Operating Activities
|
(189,872 | ) | (204,414 | ) | (372,886 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Proceeds
from sale of investments
|
265,560 | 487,058 | 1,073,082 | |||||||||
Investing
in new Oil & Gas working interests
|
- | (361,492 | ) | (825,544 | ) | |||||||
Expenditures
for oil and gas property development
|
- | - | (312,714 | ) | ||||||||
Net
Cash Used in Investing Activities
|
265,560 | 125,566 | (65,176 | ) | ||||||||
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
|
75,688 | (78,848 | ) | 75,688 | ||||||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
- | 78,848 | - | |||||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ | 75,688 | $ | - | $ | 75,688 | ||||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||||||
CASH
PAID FOR:
|
||||||||||||
Interest
|
$ | - | $ | - | $ | - | ||||||
Income
taxes
|
$ | - | $ | - | $ | - | ||||||
NON-CASH
FINANCING ACTIVITIES
|
||||||||||||
Common
stock issued for services rendered
|
$ | 47,500 | $ | 260,000 | $ | 3,756,960 | ||||||
Common
stock issued for retirement of payables
|
$ | - | $ | - | $ | 532,500 | ||||||
Transfer
of working Interest for payment of Debt
|
$ | (400,000 | ) | $ | 400,000 | $ | - |
Income
(Loss)
|
Shares
|
Per-Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
For
the year ended December 31, 2007:
|
||||||||||||
|
||||||||||||
Basic
& Diluted EPS Income (loss) to common
stockholders
|
$ | (614,292 | ) | 58,914,066 | $ | (0.01 | ) | |||||
For
the year ended December 31, 2006:
|
||||||||||||
Basic
& Diluted EPS Income (loss) to common
stockholders
|
$ | (287,237 | ) | 55,651,737 | $ | (0.01 | ) |
December
31,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Deferred
tax assets:
|
||||||||
Net
operation loss carry-forwards
|
$ | 4,725,722 | $ | 3,612,110 | ||||
Total
Deferred Tax Assets
|
1,606,745 | 1,228,123 | ||||||
Valuation
allowance for deferred tax assets
|
(1,606,745 | ) | (1,228,123 | ) | ||||
$ | - | $ | - |
2007
|
2006
|
|||||||
Book
loss from operations
|
$ | 154,248 | $ | 72,125 | ||||
Common
stock issued for services
|
47,500 | 175,780 | ||||||
Valuation
allowance
|
(201,748 | ) | (247,905 | ) | ||||
$ | - | $ | - |
2007
|
2007
|
|||||||
Accounts
Receivable
|
$ | 8,088 | $ | 8,911 | ||||
Less: Allowance
for Doubtful Debts
|
- | - | ||||||
Net
Accounts Receivable
|
$ | 8,088 | $ | 8,891 |
December 31,
|
||||||||
2007
|
2006
|
|||||||
Balance,
beginning of year
|
$ | 495,283 | $ | (4,810 | ) | |||
Unrealized
gain on marketable securities
|
$ | (500,093 | ) | $ | 500,093 | |||
Effect
of currency exchange rate changes
|
1,453 | |||||||
Balance,
end of year
|
$ | 3,356 | $ | 495,283 |
December 31,
|
||||||||
Note
payable
|
2007
|
2006
|
||||||
Balance,
beginning of year
|
$ | 23,658 | $ | 23,658 | ||||
Advances
received
|
$ | 0 | $ | 0 | ||||
Effect
of currency exchange rate changes
|
$ | 0 | $ | 0 | ||||
Balance,
end of year
|
$ | 23,658 | $ | 23,658 |
Year
ended December 31, 2008
|
$ | 40,338 | ||
Year
ended December 31, 2009
|
$ | 30,254 |
(1)
|
Capitalized
Costs Relating to Oil and Gas Producing Activities
|
December 31,
|
||||||||
2007
|
2006
|
|||||||
Proved
oil and gas producing properties and related lease and well
equipment
|
$ | 48,942 | $ | 48,942 | ||||
Accumulated
depreciation and depletion
|
(30,767 | ) | (20,767 | ) | ||||
Net
Capitalized Costs
|
$ | 18,175 | $ | 28,175 |
(2)
|
Costs
Incurred in Oil and Gas Property Acquisition, Exploration, and Development
Activities
|
For
the Years Ended
|
||||||||
December 31,
|
||||||||
2007
|
2006
|
|||||||
Acquisition
of Properties
|
||||||||
Proved
|
$ | - | $ | - | ||||
Unproved
|
- | 264,054 | ||||||
Exploration
Costs
|
- | - | ||||||
Development
Costs
|
- | 661,490 | ||||||
Total
Costs Incurred
|
$ | - | $ | 925,544 |
(3)
|
Results
of Operations for Producing Activities
|
For
the Years Ended
|
||||||||
December 31,
|
||||||||
2007
|
2006
|
|
||||||
Sales
|
$ | 4,165 | $ | 9,813 | ||||
Production
costs
|
0 | 0 | ||||||
Depreciation
and depletion
|
(10,000 | ) | (10,000 | ) | ||||
Results
of operations for producing activities (excluding corporate overhead and
interest costs)
|
$ | (5,835 | ) | $ | (187 | ) |
(4)
|
Reserve
Quantity Information
|
Oil
|
Gas
|
|||||||
BBL
|
MMCF
|
|||||||
Proved
developed and undeveloped reserves:
|
||||||||
Balance,
December 31, 2006
|
- | 3.68 | ||||||
Change
in estimates
|
- | - | ||||||
Production
|
- | .99 | ||||||
Balance,
December 31, 2007
|
- | 2.69 | ||||||
Proved
developed reserves:
|
Oil
|
Gas
|
||||||
BBL
|
MMCF
|
|||||||
Beginning
of the year ended December 31, 2006
|
- | 3.68 | ||||||
End
of the year ended December 31, 2007
|
- | 2.69 |
December 31,
2008
|
December 31,
2007
|
|||||||
Future
Cash inflows
|
6,851 | 7,207 | ||||||
Future
production costs
|
(2,740 | ) | (2,883 | ) | ||||
Future
development costs
|
- | - | ||||||
Future
income tax expense
|
- | - | ||||||
Future
cash flows
|
4,111 | 4,324 | ||||||
10%
annual discount for estimated timing of cash flows
|
(412 | ) | (432 | ) | ||||
Standardized
measure of discounted future next cash
|
$ | 3,699 | $ | 3,892 |