STOCK PURCHASE AGREEMENT
Exhibit
10.1
Agreement
made this 9th day of January,
2008, between Tidelands Oil & Gas Corporation (“Seller”) whose address is
0000 Xxxx Xxxxxxx Xxxx, Xxx Xxxxxxx, Xxxxx Xxxxxx, Xxxxx 00000, and Bentley
Energy Corp. (“Purchaser” or “Buyer”), whose principal office is at 00 X. X.
Xxxx 000, Xxxxx 000, Xxx Xxxxxxx, Xxxxx Xxxxxx, Xxxxx 00000.
Whereas
The
Seller owns all of the issued and
outstanding shares of Sonterra Energy Corporation, a Texas corporation (the
“Company”).
The
Seller desires to sell and the
Purchaser desires to buy such shares on the terms herein stated.
NOW,
therefore, the parties agree as
follows:
1.
Sales of
Shares. The Seller shall sell and transfer to the Purchaser,
and the Purchaser shall purchase and acquire from the Seller, all of the
outstanding capital stock of the Company, consisting of 1,000 of common shares
without par value (the “Shares”) which shares the Seller now owns.
2.
Purchase
Price. The purchase price for all of such shares is Three
Million Dollars ($3,000,000.00) which the Purchaser shall pay to Seller by
certified, bank cashier’s check or wire transfer, as follows:
A.
The sum of $2,925,000.00 at the Closing.
B.
The balance of $75,000.00, payable twelve (12) months after the Closing Date
(as
defined below) or forty-five (45) days after the resolution of all litigation
either by final settlement agreement, judgment or the exhaustion of all appeals,
whichever is the first to occur, subject to the offsets as herein
provided.
3.
Closing. The
Closing of the sale shall take place at a location designated by the parties
at
10:00 a.m. on or before January 8, 2008 (the “Closing Date”). At the
Closing, Seller shall deliver to the Buyer, free and clear of all encumbrances,
certificates for the shares which it is required to sell in negotiable form,
with any requisite transfer stamps attached, and such other documents,
instruments, records and/or items as specified herein, or otherwise necessary
for the continuation of the business operation of the Company.
It
is agreed that for all purposes
under this Agreement, time is of the essence.
4.
Pre-Closing
Obligations. The Parties acknowledge that they desire to close
the transaction contemplated by this Agreement with as little disruption in
the
business as possible and therefore agree to cooperate as follows:
A.
Seller shall continue to maintain and service all subdivisions, customers,
and
accounts through the Closing Date.
B.
Seller shall maintain all storage tanks used for servicing its customers with
an
inventory of propane equal to an average of forty-five percent (45%) of the
cumulative storage tank capacity, but in no event shall the inventory in any
single tank be less than forty percent (40%) on the Closing Date.
C.
Seller had all customer meters read on or after December 26, 2007 and prior
to
Closing generated the December billing for all customers. Seller shall have
the
right to retain all sums received prior to the Closing Date.
D.
Seller shall cooperate with and assist Buyer in transferring the telephone
services from the offices of Seller to the offices of Buyer.
E.
Buyer shall be responsible for the payment of all propane inventory charges
incurred for delivery of propane from December 10, 2007 until the Closing
Date.
F.
Seller shall cause the Consulting Agreement between the Company and Xxxxx Xxxxx,
dated November 1, 2007, to be terminated effective upon the payment of the
Purchase Price Fee owing pursuant to the terms of said agreement.
5.
Seller’s
Representations and Warranties. The Seller represents,
covenants, and warrants that:
A.
The Company is a corporation duly incorporated and validity existing under
the
laws of the State of Texas, and is in good standing in such State; the Company
has filed all returns and with respect to the state and federal income,
franchise, and corporation taxes of the Company, which, to the knowledge and
belief of the Seller, are required to be filed, for and with respect to all
previous years since incorporation up to the present and current fiscal year
which commenced January 1, 2007, except for the U.S. Federal Income Tax Return
for the tax year ended December 31, 2007, which is not yet due; the Company
has
fully paid all taxes shown to be due on such returns.
B.
The Shares of the Company are owned by the Seller free and clear of all liens
and encumbrances; the Seller has the unrestricted and unlimited right and
authority to sell, transfer, and deliver such shares; the total outstanding
capital of the Company consists of the Shares; and all such shares have been
fully paid for, duly issued, and are owned by the Seller.
C.
The Company is the owner of the following:
1)
The real estate, assets and/or contractual rights more fully described in
Exhibits “A”, “B”, and “C” attached hereto.
(a)
It is understood and agreed that the real property is subject to the
restrictions and limitations of record common to the neighborhood, and subject
to any easements for public utilities, which may be of record.
(b)
The Seller represents that the Company’s title to be good and transferable , but
in the event that the title shall not be found good and marketable and notice
to
that effect is given to the Seller within forty-five (45) days from the date
of
execution of this Agreement, then the Seller agrees to use reasonable diligence
to make the said title good and transferable, and shall have a reasonable time
to do so, and if after reasonable diligence on its part said title shall not
be
made good and transferable within a reasonable time, the Seller shall return
the
money this day paid and all monies that may have been paid to it under this
Agreement, and thereupon Purchaser shall be released from all obligations
hereunder. Or, upon request of the Purchaser, Seller shall deliver
the title in its existing condition. If no such notice is given
within such forty-five (45) days then for purposes of this Agreement, the title
shall be deemed to be good and transferable.
2)
All of such property is free and clear of any liens, encumbrances or claims
for
payment.
D.
All debts and liabilities of the Company are or will be paid and satisfied
prior
to or concurrently with the Closing and funding contemplated by this Agreement,
including specifically the debts, obligations, and contractual arrangements
referred to in Exhibit “D” attached hereto, but excluding propane purchases
after December 10, 2007, as described in Exhibit “D.” In this regard,
Seller shall deliver proof satisfactory to Buyer that the debts, obligations,
and contractual arrangements have been paid or satisfied, or alternatively,
Buyer will issue checks to satisfy the debts, obligations, and contractual
arrangements upon funding of the transaction, and the amount specified in
Paragraph 2.A. shall be reduced by the amounts so paid. Any debts and
liabilities of the Company not satisfied at Closing, shall be satisfied pursuant
to Paragraph 9 hereof.
E.
There has not been any material adverse change in the assets or liabilities
or
financial condition of the Company nor has any contractual arrangement or
obligation, other than those in the usual course of business, been undertaken
since December 10, 2007 except as may be otherwise listed and provided for
in
this Agreement; and all wages, salaries, commissions, indebtedness, and
obligations of the Company to shareholders, officers, directors, employees,
and
agents of the Company have been or will be discharged at the Closing, except
the
debts and obligations referred to in Exhibit “E” attached hereto, which shall be
discharged pursuant to Paragraph 9 hereof.
F.
No actions, suits, or proceedings are pending, or to the knowledge of the Seller
are threatened against or affecting the Company or its property, except as
listed in Exhibit “E” attached hereto.
G.
The profit and loss statement, balance sheet, and other financial documents
supplied by Seller to Buyer in performing its due diligence (attached hereto
as
Exhibit “F”), or to be supplied to Buyer are true and correct and fairly
represent the financial condition of the Company, and were prepared in
accordance with generally accepted accounting principals and
practice. In addition, all representations, statements, and
information provided by Seller to Xxxxx Xxxxxxx & Associates, P.C. as
referenced in the letter dated December 18, 2007 and attached hereto as Exhibit
“G” were true and correct at the time made and are true and correct as of the
Closing Date.
6.
Buyer’s
Representations and Warranties. The Buyer represents,
covenants and warrants:
A.
Buyer is a corporation duly organized, validly existing, and in good standing
under the laws of the State of Texas.
B.
Buyer is acquiring the Shares for its own account and not with a view to their
distribution or resale.
7.
Documents at
Closing. The Seller shall deliver or cause to be delivered to
the Purchaser at the Closing the following:
A.
A certificate from the Secretary of the Company, certified by Seller, listing
all shareholders of the Company and setting forth the number of shares owned
by
each and likewise setting forth the names of all officers and directors of
the
Company.
B.
The original or a certified copy of the Certificate of Incorporation of the
Company minute books, stock books, and all books, records, and documents
pertaining to the Company and its affairs.
C.
1,000 shares of the capital stock of the Company, duly endorsed by the Seller
to
the Purchaser.
D.
The resignation in writing of all of the officers and directors of the Company
to be effective as of the date of the Closing.
E.
Such other documents, instruments, checkbooks, bank account information,
computer passwords, and other items as may be requested and/or reasonably
necessary for a complete and total transfer of ownership and control of the
Company, including but not limited to any signed corporate resolutions for
financial institutions as may be requested by Buyer.
F.
All books, records, files, documents, agreements, financial records, checkbooks,
account records, accounts receivables, vehicle titles, and such other tangible
things used, referenced necessary or required for conducting the business
affairs of Sonterra Energy Corporation.
8.
Covenants of the
Parties:
A.
Following the Closing Date, each party will afford the other party, its counsel
and its accountants, during normal business hours, reasonable access to the
books, records and other data relating to the Company in its possession with
respect to periods prior to the Closing Date and the right to make copies and
extracts therefrom, to the extent that such access may be required by the
requesting party in connection with (i) the preparation of tax returns,
(ii) compliance with the requirements of any governmental or regulatory
authority, (iii) the determination or enforcement of the rights and obligations
of any party to this Agreement, (iv) in connection with any actual or threatened
action or proceeding or (v) other reasonable business
purposes. Further each party agrees following the Closing Date not to
destroy or otherwise dispose of any such books, records and other data unless
such party shall first offer in writing to surrender such books, records and
other data to the other party and such other party shall not agree in writing
to
take possession thereof during the ten (10) day period after such offer is
made.
B.
If, in order properly to prepare its tax returns, other documents or reports
required to be filed with governmental or regulatory authorities, or its
financial statements or to fulfill its obligations hereunder, it is necessary
that a party be furnished with additional information documents or records
relating to the Company not referred to in paragraph (A) above, and such
information, documents or records are in the possession or control of the other
party, such other party shall use its best efforts to furnish or make available
such information, documents or records (or copies thereof) at the recipient’s
request, cost and expense. Any information obtained by such party in
accordance with this paragraph shall be held confidential by such
party.
9.
Indemnification
by
Seller. The Parties agree that two and one-half percent (2.5%)
of the total purchase price, being the sum of $75,000.00, shall be held back
(the “Holdback Fund”) by Purchaser for one (1) year from the Closing Date or
until forty-five (45) days after the pending litigation matters referenced
in
Exhibit “D” and “E” are fully resolved by final settlement agreement or judgment
and all appeals have been exhausted or the time for perfecting a right of appeal
has lapsed. The responsibilities and/or or liabilities of Seller
pursuant to this paragraph and this Agreement shall be first satisfied through
the Holdback Fund. The Seller shall fully indemnify, protect,
reimburse, and hold harmless the Purchaser and the Company and its successors
from and against any and all damages, liabilities, and claims which might exist
on account of and by reason of failure or default of any of the covenants,
agreements, or warranties of the Seller hereunder, all known or unknown debts
of
the Company which are not disclosed or set forth in this Agreement, any and
all
amounts which might be claimed, asserted, or established for as deficiencies
in
or with respect to federal or state income taxes, or franchise or other taxes
and charges against the Company arising out of or related to the returns herein
represented to have been filed, and the operations of the Company for or during
all fiscal years of the Company, and all such deficiencies with respect to
operations and business of the Company during such current fiscal year up to
the
date of the Closing in excess of any amounts which have otherwise been herein
provided for, and the claims and causes of action set forth on the attached
Exhibit “E”. If any claim for which the Seller shall be obligated is
presented to the Seller, to the Purchaser, or to either of them, the Seller
shall, within ten (10) days after receiving written notice of such claim, notify
the Purchaser in writing whether Seller does or does not have any objection
to
the payment of such claim. The Seller shall not object to the payment
of any such claim unless the Seller shall at the same time inform the Purchaser
in writing that the Seller disputes such claim, in whole or in part, and shall
promptly initiate proper proceedings to contest the same or undertake the
appropriate defense thereof at the Seller’s sole cost and expense in a manner
which will be effective fully to protect Purchaser against any liability and
expense in connection therewith. If within such ten (10) day notice
period the Seller has no objection to the payment of such claim, the Seller
shall be obligated to pay such claim within five (5) days after the expiration
of the ten (10) day notice period and shall notify Purchaser to pay such claim
from the Holdback Fund. The failure of the Seller to respond to the
notice of claim within such ten (10) day period shall constitute full authority
for Purchaser to either contest the claim or pay the claim and to obtain a
release of the Company, the Purchaser, and the Seller. In such event
the Purchaser shall be entitled to pay the claim from the Holdback
Fund. And the Seller shall, in such event, have no right to contest
the validity of the creditor’s claim against the Company or the Purchaser, as
the case may be. In the event the Seller shall, within the
above-mentioned ten (10) day period, object in writing to the payment of such
claim, and shall promptly initiate proper proceedings to contest the same or
undertake the appropriate defense thereof. The Purchaser shall not
have the authority to pay such claim as hereinabove provided, unless and until
the claim, in whole or in part, is finally determined to be due and owing,
in
which event the Purchaser and the Seller shall be bound by the foregoing
provisions with respect to the payment of claims. Any monies
remaining in the Holdback Fund shall be paid to Seller as specified
herein.
10.
Brokerage and
Commission. Both the Purchaser and the Seller agree that there
are no broker’s fees or commissions, or finder’s fees, or otherwise, due as a
result of the consummation of this transaction, save and except the Purchase
Price Fee owed to Xxxxx Xxxxx as more specifically referenced on Exhibit
“D”. The Purchaser further agrees with the Seller that in the event
there is any brokerage or finder’s fee, or commission due to any other person,
firm, or corporation, then, and in the event of any such claim, the Purchaser
shall defend or pay such claim and hold the Seller harmless in connection with
any liability or responsibilities in connection therewith.
11.
Notices. All
notices permitted or required to be given hereunder shall be considered to
have
been properly given if sent by United States mail, postage prepaid, certified
mail, to the Purchaser or the Seller, at the addresses hereinafter set forth,
as
follows:
Seller:
Tidelands
Oil & Gas Corporation
c/o
Xxxxx
X. Xxxxx
0000
Xxxx
Xxxxxxx Xxxx
Xxx
Xxxxxxx, Xxxxx 00000
Buyer:
Bentley
Energy Corp.
c/o
Xxxxxxx X. Xxxx
00
X. X.
Xxxx 000, Xxxxx 000
Xxx
Xxxxxxx, Xxxxx 00000
such
party may change his or its own address by a notice in writing pursuant
hereto.
12.
Construction. This
Agreement shall be construed in accordance with the laws of the State of
Texas.
Thus
done and executed by the respective parties hereto in the State of Texas on
January 9, 2008.
SELLER:
TIDELANDS
OIL & GAS CORPORATION
By:
/s/ Xxxxx X.
Xxxxx
Xxxxx
X. Xxxxx, Its President
BUYER:
BENTLEY
ENERGY CORP.
By:
/s/ Xxxxxxx X.
Xxxx
Xxxxxxx
X. Xxxx, Its
President
ACKNOWLEDGEMENT
STATE
OF TEXAS
|
§
|
§
|
|
COUNTY
OF BEXAR
|
§
|
BEFORE
ME, the undersigned authority,
on this day personally appeared Xxxxx X. Xxxxx, President of TIDELANDS OIL
&
GAS CORPORATION, known to me to be the person whose name is subscribed to the
foregoing instrument, and acknowledged to me that he executed the same for
the
purposes and consideration therein expressed.
GIVEN
UNDER MY HAND AND SEAL OF OFFICE
on this the 9th day of January, 2008.
/s/
Xxxxxxx X.
Xxxxxxx
NOTARY
PUBLIC, STATE OF TEXAS
STATE
OF TEXAS
|
§
|
§
|
|
COUNTY
OF BEXAR
|
§
|
BEFORE
ME, the undersigned authority,
on this day personally appeared Xxxxxxx X. Xxxx, President of BENTLEY ENERGY
CORP., known to me to be the person whose name is subscribed to the foregoing
instrument, and acknowledged to me that he executed the same for the purposes
and consideration therein expressed.
GIVEN
UNDER MY HAND AND SEAL OF OFFICE
on this the 9th day of January, 2008.
/s/
Xxxxxxx X.
Xxxxxxx
NOTARY
PUBLIC, STATE OF TEXAS
EXHIBIT
“A”
Description
of
Assets
1.
The propane distribution systems, including the gas mains, yard lines, meters
and storage tanks, serving the following subdivisions in the Austin, Texas
and
the Texas Hill Country area:
Arbolago
Austin’s
Colony Phase II
Caslano/Riverbend
Cordillera
Costa
Bella
The
Hills of Lakeway
Jacarandas
Lake
Pointe
La
Ventana
Lakewinds
Estates
Northshore/Hollows
Xxx
Xxx Rim
Senna
Hills
Sterling
Acres
The
Pointe
The
Preserves
Avonlea/Ensenada
Shores – Xxxx
0
Xxxx
Xxxxx Xxxxxx Xxxxxx
2.
Xxxxxxxxx Valley Telephone Cooperative Independent Contractor
Agreement.
3.
The following described motor vehicles and trailers:
a.
|
2005
CUST Flatbed Trailer, VIN
0X0XX000000000000
|
b.
|
1987
Ford Flatbed Truck, VIN
0XXXX00XXXXX00000
|
c.
|
1992
GMC Pickup, VIN 0XXXX00X0XX000000
|
d.
|
1994
TEXA Pickup, VIN 00XXX0000X0000000
|
e.
|
2000
Ford Pickup, VIN 0XXXX00X0XXX00000
|
f.
|
2004
Ford Pickup, VIN 0XXXX00X00XX00000
|
g.
|
2005
Ford Pickup, VIN 0XXXX00X00XX00000
|
h.
|
2005
Ford Pickup, VIN 1FTRF12285NA6400
|
i.
|
CASE
Rocksaw
|
j.
|
CASE
Backhoe
|
k.
|
Air
Compressor
|
l.
|
1991
Ford Econoline Van – Not running
|
4.
Accounts and/or deposit agreement rights with financial institutions as
follows:
a.
Bank of America, Account Number 005741438855
5.
Customer Accounts Receivables.
6.
Any and all other property, equipment, machines, vehicles, computers and
related
equipment and/or other tangibles as may be reflected in the financial statements
attached hereto as Exhibit “F”.
EXHIBIT
“B”
Contracts
1.
|
Lease
Agreement dated October 2, 1998, between RTNT, Inc. (predecessor
in
interest to Xxxxxxx Bend Utility Company, Inc.), as Landlord, and
SuPro
Energy Corporation (predecessor in interest to ONEOK Propane Distribution
Company), as Tenant – Austin’s Colony Phase II Subdivision, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
2.
|
Propane
Services Agreement, dated September 10, 1998, between Southern
Union
Company (predecessor in interest to ONEOK Propane Distribution
Company)
and HBH Development – Austin’s Colony Phase II Subdivision, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
3.
|
Lease
Agreement, dated September 30, 2004, between ONEOK Propane Distribution
Company and Falcon of Lake Xxxxxx, Inc. – Costa Bella Subdivision, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
4.
|
Propane
System Agreement, dated March 23, 1999, between Southern Union
Company
(predecessor in interest to ONEOK Propane Distribution Company)
and Falcon
of Lake Xxxxxx, Inc. – Costa Bella Subdivision, and transferred, assigned,
and conveyed to Seller by Assignment, Conveyance, and Xxxx of Sale
effective October 1, 2004.
|
5.
|
Lease
Agreement, dated as of October 1, 2004, between ONEOK Propane Distribution
Company and Jacarandas at the Creek Owners’ Association, Inc. – Jacarandas
Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
6.
|
Master
Installation Agreement, dated December 12, 2000, between Southern
Union
Company (predecessor in interest to ONEOK Propane Distribution
Company)
and Jacarandas at the Creek – Xxxxx Milan Property – Jacarandas
Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
7.
|
Master
Installation Agreement, dated December 31, 2001, between Southern
Union
Company (predecessor in interest to ONEOK Propane Distribution
Company)
and XXXX, X.X. – Lake Pointe Subdivision, and transferred, assigned, and
conveyed to Seller by Assignment, Conveyance, and Xxxx of Sale
effective
October 1, 2004.
|
8.
|
Propane
System Installation Agreement, dated July 2, 1999, between Southern
Union
Company (predecessor in interest to ONEOK Propane Distribution
Company)
and La Ventana Driftwood, L.P. – La Ventana Subdivision, and transferred,
assigned, and conveyed to Seller by Assignment, Conveyance, and
Xxxx of
Sale effective October 1, 2004.
|
9.
|
Agreement
for Installation of Subdivision Propane System, dated September
27, 1999,
between Southern Union Company (predecessor in interest to ONEOK
Propane
Distribution Company) and Toll Bros., Inc. – Lakewinds Estates Sections 1,
2 and 3 Subdivision, and transferred, assigned, and conveyed to
Seller by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
10.
|
Tank
Site Lease Agreement, dated December 10, 2003, between Mini-Me
Management,
Ltd., as Landlord, and ONEOK Propane Distribution Company, as Tenant
–
Riverbend Subdivision, and transferred, assigned, and conveyed
to Seller
by Assignment, Conveyance, and Xxxx of Sale effective October 1,
2004.
|
11.
|
Agreement
for Installation of Subdivision Propane System, dated August 19,
1999,
between Southern Union Company (predecessor in interest to ONEOK
Propane
Distribution Company) and Lake Austin Land and Cattle, Ltd. – Riverbend
Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
12.
|
Agreement
for Installation of Subdivision Propane System, dated November
17, 1998,
between Southern Union Company (predecessor in interest to ONEOK
Propane
Distribution Company) and Xxxxxx Ridge LTD – Xxx Xxx Rim Subdivision, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
13.
|
Propane
Service Agreement, dated January 30, 1997, between Southern Union
Company
(predecessor in interest to ONEOK Propane Distribution Company)
and Senna
Hills Limited – Senna Hills Subdivision, and transferred, assigned, and
conveyed to Seller by Assignment, Conveyance, and Xxxx of Sale
effective
October 1, 2004.
|
14.
|
Agreement
for Installation of Subdivision Propane System, dated August 19,
1999,
between Southern Union Company (predecessor in interest to ONEOK
Propane
Distribution Company) and X.X. XxXxxx, Xx. and Xxxxx Xxxxxxxxxx
– Sterling
Acres Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
15.
|
Agreement
for Installation of Subdivision Propane System, dated September
27, 1999,
between Southern Union Company (predecessor in interest to ONEOK
Propane
Distribution Company) and The Volente Group of Texas LTD – The Point
Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
16.
|
Agreement
for Installation of Subdivision Propane System, dated August 4,
1999,
between Southern Union Company (predecessor in interest to ONEOK
Propane
Distribution Company) and The Preserve at Cedar Creek Canyon, Inc.
– The
Preserve at Xxxxxx Creek Subdivision, and transferred, assigned,
and
conveyed to Seller by Assignment, Conveyance, and Xxxx of Sale
effective
October 1, 2004.
|
17.
|
Master
Agreement for Services, dated January 1, 2003, between SuPro Energy
d/b/a
SUCOPropane (predecessor in interest to ONEOK Propane Distribution
Company) and BNC, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
18.
|
Self-service
Storage Rental Agreement, dated on or about March 1, 2004, between
ONEOK
Propane Distribution Company and Xxxxx Xxx d/b/a Xxxxxxx’x Botels.
|
19.
|
Agreement
for Installation of Subdivision Propane System, dated February
21, 2000,
between Southern Union Company (predecessor in interest to ONEOK
Propane
Distribution Company) and Lakeway 74, Ltd. – The Arbolago Subdivision,
Lakeway, Texas, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
20.
|
Propane
System Agreement – Cordillera Ranch Subdivision, dated August 29, 2005,
between Sonterra Energy Corporation and Cordillera Ranch, Ltd.
|
21.
|
First
Amendment to the Propane System Agreement – Cordillera Ranch Subdivision,
effective February 2006.
|
22.
|
Second
Amendment to the Propane System Agreement – Cordillera Ranch Subdivision,
effective 2006.
|
23.
|
Agreement
for Gas Service System between Sonterra Energy Corporation and
Centex
Destinations Properties effective December 19, 2005 for the Hollows
at
Northshore.
|
24.
|
First
Amendment to the Propane System Agreement between Centex Destinations
Properties and Sonterra Energy effective May 2006 for the Bluffs
– Phase
IB.
|
25.
|
Agreement
for Installation of Subdivision Propane System, dated January 31,
2001,
between Southern Union Company (predecessor in interest to ONEOK
Propane
Distribution Company) and The Hills Property Owners Association
– The
Hills of Lakeway Subdivision, and transferred, assigned, and conveyed
to
Seller by Assignment, Conveyance, and Xxxx of Sale effective October
1,
2004.
|
26.
|
Community
Gas System Installation Agreement – Avonlea Subdivision, dated July 11,
2006, between Sonterra Energy Corp. and Oblate/2673 Partners, Ltd.
|
27.
|
First
Amendment to The Community Gas System Installation Agreement between
Oblate/2673 Partners, Ltd. and Sonterra Energy Corp., dated June
1, 2007 –
Unit 4 of Ensenada Shores at Canyon Lake Subdivision.
|
28.
|
Lago
Vista Propane System Installation Agreement, dated October 5, 2006,
between Sonterra Energy Corp. and Lago Vista Town Center, L.P.
– Lago
Vista Town Center.
|
29.
|
Independent
Contractor Agreement, dated January 31, 2007, between Sonterra
Energy
Corp. and Xxxxxxxxx Valley Telephone Cooperative.
|
EXHIBIT
“C”
Real
Property
Leases
1.
|
Lease
Agreement, dated October 2, 1998, between RTNT, Inc. (predecessor
in
interest to Xxxxxxx Bend Utility Company, Inc.), as Landlord, and
SuPro
Energy Company (predecessor in interest to ONEOK Propane Distribution
Company), as Tenant – Austin’s Colony Phase II Subdivision, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
2.
|
Leasehold
interest under that certain Propane Service Agreement, dated September
10,
1998, between Southern Union Company (predecessor in interest to
ONEOK
Propane Distribution Company) and HBH Development – Austin’s Colony Phase
II Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
3.
|
Lease
Agreement, dated September 30, 2004, between ONEOK Propane Distribution
Company and Falcon of Lake Xxxxxx, Inc. – Costa Bella Subdivision, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
4.
|
Leasehold
interest under that certain Propane Service Agreement, dated March
23,
1999, between Southern Union Company (predecessor in interest to
ONEOK
Propane Distribution Company) and Falcon of Lake Xxxxxx, Inc. – Costa
Bella Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
5.
|
Lease
Agreement, dated as of October 1, 2004, between ONEOK Propane Distribution
Company and Jacarandas at the Creek Owners’ Association, Inc. – Jacarandas
Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
6.
|
Leasehold
interest under that certain Master Installation Agreement, dated
December
12, 2000, between Southern Union Company (predecessor in interest
to ONEOK
Propane Distribution Company) and Jacarandas at the Creek – Xxxxx Milan
Property – Jacarandas Subdivision, and transferred, assigned, and conveyed
to Seller by Assignment, Conveyance, and Xxxx of Sale effective
October 1,
2004.
|
7.
|
Leasehold
interest under that certain Master Installation Agreement, dated
December
31, 2001, between Southern Union Company (predecessor in interest
to ONEOK
Propane Distribution Company) and XXXX, X.X. – Lake Pointe Subdivision,
and transferred, assigned, and conveyed to Seller by Assignment,
Conveyance, and Xxxx of Sale effective October 1, 2004.
|
8.
|
Leasehold
interest under that certain Master Installation Agreement, dated
July 2,
1999, between Southern Union Company (predecessor in interest to
ONEOK
Propane Distribution Company) and La Ventana Driftwood, L.P. – La Ventana
Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
9.
|
Leasehold
interest under that certain Agreement for Installation of Subdivision
Propane System, dated September 27, 1999, between Southern Union
Company
(predecessor in interest to ONEOK Propane Distribution Company)
and Toll
Bros., Inc. – Lakewinds Estates Sections 1, 2 and 3 Subdivision, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
10.
|
Leasehold
interest under that certain Agreement for Installation of Subdivision
Propane System, dated July 9, 1999, between Southern Union Company
(predecessor in interest to ONEOK Propane Distribution Company)
and
Silvercreek Partners I, Ltd. – Northshore on Lake Xxxxxx Phase I
Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
11.
|
Tank
Site Lease Agreement, dated December 10, 2003, between Mini-Me
Management,
Ltd., as Landlord, and ONEOK Propane Distribution Company, as Tenant
–
Riverbend Subdivision, and transferred, assigned, and conveyed
to Seller
by Assignment, Conveyance, and Xxxx of Sale effective October 1,
2004.
|
12.
|
Leasehold
interest under that certain Agreement for Installation of Subdivision
Propane System, dated August 19, 1999, between Southern Union Company
(predecessor in interest to ONEOK Propane Distribution Company)
and Lake
Austin Land and Cattle, Ltd. – Riverbend Subdivision, and transferred,
assigned, and conveyed to Seller by Assignment, Conveyance, and
Xxxx of
Sale effective October 1, 2004.
|
13.
|
Leasehold
interest under that certain Agreement for Installation of Subdivision
Propane System, dated November 17, 1998, between Southern Union
Company
(predecessor in interest to ONEOK Propane Distribution Company)
and Xxxxxx
Ridge LTD – Xxx Xxx Rim Subdivision, and transferred, assigned, and
conveyed to Seller by Assignment, Conveyance, and Xxxx of Sale
effective
October 1, 2004.
|
14.
|
Leasehold
interest under that certain Propane Service Agreement, dated January
30,
1997, between Southern Union Company (predecessor in interest to
ONEOK
Propane Distribution Company) and Senna Hills Limited – Senna Hills
Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
15.
|
Leasehold
interest under that certain Agreement for Installation of Subdivision
Propane System, dated August 19, 1999, between Southern Union Company
(predecessor in interest to ONEOK Propane Distribution Company)
and X.X.
XxXxxx, Xx. and Xxxxx Xxxxxxxxxx – Sterling Acres Subdivision, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
16.
|
Leasehold
interest under that certain Agreement for Installation of Subdivision
Propane System, dated September 17, 1999, between Southern Union
Company
(predecessor in interest to ONEOK Propane Distribution Company)
and The
Volente Group of Texas LTD – The Pointe Subdivision, and transferred,
assigned, and conveyed to Seller by Assignment, Conveyance, and
Xxxx of
Sale effective October 1, 2004.
|
17.
|
Leasehold
interest under that certain Agreement for Installation of Subdivision
Propane System, dated August 4, 1999, between Southern Union Company
(predecessor in interest to ONEOK Propane Distribution Company)
and The
Preserve at Cedar Creek Canyon, Inc. – The Preserve at Xxxxxx Creek
Subdivision, and transferred, assigned, and conveyed to Seller
by
Assignment, Conveyance, and Xxxx of Sale effective October 1, 2004.
|
18.
|
Leasehold
interest under that certain Agreement for Installation of Subdivision
Propane System, dated February 21, 2000, between Southern Union
Company
(predecessor in interest to ONEOK Propane Distribution Company)
and
Lakeway 74, Ltd. – the Arbolago Subdivision, Lakeway, Texas, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
19.
|
Leasehold
interest under that certain Propane System Agreement – Cordillera Ranch
Subdivision, dated August 29, 2005, between Sonterra Energy Corporation
and Cordillera Ranch, Ltd.
|
20.
|
Leasehold
interest under that certain Agreement for Gas Service System between
Sonterra Energy Corporation and Centex Destinations Properties
effective
December 19, 2005 for the Hollows at Northshore.
|
21.
|
First
Amendment to the Propane System Agreement between Centex Destinations
Properties and Sonterra Energy effective May 2006 for the Bluffs-Phase
IB.
|
22.
|
Leasehold
interest under that certain Agreement for Installation of Subdivision
Propane System, effective January 31, 2001, between Southern Union
Company
(predecessor in interest to ONEOK Propane Distribution Company)
and The
Hills Property Owners Association – The Hills of Lakeway Subdivision, and
transferred, assigned, and conveyed to Seller by Assignment, Conveyance,
and Xxxx of Sale effective October 1, 2004.
|
23.
|
Leasehold
interest under that certain Community Gas System Installation Agreement
–
Avonlea Subdivision, dated July 11, 2006, between Sonterra Energy
Corp.
and Oblate/2673 Partners, Ltd.
|
24.
|
First
Amendment to The Community Gas System Installation Agreement between
Oblate/2673 Partners, Ltd. and Sonterra Energy Corp. dated June
1, 2007 –
Unit 4 of Ensenada Shores at Canyon Lake Subdivision.
|
25.
|
Leasehold
interest under that certain Lago Vista Propane System Installation
Agreement, dated October 5, 2006, between Sonterra Energy Corp.
and Lago
Vista Town Center, L.P. – Lago Vista Town Center.
|
26.
|
Independent
Contractor Agreement, dated January 31, 2007, between Sonterra
Energy and
Xxxxxxxxx Valley Telephone Cooperative.
|
27.
|
Lease
Agreement, dated April 4, 2006, between La Ventana Ranch Owners
Association and Sonterra Energy Corp. – La Ventana Subdivision.
|
Easements
and/or
Conveyances
Grantor
|
Grantee
|
Date
|
Recording
Data
|
Subdivision
|
||
1.
|
Falcon
of Lake Xxxxxx, Inc.
|
SuPro
Energy Company (predecessor in interest to ONEOK Propane Distribution
Company)
|
January
4, 2000
|
Doc
#2000010794
|
Costa
Bella
|
|
2.
|
Toll
Bros., Inc.
|
SuPro
Energy Company (predecessor in interest to ONEOK Propane Distribution
Company)
|
January
25, 0000
|
-----
|
Xxxxxxxxx
Xxxxxxx
|
|
3.
|
XXXX,
X.X.
|
Sonterra
Energy Corporation
|
Filed
April 22, 2005
|
Doc.#
2005069768
|
Lake
Pointe, Xxxxxx County
|
|
EXHIBIT
“D”
1.
|
Cause
No.
GN500948; styled “Xxxxxxx Builders, Ltd. vs. Xxx Xxxxxxxxx, BNC
Engineering, et.
al., pending in the 345th
Judicial District Court of Xxxxxx County, Texas. This case
involves a claim that Defendant, Toll Brothers Property, LP sold
the
Plaintiff property without disclosing a propane easement. The
Plaintiff sued Sonterra for trespassing through the use of the
easement. Recently, the Plaintiff came up with a new theory
that the tank was not set back sufficiently pursuant to the Railroad
Commission Rules, but Defendant, Xxx Xxxxxxxxx, has discussed this
with
the Railroad Commission and states that the Railroad Commission
agrees
with him that the setback is proper. Once this has been
confirmed in writing from Railroad Commission, the case against
Sonterra
will be over.
|
2.
|
Cause
No.
GM501625; styled “Senna Hills, Ltd. vs. Sonterra Energy Corp.”,
pending in the 53rd
Judicial District Court of Xxxxxx County, Texas and GN501626;
styled “HBH Development Co.”, pending in the 98th
Judicial District Court of Xxxxxx County, Texas. Both lawsuits
were filed against Sonterra involving the same claims by Plaintiffs
in
both cases arising from the same propane service
agreement. To-date on the Senna Hills matter, Sonterra has
taken the Plaintiff’s expert deposition and is in the process of preparing
a summary judgment to resolve remaining issues. These separate
lawsuits have been consolidated into one (1) lawsuit for purposes
of
trial, which has been reset for the end of March 2008.
|
3.
|
Purchase
Price Fee equal to two percent (2%) of the purchase price owed
to Xxxxx
Xxxxx pursuant to that one certain Consulting Agreement, dated
November 1,
2007, by and between Sonterra Energy Corporation as client and
Xxxxx Xxxxx
as consultant.
|
4.
|
All
sums due, outstanding and owed for legal services provided through
the
Closing Date, specifically any and all sums due and owing to the
firm of
Xxxxxxxxxxx & Price, LLP.
|
5.
|
All
sums due, outstanding and owed for accounting services provided
through
the Closing Date, specifically any and all sums due and owing to
Xxx
Xxxxx.
|
6.
|
All
other debts, obligations, trade payables and/or other sums incurred,
due,
outstanding, and owing as of the Closing Date, save and except
propane
inventory and delivery charges incurred from and after December
11, 2007,
which costs and charges shall be paid by Purchaser.
|
EXHIBIT
“E”
Pending
Litigation
1.
|
Cause
No.
GN500948; styled “Xxxxxxx Builders, Ltd. vs. Xxx Xxxxxxxxx, BNC
Engineering, et.
al., pending in the 345th
Judicial District Court of Xxxxxx County, Texas. This case
involves a claim that Defendant, Toll Brothers Property, LP sold
the
Plaintiff property without disclosing a propane easement. The
Plaintiff sued Sonterra for trespassing through the use of the
easement. Recently, the Plaintiff came up with a new theory
that the tank was not set back sufficiently pursuant to the Railroad
Commission Rules, but Defendant, Xxx Xxxxxxxxx, has discussed this
with
the Railroad Commission and states that the Railroad Commission
agrees
with him that the setback is proper. Once this has been
confirmed in writing from Railroad Commission, the case against
Sonterra
will be over.
|
2.
|
Cause
No.
GM501625; styled “Senna Hills, Ltd. vs. Sonterra Energy Corp.”,
pending in the 53rd
Judicial District Court of Xxxxxx County, Texas and GN501626;
styled “HBH Development Co.”, pending in the 98th
Judicial District Court of Xxxxxx County, Texas. Both lawsuits
were filed against Sonterra involving the same claims by Plaintiffs
in
both cases arising from the same propane service
agreement. To-date on the Senna Hills matter, Sonterra has
taken the Plaintiff’s expert deposition and is in the process of preparing
a summary judgment to resolve remaining issues. These separate
lawsuits have been consolidated into one (1) lawsuit for purposes
of
trial, which has been reset for the end of March 2008.
|
EXHIBIT
“F”
SONTERRA
ENERGY
CORPORATION
|
|
FINANCIAL
STATEMENTS
|
|
SEPTEMBER
30,
2007
|
|
(Unaudited)
|
|
Sonterra
Energy
Corporation
|
|
|||
Balance
Sheet
|
|
|||
September
30,
2007
|
|
|||
(Unaudited)
|
|
|||
|
|
|
|
|
ASSETS
|
|
|||
|
|
|
|
|
Current
Assets
|
|
|
|
|
Cash
|
|
$
|
17,478
|
|
Accounts
Receivable
|
|
|
109,384
|
|
Other
Receivables
|
|
|
14,182
|
|
Inventory
|
|
|
102,315
|
|
Prepaid
Expenses
|
|
|
23,513
|
|
Total
Current
Assets
|
|
|
266,872
|
|
|
|
|
|
|
Property
and
Equipment
|
|
|
|
|
Machinery
and
Equipment
|
|
|
67,685
|
|
Computers
&
Related
Equipment
|
|
|
34,491
|
|
Trucks,
Autos and
Trailers
|
|
|
126,464
|
|
Leasehold
Improvements
|
|
|
7,485
|
|
Office
Furniture and
Equipment
|
|
|
9,506
|
|
Storage
Sheds
|
|
|
7,500
|
|
Tanks
and Lines - Propane
Distribution System
|
|
|
1,939,750
|
|
Total
|
|
|
2,192,881
|
|
Less: Accumulated
Depreciation
|
|
|
344,994
|
|
Net
Property and
Equipment
|
|
|
1,847,887
|
|
|
|
|
|
|
Other
Assets
|
|
|
|
|
Deposits
|
|
|
2,550
|
|
Goodwill
|
|
|
358,509
|
|
Total
Other
Assets
|
|
|
361,059
|
|
|
|
|
|
|
Total
Assets
|
|
$
|
2,475,818
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDER'S
EQUITY
|
|
|||
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
Accounts
Payable
|
|
$
|
184,854
|
|
Accounts
Payable -
Other
|
|
|
237
|
|
Accrued
Expenses
Payable
|
|
|
26,351
|
|
Payroll
Taxes Withheld and
Accrued
|
|
|
56
|
|
Customer
Deposits
|
|
|
10,350
|
|
Total
Current
Liabilities
|
|
|
221,848
|
|
|
|
|
|
|
Long-Term
Liabilities
|
|
|
-
|
|
|
|
|
|
|
Total
Liabilities
|
|
|
221,848
|
|
|
|
|
|
|
Stockholder's
Equity
|
|
|
|
|
Common
Stock
|
|
|
1,000
|
|
Additional
Paid-in
Capital
|
|
|
2,521,398
|
|
Accumulated (Deficit)
|
|
|
(534,582
|
)
|
Net
Income - Current
Period
|
|
|
266,154
|
|
|
|
|
|
|
Total
Stockholder's
Equity
|
|
|
2,253,970
|
|
|
|
|
|
|
Total
Liabilities and
Stockholder's Equity
|
|
$
|
2,475,818
|
|
Sonterra
Energy
Corp.
|
|
|||||||||||||||
Condensed
Statement of Income by
Quarter
|
|
|||||||||||||||
For
the Year Ended December 31,
2007
|
|
|||||||||||||||
(Unaudited)
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Nine
Mths
|
|
||||
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
||||
|
|
Mar.
31,
2007
|
|
|
Jun.
30,
2007
|
|
|
Sep.
30,
2007
|
|
|
Sep.
30,
2007
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales
|
|
$
|
1,045,776
|
|
|
$
|
426,716
|
|
|
$
|
366,356
|
|
|
$
|
1,838,848
|
|
Cost
of
Sales
|
|
|
561,496
|
|
|
|
199,361
|
|
|
|
205,978
|
|
|
|
966,835
|
|
Gross
Profit
|
|
|
484,280
|
|
|
|
227,355
|
|
|
|
160,378
|
|
|
|
872,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Overhead
|
|
|
73,796
|
|
|
|
65,385
|
|
|
|
74,525
|
|
|
|
213,706
|
|
Selling,
General and
Administrative
|
|
|
98,252
|
|
|
|
133,115
|
|
|
|
74,994
|
|
|
|
306,361
|
|
Total
Expenses
|
|
|
172,048
|
|
|
|
198,500
|
|
|
|
149,519
|
|
|
|
520,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income from
Operations
|
|
|
312,232
|
|
|
|
28,855
|
|
|
|
10,859
|
|
|
|
351,946
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income
(Expenses)
|
|
|
6
|
|
|
|
6,947
|
|
|
|
4,755
|
|
|
|
11,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
312,238
|
|
|
|
35,802
|
|
|
|
15,614
|
|
|
|
363,654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
607
|
|
|
|
872
|
|
|
|
392
|
|
|
|
1,871
|
|
Depreciation
|
|
|
31,548
|
|
|
|
32,205
|
|
|
|
31,876
|
|
|
|
95,629
|
|
Total
|
|
|
32,155
|
|
|
|
33,077
|
|
|
|
32,268
|
|
|
|
97,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income
(Loss)
|
|
$
|
280,083
|
|
|
$
|
2,725
|
|
|
$
|
(16,654
|
)
|
|
$
|
266,154
|
|
SONTERRA
ENERGY
CORPORATION
BALANCE
SHEET
SEPTEMBER
30, 2007
|
|
|
|
|
|
ASSETS
|
|
||||
|
|
|
|
|
|
Current
Assets
|
|
|
|
||
|
Bank
of
Am-Chking-8855
|
|
$
|
17,478.17
|
|
|
Accounts
Receivable -
CUSI
|
|
|
109,384.46
|
|
|
Accts.
Rec. CUSI Prpd
Dept
|
|
|
810.00
|
|
|
Accounts
Receivable -
Other
|
|
|
1,867.80
|
|
|
Employee
Advances
|
|
|
11,503.33
|
|
|
Inventory
-
Propane
|
|
|
102,314.93
|
|
|
Deposits
- W/C
Ins
|
|
|
4,981.00
|
|
|
Prepaid
Expenses
|
|
|
3,501.77
|
|
|
Prepaid
Insurance
|
|
|
7,892.33
|
|
|
Prepaid
Rent
|
|
|
3,750.04
|
|
|
Prepaid
Const.
Costs
|
|
|
3,387.88
|
|
|
|
|
|
|
|
|
Total
Current
Assets
|
|
|
266,871.71
|
|
|
|
|
|
|
|
Property
and
Equipment
|
|
|
|
|
|
|
Machinery
&
Equipment
|
|
|
64,080.45
|
|
|
Cell
Phones &
Pagers
|
|
|
1,228.56
|
|
|
Computers
&
Related
Equipment
|
|
|
34,490.42
|
|
|
Leasehold
Improvements
|
|
|
7,484.92
|
|
|
Trucks
Autos &
Trailers
|
|
|
126,464.38
|
|
|
Office
Furn &
Eqp
|
|
|
7,007.07
|
|
|
Storage
Sheds
|
|
|
7,500.00
|
|
|
Tanks,
Lines - Prop Dist
Sys
|
|
|
1,939,749.98
|
|
|
Signs
|
|
|
3,604.32
|
|
|
Website
|
|
|
1,270.29
|
|
|
Accum.
Depr. - Mach &
Eqp
|
|
|
(32,860.75
|
)
|
|
Accum.
Depr. - Cells &
Pagrs
|
|
|
(624.75
|
)
|
|
Accum.
Depr. - Comp &
Eqp
|
|
|
(14,438.73
|
)
|
|
Accum.
Depr. - Leasehold
Impr.
|
|
|
(2,547.27
|
)
|
|
Accum.
Depr. - Trk Aut &
Trl
|
|
|
(62,043.74
|
)
|
|
Accum.
Depr. - Off Furn &
Eqp
|
|
|
(3,802.96
|
)
|
|
Accum.
Depr. - Storage
Sheds
|
|
|
(4,375.00
|
)
|
|
Accum.
Depr. - Tanks,
Lines
|
|
|
(222,000.50
|
)
|
|
Accum.
Depr. -
Signs
|
|
|
(1,558.71
|
)
|
|
Accum.
Depr. -
Website
|
|
|
(741.15
|
)
|
|
|
|
|
|
|
|
Total
Property and
Equipment
|
|
|
1,847,886.83
|
|
|
|
|
|
|
|
Other
Assets
|
|
|
|
|
|
|
Security
Deposits
|
|
|
2,550.00
|
|
|
Goodwill
|
|
|
358,509.34
|
|
|
|
|
|
|
|
|
Total
Other
Assets
|
|
|
361,059.34
|
|
|
|
|
|
|
|
|
Total
Assets
|
|
$
|
2,475,817.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND MEMBERS'
EQUITY
|
|
||||
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
|
Accounts
Payable
|
|
$
|
184,854.40
|
|
|
VISA
-
BOA
|
|
|
236.98
|
|
|
Accrued
Expense
Payable
|
|
|
2,205.44
|
|
|
Accrued
Salary
Payable
|
|
|
11,241.28
|
|
|
Accrued
PR Tax Accr
Xxx
|
|
|
903.95
|
|
|
Federal
Withholding
Taxes
|
|
|
13.96
|
|
|
FICA/Med
Payable
|
|
|
38.26
|
|
|
FUTA
Payable
|
|
|
2.00
|
|
|
TX
Unempl
Payable
|
|
|
1.56
|
|
|
Accrued
Cordillera Tap
Fees
|
|
|
12,000.00
|
|
|
Customer
Deposits
|
|
|
10,350.00
|
|
|
|
|
|
|
|
|
Total
Current
Liabilities
|
|
|
221,847.83
|
|
|
|
|
|
|
|
Long-Term
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Long-Term
Liabilities
|
|
|
-
|
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
|
221,847.83
|
|
|
|
|
|
|
|
Members'
Equity
|
|
|
|
|
|
|
Common
Stock
|
|
|
1,000.00
|
|
|
Addl
Paid-in
Capital
|
|
|
2,521,398.06
|
|
|
Retained
Earnings
|
|
|
(534,582.20
|
)
|
|
Net
Income
|
|
|
266,154.19
|
|
|
|
|
|
|
|
|
Total
Members'
Equity
|
|
$
|
2,253,970.05
|
|
|
|
|
|
|
|
|
Total
Liabilities & Members'
Equity
|
|
$
|
2,475,817.88
|
|
SONTERRA
ENERGY
CORPORATION
INCOME
STATEMENT
FOR
THE NINE MONTHS ENDING SEPTEMBER 30, 2007
|
|
Current
Quarter
|
|
|
Year
to
Date
|
|
||
Revenues
|
|
|
|
|
|
|
||
Propane
Sales - Senna
Hills
|
|
$
|
26,500.34
|
|
|
$
|
182,524.54
|
|
Propane
Sales - Austins
Colony
|
|
|
30,469.06
|
|
|
|
157,368.96
|
|
Propane
Sales - Costa
Bella
|
|
|
26,398.63
|
|
|
|
158,476.70
|
|
Propane
Sales - Xxx Xxx
Rim
|
|
|
4,369.81
|
|
|
|
26,588.76
|
|
Propane
Sales - La
Ventana
|
|
|
21,029.61
|
|
|
|
105,414.63
|
|
Propane
Sales - Lake
Point
|
|
|
47,665.52
|
|
|
|
304,448.81
|
|
Propane
Sales -
Lakewinds
|
|
|
6,711.39
|
|
|
|
62,602.45
|
|
Propane
Sales - Prsrv @
Xxxxxx
|
|
|
8,942.51
|
|
|
|
73,798.58
|
|
Propane
Sales - Sterling
Acres
|
|
|
3,573.39
|
|
|
|
24,080.85
|
|
Propane
Sales -
Arbolago
|
|
|
7,987.63
|
|
|
|
53,778.93
|
|
Propane
Sales -
Jacarandas
|
|
|
920.88
|
|
|
|
6,799.92
|
|
Propane
Sales - Hills
Lakeway
|
|
|
3,850.09
|
|
|
|
32,088.97
|
|
Propane
Sales -
Casalano
|
|
|
4,654.83
|
|
|
|
23,545.81
|
|
Propane
Sales - The
Pointe
|
|
|
1,095.18
|
|
|
|
6,881.16
|
|
Propane
Sales -
Hollows
|
|
|
23,057.53
|
|
|
|
119,123.21
|
|
Propane
Sales -
Cordillera
|
|
|
8,931.48
|
|
|
|
20,481.35
|
|
Service
Inc. - Senna
Hills
|
|
|
7,259.95
|
|
|
|
20,707.45
|
|
Service
Inc. - Austins
Colony
|
|
|
12,780.00
|
|
|
|
38,572.50
|
|
Service
Inc. - Costa
Bella
|
|
|
2,594.23
|
|
|
|
7,474.23
|
|
Service
Inc. - Xxx Xxx
Rim
|
|
|
990.00
|
|
|
|
2,970.00
|
|
Service
Inc. - La
Ventana
|
|
|
4,590.00
|
|
|
|
13,675.00
|
|
Service
Inc. - Lake
Point
|
|
|
11,360.06
|
|
|
|
33,455.06
|
|
Service
Inc. -
Lakewinds
|
|
|
2,025.00
|
|
|
|
6,090.00
|
|
Service
Inc. - Prsrv @
Xxxxxx
|
|
|
1,890.00
|
|
|
|
5,590.00
|
|
Service
Inc. - Sterling
Acres
|
|
|
945.00
|
|
|
|
2,850.00
|
|
Service
Inc. -
Arbolago
|
|
|
1,650.00
|
|
|
|
6,312.50
|
|
Service
Inc. -
Jacarandas
|
|
|
450.00
|
|
|
|
1,395.00
|
|
Service
Inc. - Hills
Lakeway
|
|
|
1,125.00
|
|
|
|
3,360.00
|
|
Service
Inc. -
Casalano
|
|
|
630.00
|
|
|
|
1,665.00
|
|
Service
Inc. - The
Pointe
|
|
|
315.00
|
|
|
|
892.50
|
|
Service
Inc.
- Hollows
|
|
|
6,300.00
|
|
|
|
18,017.28
|
|
Service
Inc.
- Cordillera
|
|
|
555.00
|
|
|
|
1,035.00
|
|
Install
Svc. - Senna
Hills
|
|
|
1,900.00
|
|
|
|
7,877.50
|
|
Install
Svc. - Austins
Colony
|
|
|
700.00
|
|
|
|
1,735.00
|
|
Install
Svc. - Costa
Bella
|
|
|
385.00
|
|
|
|
1,215.00
|
|
Install
Svc. - Xxx Xxx
Rim
|
|
|
50.00
|
|
|
|
150.00
|
|
Install
Svc. - La
Ventana
|
|
|
200.00
|
|
|
|
3,712.00
|
|
Install
Svc. - Lake
Point
|
|
|
1,085.00
|
|
|
|
5,265.00
|
|
Install
Svc. -
Lakewinds
|
|
|
50.00
|
|
|
|
910.00
|
|
Install
Svc. - Prsrv @
Xxxxxx
|
|
|
0.00
|
|
|
|
465.00
|
|
Install
Svc. - Sterling
Acres
|
|
|
0.00
|
|
|
|
50.00
|
|
Install
Svc. -
Arbolago
|
|
|
360.00
|
|
|
|
2,010.00
|
|
Install
Svc. -
Jacarandas
|
|
|
0.00
|
|
|
|
125.00
|
|
Install
Svc. - Hills
Lakeway
|
|
|
0.00
|
|
|
|
50.00
|
|
Install
Svc. -
Caslano
|
|
|
50.00
|
|
|
|
2,481.00
|
|
Install
Svc. - The
Pointe
|
|
|
200.00
|
|
|
|
300.00
|
|
Install
Svc. -
Hollows
|
|
|
1,025.00
|
|
|
|
23,976.50
|
|
Install
Svc. -
Cordillera
|
|
|
200.00
|
|
|
|
7,077.00
|
|
Install
Svc. -
Avonlea
|
|
|
50.00
|
|
|
|
183.00
|
|
Fin.
Chg. Inc. - Senna
Hills
|
|
|
170.00
|
|
|
|
620.00
|
|
Fin.
Chg. Inc. - Austins
Colon
|
|
|
1,380.00
|
|
|
|
4,935.00
|
|
Fin.
Chg. Inc. - Costa
Bella
|
|
|
110.00
|
|
|
|
245.00
|
|
Fin.
Chg. Inc. - Xxx Xxx
Rim
|
|
|
35.00
|
|
|
|
155.00
|
|
Fin.
Chg. Inc. - La
Ventana
|
|
|
135.00
|
|
|
|
485.00
|
|
Fin.
Chg. Inc. - Lake
Point
|
|
|
355.00
|
|
|
|
1,400.00
|
|
Fin.
Chg. Inc. -
Lakewinds
|
|
|
75.00
|
|
|
|
210.00
|
|
Fin.
Chg. Inc. - Prsrv @
Xxxxx
|
|
|
60.00
|
|
|
|
170.00
|
|
Fin.
Chg. Inc. - Sterling
Acre
|
|
|
50.00
|
|
|
|
185.00
|
|
Fin.
Chg. Inc. -
Arbolago
|
|
|
70.00
|
|
|
|
225.00
|
|
Fin.
Chg. Inc. -
Jacarandas
|
|
|
30.00
|
|
|
|
115.00
|
|
Fin.
Chg. Inc. - Hills
Lakeway
|
|
|
25.00
|
|
|
|
155.00
|
|
Fin.
Chg. Inc. -
Casalano
|
|
|
30.00
|
|
|
|
100.00
|
|
Fin.
Chg. Inc. - The
Pointe
|
|
|
15.00
|
|
|
|
65.00
|
|
Fin.
Chg. Inc. -
Hollows
|
|
|
120.00
|
|
|
|
370.00
|
|
Construction
Svcs.
Income
|
|
|
2,000.00
|
|
|
|
0.00
|
|
Construct.
Svcs. - Senna
Hills
|
|
|
3,480.00
|
|
|
|
33,667.50
|
|
Construct.
Svcs. - Austins
Col
|
|
|
0.00
|
|
|
|
3,425.00
|
|
Construct.
Svcs. - Costa
Bella
|
|
|
0.00
|
|
|
|
1,750.00
|
|
Construct.
Svcs. - La
Ventana
|
|
|
(279.00
|
)
|
|
|
2,010.00
|
|
Construct.
Svcs. - Lake
Point
|
|
|
3,150.00
|
|
|
|
6,865.00
|
|
Construct.
Svcs. -
Arbolago
|
|
|
1,400.00
|
|
|
|
1,400.00
|
|
Construct.
Svcs. -
Casalano
|
|
|
2,381.00
|
|
|
|
4,762.00
|
|
Construct.
Svcs. - The
Pointe
|
|
|
1,400.00
|
|
|
|
4,200.00
|
|
Construct.
Svcs. -
Hollows
|
|
|
9,160.00
|
|
|
|
56,509.50
|
|
Construct.
Svcs. -
Cordillera
|
|
|
3,509.00
|
|
|
|
16,996.00
|
|
Construct.
Svcs. -
Avonlea
|
|
|
13,000.00
|
|
|
|
45,216.00
|
|
Construct.
Svcs. - Lago
Vista
|
|
|
0.00
|
|
|
|
13,817.50
|
|
Construct.
Svcs. -
Esp
|
|
|
29,000.00
|
|
|
|
29,000.00
|
|
Sales
Allowances
|
|
|
0.00
|
|
|
|
(984.14
|
)
|
Utility
Installation
Income
|
|
|
10,283.46
|
|
|
|
40,565.94
|
|
Interest
Income
|
|
|
0.00
|
|
|
|
27.03
|
|
Misc.
Income
|
|
|
2,094.75
|
|
|
|
2,094.75
|
|
Recover
Prior Period
Debt
|
|
|
0.00
|
|
|
|
38.40
|
|
Gain
- Sale of
Assets
|
|
|
0.00
|
|
|
|
113.30
|
|
|
|
|
|
|
|
|
|
|
Total
Revenues
|
|
|
371,111.33
|
|
|
|
1,850,555.93
|
|
|
|
|
|
|
|
|
|
|
Cost
of
Sales
|
|
|
|
|
|
|
|
|
COS:Propane
-
Senna
|
|
|
13,272.88
|
|
|
|
97,970.54
|
|
COS:Propane
-
Austin
|
|
|
9,721.86
|
|
|
|
88,604.96
|
|
COS:Propane
- Costa
Bella
|
|
|
12,844.98
|
|
|
|
119,939.17
|
|
COS:Propane
- Xxx
Xxx
|
|
|
1,382.55
|
|
|
|
14,580.90
|
|
COS:Propane
- La
Ventana
|
|
|
13,897.50
|
|
|
|
67,474.83
|
|
COS:Propane
- Lake
Pointe
|
|
|
33,588.88
|
|
|
|
173,463.70
|
|
COS:Propane
-
Lakewinds
|
|
|
3,948.74
|
|
|
|
37,758.33
|
|
COS:Propane
-
Preserves
|
|
|
4,099.04
|
|
|
|
41,602.15
|
|
COS:Propane
-
Sterling
|
|
|
1,980.85
|
|
|
|
14,817.26
|
|
COS:Propane
-
Jacaranda
|
|
|
0.00
|
|
|
|
3,141.05
|
|
COS:Propane
- Hills
Lake
|
|
|
1,698.85
|
|
|
|
19,049.38
|
|
COS:Propane
-
Casalano
|
|
|
2,264.10
|
|
|
|
13,952.79
|
|
COS:Propane
-
Hollows
|
|
|
9,953.02
|
|
|
|
64,386.55
|
|
COS:Propane
-
Cordillera
|
|
|
12,821.24
|
|
|
|
28,086.43
|
|
COS:Propane
-
Avonlea
|
|
|
0.00
|
|
|
|
930.64
|
|
COS:Meters
&
Supplies
|
|
|
3,426.03
|
|
|
|
12,480.74
|
|
COS:Materials
|
|
|
29,434.31
|
|
|
|
57,532.74
|
|
COS:Site
Preparation
|
|
|
657.98
|
|
|
|
4,469.65
|
|
COS:Construct.
Svcs.
|
|
|
200.00
|
|
|
|
1,750.00
|
|
COS:Engineer/Design
|
|
|
0.00
|
|
|
|
4,467.45
|
|
COS:Depreciation
Exp
|
|
|
19,141.81
|
|
|
|
57,425.43
|
|
COS:Insurance
-
W/C
|
|
|
1,036.06
|
|
|
|
5,638.12
|
|
COS:Xxx.
&
Wages-Hourly
|
|
|
49,416.70
|
|
|
|
103,822.11
|
|
COS:Xxx.
&
Wages-Salary
|
|
|
(15,684.53
|
)
|
|
|
0.00
|
|
COS:P/R
Tax -
FICA/Med
|
|
|
2,483.63
|
|
|
|
7,638.25
|
|
COS:P/R
Tax -
FUTA
|
|
|
66.20
|
|
|
|
402.39
|
|
COS:P/R
Tax - TX
Unemp
|
|
|
0.00
|
|
|
|
364.96
|
|
Inventory
Adj.
(Propane)
|
|
|
13,467.07
|
|
|
|
(18,284.93
|
)
|
GCTV
COS:Materials
|
|
|
0.00
|
|
|
|
794.83
|
|
|
|
|
|
|
|
|
|
|
Total
Cost of
Sales
|
|
|
225,119.75
|
|
|
|
1,024,260.42
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
|
145,991.58
|
|
|
|
826,295.51
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
Computer
Supplies -
Oper
|
|
|
9.00
|
|
|
|
83.69
|
|
Cust.
Comm. Svcs. -
Oper.
|
|
|
353.16
|
|
|
|
1,104.22
|
|
Depreciation
Exp -
Oper
|
|
|
10,049.68
|
|
|
|
30,149.06
|
|
Empl.
Benefits - Retire -
Oper
|
|
|
0.00
|
|
|
|
1.71
|
|
Equipment
Rental -
Oper.
|
|
|
2,357.03
|
|
|
|
7,079.84
|
|
Insurance
- Med/Life -
Oper
|
|
|
9,198.44
|
|
|
|
15,627.65
|
|
Insurance
- Casualty -
Oper
|
|
|
15,504.20
|
|
|
|
46,583.00
|
|
Insurance
- W/C -
Oper
|
|
|
(1,183.74
|
)
|
|
|
813.65
|
|
Insurance
- Auto -
Oper
|
|
|
1,595.49
|
|
|
|
4,786.47
|
|
Management
Fee -
Oper
|
|
|
0.00
|
|
|
|
100.00
|
|
Meals
&
Ent.
-
Oper
|
|
|
1,184.58
|
|
|
|
2,443.47
|
|
Meters
&
Supplies
-
Oper
|
|
|
55.78
|
|
|
|
353.73
|
|
Meter
Reading -
Oper
|
|
|
1,224.86
|
|
|
|
3,885.71
|
|
Misc.
Exp. -
Oper.
|
|
|
0.00
|
|
|
|
358.65
|
|
Office
Supplies -
Oper
|
|
|
91.54
|
|
|
|
1,024.90
|
|
Payroll
- Oper -
Salary
|
|
|
10,587.50
|
|
|
|
36,575.00
|
|
P/R
Tax - FICA/Med -
Oper
|
|
|
749.33
|
|
|
|
2,606.04
|
|
P/R
Tax - FUTA -
Oper
|
|
|
0.00
|
|
|
|
56.00
|
|
P/R
Tax - TX Unempl -
Oper
|
|
|
0.00
|
|
|
|
56.24
|
|
Rent
Expense -
Oper.
|
|
|
8,183.29
|
|
|
|
19,905.29
|
|
Repairs
&
Main
-
Oper
|
|
|
3,165.41
|
|
|
|
7,450.30
|
|
Repairs
&
Main
-
Auto
|
|
|
3,569.14
|
|
|
|
8,791.17
|
|
Safety
&
Env
Compliance -
Oper
|
|
|
0.00
|
|
|
|
1,486.71
|
|
Sm.
Tools & Supp. -
Oper.
|
|
|
486.27
|
|
|
|
2,893.96
|
|
Tank
Monitoring -
Oper
|
|
|
956.25
|
|
|
|
2,231.25
|
|
Telephone
- Oper -
Debba
|
|
|
97.47
|
|
|
|
264.49
|
|
Telephone-Oper-Dripping
|
|
|
303.31
|
|
|
|
568.64
|
|
Telephone
- Cellular -
Oper
|
|
|
3,049.35
|
|
|
|
8,205.86
|
|
Telephone-SA
Office
|
|
|
1,391.42
|
|
|
|
4,152.62
|
|
Travel-Mileage/Veh
-
Oper
|
|
|
12,774.82
|
|
|
|
32,718.55
|
|
Travel
- Lodging -
Oper
|
|
|
1,491.59
|
|
|
|
1,592.90
|
|
Travel
- Meals & Ent -
Oper
|
|
|
468.62
|
|
|
|
624.41
|
|
Uniforms
|
|
|
777.64
|
|
|
|
2,262.62
|
|
Waste
&
Sewer
-
Oper
|
|
|
169.13
|
|
|
|
672.76
|
|
Repairs
&
Main
-
GCTV
|
|
|
76.50
|
|
|
|
426.50
|
|
Supplies
- Oper -
GCTV
|
|
|
0.00
|
|
|
|
80.62
|
|
Travel-Sales-Other
|
|
|
0.00
|
|
|
|
5.40
|
|
Bank
Service
Charges
|
|
|
4,390.42
|
|
|
|
11,582.26
|
|
Collection
Expense
|
|
|
239.82
|
|
|
|
491.44
|
|
Commissions
and
Fees
|
|
|
61.80
|
|
|
|
71.80
|
|
Computer
&
Internet
Fees
|
|
|
664.97
|
|
|
|
1,824.18
|
|
Computer
Repairs &
Supplies
|
|
|
357.55
|
|
|
|
357.55
|
|
Empl.
Drug Test Saf &
Comp
|
|
|
0.00
|
|
|
|
203.00
|
|
Depreciation
Exp -
G&A
|
|
|
2,685.09
|
|
|
|
8,055.23
|
|
Dues
&
Subscriptions
|
|
|
445.00
|
|
|
|
445.00
|
|
Electricity
- Office -
SA
|
|
|
0.00
|
|
|
|
180.31
|
|
Electricity-Dripping
|
|
|
216.30
|
|
|
|
216.30
|
|
Empl.
Benefits -
Retirement
|
|
|
21.73
|
|
|
|
27.33
|
|
Franchise
Fee
|
|
|
2,790.74
|
|
|
|
8,423.60
|
|
Insurance
-
Med/Life
|
|
|
1,992.30
|
|
|
|
3,089.48
|
|
Insurance
- W/C -
G&A
|
|
|
176.32
|
|
|
|
58.20
|
|
Interest
Expense
|
|
|
391.89
|
|
|
|
1,870.92
|
|
Legal
Fees &
Costs
|
|
|
9,031.03
|
|
|
|
93,627.59
|
|
Licenses,
Taxes &
Fees
|
|
|
350.00
|
|
|
|
1,467.35
|
|
Merchant
Fees
|
|
|
2,264.30
|
|
|
|
11,010.24
|
|
Meals
&
Entertainment
|
|
|
77.25
|
|
|
|
2,209.88
|
|
Office
Expense
|
|
|
49.63
|
|
|
|
69.07
|
|
Office
Supplies
Expense
|
|
|
1,059.74
|
|
|
|
2,539.57
|
|
Payroll
- Gen &
Adm
|
|
|
26,996.40
|
|
|
|
77,910.00
|
|
Employee
Stock
Bonus
|
|
|
0.00
|
|
|
|
26,500.00
|
|
Payroll
Process.
Exp.
|
|
|
516.52
|
|
|
|
1,871.39
|
|
P/R
Tax -
FICA/Med
|
|
|
2,059.92
|
|
|
|
5,941.68
|
|
P/R
Tax -
FUTA
|
|
|
24.00
|
|
|
|
115.81
|
|
P/R
Tax - TX Unempl -
Gen
|
|
|
22.32
|
|
|
|
106.93
|
|
Postage
&
Exp.
Shipping
|
|
|
1,517.00
|
|
|
|
5,654.96
|
|
Rent
Expense
|
|
|
9,900.00
|
|
|
|
29,700.00
|
|
Repairs
&
Main
-
Autos
|
|
|
52.66
|
|
|
|
450.83
|
|
Security
Expense
|
|
|
0.00
|
|
|
|
887.50
|
|
Storage
Rental
|
|
|
450.00
|
|
|
|
1,227.05
|
|
Taxes
-
Other
|
|
|
0.00
|
|
|
|
3,013.00
|
|
Taxes
-
Penalty
|
|
|
100.00
|
|
|
|
2,381.70
|
|
Tax
Prep
Fee
|
|
|
3,013.00
|
|
|
|
3,013.00
|
|
Telephone-River
Bend
|
|
|
(95.82
|
)
|
|
|
0.00
|
|
Telephones-Cell
Phones
|
|
|
364.52
|
|
|
|
1,243.61
|
|
Travel-Mileage/Vehicles
|
|
|
1,708.11
|
|
|
|
3,944.16
|
|
Travel-Meals
&
Entertainment
|
|
|
0.00
|
|
|
|
322.32
|
|
Travel-Other
|
|
|
14.00
|
|
|
|
14.00
|
|
|
|
|
|
|
|
|
|
|
Total
Expenses
|
|
|
162,645.57
|
|
|
|
560,141.32
|
|
|
|
|
|
|
|
|
|
|
Net
Income
|
|
$
|
(16,653.99
|
)
|
|
$
|
266,154.19
|
|
SONTERRA
ENERGY
CORPORATION
BALANCE
SHEET
JUNE30,
2007
|
|
|
|
|
|
ASSETS
|
|
||||
|
|
|
|
|
|
Current
Assets
|
|
|
|
||
|
Bank
of
Am-Chking-8855
|
|
$
|
41,499.49
|
|
|
Accounts
Receivable -
CUSI
|
|
|
126,961.77
|
|
|
Accts.
Rec. CUSI Prpd
Dept
|
|
|
150.00
|
|
|
Accounts
Receivable -
Other
|
|
|
11,840.61
|
|
|
Accts
Rec - Cord Tap
Fees
|
|
|
2,000.00
|
|
|
Employee
Advances
|
|
|
10,753.33
|
|
|
Inter-Co.
Ln -
TOGC
|
|
|
2,911,279.14
|
|
|
Inventory
-
Propane
|
|
|
115,782.00
|
|
|
Deposits
- W/C
Ins
|
|
|
4,981.00
|
|
|
Prepaid
Expenses
|
|
|
6,642.92
|
|
|
Prepaid
Insurance
|
|
|
28,141.74
|
|
|
Prepaid
Rent
|
|
|
4,083.33
|
|
|
Prepaid
Interest
|
|
|
395.10
|
|
|
Prepaid
Const.
Costs
|
|
|
1,709.64
|
|
|
|
|
|
|
|
|
Total
Current
Assets
|
|
|
3,266,220.07
|
|
|
|
|
|
|
|
Property
and
Equipment
|
|
|
|
|
|
|
Machinery
&
Equipment
|
|
|
64,080.45
|
|
|
Cell
Phones &
Pagers
|
|
|
1,228.56
|
|
|
Computers
&
Related
Equipment
|
|
|
34,490.42
|
|
|
Leasehold
Improvements
|
|
|
7,484.92
|
|
|
Trucks
Autos &
Trailers
|
|
|
126,464.38
|
|
|
Office
Furn &
Eqp
|
|
|
7,007.07
|
|
|
Storage
Sheds
|
|
|
7,500.00
|
|
|
Tanks,
Lines - Prop Dist
Sys
|
|
|
1,913,162.78
|
|
|
Signs
|
|
|
3,604.32
|
|
|
Website
|
|
|
1,270.29
|
|
|
Accum.
Depr. - Mach &
Eqp
|
|
|
(29,689.50
|
)
|
|
Accum.
Depr. - Cells &
Pagrs
|
|
|
(563.32
|
)
|
|
Accum.
Depr. - Comp &
Eqp
|
|
|
(12,645.58
|
)
|
|
Accum.
Depr. - Leasehold
Impr.
|
|
|
(2,173.03
|
)
|
|
Accum.
Depr. - Trk Aut &
Trl
|
|
|
(55,720.52
|
)
|
|
Accum.
Depr. - Off Furn &
Eqp
|
|
|
(3,452.61
|
)
|
|
Accum.
Depr. - Storage
Sheds
|
|
|
(4,000.00
|
)
|
|
Accum.
Depr. - Tanks,
Lines
|
|
|
(202,858.69
|
)
|
|
Accum.
Depr. -
Signs
|
|
|
(1,378.50
|
)
|
|
Accum.
Depr. -
Website
|
|
|
(635.23
|
)
|
|
|
|
|
|
|
|
Total
Property and
Equipment
|
|
|
1,853,176.21
|
|
|
|
|
|
|
|
Other
Assets
|
|
|
|
|
|
|
Security
Deposits
|
|
|
2,500.00
|
|
|
Goodwill
|
|
|
358,509.34
|
|
|
|
|
|
|
|
|
Total
Other
Assets
|
|
|
361,009.34
|
|
|
|
|
|
|
|
|
Total
Assets
|
|
$
|
5,480,405.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND MEMBERS'
EQUITY
|
|
||||
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
|
Accounts
Payable
|
|
$
|
139,549.87
|
|
|
AP
-
Other
|
|
|
350.20
|
|
|
VISA
-
BOA
|
|
|
372.42
|
|
|
Accrued
Expense
Payable
|
|
|
2,415.33
|
|
|
Accrued
Salary
Payable
|
|
|
14,602.16
|
|
|
Accrued
PR Tax Accr
Xxx
|
|
|
1,161.06
|
|
|
Federal
Withholding
Taxes
|
|
|
13.96
|
|
|
FICA/Med
Payable
|
|
|
38.26
|
|
|
FUTA
Payable
|
|
|
2.00
|
|
|
TX
Unempl
Payable
|
|
|
1.56
|
|
|
Inter
Co Ln -
TOGC
|
|
|
509,590.03
|
|
|
Accrued
Cordillera Tap
Fees
|
|
|
12,000.00
|
|
|
Customer
Deposits
|
|
|
9,150.00
|
|
|
N/P
-
SWBC/Prog
|
|
|
1,162.20
|
|
|
|
|
|
|
|
|
Total
Current
Liabilities
|
|
|
690,409.05
|
|
|
|
|
|
|
|
Long-Term
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Long-Term
Liabilities
|
|
|
0.00
|
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
|
690,409.05
|
|
|
|
|
|
|
|
Members'
Equity
|
|
|
|
|
|
|
Common
Stock
|
|
|
1,000.00
|
|
|
Addl
Paid-in
Capital
|
|
|
5,040,770.59
|
|
|
Retained
Earnings
|
|
|
(534,582.20
|
)
|
|
Net
Income
|
|
|
282,808.18
|
|
|
|
|
|
|
|
|
Total
Members'
Equity
|
|
|
4,789,996.57
|
|
|
|
|
|
|
|
|
Total
Liabilities & Members'
Equity
|
|
|
5,480,405.62
|
|
SONTERRA
ENERGY
CORPORATION
INCOME
STATEMENT
FOR
THE SIX MONTHS ENDING
JUNE30,
2007
|
|
Current
Quarter
|
|
|
Year
to
Date
|
|
||
Revenues
|
|
|
|
|
|
|
||
Propane
Sales - Senna
Hills
|
|
$
|
37,352.70
|
|
|
$
|
156,024.20
|
|
Propane
Sales - Austins
Colony
|
|
|
35,073.50
|
|
|
|
126,899.90
|
|
Propane
Sales - Costa
Bella
|
|
|
36,730.52
|
|
|
|
132,078.07
|
|
Propane
Sales - Xxx Xxx
Rim
|
|
|
5,100.05
|
|
|
|
22,218.95
|
|
Propane
Sales - La
Ventana
|
|
|
24,279.55
|
|
|
|
84,385.02
|
|
Propane
Sales - Lake
Point
|
|
|
64,476.96
|
|
|
|
256,783.29
|
|
Propane
Sales -
Lakewinds
|
|
|
10,571.32
|
|
|
|
55,891.06
|
|
Propane
Sales - Prsrv @
Xxxxxx
|
|
|
13,890.63
|
|
|
|
64,856.07
|
|
Propane
Sales - Sterling
Acres
|
|
|
5,022.00
|
|
|
|
20,507.46
|
|
Propane
Sales -
Arbolago
|
|
|
12,915.32
|
|
|
|
45,791.30
|
|
Propane
Sales -
Jacarandas
|
|
|
1,372.20
|
|
|
|
5,879.04
|
|
Propane
Sales - Hills
Lakeway
|
|
|
5,696.31
|
|
|
|
28,238.88
|
|
Propane
Sales -
Casalano
|
|
|
5,101.24
|
|
|
|
18,890.98
|
|
Propane
Sales - The
Pointe
|
|
|
1,601.07
|
|
|
|
5,785.98
|
|
Propane
Sales -
Hollows
|
|
|
27,877.88
|
|
|
|
96,065.68
|
|
Propane
Sales -
Cordillera
|
|
|
3,823.91
|
|
|
|
11,549.87
|
|
Service
Inc. - Senna
Hills
|
|
|
6,922.50
|
|
|
|
13,447.50
|
|
Service
Inc. - Austins
Colony
|
|
|
12,712.50
|
|
|
|
25,792.50
|
|
Service
Inc. - Costa
Bella
|
|
|
2,410.00
|
|
|
|
4,880.00
|
|
Service
Inc. - Xxx Xxx
Rim
|
|
|
990.00
|
|
|
|
1,980.00
|
|
Service
Inc. - La
Ventana
|
|
|
4,545.00
|
|
|
|
9,085.00
|
|
Service
Inc. - Lake
Point
|
|
|
11,160.00
|
|
|
|
22,095.00
|
|
Service
Inc. -
Lakewinds
|
|
|
2,025.00
|
|
|
|
4,065.00
|
|
Service
Inc. - Prsrv @
Xxxxxx
|
|
|
1,825.00
|
|
|
|
3,700.00
|
|
Service
Inc. - Sterling
Acres
|
|
|
960.00
|
|
|
|
1,905.00
|
|
Service
Inc. -
Arbolago
|
|
|
1,657.50
|
|
|
|
4,662.50
|
|
Service
Inc. -
Jacarandas
|
|
|
450.00
|
|
|
|
945.00
|
|
Service
Inc. - Hills
Lakeway
|
|
|
1,155.00
|
|
|
|
2,235.00
|
|
Service
Inc. -
Casalano
|
|
|
510.00
|
|
|
|
1,035.00
|
|
Service
Inc. - The
Pointe
|
|
|
285.00
|
|
|
|
577.50
|
|
Service
Inc.
- Hollows
|
|
|
6,122.50
|
|
|
|
11,717.28
|
|
Service
Inc.
- Cordillera
|
|
|
165.00
|
|
|
|
480.00
|
|
Install
Svc. - Senna
Hills
|
|
|
1,500.00
|
|
|
|
5,977.50
|
|
Install
Svc. - Austins
Colony
|
|
|
550.00
|
|
|
|
1,035.00
|
|
Install
Svc. - Costa
Bella
|
|
|
520.00
|
|
|
|
830.00
|
|
Install
Svc. - Xxx Xxx
Rim
|
|
|
50.00
|
|
|
|
100.00
|
|
Install
Svc. - La
Ventana
|
|
|
200.00
|
|
|
|
3,512.00
|
|
Install
Svc. - Lake
Point
|
|
|
1,555.00
|
|
|
|
4,180.00
|
|
Install
Svc. -
Lakewinds
|
|
|
50.00
|
|
|
|
860.00
|
|
Install
Svc. - Prsrv @
Xxxxxx
|
|
|
175.00
|
|
|
|
465.00
|
|
Install
Svc. - Sterling
Acres
|
|
|
50.00
|
|
|
|
50.00
|
|
Install
Svc. -
Arbolago
|
|
|
250.00
|
|
|
|
1,650.00
|
|
Install
Svc. -
Jacarandas
|
|
|
50.00
|
|
|
|
125.00
|
|
Install
Svc. - Hills
Lakeway
|
|
|
0.00
|
|
|
|
50.00
|
|
Install
Svc. -
Caslano
|
|
|
0.00
|
|
|
|
2,431.00
|
|
Install
Svc. - The
Pointe
|
|
|
50.00
|
|
|
|
100.00
|
|
Install
Svc. -
Hollows
|
|
|
700.00
|
|
|
|
22,951.50
|
|
Install
Svc. -
Cordillera
|
|
|
250.00
|
|
|
|
6,877.00
|
|
Install
Svc. -
Avonlea
|
|
|
0.00
|
|
|
|
133.00
|
|
Fin.
Chg. Inc. - Senna
Hills
|
|
|
240.00
|
|
|
|
450.00
|
|
Fin.
Chg. Inc. - Austins
Colon
|
|
|
1,710.00
|
|
|
|
3,555.00
|
|
Fin.
Chg. Inc. - Costa
Bella
|
|
|
60.00
|
|
|
|
135.00
|
|
Fin.
Chg. Inc. - Xxx Xxx
Rim
|
|
|
60.00
|
|
|
|
120.00
|
|
Fin.
Chg. Inc. - La
Ventana
|
|
|
215.00
|
|
|
|
350.00
|
|
Fin.
Chg. Inc. - Lake
Point
|
|
|
490.00
|
|
|
|
1,045.00
|
|
Fin.
Chg. Inc. -
Lakewinds
|
|
|
70.00
|
|
|
|
135.00
|
|
Fin.
Chg. Inc. - Prsrv @
Xxxxx
|
|
|
40.00
|
|
|
|
110.00
|
|
Fin.
Chg. Inc. - Sterling
Acre
|
|
|
65.00
|
|
|
|
135.00
|
|
Fin.
Chg. Inc. -
Arbolago
|
|
|
60.00
|
|
|
|
155.00
|
|
Fin.
Chg. Inc. -
Jacarandas
|
|
|
35.00
|
|
|
|
85.00
|
|
Fin.
Chg. Inc. - Hills
Lakeway
|
|
|
60.00
|
|
|
|
130.00
|
|
Fin.
Chg. Inc. -
Casalano
|
|
|
40.00
|
|
|
|
70.00
|
|
Fin.
Chg. Inc. - The
Pointe
|
|
|
15.00
|
|
|
|
50.00
|
|
Fin.
Chg. Inc. -
Hollows
|
|
|
130.00
|
|
|
|
250.00
|
|
Construction
Svcs.
Income
|
|
|
(2,000.00
|
)
|
|
|
(2,000.00
|
)
|
Construct.
Svcs. - Senna
Hills
|
|
|
16,687.50
|
|
|
|
30,187.50
|
|
Construct.
Svcs. - Austins
Col
|
|
|
3,425.00
|
|
|
|
3,425.00
|
|
Construct.
Svcs. - Costa
Bella
|
|
|
1,750.00
|
|
|
|
1,750.00
|
|
Construct.
Svcs. - La
Ventana
|
|
|
1,289.00
|
|
|
|
2,289.00
|
|
Construct.
Svcs. - Lake
Point
|
|
|
4,200.00
|
|
|
|
3,715.00
|
|
Construct.
Svcs. -
Casalano
|
|
|
0.00
|
|
|
|
2,381.00
|
|
Construct.
Svcs. - The
Pointe
|
|
|
2,800.00
|
|
|
|
2,800.00
|
|
Construct.
Svcs. -
Hollows
|
|
|
19,899.50
|
|
|
|
47,349.50
|
|
Construct.
Svcs. -
Cordillera
|
|
|
7,166.00
|
|
|
|
13,487.00
|
|
Construct.
Svcs. -
Avonlea
|
|
|
2,216.00
|
|
|
|
32,216.00
|
|
Construct.
Svcs. - Lago
Vista
|
|
|
0.00
|
|
|
|
13,817.50
|
|
Sales
Allowances
|
|
|
(140.76
|
)
|
|
|
(984.14
|
)
|
Utility
Installation
Income
|
|
|
22,178.11
|
|
|
|
30,282.48
|
|
Interest
Income
|
|
|
20.57
|
|
|
|
27.03
|
|
Recover
Prior Period
Debt
|
|
|
38.40
|
|
|
|
38.40
|
|
Gain
- Sale of
Assets
|
|
|
113.30
|
|
|
|
113.30
|
|
|
|
|
|
|
|
|
|
|
Total
Revenues
|
|
|
433,662.78
|
|
|
|
1,479,444.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of
Sales
|
|
|
|
|
|
|
|
|
COS:Propane
|
|
|
(527,951.17
|
)
|
|
|
0.00
|
|
COS:Propane
-
Senna
|
|
|
84,697.66
|
|
|
|
84,697.66
|
|
COS:Propane
-
Austin
|
|
|
78,883.10
|
|
|
|
78,883.10
|
|
COS:Propane
- Costa
Bella
|
|
|
107,094.19
|
|
|
|
107,094.19
|
|
COS:Propane
- Xxx
Xxx
|
|
|
13,198.35
|
|
|
|
13,198.35
|
|
COS:Propane
- La
Ventana
|
|
|
53,577.33
|
|
|
|
53,577.33
|
|
COS:Propane
- Lake
Pointe
|
|
|
139,874.82
|
|
|
|
139,874.82
|
|
COS:Propane
-
Lakewinds
|
|
|
33,809.59
|
|
|
|
33,809.59
|
|
COS:Propane
-
Preserves
|
|
|
37,503.11
|
|
|
|
37,503.11
|
|
COS:Propane
-
Sterling
|
|
|
12,836.41
|
|
|
|
12,836.41
|
|
COS:Propane
-
Jacaranda
|
|
|
3,141.05
|
|
|
|
3,141.05
|
|
COS:Propane
- Hills
Lake
|
|
|
17,350.53
|
|
|
|
17,350.53
|
|
COS:Propane
-
Casalano
|
|
|
11,688.69
|
|
|
|
11,688.69
|
|
COS:Propane
-
Hollows
|
|
|
54,433.53
|
|
|
|
54,433.53
|
|
COS:Propane
-
Cordillera
|
|
|
15,265.19
|
|
|
|
15,265.19
|
|
COS:Propane
-
Avonlea
|
|
|
930.64
|
|
|
|
930.64
|
|
COS:Meters
&
Supplies
|
|
|
4,426.65
|
|
|
|
9,054.71
|
|
COS:Materials
|
|
|
9,588.28
|
|
|
|
28,098.43
|
|
COS:Site
Preparation
|
|
|
2,112.01
|
|
|
|
3,811.67
|
|
COS:Construct.
Svcs.
|
|
|
0.00
|
|
|
|
1,550.00
|
|
COS:Engineer/Design
|
|
|
1,768.89
|
|
|
|
4,467.45
|
|
COS:Depreciation
Exp
|
|
|
19,207.44
|
|
|
|
38,283.62
|
|
COS:Insurance
-
W/C
|
|
|
2,716.77
|
|
|
|
4,602.06
|
|
COS:Xxx.
&
Wages-Hourly
|
|
|
27,690.65
|
|
|
|
54,405.41
|
|
COS:Xxx.
&
Wages-Salary
|
|
|
7,746.14
|
|
|
|
15,684.53
|
|
COS:P/R
Tax -
FICA/Med
|
|
|
2,613.97
|
|
|
|
5,154.62
|
|
COS:P/R
Tax -
FUTA
|
|
|
(199.13
|
)
|
|
|
336.19
|
|
COS:P/R
Tax - TX
Unemp
|
|
|
360.50
|
|
|
|
364.96
|
|
Inventory
Adj.
(Propane)
|
|
|
3,696.00
|
|
|
|
(31,752.00
|
)
|
GCTV
COS:Materials
|
|
|
507.64
|
|
|
|
794.83
|
|
|
|
|
|
|
|
|
|
|
Total
Cost of
Sales
|
|
|
218,568.83
|
|
|
|
799,140.67
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
|
215,093.95
|
|
|
|
680,303.93
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
Computer
Supplies -
Oper
|
|
|
0.00
|
|
|
|
74.69
|
|
Cust.
Comm. Svcs. -
Oper.
|
|
|
375.53
|
|
|
|
751.06
|
|
Depreciation
Exp -
Oper
|
|
|
10,408.44
|
|
|
|
20,099.38
|
|
Empl.
Benefits - Retire -
Oper
|
|
|
1.71
|
|
|
|
1.71
|
|
Equipment
Rental -
Oper.
|
|
|
1,476.87
|
|
|
|
4,722.81
|
|
Insurance
- Med/Life -
Oper
|
|
|
1,193.82
|
|
|
|
6,429.21
|
|
Insurance
- Casualty -
Oper
|
|
|
15,522.09
|
|
|
|
31,078.80
|
|
Insurance
- W/C -
Oper
|
|
|
895.71
|
|
|
|
1,997.39
|
|
Insurance
- Auto -
Oper
|
|
|
1,595.49
|
|
|
|
3,190.98
|
|
Management
Fee -
Oper
|
|
|
0.00
|
|
|
|
100.00
|
|
Meals
&
Ent.
-
Oper
|
|
|
533.88
|
|
|
|
1,258.89
|
|
Meters
&
Supplies
-
Oper
|
|
|
83.05
|
|
|
|
297.95
|
|
Meter
Reading -
Oper
|
|
|
642.09
|
|
|
|
2,660.85
|
|
Misc.
Exp. -
Oper.
|
|
|
358.65
|
|
|
|
358.65
|
|
Office
Supplies -
Oper
|
|
|
445.44
|
|
|
|
933.36
|
|
Payroll
- Oper -
Salary
|
|
|
12,512.50
|
|
|
|
25,987.50
|
|
P/R
Tax - FICA/Med -
Oper
|
|
|
896.60
|
|
|
|
1,856.71
|
|
P/R
Tax - FUTA -
Oper
|
|
|
0.01
|
|
|
|
56.00
|
|
P/R
Tax - TX Unempl -
Oper
|
|
|
(3.17
|
)
|
|
|
56.24
|
|
Rent
Expense -
Oper.
|
|
|
5,935.00
|
|
|
|
11,722.00
|
|
Repairs
&
Main
-
Oper
|
|
|
1,560.20
|
|
|
|
4,284.89
|
|
Repairs
&
Main
-
Auto
|
|
|
3,000.16
|
|
|
|
5,222.03
|
|
Safety
&
Env
Compliance -
Oper
|
|
|
0.00
|
|
|
|
1,486.71
|
|
Sm.
Tools & Supp. -
Oper.
|
|
|
783.96
|
|
|
|
2,407.69
|
|
Tank
Monitoring -
Oper
|
|
|
956.25
|
|
|
|
1,275.00
|
|
Telephone
- Oper -
Debba
|
|
|
65.72
|
|
|
|
167.02
|
|
Telephone-Oper-Dripping
|
|
|
131.94
|
|
|
|
265.33
|
|
Telephone
- Cellular -
Oper
|
|
|
3,241.89
|
|
|
|
5,156.51
|
|
Telephone-SA
Office
|
|
|
1,372.56
|
|
|
|
2,761.20
|
|
Travel-Mileage/Veh
-
Oper
|
|
|
10,667.87
|
|
|
|
19,943.73
|
|
Travel
- Lodging -
Oper
|
|
|
0.00
|
|
|
|
101.31
|
|
Travel
- Meals & Ent -
Oper
|
|
|
35.82
|
|
|
|
155.79
|
|
Uniforms
|
|
|
766.35
|
|
|
|
1,484.98
|
|
Waste
&
Sewer
-
Oper
|
|
|
337.47
|
|
|
|
503.63
|
|
Repairs
&
Main
-
GCTV
|
|
|
0.00
|
|
|
|
350.00
|
|
Supplies
- Oper -
GCTV
|
|
|
0.00
|
|
|
|
80.62
|
|
Travel-Sales-Other
|
|
|
5.40
|
|
|
|
5.40
|
|
Bank
Service
Charges
|
|
|
6,910.42
|
|
|
|
7,191.84
|
|
Collection
Expense
|
|
|
251.62
|
|
|
|
251.62
|
|
Commissions
and
Fees
|
|
|
10.00
|
|
|
|
10.00
|
|
Computer
&
Internet
Fees
|
|
|
479.75
|
|
|
|
1,159.21
|
|
Empl.
Drug Test Saf &
Comp
|
|
|
0.00
|
|
|
|
203.00
|
|
Depreciation
Exp -
G&A
|
|
|
2,589.04
|
|
|
|
5,370.14
|
|
Electricity
- Office -
SA
|
|
|
(17.37
|
)
|
|
|
180.31
|
|
Empl.
Benefits -
Retirement
|
|
|
5.60
|
|
|
|
5.60
|
|
Franchise
Fee
|
|
|
5,632.86
|
|
|
|
5,632.86
|
|
Insurance
-
Med/Life
|
|
|
492.16
|
|
|
|
1,097.18
|
|
Insurance
- W/C -
G&A
|
|
|
10.52
|
|
|
|
(118.12
|
)
|
Interest
Expense
|
|
|
872.28
|
|
|
|
1,479.03
|
|
Legal
Fees &
Costs
|
|
|
65,834.34
|
|
|
|
84,596.56
|
|
Licenses,
Taxes &
Fees
|
|
|
831.71
|
|
|
|
1,117.35
|
|
Merchant
Fees
|
|
|
3,000.11
|
|
|
|
8,745.94
|
|
Meals
&
Entertainment
|
|
|
321.30
|
|
|
|
2,132.63
|
|
Office
Expense
|
|
|
0.00
|
|
|
|
19.44
|
|
Office
Supplies
Expense
|
|
|
362.88
|
|
|
|
1,479.83
|
|
Payroll
- Gen &
Adm
|
|
|
27,000.00
|
|
|
|
50,913.60
|
|
Employee
Stock
Bonus
|
|
|
0.00
|
|
|
|
26,500.00
|
|
Payroll
Process.
Exp.
|
|
|
660.93
|
|
|
|
1,354.87
|
|
P/R
Tax -
FICA/Med
|
|
|
2,059.98
|
|
|
|
3,881.76
|
|
P/R
Tax -
FUTA
|
|
|
24.00
|
|
|
|
91.81
|
|
P/R
Tax - TX Unempl -
Gen
|
|
|
18.90
|
|
|
|
84.61
|
|
Postage
&
Exp.
Shipping
|
|
|
2,274.66
|
|
|
|
4,137.96
|
|
Rent
Expense
|
|
|
9,900.00
|
|
|
|
19,800.00
|
|
Repairs
&
Main
-
Autos
|
|
|
24.59
|
|
|
|
398.17
|
|
Security
Expense
|
|
|
887.50
|
|
|
|
887.50
|
|
Storage
Rental
|
|
|
450.00
|
|
|
|
777.05
|
|
Taxes
-
Other
|
|
|
3,013.00
|
|
|
|
3,013.00
|
|
Taxes
-
Penalty
|
|
|
2,281.70
|
|
|
|
2,281.70
|
|
Telephone-River
Bend
|
|
|
47.34
|
|
|
|
95.82
|
|
Telephones-Cell
Phones
|
|
|
(1,179.52
|
)
|
|
|
879.09
|
|
Travel-Mileage/Vehicles
|
|
|
1,415.23
|
|
|
|
2,236.05
|
|
Travel-Meals
&
Entertainment
|
|
|
104.44
|
|
|
|
322.32
|
|
|
|
|
|
|
|
|
|
|
Total
Expenses
|
|
|
212,369.27
|
|
|
|
397,495.75
|
|
|
|
|
|
|
|
|
|
|
Net
Income
|
|
$
|
2,724.68
|
|
|
$
|
282,808.18
|
|
EXHIBIT
“G”
TIDELANDS
OIL AND GAS CORPORATION
0000
X.
Xxxxxxx, Xxxxxxxx 0
Xxx
Xxxxxxx, Xxxxx 00000
Phone:
0-000-000-0000
Fax: 000-000-0000
December
18, 2007
Xxxxx
Xxxxxxx & Associates, P.C.
00000
Xxxxx Xxxxxxxxxxx, Xxxxx #000
Xxx
Xxxxxxx, XX 00000
In
connection with your engagement to apply agreed-upon procedures to the
financial
information of Sonterra Energy Corporation, a wholly owned subsidiary
of
Tidelands Oil and Gas Corporation, provided to you as of September 30,
2007 and
other selected information subsequent to that date, we confirm, to the
best of
our knowledge and belief, the following representations made to you during
your
engagement.
1.
|
We
have communicated to you of all information, including events
occurring
subsequent to September 30, 2007, of which we are aware that
may
contradict the balances shown on financial statements as
of September 30,
2007.
|
2.
|
We
are responsible for selecting the criteria and for determining
that such
criteria are appropriate for our purposes.
|
3.
|
We
have responded fully to all inquiries made to us by you during
the
engagement.
|
4.
|
We
prepared all balance sheet account reconciliations and provided
all
documentation and other financial information relevant to
your
engagement.
|
5.
|
Your
report is intended solely for the information and use of
Bentley Oil and
Gas Corporation and is not intended to be and should not
be used by anyone
other than those specified parties.
|
6.
|
We
made available to you all legal invoices involving Sonterra
Energy
Corporation and other parties.
|
7.
|
Your
report is intended solely for the information and use of
Bentley Oil and
Gas Corporation in the exercise of Mr. Xxxxxxx Xxxx’x right of first
refusal and is not intended to be and should not be used
by anyone other
than those specified parties.
|
Xx.
Xxxxx X. Xxxxx
Signature:/s/
Xxxxx X. Xxxxx
Title:
CEO