Blaine Exploration Ltd.

Balance Sheets

(Unaudited)

                   
                     
           

Dec 31,

 

Dec 31,

   
           

2007

 

2006

   

Assets

Current Assets

                   

Cash

       

$

10,866

$

14,837

   

Accounts Receivable

         

15,584

 

15,621

   

Electrical Deposits

         

100

 

100

   

Prepaid Expenses

         

554

 

572

   
           

27,104

 

31,130

   
                     

Property and Equipment (Note 2)

         

190,453

 

208,109

   
                     

Investments (Note 3)

         

93,473

 

27,869

   
       

Total Assets:

$

311,030

$

267,108

   
                     
                     

Liabilities and Shareholders Equity

                     

Current Liabilities

                   

Operating Loans

       

$

   

2,015

   

Accounts Payable and accruals

         

6,231

 

5,819

   

Payments to Government Agencies

         

3,032

 

2,793

   
           

9,263

 

10,627

   
                     

Long Term Debt

         

249,658

 

221,248

   
                   

(0)

Shareholders' Equity

                   

Opening retained earnings

         

35,133

 

21,403

   

Distribution to Shareholders

         

(7,750)

 

(5,000)

   

Share capital (Note 5)

         

100

 

100

   

Paid in Capital Surplus

         

0

 

0

   

Profit/(loss)

         

24,626

 

18,730

   
           

52,109

 

35,233

   

Total Liabilities:

$

311,030

267,108

                     
                     

Approved by the Directors

                   
                     
                     
                     
                     
                     
                     
                     
                     
                     

See accompanying notes

                   

_______________________

                     

Statements of Income and Retained Earnings

(Unaudited)

                   
                     
                     
           

Year ended

 

Year ended

   
           

March 31,

 

March 31,

   
           

2007

 

2006

   
                     

Revenues

Management Consulting

       

$

13,000

$

42,200

   

Financial Consulting

         

16,300

 

37,300

   

Exploration Consulting

                   

Geological Consulting

             

0

   

Computer & Programing

             

0

   

Engineering Consulting

                   
           

29,300

 

79,500

   
                     

Operational Services

         

122,919

 

109,199

   

Seismic Acquisition

                   

Technical Services

                   
       

Total Services Income:

 

122,919

 

109,199

   
                     

Property Rental

         

3,900

 

3,900

   

Oil & Gas Royalty

         

6,191

 

11,668

   

Interest and other

         

6,639

 

1,371

   
       

Total Investment Income:

 

16,730

 

16,939

   
                     
       

Total Income:

 

168,949

 

205,638

   
                     
                     

Expenses

Operations and Field

                   

Operations Payroll

         

72,274

 

102,004

   

Contract Labor

             

200

   

Health/ Life/ WC Insurance

         

15,746

 

16,633

   

Expenses/supplies

                   

Training

         

320

 

300

   

Travel Expenses

         

1,689

 

2,834

   

Travel Meals

                   

Communications

                   

Repairs and maint.

                   
           

90,029

 

121,971

   
                     
                     
                     
                     
                     
           

2007

 

2006

   

Office and Administrative

                   

Office Payroll

       

$

 

$

0

   

Rent

             

0

   

Expenses/supplies

         

581

 

241

   

Training

             

0

   

Legal/accounting

             

0

   

Communications

         

939

 

777

   

Utilities

         

2,257

 

2,302

   

Security

         

1,560

 

1,644

   

Building Maintenance

                   

Insurance

         

1,491

 

1,491

   

Taxes

         

2,999

 

2,999

   

Meals & Entertainment

                   

Travel Meals

                   

Travel Expenses

             

0

   

Interest Expenses

         

20,627

 

20,536

   

Depreciation and amortization

         

23,840

 

34,947

   
         

$

54,294

$

64,937

   
                     
       

Total expenses:

$

144,323

$

186,908

   
                     
       

Net (loss)/gain:

$

24,626

$

18,730

   
                     

Retained Earnings

Beginning of year

         

35,133

 

21,403

   

Distributions to Shareholders

         

(7,750)

 

(5,000)

   

Retained earnings at end of year

         

52,009

 

35,133

   

Note 1 - Accounting Policies

                     

Blaine Exploration Ltd. was incorporated under the laws of the State of Oklahoma May 21, 1998. The Corporation has current activities in Oklahoma and Kansas. On June 2, 1998 an election was file with the Internal Revenue Service to classify Blaine Exploration Ltd. as an S-Corporation. On March 31, 1998 the assets of Blaine Exploration Ltd., an Alberta, Canada Corporation, U.S. division were sold at book value to A. Blaine and Cindy A. Hanks for proceeds of $3300. The Corporation is engaged in exploration consulting and technical services. Significant accounting policies of the Corporation are summarized below:

                   
                     
                     
                     
                     
                     
                     
                     

(a) Basis of Presentation

                   
                     

These consolidated financial statements have been prepared in accordance with generally accepted accounting principles.

                   
                     
                     
                     
                     

(b) Property and Equipment

                   
                     

Equipment is recorded at cost and depreciated over the estimated useful lives of the various classes of assets.

                   
                     
                     
                     
                     

Note 2 - Property and Equipment

           

2007

 

2006

   

5 Year Office Equipment

       

$

3,596

$

3,596

   

7 Year Furniture & Equipment

         

2,016

 

2,016

   

Computer Equipment

         

33,920

 

27,736

   

Computer Software

         

979

 

979

   

Automobiles

         

67,500

 

67,500

   

Automobile Equipment

         

5,829

 

5,829

   

Seismic Equipment

         

50,137

 

50,137

   

5 Year Tools & Equipment

         

98

 

98

   

7 Year Tools & Equipment

         

190

 

190

   

Buildings

         

192,037

 

192,037

   
         

$

356,302

$

350,118

   
                     
       

Less depreciation & depletion & Amortization

 

(165,849)

 

(142,009)

   
         

$

190,453

$

208,109

   
                     
                     

Note 3 - Investments

           

2007

 

2006

   

Land

         

21,270

 

21,270

   

Loans to Employees

         

0

 

0

   

Private Loans to Third Parties

         

612

       

Loans to Hanks Oilfield Services

         

5,912

 

6,499

   

Loans to Gateway Resources USA

         

65,679

 

0

   

Shares of Hanks Oilfield Services

         

0

 

100

   
           

93,473

 

27,869

   
                     

Note 4 - Indebtedness

           

2007

 

2006

   
                     

Checks issued in excess of cash

       

$

0

$

0

   

Arvest Credit Line

         

38,712

 

0

   

Capital One Credit Line

         

22,820

 

0

   

Seismic Equipment Loan

         

21,683

 

22,602

   

Computer Equipment Loan

         

370

 

7,939

   

Pulling Unit Loan

         

8,029

 

18,861

   

Ford Credit

         

10,317

 

19,936

   

Building Loan from Gateway Resources

         

26,146

 

23,183

   

Buildings

         

121,581

 

128,727

   
           

249,658

 

221,248

   
                     

Note 5 - Share Capital

           

2007

 

2006

   
                     

Common shares, no par value

       

$

100

$

100

   

Authorized - 10,000

                   

Issued - 10,000

                   

Shareholders A. Blaine Hanks 5,100 Shares

                   

Heidi B. Hanks 4,900 Shares