UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-KSB
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2004
-----------------
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the transition period from _________________ to _________________
Commission file number 000-31945
----------
POWDER RIVER BASIN GAS CORP.
-----------------------------
(Name of small business issuer as specified in its charter)
104, 3208 8th Avenue NE
Calgary, Alberta T2A 7V8
(403) 263-4145
--------------------------
(Address of principal executive office & telephone number)
Colorado 84-1521645
------------------------ ------------------------------
(State of incorporation) (IRS Employer Identification #)
Securities registered under Section 12(b) of the Exchange Act: None
Securities registered under Section 12(g) of the Exchange Act: Common
Stock, $.001 par value
[X] Check whether the issuer (1) has filed all reports required to be
filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
[X] Check if disclosure of delinquent filers in response to Item 405 of
Regulation SB is not contained in this form, and no disclosure will be
contained, to the best of registrant's knowledge, in definitive proxy
or information statements incorporated by reference in Part III of
this Form 10-KSB or any amendment to this Form 10-KSB
State issuer's revenues for the most recent fiscal year:
2004 $2,184,880
The aggregate market value of the voting and non-voting common equity
held by non-affiliates computed by reference to the average bid and asked
price of such common equity, as of December 31, 2004 was $20,998,544.
The current number of shares outstanding of Powder River Basin Gas
Corporation common stock is 104,050,961 as of December 31, 2004.
Documents Incorporated by Reference
Powder River Basin Gas Corporation incorporates by reference in
Part III of this Form 10-KSB, the registrant's Report on Form 8-K, as
amended, with exhibits thereto, filed December 31, 2004 under the
Securities Act of 1933.
Transitional Small Business Disclosure Format (check one): [ ] Yes [X] No
Table of Contents
-----------------
Part I
Description of Business
Description of Properties
Legal Proceedings
Submission of Matters to a Vote of Security Holders
Part II
Market for Common Equity and Related Stockholder Matters
Management's Discussion and Analysis or Plan of Operation
Financial Statements
Signatures
2
Description of Business
Powder River Basin Gas Corporation ("PRVB" or the "Company") was
incorporated as Celebrity Sports Network in the State of Colorado on August
27, 1999. On September 5, 2001; Celebrity Sports Network acquired Powder
River Basin Gas Corporation, a private corporation incorporated in the
State of Colorado on June 13, 2001. Subsequently, Celebrity Sports Network
changed the name of the corporation from Celebrity Sports Network to Powder
River Basin Gas Corporation.
Celebrity Sports Network was formed in an effort to broaden the scope of
appearances available to current and former professional athletes. The
company intended to assist athletes in refining their speaking and
presentation skills to increase marketability, gain a market for the
athletes, and market the athletes for speaking engagements. From inception,
Celebrity Sports Network has remained a development stage company, with
primary focus on organizational matters, acquiring candidate athletes as
clients, and developing its marketing and business plans. Due to
disappointing results; operational losses, lack of working capital, and
less than acceptable results from initial business plan implementations;
Celebrity Sports Network decided to explore other business opportunities,
both within and outside the sports management industry. Ultimately,
Celebrity Sports Network has acquired and become Powder River Basin Gas
Corporation.
Business
--------
Powder River Basin Gas Corporation is an oil and gas exploration company
that is engaged in the evaluation and development of coalbed methane (CBM)
reserves as well as shallow oil reserves within the Powder River Basin in
the State of Wyoming.
Powder River Basin Gas Corporation's focus has been in obtaining leasehold
interests in acreage within the Powder River Basin, currently a most
prolific coalbed methane gas exploration play in the domestic United
States. Its attributes include low cost, shallow depth drilling and
completion; a proven play with major operators and an existing and
expanding infrastructure; greater and longer production yields when
comparing cost/benefit analyses to other basins and, a very low exploration
risk.
As of December 31, 2004, Powder River Basin Gas Corporation owns a total of
11,878 acres in thirteen different leases within Converse, Crook, Johnson,
and Sheridan counties. The company has a 100 percent working interest in
most of their leases to date. Powder River Basin Gas Corporation's leases
are adjacent to larger CBM developers and operators such as Western Gas
Resources, Williams Companies, Phillips Petroleum, J.M. Huber and others.
This close proximity to other operators allows PRVB to benefit from the
established infrastructure of gathering systems, pipelines, electricity
sources, roads, etc.
As of January 2002, Powder River Basin Gas Corporation has drilled and
completed two CBM wells in their Zullig Lease, located just west of
Clearmont, Wyoming in Sheridan County. Both wells are reported completed
in the Monarch coal seam, which is located at a depth of approximately 800
feet. One of the two wells was tested and produced at an initial rate of
702 Mcf (thousand cubic) per day. The company expects to produce 300 Mcf
per day from these wells, which will extend yields and maintain production
consistency. In addition, Powder River Basin Gas Corporation drilled
eleven other wells on the lease to a minimal depth of ten percent of their
total depth in order to meet certain state requirements in reducing the
well spacing from eighty acres to forty acres.
As of December 31, 2003, the Company completed a purchase of 960 acres in
Arcadia Parish, Louisiana.
During 2004, the Company also purchased a 25% working interest in a 9 well
re-work program in Oklahoma. Five wells have been re-worked and were put
in production during 2004 with the remaining four to be completed in 2005.
The Company also purchased a 22 well re-work program in Louisiana in
November of 2004 and well re-work was started immediately with all wells
to be in production in 2005.
3
Pricing
-------
Powder River Basin Gas Corporation's average cost to drill, complete and
tie-in a CBM well to existing infrastructure is estimated to be $75,000 per
well.
Powder River Basin Gas Corp.'s average cost to recomplete the existing
wells on the new acquisitions is estimated at $15,000 per well.
Plan of Operation
-----------------
PRVB's short-term focus will continue to be on developing and monetizing
its CBM and shallow oil assets within the Powder River Basin and to seek
additional opportunities to expand its current asset base as well as pursue
other acquisitions that will enhance shareholder equity.
PRVB plans to recomplete an additional six wells on Arcadia Parish
property as well as pursue acquisitions of small production properties.
Powder River Basin Gas Corp. will continue to aggressively pursue a program
of re-work projects where-in properties can be purchased and wells re-
completed and brought on production.
Powder River Basin Gas Corp. will also continue to develop and monetize its
CBM and shallow oil & gas assets in the Powder River Basin.
Marketing
---------
Powder River Basin Gas Corporation will review and analyze their available
options to sell at the wellhead or transport their production to the
highest value markets and will implement those options that generate the
highest overall value for the Company. The available natural gas pipelines
near the Company's acreage include: Bitter Creek Pipeline, Williston Basin
Interstate Pipeline, Fort Union, MIGC, and Northern Pipeline. It is
anticipated that no additional processing or treating will be necessary to
meet pipeline specifications.
Powder River is currently marketing Oil and Gas to Shell Oil, Conoco
Phillips, Farmland Coop, 88 oil and Gas, Kinder Morgan and Texas Gas Corp.
Description of Properties
-------------------------
Powder River Basin Gas Corporation's offices are located in Calgary,
Alberta and Tulsa, Oklahoma.,
As of November 2001, Powder River Basin Gas Corporation had 80 to 100
percent working interest in the following CBM and shallow oil leases:
Lease County Net Acres Gross Acres
---------------- ---------- ------------ --------------
Cranston Crook 1,934 1,934
Franklin Crook 620 1,944
Griffith(1) Crook 320 640
Griffith (2) Crook 160 320
Griffith (3) Crook 440 600
Kanode Crook 920 1,000
Olds (D-Road) Crook 200 640
Olds (Keyhole) Crook 120 480
Karmon Johnston 320 320
Noteboom Johnston 800 800
Legerski Sheridan 340 360
Robb Sheridan 1,486 2,520
Zullig Sheridan 256 320
---------------- ---------- ------------ --------------
7,916 11,878
4
Producing properties at Dec. 31-2004
Leonard Heirs Acadia Parish 960 100% working interest
Osage Project Osage County 960 25% working interest
Springhill Project A Webster Parish 154 100% working interest
Springhill Project B Bossier Parish 440 100% working interest
Converse County Converse County 1815 100% working interest
Legal Proceedings
The company had an uncontested judgment which was filed in the state of
Colorado on December 31, 2003 in the amount of $111,500. The company
management was not served notice and was unaware of this action..
On December 31, 2003 the company had an outstanding judgment in the amount
of $111,500.
An additional judgment surfaced during 2004 in the amount of 72,079 .
Neither of these was disclosed to current management and were not reported
by the Company contracted to search corporate records when the control
changed in December 2003.
Both were settled during 2004.
Management is not aware of any further outstanding court actions.
Submission of Matters to a Vote of Security Holders
None during the year ended December 31, 2004.
Market for Common Equity and Related Stockholder Matters
Market Information
------------------
The common stock of Powder River Basin Gas Corporation is traded on the OTC
Bulletin Board under the symbol PRVB.
Holders
-------
Powder River Basin Gas Corporation has 104,050,961 shares of common stock
outstanding as of December 31, 2004.
Powder River Basin Gas Corporation has approximately 400 shareholders.
Dividend Policy
---------------
Powder River Basin Gas Corporation has never paid dividends on its common
stock and does not anticipate paying any dividends in the foreseeable
future. Management anticipates that earnings will be retained to fund the
company's working capital needs and expansion of the business.
Management's Discussion and Analysis
The Company's operations consist primarily of exploration and development
of oil and gas properties. While oil and natural gas are the principal
products currently produced by the Company, the Company does not refine or
process the oil and natural gas that it produces. The Company sells the oil
and gas it produces under short-term contracts at market prices in the
areas in which the producing properties are located, generally at F.O.B.
field prices posted by the principal purchaser of oil in such areas.
5
Results of Operations
---------------------
Revenues
The Company recognized its first ever revenue during 2004. The Company had
no revenue in 2003 and at the end of the first quarter of 2004 had revenue
of 39,063.
The Company completed its first year under current management with a total
revenue of $2,184,880.
Costs and Expenses
The Companies general and administrative expenses for the fiscal year ended
December 31, 2004 were $554,854.
Commissions and professional fees - 472,646
Interest Expense - 47,007
Lease operating expense - 97,025
Total - 1,171,532
The Company's general and administrative expenses for the fiscal year ended
December 31, 2003 were $204,528.
The Company went through a change of control in May of 2003 and again went
through a complete change of control and management in December of 2003.
The Company had no change of control or change of management in 2004.
The Company realized a net profit of $1,007,575 for the fiscal year ended
December 31, 2004.
Net Income (Loss)
Liquidity and Capital Resources
Non-Cash Transactions
Accounts Payable
Current Liabilities
History of Losses
-----------------
Operational Management
----------------------
The Company was taken over by new management at the end of December 2003
and during the first quarter of 2004 a new team was put in place that is
qualified to maximize the potential of the company's assets.
Need for Additional Financing for Growth
----------------------------------------
The Company will be pursuing additional capital by way of private funding
and possible joint ventures to complete development of existing properties
as well as further acquisitions during 2005.
Well re-completion will continue from existing cash flow.
6
Acquisition Risks
-----------------
The Company's business strategy includes focused acquisitions of producing
oil and natural gas properties in addition to the existing well program re-
work program. Any such future acquisitions will require an assessment of
the recoverable reserves, future oil and natural gas prices, operating
costs, potential environmental and other liabilities and other similar
factors. It generally is not feasible to review in detail every individual
property involved in an acquisition. Ordinarily, review efforts are focused
on the higher-valued properties. However, even a detailed review of all
properties and records may not reveal existing or potential problems; nor
will it permit the Company to become sufficiently familiar with the
properties to assess fully their deficiencies and capabilities. Inspections
are not always performed on every well, and potential problems, such as
mechanical integrity of equipment and environmental conditions that may
require significant remedial expenditures, are not necessarily observable
even when an inspection is undertaken. Even if problems are identified, the
seller may be unwilling or unable to provide effective contractual
protection against all or part of such problems. There can be no assurance
that oil and natural gas properties acquired by the Company will be
successfully integrated into the Company's operations or will achieve
desired profitability objectives.
Inability to Develop Additional Reserves
----------------------------------------
The Company's future success as an oil and natural gas producer, as is
generally the case in the industry, depends upon its ability to find,
develop and acquire additional oil and natural gas reserves that are
economically recoverable. Except to the extent that the Company conducts
successful development activities or acquires properties containing proved
reserves, the Company's proved reserves will generally decline as reserves
are produced. There can be no assurance that the Company will be able to
locate additional reserves or that the Company will drill economically
productive wells or acquire properties containing proved reserves.
Certain Industry and Marketing Risks
------------------------------------
The Company's operations are subject to the risks and uncertainties
associated with drilling for, producing and transporting of oil and natural
gas. The Company's future ability to market its natural gas and oil
production will depend upon the availability and capacity of natural gas
gathering systems and pipelines and other transportation facilities.
Federal and state regulation of oil and natural gas production and
transportation, general economic conditions, changes in supply and in
demand all could materially affect the Company's ability to market its oil
and natural gas production.
Effects of Changing Prices
--------------------------
The future financial condition and results of operations of the Company
depend upon the prices it receives for its oil and natural gas and the
costs of acquiring, developing and producing oil and natural gas. Oil and
natural gas prices have historically been volatile and are subject to
fluctuations in response to changes in supply, market uncertainty and a
variety of additional factors that are also beyond the Company's control.
These factors include, without limitation, the level of domestic
production, the availability of imported oil and natural gas, actions taken
by foreign oil and natural gas producing nations, the availability of
transportation systems with adequate capacity, the availability of
competitive fuels, fluctuating and seasonal demand for natural gas,
conservation and the extent of governmental regulation of production,
weather, foreign and domestic government relations, the price of domestic
and imported oil and natural gas, and the overall economic environment. A
substantial or extended decline in oil and/or natural gas prices could have
a material adverse effect on the Company's estimated value of its natural
gas and oil reserves, and on its financial position, results of operations
and access to capital. The Company's ability to maintain or increase its
borrowing capacity, to repay current or future indebtedness and to obtain
additional capital on attractive terms is substantially dependent upon oil
and natural gas prices.
7
The Company uses the full cost method of accounting for its investment in
oil and gas properties. Under the full cost method of accounting, all costs
of acquisition, exploration and development of oil and gas reserves are
capitalized into a "full cost pool" as incurred, and properties in the pool
are depleted and charged to operations using the unit-of-production method
based on the ratio of current production to total proved oil and gas
reserves. To the extent that such capitalized costs (net of accumulated
depreciation, depletion and amortization) less deferred taxes exceed the
SEC PV-10 (present value discounted at 10% as dictated by the SEC) of
estimated future net cash flow from proved reserves of oil and gas, and the
lower of cost or fair value of unproved properties after income tax
effects, such excess costs are charged against earnings. Once incurred, a
write-down of oil and gas properties is not reversible at a later date even
if oil or gas prices increase.
8
POWDER RIVER BASIN GAS CORP.
CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2004 and 2003
C O N T E N T S
Independent Auditors' Report . . . . . . . . . . . . . . . . . . . . . . 3
Consolidated Balance Sheets. . . . . . . . . . . . . . . . . . . . . . . 4
Consolidated Statements of Operations. . . . . . . . . . . . . . . . . . 6
Consolidated Statements of Comprehensive Income (Loss) . . . . . . . . . .7
Consolidated Statements of Stockholders' Equity. . . . . . . . . . . . . .8
Consolidated Statements of Cash Flows. . . . . . . . . . . . . . . . . . 12
Notes to the Consolidated Financial statements . . . . . . . . . . . . . 14
/Letterhead/
INDEPENDENT AUDITORS' REPORT
----------------------------
To the Stockholders and Board of Directors
Powder River Basin Gas Corp.
Calgary, Alberta, Canada
We have audited the accompanying consolidated balance sheets of Powder
River Basin Gas Corp. as of December 31, 2004 and 2003 and the related
consolidated statement of operations, stockholders' equity and
comprehensive income and cash flows for the years then ended. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.
We conducted our audits in accordance with standards of the Public Company
Accounting Oversight Board (United States). Those standards require that
we plan and perform the audits to obtain reasonable assurance about whether
the consolidated financial statements are free of material misstatement.
The Company is not required to have, nor were we engaged to perform, audits
of its internal control over financial reporting as a basis for designing
audit procedures that are appropriate in the circumstances, but not for the
purpose of expressing an opinion on the effectiveness of the Company's
internal control over financial reporting. Accordingly, we express no such
opinion. An audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for
our opinion.
In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial
position of Powder River Basin Gas Corp. as of December 31, 2004 and 2003
and the consolidated results of their operations and their cash flows for
the years then ended, in conformity with accounting principles generally
accepted in the United States of America.
/S/ Chisholm, Bierwolf & Nilson, LLC
Chisholm, Bierwolf & Nilson, LLC
Bountiful, Utah
February 23, 2005
POWDER RIVER BASIN GAS CORP
Consolidated Balance Sheets
ASSETS
-------
December 31,
--------------------------
2004 2003
------------ ------------
CURRENT ASSETS
Cash $ 168,539 $ -
Accounts receivable (Notes 1 and 4) 1,081,719 -
------------ ------------
Total Current Assets 1,250,258 -
------------ ------------
PROPERTY AND EQUIPMENT, NET (Notes 1 and 2) 12,896 -
------------ ------------
OIL AND GAS PROPERTIES USING
FULL COST ACCOUNTING (Note 1)
Properties not subject to amortization 1,669,114 2,330,265
Properties being amortized 1,063,674 -
Accumulated amortization (5,630) -
------------ ------------
Net Oil and Gas Properties 2,727,158 2,330,265
------------ ------------
OTHER ASSETS
Deposits 15,500 -
------------ ------------
Total Other Assets 15,500 -
------------ ------------
TOTAL ASSETS $ 4,005,812 $ 2,330,265
============ ============
The accompanying notes are an integral part of these financial statements.
F-4
POWDER RIVER BASIN GAS CORP
Consolidated Balance Sheets (Continued)
LIABILITIES AND STOCKHOLDERS' EQUITY
-------------------------------------
December 31,
--------------------------
2004 2003
------------ ------------
CURRENT LIABILITIES
Accounts payable $ 23,094 $ 8,778
Accrued expenses - 48,193
Note payable, related party (Notes 3 and 4) 137,226 200,000
Notes payable (Note 3) 354,700 411,400
------------ ------------
Total Current Liabilities 515,020 668,371
------------ ------------
Total Liabilities 515,020 668,371
------------ ------------
COMMITMENTS AND CONTINGENCIES (Note 5)
STOCKHOLDERS' EQUITY
Common stock; par value $0.001 per share;
authorized 200,000,000 shares; 104,050,961
and 84,387,833 shares issued outstanding,
respectively 104,050 84,387
Capital in excess of par value 6,115,479 5,316,524
Other comprehensive income (Note 7) 2,705 -
Accumulated deficit (2,731,442) (3,739,017)
------------ ------------
Total Stockholders' Equity 3,490,792 1,661,894
------------ ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 4,005,812 $ 2,330,265
============ ============
The accompanying notes are an integral part of these financial statements.
F-5
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Operations
December 31,
--------------------------
2004 2003
------------ ------------
REVENUE
Oil and gas sales $ 248,328 $ -
Property and working interest sales (Note 8) 1,936,552 -
------------ ------------
Total Revenue 2,184,880 -
------------ ------------
EXPENSES
Depreciation, depletion and amortization 5,773 -
General and administrative 554,854 204,528
Commissions on working interest sales 472,646 -
Lease operating costs 97,025 -
Legal and professional - -
Travel - -
Loss on abandonment of lease - 354,217
------------ ------------
Total Expenses 1,130,298 558,745
------------ ------------
NET OPERATING INCOME (LOSS) 1,054,582 (558,745)
------------ ------------
OTHER INCOME (EXPENSE)
Interest expense (47,007) (49,240)
------------ ------------
Total Other Income (Expense) (47,007) (49,240)
------------ ------------
NET INCOME (LOSS) BEFORE INCOME TAXES 1,007,575 (607,985)
INCOME TAXES (Note 1) - -
------------ ------------
NET INCOME (LOSS) $ 1,007,575 $ (607,985)
============ ============
BASIC INCOME (LOSS) PER COMMON SHARE (Note 1) $ 0.01 $ (0.02)
============ ============
WEIGHTED AVERAGE NUMBER OF
SHARES OUTSTANDING 92,967,515 39,616,189
============ ============
The accompanying notes are an integral part of these financial statements.
F-6
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Comprehensive Income (Loss)
December 31,
--------------------------
2004 2003
------------ ------------
NET INCOME (LOSS) $ 1,007,575 $ (607,985)
OTHER COMPREHENSIVE INCOME
Foreign currency translation adjustments 2,705 -
------------ ------------
Total Other Comprehensive Income (Note 7) 2,705 -
------------ ------------
NET COMPREHENSIVE INCOME (LOSS) $ 1,010,280 $ (607,985)
============ ============
The accompanying notes are an interal part of these financial statements.
F-7
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Stockholders' Equity and Comprehensive Income
For the Years Ended December 31, 2004 and 2003
Other
Common Stock Compre- Treasury Stock
------------------- Paid-In hensive Accumulated -------------------
Shares Amount Capital Income Deficit Shares Amount
----------- -------- ---------- --------- ------------- --------- ---------
Balance,
December
31, 2002 20,437,833 $ 20,437 $3,870,467 $ - $(3,131,032) (920,000) $ (920)
Shares
issued to
a related
party for
debt
reduction
valued at
$0.07 per
share 4,700,000 4,700 343,000 - - - -
Shares
issued for
settlement
of accounts
payable
and accrued
wages at
$0.009 per
share 16,000,000 16,000 131,317 - - - -
Shares
issued for
services
rendered
at $0.023
per share 5,250,000 5,250 115,500 - - - -
Shares
issued for
the
acquisition
of Arcadia
Project
at $0.023
per share 38,000,000 38,000 836,000 - - - -
Shares
issued for
services at
$0.023 per
share - - 20,240 - - 920,000 920
Net loss
for the
year ended
December
31, 2003 - - - - (607,985) - -
----------- -------- ---------- --------- ------------- --------- ---------
Balance,
December
31, 2003 84,387,833 84,387 5,316,524 - (3,739,017) - -
Common
stock
issued for
conversion
of debt
at $0.023
per share 3,440,856 3,441 76,559 - - - -
Common
stock
issued for
cash at
$0.04 per
share 2,500,000 2,500 97,500 - - - -
Common
stock
issued for
cash at
$0.04 per
share 1,250,000 1,250 48,750 - - - -
Common
stock
issued for
debt
financing
costs and
interest
at $0.024
per share 2,918,939 2,919 65,899 - - - -
----------- -------- ---------- --------- ------------- --------- ---------
Balance
Forward 94,497,628 $ 94,497 $5,605,232 $ - $ (3,739,017) - $ -
=========== ======== ========== ========= ============= ========= =========
The accompanying notes are an interal part of these financial statements.
F-8
POWDER RIVER BASIN GAS CORP
Consolidated Statements of Stockholders' Equity and Comprehensive Income
For the Years Ended December 31, 2004 and 2003
Other
Common Stock Compre- Treasury Stock
------------------- Paid-In hensive Accumulated -------------------
Shares Amount Capital Income Deficit Shares Amount
----------- -------- ---------- --------- ------------- --------- ---------
Balance
Forward 94,497,628 $ 94,497 $5,605,232 $ - $(3,739,017) - $ -
Common
stock
issued for
cash at
$0.04 per
share 1,250,000 1,250 48,750 - - - -
Common
stock
issued for
cash at
$0.04 per
share 2,000,000 2,000 78,000 - - - -
Common
stock
issued for
conversion
of debt
at $0.064
per share 4,583,333 4,583 286,817 - - - -
Common
stock
issued for
services
at $0.05
per share 1,100,000 1,100 53,900 - - - -
Common
stock
issued for
services
at $0.07
per share 620,000 620 42,780 - - - -
Foreign
currency
translation
adjustment - - - 2,705 - - -
Net income
for the
year ended
December
31, 2004 - - - - 1,007,575 - -
----------- -------- ---------- --------- ------------- --------- ---------
Balance,
December
31, 2004 104,050,961 $104,050 $6,115,479 $ 2,705 $ (2,731,442) - $ -
=========== ======== ========== ========= ============= ========= =========
The accompanying notes are an integral part of these financial statements.
F-9
POWDER RIVER BASIN GAS CORP.
Consolidated Statements of Cash Flows
December 31,
--------------------------
2004 2003
------------ ------------
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss) $1,007,575 $(607,985)
Adjustments to reconcile net income (loss)
to net cash provided by (used in) operating
activities:
Common stock issued for services rendered 98,400 141,910
Common stock issued for retirement of
accounts payable and accrued expenses 68,818 177,318
Loss on abandonment of leases - 354,217
Depreciation, depletion and amortization 5,773 -
Changes in operating assets and liabilities:
Increase in accounts receivable (1,081,719) -
Increase in deposits (15,500) -
Increase (decrease) in accounts payable and
accrued expenses (33,877) (106,002)
------------ ------------
Net Cash Provided by (Used in)
Operating Activities 49,470 (40,542)
------------ ------------
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition of property and equipment (13,039) -
Relinquishment of leases/sale of interest in
leases 255,274 -
Expenditures for oil and gas property
development (230,297) (172,014)
------------ ------------
Net Cash Used in Investing Activities 11,938 (172,014)
CASH FLOWS FROM FINANCING ACTIVITIES
Payments on notes payable and long-term
liabilities (250,574) -
Proceeds from notes payable and long-term
liabilities 75,000 200,000
Proceeds from issuance of common stock 280,000 -
------------ ------------
Net Cash Provided by Financing Activities 104,426 200,000
EFFECT OF CURRENCY EXCHANGE RATE CHANGES ON
CASH AND CASH EQUIVALENTS 2,705 -
------------ ------------
NET INCREASE (DECREASE) IN CASH 168,539 (12,556)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR - 12,556
------------ ------------
CASH AND CASH EQUIVALENTS AT END OF YEAR $ 168,539 $ -
============ ============
The accompanying notes are an integral part of these financial statements.
F-10
POWDER RIVER BASIN GAS CORP.
Consolidated Statement of Cash Flows (Continued)
December 31,
--------------------------
2004 2003
------------ ------------
CASH PAID FOR:
Interest $ 22,226 $ -
Income taxes $ - $ -
NON-CASH FINANCING ACTIVITIES:
Common stock issued to retire accounts
payable $ 68,818 $ 177,318
Common stock issued for services rendered $ 98,400 $ 141,910
Common stock issued for satisfaction of debt
and interest $ 440,218 $ 317,699
Oil & gas properties acquired through the
issuance of debt $ 427,500 $ -
The accompanying notes are an integral part of these financial statements.
F-9
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2004 and 2003
NOTE 1 -ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
a. Organization
The Company was incorporated under the laws of Colorado on August 27,
1999 as Celebrity Sports Network, Inc. The principal activities since
inception have been organizational matters and obtaining financing.
The Company was formed in an effort to broaden the scope of public
appearances available to current and former professional athletes.
The Company, however, changed their operations in 2001 through a
reverse acquisition with Powder River Basin Gas Corp., an oil and gas
company.
Power River Basin Gas Corp. (PRBG) was incorporated in the state of
Colorado on June 13, 2001. The Company is engaged in the business of
assembling and managing a portfolio of undeveloped acreage in the
Powder River basin coal bed methane (CBM) play in Sheridan County,
Wyoming. This acreage is located in a proven geological setting and
near operators such as Western Gas Resources, Barrett Resources,
Phillips Petroleum, J.M. Huber and others. The Company has leasehold
interests in 8,097 net acres. Two wells have been drilled on one
lease and eleven additional wells have been spudded. During 2004, the
Company also purchased a 960 acre oil and gas lease in Louisiana which
has nine wells. Five of the wells are in production and the other
four require rework and cleanout to be activated. In November 2004,
the Company purchased twenty-two wells in Louisiana, which also
require rework and cleanout to be activated. Also during 2004, the
Company purchased a 25% working interest in nine wells in Osage
County, Oklahoma.
Pursuant to a reverse acquisition and reorganization agreement, PRBG
was acquired by Celebrity Sports on September 5, 2001. At the time of
the acquisition, the Company changed its name to Power River Basin Gas
Corp. and issued 9,000,000 shares of common stock for all the issued
and outstanding stock of PRBG; thus, making PRBG a wholly-owned
subsidiary of the Company. Because PRBG is the accounting acquirer in
the reverse acquisition, all financial history in these financial
statements are that of PRBG.
The Company issued 9,000,000 shares of common stock for the receipt of
9,000,000 shares of PRBG, therefore, an adjustment to the shares
outstanding was necessary to reflect the other shareholders of the
Company at the time of acquisition. No goodwill was recorded in the
acquisition, and the purchase method of accounting was issued in
recording the business combination.
b. Accounting Method
The Company's consolidated financial statements are prepared using the
accrual method of accounting. The Company has elected a December 31
year-end.
c. Basis of Consolidation
The consolidated financial statements include the accounts of
Celebrity Sports Network, Inc. and PRBG. All significant inter-
company accounts and transactions have been eliminated in the
consolidation.
F-12
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2004 and 2003
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
d. Use of Estimates
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates
and assumptions that affect reported amounts of assets and
liabilities, disclosure of contingent assets and liabilities at the
date of the financial statements and revenues and expenses during the
reporting period. In these consolidated financial statements assets
and liabilities involve extensive reliance on management's estimates.
Actual results could differ from those estimates.
e. Cash and Cash Equivalents
The Company considers all highly liquid investments with maturities of
three months or less to be cash equivalents.
f. Bad Debts
Bad debts on receivables are charged to expense in the year the
receivable is determined uncollectible, therefore, no allowance for
doubtful accounts in included in the consolidated financial
statements. Amounts determined as uncollectible are not significant
to the overall presentation of the consolidated financial statements.
g. Revenue and Cost Recognition
Oil and Gas Properties
----------------------
The full cost method is used in accounting for oil and gas properties.
Accordingly, all costs associated with acquisition, exploration, and
development of oil and gas reserves, including directly related
overhead costs, are capitalized. In addition, depreciation on
property and equipment used in oil and gas exploration and interest
costs incurred with respect to financing oil and gas acquisition,
exploration and development activities are capitalized in accordance
with full cost accounting. Capitalized interest for the years ended
December 31, 2004 and 2003 was $0. All capitalized costs of proved
oil and gas properties subject to amortization are being amortized on
the unit-of-production method using estimates of proved reserves.
Investments in unproved properties and major development projects not
subject to amortization are not amortized until proved reserves
associated with the projects can be determined or until impairment
occurs. If the results of an assessment indicate that the properties
are impaired, the amount of the impairment is added to the capitalized
costs to be amortized. As of December 31, 2003, proved oil and gas
reserves had been identified on one of the Company's oil and gas
properties, however, no extraction had begun until 2004; therefore, no
amortization has been recorded for the year ending December 31, 2003.
During the year ended December 31, 2004, the Company recorded
depletion of $5,630 on its properties. All other wells are incomplete
as of December 31, 2004 and 2003.
F-13
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2004 and 2003
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
h. Income (Loss) Per Share
The computation of income (loss) per share of common stock is based on
the weighted average number of shares outstanding at the date of the
consolidated financial statements.
Income (Loss) Shares Per-Share
(Numerator) (Denominator) Amount
------------- ------------- -------------
For the year ended December 31, 2004:
Basic EPS
Income to common stockholders $ 1,007,575 92,967,515 $ 0.01
============= ============= =============
For the year ended December 31, 2003:
Basic EPS
Loss to common stockholders $ (607,985) 39,616,189 $ ( 0.02)
============= ============= =============
i. Income Taxes
Income taxes are provided for the tax effects of transactions reported
in the financial statements and consist of taxes currently due plus
deferred taxes. Deferred taxes are provided on a liability method
whereby deferred tax assets are recognized for deductible temporary
differences and operating loss, tax credit carry-forwards, and
deferred tax liabilities are recognized for taxable temporary
differences. Temporary differences are the differences between the
reported amounts of assets and liabilities and their tax bases.
Deferred tax assets are reduced by a valuation allowance when, in the
opinion of management, it is more likely than not that some portion or
all of the deferred tax will not be realized. Deferred tax assets and
liabilities are adjusted for the effects of changes in tax laws and
rates on the date of enactment.
The income tax provision differs from the amount of income tax as
determined by applying the U.S. federal income tax rate of 34% to
pretax income (loss) from operations due to the following:
For the Years Ended
December 31,
--------------------------
2004 2003
------------ ------------
Net income (loss) $ 1,007,575 $ (607,985)
Stock issued for services 98,400 141,910
Depreciation and amortization (16,000) -
NOL carryforward applied to current year (1,089,975) -
Valuation allowance - 466,075
------------ ------------
Net tax provision $ - $ -
============ ============
F-14
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2004 and 2003
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
i. Income Taxes (Continued)
At December 31, 2004, the Company had net operating loss carryforwards
of approximately $1,000 that may be offset against future taxable
income from the year 2005 through 2024. No tax benefit has been
reported in the December 31, 2004 financial statements since the
potential tax benefit is offset by a valuation allowance of the same
amount.
Net deferred tax assets (liabilities) consist of the following
components:
December 31,
--------------------------
2004 2003
------------ ------------
Operating loss carryforwards $ 300 $ 337,000
Valuation allowance (300) (337,000)
------------ ------------
Net deferred tax assets (liabilities) $ - $ -
============ ============
Due to the change in ownership provisions of the Tax Reform Act of
1986, net operating loss carryforwards for Federal income tax
reporting purposes are subject to annual limitations. Should a change
in ownership occur, net operating loss carryforwards may be limited as
to use in the future years.
j. Property and Equipment
Property and equipment is stated at cost. Expenditures that materially
increase useful lives are capitalized, while ordinary maintenance and
repairs are expensed as incurred. Depreciation is computed using the
straight-line method over the estimated useful lives of the respective
assets, ranging as follows:
Vehicles 5 years
Computer equipment 3 years
k. Impairment of Long-Lived Assets
In accordance with Financial Accounting Standards Board Statement No.
121, the Company records impairment of long-lived assets to be held
and used or to be disposed of when indicators of impairment are
present and the undiscounted cash flows estimated to be generated by
those assets are less than the carrying amount. At December 31, 2004
and 2003, no impairments were recognized.
l. Financial Instruments
The recorded amounts of financial instruments, including cash
equivalents, accounts payable and accrued expenses, and long-term debt
approximate their market values as of December 31, 2004 and 2003. The
Company has no investments in derivative financial instruments.
F-15
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2004 and 2003
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
m. Concentrations of Risk
Functional Currency & Foreign Currency Translation
--------------------------------------------------
The Company's functional currency is the U.S. dollar. In accordance
with the Statement of Financial Accounting Standard No. 52, FOREIGN
CURRENCY TRANSLATION, the assets and liabilities denominated in
foreign currency are translated into U.S. dollars at the current rate
of exchange existing at period end and revenues and expenses are
translated at average monthly exchange rates. Related translation
adjustments are reported as a separate component of stockholders'
equity, whereas, gains or losses relating from foreign currency
transactions are included in the results of operations.
Cash
----
The Company has, in its bank account, funds in excess of the $100,000
that is federally insured. In the event of the failure of the bank,
the Company would sustain a loss of funds that exceed $100,000. At
December 31, 2004, the amount of funds in a single account that
exceeded the federally insured limit was $68,539.
n. Newly Adopted Pronouncements
On December 16, 2004, the FASB issued SFAS No. 123(R), SHARE-BASED
PAYMENT, which is an amendment to SFAS No. 123, ACCOUNTING FOR STOCK-
BASED COMPENSATION. This new standard eliminates the ability to
account for share-based compensation transactions using Accounting
Principles Board ("APB") Opinion No. 25, ACCOUNTING FOR STOCK ISSUED
TO EMPLOYEES, and generally requires such transactions to be accounted
for using a fair-value-based method and the resulting cost recognized
in our financial statements. This new standard is effective for awards
that are granted, modified or settled in cash in interim and annual
periods beginning after June 15, 2005. In addition, this new standard
will apply to unvested options granted prior to the effective date.
The Company will adopt this new standard effective for the fourth
fiscal quarter of 2005, and has not yet determined what impact this
standard will have on its consolidated financial position or results
of operations.
In November 2004, the FASB issued SFAS No. 151, INVENTORY COSTS AN
AMENDMENT OF ARB NO. 43, CHAPTER 4. This Statement amends the guidance
in ARB No. 43, Chapter 4, "Inventory Pricing," to clarify the
accounting for abnormal amounts of idle facility expense, freight,
handling costs, and wasted material (spoilage). Paragraph 5 of ARB 43,
Chapter 4, previously stated that ". . . under some circumstances,
items such as idle facility expense, excessive spoilage, double
freight, and rehandling costs may be so abnormal as to require
treatment as current period charges. . . ." This Statement requires
that those items be recognized as current-period charges regardless of
whether they meet the criterion of "so abnormal." In addition, this
Statement requires that allocation of fixed production overheads to
the costs of conversion be based on the normal capacity of the
production facilities. This statement is effective for inventory costs
incurred during fiscal years beginning after June 15, 2005. Management
does not believe the adoption of this Statement will have any
immediate material impact on the Company.
F-16
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2004 and 2003
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
n. Newly Adopted Pronouncements (Continued)
In December 2004, the FASB issued SFAS No. 152, ACCOUNTING FOR REAL
ESTATE TIME-SHARING TRANSACTIONS, which amends FASB statement No. 66,
Accounting for Sales of Real Estate, to reference the financial
accounting and reporting guidance for real estate time-sharing
transactions that is provided in AICPA Statement of Position (SOP) 04-
2, Accounting for Real Estate Time-Sharing Transactions. This
statement also amends FASB Statement No. 67, Accounting for Costs and
Initial Rental Operations of Real Estate Projects, to state that the
guidance for (a) incidental operations and (b) costs incurred to sell
real estate projects does not apply to real estate time-sharing
transactions. The accounting for those operations and costs is subject
to the guidance in SOP 04-2. This Statement is effective for financial
statements for fiscal years beginning after June 15, 2005. Management
believes the adoption of this Statement will have no impact on the
financial statements of the Company.
In December 2004, the FASB issued SFAS No.153, EXCHANGE OF NONMONETARY
ASSETS. This Statement addresses the measurement of exchanges of
nonmonetary assets. The guidance in APB Opinion No. 29, Accounting for
Nonmonetary Transactions, is based on the principle that exchanges of
nonmonetary assets should be measured based on the fair value of the
assets exchanged. The guidance in that Opinion, however, included
certain exceptions to that principle. This Statement amends Opinion 29
to eliminate the exception for nonmonetary exchanges of similar
productive assets and replaces it with a general exception for
exchanges of nonmonetary assets that do not have commercial substance.
A nonmonetrary exchange has commercial substance if the future cash
flows of the entity are expected to change significantly as a result
of the exchange. This Statement is effective for financial statements
for fiscal years beginning after June 15, 2005. Earlier application is
permitted for nonmonetary asset exchanges incurred during fiscal years
beginning after the date of this statement is issued. Management
believes the adoption of this Statement will have no impact on the
financial statements of the Company.
The implementation of the provisions of these pronouncements are not
expected to have a significant effect on the Company's consolidated
financial statement presentation.
NOTE 2 - PROPERTY AND EQUIPMENT
Property and equipment consisted of the following:
December 31,
--------------------------
2004 2003
------------ ------------
Vehicles $ 8,600 $ -
Computer equipment 4,439 -
------------ ------------
Totals 13,039 -
Less: accumulated depreciation (143) -
------------ ------------
Property and Equipment Net $ 12,896 $ -
============ ============
Depreciation expense for the years ended December 31, 2004 and 2003
was $143 and $-0-, respectively.
F-17
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2004 and 2003
NOTE 3 - NOTES PAYABLE
Notes payable are detailed in the following schedules:
December 31,
--------------------------
2004 2003
------------ ------------
Note payable to a company, due in total in January
2002,including interest at 10%. $ - $ 86,400
Note payable to an individual, due in total in
January 2003, including interest at 12%. - 25,000
Note payable to an individual, due on demand,
non-interest bearing. 146,000 40,000
Convertible debenture to a company, due in total by
conversion of stock, including interest at 6%. - 260,000
Note payable to a related company, due on demand,
including interest at 12%. 137,226 200,000
Note payable to a company, due on demand,
non-interest bearing. 208,700 -
------------ ------------
Total Notes Payable 491,926 611,400
Less: related party note (137,226) (200,000)
Less: current portion (354,700) (411,400)
------------ ------------
Total Long-Term Notes Payable $ - $ -
============ ============
NOTE 4 - RELATED PARTY TRANSACTIONS
As of December 31, 2004, the Company was owed $265,193 from a related
company. This amount is included in accounts receivable.
As of December 31, 2004 and 2003, the Company had a note payable due
to a related company in the amount of $137,226 and $200,000,
respectively. The note payable is due upon demand and bears interest
at 12% per annum.
F-18
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2004 and 2003
NOTE 5 - COMMITMENTS AND CONTINGENCIES
The Company has entered into various oil and gas leases from several
land owners. Associated with the agreements, the Company is committed
to various royalty agreements ranging from 15% to 25% of gross revenue
production. Some of the leases also provide for a minimum royalty.
As of December 31, 2004 and 2003, no royalties were due.
NOTE 6 - STOCK TRANSACTIONS
During 2003, the Company issued a total of 20,700,000 shares of common
stock in settlement of $347,700 of related party debt and $147,317 of
accounts payable and accrued wages. Accordingly, $474,317 has been
charged to additional paid in capital.
In September 2003, the Company issued 5,250,000 shares of common stock
for services rendered on behalf of the Company. The services were
valued at a total amount of $126,000.
On December 16, 2003, the Company issued 38,000,000 shares of common
stock to acquire an oil and gas property. The property was valued
using the average fair market value of the Company's common stock
during the month of December multiplied by the number of shares
issued. Therefore, the property was valued at a total price of
$874,000.
During 2003, the Company issued 920,000 shares of treasury stock for
services rendered. Total value of the services was $21,160.
On February 24, 2004, the Company issued 3,440,856 shares of common
stock in satisfaction of $260,000 of notes payable at $0.023 per
share.
On June 4, 2004, the Company issued 2,500,000 shares of common stock
for cash at $0.04 per share.
On August 3, 2004, the Company issued 1,250,000 shares of common stock
for cash at $0.04 per share.
On August 3, 2004, the Company issued 2,918,939 shares of common stock
in satisfaction of debt financing costs and interest at $0.024 per
share.
On September 1, 2004, the Company issued 1,250,000 shares of common
stock for cash at $0.04 per share.
On September 24, 2004, the Company issued 2,000,000 shares of common
stock for cash at $0.04 per share.
On September 24, 2004, the Company issued 4,583,333 shares of common
stock for the conversion of debt at $0.064 per share.
F-19
POWDER RIVER BASIN GAS CORP.
Notes to the Consolidated Financial Statements
December 31, 2004 and 2003
NOTE 6 - STOCK TRANSACTIONS (Continued)
On September 24, 2004, the Company issued 1,100,000 shares of common
stock for the reduction of wages at $0.05 per share.
On December 6, 2004, the Company issued 620,000 shares of common
stock for sales bonuses at $0.07 per share.
NOTE 7 - OTHER COMPREHENSIVE INCOME
The Company reports other comprehensive income in accordance with
Statement of Financial Accounting Standards No. 130, "Reporting
Comprehensive Income" ("SFAS No. 130"). SFAS No. 130 establishes
standards for reporting in the financial statements all changes in
equity during a period, except those resulting from investments by
and distributions to owners. The cumulative effect of foreign
currency translation adjustments to a cash account held by the
Company in Canadian dollars, which is included in other comprehensive
income in the stockholders' equity section, consisted of the
following:
December 31,
--------------------------
2004 2003
------------ ------------
Balance, beginning of year $ - $ -
Effect of currency exchange rate changes 2,705 -
------------ ------------
Balance, end of year $ 2,705 $ -
============ ============
NOTE 8 - SALE OF INTERESTS IN OIL AND GAS PROPERTIES
During the year ended December 31, 2004, the Company made sales of
working interest in certain of its oil and gas properties to various
unrelated parties that resulted in revenues of $1,936,552. The
Company had no such revenues during the year ended December 31, 2003.
NOTE 9 - SUBSEQUENT EVENTS
Subsequent to December 31, 2004, the Company granted approximately
7,000,000 warrants to purchase shares of common stock with exercise
prices ranging from $0.10 - $0.24 per share with exercise periods
ranging from one to two years.
F-20
POWDER RIVER BASIN GAS CORP.
S.F.A.S. 69 Supplemental Disclosures
December 31, 2004 and 2003
(Unaudited)
S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES
(1) Capitalized Costs Relating to
Oil and Gas Producing Activities
December 31,
--------------------------
2004 2003
------------ ------------
Proved oil and gas producing properties and
related lease and well equipment $ 1,063,674 $450,706
Accumulated depreciation and depletion (5,630) -
------------ ------------
Net Capitalized Costs $ 1,058,044 $ 450,706
============ ============
(2) Costs Incurred in Oil and Gas Property
Acquisition, Exploration, and Development Activities
For the Years Ended
December 31,
--------------------------
2004 2003
------------ ------------
Acquisition of Properties
Proved $ - $ -
Unproved - -
Exploration Costs - -
Development Costs 612,968 172,014
The Company does not have any investments accounted for by the
equity method.
(3) Results of Operations for
Producing Activities
For the Years Ended
December 31,
--------------------------
2004 2003
------------ ------------
Sales $ 248,328 $ -
Production costs (97,025) -
Depreciation and depletion (5,630) -
------------ ------------
Results of operations for producing activities
(excluding corporate overhead and interest
costs) $ 145,673 $ -
============ ============
F-21
POWDER RIVER BASIN GAS CORP.
S.F.A.S. 69 Supplemental Disclosures (Continued)
December 31, 2004 and 2003
(Unaudited)
S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES (Continued)
(4) Reserve Quantity Information
Oil Gas
BBL MCF
------------ ------------
Proved developed and undeveloped reserves:
Balance, December 31, 2003 451,960 601,600
Change in estimates - -
Production (5,497) (80)
------------ ------------
Balance, December 31, 2004 446,463 601,520
============ ============
Proved developed reserves:
Oil Gas
BBL MCF
------------ ------------
Beginning of the year ended December 31, 2004 451,960 601,600
End of the year ended December 31, 2004 446,463 601,520
The Company has reserve studies and estimates prepared on the various
properties acquired and developed. The difficulties and uncertainties
involved in estimating proved oil and gas reserves makes comparisons
between companies difficult. Estimation of reserve quantities is
subject to wide fluctuations because it is dependent on judgmental
interpretation of geological and geophysical data.
F-22
SIGNATURES
In accordance with Section 13 or 15(d) of the Exchange Act, the
Registrant caused this report to be signed on its behalf of the
undersigned, thereunto duly authorized.
Powder River Basin Gas Corp.
March 31, 2005 /S/ Brian Fox
-----------------------------------
Brian Fox, President, CEO, CFO
32