x |
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
o |
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
Nevada
|
87-0438647
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
Item
1.
|
Financial
Statements
|
1
|
|
Item
2.
|
Management's
Discussion and Analysis or Plan of Operation
|
14
|
|
|
|||
Item
4.
|
Controls
and Procedures
|
19
|
|
PART
II
|
|||
Item
1.
|
Legal
Proceedings
|
20
|
|
Item
6.
|
Exhibits
|
20
|
|
Signatures
|
21
|
||
EXHIBIT
INDEX
|
22
|
Page
No.
|
|
Balance
Sheet as at September 30, 2007 (Unaudited)
|
2
|
Statements
of Operations For the Three and Nine Months Ended September 30,
2007 and
2006 (Unaudited)
|
4
|
Statements
of Cash Flows For the Nine Months Ended September 30, 2007 and
2006
(Unaudited)
|
5
|
Notes
to Financial Statements (Unaudited)
|
6
|
ASSETS
|
||||
Current
Assets
|
||||
Cash
in Bank
|
$
|
66,510
|
||
Revenue
Receivable
|
246,675
|
|||
Total
Current Assets
|
313,185
|
|||
Fixed
Assets
|
||||
Leasehold
Costs - Developed
|
4,938,564
|
|||
Office
Building and Equipment
|
126,073
|
|||
Fleet-Road
|
40,476
|
|||
Heavy
Field Equipment& Tools
|
402,707
|
|||
Accumulated
Depreciation
|
(273,921
|
) | ||
Total
Fixed Assets
|
5,233,899
|
|||
Other
Assets
|
||||
Unamortized
Debt Expense
|
85,018
|
|||
Prepaid
Long Term Hedge
|
66,600
|
|||
Total
Other Assets
|
151,618
|
|||
Total
Assets
|
$
|
5,698,702
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
Current
liabilities
|
||||
Accounts
Payable - Chancellor
|
$
|
109,828
|
||
Accounts
Payable - Gryphon Production
|
130,471
|
|||
Stock
Subscription Payable
|
1,602
|
|||
Misc.
Accounts Payable & Suspense
|
6,746
|
|||
Current
portion of Long Term Debt
|
||||
Note
Payable - Senior Debt
|
603,803
|
|||
Installment
Loan - Equipment
|
11,065
|
|||
Total
Current Liabilities
|
863,515
|
|||
Long
Term Liabilities
|
||||
Note
Payable - Investors
|
5,100
|
|||
Note
Payable - Senior Debt
|
1,552,446
|
|||
Note
Payable - Subordinated Debt
|
3,797,345
|
|||
Installment
Loan - Equipment
|
53,453
|
|||
Total
Long Term Liabilities
|
5,408,344
|
|||
Stockholders'
equity
|
||||
Common
stock: $.001 par
|
||||
value,
250,000,000 shares
|
||||
authorized,
64,802,781
|
||||
shares
issued & outstanding
|
60,755
|
|||
Preferred
Series B stock:
|
||||
$1,000
par value,
|
||||
250,000
shares authorized,
|
||||
-0-
issued and outstanding
|
||||
Paid
in capital
|
3,199,583
|
|||
Accumulated
deficit
|
(3,323,438
|
)
|
||
Net
Income (Loss)
|
(510,056
|
)
|
||
Total
Stockholders' Equity
|
(628,911
|
)
|
||
Total
Liabilities And
|
||||
Stockholders'
Equity
|
$
|
5,698,702
|
||
See
Notes to Consolidated Financial
Statements
|
Nine
Months Ended
September
30,
|
|
Three
Months Ended
September
30,
|
|
||||||||||
|
|
2007
|
|
2006
|
|
2007
|
|
2006
|
|||||
Sales-
Net of Royalties
|
|||||||||||||
Oil
|
$
|
1,156,335
|
$
|
-
|
$
|
887,862
|
$
|
-
|
|||||
Natural
Gas
|
192,536
|
170,624
|
|||||||||||
Other
Incomes
|
2,165
|
-
|
2,165
|
-
|
|||||||||
1,351,036
|
1,060,651
|
||||||||||||
Severance
Taxes
|
66,762
|
52,881
|
|||||||||||
Marketing
Fees
|
8,669
|
7,194
|
|||||||||||
Royalties
Paid
|
10,454
|
10,454
|
|||||||||||
Net
Revenues
|
1,265,151
|
-
|
988,647
|
-
|
|||||||||
Operating
expenses
|
|||||||||||||
Lease
Operating Exp
|
268,803
|
180,646
|
|||||||||||
Other
Operating
|
653,762
|
299,365
|
|||||||||||
General&
Admin
|
165,298
|
35,145
|
77,213
|
17,612
|
|||||||||
Depreciation,
Depletion,
|
|||||||||||||
and
Amortization
|
273,922
|
137,109
|
-
|
||||||||||
Total
Operating
|
|||||||||||||
Expenses
|
1,361,785
|
35,145
|
694,333
|
17,612
|
|||||||||
Income
(loss) from
|
|||||||||||||
Operations
|
(
96,634
|
)
|
(35,145
|
)
|
(295,789
|
)
|
(17,612
|
)
|
|||||
Other
Income (Expenses)
|
|||||||||||||
Organization
Costs
|
(49,299
|
)
|
-
|
||||||||||
Hedge
Cost
|
|||||||||||||
Amortization
|
(22,200
|
)
|
(11,100
|
)
|
|||||||||
Total
Other Inc.(Exp.)
|
(71,499
|
)
|
(11,100
|
)
|
|||||||||
Financing
Charges
|
|||||||||||||
Interest
|
313,584
|
274,271
|
|||||||||||
Bank
Fees Amortization
|
28,339
|
14,170
|
|||||||||||
Total
Financing Cost
|
341,923
|
-
|
288,441
|
-
|
|||||||||
Income
(loss) before
|
|||||||||||||
provision
for income
|
|||||||||||||
taxes
|
(510,056
|
)
|
(35,145
|
)
|
(3,752
|
)
|
(17,612
|
)
|
|||||
Provision
for income tax
|
-
|
-
|
-
|
-
|
|||||||||
Net
income (loss)
|
($510,056
|
) | $ |
(35,145
|
) | ($3,752 |
)
|
($17,612 |
)
|
||||
Net
income (loss)per share (Basic and fully diluted)
|
$
|
(*
|
) |
$
|
(*
|
) |
$
|
(*
|
) |
$
|
(*
|
)
|
|
Weighted
average
|
|||||||||||||
number
of common
|
|||||||||||||
shares
outstanding
|
63,016,406 |
57,513,748
|
64,577,781 |
59,105,030
|
Nine
Months Ended
|
|
||||||
|
|
September
30,
|
|||||
2007
|
|
2006
|
|||||
Cash
Flows from Operating
|
|||||||
Activities:
|
|||||||
Net
Income (Loss)
|
($510,056
|
)
|
(35,145
|
)
|
|||
Adjustments
to Reconcile Net
Income (Loss) to Net Cash
Flow from Operating Activities:
|
|||||||
Depreciation
and Amortization
|
273,922
|
||||||
Decrease(Increase)
in Operating
Assets
|
(398,293
|
)
|
|||||
Increase(Decrease)
in Operating
Liabilities
|
137,217
|
||||||
Accounts
Payable & Other
|
29,083
|
||||||
Total
Adjustments
|
12,846
|
29,083
|
|||||
Net
Cash Provided by (Used in) Operating
Activities
|
(497,210
|
)
|
(6,062
|
)
|
|||
Cash
Flows for Investing Activities
Capital
Expenditures
|
(5,507,821
|
)
|
|||||
Net
Cash Provided(Used) by Investing
Activities
|
(5,507,821
|
)
|
-
|
||||
Cash
Flows from Financing Notes Payable Borrowings
|
6,023,212
|
-
|
|||||
Paid
in Capital
|
47,500
|
27,450
|
|||||
Net
Cash Provided by Financing
|
6,070,712
|
27,450
|
|||||
Net
Increase (Decrease) in Cash
|
65,680
|
21,388
|
|||||
Cash
Beginning
|
829
|
||||||
Cash
Ending
|
$
|
66,510
|
21,388
|
|
September
30, 2007
|
|
September
30, 2006
|
|
|||||||||
Oil
and Gas Sales
|
|||||||||||||
Oil
Sales(Bbl)
|
9131
|
0
|
|||||||||||
Natural
Gas (Mcf)
|
23689
|
0
|
|||||||||||
Average
Sales Price:
|
|||||||||||||
Oil,
per Bbl:
|
$
|
76.59
|
0
|
||||||||||
Gas,
per MMCF:
|
$
|
6.80
|
0
|
|
September
30, 2007
|
|
September
30, 2006
|
|
|||||||||
Oil
and Gas Sales
|
|||||||||||||
Oil
Sales(Bbl)
|
17098
|
0
|
|||||||||||
Natural
Gas Sales (Mcf)
|
38041
|
0
|
|||||||||||
Average
Sales Price:
|
|||||||||||||
Oil,
per Bbl:
|
$
|
70.15
|
0
|
||||||||||
Gas,
per MMCF:
|
$
|
7.31
|
0
|
No. | Description | |
31 | Certification of President and Chief Financial Officer Pursuant to Section 302 of The Sarbanes Oxley Act of 2002. | |
32
|
Certification of President and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Oxley Act of 2002. |
Chancellor
Group,
Inc.
(Registrant)
|
||
|
|
|
By: | /s/ Thomas H. Grantham | |
Thomas
H. Grantham, President and
Chief
Financial Officer
|
||
Dated:
November 15, 2007
|
Exhibit
Number
|
Description
|
||
31
|
Certification
of President and Chief Financial Officer Pursuant to Section
302 of The Sarbanes Oxley Act of 2002.
|
||
32
|
Certification
of President and Chief Financial Officer Pursuant to 18 U.S.C.
Section
1350 as adopted pursuant to Section 906 of the Sarbanes- Oxley
Oxley Act of
2002.
|