GENERAL AMERICAN ROYALTY INC
10SB12B/A, 1997-08-12
OIL & GAS FIELD EXPLORATION SERVICES
Previous: LAMINATING TECHNOLOGIES INC, POS AM, 1997-08-12
Next: GENERAL AMERICAN ROYALTY INC, 10QSB, 1997-08-12





                     U.S. Securities and Exchange Commission

                             Washington, D.C. 20549
   
                               AMENDMENT No. 1 to
                                   FORM 10-SB
    
              GENERAL FORM FOR REGISTRATION OF SECURITIES OF SMALL
                                BUSINESS ISSUERS

        Under Section 12(b) or (g) of the Securities Exchange Act of 1934

                         GENERAL AMERICAN ROYALTY, INC.
                 (Name of Small Business Issuer in its charter)

                 Delaware                                 75-2468002
       ----------------------------------------------------------------------
         (State or other jurisdiction of        (I.R.S. Employer Identification
            incorporation or organization)                Number)

       One Energy Square, 4925 Greenville Ave., Ste. 717, Dallas, TX 75206
               (Address of principal executive offices) (Zip Code)

                     Issuers' telephone number: 214-361-8535


           Securities to be registered under Section 12(b) of the Act:


        Title of each class              Name of each exchange on which
        to be so registered               each class is to be registered



    ---------------------------          -------------------------------


    ---------------------------          -------------------------------

    ---------------------------          -------------------------------


           Securities to be registered under Section 12(g) of the Act:


                          Common Stock $0.001 par value
                          -----------------------------
                                (Title of class)






<PAGE>






                                TABLE OF CONTENTS



The Company..................................................................1

Glossary.....................................................................1

Description of Business......................................................3

Risks of Oil and Gas Activities.............................................10

Description of Property.....................................................12

Directors, Executive Officers and Significant Employees.....................13
   
Remuneration of Directors and Officers......................................16

Security Ownership of Management and Certain Securityholders................17

Interests of Management and Others in Certain Transactions..................18

Description of Securities...................................................19

Market Price of and Dividends on the Company's Common Equity
     and Other Shareholder Matters..........................................20

Legal Proceedings...........................................................21

Changes in and Disagreements with Accountants...............................21

Recent Sales of Unregistered Securities.....................................21

Indemnification of Directors and Officers.................................. 23
    
Financial Statements........................................................24

Exhibits....................................................................25

Signatures..................................................................25

                                        I


<PAGE>





                                     PART I

                                   THE COMPANY

     History and Purpose.  General American  Royalty,  Inc. (the "Company") is a
     -------------------
Delaware  corporation  incorporated  on  December  28,  1992 as  Hermes  Capital
Management, Inc. It conducted no business activities under that name. On October
23, 1995 it changed its name to General American Royalty,  Inc. It was organized
to engage in the following business activities:

*      to acquire producing oil and gas royalty,  overriding royalty and mineral
       interests;

*      to acquire  nonproducing  oil and gas royalty,  overriding  royalty,  and
       mineral interests;

*      to purchase units of the Sabine Royalty Trust; and

*      to manage joint ventures with  institutional  investors to accomplish the
       above purposes.

     The Company was  activated  in late 1995 and 1996  through the  purchase of
certain  producing  oil and gas interests in exchange for shares of Common Stock
of the Company,  cash, and a promissory note and through the receipt of $433,129
as the net proceeds  from a private  placement of Common Stock and from a public
offering of shares of Common Stock and Callable Stock Purchase  Warrants at $5 a
unit,  each unit  consisting  of 1 share of Common  Stock and 1 Callable  Common
Stock  Purchase  Warrant.  See  "Description  of  Securities."  The offering was
conducted as a public offering, exempt from federal registration pursuant to the
provisions of Regulation D, Rule 504 (the "Rule 504 offering").

   

     Purchasers  of the  units in the Rule 504  Offering  hold  90,000  Callable
Common  Stock  Purchase  Warrants,  each warrant  entitling  the record owner to
purchase one share of the Company's Common Stock for $5. The warrants expired on
July 31,  1997.  The  Company's  stock began  trading on the NASDAQ OTC Bulletin
Board (Symbol TROY) in February 1997.
    
     Address.  The  Company's  address is One  Energy  Square,  4925  Greenville
     -------
Avenue,  Suite 717, Dallas,  Texas, 75206. Its telephone number is 214-361-8535.
Its fax number is 214-361-7715.





                                        1


<PAGE>




                                    GLOSSARY

     The following is a glossary of some of the terms used herein.

     Company. General American Royalty, Inc., a Delaware corporation.
     -------

     Horizontal  Drilling.  The  drilling  of  a  vertical  wellbore  until  the
     --------------------
producing   horizon  is  reached,   at  which  point  the  wellbore  is  drilled
horizontally to encounter more of the producing formation of the wellbore.

     Mineral Fee. The estate in land which gives the owner  thereof the right to
     -----------
enter upon the land and explore,  drill,  produce, mine or otherwise exploit the
minerals underlying such land.

     Net Profits Interest. An interest created out of the working interest of an
     --------------------
oil and gas lease which is determined  after the deduction of the costs normally
associated with a working  interest but is not assessable for costs in excess of
revenues.

     Oil and Gas Lease.  An  instrument by which a mineral fee owner grants to a
     -----------------
lessee  the  right for a  specific  period  of time to  explore  for oil and gas
underlying the lands covered by the lease,  and the right to produce any oil and
gas so  discovered  generally  for so long as  there  is  production  in  paying
quantities from such lands.

     Overriding  Royalty.  An  interest  created  by the owner of the  leasehold
     -------------------
estate  created  by an oil and gas  lease  which  gives  its  owner the right to
receive, free of costs of exploration and production,  a specified percentage of
any oil and gas, or of the proceeds  from the sale of any oil and gas,  produced
under the lease  attributable to the leasehold  estate from which it is created.
An overriding royalty interest  terminates when the underlying oil and gas lease
terminates.

     Post  Production  Costs.  Costs  associated  with the sale,  marketing  and
     -----------------------
transportation of oil and gas after production. Examples are: treating of oil or
gas;  compression,  dehydration  and  transportation  of gas;  and  trucking  or
shipping of oil.  Post  production  costs may in some  instances be borne by the
royalty owner.

     Primary  Term.  The period of time  (generally  three or five years) during
     -------------
which an oil and gas lease may be kept alive by a lessee even though there is no
production  by virtue of drilling  operations on the lease and or by the payment
of delay rentals.

     Royalty Interest. A specified percentage of any oil and gas produced, or of
     ----------------
the  proceeds  from the sale of any oil and gas  produced,  free of the costs of
exploration  and production.  A royalty  interest is normally the interest which
the owner of the mineral  estate retains upon execution of an oil and gas lease,
but it may be created by the owner of the mineral fee by grant or reservation. 

                                       2
<PAGE>


     Term Mineral and Royalty Interests. Mineral or royalty interests which were
     ----------------------------------
granted or reserved for a specific  period of time.  Usually these interests are
for such period of time and as long  thereafter as oil and gas are produced from
the lands involved.

     Working  Interest.  The interest  acquired by a lessee under an oil and gas
     -----------------
lease,  also  referred  to as the  leasehold  estate.  The owner of the  working
interest has the exclusive right to exploit the oil and gas underlying the lands
covered by the oil and gas lease,  and is  required to bear all of the costs and
to assume all of the risks of operations  conducted under such lease,  including
all costs of drilling  and  operating  any wells  drilled on the land subject to
such lease.

     3-D Seismic. A method of conducting  seismographic  surveys on a very close
     -----------
pattern to obtain  significant  amounts of  geophysical  data.  The data is then
interpreted by the use of sophisticated  computer  programs.  Three  dimensional
models of the underlying rock formations are produced on the computer screen. It
is  believed  that 3-D  seismic may prove to be more  reliable  than  conventual
seismic data because of the quantity of data that can be gathered and processed.


                             DESCRIPTION OF BUSINESS

     In General. The Company has purchased and owns, and proposes to continue to
     ----------
purchase  and own mineral  fee,  royalty and  overriding  royalty  interests  in
producing and nonproducing oil and gas properties,  principally in the major oil
and gas basins and regions of the United States. The Company commenced acquiring
producing  mineral  royalties  in April 1996 and by February  1997 had  acquired
producing mineral royalty and overriding  royalty interests in approximately 670
wells in New Mexico and  Texas.  See  "Description  of  Properties." 
   
    

     All of the Company's plans enumerated  herein will depend not only upon the
Company's ability to attract private and public funding but will depend upon the
Company's  compliance with the registration and the exemption from  registration
requirements of the Securities and Exchange  Commission under the Securities Act
of 1933,  as  amended,  and with  various  state  securities  commissions  under
applicable state securities laws.

     Plan of  Immediate  Operations.  The Company  proposes to raise  additional
     ------------------------------
equity  capital  during  the next 12 months  for the  acquisition  of  producing
royalty and mineral interests as follows:






                                        3


<PAGE>



*         Equity  offerings  outside the U.S.  pursuant to  Regulation  S of the
          Securities and Exchange Commission.
   
*         Completion  of the Rule 504  Offering,  which may  raise a maximum  of
          $450,000 through exercise of its 90,000 Callable Common Stock Purchase
          Warrants.

*         An equity  offering  in the U.S.,  either  registered  or exempt  from
          registration,  after  the  termination  of the 6-  month  period  that
          follows the  exercise  or  expiration  of the  Callable  Common  Stock
          Purchase Warrants issued in the Rule 504 Offering.
    

     Advantages of Mineral and Royalty  Ownership.  The cost and risk advantages
     --------------------------------------------
of ownership of mineral,  royalty and overriding  royalty interests  compared to
working  interests  are  considerable.  A  comparison  between the two shows the
following advantages:

     1.   Low overhead.  There are no drilling or lease operating expenses which
          may periodically require large cash outlays for equipment or services.
          The result is a more stable operating cash flow.

     2.   Minimum  manpower is required to manage  royalty  interests.  Overhead
          cost for a mineral and royalty  interests company is considerably less
          than that of an exploration and production company of comparable size.
          A sizeable  company  can be managed by a small  staff using the latest
          computer  technology.  The availability of excellent computer software
          maximizes  efficiency  and  minimizes  management  time.   Geological,
          geophysical or  engineering  work can be performed on a contract basis
          as needed.

     3.   In most states in which the Company  intends to operate,  minerals and
          royalty  interests  are not  subject  to  taxes  until  production  is
          established.

     4.   Minimum  environmental  risk is  associated  with minerals and royalty
          interests.

     5.   Non-producing  minerals and royalty  interests  will be purchased with
          the intent of  substantially  increasing  their  value  through  their
          development into drillable prospects. This will be accomplished either
          through  industry  activity or through  the use of contract  employees
          (geologists,  geophysicists and engineers). There are many experienced
          and talented individuals who are available to create exploration ideas
          to be packaged and presented to exploration companies

                                        4


<PAGE>


          for drilling.  This can be done with minimum overhead cost which would
          be recouped through the sale of the prospect, lease bonuses or revenue
          from newly discovered  production.  There would be no drilling cost to
          the Company.

     6.   Minerals  and  royalty  interests  are  perpetual  unless  a  term  is
          specifically  stated in the deeds  through  which  they are  acquired.
          Efforts will be made to purchase perpetual interests.

     The Purchase of Royalty and Mineral  Interests.  The  Company's  management
     ----------------------------------------------
proposes  that  acquisitions  at first will be located  in  producing  wells and
fields generating income, or, in non-producing areas where imminent  exploration
activity in the area would  dramatically  increase  their  value,  allowing  the
Company to sell a portion of such purchased  interests for a substantial profit,
in effect, paying for the interest retained, should that be desired.  Subsequent
acquisitions  of minerals  and royalty  interests  could be in areas  offsetting
production  (developmental  drilling)  or in  trend  areas  which  have  a  high
probability of being  prospective  for oil and gas yet would require  geological
and  geophysical  development  using modern 3-D seismic or  horizontal  drilling
technology  to  enhance  their  value  through   leasing  (lease  bonuses)  and,
ultimately, production.

     Source  of  Acquisitions.  There  are  several  sources  from  which  these
     ------------------------
acquisitions can be made.

     Major Oil  Companies.  The  possibility  of purchasing  mineral and royalty
     --------------------
interests  from  major  oil  companies  exists  due to  restructuring  presently
occurring  within the  industry.  Such  companies  are  divesting  themselves of
domestic  producing  properties  considered  marginal by their  standards.  This
divestiture  accomplishes  several of their goals. It reduces overhead (salaries
and  benefits);  it creates needed  capital,  which in turn can be reinvested in
other projects (international) which provide a greater return on investment; and
it assists in their  attempts to relieve  themselves of potential  environmental
problems associated with those properties.

     The major oil companies also own substantial  mineral and royalty interests
whose sale could be an  excellent  source for such  capital.  These  mineral and
royalty  interest  properties  are normally  managed  within the  companies by a
small,  low-profile  department  which is not an integral part of the companies'
overall plans or operations.

     Institutions.  Minerals  and  royalty  interests  now owned or  managed  by
     ------------
institutions such as banks, colleges or universities, trusts, etc., will also be
targeted for purchase.  Such  institutions  are frequently in need of additional
capital, which a sale could provide.

     Estates,  Families and Individuals.  Considerable  mineral  interests large
     ----------------------------------
farms and  ranches)  are owned by estates,  families  and  individuals.  Mineral
interests are usually the first

                                        5


<PAGE>


properties  to be sold to pay off debt or to pay taxes to settle  estates,  etc.
These interests  available for sale can be identified through the numerous local
contacts  (ranchers,   lawyers,  county  judges,  county  clerks,   abstractors,
sheriffs,  etc.) which the Company's management has established through years of
association with them.

     Private Interest Royalty Companies.  There are numerous private royalty and
     ----------------------------------
mineral companies which own interests in producing and nonproducing  properties.
The owners of these  private  royalty  companies  may need  liquidity and may be
interested in exchanging stock with the Company or selling for cash.

     New Technology Areas.  Prime targeted areas are those which are very active
     --------------------
in  exploration  and drilling and lend  themselves to the use of 3-D seismic and
horizontal drilling  technology.  Such areas include the Cotton Valley Reef play
in Freestone,  Leon and Robertson Counties, Texas, and the extension of the play
as it is projected  to continue  through  East Texas into  Louisiana;  the South
Texas Lobo Gas play in Dimmit,  Maverick  and Zavala  Counties,  Texas;  and the
Lodgepole play in North Dakota,  plus other areas in the traditional oil and gas
producing basins which currently have exploration  activity or the potential for
future   exploration   activity,   particularly  with  the  application  of  new
technologies to these proven producing areas.

     A Primer on Oil and Gas Interests and, Particularly, Royalty Interests.

     Interests in Land; Surface Rights and Mineral Rights. The fee simple estate
     ----------------------------------------------------
in land may be divided into two separate real property estates,  the surface fee
and the  mineral  fee.  The  owner of the  surface  fee has the right to use and
possess the  surface of the ground,  while the owner of the mineral fee owns and
has the right to extract the minerals  situated beneath the surface estate.  The
mineral fee owner may create a royalty  interest out of his mineral  interest by
conveying or  reserving a royalty  interest or by granting an oil and gas lease.
The Company  anticipates that much of its royalty interest  acquisition  efforts
will be directed toward acquiring mineral and royalty interests from persons who
have no interest in the surface fee.  Certain  states,  such as Louisiana,  have
enacted  legislation  causing  ownership of a mineral fee which has been severed
from the surface  fee for a  specified  period of time to revert to the owner of
the surface fee unless oil and gas is being produced from such lands.

     Oil and Gas Leases: The Working Interest and The Royalty Interest.  Oil and
     ------------------
gas operations generally are conducted pursuant to oil and gas leases granted by
the mineral fee owner to a third party.  By executing an oil and gas lease,  the
mineral fee owner grants the lessee the right for a specified  period of time to
explore  for and  produce any oil and gas  underlying  the lands  covered by the
lease. The interest  acquired by the lessee is called a "working  interest," and
the owner of the working interest portion of an oil and gas lease is required to
bear all of its costs and to assume all of the risks of any operations conducted

                                        6


<PAGE>


under the lease, including all costs of drilling and operating any wells drilled
pursuant to the lease.  In  consideration  for his  execution  of an oil and gas
lease,  the owner of the mineral fee will receive an  additional  cash  payment,
called a lease bonus, and a royalty interest.

     Oil and Gas  Leases:  Terms.  Most oil and gas  leases  have a stated  term
     -------------------
(generally  referred to as the  primary  term) of from one year to ten years and
expire at the end of the  stated  term  unless  oil or gas  production  has been
established  on the lease.  If production has been  established on a lease,  the
lease  will  continue  in  existence,  at least with  respect to the  production
surrounding  each producing well on the lease,  until the well ceases to produce
in paying quantities. Upon the termination of an oil and gas lease, the right to
recover any  unproduced  oil and gas  underlying the leased lands reverts to the
mineral fee owner who may then  explore for such oil and gas for his own account
or lease the property to a new lessee.

     Overriding Royalty Interests.  The working interest owner under a lease may
     ----------------------------
create an overriding  royalty  interest in his working interest in the lease. An
overriding  royalty  is similar  to a royalty  interest  in that the owner of an
overriding  royalty is entitled to receive free of  exploration  and  production
costs  a  specified  percentage  of any  oil and gas  produced  from  the  lease
attributable to the working interest from which it is created. However, unlike a
royalty  interest,  which is  attributable  to the ownership of a portion of the
mineral fee, an overriding  royalty interest is simply a charge upon the working
interest  from  which it is created  and will  terminate  concurrently  with the
termination of the working interest.

     Purchase of Minerals and Royalty Interests.  While the Company will acquire
     ------------------------------------------
mineral fee, royalty and overriding  royalty interests in established wells when
such interest can be purchased upon  satisfactory  terms,  the Company will also
purchase  mineral  fee,  royalty and  overriding  royalty  interests in recently
drilled  wells with  little or no  production  history.  The  Company  will also
purchase   mineral  fee,   royalty  and  overriding   royalty   interests  under
non-producing  leases in active  exploration areas where the Company believes it
is likely wells will be drilled in the near future. The purchase of mineral fee,
royalty  and  overriding  royalty  interests  in leases  without an  established
production  history  involves a greater  degree of risk to the Company,  because
estimates of oil and gas reserves in place based upon little production  history
are less reliable than estimates based upon longer production  history.  Reserve
estimates in the first years following the commencement of production frequently
vary  significantly  from year to year,  and there  are no  assurances  that the
initial  reserve  estimates  used by the Company to evaluate  interests in newly
drilled wells will prove to be accurate.

     Valuing  Mineral and Royalty  Interests.  The manner in which the  purchase
     ---------------------------------------
price for mineral fee,  royalty and overriding  royalty  interests is calculated
varies  from  area to area and  seller  to  seller.  Mineral  fee,  royalty  and
overriding  royalty interests  involving  relatively minor amounts of production
are generally sold without benefit of engineering estimates of the


                                        7


<PAGE>

recoverable reserves  attributable to such interests,  and the purchase price is
frequently  based upon some multiple of the average monthly  production for some
recent period (e.g., 42 times the average  monthly  production for the preceding
six-month  period).  In the case of sales involving  relatively  large amount of
reserves,  the parties  will obtain  engineering  estimates  of the  recoverable
reserves  and the  cash  flow  anticipated  to be  realized  therefrom,  and the
purchase price will be negotiated on the basis of such  estimates.  The purchase
price paid for reserves is dependent upon the rate of return which is desired on
the  investment  and the  parties'  evaluation  of the  degree  of risk that the
estimate of the recoverable reserves will prove to be incorrect. The identity of
the  producing  formation,  its  characteristics  in  a  particular  well  (e.g.
porosity,  permeability,  oil and gas in place,  water  saturation and reservoir
pressure),  the type of natural  energy drive  operating  in the field,  and the
general  area in which the lease is  located  are all  important  factors in the
evaluation  of a mineral  fee,  royalty  or  overriding  royalty  interest.  The
Company's  policy is to obtain  assistance  from qualified  petroleum  reservoir
engineers  or  geologists  in  evaluating,  prior to  purchase,  the oil and gas
interests  proposed to be  purchased  by the Company.  Since the  interests  the
Company  intends to purchase are non cost bearing and non possessory  interests,
the information from the operator may not be available for use in the evaluation
of the interests which the Company seeks to purchase.

     Financing  the  Purchase of Minerals  and Royalty  Interests.  The terms of
     ------------------------------------------------------------
purchase of mineral fee,  royalty,  and overriding  royalty interests range from
the entire  purchase  price being paid in a single  installment  at closing,  to
seller financing with the seller agreeing to accept a note from the purchaser as
part of the purchase  price,  to bank financing  where a portion of the purchase
price is borrowed from a bank or other institutional  lender. The ability to use
bank financing for the purchase of oil and gas property  interests  depends upon
numerous factors,  including the general credit worthiness of the purchaser, the
amount of estimated proved  recoverable  reserves  attributable to the interests
being  purchased and the  production  history and data available with respect to
the wells on the  subject  lands and in the  surrounding  area.  The Company was
recently  organized with limited  resources and there are no assurances that the
Company  will be able to  obtain  seller  financing  or bank  financing  for its
purchases of mineral fee, royalty and overriding royalty interests.

     Formation  of  Drilling  and  Spacing  Units.  To  avoid  the  drilling  of
     --------------------------------------------
unnecessary  wells, to achieve the maximum recovery of oil and gas in place, and
to protect  correlative rights among mineral interest owners,  mineral interests
are often pooled, unitized or communitized,  either voluntarily or by order of a
state  regulatory  commission.  The most common form of  communitization  is the
formation of a unit to pool the mineral interest ownership for the drilling of a
single  well.  This type of unit is often  referred to as a drilling and spacing
unit.  Such  units  generally  follow  the  normal  well-spacing  pattern  in  a
particular  field,  and may range  from a size of ten acres or less to a size of
640  acres or  more,  depending  upon a number  of  factors  including  the area
determined  to be  efficiently  drained by a well  producing  from a  particular
reservoir.  If royalty  interests  are  communitized,  the royalty  payable with
respect to oil and

                                        8


<PAGE>


gas  produced  from a well  completed  on such unit may be  allocated  among the
royalty owners whose mineral interests are included within the boundaries of the
drilling and spacing unit for the well, generally in proportion to the number of
royalty acres owned by each.

     Title  to  Interests.  It will be the  Company's  general  practice  not to
     --------------------
acquire a mineral fee,  royalty or overriding  interest without first having the
title to such  interest  examined by a landman or an attorney.  All such mineral
interests  acquired by the Company are evidenced by written  conveyances,  which
are duly filed in the  applicable  records of the county or parish in which such
mineral interests are located. In some instance the Company may acquire indirect
ownership in a mineral or royalty interest through a partnership. Generally, the
Company will not make on site inspections of the properties in which it acquires
an interest.

     The  Company's  Position in the  Industry.  The Company  does not know of a
     -----------------------------------------
public royalty company in the United States that is active in the acquisition of
royalties  and mineral  interests.  While there are other public  entities  that
could be classified as royalty  companies,  none is active in the acquisition of
additional royalty interests in oil and gas properties. Most other publicly-held
companies  that  formerly  engaged  in  the  business  of  accumulating  royalty
interests  in oil  and  gas  properties  are no  longer  in  business.  Although
successful,  those  companies  have  either  been  acquired  or  reorganized  as
self-liquidating   trusts  whose  ownership   units  were   distributed  to  the
shareholders.  The most prominent of such companies is the Sabine Royalty Trust,
which was  created in 1983 by Sabine  Corporation  as a  publicly-held  trust to
distribute  on a monthly  basis the  royalty  income from the  producing  assets
placed in the trust by its owners,  and the Permian  Basin Royalty Trust and the
San Juan Basin Royalty Trust created by Southland Royalty Co. in 1980.
   
     Employees. The Company has 2 full-time employees, filling the positions of:
     ---------
President  and  Chief  Executive  Officer;  and Vice  President,  Secretary  and
Treasurer. The Company has no part-time employees.
    
     Compliance  with  Environmental  Regulations.  The cost of compliance  with
     --------------------------------------------
governmental   provisions   regulating  the  discharge  of  materials  into  the
environment  is a cost that is borne by the working  interest  owners of oil and
gas wells.  The  Company,  by limiting  its  activities  to the  acquisition  of
non-working  interest  royalty  and mineral  interests,  will bear none of these
costs. There is some risk of eventual liability under environmental regulations,
which risk can occur  where  royalty  interests  which  convert to a  possessory
interest are involved.  In those  instances,  activities can result in liability
under  federal,  state  and  local  environmental   regulations  for  activities
involving,   among  other  things,   water   pollution   and   hazardous   waste
transportation,  storage and disposal. Such liability can attach not only to the
operator of record of a well, but also to other parties that may be deemed to be
current or prior operators or owners of possessory interest in a property.


                                        9


<PAGE>




                         RISKS OF OIL AND GAS ACTIVITIES

     The  Company  intends to  purchase  non-cost  bearing  mineral  and royalty
interests; however, risks in the oil business still exist. Even though a royalty
interest  is not cost  bearing,  the  underlying  working  interest  must remain
profitable  for the  operator to  continue  to produce  oil and gas.  Therefore,
certain  risks in the oil business  incurred by the operator  such as dry holes,
operating  hazards,  product  prices and  environmental  risks may have a direct
effect on the  royalty  owner.  Due to  conditions  beyond  the  control  of the
Company, a significant portion of the reserves and cash flow from the properties
to be acquired may not be achieved.

     Acquisition Risks; Uncertainty of Reserve Estimates. The Company's property
     ---------------------------------------------------
acquisition   activities  will  be  based  in  part  on  available   geological,
geophysical,   production  and  engineering   data,  the  extent,   quality  and
reliability  of which  varies.  Geological,  geophysical  and  engineering  data
obtained by an operator of an oil and gas property may not be available  for use
in evaluating mineral and royalty  interests.  Oil and gas reserve estimates and
the  discounted  present  value  estimates  associated  therewith  are  based on
numerous engineering,  geological and operational assumptions that generally are
derived from limited data. Common assumptions  include such matters as the areal
extent and average thickness of a particular reservoir, the average porosity and
permeability of the reservoir,  the anticipated  future production from existing
and future  wells,  future  development  and  production  costs and the ultimate
hydrocarbon recovery percentage.  As a result, oil and gas reserve estimates and
the  discounted  present value  estimates  associated  therewith are  frequently
revised in subsequent periods to reflect production data obtained after the date
of the original estimate. If reserve estimates are inaccurate,  production rates
may decline more rapidly than anticipated and future production  revenues may be
less than  anticipated.  Moreover,  significant  downward  revisions  of reserve
estimates may adversely affect the Company's  borrowing power or have an adverse
impact  on  other  financing  arrangements.  The  inherent  uncertainty  of  the
Company's reserve  estimates  increases the relative risk of economic success of
the Company.

     Interests in Non-Producing  Properties.  The Company not only will purchase
     --------------------------------------
producing  mineral fee,  royalty and  overriding  royalty  interests but similar
non-producing oil and gas interests.  The purchase of interests in non-producing
properties involves a greater degree of risk than does the purchase of interests
in producing properties,  because there is no assurance that any wells will ever
be drilled on such properties or, if drilled,  that they will produce oil or gas
in commercial quantities. However, it is intended that a majority of the oil and
gas interests purchased by the Company will be producing.

     Not an Oil  and Gas  Exploration  Company.  The  principal  purpose  of the
     -----------------------------------------
Company is to acquire mineral fee, royalty, overriding royalty interests and net
profits  interests in oil and gas properties and not to actively explore for oil
and gas on these  properties.  The value of mineral fee,  royalty and overriding
royalty  interests  presently  held or to be  acquired  are  dependent  upon the
ability of the owner of the  exploration  rights (I) to discover and produce oil
or gas in amounts that will be commercially profitable, and (ii) if oil or gas  

                                       10


<PAGE>


is  being   produced,   to  continue   to  produce  it  in  paying   quantities.
Responsibility  for the  conduct  of  operations  upon  properties  in which the
Company  will own an interest  will be vested in third party  "operators,"  over
whom the  Company  will have no  control.  Mineral  and  royalty  interests  may
terminate  after a specific term of years,  unless the interest is producing oil
and gas. Therefore, if oil and gas is not being produced at the end of the term,
the mineral or royalty interest may terminate,  or if the term has expired,  the
interest may terminate upon cessation of production,  and any mineral or royalty
interest so  terminating  would have no further  value.  Further,  an overriding
royalty  interest is entirely  dependent upon the  continuation  of the lease or
concession  from which it is created;  therefore,  if the owners of the lease do
not  conduct  exploratory  activities  prior to  expiration  of the  lease,  any
overriding royalty interest with respect to such property would be worthless.

     Oil and Gas Markets.  Oil and gas prices can be extremely  volatile and are
     -------------------
subject to substantial seasonal, political and other fluctuations.  As a result,
the  prices  at  which  oil and gas  produced  for  the  Company  may be sold is
uncertain and it is possible that under some market  conditions  the  production
and sale of oil and gas from some or all of the Company's  properties may not be
economical.

     In most instances, the production from the Company's royalty interests will
be  marketed by the  operator,  and the  Company  will have no control  over the
marketing or sale of production.  The availability of a ready market for oil and
gas and the prices  obtained for such oil and gas depend upon  numerous  factors
beyond the control of the Company,  including competition from other oil and gas
producers and national and international economic and political developments. In
addition,   the  marketability  of  natural  gas  production  depends  upon  the
availability and capacity of gas gathering systems and pipelines.

     Competition and Markets. The oil and gas business is highly competitive and
     -----------------------
has few barriers to entry.  The Company will be competing with other oil and gas
companies  and  investment  partnerships  in the search for, and  obtaining  of,
desirable proved producing royalty and mineral interests.  Many of the Company's
competitors are larger than the Company and have substantially greater access to
capital and technical resources than does the Company and may, therefore, have a
significant competitive advantage. Many of the Company's competitors are capable
of making a greater  investment  in a given area than is the  Company,  although
large  and  small   companies  alike  are  subject  to  the  economics  of  cost
effectiveness.  It can be expected  that prices for oil and gas will continue to
fluctuate,  depending upon a number of conditions  over which the Company has no
control,  including  actions taken by the  Organization  of Petroleum  Exporting
Countries  ("OPEC"),  turmoil in the Middle East,  and the price of  alternative
fuels.  The prices at which the  Company's oil and gas  production  will be sold
will have a  substantial  effect on its  earnings  (if any) and its  results  of
operations.


                                       11


<PAGE>


                             DESCRIPTION OF PROPERTY

     The Company owns small mineral, royalty and overriding royalty interests in
approximately  670 oil and gas wells  located in two  counties in New Mexico and
eleven  counties in Texas.  These  interests were acquired in four  transactions
during fiscal year 1996.
   
     Basin  Fruitland Coal Field - San Juan County,  New Mexico.  This is a 2.5%
overriding  royalty interest in 9 wells and a 1.25% overriding  royalty interest
in 3 wells. The interests cover the rights to the Fruitland Coal formation only.
The wells are  operated  by  Marathon  Oil  Company,  have  produced  a total of
approximately  8.5 BCF of gas  through  1995,  and at  October  31,  1996 had an
estimated 13 BCF of gross recoverable gas reserves remaining. Monthly production
from the 12 wells is in excess of 300,000 MCF of gas. As of April 1997,  monthly
income after  severance  taxes to the  interest of the Company is  approximately
$4,500.

     Alta  Mesa  Gas  Field -  Brooks  County,  Texas.  This is a 0.333  percent
overriding royalty interest in 16 producing wells and a 0.005 percent overriding
royalty  interest in 5 producing  wells located in the South Texas Alta Mesa gas
field.  Production depths range from 1,100 foot depth gas sands to the Vicksburg
sands at depths in excess of 7,000 feet. Gross remaining reserves at October 31,
1996 were estimated to be 20.0 billion cubic feet of gas and 424,000  barrels of
condensate.  Remaining life of the wells is estimated to be in excess of fifteen
years.  As of April 1997 monthly income after severance taxes to the interest of
the Company is approximately $1,500.

     North Wilton Strawn Waterflood Unit - Young County,  Texas. This is a 3.125
percent overriding royalty interest in the 3-well North Wilton Strawn Waterflood
Unit in Young County,  Texas.  At October 31, 1996,  estimated  gross  remaining
reserves of 42,000 barrels of oil are to be recovered over an estimated  sixteen
year life. As of April 1997 monthly income after severance taxes to the interest
of the Company is approximately $270.

     Dumraese  Estate  Purchase - Lea  County,  New  Mexico  and Bexar,  Brooks,
Colorado,  DeWitt, Duval, Jim Wells, Lavaca, Starr and Stephens Counties, Texas.
Effective  August 1, 1996,  the Company  purchased  small  mineral,  royalty and
overriding  royalty interests in over 635 producing oil and gas wells located in
numerous oil and gas fields in New Mexico and Texas.  The properties  range from
large unitized waterfloods to single low rate producing wells. As of April 1997,
monthly  income  after  severance  taxes  to  the  interest  of the  Company  is
approximately $3,200.
    
     The Company's Offices. The Company leases 2,345 square feet of office space
     ---------------------
at One Energy Square, 4925 Greenville Avenue,  Suite 717, Dallas,  Texas, 75206.
The  three-year  lease  expires  November  30, 1999.  Monthly rent  currently is
$2,833.


                                       12


<PAGE>


                        DIRECTORS, EXECUTIVE OFFICERS AND
                              SIGNIFICANT EMPLOYEES

     Set forth below are the identities of the directors, executive officers and
significant  employees  of the  Company  and a brief  account of their  business
experience,  especially  during  the last 5  years,  including  their  principal
occupations  and  employment  during  that  period  and the names and  principal
businesses of any  corporations or  organizations  in which such occupations and
employments  were  carried on. All offices with the Company have been held since
1996 and expire in April 1998.


        Person                                       Office
       --------                                     --------
   
James F. Smith, 60                          President, Chief Executive
                                            Officer and Director
James E. Mitschke, 55                       Vice President and Director
Sam Nicholson, 49                           Secretary and Treasurer
Daniel M. Vines, 41                         Director
Malcolm E. Wilson, Jr., 71                  Director
Bill L. Bledsoe, 61                         Director
J. Donald Hill, 64                          Director
Douglas Weedon, 61                          Director
George E. Green, 61                         Director
C. B. Harrison, Jr.                         General Counsel
    

   
    

James F. Smith. Mr. Smith received a Bachelor of Business  Administration degree
- --------------
in 1958 from Southern  Methodist  University and attended the Graduate School of
Business Administration during 1959-1960 at the University of Texas at Austin.

     After leaving  college he embarked on a career in the oil and gas business,
although he was also active in the  ownership  of several  banks and savings and
loan  associations  from 1960  through  1968.  Mr. Smith has been engaged in the
domestic oil and gas industry for over 30 years,  his companies  having  drilled
over 400 wells  during  this  period.  He has  completed  three  initial  public
offerings  for  companies  of which he was a founder and an  executive  officer,
which are PetroDynamics, Inc. in 1968, Toltec Oil & Gas, Inc. in 1979 and Toltec
Royalty  Corporation in 1980.Toltec  Royalty Corporation was sold to an American
Stock Exchange company in 1982.  Toltec Oil & Gas, Inc. was merged with a public
company in 1983 which later  became Coda Energy,  Inc.  Both  PetroDynamics  and
Toltec Royalty were active in the acquisition of oil and gas royalty interests.

     From 1990  until  joining  the  Company  in  October  1995,  Mr.  Smith was
president of National Ice Cream Co. in Dallas, Texas.

                                       13


<PAGE>


     James E. Mitschke.  Mr.  Mitschke is a petroleum  landman with more than 23
     -----------------
years  experience in the oil and gas industry.  He has been employed during this
period as a landman for several  companies,  all based in Dallas,  Texas,  which
include Hunt Energy  Corporation,  Wessely  Energy  Corporation,  and  Murchison
Exploration  Company.  His positions with these  companies have ranged from area
land manager to vice president-land.  He is a member of the American Association
of  Professional  Landmen  and served as the  chairman of its  industry  affairs
committee,  1980-81  and as a  director,  1981-82.  He has been a member  of the
Dallas  Association  of  Petroleum  Landmen  for a number  of years  and was its
president  in 1979 and  served  on its  board of  directors  from  1978-80.  Mr.
Mitschke  has a  bachelor  of  arts  degree  from  Southwestern  Oklahoma  State
University in Weatherford, Oklahoma.

     Sam  E.  Nicholson.   Mr.  Nicholson  received  his  Bachelor  of  Business
     ------------------
Administration in accounting from the University of Texas at Arlington, in 1978.
In 1984 he became a  Certified  Public  Accountant  in the  State of Texas.  Mr.
Nicholson has over 14 years experience in the oil and gas industry. From 1992 to
1993 he was self-employed as a practicing  accountant  primarily for the oil and
gas industry.  From 1993 to 1995 he served as the controller for Superior Energy
Co.,  Inc.  in Dallas,  Texas.  In 1995 he joined the  Company as an officer and
principal financial officer.

     Mr.  Nicholson  is a member of the American  Institute of Certified  Public
Accountants and the Texas Society of Certified Public Accountants.

     Daniel M.Vines. Mr. Vines is the principal  shareholder and chief executive
     --------------
officer  of Sabine  Texican  Pipeline  Company,  a Texas  corporation  that is a
natural gas, intrastate,  pipeline and marketing company engaged in the business
of purchasing, gathering, marketing and transporting natural gas. Mr. Vines also
serves as the executive vice president and a director of Lufkin Creosoteing Co.,
Inc., which is the second largest wood  preservative  company in Texas and whose
clientele is composed of most of the major utility  companies in Texas.  He also
is a shareholder and chairman of the board of directors of Trenton Sales,  Inc.,
a chemical  trading and marketing  company.  Mr. Vines graduated from Stephen F.
Austin State University in 1978 with a degree in forestry.

     Malcolm E. Wilson,  Jr. Mr. Wilson is a  professional  petroleum  geologist
     ----------------------
with considerable  experience as a chief executive officer of an independent oil
company.  From 1948 to 1975 he was employed as a geologist with General American
Oil Company of Texas where,  prior to his  resignation  in January  1975, he was
Vice President of Geology. During 1975 and 1976 he was a Petroleum Consultant to
Baruch-Foster  Corporation,  May  Petroleum  Company,  and  Republic  Production
Company of Texas.  From 1977 until  February 1991 he was the President and Chief
Executive  Officer of Baruch- Foster  Corporation and all its  subsidiaries.  In
February 1991, such company was merged with another oil company, and


                                       14


<PAGE>


Mr.  Wilson,  since that time, has managed his personal  investments,  which are
primarily mineral,  royalty and overriding royalty interests,  and he has served
as a Petroleum Consultant. Mr. Wilson has considerable experience as a geologist
and has either  personally  geologically  mapped  prospects  or  supervised  the
geological and  geophysical  mapping for the companies and clients with which he
was  associated  in many of the major oil and gas  fields in  Louisiana,  Texas,
Oklahoma,  New Mexico,  Mississippi,  Alabama,  the Rocky Mountain,  the Gulf of
Mexico, and some foreign countries.

     Bill L. Bledsoe. Mr. Bledsoe received a Bachelor of Science degree from the
     ---------------
University of North Texas (Denton) in 1957.

     Mr.  Bledsoe  has 35 years  of  experience  in the  general  management  of
domestic and  international  oil and gas exploration  and production.  From 1960
through 1965 he served in the land department of Texaco, Inc. in New Orleans and
Shreveport,  Louisiana. From 1965 to 1979 he served the various organizations of
H. L. Hunt in a number of management capacities worldwide,  being Assistant Land
Manager  of  Placid  Company,   Vice  President/Land   Manager  of  Hunt  Energy
Corporation,  General Manager of Hunt  International  Petroleum  Corporation and
President of Pursue Energy  Corporation,  among others. From 1979 to the present
he has owned and served as President of Bledsoe Energy  Corporation  and Bledsoe
Petro  Corporation,  both  of  Dallas,  Texas  and  which  are  exploration  and
production companies,  operating  approximately 300 wells in Texas, Oklahoma and
New Mexico.

     J. Donald Hill.  Mr. Hill is the Chairman  and Chief  Executive  Officer of
     --------------
Excel Technology, Inc., a company which is based in Long Island, New York. Excel
Technology, Inc. trades on NASDAQ under the symbol XLTC.

     Mr. Hill has extensive experience in investment banking, having served as a
General  Partner of Loeb,  Rhoades & Company from 1966 to 1977 and Vice Chairman
of First Affiliated Securities, Inc. from 1978 to 1988. From 1988 to 1990 he was
Director of Corporate  Finance at Weeden & Company,  an investment  banking firm
and  member  of the New  York  Stock  Exchange.  During  1991  he was the  Chief
Executive  Officer of Medstone  International,  Inc., a company engaged in shock
wave therapy  devices.  He served as President and Chief Financial  Officer of a
subsidiary of Excel  Technology,  Inc.,  Excel/Quantronix,  from November,  1992
until becoming Chief Executive Officer of Excel Technology, Inc. in 1995.

     Douglas Weedon. Mr. Weedon was employed by Republic National Bank of Dallas
     --------------
from 1958 until 1974 and was elected an officer in 1961. From 1974 until 1986 he
served as President and Chief Executive Officer of Republic Money Orders,  Inc.,
with annual  sales  exceeding  $4 billion.  Since 1986 Mr.  Weedon has served as
President of Cougar  Enterprises,  Inc., a public company engaged in oil and gas
activities, and as president of two diversified marketing organizations.

                                       15


<PAGE>


     In 1993, he became President and a principal of Inland Acceptance  Company.
Under state reimbursement programs,  Inland provides funding for eligible claims
for petroleum contaminated sites. Mr. Weedon is a graduate of Southern Methodist
University and Southwestern Graduate School of Banking at S.M.U.

     George  Green.  Mr.  Green  received a Bachelor of Business  Administration
     -------------
degree from the  University  of Texas at Austin in 1958,  majoring in  corporate
finance,  with a minor in stock market theory and pricing.  From 1961 until 1979
he was a stock and commodities broker. From 1979 until the present he has served
as the  owner  and  operator  of  George E.  Green  Investments,  which  manages
family-owned assets including oil and gas production.

     C.B. Harrison,  Jr. Mr. Harrison is an attorney in Dallas, Texas practicing
     ------------------
primarily  in the area of oil and gas law. He is also engaged in the oil and gas
business in Dallas and is an officer and director of Unigas  Company,  Inc., MHM
Oil Company, MHM Pipeline Company and Fox Operating. Mr. Harrison was formerly a
director of Toltec Royalty Corporation and Toltec Oil & Gas, Inc. and a director
and  president  of  Intramerican  Oil and  Minerals,  Inc.  In  addition he is a
graduate of the  University of Texas School of Law and a member of the Texas Bar
Association. He is a Certified Professional Landsman.


                     REMUNERATION OF DIRECTORS AND OFFICERS
   
     Set forth below is the  aggregate  annual  remuneration  during fiscal year
1996 of the only  officer or  director  who  received  remuneration,  and of the
officers and directors as a group.  During  fiscal year 1996 the officers  named
below  spent  the time  deemed  necessary  to  discharge  their  duties in their
capacities as officers and directors of the Company.  Although their 1996 weekly
hours at times were less than full time, the Company  expects these  individuals
to work on a full time basis during the current fiscal year.

Name of Individual
           or                       Capacities in Which
Identity of Group              Remuneration was Received           Remuneration
- ------------------             -------------------------           ------------
James F. Smith                 Chief Executive Officer             $ 14,950
Sam E. Nicholson               Secretary and Treasurer                7,500
Officers and
directors as a group
(10 persons)                   Secretary and Treasurer             $ 22,450

    


                                       16


<PAGE>


     Proposed  future  payments.  All  remuneration  payments now being made and
proposed to be made in the future,  pursuant to any ongoing plan or arrangement,
to any of the persons in the group described above are as follows:

    
                                                         Monthly
   Person                  Capacity                      Remuneration
 ----------              ------------------              ------------
Jim F. Smith              President                       $ 3,000
Sam E. Nicholson          Secretary and Treasurer           3,000
    


                        SECURITY OWNERSHIP OF MANAGEMENT
                          AND CERTAIN SECURITY HOLDERS
   
     As of April 30,  1997,  set forth  below are the  numbers of shares and the
percentage of  outstanding  shares of Common Stock of the Company held of record
by each of the 2 highest  paid  persons who are  officers  and  directors of the
Company,  by all officers and directors as a group,  and by each shareholder who
owns more than 10 percent of any class of the  Company's  securities,  including
those shares subject to outstanding options or warrants:
    
Title of        Name and Address                 Amount         Percent
Class              of Owner                       Owned         of Class
- --------        ----------------                 ------         --------

Common         Ben C. Burkett, II (3)             40,000        4.4%
               4925 Greenville Ave. Ste 717
               Dallas, TX  75206

Common         James F. Smith(1)(2)               40,000        4.4%
               4925 Greenville Ave. Ste 717
               Dallas, TX  75206

Common         Sam E. Nicholson                   10,000        1.1%
               4925 Greenville Ave. Ste 717
               Dallas, TX  75206

Common         Sammie S. Smith(2)                105,000       11.5%
               4925 Greenville Ave. Ste 717
               Dallas, TX  75206


                                       17


<PAGE>


Common        Lawrence E. Steinberg              100,000       11.0%
              5420 LBJ Freeway, Ste 540
              Dallas, TX  75240

Common        Officers and Directors
              as a group (10 persons)            250,000       27.5%


(1) Of these shares,  10,000 are held of record by Mr. Smith and 15,000 are held
of record by each of two trusts of which Mr. Smith is the trustee.  One trust is
for the benefit of Mr. Smith's children,  and the other trust is for the benefit
of the Company's employees.

(2) Mr. and Mrs.  Smith are husband and wife.  They each disavow any  beneficial
interest in the shares held of record or beneficially by the other.
   
(3) Mr Burkett resigned from the board of directors effective May 15, 1997.
    

                       INTERESTS OF MANAGEMENT AND OTHERS
                             IN CERTAIN TRANSACTIONS

     Eagle  Equity Oil & Gas L.P.,  an entity  under the  control of Lawrence E.
Steinberg,  on July 24, 1996 loaned $140,000 to the Company. The loan was due on
September  23,  1996,  provided  for  interest  at 12  percent  a year,  and was
collateralized  by the properties in the Basin  Fruitland  Coal Field,  San Juan
County,  New Mexico  purchased by the Company from the proceeds of the loan (see
"Description of Property"). The loan was paid down to $40,000 by August 31, 1996
from the proceeds of the sale of  securities  by the Company in a Regulation  D,
Rule 504 public offering (see "The Company - History and Purpose").

     On August  13,  1996  Eagle  Equity  Oil & Gas L.P.  loaned  an  additional
$130,000  to the  Company.  The loan was due  October  14,  1996,  provided  for
interest  at 12  percent  a  year,  and  was  collateralized  by the oil and gas
properties in the Basin Fruitland Coal Field,  the Alta Mesa Gas Field in Brooks
County, Texas and the North Wilton Strawn Waterflood Unit in Young County, Texas
(see  "Description of Properties")  and a life insurance policy on the president
of the Company.

     The loans were paid off in January  1997 from the  proceeds  of a bank loan
made to the Company.



                                       18


<PAGE>

   
     Mr.  Lawrence  E.  Steinberg,  who  controls  Eagle  Equity Oil & Gas L.P.,
contemporaneously  with the  transactions  described  above,  purchased  110,000
shares of Common Stock of the Company for $1,000 from James F. Smith,  president
and a director of the  Company.  He holds 30,000 of these shares in his name and
35,000  in each of two  trusts  for his  children.  See note 2 to the  Company's
October 31, 1997 financial statements.
    

                            DESCRIPTION OF SECURITIES
   
     The  Company  is  authorized  to issue 20 million  shares of Common  Stock,
$0.001  par  value,  and 5 million  shares of  Preferred  Stock.  The  presently
outstanding shares of Common Stock are fully paid and  nonassessable.  There are
no shares of Preferred Stock issued and outstanding.
    
     Common Stock.  There are  presently  outstanding  910,000  shares of Common
     ------------
Stock.

     Voting  Rights.  Holders of shares of Common Stock are entitled to one vote
     --------------
per share on all  matters  submitted  to a vote of the  shareholders.  Shares of
Common Stock do not have cumulative voting rights; accordingly, the holders of a
majority of the  shareholder  votes eligible to vote and voting for the election
of the Board of Directors can elect all members of the Board of Directors.

     Dividend  Rights.  Holders of record of shares of Common Stock are entitled
     ----------------
to receive dividends when and if declared by the Board of Directors out of funds
of the Company legally available therefor.

     Liquidation Rights. Upon any liquidation,  dissolution or winding up of the
     ------------------
Company,  holders of shares of Common Stock are entitled to receive pro rata all
of the assets of the Company  available for  distribution to shareholders  after
distributions are made to the holders of the Company's Preferred Stock.

     Preemptive  Rights.  Holders  of  Common  Stock do not have any  preemptive
     ------------------
rights  to  subscribe  for  or to  purchase  any  stock,  obligations  or  other
securities of the Company.

     Registrar and Transfer Agent. The Company's registrar and transfer agent is
     ----------------------------
Securities Transfer Corporation,  16910 Dallas Parkway, Suite 100, Dallas, Texas
75248.

     Dissenters'  Rights.  Under current Delaware law, a shareholder is afforded
     -------------------
dissenters'  rights  which,  if properly  exercised,  may require the Company to
purchase  his  shares.   Dissenters'  rights  commonly  arise  in  extraordinary
transactions such as mergers,


                                       19


<PAGE>


consolidations,    reorganizations,   substantial   asset   sales,   liquidating
distributions,   and  certain   amendments  to  the  Company's   certificate  of
incorporation.
   
     The Warrants.  As of July 31, 1997 the 78,500  outstanding  Callable Common
     ------------
Stock Purchase Warrants expired.  During April and May 1997 the Company received
$55,750 from the exercise of 11,500 Warrants.

     Each  Warrant is  transferrable,  but only to residents of the State of New
York or the District of Columbia and to  "accredited  investors" in the State of
Colorado,  and entitles the record owner to purchase one share of the  Company's
Common Stock for $5.00.  The  Warrants  were  originally  to expire on April 30,
1997,  but the  expiration  date was extended to July 31, 1997.  The Company can
call in the  Warrants on 15 days  notice by issuing a written  notice of call at
any time after the Company's Common Stock has traded at or above a $6.00 closing
bid or trade price for 10  consecutive  trading  days.  Exercise of a Warrant is
effected  by  written   notification  of  such  exercise  and  delivery  of  the
$5.00-a-share  exercise  price  either to the Company or to a member firm of the
National Association of Securities Dealers.
    
     Preferred  Stock.  The Company is also authorized to issue 5 million shares
     ----------------
of Preferred Stock.

     The Preferred  Stock or any series  thereof  shall have such  designations,
preferences  and  relative,  participating,   optional  or  special  rights  and
qualifications, limitations or restrictions thereof as shall be expressed in the
resolution or  resolutions  providing for the issue of such stock adopted by the
board of directors and may be made  dependent upon facts  ascertainable  outside
such  resolution or  resolutions  of the board of  directors,  provided that the
manner in which such facts shall  operate upon such  designations,  preferences,
rights and  qualifications,  limitations or restrictions of such class or series
of stock is clearly and  expressly set forth in the  resolution  or  resolutions
providing for the issuance of such stock by the board of directors.


                                     PART II

                 MARKET PRICE OF AND DIVIDENDS ON THE COMPANY'S
                   COMMON EQUITY AND OTHER SHAREHOLDER MATTERS

     Market  Information.  The  Company's  Common  Stock  trades on the NASD OTC
     -------------------
Bulletin Board. Its symbol is TROY.
   
     The  range of high  and low bid  information  for the  Common  Stock  since
trading began in February 1997 through June 30, 1997 is as follows:

    
                                       20


<PAGE>

   
                      1997                  High              Low
                      ----                  ----              ---

                    Feb. - June              6                3 1/2
    
     The source of the above bid information is Quotran.  The quotations reflect
inter-dealer prices, without retail mark-up, mark-down or commission and may not
represent actual transactions.

     Holders. The approximate number of holders of record of the Common Stock is
     -------
85.

     Dividends.  There have been no  dividends  declared  on the  Common  Stock.
     ---------
Although there are no restrictions  on the Company's  ability to declare and pay
dividends  (assuming  earnings),  the Company does not presently  propose to pay
dividends but, rather,  to employ any earnings for the acquisition of mineral or
royalty interests.


                                LEGAL PROCEEDINGS

     Neither  the  Company  nor its  property  is a party to any  pending  legal
proceeding, nor is the Company aware of any contemplated legal proceeding by any
governmental authority against either the Company or its property.


                          CHANGES IN AND DISAGREEMENTS
                                WITH ACCOUNTANTS

         None.


                     RECENT SALES OF UNREGISTERED SECURITIES

     During the past three  years,  the Company sold  securities  of the Company
without registering the securities under the Securities Act of 1933 as follows:

     Regulation  D, Rule 506  Offering.  During  late  1995 and  early  1996 the
     ---------------------------------
Company sold shares of Common  Stock to the  Company's  officers and  directors,
other organizers of the Company,  sellers of oil and gas interests,  and oil and
gas investors. The number of shares sold for cash and for services are set forth
below. The type and amount of consideration received by the Company for services
is described in the  footnotes.  No  underwriting  commissions or discounts were
paid.


                                       21


<PAGE>
   

     The officers and directors  receiving  shares of common stock were James F.
Smith, Ben C. Burkett, II (resigned May 15, 1997), James E. Mitschke,  J. Donald
Hill, George E. Green, Malcolm E. Wilson, Jr., Daniel M. Vines, Bill L. Bledsoe,
Douglas L. Weedon and Sammie  Sharley-Smith.  Non-director  organizers receiving
shares for their  services  were  Hamilton  Richardson  and Dale  Morgan.  Legal
counsel receiving shares was Thomas J. Kenan.
    
Class of                  No. of      Total Cash            Value of NonCash
Persons                   Shares        Price               Considerations
- --------                  ------      ----------            --------------

Officers and              325,000(1)  $3,000                  $285
Directors

Other organizers         118,000(2)       0                   $118

Securities
Law Counsel               40,000(3)       0                   $40

Investors                  5,000         $250                   0

Sellers of oil
and gas properties
to Company                57,000(4)       0               $57,000


(1)  Of these  shares,  285,000  were sold in October  1995 to 10  officer-  and
     director-organizers  of the Company for  organizational  services  rendered
     valued nominally at $0.001 a share, the par value of the stock.

(2)  These shares were sold in October 1995 to two organizers of the Company for
     organizational  services  rendered valued  nominally at $0.001 a share, the
     par value of the stock, which two organizers  subsequently were not elected
     directors or officers of the Company.

(3)  These  shares were sold in October  1995 to the  Company's  securities  law
     counsel for legal services rendered valued nominally at $0.001 a share, the
     par value of the  stock.  This  counsel  later  received  an  aggregate  of
     $9,177.60 in cash fees for legal services rendered.

(4)  Of these  shares,  30,000 were issued in July 1996 as part of the  $230,000
     purchase price of the Company's Basin Fruitland Coal Field


                                       22


<PAGE>


     properties in San Juan County, New Mexico. The 30,000 shares were valued at
     $1 a share. Cash consideration of $200,000 was also paid in the purchase of
     the properties. See "Description of Properties - Basin Fruitland Coal Field
     - San Juan County,  New Mexico." An additional 27,000 shares were issued in
     August 1996 as part of the $157,000  purchase  price of the Company's  Alta
     Mesa Gas Field  properties  in Brooks  County,  Texas and the North  Wilton
     Strawn  Waterflood Unit property in Young County,  Texas. The 27,000 shares
     were valued at $1 a share. Cash  consideration of $130,000 was also paid in
     the purchase of the properties.  See "Description of Properties - Alta Mesa
     Gas Field Brooks  County,  Texas;  North Wilton Strawn  Waterflood  Unit in
     Young County, Texas."

     There were no more than 35  "non-accredited  investors" in the above group,
and all of the  persons  were  deemed  to be  "sophisticated  investors"  by the
Company.

     Regulation  D, Rule 504  Offering.  From July 1996 to  November  1996,  the
Company sold 90,000 units of  securities  for  $450,000.  Each unit was sold for
$5.00 and  consisted of one share of Common Stock and one Callable  Common Stock
Purchase  Warrant (see  "Description of  Securities").  The units were sold in a
public offering conducted in the State of New York, the District of Columbia and
outside the U.S. to non-U.S. persons.

     Costs  incurred in connection  with the stock offering  included  financial
public relations,  legal,  accounting,  and printing costs totaling $60,089.  No
commissions were paid.

     There have been no sales of securities by the Company  during the 12 months
preceding  this  offering  that were made in  reliance  on  Section  3(b) of the
Securities  Act or in violation of Section 5 of the Securities  Act.  Should all
90,000  Callable  Common Stock  Purchase  Warrants held by the purchasers of the
units be exercised, a total of $900,000 in securities will have been sold by the
Company in this offering  conducted  pursuant to the exemption from registration
provided by Regulation D, Rule 504.


                          INDEMNIFICATION OF DIRECTORS
                                  AND OFFICERS

     Pursuant to the General  Corporation  Law of the State of  Delaware,  under
most  circumstances the Company's  officers and directors may not be held liable
to the  Company  or its  shareholders  for errors in  judgment  or other acts or
omissions  in the  conduct  of the  Company's  business  unless  such  errors in
judgment, acts or omissions constitute fraud, gross negligence or malfeasance.

                                       23


<PAGE>


                              FINANCIAL STATEMENTS
   
     Set forth below are the audited  financial  statements of the Company as of
October 31,  1996 and for the fiscal year ended  October 31, 1996 and the report
of  Coopers & Lybrand  L.L.P.,  independent  accountants,  with  respect to such
financial  statements,  and the unaudited financial statements of the Company as
of April 30, 1997 and for the six month periods ended April 30, 1997 and 1996.


         Index to Financial Statements                                      Page

         Report of Independent Accountants ..................................F-1

         Balance Sheet as of October 31, 1996 ...............................F-2

         Statement of Operations for the Year
         Ended October 31, 1996 .............................................F-3

         Statement of Stockholders' Equity for
         the Year Ended October 31, 1996 ....................................F-4

         Statement of Cash Flows for the Year
         Ended October 31, 1996 .............................................F-5

         Notes to Financial Statements ......................................F-6

         Balance Sheet as of April 30, 1997 (unaudited) ....................F-10

         Statements of Operations for the 6 month periods ended
         April 30, 1996 and 1997 (unaudited)................................F-11

         Statements of Cash Flows for the 6 month periods ended
         April 30, 1996 and 1997 (unaudited) ...............................F-12

         Notes to Unaudited Financial Statements ...........................F-13

    






                                       24


<PAGE>




Report of Independent Accountants


To the Board of Directors
General American Royalty, Inc.:

We have audited the accompanying balance sheet of General American Royalty, Inc.
as of October 31, 1998 and the related  statements of operations,  stockholders'
equity and cash flows for the year then ended.  These  financial  statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management as well as evaluating the overall financial  statement  presentation.
We believe that our audit provides a reasonable bases for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of General American Royalty, Inc.
as of October 31, 1996, and the results of its operations and cash flows for the
year then ended, in conformity with generally accepted accounting principles.
   
As discussed in Note 1, the previously  issued  financial  statements of General
American Royalty, Inc., as of and for the year ended October 31, 1996, have been
restated.
    
                                                     COOPERS & LYBRAND, L.L.P.


Dallas, Texas
November 30, 1996,
except as to the information
presented in Note 6, for which
the date is January 21, 1997
 
                                       F-1


<PAGE>




                         GENERAL AMERICAN ROYALTY, INC.
                                  BALANCE SHEET
                                October 31, 1996




ASSETS

Current assets:
         Cash                                                    $  37,916
         Accounts receivable, oil and gas                           29,608
         Accounts receivable-officers                                3,135
         Accounts receivable-other                                   1,650
         Prepaid expenses                                            2,834
                                                                  ---------
Total current assets                                                75,143

Royalty interests in oil and gas properties,
         less accumulated depletion of  $21,381                    545,815
Deferred financing costs, net of amortization of $83,846            25,154
Other assets, net of amortization of $100                            3,929
                                                                  ---------

Total Assets                                                     $ 650,041
                                                                  =========


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
         Accounts payable                                         $ 10,022
         Accounts payable-shareholder                                3,000
         Notes payable to shareholder,
         current portion                                            33,333
Total current liabilities                                           46,355

Notes payable to shareholder                                       136,667

Total liabilities                                                  183,022





                                       F-2


<PAGE>




                         GENERAL AMERICAN ROYALTY, INC.
                                  BALANCE SHEET
                                October 31, 1996






Stockholders' equity:
Common stock, $.001 par value, 20,000,000          
   shares authorized, 910,000 shares issued
   and outstanding                                             910
Preferred stock, $.001 par value, 5,000,000
  shares authorized, no shares issued or
   outstanding                                                   -
Additional paid-in capital                                 598,219
Accumulated deficit                                       (132,110)
                                                          --------
Total stockholders'       equity                           467,019
                                                          --------

Total liabilities and stockholders' equity                $650,041
                                                          ======== 
















The accompanying notes are an integral part of the financial statements.



                                       F-3


<PAGE>




                         GENERAL AMERICAN ROYALTY, INC.
                             STATEMENT OF OPERATIONS
                       For the year ended October 31, 1996




Revenues:

Oil and gas royalty income, net of severance           
       and valorem taxes                                      $  50,035


Cost and expenses:
      General and administrative expense                         71,814
      Amortization of deferred financing costs                   83,846
      Depletion and amortization expense                         21,481
      Interest expense                                            5,004
                                                              ---------
                                                                182,145

Net Loss                                                     $ (132,110)
                                                               ======== 

Net loss per common share                                      $ (0.17)
                                                               ========

Weighted average number of common shares outstanding            766,356













The accompanying notes are an integral part of the financial statements.


                                       F-4


<PAGE>


                         GENERAL AMERICAN ROYALTY, INC.
                        STATEMENT OF STOCKHOLDERS' EQUITY
                       For the year ended October 31, 1996

<TABLE>
<S>                                 <C>                 <C>               <C>             <C>    





                                                        Additional                             Total
                                    Common Stock        Paid - In         Accumulated      Stockholders'
                                    Shares   Amount     Capital           Deficit             Equity
                                    ---------------     -----------      -----------      -------------             

Balance at October 31, 1995              -       -          -                 -                 -
  Sale of common stock              763,000  $ 763      $ 42,455              -            $ 43,218
  Common stock issued for
     oil and gas interests           57,000     57        56,943              -              57,000
  Offering of common stock
     and other warrants, net
     of offering costs               90,000     90       498,821              -             498,911
 Net loss                                 -      -             -         $ (132,110)       (132,110)
                                    -------  ------     --------         ----------        --------

Balance at October 31, 1996         910,000  $,910      $598,219         $ (132,110)       $467,019
                                    =======    ===      ========         ==========        ========


</TABLE>














The accompanying notes are an integral part of the financial statements


                                       F-5


<PAGE>




                         GENERAL AMERICAN ROYALTY, INC.
                   STATEMENT OF CHANGES IN FINANCIAL POSITION
                       For the year ended October 31, 1996





Cash flows from operating activities:

Net Loss                                                        $  (132,110)
Adjustments to reconcile net loss to net cash
         used in operating activities:
Depletion and amortization                                           21,481
Amortization of deferred financing costs                             83,846
Increase in accounts receivable                                     (34,393)
Increase in prepaid expenses                                        ( 2,834)
Increase in accounts payable                                         13,022
Noncash payment of stock for services                                   508
Increase in other assets                                             (4,029)
                                                                    -------
         Net cash used in operating activities                      (54,509)
                                                                    -------

Cash flows from investing activities:
      Purchase of royalty interests                                (510,196)
                                                                   --------
Net cash used in investing activities                              (510,196)
                                                                   --------
Cash flows from financing activities:
      Issuance of common stock                                      432,621
      Proceeds from borrowings                                      170,000
                                                                   --------
Net cash provided by financing activities                           602,621
                                                                   --------

Net increase in cash                                                 37,916
Cash at beginning of year                                                 -
                                                                    -------
Cash at end of year                                               $  37,916
                                                                   ========

Non-cash financing activities:
      Contribution of securities by shareholder                   $ 109,000
                                                                   ========



The accompanying notes are an integral part of the financial statements.

                                       F-6


<PAGE>

                         GENERAL AMERICAN ROYALTY, INC.
                          NOTES TO FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies:
- ----------------------------------------------

General American Royalty, Inc. ("Company") was incorporated on December 28, 1992
in the state of Delaware as Hermes  Capital  Management,  Inc.  and was inactive
until it changed its name on October 23, 1995 to General American Royalty,  Inc.
The Company is engaged in the business of acquiring  and managing  producing oil
and gas  royalty,  overriding  royalty  and mineral  interests  in Texas and New
Mexico.

Restatement of Accounts
- -----------------------
   
The  previously  filed  October 31, 1996  financial  statements  included in the
Company's  Form 10- SB have been  restated  to 1)  increase  additional  paid-in
capital by $109,000 to reflect the value of common stock transferred to a lender
from the  Company's  president in  connection  with the  completion of July 1996
financing by the Company and 2) increase the loss from  operations  for the year
ended October 31, 1996 by $83,846 in related financing  expenses and 3) increase
deferred financing costs by $25,154 in connection with the transaction.
    
Royalty Interests in Oil and Gas Properties
- -------------------------------------------
   
Costs  of  acquiring   interests  in  producing  royalty  interests,   including
evaluation  costs, are capitalized and depleted on a straight-line  basis over a
period of ten years,  since overall U.S.  proved reserves are about eight to ten
times over all  production.  The Company owns a large number of interests  whose
acquisition costs are not individually significant. The Company annually reviews
significant  properties for impairment  comparing estimated future cash flows to
the carrying  amount of the asset.  If  impairment  is  indicated,  the asset is
written down to its fair value based upon its expected  future  discounted  cash
flows.
    
Income Taxes
- ------------

The Company follows  Statement of Financial  Standards No. 109,  "Accounting for
Income  Taxes,"  which  requires  the  recognition  of  deferred  tax assets and
liabilities based on the difference between the financial  statement and the tax
basis of assets and  liabilities  using enacted tax rates in effect in the years
in which the differences are expected to reverse.

Use of Estimates
- ----------------

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent assets and liabilities at the date of the financial  statements,  and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

                                       F-7


<PAGE>


                         GENERAL AMERICAN ROYALTY, INC.
                    NOTES TO FINANCIAL STATEMENTS, Continued

2. Notes Payable:
- -----------------

The Company has $170,000 in notes payable, bearing interest at 12%, that are due
on November 30, 1996. Notes are  collateralized  by mortgages and deeds of trust
on certain  oil and gas  royalty and  mineral  interests  and by life  insurance
policies covering the president of the Company (see Note 6).
   
In  connection  with the  $170,000 of notes  payable,  the  Company's  president
transferred  110,000 shares of his benefically  owned common stock to the lender
at closing in July 1996.  The  Company  has  recorded  $109,000  as  contributed
capital for the value of the shares transferred and recognized the entire amount
as deferred  financing  costs.  For the year ended October 31, 1996,  $83,846 of
this amount has been charged to operations.
    
3. Related Party Transactions:
- ------------------------------

As of October 31, 1996 the Company has accounts  receivable for travel  advances
due from one officer of approximately $3,100 and a payable to one shareholder of
$3,000.

4. Equity Transactions:
- -----------------------

The Company closed its initial  offering of common stock and warrants on October
31, 1996. The offering  consisted of the sale of 90,000 units at $5.00 per unit.
Each unit consisted of one share of common stock ($.001 par value) and one stock
purchase  warrant  entitling  the  holder to one  share of  common  stock of the
Company at a purchase price of $5.00. The Company can call in the warrants on 15
days notice,  if not exercised by the holder prior to the expiration of a 15-day
notice  period,  should  the  Company's  common  stock  trade at or above  $6.00
reported  closing  bid or trade price for 10  consecutive  trading  days.  Costs
incurred  in  connection  with the stock  offering  totaling  $60,089  have been
recorded as a reduction of additional  paid-in  capital.  The warrants expire on
April 30, 1997.

The Company purchased two royalty interests for cash and 57,000 shares of common
stock valued at $1.00 per share.

5. Income Taxes:
- ----------------

A reconciliation  of income tax benefit  computed at the federal  statutory rate
and the Company's income tax provision of $0 for the year ended October 31, 1996
is as follows:


                                       F-8


<PAGE>



                         GENERAL AMERICAN ROYALTY, INC.
                    NOTES TO FINANCIAL STATEMENTS, Continued



Pretax loss at statutory rate                                   $(16,410)

State taxes                                                       (1,158)
Meals and entertainment                                            1,024
Key man life insurance                                               131
                                                                --------
Deferred tax asset valuation allowance                           $16,413
                                                                ========

The Company's  deferred  income tax balance at October 31, 1996 consisted of the
following:

Deferred tax assets:
      Net operating loss carryforward                           $ 16,413
      Valuation allowance                                        (16,413)
                                                                --------
Net deferred income tax asset                                   $      0
                                                                ========

The Company has a net operating  loss  carryforward  of  approximately  $48,000,
which will  expire in 2011.  None of the benefit of the net  operating  loss has
been recognized in the financial statements.

6. Subsequent Event:
- --------------------

On January 21, 1997, the Company entered into a $200,000  financing  arrangement
with State Bank & Trust Company, Dallas. The Company has collateralized the loan
with  mortgages and deeds of trust on certain  royalty  interests in oil and gas
properties.

The loan is payable in monthly  installments of $6,667  commencing June 21, 1997
and a final payment of unpaid  principal on January 21, 1998, and bears interest
at a  fluctuating  rate per annum equal to 2% in excess of the  corporate  prime
rate of  interest  published  in the Wall  Street  Journal.  Interest is payable
monthly commencing on February 21, 1997.

The majority of the loan  proceeds will be used to repay the  shareholder  notes
payable of $170,000 (see Note 2).

Management  anticipates  that the remainder of the loan  proceeds  combined with
monthly  royalty  income  amounts and proceeds from  exercises of stock purchase
warrants, will be sufficient to meet its operating requirement.



                                       F-9


<PAGE>



                         GENERAL AMERICAN ROYALTY, INC.
                    NOTES TO FINANCIAL STATEMENTS, Continued



7. Supplemental Oil and Gas Information(Unaudited):
- ---------------------------------------------------

Reserve Quantities
- ------------------
Information  regarding estimates of the proved oil and gas reserves attributable
to the Company are based on reports prepared by J.W.  Cunningham,  Inc. and John
Burns, independent petroleum engineering consultants. Estimates were prepared in
accordance  with  Statement of  Financial  Accounting  Standards  No. 69 and the
guidelines established by the Securities and Exchange Commission Rule 4-10(a) of
Regulation S-X, using prices and costs as of the day of the estimates.

Oil and gas reserve  quantities (all located in the United States) are estimates
based on information available at the time of their preparation.  Such estimates
are subject to change as  additional  information  becomes  available.  Reserves
actually recovered,  and the timing of production of those reserves,  may differ
substantially from original estimates.

     Estimated  quantities  of proved  developed  reserves  of oil and gas as of
October 31, 1996 were as follows:

            Oil(barrels)                                   11,000
                                                           ======

            Gas (Mcf)                                     422,000
                                                          =======















                                      F-10


<PAGE>


                         GENERAL AMERICAN ROYALTY, INC.
                                  BALANCE SHEET


                                                      April 30,    
                                                          1997       October 31,
ASSETS                                                (Unaudited)        1996
                                                     -----------    -----------
Current assets:                                     
         Cash                                        $   14,301      $   37,916
         Accounts receivable-oil & gas                   25,998          29,608
         Accounts receivable-officers                     5,070           3,135
         Accounts receivable-other                        1,650           1,650
         Prepaid expenses                                 6,330           2,834
                                                        -------        --------
                                                         53,349          75,143
                                                        -------        --------
Equipment, less accumulated depreciation of $142            984               -
Royalty interest in oil and gas properties, less
      accumulated depletion of $49,741 & $21,381        517,455         545,815
Deferred financing, net of amortization of $83,846            -          25,154
Other assets, net of amortization of $125 & $100          4,085           3,929
                                                        -------        --------

Total Assets                                         $  575,873      $  650,041
                                                        =======        ========
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
         Accounts payable                            $   33,934      $   10,022
         Accounts payable-shareholder                         -           3,000
         Note payable                                   200,000          33,333
                                                        -------        --------
                                                        233,934          46,355
                                                        -------        --------
Notes payable to shareholder                                  -         136,667

Stockholders' equity:
         Common stock, $.001 par value,
                  20,000,000 shares authorized,
                  916,500 & 910,000  outstanding            917             910
         Preferred stock, $.001 par value,
                  4,000,000 shares authorized,
                  no shares issued or outstanding             -               -
         Additional paid-in capital                     630,212         598,219
         Accumulated deficit                           (289,190)       (132,110)
                                                       --------       ---------
         Total stockholders' equity                     341,939         467,019
                                                       --------       ---------

Total liabilities and stockholders' equity           $  575,873      $  650,041
                                                       ========       =========

The accompanying notes are an integral part of the financial statements.

                                      F-11


<PAGE>


                         GENERAL AMERICAN ROYALTY, INC.
                             STATEMENT OF OPERATIONS
                                   (Unaudited)

<TABLE>
<S>                                      <C>           <C>               <C>         <C>     
 
                                          Three Months Ended              Six Months Ended
                                                April 30,                      April 30,
                                             1997         1996             1997         1996
                                         ---------     ---------         ----------    --------
Revenues:                             
Oil and gas royalty income, net of
      severance and ad valorem taxes      $ 47,755     $  3,473          $  93,105      $ 3,473
                                           --------     --------          ---------     -------

Costs and expenses:
      General and administrative           102,097       13,245            186,219       22,661
Amortization of deferred
           financing costs                       -            -             25,154            -
Depletion, depreciation  and
           amortization                     14,299        1,342             28,552        1,367
      Interest Expense                       5,118            -             10,260            -
                                          --------     ---------          ---------     -------

Total costs and expenses                   121,514       14,587            250,185       24,028
                                          ---------    --------           ---------     -------

Net loss                                 $ (73,759)   $ (11,114)         $(157,080)    $(20,555)
                                          =========    ========          =========      ======= 

Net loss per common share                $    (.08)    $   (.01)         $    (.17)    $   (.03)
                                          ========     ========          =========      =======

Weighted average number of
      common shares outstanding            911,055      760,160            910,505      746,310
                                          
</TABLE>








The accompanying notes are an integral part of the financial statements.


                                      F-12


<PAGE>


                         GENERAL AMERICAN ROYALTY, INC.
                        STATEMENT OF STOCKHOLDERS' EQUITY
                     For the six months ended April 30, 1997
                                   (Unaudited)


<TABLE>     
<S>                             <C>      <C>       <C>              <C>              <C>    

                                                   Additional                            Total
                                 Common Stock      Paid - In        Accumulated       Stockholders'
                                 Shares   Amount     Capital          Deficit              Equity
                                 ------   ------   ----------       -----------       ------------
Balance at October 31,             
   1996                         910,000   $ 910    $ 598,219        $ (132,110)       $ 467,019

  Exercise of common stock
     purchase warrants, net
     of costs                     6,500       7       31,993               -             32,000

  Net loss                            -       -            -          (157,080)        (157,080)
                                -------  ------    ---------        ----------        ---------        

Balance at April 30,
   1996                         916,500   $ 917    $ 630,212        $ (289,190)       $ 341,939
                                =======   =====    =========        ==========        =========
</TABLE>


















The accompanying notes are an integral part of the financial statements.

                                      F-13


<PAGE>


                         GENERAL AMERICAN ROYALTY, INC.
                   STATEMENT OF CHANGES IN FINANCIAL POSITION
                                   (Unaudited)


                                                            Six Months Ended
                                                                 April 30,
                                                          1997            1996
                                                       --------        --------

Cash flows from operating activities:                  
         Net loss                                       $(157,080)     $(20,555)
         Adjustments to reconcile net
          loss to net cash used in
          operating  activities:
         Depletion, depreciation  and
          amortization                                     28,552         1,367
         Amortization of deferred financing costs          25,154             -
         Decrease (increase) in accounts receivable         1,675        (3,823)
         Increase in prepaid expe                          (3,497)       (1,500)
         Noncash payment of stock for
          services                                              -           508
         Increase in accounts payable                      20,912         2,666
         Increase in other assets                            (206)       (5,554)
                                                       ----------     ---------
Net cash used in operating activities                     (84,490)      (26,891)

Cash flows from investing activities:
         Purchase of equipment                             (1,125)            -
         Purchase of royalty and mineral interests              -      (158,000)
                                                       ----------     ---------
         Net cash used in investing activities             (1,125)     (158,000)

Cash flows from financing activities:
         Issuance of common stock                          32,000        42,710
         Proceeds from borrowings                         200,000       157,000
         Payments on borrowings                          (170,000)            -
                                                       ----------      --------
         Net cash provided by financing activities         62,000       199,710
                                                       ----------      --------

Net decrease in cash                                      (23,615)       14,819
Cash at beginning of period                                37,916             -
                                                       ----------      --------
Cash at end of period                                   $  14,301      $ 14,819
                                                        =========       =======


The accompanying notes are an integral part of the financial statements.

                                      F-14


<PAGE>

                         GENERAL AMERICAN ROYALTY, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)


The accompanying  unaudited financial  statements reflect the financial position
as of April 30,  1997 and the  results of  operations  and cash flows of General
American  Royalty,  Inc.  ("Company")  for the three and six month periods ended
April 30, 1997. The financial  statements  have been prepared in conformity with
generally  accepted  accounting  principles  and  contain  such  adjustments  as
management feels are necessary to present fairly, in all material  aspects,  the
financial position and results of operations of the Company.

1. Summary of Significant Accounting Policies:
- ----------------------------------------------

The Company was  incorporated  on December  28, 1992 in the state of Delaware as
Hermes  Capital  Management,  Inc. and was inactive until it changed its name on
October 23, 1995 to General American Royalty, Inc. The Company is engaged in the
business of acquiring  and managing  producing  oil and gas royalty,  overriding
royalty and mineral interests in Texas and New Mexico.

Restatement of Accounts
- -----------------------

The  previously  filed  January 31, 1997  financial  statements  included in the
Company's  Form 10- SB have been  restated  to 1)  increase  additional  paid-in
capital by $109,000 to reflect the value of common stock transferred to a lender
from the  Company's  president in  connection  with the  completion of July 1996
financing by the Company and 2) increase the loss from  operations for the three
months ended  January 31, 1997 by $25,154 in related  financing  expenses and 3)
increase  accumulated  deficit as of October 31,  1996 by $83,846 in  connection
with the transaction.

Royalty Interests in Oil and Gas Properties
- -------------------------------------------

Costs  of  acquiring   interests  in  producing  royalty  interests,   including
evaluation  costs, are capitalized and depleted on a straight-line  basis over a
period of ten years,  since overall U.S.  proved reserves are about eight to ten
times over all  production.  The Company owns a large number of interests  whose
acquisition costs are not individually significant. The Company annually reviews
significant  properties for impairment  comparing estimated future cash flows to
the carrying  amount of the asset.  If  impairment  is  indicated,  the asset is
written down to its fair value based upon its expected  future  discounted  cash
flows.

Income Taxes
- ------------

The Company follows  Statement of Financial  Standards No. 109,  "Accounting for
Income  Taxes,"  which  requires  the  recognition  of  deferred  tax assets and
liabilities based on the

                                      F-15


<PAGE>

                         GENERAL AMERICAN ROYALTY, INC.
                    NOTES TO FINANCIAL STATEMENTS, Continued
                                   (Unaudited)

Income Taxes
- ------------

The Company follows  Statement of Financial  Standards No. 109,  "Accounting for
Income  Taxes,"  which  requires  the  recognition  of  deferred  tax assets and
liabilities based on the difference between the financial  statement and the tax
basis of assets and  liabilities  using enacted tax rates in effect in the years
in which the differences are expected to reverse.

Use of Estimates
- ----------------

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent assets and liabilities at the date of the financial  statements,  and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

2. Note Payable
- ---------------

As of April 30,  1997 the Company  had a $200,000  note  payable to State Bank &
Trust Company,  Dallas. The loan was collateralized  with mortgages and deeds of
trust  on  certain  royalty  interests  in oil and gas  properties  owned by the
Company.

The loan required monthly  installments of $6,667 commencing June 21, 1997 and a
final payment of unpaid  principal on January 21, 1998, plus monthly interest at
a  fluctuating  rate per annum  equal to 2% in excess of the  corporate  rate of
interest published in the Wall Street Journal.  The loan was repaid in June 1997
(see Note 6).

3. Stockholders' Equity
- -----------------------

As of April 30, 1997,  6,500 of the 90,000  outstanding  common  stock  purchase
warrants  were  exercised.  The net proceeds to the Company from the exercise of
these  warrants was $32,000.  Subsequent to April 30, 1997 an  additional  5,000
warrants were exercised that netted $25,000 in additional  equity  capital.  The
remaining 78,500 warrants expired on July 31, 1997.

4. Related Party Transactions
- -----------------------------

As of April 30, 1997, the Company has accounts  receivable  for travel  advances
due from one officer of approximately $5.070.



                                      F-16


<PAGE>


                         GENERAL AMERICAN ROYALTY, INC.
                    NOTES TO FINANCIAL STATEMENTS, Continued
                                   (Unaudited)



5. Income Taxes
- ---------------

The company has net loss carry forwards which will begin to expire in 2011. None
of the benefit of the net  operating  loss has been  recognized in the financial
statements.

6. Subsequent Event
- -------------------

On June 20, 1997, the Company entered into a $300,000  financing  agreement with
Eagle Equity Oil & Gas,  L.P., a Dallas  based lender and a  shareholder  of the
Company.  The Company has  collateralized  the loan with  mortgages and deeds of
trust  on  certain  royalty  interests  in oil and gas  properties,  a  personal
guarantee by James F. Smith,  President of the Company and a term life insurance
policy on Mr. Smith for $300,000.

The full  principal  amount of  $300,000  plus any unpaid  accrued  interest  is
payable on December  31,  1997,  and bears  interest at a rate of 14% per annum.
Interest is payable monthly commencing on July 20, 1997.

7. Year-end Balance Sheet
- -------------------------

The  year-end  condensed  balance  sheet  was  derived  from  audited  financial
statements,  but does not include all disclosures required by generally accepted
accounting principles.















                                      F-17


<PAGE>



                                    EXHIBITS

     Index to  Exhibits.  The  following  exhibits  are included as part of this
registration statement:

Exhibit Number                      Description of Exhibit
    

      10                            Consent of Coopers & Lybrand
                                    L.L.P.

      27                            Financial Data Schedule

                                            SIGNATURES


         In  accordance  with  Section  12 of the  Securities  Act of 1934,  the
registrant caused this registration  statement to be signed on its behalf by the
undersigned, thereunto duly authorized.


                                           GENERAL AMERICAN ROYALTY, INC.



August 12, 1997                            By: /s/ James F. Smith
                                              ------------------------
                                              James F. Smith, President

    

<PAGE>



Exhibit 10

                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the inclusion in this registration  statement on Form 10-SB of our
report dated November 10, 1996,  except as to the information  presented in Note
6, for  which  the date is  January  21,  1997,  on our  audit of the  financial
statements of General American Royalty, Inc.



/s/ COOPERS & LYBRAND L.L.P.
- ----------------------------
    COOPERS & LYBRAND L.L.P.


Dallas, Texas
March 26, 1997

<PAGE>


WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

 

<ARTICLE>             5
<LEGEND>              This Schedule contains Summary Financial Information
                      extracted from October 31, 1996 Financial Statements and 
                      is qualified in its entirety by reference to such 
                      Financial Statements.
</LEGEND>
<CIK>                 0001014491
<NAME>                General American Royalty, Inc.
<MULTIPLIER>          1
<CURRENCY>            US DOLLARS
       
<S>                            <C>
<PERIOD-TYPE>                  3-MOS
<FISCAL-YEAR-END>              OCT-31-1996             
<PERIOD-START>                 NOV-01-1995     
<PERIOD-END>                   OCT-31-1997      
<CASH>                         37,916      
<SECURITIES>                        0      
<RECEIVABLES>                  31,258      
<ALLOWANCES>                        0 
<INVENTORY>                         0 
<CURRENT-ASSETS>               75,143     
<PP&E>                        567,196     
<DEPRECIATION>                 21,381       
<TOTAL-ASSETS>                650,041   
<CURRENT-LIABILITIES>          46,355     
<BONDS>                             0
               0
                         0
<COMMON>                          910  
<OTHER-SE>                    466,109      
<TOTAL-LIABILITY-AND-EQUITY>  650,041  
<SALES>                        50,035 
<TOTAL-REVENUES>               50,035
<CGS>                               0     
<TOTAL-COSTS>                  93,295
<OTHER-EXPENSES>               83,846
<LOSS-PROVISION>                    0  
<INTEREST-EXPENSE>              5,004
<INCOME-PRETAX>             (132,110)
<INCOME-TAX>                        0
<INCOME-CONTINUING>                 0
<DISCONTINUED>                      0 
<EXTRAORDINARY>                     0
<CHANGES>                           0
<NET-INCOME>                  (132,110)
<EPS-PRIMARY>                 (.17) 
<EPS-DILUTED>                 (.17) 
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission