GEO PETROLEUM INC
10SB12G/A, 1996-08-06
CRUDE PETROLEUM & NATURAL GAS
Previous: HEALTHCOR HOLDINGS INC, S-1/A, 1996-08-06
Next: GOLDEN BEAR GOLF INC, 3, 1996-08-06




                                 Form 10-SBG/A
                                Amendment No. 3


              GENERAL FORM FOR REGISTRATION OF SECURITIES OF SMALL
                                BUSINESS ISSUERS

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


                               Geo Petroleum, Inc.
                               -------------------
                 (Name of Small Business Issuer in its charter)


California                                  33-0328958
- ----------                                  ----------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)


25660 Crenshaw Boulevard, Suite 201
- -----------------------------------
Torrance, California                                 90505
- ----------------------------------------------------------
(Address of principal executive offices)             (Zip Code)

Issuer's telephone number    (310) 539-8191
                             --------------

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

         Inapplicable                             Inapplicable

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

                                                   Common shares
                                                   -------------
                                                 (Title of Class)



<PAGE>


                                     PART 1

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS

         The following  discussion and analysis for the years ended December 31,
1995,  and 1994,  and the quarters ended March 31, 1995, and March 31, 1996, are
read in combination with the Financial Statements presented elsewhere herein.

Results of Operations

         1995 Compared with 1994.  During the year ended  December 31, 1995, GEO
had net income of $153,401 and cash provided by operations of $201,844, compared
to a net loss of $558,466 and cash used in operations of $202,185 for 1994.  Oil
and gas revenues  increased 48% to $1,563,206  for 1995,  compared to $1,053,036
for 1994. This was attributable mostly to increased  production as a result of a
well improvement and recompletion  program. A 7% increase in average oil prices,
to $16.23 per barrel,  also  contributed  to the increase in  revenues,  but was
partly offset by a 47% decrease in gas prices, to $1.48 per mcf. During the year
ended  December 31, 1994, oil prices  averaged  $15.08 per barrel and gas prices
averaged $2.17 per Mcf, respectively.

         Average  production  costs per barrel of oil and equivalents  decreased
29% to $7.06 for 1995, compared to $10.00 for 1994.

         Lease operating expenses for 1995 amounted to $943,283,  as compared to
$907,713  for  1994,  a 4%  increase  over the  previous  year,  reflecting  the
additional  number of wells on production.  In addition to the normal  operating
expenses of existing wells, expenses were incurred in repairing and recompleting
wells to bring them on  production,  performing  repairs on wells and facilities
damaged  by  contractor  negligence  and by two  major  storms  and a fire,  and
constructing automated custody transfer facilities necessary for the delivery of
oil into a refiner's pipeline.

         General and administrative expenses for 1995 were $402,978, as compared
to $256,519 for 1994, an increase of 57%. Legal costs and fees of  approximately
$77,000  were  incurred in 1995 for  prosecuting  a lawsuit  that  resulted in a
settlement  payment of $250,000 to the  Company.  Substantial  legal,  auditing,
engineering  and investment  banking costs were incurred in connection  with the
preparation,  offering,  and  negotiating  of  equity  offerings  and  of  joint
ventures.  Additional  administrative  costs were  incurred due to the increased
number of wells and properties operated during 1995.

         Interest  expense for 1995 was  $377,706,  as compared to $307,333  for
1994, an increase of 23%. This increase was due to additional  short-term  loans
and to  higher  interest  rates.  The  Company's  provision  for  depletion  and
depreciation decreased to $196,484 for 1995, as compared to $222,453 for 1994, a
decrease of 12%.

                                       1

<PAGE>


Capital Resources and Liquidity

         Financial  Position.  At December 31, 1995, the Company's  total assets
increased by  approximately  $325,000  over  December  31, 1994,  primarily as a
result  of  additions  to oil and gas  properties  due to the  recompletion  and
equipping of idle wells on its East Los Angeles and Bandini  properties to bring
them on  production,  installation  of gas processing and automated oil shipping
equipment,  and  purchase of two wells on the Orcutt  property.  At December 31,
1995,  the  Company  had a  working  capital  deficiency  of  $2,303,360,  which
deficiency is greater by $162,449 over such deficiency at December 31, 1994.

         The Company's  $1,460,000 bank loan is with the City National Bank, 606
S. Olive Street, Los Angeles, California 90014. City National acquired First Los
Angeles Bank, the original  lender to Geo. The Company,  the Bank, and those Geo
shareholders who had provided the collateral for the loan, began negotiations in
May,  1996, to extend the loan for at least one year. A third party,  introduced
by Geo's  investment  bankers,  has stated an interest in assuming  the loan and
extending its term to at least August 1, 1997. The Company is current in payment
of  interest  and fees,  and no default  has been  declared  by the Bank,  while
negotiations continue.

         As stated in Financial  Condition above, the "going concern"  reference
set  forth  in the  independent  auditor's  report  on the  Company's  financial
statements is largely a result of the fact that the  Company's  bank loan is due
currently and that the Company  currently  does not have cash reserves or income
sufficient to pay it off. The Company is seeking to extend the loan for a period
sufficient  to  enable  it to  complete  one or more  equity  financings,  joint
ventures,  or, if such measures are not adequate,  property sales.  Based on the
evaluations of an independent  petroleum  engineer and of its investment banker,
and due to firm  oil  and gas  prices,  the  Company  expects  that it can  find
financing sufficient to develop and rework its properties, thereby obtaining the
cash  flow  necessary  to pay off its bank  loan.  The  engineering  evaluations
support the Company's  belief that the sale of a portion of its properties would
enable it to pay off the loan.  The Company is  discussing  proposed  financings
from individual and institutional investors, and from large oil companies.

         Recurring  sources of Other  Revenue  consist of sales of  interests in
future Net Profits;  rent;  miscellaneous income; and waste water disposal fees.
Other sources  include  proceeds from the settlement of legal actions and a gain
on the sale of an asset. Other Revenue for the years ended December 31, 1995 and
1994 is itemized as follows:

                                           December 31,
                                       1995            1994
Other revenue
  Net Profits Interests              $ 62,970        $ 29,111
  Rent                                  4,800             --
  Miscellaneous Income                105,115          48,595
  Waste Water Disposal                129,659          59,942
  Legal Settlement                    250,000             --
                        Total         552,544         137,648
                                                  
                                             
                                      2


<PAGE>

The reasons for the increase in Other Revenues from year-end 1994 to 1995 are as
follows:

          a) Net Profits  Interests:  1995 sales of these  interests were higher
          than 1994 sales.
          b) Rent: Geo acquired a rental  property in November 1994. Geo did not
          start collecting rent on said property until January 1995.
          c)  Miscellaneous  Income:  Represents  primarily  management fees and
          royalties earned by the Company which were higher in 1995 than in 1994
          due to higher production and prices for oil and gas.
          d) Waste Water  Disposal:  1995 volumes of waste water  received  were
          higher than in 1994.
          e)  Legal  Settlement:   In  1995,  Geo  received  $250,000  from  the
          settlement  of a lawsuit  against a  contractor  for damages  incurred
          properties. Geo did not receive any such income in 1994.

          Other  Revenue  for the  quarters  ended  March  31,  1996 and 1995 is
          itemized as follows:

                                              March 31
                                       1996            1995
Other revenue
  Net Profits Interests              $ 18,200        $ 31,950
  Rent                                  1,200           2,107
  Miscellaneous Income                  7,864          13,806
  Waste Water Disposal                 15,866          27,853
  Legal Settlement                     45,000          78,997
  Gain on Sale of Asset                36,000              --
                        Total         124,131         154,712
                                               
The reasons for the decrease in Other  Revenue from the quarter  ended March 31,
1995 to March 31, 1996 are as follows:

          a) Net Profits Interests: 1996 sales of these interests were less than
          1995 sales.        
          b) Rent: 1995 rent charges were higher than 1996.         
          c)  Miscellaneous  Income:  Primarily  management  fees and  royalties
          earned by the  Company,  which were higher in 1995 than in 1996 due to
          higher production and prices for oil and gas.        
          d) Waste Water Disposal: 1996 sales of this service were lower than in
          the 1995 period.       
          e)  Legal  Settlement:   In  1995,  Geo  received  $250,000  from  the
          settlement  of a lawsuit  against a  contractor  for damages  incurred
          while  performing  services  on one  of  the  Company's  oil  and  gas
          properties.  In 1996,  Geo received  $45,000 from the  settlement of a
          lawsuit  against an  adjacent  property  owner for  damages to Company
          property incurred while trespassing on a Company easement.
          f) Gain on Sale of Asset: Geo did not realize any gains on the sale of
          assets in 1995.

          In  the  event  of   noncompliance   with  the  Bank's  loan   payment
requirements,  the Company  will be required  to  allocate  the  proceeds of any
financing first to the payment of the loan. If such

                                        3

<PAGE>

funds are not available, the Company would sell off sufficient assets to pay the
loan. If the Bank  foreclosed on the  pledgors'  collateral,  which had a market
value as of June 30,  1996,  of more  than 150% of the  amount of the loan,  the
pledgors  could seek to collect the amount paid by them by  foreclosing on a 20%
interest in Geo's Vaca Tar Sands property.

         Historically,  the net cash flow from the properties of the Company has
been  sufficient to fund its costs of operations but  insufficient  to fund such
costs and its debt servicing requirements.

         The Company's primary sources of liquidity and capital resources in the
near  term  will  consist  of  working  capital  derived  from  its  oil and gas
production and water disposal operations,  augmented by any such funds as may be
derived from the sale of equity in the Company and of participating  interest in
its  operations.  The Company's net revenues from oil and gas sales in excess of
production  and  operating  expenses  during  1995 and 1994  were  $619,923  and
$145,323 respectively.

   
         With  respect  to the  long-term  development  of its  Vaca  Oil  Sands
properties in the Oxnard Field, a plan for the development of the property using
the same enhanced  recovery  process  presently in use on the producing Vaca Oil
Sands wells has been  deemed  feasible by the  Company's  independent  petroleum
engineer.  The future  costs for the  complete  development  of the property are
estimated by the independent  petroleum engineer to be $66,650,000 with net cash
flow before income taxes estimated to be  $169,977,000 on an undiscounted  basis
or $69,879,000 discounted to present value at 10%. The Company does not now have
the capital resources  adequate to pay these development  costs. At such time as
the Company obtains equity financing,  it intends to commence the development to
the extent that it obtains such funds.  Part of the future costs may be paid out
of revenues  derived from the initial  development  work. Full  development will
require large amounts of equity financing.  The Company  alternatively may offer
participation in a joint venture to larger companies in return for the necessary
capital.  A significant  uncertainty  remains involving the financial ability of
the Company to develop the reserves.
    

         Cash provided by operations  for the year ended  December 31, 1995, was
$201,844  compared to cash used in  operations  of  $202,185  for the year ended
December 31, 1994.  This  increase in cash provided by operations of $404,029 is
primarily a result of  increased  oil and gas  production  and  revenues and the
recovery in a lawsuit of a net $183,000 for damages to a Company well.

         GEO is seeking long-term equity financing.  The first step in obtaining
it was a merger  with Drake  Investment  Corporation,  which  closed on April 9,
1996.  This was for the  purpose of  increased  access to capital  sources.  The
Company plans now to sell additional  shares of its common or preferred stock in
equity offerings,  which, if successfully completed, will permit it to eliminate
its  working  capital  deficiency,  debt and  interest  obligations,  to perform
improvement and remedial work on its existing properties,  to acquire additional
properties, and to drill a large number of wells on its properties. All of these
activities  are expected to  substantially  increase the revenues of the Company
and permit it to continue to operate on a positive cash flow basis.

                                     4

<PAGE>

          Sources of Capital Resources. During the year ended December 31, 1995,
the Company was able to extend the maturity date of its bank credit  facility in
the amount of  $1,460,000  from  January  15,  1995,  to April 15,  1996  (later
extended to June 15, 1996 and then  indefinitely).  This  facility is secured by
collateral pledged by minority shareholders of the Company and is not secured by
any of the assets of the  Company.  A portion of the  proceeds  from the planned
equity offering will be dedicated to the repayment of such indebtedness.

          At December 31, 1995,  the increase in the Company's  working  capital
deficiency from December 31, 1994, was primarily due to the  classification of a
portion of its debt due to investors  as  short-term,  and to costs  incurred in
connection with the Company's planned  acquisitions and a proposed  financing of
equity.  Historically,  the net cash flow from the properties of the Company has
been  insufficient  to fund its  costs  of  operations  and its  debt  servicing
requirements.

          The Company's cash used in investing  activities,  primarily additions
to its oil and gas  properties,  was $451,551 in 1995 and $613,611 in 1994. This
was financed in 1995 by cash  provided by  operations  and the proceeds from the
issuance  of  additional  notes  payable  and,  in 1994,  solely from the latter
source.

          Cash provided by financing activities amounted to $210,398 in 1995 and
$802,815 in 1994.  This cash was primarily the net proceeds from the issuance of
notes payable in both years.  During 1995,  holders of $454,750 of notes payable
exchanged such notes for $454,750 of redeemable convertible preferred stock.

Results of Operations

          First quarter 1996 compared with first quarter 1995.

          During the quarter ended March 31, 1996, GEO had a net loss of $52,785
and cash used in  operations  of $43,783,  compared to net income of $39,955 and
cash provided by operations of $155,978 for the comparable 1995 quarter. Oil and
gas revenues declined to $226,150 for the 1996 period,  compared to $437,698 for
the first quarter 1995. This was attributable mostly to normal declines and to a
reduction of the number of wells on  production  in the  Rosecrans  and East Los
Angeles  Fields as a result of temporary  mechanical  malfunctions.  Average oil
prices increased to $17.53 per barrel in the 1996 period, compared to $15.66 per
barrel in the comparable 1995 period,  while gas prices remained about unchanged
at $1.45 per mcf.

          Lease  operating  expenses for the first  quarter of 1996  declined to
$247,174,  as compared to $264,119 in the comparable 1995 period,  a 7% decrease
reflecting the fewer number of wells on production.  However, average production
costs per barrel of oil and  equivalents  increased to $13.97 in the 1996 period
from  $7.01  in the  1995  period,  due to  increased  repair  costs  and due to
allocating fixed operating costs to a smaller quantity of produced  barrels.  In
addition  to the normal  operating  expenses of existing  wells,  expenses  were
incurred  in  repairing  and  recompleting  wells to bring  them on  production,
performing repairs on wells and facilities damaged by a fire

                                        5

<PAGE>

caused by  contractor  negligence,  and putting into service  automated  custody
transfer facilities necessary for the delivery of oil into a refiner's pipeline.

          General and administrative expenses for the 1996 quarter were $52,075,
as compared to $112,834 for the 1995 period, a decrease of 54%. The decrease was
largely due to a reduction in legal costs and fees after substantially resolving
two lawsuits successfully, and due to lower accounting and consulting fees.

          Interest  expense  for the 1996  quarter was  $56,314,  as compared to
$105,758 for the  comparable  1995 period,  a decrease of 47%. This decrease was
due  primarily to the exchange of short-term  loans for the Company's  preferred
stock.  The Company's  provision for  depletion  and  depreciation  decreased to
$49,121  for the first  quarter of 1996,  as  compared  to $55,016  for the 1995
period, a decrease of 11%.


Capital Resources and Liquidity

   
          Financial Position.
    

          At March 31, 1996,  the Company had a working  capital  deficiency  of
$2,338,410,  which  deficiency  is greater by $35,050  than such  deficiency  at
December 31, 1995.  The Company has  requested a one year  extension of its bank
loan of $1,460,000 which was due July 15, 1996.  Negotiations are continuing and
the  Company  has  temporarily  and  informally  extended  the loan  during such
negotiations.

          Historically, the net cash flow from the properties of the Company has
been  sufficient to fund its costs of operations but  insufficient  to fund such
costs and its debt servicing requirements.

          The Company's  primary  sources of liquidity and capital  resources in
the near term will  consist  of  working  capital  derived  from its oil and gas
production and water disposal operations,  augmented by any such funds as may be
derived from the sale of equity in the Company and of participating interests in
its  operations.  The Company's net revenues from oil and gas sales in excess of
production and operating expenses during the first quarter of 1996 and 1995 were
($21,024) and $173,579,  respectively. This decline is primarily attributable to
the drop in revenues in the first quarter 1996 which was previously discussed.

          Cash used in  operations  for the quarter  ended March 31,  1996,  was
$43,783 compared to cash provided by operations of $155,978 for the period ended
March 31, 1995.  This  decrease in cash  provided by  operations  of $199,761 is
primarily a result of decreased oil and gas production  and revenues,  increased
costs per unit of production, and costs of repair of fire damage.

          GEO is seeking long-term equity financing,  as set forth above in this
Item, to permit it to continue to operate on a positive cash flow basis.

                                        6
 

<PAGE>

          Sources of Capital Resources. The status of the Company's bank loan is
discussed  above in this Item. A portion of the proceeds from the planned equity
offering will be dedicated to the repayment of such indebtedness.

          The Company's cash used in investing  activities,  primarily additions
to its oil and gas properties, net of any sales or disposals, was $30,173 in the
first quarter of 1996 and $127,032 for the period ending December 31, 1995.

Inflation

          In recent  years  inflation  has not had a  significant  impact on the
Company, its operations or financial condition.

          Trends.  Although  there is no assurance that the Company will be able
to successfully complete its planned equity offering,  the Company believes that
if it is  successful,  the  Company  will be able to  increase  its  revenues by
investing a portion of the  anticipated  proceeds in remedial  and  recompletion
operations,  development and exploratory drilling and planned acquisitions. As a
result of any increase in activities,  the Company  anticipates that its general
and  administrative  expenses  will  measurably  increase,  since the Company is
contemplating hiring additional personnel,  expanding its administrative offices
and  increasing  compensation  to its existing  staff,  including its president.
Legislation  has been enacted  which  permits the export of Alaskan  North Slope
crude oil, primarily to the Far East. Previously, large quantities of such crude
were shipped to California for refining and sale,  which  depressed  prices paid
for crude oil  produced  in  California.  The major  producer of Alaskan oil has
announced  plans to deliver a large portion of its oil production from Alaska to
the Far East in 1996.  As such  reduction of Alaskan  supplies to the West Coast
occurs,  it is  expected  to have a  positive  effect  upon the  price  paid for
California  crude oil.  During the first five  months of 1996,  crude oil prices
have increased by an average of $2.20 per barrel.

          GEO  anticipates  that  there will be a gradual  strengthening  in the
prices for both its oil and gas production, but that periods of unstable pricing
may occur. The Company will be subject to variations in cash flow depending upon
changes in prices paid for oil and gas. Based upon historical  swings in prices,
the Company does not envision a situation where reductions in prices will create
an operating loss from its properties at the field level. Severe drops in prices
would,  however,  strain the Company's ability to conduct remedial work using it
revenues.

ITEM 3.  DESCRIPTION OF PROPERTY

          All of the Company's  properties are located in California,  primarily
in the southern portion of the State.  Geo's material  producing  properties are
described in this item.

East Los Angeles / Bandini Fields

         At December 31, 1995,  these two separate,  but adjacent  accumulations
which are located in an industrial  area of the City of Los Angeles,  produced a
daily  average  during 1995 of 210

                                       7

<PAGE>

barrels  (172 net) of high  gravity (33 degree API) oil and 306 mcf. of 1200 BTU
gas from a total of 10 wells.  Estimated  total net  proven  developed  reserves
amounted to 2,039,114 barrels of oil and 5,530,765 MCF. of natural gas, of which
594,148  barrels  and  865,143  MCF,  respectively,  were  classified  as proved
producing.  For the six month period ended June 30, 1996,  these two  properties
produced a daily  average of 110  barrels of oil and 101 Mcf of gas from a total
of eight wells.  At June 30, 1996,  14 wells were idle pending  recompletion  or
repair  operations,  and eleven were idles awaiting  reworking and  re-equipping
operations.  The Company believes that such operations,  as completed,  will add
additional producing capability.

          The properties are located  approximately  one-half mile apart and are
operated  together by the same employees.  In the aggregate,  approximately  570
surface acres are covered by GEO's leases.  GEO's rights in both fields are held
by  production.  The Company owns all the mineral rights in the East Los Angeles
Field,  subject to overriding  royalties of 16% of gross  revenues.  The Bandini
interests are comprised of town-lot leases and of Company-owned  mineral rights;
the Bandini  interests  are subject to  royalties  varying  from 16% to 29.5% of
gross  revenues.  Production  comes from  multiple  sand  zones in the  Pliocene
Repetto  formation  at depths of 2800 to 8000 feet at Bandini and in the Miocene
Puente formation at depths of between 7200 to 11200 feet at East Los Angeles.

          GEO acquired these fields in 1990,  when they were producing less than
40 net barrels of oil per day, and had remaining  economic reserves of less than
90,000  barrels.  Since that time GEO has invested  approximately  $1,200,000 in
reworking and remedial efforts, and has achieved the increases in production and
reserves  stated  above.  GEO  determined  that the previous  operators  had not
recognized  several  potentially  productive oil and gas zones.  By recompleting
existing wells,  GEO has discovered two shallower gas zones and extended one oil
zone at Bandini.  In the East Los Angeles Field, two shallower oil and gas zones
have been discovered.  In each case, the recompleted wells flowed with excellent
pressures. Geo regards the results of the foregoing work as demonstrative of the
economic feasibility of the continued  recompletion of wells and of the drilling
of extension, deeper test, and horizontal wells in the fields.

          The Company presently  operates five out of eighteen existing wells at
the Bandini Field.  At East Los Angeles,  the Company  operates three  producing
wells out of a total of fifteen  wells.  Subject  to  obtaining  financing,  GEO
intends to spend  approximately  $2,165,000 for recompleting the remaining wells
and restoring them to production.

          GEO's geologic studies have led the Company to conclude that there are
also seven  exploratory  prospects in these fields,  which,  if productive  when
drilled,  would extend the existing field limits,  discover shallower and deeper
zones,  and  develop  production  by  horizontal  drilling.  Geo has no  present
schedule for drilling these prospects.

Oxnard Field

          GEO and Gerald T. Raydon,  President and principal shareholder of GEO,
jointly acquired 26 oil wells and oil and gas leases covering  approximately 625
acres of land in the area of  Oxnard,  Ventura  County,  California,  from  Oryx
Energy in 1990, for a consideration of S150,000.  See

                                       8


<PAGE>

"Certain Relationships and Related Transactions." On April 1, 1994, GEO acquired
all but five percent of the 25% interest  held by Mr. Raydon in the Oxnard Field
for a consideration consisting solely of Common Stock.

          The production in this field is from the prolific and massive Vaca Oil
Sand which is found at depths of between 1950 and 2400 feet. In 325 acres of the
leases, the thickness of the oil-saturated sand averages 225 feet. The reservoir
is highly porous (32%) and permeable (1800 md.). The oil is heavy, approximately
6-8 degrees API, and is highly viscous. Consequently,  cyclic steam injection is
necessary  to heat  the oil and  reduce  its  viscosity,  permitting  it to flow
readily through the well bores. In existing  operations,  GEO generates steam at
the surface and injects it into the producing formation.  The heat permeates the
formation,  and GEO then pumps the oil in a conventional manner.  Because of the
use of steam,  operations are  comparatively  expensive while the price received
for the oil is relatively low.

          Geo treats the  production  from existing wells in the Oxnard Field as
oil from  "non-conventional"  sources,  which  thus  qualifies  for tax  credits
provided under Section 29 of the Internal  Revenue Code. For the year 1995, this
credit amounted to approximately  $5.95 per produced  barrel,  and is subject to
annual  increases with inflation.  At such time as the Company has an obligation
to pay federal income taxes,  the accrued credits may be used to offset directly
any taxes due. GEO has, in the past,  secured funds for operations on this lease
by entering into transactions  designed to provide these credits to investors in
exchange for payments.  GEO intends to continue such funding on an ad hoc basis.
Funding from such  sources  would not,  however,  be  sufficient  to develop the
property to any material extent.  GEO is examining  project  financing and other
methods of providing funding for development of this  accumulation,  but has not
determined the feasibility of any such method.

          Proved developed  non-producing  reserves in Geo's leases amount as of
January 1, 1996,  to 775,121 net barrels and proved  undeveloped  reserves are a
net 27,613,000  barrels.  In order to produce these total reserves,  the Company
would  be  required  to  obtain  about  $66,000,000  for  the  drilling  of  250
conventional  wells,  or about  $45,000,000  if  horizontal  wells  should prove
feasible.  With full development,  future net revenues of $169,977,000  would be
achieved,  having  a  present  net  worth,  discounted  at  10%  per  annum,  of
$69,879,000, according to the report of an independent petroleum engineer.

          The tax  credit of  approximately  $6.00  (for  1996) for each  barrel
produced from this field available under Section 29 of the Internal Revenue Code
adds  substantially to the after-tax revenues per barrel. GEO presently produces
approximately  40 barrels per day of oil from four wells in this field.  Subject
to the  availability of financing,  GEO anticipates  spending about $415,000 for
reworking  and equipping  fifteen  existing  wells.  At December 31, 1995 and at
March 31, 1996,  the oil price was  respectively,  $13.16 and $17.15 per barrel.
Operating costs have averaged approximately $7.45 per barrel during the one year
period ended December 31, 1995.  Operating costs for the first quarter appear to
be consistent  with the yearly  average.  GEO expects that per barrel  operating
costs will decline as production per well increases.  No provision has been made
for funding development drilling on the property.

                                       9

<PAGE>

          The Company is seeking  ways in which to improve the  economics of the
field's production. Recently, the Company entered into a letter of intent with a
manufacturing firm which will test its newly developed down-hole steam generator
on the Oxnard  wells.  This device is  designed to operate at a greatly  reduced
cost and much more  efficiently  than methods in use  currently.  By  generating
steam in the well rather than at the surface,  much less fuel is  required,  the
heat loss is avoided which occurs when steam travels through  surface  pipelines
and down the wells to a depth of over 2000 feet, and higher  temperatures can be
delivered to the oil zone.  Since  electricity  is used for fuel instead of gas,
major  environmental  permitting and compliance  costs will be avoided.  If this
process is successful,  it is expected to substantially enhance the economics of
the present wells and of the 250 development  wells needed to recover the proven
undeveloped reserves.

          Produced  water is disposed of in wells on site owned and  operated by
GEO.  See  "Environmental  Services."  GEO has  two  steam  generators,  a large
capacity (9300 barrels) tank farm,  disposal wells, fresh water source wells and
all other equipment needed for steam operations on this lease.

          GEO's leases have no current drilling  obligations nor do they require
the payment of rentals to keep the leases in good standing. The leases reserve a
royalty  of 17% of  gross  revenues  to the  lessor.  Wells  cost  approximately
$265,000 to drill and complete for production

          The Company in 1995  received a  conditional  use permit from  Ventura
County,  allowing  it to  drill  120  wells  on part of its  property.  Steaming
operations  require  compliance with various  environmental  regimes,  including
those designed to protect air quality.  GEO's  operations have been permitted by
the local air pollution control district and have been found to be in compliance
with relevant  requirements.  There is no assurance  that such  operations  will
remain in compliance.

Rosecrans Field

          GEO  purchased  30 wells in the  Rosecrans  Oil Field  located  in Los
Angeles County,  California,  in December,  1994, with the plan of improving the
seven active wells and repairing or reworking an additional 19 wells in order to
return them to  production.  Wells in this field were drilled during a period of
between  ten and  fifty  years  ago.  The  royalty  amounts  to  16.67% of gross
revenues.  If  the  wells  were  to be  produced  under  present  conditions  to
depletion,  future cumulative  production would amount to 434,000 barrels of oil
(360,000 net). There are seven principal producing zones of Miocene and Pliocene
age in the Field,  ranging from depths of 6500 to 8400 feet. The wells have been
drilled  through  these  zones,  but have not  produced  from all of them.  This
provides the  opportunity  to commence  production  from  bypassed  zones in the
future.  Presently,  the gas  produced  from  this  yields no  revenues  for the
Company.  The wells are expected to produce an estimated 896,000 mcf of gas. Geo
in the  process  of  negotiating  an  agreement  to market the gas  through  the
existing pipeline system,  which, if successfully  negotiated,  should result in
the Company receiving payment for the gas it produces from this field.

         The  Company's   independent   petroleum  engineer  estimates  that  by
completing a program to improve  equipment  and  facilities,  change  production
methods,  stimulate  the producing  zones,  and bring proven  bypassed  zones on
production at a cost of about $128,000,  production  could be

                                       10


<PAGE>

increased to about 798,000 net barrels of oil and equivalents. Geo does not have
the funds  available to perform these  operations  and no assurance may be given
that the results will be as estimated by the engineer.

Orcutt Field

          GEO owns two oil and gas leases covering 3140 acres on the south flank
of the giant Orcutt Field in Santa Barbara County,  California.  Royalty burdens
on this lease are 21% of gross  revenues.  There are two  producible  formations
which underlie the lease. The shallower formation is the massive,  oil-saturated
Diatomite  Zone,  which is between  250 and 500 feet thick and lies at depths of
from 850 feet to 1500 feet. This formation has low permeability,  which requires
that it be  hydraulically  fractured in order to be  productive.  Although GEO's
engineers have attributed  possible  reserves of approximately 8 million barrels
of oil to this formation, past operations have not established the commerciality
of the Zone which requires stimulation by hydraulic fracturing. The high cost of
fracturing,  the variable  resulting  production,  and the low price of oil have
made most wells  uneconomic  (six out of ten wells).  The last two wells drilled
are  producing  in  commercial  quantities,   and  Geo  believes  that  improved
fracturing  technology and firm to higher oil prices may result in enhancing the
economics of the Zone, but the overall  profitability  of operations has not yet
been demonstrated.

          Production  of the  existing  wells to  depletion  is estimated by the
Company's  staff to provide a net 126,000 BOE. GEO subleased  shallow  rights in
the Diatomite Zone to Santa Fe Energy Resources, Inc. In 1991, Santa Fe drilled,
hydraulically  fractured and completed two wells at a depth of 1,400 feet in the
Diatomite,  confirming the Zone's productive potential.  However, the high costs
of completing the wells on an experimental  basis made it unlikely that Santa Fe
would recover its costs, and it sold the two wells to GEO in June, 1995.

          GEO owns ten wells which have been completed in the Diatomite Zone, of
which four are presently  producing an aggregate of 25 barrels of oil and 20 mcf
of gas per day. At December 31, 1995 and March 31, 1996,  respectively,  GEO was
receiving  $13.60 and $17.60 per barrel for Orcutt oil.  Because gas is produced
in association  with the oil, it is necessary to market or otherwise  dispose of
the gas. The plant which had been  purchasing the gas has been closed.  Since it
is impermissible to vent the gas to the atmosphere,  GEO has been delivering gas
for only a nominal  payment.  The Company is exploring other methods for dealing
with the gas,  including  co-generation,  re-injection,  and  construction  of a
pipeline to a nearby utility pipeline. More production will be needed before the
latter alternative will be economically feasible.

          The  second  formation  underlying  GEO  leasehold  interests  is  the
Monterey  formation,  found at depths of 3500 to 5500 feet. GEO owns seven wells
which are bottomed in the Monterey  formation,  of which two wells are presently
producing.  At December 31, 1995,  such wells  produced daily an aggregate of 12
barrels of oil and 150 mcf of gas. The oil is 30 gravity and was sold for $14.80
per barrel in December,  1995, and in April, 1996, sold for approximately $18.80
per barrel.  Payment  for gas has not been  received  for the reasons  described
above.

                                       11



<PAGE>

Environmental Services

          The Company owns two  commercial  water  disposal  facilities at which
water produced in oil field  operations  conducted by GEO and by other operators
is reinjected  into the subsurface for disposal.  Such facilities are located at
GEO's  Oxnard and Orcutt  properties.  Historically,  these  operations  did not
contribute  significantly  either to gross  revenues  or  earnings,  but GEO has
recently increased its efforts to attract non-affiliates to dispose of oil field
waste  water in GEO's  facilities  for a  per-barrel  fee.  These  efforts  have
resulted in a significant increase in revenues at the facilities.

          Water  produced  by other oil  operators  is hauled to GEO's  disposal
sites, cleaned, stored, and injected into wells operated in a joint venture with
Capitan Resources,  Inc., an affiliate,  which provides the capital for disposal
facilities and retains 25% of the revenues. See "Certain Transactions."

          At Orcutt, GEO operates one disposal well which discharges waste water
into a formation located approximately 3,300 feet from the surface.  Waste water
is received from trucks into holding  tanks and then pumped under  pressure into
the well. At Oxnard, GEO operates one well which has the unusual  characteristic
of usually  siphoning  or  receiving  the water on a natural  vacuum or at a low
pressure,  thereby allowing the water to be disposed of more  inexpensively than
in the usual case of wells requiring injection under high pump pressure. GEO has
augmented its existing  facilities by installing  equipment  which allows GEO to
salvage oil from the waste water and sell it.

          The wells have injected 20,000 to 30,000 barrels of water per month at
charges  averaging about $0.60 per barrel.  The Company  currently has contracts
with two major oil companies and eight  independents  to dispose of their water.
Because  there  are  few  high-capacity  waste  water  wells  permitted  by  the
California  Division of Oil & Gas, and an expanding need by operators to dispose
of their waste water,  GEO's  operations of this type are capable of substantial
growth.

Natural Gas Storage Project

          GEO is conducting  preliminary  negotiations  with a large  California
utility regarding the use of one of GEO's fields for the underground  storage of
up to thirty  billion  cubic feet (30 BCF) of natural gas.  Preliminary  studies
have indicated the feasibility of the project.  It is expected that construction
of the project would result in payment of storage and injection  fees to GEO. In
addition,  the injection of gas under pressure into the oil zones would increase
production by driving the oil to the well bores.

Estimated Oil and Gas Reserves

          At December 31, 1995,  the  Company's net proved oil and gas reserves,
as estimated by its independent petroleum engineer, Sherwin D. Yoelin, Petroleum
Engineer,  Inc.,  amounted to 30,428,000  barrels of oil and  5,530,000  mcf. of
natural gas, of which  2,824,000  barrels and 5,530,000 mcf. were  classified as
proved  developed.  Future  cash flows  attributable  to such

                                       12


<PAGE>

proved developed  reserves (before income taxes) are estimated to be $30,594,000
at December 31, 1995, and the discounted value thereof,  at 10%, is estimated to
be  $18,745,000.  Much of the  Company's  reserve of oil is  comprised  of heavy
crude.  Consequently,  a major portion of the Company's proved reserve of oil is
highly price sensitive, the Company's heavy crude costs more to produce than the
lighter crudes, and receives a lower price in the market.  Accordingly,  a price
at or above  1995-1996  levels is needed in order to cover  operating  costs and
yield profit.

         There are numerous  uncertainties  inherent in  estimating  oil and gas
reserves and their  values,  including  many  factors  beyond the control of the
producer.  The reserve data set forth above  represent only  estimates.  Reserve
engineering is a subjective process of estimating  underground  accumulations of
oil and gas that  cannot be measured in an exact  amounts.  The  accuracy of any
reserve  estimate  is a  function  of  the  quality  of  available  data  and of
engineering and geological  interpretation and judgment. As a result,  estimates
of different engineers may vary. In addition,  estimates of reserves are subject
to revision by the results of drilling, testing and production subsequent to the
date of such estimate.  Accordingly,  reserve estimates are often different from
the quantities of oil and gas that are ultimately recovered.  The meaningfulness
of such estimates is highly  dependent upon the accuracy of the assumptions upon
which they were based.

         In  general,  the  volume  of  production  from oil and gas  properties
declines as reserves  are  depleted.  Except to the extent the Company  acquires
properties  containing  proved reserves or conducts  successful  exploration and
development activities, or both, the proved reserves of the Company will decline
as reserves  are  produced.  The  Company's  future oil and gas  production  is,
therefore, highly dependent upon its level of success in acquiring or developing
additional reserves.

         For additional  information  concerning the discounted  future net cash
flows to be derived  from these  reserves see Note to the  Financial  Statements
included elsewhere herein.

         The  Company's  estimates  of  reserves  have  not been  filed  with or
included in reports to any federal agency other than the Securities and Exchange
Commission.

Title to Properties

         While GEO has been in possession of its major properties,  Bandini-East
Los  Angeles,  Orcutt and  Oxnard,  for at least six years and has not  received
notice of an adverse  claim,  GEO has not  obtained  title  insurance or a title
opinion  covering such  properties,  but has relied upon title  abstracts of the
public records and the apparently unchallenged possession of its predecessors in
interest.  Consequently,  while GEO  believes  that title to its  properties  is
satisfactory,  it would be unable to  demonstrate  such fact  without  obtaining
title  insurance or  opinions.  which GEO  believes is not  warranted  under the
circumstances.

         Title to the Company's  properties is, in addition,  subject to royalty
and overriding  royalty interests and to contractual  arrangements  customary in
the oil and gas industry, to liens for work and materials, current taxes not yet
due  and  to  other  minor  encumbrances.  GEO  has  not

                                       13


<PAGE>

encumbered  any of its  properties  to secure bank  indebtedness.  See  "Certain
Transactions"  for a  description  of a lien  to a  shareholder  which  will  be
released upon payment of GEO's existing bank indebtedness.

Markets

         General.  The market for oil and  natural  gas  produced by the Company
depends  on  factors  beyond  its  control,  including  the  extent of  domestic
production  and imports of oil and natural  gas, the  proximity  and capacity of
natural gas pipelines and other  transportation  facilities,  demand for oil and
natural gas, the  marketing  of  competitive  fuels and the effects of state and
federal  regulation of oil and natural gas production and sales. The oil and gas
industry as a whole also competes with other  industries in supplying the energy
and fuel requirements of industrial, commercial and individual consumers.

         Legislation  has been enacted which permits the export of Alaskan North
Slope crude oil primarily to the Far East. Previously,  large quantities of such
crude were shipped to California for refining and sale,  which depressed  prices
paid for  California  crudes.  The major  producer of Alaskan oil has  announced
plans to  deliver a large  portion  of its oil to the Far East in 1996.  As such
reduction of Alaskan supplies to the West Coast occurs. it is expected to have a
positive effect upon the price paid for California crude oil.

         The Company,  during 1996,  experienced a  substantial  increase in the
price paid for its oil and anticipates that there may be a further strengthening
in the prices for both its oil and gas production,  but that periods of unstable
pricing  may occur.  The  Company  will be subject  to  variations  in cash flow
depending  upon  changes in prices paid for oil and gas.  Based upon  historical
swings in prices,  the Company does not envision a situation where reductions in
prices will create an operating loss from its  properties,  taken as a whole, at
the field level.  Severe drops in prices  would,  however,  strain the Company's
ability to conduct remedial work using its revenues.

Competition

         The oil and gas  industry is highly  competitive.  Competitors  include
major oil companies,  other  independent  oil and gas companies,  and individual
producers and  operators,  many of which have  financial  resources,  staffs and
facilities  substantially  greater than those of the Company.  The Company faces
intense competition for the acquisition of producing oil and gas properties that
are being divested by major and independent oil and gas companies.

Acreage

         The following  table reports the  Company's  developed and  undeveloped
leasehold and mineral acreage at December 31, 1995. All of the Company's acreage
is in California.

                                       14

<PAGE>


       Developed             Developed           Undeveloped         Undeveloped
         Gross                 Net                  Gross                Net
         -----                 ---                  -----                ---
          2100                1940                   4930               4610

         As is customary in the oil and gas  industry,  the Company is generally
able to retain its ownership  interest in  undeveloped  acreage by production of
existing  wells,  by drilling  activity which  establishes  commercial  reserves
sufficient  to maintain the lease,  or by payment of delay  rentals.  All of the
acreage  listed above as  "undeveloped"  is acreage which is held by production,
but upon which no wells have presently been drilled.

Production

         The average  sales  prices  received  for and the related  costs of the
Company's  production for the periods ended December 31, 1993, 1994 and 1995 are
shown below.

                                                       December 31
                                                       -----------
                                            1993           1994          1995
                                            ----           ----          ----
 Average Sales Price Received
        Oil                               $12.67         $15.08        $16.23
        Gas                                 1.66           2.17          1.48
Average Production Cost per                                           
equivalent barrel (1)                     $ 7.48         $10.00        $ 7.06
                                                                  
(1) Since all of the  Company's gas is produced in  association  with oil, it is
not feasible to separately determine production costs. Consequently,  production
costs have been stated in equivalent barrels.  Average cost includes the cost of
producing oil  attributable  to landowners  royalty and overriding  royalty and,
thus, represents the cost of gross production.

         Volumes  of  production  of oil and gas for the one year  period  ended
December 31, 1995, were as follows:

             Gas                                    112,000 mcf

             Oil and liquids                        110,560 bbls


Producing Well Summary

         Set forth below is a  tabulation  of the number of  producing  wells in
which the Company possessed an interest at December 31, 1993, 1994 and 1995.

                                       15

<PAGE>


                           Producing Oil and Gas Wells

                            1993                1994                1995
                            Gas      Oil        Gas      Oil        Gas      Oil
                            ---      ---        ---      ---        ---      ---
Gross                        1        21         3        27         3        29
Net                          1        19         2        24         2        27

Purchasers of Production

         Crude oil  produced  in the Los Angeles  Basin is sold via  pipeline to
Kern Oil & Refining  Company,  and  approximated  78% of the Company's crude oil
sales for 1995.  Production of crude from the Oxnard  property is sold via truck
to Texaco  Trading and Refining Co.  which,  during 1994,  purchased 14% and 10%
during 1995 of the Company's oil  production.  Natural gas produced from the Los
Angeles  Basin  properties  is sold to  Pacific  Tube  Company,  an end  user in
Commerce, California, and accounted for approximately 75% of the Company's share
of gas sold during 1995.  Natural gas from the  Company's  Strain  Ranches lease
during  1995  was  sold  to  Pacific  Gas  &  Electric  Co.  and  accounted  for
approximately 20% of the Company's share of gas sales during 1995.

         Alternative   purchasers   are  available  for  all  of  the  Company's
production,  except for natural gas produced from Orcutt where there is a single
purchaser.  The  Company  does not receive  fair market  value from its sales of
Orcutt gas, but because of a single purchaser, the Company's present options are
limited.  The Company is seeking  ways to develop an  additional  outlet for its
gas, but has been unsuccessful to date in so doing. Loss of Pacific Tube Company
as a purchaser  would,  in all  probability,  result in a reduction in the price
received for gas from the Bandini-East Los Angeles  properties,  probably in the
range of 20%, but would not result in a loss of market for such gas.

Recent Drilling Activities

         During the three year  period  ended  December  31,  1995,  the Company
drilled or participated in the drilling of development and exploratory  wells as
set forth in the table below:

                                       16

<PAGE>

                                              Year Ended December 31
                                           1993          1994        1995
                                           ----          ----        ----
Net                                      Gross    Net   Gross     Net      Gross
 Development Wells:
         Oil                           8       8       0       0       0       0
         Gas                           0       0       0       0       0       0
         Dry                           8       8       0       0       0       0
 Exploratory Wells:
         Oil                           0       0       0       0       0       0
         Gas                           0       0       0       0       0       0
         Dry                           0       0       0       0       0       0
 Total Wells:                          8       0       0       0       0       0

         During  the  quarter  ended  March  31,  1996,   the  Company  did  not
participate in or drill any wells.

Offices

         The Company  leases office space in Torrance,  California,  aggregating
some 500 square  feet.  The  Company  has no  long-term  lease  commitments  and
anticipates  acquiring  additional  office  facilities  when finances permit the
same.

ITEM 4.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

   
         ALL AMOUNTS OF COMMON STOCK SHARES STATED IN THIS FORM  10-SB/A/3  HAVE
BEEN ADJUSTED TO REFLECT A 2.5505 TO 1 STOCK SPLIT.
    

         The  following  table  sets forth  certain  information  regarding  the
beneficial  ownership of the Company's  common shares as of April 30, 1996,  by:
(1) each stockholder who is known by the Company to own  beneficially  more than
five  percent of the common  shares;  (2) each  Named  Executive  Officer of the
Company;  (3) each director of the Company;  and (4) all directors and executive
officers of the Company as a group. The information set forth below gives effect
to a 2.5505 for one stock split which occurred subsequent to December 31, 1995.

                                       17

<PAGE>



Directors, Executive Officers, 
and Five Percent Shareholders    Shares Beneficially Owned      Percent of Class
- -----------------------------    -------------------------      ----------------
Gerald T. Raydon (1)
Suite 201, 25660 Crenshaw Blvd
Torrance, Ca. 90505                    3,647,225                      73.30 
Alyda Raydon (1) 
Suite 201, 25660 Crenshaw Blvd 
Torrance, Ca. 90505                    3,647,225                      73.30 
   
William J. Corcoran (2, 7)                10,202                       0.21
Michael F. Moran (3, 7)                   10,202                       0.21 
    
Eric J. Raydon                             1,275                       0.03 
                                       ------------------------------------
All executive officers and directors 
as a group (4 persons)                 3,668,904                      73.74 
Harriman affiliated interests (4)
c/o Brown & Wood 
One World Trade Center 
New York, New York 10048                 522,853                      11.00 
Drake Holding Corp. (5,6) 
1250 Fourth St 
Santa Monica, Ca. 90401                  558,657                      11.23
- --------------------------------------------------------------------------------
1.  Gerald  T.  and  Alyda  Raydon  are  husband  and  wife.  Shares  listed  as
beneficially  owned by one spouse  includes  shares  owned  beneficially  by the
other. In the aggregate,  Mr. and Mrs. Raydon own 3,647,225  shares or 73.30% of
the common  shares of the Company.  Excludes,  in all cases,  the shares held by
Eric J. Raydon and by Bryan T. Raydon (7,787),  as to which each of Mr. and Mrs.
Raydon disclaim beneficial interest.

2. William J.  Corcoran  was  affiliated  with  certain of the  Harriman  family
interests.   The  shares  held  by  Mr.   Corcoran  were  issued  as  directors'
compensation.

3.  Michael  F.  Moran  was  affiliated  with  certain  of the  Harriman  family
interests. The shares held by Mr. Moran were issued as directors' compensation.

4.  Represents  shares  held  by  various  descendants  or  affiliates  of W. A.
Harriman.  Such shares are owned as follows: Associated  Partners LTD - 245,613,
Crispin Connery - 51,010,  Mary Dixon 51,010,  Thomas F. Dixon - 51,010,  Pamela
Harriman - 8,162,  Hillside Syndicate - 14,028, Arden H. Mason - 51,010,  Edward
Northrop - 51,010.  The  appellation  "Harriman  Affiliated  Interests" does not
connote a legal  relationship  among the holders nor is it a title  suggested by
the persons  designated  as  components.  Associated  Partners  LTD is a limited
partnership managed by the general partner, Merchant Minerals Corp. Joan Coleman
is the President of the general  partner,  based in  Alexandria,  Virginia,  and
exercises  voting  powers  over the  shares  held by the  partnership.  Hillside
Syndicate is a joint venture,  of which the person  exercising voting power over
the shares is the Manager,  William J. Rich, New York City,  New York.  Hillside
Syndicate owns about 0.27% of Geo's shares.

                                       18


<PAGE>

5. Eric J. Raydon is the son of Mr. and Mrs. Raydon. The latter parties disclaim
beneficial  ownership of the shares held in the name of Eric J.  Raydon.  Shares
indicated  as  being  owned  by  Mr.  and  Mrs.  Raydon  do not  include  shares
attributable to Eric J. Raydon.

6. Includes 122,546 shares held in the name of Drake Energy Corp., an affiliate,
and  185,498  shares  held in the name of Drake  Capital  Securities,  Inc.,  an
affiliate.   Such  shares  represent  2.46%  and  3.73%,   respectively  of  the
outstanding  shares of the Company.  Drake  Holding Corp. is the parent of Drake
Capital  Securities,  Inc.,  which is the  parent  of  Drake  Energy  Corp.  The
directors of each of the corporations are Joseph Di Lillo,  John Mazza, and Mark
Tipton.  Messrs.  Di Lillo and  Mazza  own more  than 10% of the  equity of each
corporation,  and Mr.  Tipton more than 8%. Such persons are also the  executive
officers of Drake Holding Corp.

7. Messrs.  Corcoran and Moran were employed  until 1995 by a firm  successively
known as Harriman  Administrative  Management  and Middleburg  Management  Corp.
which managed  investments  for various members of the family of W. A. Harriman.
Since 1995,  neither has been affiliated with such company nor with the Harriman
family. To the Company's  knowledge,  the Harriman Affiliated  Interests have no
interest in the shares shown as beneficially owned by such persons,  as to which
such persons have sole voting and dispositive authority.

ITEM 5.  DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS.

Directors and Executive Officers

         The  directors,  executive  officers and key employees of Geo and their
ages as of March 31, 1996 are as follows:

Name
- ----
Position with the Company                                 Age
- -------------------------------------------------------------
Gerald T. Raydon
President and Chief Executive Officer,
Chairman of the Board of Directors                         65
Alyda L. Raydon
Secretary, Treasurer, Chief Financial Officer              54
William J. Corcoran
Director                                                   65
Michael F. Moran
Director                                                   41
Charles F. Peters
Manager, East Los Angeles/Bandini field operations         37
Eric J. Raydon
   
Assistant to the President and Assistant Secretary         27
    

                                       19

<PAGE>

         Gerald  T.  Raydon  founded  GEO in  1986.  He has  over  40  years  of
experience  in the  California  oil industry as a geologist,  attorney,  and oil
company president, commencing his career with Chevron U.S.A., Inc. He was for 16
years the  President  of  American  Pacific  International,  Inc.,  a public oil
company   located  in  Los  Angeles,   California,   which   achieved  a  market
capitalization  of  $55,000,000  before its 1984  merger into  Worldwide  Energy
Corporation.  Subsequently he served as a director of Worldwide and as President
of its West Coast  subsidiary  until 1986.  In March 1989,  he was  appointed as
Receiver of Fountain  Oil & Gas Company by the Chief Judge of the United  States
District Court, Central District of California,  and served four years until the
receivership was concluded. Mr. Raydon holds B.A. and M.A. degrees in Geological
Sciences from the University of California,  Berkeley,  and the J.D. degree from
the  University  of  Southern  California,  School of Law. He is a member of the
American  Association of Petroleum  Geologists and of the California  State Bar.
Mr.  Raydon is the husband of Alyda L. Raydon and the father of Eric J.  Raydon.
Mr. Raydon devotes  approximately  95% of his working time to the performance of
his duties with Geo.  The balance is devoted to managing  personal  and business
interests. See "Certain Relationships and Related Transactions."

         Alyda L. Raydon is  Secretary/Treasurer  and has been  employed in such
position since October, 1986. She has completed college courses in financial and
investment  management,  accounting,  computer science,  and office  procedures.
Alyda L.  Raydon  is the wife of  Gerald  T.  Raydon  and the  mother of Eric J.
Raydon.

         William J.  Corcoran  was  employed by an  investment  management  firm
representing  the W. Averell  Harriman  family from 1963 until his retirement in
1995. He served as Secretary-Treasurer of the Mary A. H. Rumsey Foundation,  the
Gladys and Roland Harriman Foundation, and the W. Averell Harriman and Pamela C.
Harriman  Foundation.  Mr. Corcoran  graduated from Fordham University with B.A.
and M.A. degrees in accounting.

         Michael F. Moran was employed in various accounting,  tax analysis, and
management  capacities  by a firm  which  made  investments  for  members of the
Harriman family from 1980 to 1995. He was the Treasurer of Middleburg Management
Corporation and also served as Director and Chief  Financial  Officer of several
Harriman  family firms.  He graduated  from St. Peters  College with a degree in
accounting.  Mr. Moran is currently employed in a similar capacity by affiliates
of the Linder Family in New York City.

         Charles F.  Peters has  seventeen  years of  experience  in oil and gas
field  operations.  Mr.  Peters has  operated  oil and gas wells and  production
facilities in California,  including  fourteen years experience in operations at
the East Los  Angeles-Bandini  properties.  Mr.  Peters  became  manager  of the
properties in 1991.

         Eric J. Raydon joined the Company in June, 1995. He has over four years
of experience in finance,  real estate  development,  accounting and management,
which he gained  while  working for a privately  held  unaffiliated  real estate
development  company.   While  so  employed,  Mr.  Raydon  was  responsible  for
financial,  accounting,  and  contract  management  of  projects  involving  the
construction  of over  1,200  residential  units in the Las  Vegas,  Nevada  and
Phoenix, Arizona areas. Mr. Raydon's responsibilities included management of the
Las Vegas  accounting  department,  loan

                                       20

<PAGE>

and  contract  administration,   and  cash  management.   Mr.  Raydon  was  also
responsible  for  the  selection  and  implementation  of  a  computerized  cost
accounting system for the company.  His last job title was Construction  Finance
Coordinator. Mr. Raydon received his B.S. degree in Business Administration/Real
Property  Development and Management from the University of Southern  California
in May, 1991. Eric J. Raydon is the son of Gerald and Alyda Raydon.

ITEM 6.  EXECUTIVE COMPENSATION.

Director Compensation

   
          Directors  currently  receive an annual  issuance  of 2,550  shares of
common stock as compensation.  Directors do not receive  reimbursement for their
out of pocket costs in attending board meetings.
    

<TABLE>

Executive Compensation

   
         No officer of the Company received  compensation,  including salary and
bonus, in excess of $100,000 during any of the three preceding years.  Gerald T.
Raydon received no salary or bonus during any such years,  with the exception of
the 2,550 shares (1,000 shares pre-split), valued at $1,000, that he received as
a member  of the  Board of  Directors,  for each of said  years.  The  Board has
authorized  compensation  to Mr.  Raydon  in the  amount  of  $110,000  per year
commencing  January 1, 1996. The following table sets forth certain  information
regarding  compensation  earned during each of the  Company's  last three fiscal
years by the Company's Chief Executive Officer and all other executive  officers
of the Company.
    

                                                     Summary Compensation Table

<CAPTION>
                                                                                      Long-term
                                                                                    Compensation
                                                                                       Awards
                                                                                                           Payouts
                                                                                             Securities   Long-term
                                                                 Other Annual  Restricted    Underlying   Incentive     All Other
                               Annual Compensation                 Compen-       Stock        Options/       Plan        Compen-
  Name & Principal                          Salary       Bonus      sation       Awards         SARs       Payouts        sation
     & Position                 Year        ($)(1)        ($)        ($)          ($)           (#)          ($)          ($)(1)
     ----------                 ----        ------        ---        ---          ---           ---          ---          ------
<S>                             <C>        <C>             <C>        <C>          <C>          <C>          <C>            <C>
   
Gerald T. Raydon                1993        1,000          0          0            0            0            0              0
                                1994        1,000          0          0            0            0            0              0
                                1995        1,000          0          0            0            0            0              0
                               
Alyda L. Raydon                 1993       37,000          0          0            0            0            0              0
                                1994       40,000          0          0            0            0            0              0
                                1995       41,500          0          0            0            0            0              0
                               
                            

   
(1) Includes  value  ($1,000) of 2550 shares of stock  granted  annually to each
director,  whether  or not an  employee.  The  value of each  share of stock was
established at $1.00 ($0.39 adjusted

                                       21
<PAGE>


for stock split) by action of the Board of directors of the Company in 1990.  No
trading market existed for the stock at the time of the grants.
    

</TABLE>

         The following table sets forth stock options granted during 1995 to the
named executive officers of the Company.

                   Option/SAR Grants in the Last Fiscal Year

                                                            Potential Realizable
                                                              Value at Assumed
                                                           Annual Rates of Stock
                                                          Price Appreciation for
                      Individual Grants                         Option Term
- --------------------------------------------------------------------------------
                Number of    % of Total
                Securities    Options
                Underlying   Granted to
                 Options     Employees     Exercise
                 Granted     in Fiscal     or Base     Expiration    5%    10%
Name               (#)         Year         Price         Date      ($)    ($)
- ----               ---         ----         -----         ----      ---    ---
Gerald T. Raydon        0          0

Alyda L. Raydon         0          0

         The  following  table  sets  forth  information  with  respect to stock
options (none of which have been granted) which were exercised in the year ended
December  31,  1995,  by the  named  executive  officers  and the  value of such
officers' unexercised options at December 31, 1995.

<TABLE>

             Aggregated Option/SAR Exercises in Last Fiscal Year and
                       Fiscal Year-End Option/SAR Values


<CAPTION>

                         Shares                         Number of Securities              Value of Unexercised
                       Acquired on     Value           Underlying Unexercised             In-the-Money Options
                        Exercise      Realized       Options at Fiscal Year End            at Fiscal Year-end
        Name               (#)          ($)         Exercisable     Unexercisable     Exercisable     Unexercisable
        ----               ---          ---         -----------     -------------     -----------     -------------
<S>                        <C>           <C>            <C>             <C>               <C>             <C>
                                                                                     
Gerald T. Raydon           0             0              0               0                 0               0
                                                                                   

</TABLE>

   
Benefit Plans and Employment Agreements
    

         The Company has no benefit  plans and no employment  agreements,  other
than  at  will  agreements,  with  any of its  employees.  In  1996,  the  Board
authorized  the Company to enter into  employment  contracts for periods of five
years with each of Mr.  Gerald T.  Raydon,  Mrs.  Alyda  Raydon and Mr.  Eric J.
Raydon.  Such agreements  when executed will provide for annual  compensation of
$110,000,  $45,000 and $40,000,  respectively,  all subject to  escalation on an
annual  basis  as  approved  by the  Board.  The  agreements  will  not  contain
provisions  restricting a change of control in the Company.  It is expected that
formal contracts will be executed sometime during  September,  1996. No payments
have been made to the executives  pursuant to such authorized  contracts because
of the Company's working capital  deficiency,  while Eric J. Raydon and Alyda L.
Raydon  have drawn  salaries  in amounts  less than the  contract  amounts.  The

                                       22


<PAGE>

Company has accrued the contract  salaries since July 1, 1996,  and  anticipates
payment of the accrued amounts during the last quarter of 1996.

ITEM 7.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         At the  time  the  Company  acquired  its  interests  in the  East  Los
Angeles-Bandini and Oxnard properties, Mr. Gerald T. Raydon, president and major
shareholder  of the  Company,  acquired  25%  of the  joint  interests  in  such
properties.  Such joint interests were acquired through Joint Venture Agreements
pursuant to which the Company paid costs of operations  and Mr. Raydon  supplied
the investment  capital.  Effective as of April 1, 1994, GEO acquired 20% of the
25% interest of Gerald T. Raydon in the Company's  Oxnard  properties and all of
the 25%  interest  of Mr.  Raydon  in the  Company's  East  Los  Angeles-Bandini
properties  for 1,114,805  shares of common stock valued at $103,421,  which was
the approximate cost of the properties to Mr. Raydon.

         Capitan  Resources,  Inc.  owns an undivided  25% interest in the waste
disposal  facilities  owned  and  operated  by GEO at GEO's  Orcutt  and  Oxnard
properties.  See "Properties - Environmental Services." Gerald T. Raydon and his
family own all of the stock of Capitan  Resources,  Inc.   Relations between the
Company and Capitan  Resources are governed by an agreement which provides for a
proportionate sharing of costs and revenues.

         Capitan  Resources,  Inc.  is the  purchaser  of  natural  gas from the
Company's Bandini-East Los Angeles properties. Capitan purchases the natural gas
under a contract dated June 30, 1991, which provides for a payment to Capitan of
25% of gross  sales in  exchange  for  advancing  capital and other costs of gas
processing  and  transportation.  Capitan  then resells the natural gas to other
purchasers. To date, resale transactions have not resulted in Capitan's recovery
of its investment;  however, it is expected that ultimately Capitan will achieve
a significant profit on its investment.

         From time to time there are  outstanding  balances and credits  between
the Company and Capitan pursuant to the agreements above mentioned.  At December
31, 1995 GEO had a receivable of $155,686 due from Capitan.  Similar credits and
balances were outstanding from time to time with respect to the Bandini-East Los
Angeles properties and Vaca properties;  during the two years ended December 31,
1995,  the largest  balance  receivable  from Mr. Raydon was $31,516 and at such
date the receivable balance was 0.

         The Harriman  affiliated group currently owns  approximately 11% of the
outstanding  common  stock  of GEO.  In  1990,  members  of the  group  provided
collateral  to a bank for a loan to GEO in the  principal  amount of  $1,200,000
(now $1,460,000). As consideration,  the group received 273,669 shares of common
stock (as  adjusted to reflect the stock  split),  an option to purchase  70,833
shares  (unadjusted),  and a security  interest in 20% of the  Company's  Oxnard
Field  properties.  The option was not  exercised,  and expired on September 11,
1995. Such loan remains unpaid as of the date hereof.  In 1995,  members of such
group brought suit against the bank that made the loan to the Company, claiming,
among other  things,  that the agent of the  Harriman  group that  executed  the
collateral  pledge  agreement  was not  authorized so to do. The loan matured on
April 15, 1996, was extended to June 15, 1996, and has been informally

                                       23


<PAGE>

extended  to the  present  while the bank,  the  pledgors,  and the  Company are
negotiating for a one-year extension.  Interest is being paid on a current basis
by the Company. See "Litigation."

         In 1987 Gerald T.  Raydon and Alyda L.  Raydon  conveyed to the Company
their  interests in various  properties now held by the Company for an aggregate
consideration  of  2,125,587  shares of common  stock  (833,400  shares prior to
split), valued at $718,400,  which was the approximate cost of the properties to
the principal officer/shareholders.

         In 1988, the Company acquired certain minor properties and other assets
from the Harriman group in exchange for 267,803 shares of common stock.

         On February 1, 1995, the Company issued  promissory notes to a relative
of Gerald T. Raydon for $57,813 in  consideration of an equal amount of cash. On
September 1, 1995, 30 shares of preferred  stock at $1,000 per share were issued
in exchange for a $30,000 portion of such promissory notes.

         At September  30, 1995,  relatives of Gerald T. Raydon owed the Company
$6,471  relating to net revenue  interests in the Company's Vaca property.  Such
relatives  acquired their interest in 1992 for a  consideration  of $3,500 which
was the same price for which the interest was offered to third persons. The debt
bears no interest.

         Drake  Capital  Securities,   Inc.,  the  shareholders  of  which  were
shareholders  of  DIC  is  the  Company's   investment  banker.   Drake  Capital
Securities,  Inc.  entered into an agreement with the Company dated December 20,
1995, by which Drake Capital Securities,  Inc. agreed on a best efforts basis to
manage a private placement of up to 2,500,000 shares of the common shares of the
Company for an offering price of $2.50 per share. Drake Capital Securities, Inc.
will be compensated  by the Company with  commissions of 7.5 - 10%. In addition,
Drake Capital  Securities,  Inc. has acted as a financial advisor to the Company
in the past.

   
         The Company believes that the terms of the transactions described above
are no less  favorable  than the Company  would have  received  in  arm's-length
transactions.
    

ITEM 8.  DESCRIPTION OF SECURITIES.

         The  following is qualified by reference to the  Company's  Articles of
Incorporation  and  Bylaws,  copies of which have been filed as exhibits to this
registration statement.

Description of the Common Equity.

         The Company's  Articles  authorize the issuance of 5 million  shares of
Common  equity,  of which  1.755,700  had  been  issued  at  December  31,  1995
Subsequent to such date, the Articles of  Incorporation  were amended to provide
for an  authorized  capital of fifty  million  shares of common  stock  and,  in
connection with the acquisition of DIC, the outstanding shares,  including those
issued in  connection  with the  acquisition,  were  split into  2.5505  shares,
resulting in 4,975,460  shares of common  stock being  outstanding  at April 30,
1996.  See  "Recent  Sales of

                                       24


<PAGE>

Unregistered Securities." Holders of the Common equity are entitled to dividends
when and as  declared by the Board of  Directors  from funds  legally  available
therefor and upon  liquidation are entitled to share ratably in any distribution
to stockholders. All holders of Common equity are entitled to one vote per share
on any  matter  coming  before the  stockholders  for a vote.  Shareholders  are
entitled  to cumulate  their votes in the  election  of  directors.  Thus,  each
shareholder  is given a number  of votes  equal to the  number  of  shares  held
multiplied  by the number of directors  to be elected,  and the  shareholder  is
entitled to apportion such votes among the nominees as the shareholder selects.

         All issued and  outstanding  shares of the Common equity are fully paid
and non-assessable. Shareholders do not have preemptive rights.

Description of the Preferred Stock

         The Board of  Directors  is  empowered,  by the  Articles as amended on
August 23, 1994 to issue  100,000  shares of  Preferred  Stock and to divide the
same into series, fix the number of shares  constituting each series, and to fix
or alter the voting rights,  dividend rights, dividend rates, conversion rights,
rights and term or redemption,  rights upon dissolution or liquidation and other
special rights on any unissued series of Preferred Stock.

         During 1995, the Board  authorized  the creation of a $1,000  preferred
stock and pursuant to that  authorization  the Company  issued a total of 505.15
shares in exchange for $505,150.  The series of preferred stock issued,  carries
an annual  dividend  of 30%,  is  callable  by the Company at par at any time on
notice to the  holder.  If the Company  has not called the  preferred  stock for
redemption by January 1, 1997,  the holder may require the Company to redeem the
preferred  stock.  The preferred stock is convertible  into common stock, at the
option of the  holder,  at a price equal to 80% of the price at which the common
stock may be sold in an  initial  public  offering  of the  common  stock of the
Company.

                                     PART II

ITEM 1.  MARKET PRICE, DIVIDENDS AND OTHER SHAREHOLDER MATTERS.

Market Information.

Lack of Public Market

         There has been no market for the shares of the Company.  It is expected
that as a result of the acquisition of DIC a market may develop,  but the nature
and extent thereof is speculative. See "Business - Acquisition of DIC."

Shares issued

         At April 30, 1996, the Company's  Articles of Incorporation  authorized
the issuance of fifty million common shares,  of which 4,975,460 were issued and
outstanding. As of such date, there

                                       25

<PAGE>

were no options or warrants convertible into common equity outstanding. However,
as of such date the Company had  outstanding a class of Preferred Stock which is
under certain  conditions  convertible  into common shares;  at such date 505.15
shares  of such  preferred  stock  had  been  issued.  Such  preferred  stock is
convertible into common stock at a price equal to eighty percent of the price at
which a share of common  stock is sold to the  public in the  Company's  initial
public offering. See "Description of the Preferred Shares."

Shares Available for Resale

         At April 30,  1996,  had the  Company  been  subject  to the  reporting
requirements of the Securities and Exchange Act, approximately  4,467,914 shares
of the common  equity of the Company  would have been  eligible for resale under
Rule 144 under the  Securities  Act of 1933,  of which  approximately  4,393,661
shares  were held by  affiliates  of the Company  and  constituted  "restricted"
shares.  In addition,  shares issued in connection  with the  acquisition of DIC
(See "Business - Acquisition of DIC") were issued  pursuant to an exemption from
the  registration  and prospectus  delivery  requirements  of the Securities Act
pursuant to section 3(a)10) thereof and are believed to be freely  transferable.
In such  transaction,  497,546  shares  were  issued.  To the  knowledge  of the
Company, none of the issuees constitutes an "affiliate" of the Company, nor does
any such issuee hold more than five percent of the common equity of the Company.

          The  remaining  4,477,914  shares of  common  stock  held by  existing
stockholders  (the  "Restricted  Shares") were issued and sold by the Company in
reliance on exemptions from the registration requirements of the Securities Act.
These shares may be sold in the public  market only if registered or pursuant to
an exemption from registration such as Rules 144, or 144(k) under the Securities
Act, which are summarized below .

         Approximately  207,000 of these Restricted Shares are eligible for sale
in the public market upon compliance with Rule 144(k).

         In general,  under Rule 144 as currently in effect, an affiliate of the
Company, or person (or persons whose shares are aggregated) who has beneficially
owned Restricted  Shares for at least two years, will be entitled to sell in any
three-month period a number of shares that does not exceed the greater of (i) 1%
of the then  outstanding  shares of the  Company's  common stock  (approximately
49,754 shares) (ii) the average  weekly  trading volume of the Company's  Common
Stock during the four  calendar  weeks  immediately  preceding the date on which
notice of the sale is filed with the Securities and Exchange  Commission.  Sales
pursuant to Rule 144 are subject to certain  requirements  relating to manner of
sale, notice and availability of current public information about the Company. A
person (or person whose shares are aggregated) who is not deemed to have been an
Affiliate  of the Company at any time during the 90 days  immediately  preceding
the sale and who has  beneficially  owned  Restricted  Shares for at least three
years is entitled to sell such shares  pursuant to Rule 144(k) without regard to
the limitations described above.

         None of the shares  otherwise  eligible for resale under Rule 144, will
be so eligible until the Company has been subject to the reporting  requirements
of the  Securities and Exchange Act for a

                                       26


<PAGE>

period of 90 days.  It is  expected  that such 90 day period  will  expire on or
about October 1, 1996. All the shares described which may be eligible for resale
pursuant  to Rule 144 may be sold in the public  market  only if  registered  or
pursuant to an exemption from  registration,  such as Rules 144, 144 (k), or 701
under the Securities Act.


Possible Sale of Shares by the Company and Registration Rights

     The Company has no  agreements  by which it is  obligated  to register  any
shares of common equity. However, the Company plans to privately offer shares of
its common  stock in the near future and is  considering  the issuance of common
equity  in a  transaction  registered  under  the  Securities  Act,  but has not
formulated  definitive plans for the latter. The Company is seeking to implement
the first  alternative  by a placement of up to  2,500,000  shares of its common
stock  privately  through  the efforts of Drake  Capital  Securities,  Inc.  See
"Certain  Relationships  and Related  Transactions."  If the  Company  privately
places any of its common shares,  it is anticipated that the purchasers  thereof
will be  accorded  rights to require the  Company to  register  the  shares.  In
addition,  if the Company conducts an initial public offering of its shares,  it
is probable that the existing  holders of the  Preferred  Stock will be accorded
the right to have their shares  registered as part of the offering.  The Company
is also  considering  the issuance of common equity in a transaction  registered
under the Securities Act, but has not formulated definitive plans therefor.

Holders of Common Equity

     At April 30, 1996,  there were  approximately 73 holders of record known to
the Company of the common equity of the Company.

Dividends

     The Company has never paid  dividends on its common equity and has no plans
to  do so  in  the  foreseeable  future.  Payment  of  dividends  is  implicitly
restricted by the Company's bank loan agreement,  and by the General Corporation
Law of the State of  California,  since the  latter  prohibits  the  payment  of
dividends if the distribution thereof would result in it being unlikely that the
corporation would be able to meet its liabilities as they mature. At present the
Company  has a  working  capital  deficiency  and  would  thus be  unable to pay
dividends currently.

ITEM 3. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS.

   
     On January 26,  1996,  the  Company  notified  Deloitte & Touche  LLP,  its
independent  accountants,  that it had  replaced  such  firm as its  independent
accountants  by the firm of Ernst & Young LLP,  effective  for the  fiscal  year
1995. Deloitte & Touche LLP had audited Geo's financial  statements for the year
ended  December 31, 1994,  and issued its audit report thereon on June 28, 1995,
except for Notes 2 and 8 for which the date is November  29, 1995 (which  report
expressed an unqualified opinion and included an explanatory  paragraph relating
to the  Company's  ability  to  continue  as a  going  concern).  There  were no
disagreements  with  Deloitte & Touche LLP  respecting  accounting  or  auditing
matters.  The  change of  accountants  was made by Geo as a matter  of  business
judgment.  The Board of Directors by  resolution  authorized  the said change of
independent accountants.
    

     Geo has  provided a copy of this  disclosure  to its present and its former
accountants  and  has  requested  both  to  review  such  disclosure.  A  letter
confirming the foregoing from Deloitte & Touche LLP has been filed as an exhibit
to  this  registration  statement.  Geo  did  not  discuss  the  application  of
accounting  principles to any specific  transaction or the type of audit opinion
that might be rendered, prior to engaging its new accounting firm.




<PAGE>

                                    PART F/S

                               Geo Petroleum, Inc.

                          Index to Financial Statements






Report of Ernst & Young LLP, Independent Auditors............................F-2

Report of Deloitte & Touche LLP, Independent Auditors........................F-3

Balance Sheets at December 31, 1995 and 1994.................................F-4

Statements of Operations
   for the years ended December 31, 1995 and 1994............................F-6

Statements of Stockholders' Equity
   for the years ended December 31, 1995 and 1994............................F-7

Statements of Cash Flows
   for the years ended December 31, 1995 and 1994............................F-8

Notes to Financial Statements...............................................F-10


                                       F-1

<PAGE>


                         Report of Independent Auditors

Stockholders and Board of Directors
Geo Petroleum, Inc.

We have audited the  accompanying  balance  sheet of Geo  Petroleum,  Inc. as of
December 31,  1995,  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 basis for our opinion.

In our opinion,  the 1995 financial statements referred to above present fairly,
in all material  respects,  the  financial  position of Geo  Petroleum,  Inc. at
December 31, 1995,  and the results of its operations and its cash flows for the
year then ended in conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 1 to the
financial statements,  the Company had incurred recurring losses from operations
through  December 31, 1994, and had an accumulated  deficit and negative working
capital at December 31, 1995.  In addition,  the Company has defaulted on a loan
agreement with a bank and has not complied with certain related covenants. These
conditions  raise  substantial  doubt  about its  ability to continue as a going
concern.  Management's plans concerning these matters are also described in Note
1. The  financial  statements do not include any  adjustments  that might result
from the outcome of this uncertainty.

                                                       Ernst & Young LLP



Los Angeles, California
April 30, 1996



                                      F-2
<PAGE>


INDEPENDENT AUDITORS' REPORT


Board of Directors and Stockholders
GEO Petroleum, Inc.
Torrance, California


We have audited the  accompanying  balance sheet of GEO  Petroleum,  Inc.  ("the
Company") as of December 31, 1994,  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 basis for our opinion.

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects, the financial position of the Company as of December 31, 1994, and the
results  of its  operations  and its  cash  flows  for the  year  then  ended in
conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 1 to the
financial statements,  the Company has incurred recurring losses from operations
and had an  accumulated  deficit and  negative  working  capital at December 31,
1994. These conditions raise  substantial doubt about its ability to continue as
a going concern.  Management's plans concerning these matters are also described
in Note 1. The financial  statements do not include any  adjustments  that might
result from the outcome of this uncertainty.

Deloitte & Touche LLP

Los Angeles,  California
June 28, 1995, except for Notes 2 and 8
for which the date is November 29, 1995


                                      F-3
<PAGE>

                               Geo Petroleum, Inc.

                                 Balance Sheets


                                                             December 31
                                                         1995           1994
                                                     -------------------------
Assets
Current assets:
   Cash and cash equivalents (Note 1)                 $  100,565    $   139,874
   Accounts receivable:
     Accrued oil and gas revenues (net of allowances
       for doubtful accounts of $17,775 in 1995 and
       $6,430 in 1994)                                   161,308        121,194
     Joint interest and other (Note 3)                   200,026        132,514
   Prepaid expenses and other                             52,413          5,794
                                                      -------------------------
Total current assets                                     514,312        399,376




Property and equipment (Notes 1 and 3):
   Oil and gas properties                              4,698,877      4,262,003
   Office furniture and equipment                         65,948         51,271
                                                      -------------------------
                                                       4,764,825      4,313,274
   Accumulated depletion and depreciation             (1,037,404)      (840,920)
                                                      -------------------------
                                                       3,727,421      3,472,354



Deferred charge, net (Note 1)                               --           45,000
                                                      -------------------------
Total assets                                          $4,241,733    $ 3,916,730
                                                      =========================


                                      F-4
<PAGE>

                                                         December 31
                                                     1995           1994
                                                --------------------------

Liabilities and shareholders' equity
Current liabilities:
   Accounts payable:
     Accrued royalties                          $   438,507    $   289,076
     Trade and other (Note 3)                       283,161        510,512
   Bank overdraft                                      --           26,002
   Dividends payable                                 20,120           --
   Accrued expenses                                 107,821         78,697
   Current portion of notes payable (Note 2)      1,968,063      1,636,000
                                                --------------------------
Total current liabilities                         2,817,672      2,540,287

Notes payable (Note 2)                                 --          600,813

Redeemable  convertible  preferred stock,
   $1,000 par value;  authorized 100,000
   shares; issued and outstanding 505.15
   shares at December 31, 1995 (Note 4)             505,150           --

Stockholders' equity (Notes 2, 3 and 5)
   Common  stock, no  par  value;  authorized
     50,000,000 shares; issued  and
     outstanding 4,477,913 and 4,288,454
     shares at December 31, 1995 and 1994,
     respectively
                                                  2,157,702      2,147,702
   Accumulated deficit                           (1,238,791)    (1,372,072)
                                                --------------------------
Total stockholders' equity                          918,911        775,630
                                                --------------------------
Total liabilities and stockholders' equity      $ 4,241,733    $ 3,916,730
                                                ==========================

See accompanying notes.


                                      F-5
<PAGE>

                               Geo Petroleum, Inc.

                            Statements of Operations


                                                    Year ended December 31
                                                      1995           1994
                                                  ---------------------------

Revenues (Notes 1 and 3):
   Oil and gas sales                              $ 1,563,206    $ 1,053,036
   Other revenue                                      552,544        137,648
   Interest income                                      3,102          4,868
                                                  ---------------------------
                                                    2,118,852      1,195,552

Expenses:
   Lease operating expenses                           943,283        907,713
   Depletion and depreciation                         196,484        222,453
   Amortization of deferred loan costs (Note 1)        45,000         60,000
   General and administrative                         402,978        256,519
   Interest expense                                   377,706        307,333
                                                  ---------------------------
Income (loss) before income taxes                     153,401       (558,466)
Provision for income taxes (Note 6)                      --             --
                                                  ---------------------------
Net income (loss)                                     153,401       (558,466)
Less preferred stock dividends                        (20,120)          --
                                                  ---------------------------
Net income (loss) applicable to common stock      $   133,281    $  (558,466)
                                                  ===========================

Net income (loss) per share of common stock       $      0.03    $     (0.13)
                                                  ===========================

See accompanying notes.



                                      F-6
<PAGE>

<TABLE>

                               Geo Petroleum, Inc.

                       Statements of Stockholders' Equity


<CAPTION>
                                       Number of     
                                        Common        
                                        Shares              Common             Accumulated
                                      Outstanding           Stock                 Deficit                Total
                                      ---------------------------------------------------------------------------

<S>                                    <C>                <C>                  <C>                   <C>        
Balance at December 31, 1993           3,063,597          $ 2,034,275          $  (813,606)          $ 1,220,669
   Net loss                                 --                   --               (558,466)             (558,466)
   Issuance of stock                   1,224,857              113,427                 --                 113,427
                                      ---------------------------------------------------------------------------
Balance at December 31, 1994           4,288,454            2,147,702           (1,372,072)              775,630
   Net income                               --                   --                153,401               153,401
   Issuance of stock                     189,459               10,000                 --                  10,000
   Preferred stock dividends                --                   --                (20,120)              (20,120)
                                      ---------------------------------------------------------------------------
Balance at December 31, 1995           4,477,913          $ 2,157,702          $ (1,238,791$             918,911
                                      ===========================================================================

<FN>
See accompanying notes.
</FN>
</TABLE>


                                      F-7
<PAGE>

<TABLE>

                                                         Geo Petroleum, Inc.

                                                      Statements of Cash Flows


<CAPTION>
                                                                              Year ended December 31
                                                                             1995                  1994
                                                                           --------------------------------

<S>                                                                        <C>                   <C>       
Operating activities
Net income (loss)                                                          $ 153,401             $(558,466)
Adjustments to reconcile net income (loss) to net cash provided
   by (used in) operating activities:
     Depletion and depreciation                                              196,484               222,453
     Amortization of deferred loan costs                                      45,000                60,000
     Fees paid in stock                                                       10,000                 4,000
     Changes in operating assets and liabilities:
       Accounts receivable                                                  (107,626)             (114,683)
       Prepaid expenses and other                                            (46,619)               22,543
       Accounts payable                                                      (77,920)               88,138
       Accrued expenses                                                       29,124                73,830
                                                                           --------------------------------
Net cash provided by (used in) operating activities                          201,844              (202,185)

Investing activities
Additions to property and equipment                                         (451,551)             (613,611)
                                                                           --------------------------------
Net cash used in investing activities                                       (451,551)             (613,611)

Financing activities
Proceeds from notes payable                                                  307,000               776,813
Payments on notes payable                                                   (121,000)                 --
Bank overdraft                                                               (26,002)               26,002
Preferred stock issued                                                        50,400                  --
                                                                           --------------------------------
Net cash provided by financing activities                                    210,398               802,815
                                                                           --------------------------------
Net decrease in cash and cash equivalents                                    (39,309)              (12,981)

Cash and cash equivalents at beginning of year                               139,874               152,855
                                                                           --------------------------------
Cash and cash equivalents at end of year                                   $ 100,565             $ 139,874
                                                                           ================================

Supplemental disclosure of cash flow information
Cash paid during the year for interest                                     $ 414,821             $ 188,816
                                                                           ================================
Cash paid during the year for income taxes                                 $     800             $    --
                                                                           ================================


</TABLE>

                                      F-8
<PAGE>

                               Geo Petroleum, Inc.

                      Statements of Cash Flows (continued)


Supplemental disclosure of noncash investing and financing activities:
   
   During 1995,  the Company  issued 454.75  shares of the Company's  redeemable
     convertible preferred stock in exchange for the retirement of certain notes
     payable aggregating $454,750.  Additionally,  the Company issued 2.4 shares
     of the Company's redeemable convertible preferred stock to an individual as
     a finder's fee payment for services  rendered in 1995. In  connection  with
     the  issuance of the  Company's  redeemable  convertible  preferred  stock,
     fourth quarter dividends  amounting to $20,120 were declared and payable as
     of December 31, 1995.  Also,  the Company  issued  185,498 shares of common
     stock to a consulting  company as payment for services that were  performed
     in 1994 and 1995.
    

   During 1994, the Company issued  1,214,655 shares of common stock and forgave
     accounts  receivable  in the amounts of $32,358 in exchange for certain oil
     and gas property interests valued at $141,785.

See accompanying notes.




                                      F-9
<PAGE>

                               Geo Petroleum, Inc.

                          Notes to Financial Statements

                                December 31, 1995


1. Organization and Summary of Significant Accounting Policies

Organization

Geo Petroleum,  Inc. (the Company) is a private oil and gas  production  company
that was founded in 1986 in the state of California.  The Company engages in the
development,  production  and  management of oil and gas  properties  located in
California.

On April 9, 1996, the Company's Board of Directors  approved the proposed merger
with Drake Investment Corp. (Drake).  The terms and conditions of the merger are
further described in Note 8.

Basis of Presentation

The  accompanying  financial  statements  have been  prepared on a going concern
basis,  which  contemplates  the  realization of assets and the  satisfaction of
liabilities  in the  normal  course  of  business.  As  shown  in the  financial
statements,  as of December 31, 1995, the Company's  accumulated deficit totaled
$1,238,791, and current liabilities exceeded current assets by $2,303,360. These
factors,  among others, may indicate that the Company will be unable to continue
as a going concern for a reasonable period of time.

The Company's  continuation  as a going concern is dependent upon its ability to
generate sufficient cash flow to meet its current obligations on a timely basis,
to obtain additional financing,  and ultimately to obtain successful operations.
Management  is  continuing  its efforts to obtain  additional  funds so that the
Company  can  meet its  obligations  and  sustain  operations.  These  potential
alternatives include, among other things, a private and public placement of debt
or equity,  extending or refinancing  the bank loan using oil and gas properties
as collateral, sale of oil and gas properties and obtaining an advance on future
production  from an end user.  As a first step in a potential  public or private
offering,  the Company has signed an agreement to merge with Drake (see Note 8).
There  can  be no  assurance  that  any of  these  potential  alternatives  will
materialize.  The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.


                                      F-10
<PAGE>
                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)




1. Organization and Summary of Significant Accounting Policies (continued)

Cash and Cash Equivalents

Cash equivalents include certificates of deposit with original maturity dates of
less than three months. The Company maintains a $100,000  certificate of deposit
for state of California authorization purposes to perform additional oil and gas
well recompletions.  These funds are subject to certain withdrawal  restrictions
until completion of the work.

Deferred Charge

The deferred  charge  consists of unamortized  loan costs,  which were amortized
over five years through  September 1995 (see Note 2).  Amortization  expense was
$45,000 in 1995 and $60,000 in 1994.

Investment in Partnership

Included in oil and gas  properties is an  investment  in a general  partnership
that  was  created  in  1991  to  produce  oil at a well  located  on one of the
Company's oil and gas  properties.  The Company is the managing  partner in this
general  partnership,  and this  investment  is accounted for under the pro rata
consolidation method.

Property and Equipment

The  Company  follows  the  full  cost  method  of  accounting  for  oil and gas
properties. Accordingly, all costs associated with the acquisition,  exploration
and development of oil and gas reserves are  capitalized as incurred.  The costs
of oil and gas properties are  accumulated in a cost center and are subject to a
cost  center  ceiling  which  such  costs do not  exceed.  The  Company  has not
capitalized any internal costs in oil and gas properties.

All capitalized costs of oil and gas properties,  including the estimated future
costs to develop proved  reserves,  are depleted over the estimated useful lives
of the  properties by application  of the  unit-of-production  method using only
proved oil and gas reserves, excluding future estimated costs and related proved
undeveloped oil reserves at the Vaca Oil Sands property, which relate to a major
development  project  involving  an  enhanced  recovery  process  as more  fully
discussed in Note 9. The  evaluations  of the oil and gas reserves were prepared
by Sherwin D. Yoelin, a petroleum  engineer.  Depletion expense recorded for the
years ended December 31, 1995 and 1994 was $196,484 and $218,723, respectively.


                                      F-11
<PAGE>
                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


1. Organization and Summary of Significant Accounting Policies (continued)

Substantially all additions to oil and gas properties in 1995 and 1994 relate to
recompletions of existing producing or previously producing wells.

   
The Company's oil and gas  producing  properties  are estimated by the Company's
independent petroleum engineer to have remaining producing lives in excess of 17
years. The Company's policy for accruing site restoration and environmental exit
costs related to its oil and gas production is that such costs are accounted for
in the Company's calculation of depletion expense.
    

Depreciation   of  office   equipment  and  furniture  is  computed   using  the
straight-line  method, with depreciation rates based upon their estimated useful
lives, which range between five and seven years. Depreciation expense was $5,198
and $3,730 for the years ended December 31, 1995 and 1994, respectively.

Revenue

Revenue from oil and gas sales is recognized upon delivery of the oil and gas to
the  Company's  customer.  Such revenue is recorded net of royalties and certain
other  costs  that the  Company  incurs  to bring  the oil and gas into  salable
condition.

The  Company  had one  significant  customer  in 1995 and 1994  which  comprised
approximately 53% and 33% of gross oil and gas sales, respectively.

Included in other revenues for 1995 is $250,000  received from the settlement of
a lawsuit against a contractor for damages incurred while performing services on
one of the Company's oil and gas properties.

Earnings Per Common Share

   
Net income  (loss) per common  share is based upon  average  outstanding  common
shares,  adjusted  for the stock  split  described  in Note 8,  during each year
(4,383,183  shares in 1995 and 3,676,025 shares in 1994).  Such  calculations do
not assume any conversion of the  redeemable  convertible  preferred  stock into
common stock because  determination of the conversion price is subject to future
events.  The fair value of the preferred shares is based upon the sale of shares
of the  preferred  stock  at par  value  for an  equivalent  amount  of  cash in
December, 1995, to unrelated parties in arm's length transactions.
    



                                      F-12
<PAGE>
                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


1. Organization and Summary of Significant Accounting Policies (continued)

Use of Estimates in the Preparation of Financial Statements

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  disclosures  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.

Reclassifications

Certain prior year amounts in the financial statements have been reclassified to
conform to current year presentation.

2. Notes Payable

Notes payable consisted of the following:

                                                             December 31
                                                       1995              1994
                                                   -----------------------------

Note payable to bank                               $1,460,000         $1,460,000
Notes payable to investors                            508,063            776,813
                                                   -----------------------------
                                                    1,968,063          2,236,813
Less current portion                                1,968,063          1,636,000
                                                   -----------------------------
Total long-term debt                               $     --           $  600,813
                                                   =============================

The Company has issued notes  payable to various  investors  bearing an interest
rate of 10% and a guaranteed oil and gas production  payment equal to 20% of the
outstanding  principal  amount per annum. The holders of the notes have extended
the  maturities of the notes to various dates in 1996,  and all of the notes are
secured by interests in the Company's oil and gas properties.

The note payable to bank bears interest at prime plus 2.0%. At December 31, 1995
and 1994, the prime rate was 8.5%.  Interest  payments are due monthly,  and the
outstanding  principal  amount and all unpaid  interest  was due on October  15,
1995. In October  1995,  the bank extended the maturity date of the note payable
to April 15, 1996, which was also



                                      F-13
<PAGE>
                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


2. Notes Payable (continued)

not paid and is currently  delinquent.  The Company was not in  compliance  with
certain  loan  covenants  at and  subsequent  to December  31,  1995,  including
restrictions on incurring  additional debt and failure to make certain  payments
to outside  vendors on a timely  basis.  While the bank has not taken any action
regarding  such  noncompliance,  the covenants  have not been waived through the
extended  maturity  date.  As a result,  the note is  classified  as  current at
December  31,  1995.  The  Company is engaged  in  discussions  with the bank to
further extend the maturity of the note.

In 1990,  the  Company  issued  273,669  shares  of common  stock,  an option to
purchase  180,660  additional  shares  of  common  stock at $6 per  share  and a
recorded  deed of trust on 20% of the  Company's  interest in its Vaca Tar Sands
property  to  certain  parties  in  exchange  for those  parties  providing  the
collateral, 35,000 shares of Union Pacific Corp. common stock, for the Company's
note payable to a bank.  The  consideration  issued was valued at $300,000,  its
estimated  fair market value,  and was  amortized as additional  loan costs over
five years.  The 35,000 shares of Union Pacific Corp.  common stock is held in a
trust and had an  approximate  value of  $2,310,000 at December 31, 1995. In the
event of default on the bank note payable,  the parties providing the collateral
may take steps to recover from the Company the value of any collateral  taken by
the bank.  The collateral  agreements  and the stock purchase  option expired on
September 11, 1995. In connection with the extension of the maturity date of the
bank note payable,  the collateral  agreement was extended to April 15, 1996. No
additional consideration was given for this extension.

3. Related Party Transactions

The Company has entered  into  agreements  with  another  entity to sell gas and
offer   water   disposal   services   at  certain   locations.   The   principal
officer/shareholder of the Company is also the principal  officer/shareholder of
the other  entity.  Total  revenue  to the  Company  from these  agreements  was
$257,024 and $174,294 in 1995 and 1994,  respectively.  At December 31, 1995 and
1994,  the  Company  had a net  receivable  balance  of  $155,686  and  $81,312,
respectively, from the other entity.

The  Company's  principal  officer/shareholder  previously  held  a  net  profit
interest  of 25% in the  East  Los  Angeles  and  Vaca  Tar  Sands  oil  and gas
properties.  In 1994,  the Company  acquired the 25% net profit  interest in the
East Los  Angeles  property  and 20% of the net profit  interest in the Vaca Tar
Sands property from the principal officer/shareholder. In



                                      F-14
<PAGE>

                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


3. Related Party Transactions (continued)

exchange for these  interests,  the Company  issued  1,148,054  shares of common
stock valued at $103,421,  which was the  approximate  cost of the properties to
the principal  officer/shareholder.  At the date of the acquisition in 1994, the
principal  officer/shareholder  owed  the  Company  $31,516,  which  amount  was
forgiven as part of the purchase consideration.

In 1987, the Company acquired  certain  interests in oil and gas properties from
its  principal  officer/shareholder  in  exchange  for  2,125,587  shares of the
Company's common stock valued at $781,400, which was the approximate cost of the
properties to the principal officer/shareholder.

At December 31, 1995 and 1994, the Company had notes payable to relatives of the
principal officer/shareholder totaling $53,563 and $86,819, respectively.

At December 31, 1994,  relatives of the principal  officer/shareholder  owed the
Company  $6,471  relating  to the net revenue  interests  in certain oil and gas
properties. No such amounts were owed at December 31, 1995.

In December  1995,  notes  payable by the Company to a relative of the principal
officer/shareholder  totaling  $30,000  were  converted  into 30.0 shares of the
Company's redeemable  convertible  preferred stock aggregating $30,000 (see Note
4).

The  principal  officer/shareholder  of the Company has not taken a salary since
inception of the Company.

4. Redeemable Convertible Preferred Stock

During 1994, the Company authorized 100,000 shares of preferred stock with a par
value of $1,000 per share.  At December 31, 1994,  no shares of preferred  stock
had been issued.

In December 1995,  the Company issued 48.0 shares of its redeemable  convertible
preferred stock to three investors for cash totaling $48,000.  Additionally, the
Company  issued  2.4  shares to an  individual  as a finders  fees  payment  for
services performed in 1995.



                                      F-15
<PAGE>
                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


4. Redeemable Convertible Preferred Stock (continued)

Also  during  December  1995,  17 holders  of notes  payable  totaling  $454,750
converted such notes into 454.75 shares of the Company's redeemable  convertible
preferred stock.

In  connection  with  the  issuance  of  the  Company's  redeemable  convertible
preferred  stock in 1995,  fourth  quarter  dividends  amounting to $20,120 were
declared and are payable as of December 31, 1995.

The series of preferred  stock  issued,  carrying an annual  dividend of 30%, is
callable  by the  Company  at par at any time on  notice to the  holder.  If the
Company has not called the  preferred  stock for  redemption by January 1, 1997,
the holder may require the Company to redeem the preferred  stock. The preferred
stock is convertible into common stock, at the option of the holder,  at a price
equal to 80% of the price at which the  common  stock may be sold in an  initial
public offering of the common stock of the Company.

   
The Company  believes  that, at December 31, 1995,  the fair value of its issued
redeemable  convertible  preferred stock  approximates its carrying value in the
Company's balance sheet. The fair value was based upon the sale of the preferred
stock at par  value  for an  equivalent  amount of cash in  December,  1995,  to
unrelated parties in arm's-length transactions.
    

5. Common Stock

   
In June 1995,  the Company issued 185,498  (72,730  pre-split)  shares of common
stock to a  consulting  company as payment for services  that were  performed in
1994 and 1995.  The parties  agreed that the stock issued had a value of $10,000
and that  approximately 80% of the services were performed at December 31, 1994.
Accordingly,  at December 31, 1994, the Company had a payable  balance of $8,000
relating to these services.
    


                                      F-16

<PAGE>

                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


6. Income Taxes

Deferred  income taxes result from temporary  differences in the  recognition of
revenues and expenses for financial  accounting and tax reporting purposes.  Net
deferred income taxes were composed of the following:

                                                            December 31
                                                        1995           1994
                                                    ----------------------------

Deferred income tax asset - operating loss
   carryforwards                                    $ 1,450,000     $ 1,100,000
Deferred income tax liability - differences
   between book and tax basis of property            (1,050,000)       (950,000)
Valuation allowance                                    (400,000)       (150,000)
                                                    ----------------------------
Net deferred income taxes                           $      --       $      --
                                                    ============================

As  of  December  31,  1995  and  1994,  the  Company  had  net  operating  loss
carryforwards  available  in future  periods to reduce  income taxes that may be
payable at those dates.  For federal  income tax purposes,  net  operating  loss
carryforwards  amounted to approximately  $3,740,000 and $2,750,000 for 1995 and
1994,  respectively,  and expire during the years 2001 through  2009.  For state
income tax purposes,  net operating loss carryforwards amounted to approximately
$1,950,000 and $1,480,000 for 1995 and 1994, respectively, and expire during the
years 2004 through 2010. The Company is delinquent in filing its 1994 income tax
returns.

7. Commitments

The Company leases office space under a noncancelable  operating lease agreement
expiring June 30, 1996. The Company also leases  equipment under  month-to-month
leases.  Future minimum lease payments under the  noncancelable  operating lease
are $3,240 for the period from January 1, 1996 through June 30, 1996.

Total rental  expense  incurred  under all lease  agreements was $31,346 for the
years ended December 31, 1995 and 1994.


                                      F-17
<PAGE>

                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


8. Events Subsequent to December 31, 1995

Effective April 9, 1996, the Company merged with Drake.  The agreement  provides
that 10% of the  Company's  outstanding  common  stock  after the merger will be
issued to the Drake shareholders in exchange for the net assets of Drake.

Subsequent to December 31, 1995, the Articles of  Incorporation  were amended to
provide for an authorized  capital of fifty million  shares of common stock and,
in connection  with the merger with Drake,  the  outstanding  shares,  including
those  issued in  connection  with the  acquisition,  were  split at the rate of
2.5505 to 1.

   
All amounts of common stock shares  stated  herein have been adjusted to reflect
the 2.5505 to 1 stock split.
    

9. Oil and Gas Operations (Unaudited)

At December 31, 1995, the Company had interests in oil and gas  properties  that
are  principally  located in Southern  California.  The Company  does not own or
lease any oil and gas properties outside the United States.

Costs Incurred in Oil and Gas Producing Activities

Costs incurred in oil and gas producing activities were as follows:

                                                         Year ended December 31
                                                           1995           1994
                                                       -------------------------
                                                              (In Thousands)
                                                               (Unaudited)
Property acquisition costs:
   Proved properties                                   $ 90,289         $141,785
Exploration costs                                          --               --
Development costs                                       346,585          613,611
                                                       -------------------------
Total costs                                            $436,874         $755,396
                                                       =========================

Estimated Quantities of Proved Oil and Gas Reserves

Reserve  information  presented  below is based  upon  reports  prepared  by the
Company's  independent  petroleum  reservoir  engineer.  Reserve  estimates  are
inherently  imprecise and estimates of new  discoveries  are more imprecise than
those of producing  oil and gas  properties.  Accordingly,  these  estimates are
expected to change as future information becomes available.


                                      F-18
<PAGE>


                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


9. Oil and Gas Operations (Unaudited) (continued)

Proved oil and gas reserves are the estimated  quantities of crude oil,  natural
gas and natural gas liquids which  geological and engineering  data  demonstrate
with  reasonable  certainty  to  be  recoverable  in  future  years  from  known
reservoirs under existing economic and operating conditions.

Proved developed oil and gas reserves are those expected to be recovered through
existing wells with existing equipment and operating methods.

<TABLE>

Net  quantities of crude oil and natural gas for the Company as of the beginning
and the end of the  years  ended  December  31,  1995 and  1994,  as well as the
changes in proved reserves during such years, are set forth in the tables below:

Oil and Gas Reserve Data

<CAPTION>
                                                             Year ended December 31
                                                       1995                         1994
                                          ------------------------------------------------------------
                                                Oil            Gas            Oil           Gas
                                                Bbls           MCF           Bbls           MCF
                                          ------------------------------------------------------------
                                                                 (In Thousands)
                                                                  (Unaudited)
    <S>                                         <C>             <C>            <C>           <C>  
    Proved developed and undeveloped
       reserves (excluding Vaca Oil
       Sands), net:
         Beginning of year                       3,495          5,329          3,468        11,078
         Revisions of previous
           estimates                              (193)           314           (291)       (5,718)
         Purchase of reserves in
           place                                    --             --            400            --
         Production                               (102)          (112)           (82)          (31)
                                          ------------------------------------------------------------
         End of year                             3,200          5,531          3,495         5,329
                                          ============================================================

    Proved undeveloped Vaca Oil
       Sands reserves, net:
         End of year                            27,614             --
                                          ===============================

</TABLE>


                                      F-19
<PAGE>

                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


9. Oil and Gas Operations (Unaudited) (continued)

The decrease in the quantity of gas reserves  during the year ended December 31,
1994 pertains to process undeveloped  reserves and is attributable  primarily to
the experience of producing gas wells which  indicated that due to the manner of
completion of the existing wells and the discontinuance  nature of the producing
zones,  rates of recovery and ultimate recovery from the existing wells would be
less than estimated and that the recovery of all such reserves would require the
drilling of new wells which, at this time, is not contemplated.

Prior to 1995,  the  Company  had made no  expenditures  toward  developing  its
undeveloped  Vaca Oil Sands  reserves which were purchased in 1990. In 1995, the
Company  took steps  toward the  development  of these  reserves by  obtaining a
governmental  permit  allowing it to drill 120 wells on part of its  acreage.  A
plan for the  development  of the  property  using  the same  enhanced  recovery
process  presently in use on the producing  Vaca Oil Sands wells has been deemed
feasible  by  the  Company's   independent  petroleum  engineer.  A  significant
uncertainty  remains  involving the financial  ability of the Company to develop
the reserves.  The future costs for the complete development of the property are
estimated by the independent  petroleum engineer to be $66,650,000 with net cash
flow before income taxes estimated to be  $169,977,000 on an undiscounted  basis
or  $69,879,000  discounted to present  value at 10%. The cost  allocated to the
undeveloped  Vaca Oil Sands reserves is  insignificant  at December 31, 1995 and
1994 and the  estimated  volume  of such  reserves  described  above  have  been
excluded  from  the  calculation  of the  Company's  depletion  expense  through
December 31, 1995. The costs related to the Vaca Oil Sands  reserves,  including
future  development  costs,  will be included in the Company's  calculations  of
depletion expense when production of these reserves commences.

No reserve report was filed with any federal authorities or agencies during 1995
and 1994.


                                      F-20
<PAGE>
                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)

9. Oil and Gas Operations (Unaudited) (continued)

Standardized  Measure of  Discounted  Future Net Cash Flows  Relating  to Proved
Reserves

The following  tables set forth the computation of the  standardized  measure of
discounted  future net cash flows  relating to proved  reserves at December  31,
1995 and 1994,  respectively.  The standardized  measure is the estimated future
cash  inflows  from  proved  reserves  less  estimated  future   production  and
development  costs and  estimated  future  income  taxes.  Future  cash  inflows
represent  expected  revenues from the  production of proved  reserves  based on
prices and any fixed  determinable  future  escalation  provided by  contractual
arrangements  in existence at fiscal year end.  Escalation  based on  inflation,
federal  regulatory  changes and supply and demand is not considered.  Estimated
future production and development costs related to future production of reserves
are based on  historical  costs.  Such  costs  include,  but are not  limited to
drilling development wells and installation of production facilities.  Inflation
and other  anticipatory  costs are not  considered  until the actual cost change
takes  effect.  Estimated  future  income tax expenses  are  computed  using the
appropriate year-end statutory tax rates.  Consideration is given to the effects
of permanent differences,  tax credits and allowances. A discount rate of 10% is
applied to the annual future net cash flows after income taxes.

The methodology and assumptions used in calculating the standardized measure are
those required by FASB Statement No. 69. It is not intended to be representative
of the fair market  value of proved  reserves.  The  valuations  of revenues and
costs do not  necessarily  reflect the amounts to be received or expended by the
Company.  In  addition  to the  valuations  used,  numerous  other  factors  are
considered in evaluating known and prospective oil and gas reserves.


                                      F-21
<PAGE>

                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


9. Oil and Gas Operations (Unaudited) (continued)

The standardized  measure of discounted future net cash flows relating to proved
developed oil and gas reserves,  which excludes the Company's proved undeveloped
Vaca Oil Sands reserves, follows:

                                                                December 31
                                                              1995        1994
                                                           ---------------------
                                                              (In Thousands)
                                                                (Unaudited)

Future cash inflows                                        $ 60,853    $ 63,719
Future production and development costs                     (29,699)    (29,316)
Future income tax expenses                                   (8,727)    (10,384)
                                                           ---------------------
Future net cash flows                                        22,427      24,019
10% annual discount for estimated timing of 
   cash flows                                                (8,735)     (9,062)
                                                           ---------------------
Standardized measure of discounted future 
   net cash flows                                          $ 13,692    $ 14,957
                                                           =====================

For the calculations in the preceding table,  estimated future cash inflows from
estimated  future  production of proved  developed  reserves were computed using
average year-end oil and gas prices.  The average oil price,  primarily based on
posted prices,  was $15.84 per barrel and $15.11 per barrel at December 31, 1995
and 1994,  respectively,  and the average gas price,  a combination  of spot gas
prices and  contract  prices,  was $1.84 per  thousand  cubic feet and $2.05 per
thousand cubic feet at December 31, 1995 and 1994, respectively.



                                      F-22
<PAGE>


                               Geo Petroleum, Inc.

                    Notes to Financial Statements (continued)


9. Oil and Gas Operations (Unaudited) (continued)

Changes in Standardized Measure of Discounted Future Net Cash Flows

The  changes  in  standardized  measure  for  discounted  future  net cash flows
relating to proved  developed  reserves,  which  excludes the  Company's  proved
undeveloped Vaca Oil Sands reserves, follows:

                                                          Year ended December 31
                                                          ----------------------
                                                              1995        1994
                                                          ----------------------
                                                               (In Thousands)
                                                                (Unaudited)

Sales of oil and gas produced, net of production          
   costs                                                  $   (620)    $   (145)
Net changes in prices and production costs                    (763)       3,275
Changes in estimated future development costs                 (332)        (131)
Development costs incurred during the period                   347          614
Revisions of previous quantity estimates                    (1,252)      (8,778)
Purchase of reserves in place                                 --            291
Accretion of discount                                        1,496        1,624
Net change in income taxes                                   1,022        2,873
Other, principally changes in timing of estimated
   production                                               (1,163)        (905)
                                                          ----------------------

Net decrease                                                (1,265)      (1,282)
Beginning of year                                           14,957       16,239
                                                          ----------------------
End of year                                               $ 13,692     $ 14,957
                                                          ======================


                                      F-23


<PAGE>

                                    PART III

ITEM 1 AND 2. INDEX TO EXHIBITS AND DESCRIPTION

Exhibit                                                             Sequential
Number   Description of Exhibit                                     Location No.
- --------------------------------------------------------------------------------
   
16.1     Consent of Ernst & Young LLP to use of their opinion in 
         this document, dated August 6, 1996, and Changes in 
         Accountants
    

16.2     Consent of  Deloitte  & Touche LLP to use of their opinion in
         this document, dated August 6, 1996.

16.3     Changes in Accountants -- Deloitte & Touche LLP


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


                                                Geo Petroleum, Inc.
                                                --------------------
                                                   (Registrant)

   
Date: August 6, 1996
    

By
    ---------------------------------------
    Gerald T. Raydon, President (signature)




                         CONSENT OF INDEPENDENT AUDITORS



   
We agree to the inclusion in this offering  circular on Form 10-SB Amendment No.
3 of our report dated April 30, 1996,  with respect to the financial  statements
of Geo  Petroleum,  Inc.  and  consent  to the  reference  to our firm under the
caption "Changes In and Disagreements With Accountants."
    




                                               Ernst & Young LLP









August 6, 1996
Los Angeles, California






                                  Exhibit 16.1




INDEPENDENT AUDITORS' CONSENT



   
We consent  to the use in this Form  10-SB/A/3  of GEO  Petroleum,  Inc.  of our
report  dated  June 28,  1995,  except  for  Notes 2 and 8 for which the date is
November  29, 1995  (which  expressed  an  unqualified  opinion and  included an
explanatory  paragraph  relating to the Company's ability to continue as a going
concern).
    





Deloitte & Touche LLP

Los Angeles, California
August 6, 1996





                                  Exhibit 16.2



   
August 6, 1996


Securities and Exchange Commission
Mail Stop 9-5
450 5th Street, N.W.
Washington, D.C. 20549


We have read and agree with the Comments in Part II, Item 3 of Form 10-SB/A/3 of
GEO Petroleum,  Inc. dated August 6, 1996,  except for the fifth sentence of the
first paragraph and the third sentence of the second  paragraph of such Item, as
to which we have no basis to agree or disagree.


Yours truly,



Deloitte & Touche LLP

Los Angeles, California
August 6, 1996


                                  Exhibit 16.3


    




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