SPECULATIVE FIFTEEN ACCOUNTING PORTFOLIO PROGRESS REPORT / JANUARY 2, 1997 The following is an accounting review of the SPEC 15 PORTFOLIO. The columns to the left reflects original investment. The columns to the right reflect current status. XXXX's indicate holding is no longer active. CLOSING PRICES OF 01/02/98 Company ( Original ) ( Current ) Name Shares Price Investment Price Value Gain/Loss Genesis Exploration 975 $ 2.65 $ 2,583.75 ^ $ XXXX $ XXXXXXXX XXXXXXXX Harbor Petroleum 3,000 $ 0.74 $ 2,220.00 ^ $ 0.75 $ 2,250.00 + 01.4% Lateral Vector Res. 2,100 $ 1.20 $ 2,520.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Lexxor Energy 2,100 $ 1.10 $ 2,310.00 ^ $ 1.00 $ 2,100.00 - 09.1% Maxx Petroleum 1,400 $ 1.85 $ 2,590.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Neutrino Resources 1,800 $ 1.32 $ 2,376.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Oxbow Exploration 2,200 $ 1.15 $ 2,530.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Prize Energy 4,000 $ 0.54 $ 2,160.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Spire Energy 1,500 $ 1.60 $ 2,400.00 ^ $ 1.75 $ 2,625.00 + 09.4% Truax Resources 2,400 $ 1.10 $ 2,640.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Vermilion Resources 1,800 $ 1.40 $ 2,520.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Venator Petroleum 1,475 $ 1.69 $ 2,492.75 ^ $ XXXX $ XXXXXXXX XXXXXXXX ---------- ---------- Original Total Spec 12 Portfolio $29,342.50 ^ $ 6,975.00 Sell Transactions Truax Resources 2,400 $ 2.04 ($ 4,896.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Lateral Vector Res 2,100 $ 0.85 ($ 1,785.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Maxx Petroleum 1,400 $ 2.46 ($ 3,444.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Venator Petroleum 1,475 $ 1.31 ($ 1,932.25)^ $ XXXX $ XXXXXXXX XXXXXXXX Oxbow Exploration 2,200 $ 0.95 ($ 2.090.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Canadian Conquest 1,600 $ 1.68 ($ 2,688.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Neutrino Resources 1,800 $ 1.45 ($ 2,610.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Fox Energy 1,700 $ 0.73 ($ 1,241.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Symmetry Res 2,000 $ 1.27 ($ 2,540.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Beaver Lake Res. 2,700 $ 0.45 ($ 1,215.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Prize Energy 8,200 $ 0.54 ($ 4,428.00)^ $ XXXX $ XXXXXXXX XXXXXXXX ---------- Total Sells ($28,869.25)^ Buy Transactions Canadian Conquest 1,600 $ 1.70 $ 2,720.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Prize Energy 4,200 $ 0.50 $ 2,100.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Granger Energy 1,000 $ 1.85 $ 1,850.00 ^ $ 1.63 $ 1,850.00 - 11.9% Tethys Energy 1,000 $ 1.88 $ 1,880.00 ^ $ 2.60 $ 2,600.00 + 38.3% Thunder Energy 2,100 $ 1.64 $ 3,444.00 ^ $ 2.18 $ 4,578.00 + 32.9% Zargon Oil & Gas 1,000 $ 2.70 $ 2,700.00 ^ $ 3.40 $ 3,400.00 + 25.9% Symmetry Res 2,000 $ 1.25 $ 2,500.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Fox Energy 1,700 $ 1.25 $ 2,175.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Beaver Lake Res 2,700 $ 0.99 $ 2,673.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Hyduke Cap Res 1,400 $ 1.90 $ 2,660.00 ^ $ XXXX $ XXXXXXXX XXXXXXXX Colony Energy 1,000 $ 2.90 $ 2,900.00 ^ $ 2.00 $ 2,000.00 - 31.0% Compton Energy 1,500 $ 1.85 $ 2,775.00 ^ $ 1.69 $ 2,535.00 - 08.6% CanBaikal Res 1,400 $ 1.80 $ 2,520.00 ^ $ 1.69 $ 2,366.00 - 06.1% Draig Energy 1,500 $ 1.45 $ 2,175.00 ^ $ 1.50 $ 2,250.00 + 03.4% Wolverine Energy 2,000 $ 1.10 $ 2,200.00 ^ $ 1.15 $ 2,300.00 + 04.5% Spire Energy 1,000 $ 1.70 $ 1,700.00 ^ $ 1.75 $ 1,750.00 + 02.9% Tethys Energy 1,000 $ 2.60 $ 2,600.00 ^ $ 2.60 $ 2,600.00 -0- % ---------- ---------- Total Buys $41,572.00 ^ $28,229.00 Transfer Transactions Out (To Top 21 or Service 9) Vermilion Resources 1,800 $ 1.40 ($ 2,520.00)^ $ XXXX $ XXXXXXXX XXXXXXXX Genesis Exploration 975 $ 2.65 ($ 2,583.750^ $ XXXX $ XXXXXXXX XXXXXXXX Hyduke Cap Res 1,400 $ 1.90 ($ 2,660.00)^ $ XXXX $ XXXXXXXX XXXXXXXX ---------- Total Transfers Out ($ 7,763.75)^ ---------- Transfer Transactins In (from Top 21 or Service 9) Pan East Petroleum 1,200 $1.95 $ 2,340.00 ^ $ 1.50 $ 1,800.00 - 23.1% Richland Petroleum 1,100 $3.65 $ 4,015.00 ^ $ 4.00 $ 4,400.00 + 09.6% Upton Resources 600 $4.10 $ 2,460.00 ^ $ 4.25 $ 2,550.00 + 03.7% ---------- ---------- Total Transfers In $ 8,815.00 $ 8,750.00 ---------- ---------- Total Investment $43,096.50 Current $43,954.00 + 02.0% ---------- ---------- ---------- ---------- |