10QSB 1 upda10q_063007final.htm

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-QSB

|X|

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

   

For the quarterly period ended June 30, 2007

 
 

|_|

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

 

   

For the transition period from ____________ to ____________

 

Commission File Number:      0-25416

UNIVERSAL PROPERTY DEVELOPMENT AND ACQUISITION CORPORATION
(Name of Small Business Issuer In Its Charter)

Nevada

20-3014499

(State or Other Jurisdiction of

(I.R.S. Employer Identification No.)

Incorporation or Organization)

 

14255 U.S. Highway #1, Suite 209, Juno Beach, FL 33408
(Address of Principal Executive Offices)

561-630-2977
(Issuer's Telephone Number)

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

Common stock - par value $0.001

Over-the-Counter Bulletin Board

(Title Of Each Class)

(Name Of Exchange On Which Traded)

Securities registered under Section 12(g) of the Exchange Act: None

 

Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Yes |X|  No |_|

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.

 

Yes |_|  No |X|

 

The Issuer had 787,362,278 shares of its common stock, par value $.001 per share, issued and outstanding as of August 1, 2007.


 

UNIVERSAL PROPERTY DEVELOPMENT AND ACQUISITION CORPORATION
(FORMERLY KNOWN AS PROCORE GROUP, INC.)
  
FORM 10-QSB
THREE MONTHS ENDED JUNE 30, 2007

TABLE OF CONTENTS

   

   

Page

PART I - FINANCIAL INFORMATION

 

Item 1.

Financial Statements:

 
 

  

Consolidated Balance Sheets at June 30, 2007 and December 31, 2006

1

 

  

Consolidated Statements of Operations - For the Three and Six Months Ended June 30, 2007 and June 30, 2006

2

 

  

Consolidated Statement of Changes in Stockholders' Equity as of June 30, 2007

3

 

  

Consolidated Statements of Cash Flows - For the Six Months Ended June 30, 2007 and June 30, 2006

4

 
 

Notes to the Consolidated Financial Statements

5

 

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

21

 

Item 3.

Controls and Procedures

24

 
 

PART II - OTHER INFORMATION

 

Item 1.

Legal Proceedings

24

 

Item 2.

Change in Securities

24

 

Item 3.

Defaults upon Senior Securities

25

 

Item 4.

Submission of Matters to a Vote of Security Holders

25

 

Item 5.

Other Information

25

 

Signatures

28

 

Exhibits

29

 

Certification

30


 

UNIVERSAL PROPERTY DEVELOPMENT ACQUISITION CORP. AND SUBSIDIARIES
(FORMERLY KNOWN AS PROCORE GROUP, INC.)
Consolidated Balance Sheets

 

June 30, 2007

 

December 31, 2006

       

ASSETS-PLEDGED

     

Current Assets:

   

 

       Cash

$

209,580 

 

$

12,439 

       Restricted cash

262,591 

 

255,831 

       Accounts receivable - oil, gas and condensate sales

2,425,765 

 

162,352 

       Overadvanced royalties due from oil and gas lease property owners

61,995 

 

100,308 

       Inventory

640,839 

 

246,789 

       Prepaid expenses and other current assets

292,735 

 

118,934 

Total current assets

3,893,505 

 

896,653 

       

Property and Equipment:

     

       Oil and gas properties, using full cost accounting

     

       Subject to amortization

4,151,870 

 

1,398,302 

       Not subject to amortization

2,455,079 

 

1,902,465 

       Gross oil and gas properties

6,606,949 

 

3,300,767 

       Accumulated depletion

(216,940)

 

(91,098)

       Net oil and gas properties

6,390,009 

 

3,209,669 

       Oil field equipment, pipeline and storage facility, and other fixed assets, at cost, net

     

of accumulated depreciation of $576,657 and $55,110, respectively

6,531,436 

 

2,040,036 

       Property and equipment, net

12,921,445 

 

5,249,705 

       

Other Assets:

   

       Security deposits

4,901 

 

       Deposits towards pending oil oriented acquisitions (Note 20)

200,000 

 

150,000 

       Surety bonds

18,400 

 

Total Other assets

223,301 

 

150,000 

 

   

 

     

TOTAL ASSETS

$

17,038,251 

 

$

6,296,358 

       

LIABILITIES AND STOCKHOLDERS' EQUITY

     

Current Liabilities:

     

Secured line of credit payable

$

1,350,000 

 

$

Accounts payable and accrued expenses

2,183,138 

 

1,297,382 

Due to royalty holders

102,617 

 

27,118 

Notes payable

     

       Heartland subsidiary acquisition related

     

       Term loan, secured

1,676,981 

 

       Senior secured convertible promissory notes

1,729,000 

 

       Others:

     

       Third parties

1,216,000 

 

       Related parties

1,160,696 

 

954,696 

       Due to USPX

6,054 

 

6,054 

Income taxes payable

3,419 

 

3,019 

Deposit received towards pending sale of minority equity interests in subsidiaries

 

1,000,000 

Total current liabilities

9,427,905 

 

3,288,269 

       

Long-Term Liabilities

     

Asset Retirement Obligation

1,004,147 

 

Total liabilities

10,432,052 

 

3,288,269 

Minority interests

     

40% minority interest in Canyon Creek Oil & Gas, Inc. subsidiary

109,890 

 

203,214 

25% minority interest in Texas Energy, Inc. subsidiary

 

(10,262)

30% minority interest in West Oil & Gas, Inc. subsidiary

 

(10,370)

20% minority interest in Ambient Wells Services subsidiary

-  

 

(171)

10% minority interest in Catlin Oil & Gas subsidiary

-  

 

23% minority interest in Continental Fuels Inc. subsidiary

 

48% minority interest in Heartland Oil & Gas subsidiary

 

Total Minority Interest

109,890 

 

182,412 

       

STOCKHOLDERS' EQUITY

     
       

Common stock, 2,000,000,000 shares $.001 par value authorized, 704,462,278

     

       and 368,263,108 shares issued/"to be issued" and outstanding, respectively

704,462 

 

368,263 

Convertible preferred stock, 500,000,000 shares $.001 par value

     

       authorized, 235,378 and 236,212 shares issued and outstanding,

     

       respectively

236 

 

237 

Class A convertible preferred stock, 200,000 shares $10.00 par value

     

       authorized, 100,000 and 100,000 shares issued and outstanding,

     

       respectively

1,000,000 

 

1,000,000 

Class B convertible preferred stock, 9,678 shares $1,000.00 par value

     

       authorized, 9,678 and 6,213 shares issued and outstanding, respectively

9,678,000 

 

6,213,000 

Additional paid-in capital

277,840,476 

 

214,740,065 

Accumulated deficit

(282,726,865)

 

(219,495,888)

Total stockholders' equity

6,496,309 

 

2,825,677 

Total liabilities and stockholders' equity

$

17,038,251 

 

$

6,296,358 

See accompanying notes to financial statements.

1
 

UNIVERSAL PROPERTY DEVELOPMENT ACQUISITION CORP. AND SUBSIDIARIES
(FORMERLY KNOWN AS PROCORE GROUP, INC.)
Consolidated Statements of Operations

 

For the Three

For the Three

For the Six

For the Six

 

Months Ended

Months Ended

Months Ended

Months Ended

 

June 30, 2007

 

June 30, 2006

 

June 30, 2007

 

June 30, 2006

     

(As Restated)

     

(As Restated)

               

Natural gas sales

$

193,384 

 

$

19,446 

 

$

264,742  

 

$

34,477 

Oil sales

154,566 

 

98,107 

 

278,292 

 

168,154 

Condensate sales

6,694,036 

 

 

7,806,861 

 

Operating fees and other revenue

4,016 

 

 

4,016 

 

       Total revenue

7,046,002 

 

117,553  

 

8,353,911 

 

202,631 

               

Costs and operating expenses:

             

       Lease operating expenses

454,522 

 

48,427 

 

665,174 

 

59,205 

       Cost of condensate sales

6,197,922 

 

 

7,316,923 

 

       Depletion expense

175,213 

 

8,182 

 

220,641 

 

12,964 

 

6,827,65 

 

56,609 

 

8,202,738 

 

72,169 

       Loss on impairment of oil and gas properties

 

 

 

 

6,827,657 

 

56,609 

 

8,202,738 

 

72,169 

       Consulting fees and services, including $4,448,545 & $4,685,152

             

       and $278,825 and $480,950 for the three and six months ended June 30, 2007

             

       and 2006 incurred via issuance of common shares

4,899,728 

 

540,902 

 

5,506,495 

 

815,894 

       Payroll and related benefits

506,244 

 

80,581 

 

999,490 

 

165,000 

       General and administrative

1,201,790 

 

328,578 

 

1,770,942 

 

432,692 

       Depreciation expense

77,374 

 

7,344 

 

135,339 

 

7,606 

       Total costs and operating expenses

13,512,793 

 

1,014,014 

 

16,615,004 

 

1,493,361 

               

Operating loss

(6,466,791)

 

(896,461)

 

(8,261,093)

 

(1,290,730)

               

Other income (expenses):

             

(Loss) gain on Debt conversion:

             

Continental subsidiary acquisition related

(52,688,590)

 

 

(52,688,590)

 

30,000 

Heartland subsidiary acquisition related

1,680,370

 

 

1,680,370 

 

Officer/shareholder advances to company related

(1,500,000)

 

 

(1,500,000)

 

 

(52,508,220)

 

 

(52,508,220)

 

30,000 

Interest expense

(112,559)

 

(670)

 

(117,842)

 

(1,340)

Interest income

2,631 

 

 

5,970 

 

Gain on sale of lease to Avalon Oil and Gas, Inc

 

815,500 

 

 

815,500 

Amortization of deferred loan costs

             

Loan origination fees incurred to Sheridan and legal and other costs to others

(90,328)

 

 

(90,328)

 

Sheridan original issue discount on Heartland acquisition

(227,188)

 

 

(227,188)

 

Warrants to purchase common stock issued to Sheridan on Heartland acquisition

(335,157)

 

 

(335,157)

 

               

Gain on sales of equity interest in Canyon Creek, Catlin and Texas

             

Energy Pipeline subisidiaries

 

 

940,000 

 

Gain on sale of assets and liabilities

 

 

 

Other

 

(6,118)

 

 

(6,118)

Total other income (expenses)

(53,270,821)

 

808,712 

 

(52,332,765)

 

838,042 

 

 

 

 

Loss before provision for income taxes

(59,737,612)

 

(87,749)

 

(60,593,858)

 

(452,688)

Provision for income taxes (current)

200 

 

200 

 

400 

 

400 

Net loss before minority interest

(59,737,812)

 

(87,949)

 

(60,594,258)

 

(453,088)

Add, 40% minority interest in net (loss) income of Canyon Creek Oil & Gas,

             

       Inc. subsidiary

(17,927)

 

230,515 

 

(120,625)

 

253,956 

Add, 25% minority interest in net (loss) of Texas Energy Inc. subsidiary

   

       

       through 9/30/06

10,262 

 

(15,774)

 

10,262 

 

(15,799)

Add, 30% minority interest in net (loss) of West Oil & Gas, Inc. subsidiary

11,795 

 

(3,007)

 

10,370 

 

(6,936)

Add, 20% minority interest in net (loss) of Ambient Wells Services

383 

 

 

171 

 

Add, 10% minority interest in net (loss) of Catlin Oil & Gas, Inc. subsidiary

25,230 

 

 

 

Add, 23% minority interest in net (loss) of Continental Fuels

 

 

 

Add, 48% minority interest in net (loss) of Heartland Oil & Gas

 

 

 

Minority Interest

29,743 

 

211,734 

 

(99,822)

 

231,221 

 

   

 

   

 

   

 

   

Net loss after minority interest

$

(59,767,555)

 

$

(299,683)

 

$

(60,494,436)

 

$

(684,309)

               

Other comprehensive loss:

             

  Unrealized loss on Avalon Oil and Gas, Inc. marketable securities    

 

       - 

 

(225,000)

 

 

(225,000)

Total Comprehensive Loss

$

(59,767,555)

 

$

(524,683)

 

$

(60,494,436)

 

$

(909,309)

               

Basic and diluted net loss per weighted-average shares common stock

             

outstanding

$

(0.10)

 

$

(0.00)

 

$

(0.12)

 

$

(0.01)

               

Diluted loss attributable to common stockholders per weighted average shares

             

outstanding (adjusted for 100:1 reverse split)

$

(0.10)

 

$

(0.00)

 

$

(0.12)

 

$

(0.01)

               

Weighted-average number of shares of common stock outstanding

572,163,969 

 

133,327,883 

 

501,644,279 

 

98,606,436 

See accompanying notes to financial statements.

2
 

UNIVERSAL PROPERTY DEVELOPMENT ACQUISITION CORP. AND SUBSIDIARIES
(FORMERLY KNOWN AS PROCORE GROUP, INC.)
Consolidated Statements of Changes in Shareholders' Equity for the six months
ended June 30, 2007

 

(shares)

(shares)

         
 

Common

Preferred

Common

Preferred

 

Accumulated

 
 

Stock

Stock

Stock

Stock

APIC

Deficit

Total

 

   

    

    

   

   

   

   

Balance at December 31, 2006

368,263,108 

342,425 

$

368,263

$

7,213,237

$

214,740,065

$

(219,495,888)

$

2,825,677

Preferred shares converted to common

166,846,000 

(834)

166,846 

(1)

(166,846)

(1)

Preferred shares sold for cash

3,465 

3,465,000 

3,465,000 

Common stock issued for services

10,335,000 

10,335 

767,579 

777,914 

Common stock issued to officers and employees

78,466,666 

78,467 

3,844,867 

3,923,334 

Common stock issued to retire debt

54,291,000 

54,291 

2,866,227  

2,920,518 

Equity issued for purchase of Heartland's debt

26,260,504 

26,260 

1,549,370 

1,575,630 

Warrants to purchase Common Stock of UPDA issued to Sheridan on Heartland acquisition

1,340,629 

1,340,629 

Continental subsidiary acquisition related debt conversion coincident to UPDA acquisition

52,898,585 

-

52,898,585 

Deferred gain on sale of UPDA Teaxs Trading and US Petroleum Depot to Continental by UPDA as parent entity the realization of which is contingent on future profitablity of Continental

(2,736,541)

(2,736,541)

Net Loss

    

      

      

      

       

(60,494,436)

(60,494,436)

Balance at June 30, 2007

704,462,278 

345,056 

$

704,462 

$

10,678,236 

$

277,840,476 

$

(282,726,865)

$

6,496,309 

See accompanying notes to financial statements.

3
 

UNIVERSAL PROPERTY DEVELOPMENT ACQUISITION CORP. AND SUBSIDIARIES
(FORMERLY KNOWN AS PROCORE GROUP, INC.)
Consolidated Statements of Cash Flows

     

For the Six Months

 

For the Six Months

     

Ended 6/30/07

 

Ended 6/30/06

 

CASH FLOWS FROM OPERATING ACTIVITIES

     
 

Net loss after minority interest

$

(60,494,436)

 

$

(684,309)

 

Adjustments to reconcile net loss to cash used in operating activities:

     
 

       Minority interest (loss) income

(99,822)

 

231,221 

 

       Non-cash interest income

 

   

Loan origination fees incurred to Sheridan and legal and other costs to others

90,328 

 

   

Sheridan original issue discount on Heartland acquisition

227,188 

 

   

Warrants to purchase common stock issued to Sheridan on Heartland acquisition

335,157 

 

 

Gain on liabilities no longer due and never to be paid

 

(30,000)

 

(Loss) gain on Debt conversion

     
 

Continental subsidiary acquisition related

52,688,590 

 

 

Heartland subsidiary acquisition related

(1,680,370)

 

 

Officer/shareholder advances to company related

1,500,000 

 

 

Gain on sale of oil lease to Avalon Oil & Gas, Inc.

 

(815,500)

 

Depreciation,depletion and accretion expense

355,980 

 

20,570 

 

Consulting fee and services incurred through issuance of company

     
 

       equity shares or options to acquire such shares

4,685,152 

 

480,950 

 

Gain on sales of equity interest in Canyon Creek, Catlin and Texas Energy Pipeline subisidiaries

(940,000)

 

 

Interest earned on restricted cash

(6,760)

 

 

       Changes in operating assets and liabilities:

     
 

       Increase in accounts receivable - oil, gas and condensate sales

(2,263,413)

 

(60,856)

 

       Decrease in over advanced royalties due from oil and gas lease property owners

38,313 

 

 

       Increase in inventory

(394,050)

 

 

       Increase in prepaid expenses and other current assets

(173,801)

 

(174,764)

 

       Increase in security deposits

(4,901)

 

(6,616)

 

       Increase in accounts payable & accrued expenses

1,099,122 

 

293,474 

 

       Increase in income taxes payable

400 

 

1,428 

 

       Increase in due to USPX

 

4,013 

 

       Increase in due to Sundial Resources

 

1,052 

 

       Increase in due to royalty holders

75,499 

 

10,620 

 

       (Decrease) increase in other current liabilities

 

2,921 

 

NET CASH USED IN OPERATING ACTIVITIES

(4,961,824)

 

(725,796)

 

       
 

CASH FLOWS FROM INVESTING ACTIVITIES

     
   

Cash acquired as part of acquisition of Heartland Oil and Gas Corp.

123,177 

 

 

       Increase in deposits towards pending oil oriented acquisitions

(50,000)

 

   

Increase in Surety bonds

(18,400)

 

 

Cash proceeds from sale of oil lease to Avalon Oil & Gas, Inc.

 

75,000 

 

Proceeds from substitution of cash for marketable securities of Siteworks

     
 

       Building and Development, Inc.

 

1,000,000 

 

Payments for assignment of rights to oil and gas leases to the company

 

(1,701,000)

 

Payments of capitalized oil and gas properties work-over costs

(310,446)

 

(1,998,536)

 

Purchases of oil field equipment and other equipment

(187,863)

 

(146,630)

 

Acquisition of oil storage facility

(1,147,503)

 

 

NET CASH USED IN INVESTING ACTIVITIES

(1,591,035)

 

(2,771,166)

           
 

CASH FLOWS FROM FINANCING ACTIVITIES

     
 

Proceeds of cash received from third party participation in Heartland subsidiary acquisition

1,729,000 

 

 

Proceeds (repayment) of notes and loans payable, others

 

104,268 

 

Proceeds (repayment) of notes and loans payable, officers and stockholders

206,000  

 

 

Advances received under secured line of credit

1,350,000 

 

 

Proceeds from sale of preferred stock

3,465,000 

 

3,640,000  

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

6,750,000 

 

3,744,268 

           
 

NET INCREASE IN CASH

$

197,141 

 

$

247,306 

 

Cash, beginning of period

12,439 

 

132,935 

 

Cash, END OF PERIOD

$

209,580 

 

$

380,241 

           
 

Cash paid during the period for:

     

 

     

 

Income taxes

$

(400)

 

$

(1,428)

     

      

 

       

 

Interest expense

 

See accompanying notes to financial statements.

4
 

UNIVERSAL PROPERTY DEVELOPMENT ACQUISITION CORP. AND SUBSIDIARIES
(FORMERLY KNOWN AS PROCORE GROUP, INC.)

Notes to June 30, 2007 Financial Statements

NOTE 1 - BASIS OF PRESENTATION

ORGANIZATION

UNIVERSAL PROPERTY DEVELOPMENT AND ACQUISITION CORPORATION

Universal Property Development and Acquisition Corporation ("UPDA" or "the Company") was incorporated in the State of California in 1982 under the name Tahoe Lake Concession. In August 1983 the name was changed to BAOA, Inc., in November 2000 the name was changed to Call Solutions, Inc., and in November 2003 the name was changed to Procore Group, Inc. In June 2005, our Board of Directors authorized and approved the upstream merger of our wholly owned subsidiary, Universal Property Development and Acquisition Corporation, which had no operations, with and into UPDA (the "Upstream Merger"). The Upstream Merger became effective on June 17, 2005 and our common stock trades on the OTC Bulletin Board under the trading symbol "UPDA.OB".

The Company is engaged in the oil and natural gas acquisition, production, development, storage, distribution and blending industry. UPDA currently has operations in the State of Texas and Kansas.

In June 2005, the Company increased the number of its authorized shares of common stock from 750,000,000 to 2,000,000,000 and effectuated a 100:1 reverse split of the Company's common stock. The company is authorized to issue an aggregate of 2,500,000,000 shares, of which 2,000,000,000 are designated as common shares and 500,000,000 shares are designated as preferred stock.

HEARTLAND

Heartland was incorporated in Nevada on July 9, 1998. Their principal business is exploration and development of oil and gas property in the United States.

As further discussed in Note 6, on April 20, 2007 Heartland completed a Stock Sale in which Heartland sold 50,631,764 shares of their common stock to UPDA resulting in UPDA owning 52% of the issued and outstanding common stock of Heartland at that date. The Stock Sale constituted a change of control transaction for Heartland as UPDA now owns a majority of their outstanding voting securities. Heartland's results are consolidated in the financials statements of the Company from April 21, 2007 to date.

CONTINENTAL

As further discussed in Note 5, on April 23, 2007, the Company closed a business combination transaction pursuant to a Stock Purchase Agreement dated April 20, 2007, by and among Continental and the Company (the "SPA"). Pursuant to the SPA, Continental acquired one hundred percent (100%) of the capital stock of US Petroleum Depot, Inc. and Continental Trading Enterprises, Inc. f/k/a UPDA Texas Trading (the "Subsidiary Shares"), two private Nevada Corporations and wholly-owned subsidiaries of UPDA. Pursuant to the SPA, UPDA received 50,000 shares of Continental's Series A Convertible Preferred Stock. Since the Preferred Stock is currently convertible into 500,000,000 shares of Continental common stock, UPDA had the power to control the vote of approximately 77% of the commons stock of Continental at the date of acquisition, April 23, 2007. Continental's results are consolidated in the financials statements of the Company from April 24, 2007 to date.

NATURE OF OPERATIONS AND ADJUSTMENTS

In the opinion of management, the accompanying consolidated financial statements reflect all adjustments (consisting of normal recurring accruals) necessary to present fairly the Company's financial position as of June 30, 2007 and the results of its operations, and cash flows for the six month periods ended June 30, 2007 and 2006, and respectively changes in stockholders' equity for the six month period ended June 30, 2007. Although management believes that the disclosures in these consolidated financial statements are adequate to make the information presented not misleading, certain information and footnote disclosures normally included in financial statements that have been prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to the rules and regulations of the Securities Exchange Commission.

The results of operations for the three months and six months ended June 30, 2007 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2007. The accompanying consolidated financial statements should be read in conjunction with the more detailed consolidated financial statements, and the related footnotes thereto, filed with the Company's Annual Report on Form 10-KSB/A for the year ended December 31, 2006 filed on April 12, 2007.

GOING CONCERN

The Company has incurred recurring operating losses since its inception, and as of June 30, 2007 had an accumulated deficit of approximately $282,727,000. These conditions raise substantial doubt about the Company's ability to continue as a going concern. The financial statements do not include any adjustments to reflect the possible future effect of the recoverability and classification of assets or the amounts and classifications of liabilities that may result from the outcome of this uncertainty.

The Company's continuation as a going concern is dependant upon receiving additional financing. The Company anticipates that during its 2007 fiscal year it will need to raise substantial funds to support its working capital needs and to continue to execute the requirements of its business plan. Management of the Company is currently in the process of trying to secure additional capital.

5
 

UNIVERSAL PROPERTY DEVELOPMENT ACQUISITION CORP. AND SUBSIDIARIES
(FORMERLY KNOWN AS PROCORE GROUP, INC.)

Notes to June 30, 2007 Financial Statements

NOTE 1 - BASIS OF PRESENTATION - (continued)

GOING CONCERN - (continued)

There can be no assurance that the Company will be successful in this capital raise or with other attempts to raise sufficient capital.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements for the period ended June 30, 2007 include the financial position and operating activities of UPDA and its then 100% owned subsidiaries UPDA-Operators ("UPDA-OI" or "UPDA-O"), Texas Energy, Inc. ("TEI" or "Texas Energy"), Aztec Wells Services, Inc. ("Aztec"), its 90% owned subsidiaries Catlin Oil & Gas ("Catlin") and Texas Energy Pipeline & Gathering Systems ("TEPG"), its 60% owned subsidiary Canyon Creek Oil and Gas, Inc. ("Canyon Creek" or "Canyon"), its 70% owned subsidiary West Oil & Gas, Inc. ("WOG" or "West Oil"), its 80% owned subsidiary Ambient Wells Services, Inc. ("Ambient"), its 77% owned subsidiary Continental Fuels,Inc. ("Continental" or "CFUL") and its 52% owned subsidiary Heartland Oil and Gas Corp. ("Heartland" or "HOG"). The Company has an additional joint venture, Winrock Energy Inc. ("Winrock"), which was inactive as of June 30, 2007. All inter-company balances have been eliminated in consolidation.

6
 

UNIVERSAL PROPERTY DEVELOPMENT ACQUISITION CORP. AND SUBSIDIARIES
(FORMERLY KNOWN AS PROCORE GROUP, INC.)

Notes to June 30, 2007 Financial Statements

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (continued)

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. Cash equivalents are carried at cost, which approximates market value.

ESTIMATES

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and 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 may differ from these estimates.

SEGMENT INFORMATION

The Company operates in two segments; the trading segment and the oil and gas properties segment. Continental will serve as the trading segment for UPDA. Continental will own and operate UPDA's port facilities, as well as the blending and distribution businesses. UPDA and the remainder of its subsidiaries will serve as the oil and gas properties segment.

FAIR VALUE OF FINANCIAL INSTRUMENTS

For financial statement instruments including cash, accounts receivable, accounts and accrued expenses payable, the carrying amounts approximated fair value because of their short maturity.

DEPRECIATION

Depreciation on fixed assets is provided for by the straight-line method over the estimated useful lives ranging from three to thirty years.

7
 

UNIVERSAL PROPERTY DEVELOPMENT ACQUISITION CORP. AND SUBSIDIARIES
(FORMERLY KNOWN AS PROCORE GROUP, INC.)

Notes to June 30, 2007 Financial Statements

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (continued)

FOREIGN CURRENCY TRANSLATION

The Company's functional currency is the U.S. dollar. In those instances where UPDA has foreign currency transactions, the financial statements are translated to U.S. dollars in accordance with Statement 52 of the Financial Accounting Standards Board (FASB), Foreign Currency Translation. Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Gains and losses arising on translation or settlement of foreign-currency-denominated transactions or balances are included in the determination of income. The Company's primary foreign currency transactions are in Canadian dollars. The Company has not entered into derivative instruments to offset the impact of foreign currency fluctuations.

BASIC AND DILUTED LOSS PER SHARE

Basic and diluted net loss per share information for all periods is presented under the requirements of SFAS No. 128, Earnings Per Share. Basic loss per share is calculated by dividing the net loss attributable to common stockholders by the weighted-average common shares outstanding during the period. Diluted loss per share is calculated by dividing net loss attributable to common stockholders by the weighted-average common shares outstanding. The dilutive effect of preferred stock, warrants and options convertible into an aggregate of approximately 297,326,000 and 394,826,000 of common shares as of June 30, 2007 and December 31, 2006 respectively, are not included because the inclusion of such would be anti-dilutive for all periods presented.

MAJOR CUSTOMERS

UPDA

For the six months ended June 30, 2007, one purchaser, was responsible for generating approximately 100% of our total oil sales, and another purchaser, was responsible for generating approximately 95% of our natural gas sales and one purchaser, was responsible for generating approximately 100% of our condensate sales.

HEARTLAND

For the six months ended June 30, 2007, one purchaser was responsible for purchasing 100% of our natural gas sales.

CONTINENTAL

For the six months ended June 30, 2007, two purchasers were responsible for purchasing 100% of our condensate sales.

ASSET RETIREMENT OBLIGATIONS

The Company follows SFAS No. 143, Accounting for Asset Retirement Obligations, which requires entities to record the fair value of a liability for an asset retirement obligation when it is incurred which, for the Company, is typically when an oil or gas well is drilled or purchased. The standard applies to legal obligations associated with the retirement of long-lived assets that result from the acquisition, construction, development or normal use of the asset. The Company's asset retirement obligations relate primarily to the obligation to plug and abandon oil and gas wells and support wells at the conclusion of their useful lives.

SFAS No. 143 requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred, if a reasonable estimate of fair value can be made. When the liability is initially recorded, the related cost is capitalized by increasing the carrying amount of the related oil and gas property. Over time, the liability is accreted upward for the change in its present value each period until the obligation is settled. The initial capitalized cost is amortized as a component of oil and gas properties.