Balance Sheet

Current Liabilities	35.6m
Accounts Payable	25.2m
Accrued Liabilities	6.2m
Other Current Liabilities	4.3m
Non-Current Liabilities	143m
Long-Term Debt	51m
Other Non-Current Liabilities	92m

Currency: CAD

	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022
Assets
Cash & Cash Equivalents	25	0	0	0	0	0	0	0	0	0
Cash Equivalents	25	0	0	0	0	0	0	0	0	0
Total Receivables	7	9	4	9	9	3	9	6	17	22
Accounts Receivables	7	9	4	9	9	3	9	6	17	22
Other Receivables	0	0	0	0	0	0	0	0	0	0
Inventory	0	0	0	0	0	2	1	1	4	7
Other Current Assets	1	9	4	2	2	3	2	2	3	6
Total Current Assets	33	18	8	11	11	8	12	9	24	36
PP&E Net	136	110	124	237	250	249	255	202	361	376
PP&E Gross	136	110	0	0	250	249	255	202	361	376
Accumulated Depreciation	262	242	0	0	163	186	215	302	267	309
Other Long-Term Assets	2	2	12	56	62	57	30	0	21	20
Total Assets	171 N/A	130 -24%	143 +10%	304 +112%	324 +7%	314 -3%	298 -5%	211 -29%	406 +93%	431 +6%
Liabilities
Accounts Payable	23	33	6	16	10	12	11	16	19	31
Accrued Liabilities	0	0	0	0	8	4	3	4	6	7
Short-Term Debt	0	0	58	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	0	0	0	0	0	0	1	39	53	0
Other Current Liabilities	0	3	0	2	3	1	1	2	3	5
Total Current Liabilities	24	36	64	17	21	17	15	60	81	42
Long-Term Debt	89	94	0	30	45	45	54	25	27	29
Other Liabilities	30	29	23	69	68	69	71	80	109	86
Total Liabilities	143 N/A	158 +10%	87 -45%	116 +34%	134 +15%	130 -2%	140 +8%	165 +18%	217 +31%	158 -27%
Equity
Common Stock	172	172	118	227	234	234	234	234	263	263
Retained Earnings	160	216	69	49	57	65	92	205	90	8
Additional Paid In Capital	11	12	8	10	13	15	15	16	17	18
Other Equity	5	5	0	0	0	0	0	0	0	0
Total Equity	28 N/A	28 N/A	57 N/A	187 +231%	190 +1%	184 -3%	158 -14%	46 -71%	189 +314%	273 +44%
Total Liabilities & Equity	171 N/A	130 -24%	143 +10%	304 +112%	324 +7%	314 -3%	298 -5%	211 -29%	406 +93%	431 +6%
Shares Outstanding
Common Shares Outstanding	0	0	12	62	68	68	68	68	86	87

InPlay Oil Corp
TSX:IPO