$ 1,326,193 ----------- Purchase price allocation Oil and gas properties $ 1,384,026 Future income taxes $ (353,966) Cash $ 175,000 Receivables $ 228,891 Payables $ (107,758) ----------- Total $ 1,326,193 ===========