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

                                 AMENDMENT #1 TO
                                    FORM SB-2
                            FILE NUMBER: 333-131041
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933



                              ANCOR RESOURCES INC.
                           ---------------------------
                 (Name of small business issuer in its charter)

   NEVADA                            1000                      Applied For
- ----------------------------- --------------------------- ----------------------
State or jurisdiction of       Primary Standard Industrial  I.R.S. Employer
incorporation or organization  Classification Code Number  Identification No.

                              Ancor Resources Inc.
                               2328 Heather Street
                             Vancouver, B.C. V5Z 4R6
                             Telephone: 604-838-1926
                             Facsimile: 604-742-9993
         --------------------------------------------------------------
          (Address and telephone number of principal executive offices)

                           Empire Stock Transfer Inc.
                       7251 West Lake Mead Blvd Suite 300
                            Las Vegas, Nevada, 89128
                             Telephone: 702-562-4091
                             Facsimile: 702-562-4081
         --------------------------------------------------------------
            (Name, address and telephone number of agent for service)

Approximate date of                 as soon as practicable after the effective
                                    date of this
proposed sale to the public:        Registration Statement.

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box.  | X |

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the same offering. | |

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering.  | |

If this Form is a  post-effective  amendment filed pursuant to Rule 462(d) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering.

If      delivery of the  prospectus is expected to be made pursuant to Rule 434,
        check the following box. | |

                                       1
<page>

<table>
<caption>
                         CALCULATION OF REGISTRATION FEE
- -------------------------------------------------------------------------------------------------------------------
<s>                      <c>                    <c>                    <c>                    <c>
TITLE OF EACH CLASS OF   DOLLAR AMOUNT TO BE    PROPOSED MAXIUM        PROPOSED MAXIMUM       AMOUNT OF
SECURITIES TO BE         REGISTERED             OFFERING PRICE PER     AGGREGATE OFFERING     REGISTRATION FEE (2)
REGISTERED                                      SHARE (1)              PRICE (2)
- ------------------------ ---------------------- ---------------------- ---------------------- ---------------------
Common Stock                   $412,500                 $0.10                $412,500                $44.14
- ------------------------ ---------------------- ---------------------- ---------------------- ---------------------
</table>

(1)      Based on the last sales price on February 1, 2005.
(2)      Estimated solely for the purpose of calculating the registration fee in
         accordance with Rule 457 under the Securities Act.

The registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  registration  statement  shall  become
effective on such date as the  commission,  acting pursuant to Section 8(a), may
determine.


                  SUBJECT TO COMPLETION, Dated March 17, 2006


                                       2
<page>

                                   PROSPECTUS
                              ANCOR RESOURCES INC.
                                4,125,000 SHARES
                                  COMMON STOCK
                                ----------------
The selling shareholders named in this prospectus are offering all of the shares
of common stock offered through this prospectus.

Our common stock is presently not traded on any market or securities exchange.
                                ----------------

The purchase of the securities offered through this prospectus involves a high
degree of risk.  See Section Entitled "Risk Factors" on pages 6-8

The  information in this  prospectus is not complete and may be changed.  We may
not sell  these  securities  until the  registration  statement  filed  with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to  sell  these  securities  and it is not  soliciting  an  offer  to buy  these
securities in any state where the offer or sale is not permitted.

The  selling  shareholders  will sell our  shares  at $0.10 per share  until our
shares are quoted on the OTC Bulletin Board, and thereafter at prevailing market
prices or privately  negotiated prices. We cannot ensure that our shares will be
quoted on the OTC Bulletin Board.

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.

                                ----------------

                 The Date Of This Prospectus Is: March 17, 2006

                                       3
<page>

                                Table Of Contents

<table>
<caption>
                                                                                                                    Page
<s>                                                                                                                 <c>
Summary                                                                                                                5
Risk Factors                                                                                                           6
  -1     If we do not obtain additional financing, our business will fail                                              6
  -2     Because we have not commenced business operations, we face a high risk of business failure                    6
  -3     Because of the speculative nature of exploration of mining properties, there is substantial risk that
    our business will fail                                                                                             7
  -4     Because our continuation as a going concern is in doubt, we will be forced to cease business operations
    unless we can generate profit in the future.                                                                       7
  -5     Because of the inherent dangers involved in mineral exploration, there is a risk that we may incur
    liability or damages, which could hurt our financial position and possibly result in the failure of our            7
    business.
  -6     Even if we discover commercial reserves of precious metals on the Panther claim, we may not be able to
    successfully obtain commercial production                                                                          7
  -8     Because our directors  have other business  interests,  they may not be able or willing to devote a
    sufficient amount of time to our business operations,   causing our business to fail                               8
  -9     Because our directors have no technical experience in mineral exploration, our business has a high risk
    of failure                                                                                                         8
  -10    If a market for our common stock does not develop, shareholders may be unable to sell their shares and
    will incur losses as a result                                                                                      8
  -11    A purchaser is purchasing penny stock which limits the ability to sell stock                                  8
Use of Proceeds                                                                                                        8
Determination of Offering Price                                                                                        9
Dilution                                                                                                               9
Selling Securityholders                                                                                                9
Plan of Distribution                                                                                                  11
Legal Proceedings                                                                                                     13
Directors, Executive Officers, Promoters and Control Persons                                                          13
Security Ownership of Certain Beneficial Owners and Management                                                        14
Description of Securities                                                                                             15
Interest of Named Experts and Counsel                                                                                 16
Disclosure of Commission Position of Indemnification for Securities Act Liabilities                                   16
Organization Within Last Five Years                                                                                   16
Description of Business                                                                                               16
Compliance with Government Regulation                                                                                 19
Plan of Operations                                                                                                    21
Description of Property                                                                                               22
Certain Relationships and Related Transactions                                                                        22
Market for Common Equity and Related Stockholder Matters                                                              22
Executive Compensation                                                                                                23
Financial Statements                                                                                                  24
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                                  51
</table>

                                       4
<page>

                                     Summary

Prospective investors are urged to read this prospectus in its entirety.

We intend to be in the business of mineral  property  exploration.  To date,  we
have not conducted any exploration on our sole exploration  target,  the Panther
mineral claim located twenty-two kilometers southeast of Port Alberni, Vancouver
Island,  British  Columbia,  Canada.  We acquired  the  property  from  Laurence
Stephenson for $2,015.

Our objective is to conduct mineral exploration  activities on the Panther claim
in order to assess whether it possesses economic reserves of copper and gold. We
have not yet identified any economic  mineralization  on the Panther claim.  Our
proposed  exploration  program is  designed  to search for an  economic  mineral
deposit.

We were incorporated on October 11, 2004, under the laws of the state of Nevada.
Our principal  offices are located at 2328 Heather  Street,  Vancouver,  British
Columbia Canada V5Z 4R6. Our telephone number is (604) 838-1926.

The Offering:

Securities Being Offered       Up to 4,125,000 shares of common stock.

Offering Price                 The selling  shareholders will sell our shares at
                               $0.10 per share until our  shares are quoted on
                               the OTC Bulletin  Board,  and thereafter at
                               prevailing market  prices or privately
                               negotiated  prices.  We cannot ensure that our
                               shares  will be  quoted  on the OTC  Bulletin
                               Board.  We  determined  this   offering  price
                               based upon the price of the last sale of our
                               common  stock to investors.

Terms of the  Offering         The selling  shareholders will determine when
                               and how they will sell the  common  stock
                                offered in this prospectus.

Termination of the Offering    The offering   will  conclude  when all of the
                               4,125,000 shares of common stock have been  sold,
                               the   shares   no   longer   need  to  be
                               registered  to be  sold or we  decide  to
                                terminate the registration of the shares.

Securities Issued and to be Issued  8,125,000 shares
                                    of  our  common   stock  are  issued  and
                                    outstanding   as  of  the  date  of  this
                                    prospectus. All of the common stock to be
                                    sold under this  prospectus  will be sold
                                    by existing shareholders.

Use of Proceeds                  We  will not  receive any  proceeds  from the
                                 sale of the common  stock by the  selling
                                  shareholders.

                                       5
<page>


Summary Financial Information

Balance Sheet


                                      February 28, 2005            November 30,
                                          (audited)                   2005
                                                                   (unaudited)

Cash                                        $25,864                  $23,382
Total Assets                                $25,864                  $23,382
Liabilities                                 $ 3,015                  $ 7,008
Total Stockholders' Equity                  $22,849                  $16,374

Statement of Operations

                                           From Incorporation on
                                    October 11, 2004 to Novemer 30, 2005
                                                (unaudited)

Revenue
                                                  $0
Net Loss and Deficit                         ($9,526)

Risk Factors

An investment in our common stock  involves a high degree of risk. The following
is a discussion  of all of the material  risks  relating to the offering and our
business.  You should carefully consider the risks described below and the other
information in this prospectus  before  investing in our common stock. If any of
the  following  risks  occur,  our  business,  operating  results and  financial
condition could be seriously harmed. The trading price of our common stock could
decline  due to any of  these  risks,  and  you  may  lose  all or  part of your
investment.

If we do not obtain additional financing, our business will fail.

Our current  operating  funds are less than  necessary  to complete all intended
exploration  of the  Panther  claim,  and  therefore  we  will  need  to  obtain
additional financing in order to complete our business plan. We currently do not
have any  operations  and we have no income.  As well,  we will not  receive any
funds from this registration.

Our  business  plan  calls  for  significant  expenses  in  connection  with the
exploration of the Panther claim.  While we have sufficient funds to conduct the
recommended  phase one and two  exploration  programs  on the  claim,  which are
estimated to cost $5,000  each,  we will need  additional  funds to complete any
additional  recommended  exploration.  Even after completing these two phases of
exploration, we will not know if we have a commercially viable mineral deposit.

We will require  additional  financing to sustain our business  operations if we
are not successful in earning revenues once  exploration is complete.  We do not
currently have any  arrangements  for financing and may not be able to find such
financing if required.

Because  we have  not  commenced  business  operations,  we face a high  risk of
business failure.

We have not yet commenced exploration on the Panther claim. Accordingly, we have
no way to evaluate the likelihood that our business will be successful.  We were
incorporated  on October 11, 2004 and to date have been  involved  primarily  in
organizational  activities  and the  acquisition  of an  interest in the Panther
claim.  We have not  earned  any  revenues  as of the  date of this  prospectus.
Potential investors should be aware of the difficulties  normally encountered by

                                       6
<page>


new  mineral  exploration  companies  and  the  high  rate  of  failure  of such
enterprises.  The  likelihood  of  success  must be  considered  in light of the
problems,  expenses,  difficulties,  complications  and  delays  encountered  in
connection  with  the  exploration  of the  mineral  properties  that we plan to
undertake.   These  potential   problems  include,   but  are  not  limited  to,
unanticipated  problems  relating  to  exploration,  and  additional  costs  and
expenses that may exceed current estimates.

Prior to completion of our  exploration  stage, we anticipate that we will incur
increased operating expenses without realizing any revenues. We therefore expect
to incur significant losses into the foreseeable future. We recognize that if we
are unable to generate  significant  revenues  from  development  of the Panther
claim and the production of minerals from the claim, we will not be able to earn
profits or continue operations.

There is no history upon which to base any assumption as to the likelihood  that
we will prove successful, and it is doubtful that we will generate any operating
revenues  or ever  achieve  profitable  operations.  If we are  unsuccessful  in
addressing these risks, our business will most likely fail.

Because of the speculative nature of exploration of mining properties,  there is
a substantial risk that our business will fail.

The  search  for  valuable  minerals  as a  business  is  extremely  risky.  The
likelihood of our mineral claim containing  economic  mineralization or reserves
of gold is extremely remote.  Exploration for minerals is a speculative  venture
necessarily  involving  substantial risk. In all probability,  the Panther claim
does not contain any  reserves  and funds that we spend on  exploration  will be
lost.  As well,  problems  such as unusual or  unexpected  formations  and other
conditions are involved in mineral  exploration and often result in unsuccessful
exploration efforts. In such a case, we would be unable to complete our business
plan.

Because our  continuation  as a going concern is in doubt,  we will be forced to
cease business operations unless we can generate profit in the future.

The report of our independent accountant to our audited   financial   statements
dated July 29, 2005 for the period ended  February 28, 2005 indicates that there
are a number of factors that  raise  substantial  doubt   about our   ability to
continue as a going concern. Such factors  identified  in the report are that we
have no source of revenue and our dependence upon obtaining  adequate financing.
If we are not able to continue as a going concern, it is  likely  investors will
lose all of their investment.

Because of the inherent dangers involved in mineral exploration, there is a risk
that we may incur liability or damages,  which could hurt our financial position
and possibly result in the failure of our business.

The search for valuable minerals involves numerous hazards.  As a result, we may
become subject to liability for such hazards, including pollution,  cave-ins and
other  hazards  against which we cannot insure or against which we may elect not
to insure. The payment of such liabilities may have a material adverse effect on
our financial position.

Even if we discover commercial reserves of precious metals on the Panther claim,
we may not be able to successfully commence commercial production.

The Panther  claim does not contain any known bodies of  mineralization.  If our
exploration   programs  are  successful  in  establishing  copper  and  gold  of
commercial tonnage and grade, we will require additional funds in order to place
the Panther claim into commercial production.  We may not be able to obtain such
financing.

                                       7
<page>

Because our directors  have other  business  interests,  they may not be able or
willing  to  devote a  sufficient  amount  of time to our  business  operations,
causing our business to fail.

Our president,  Mr. Michael Sweeney,  intends to devote approximately 20% of his
business  time  providing his services to us and our directors Mr. Jim Callaghan
devoting  approximately  20% and Mr. Allan Beaton devoting 10% of their business
time.  While our  directors  presently  possess  adequate  time to attend to our
interests,  it is possible  that the demands on our  directors  from their other
obligations  could increase with the result that they would no longer be able to
devote sufficient time to the management of our business.

If a market for our common stock does not develop, shareholders may be unable to
sell their shares and will incur losses as a result.

There is currently no market for our common stock and no certainty that a market
will develop.  We currently plan to apply for listing of our common stock on the
over the  counter  bulletin  board upon the  effectiveness  of the  registration
statement,  of which this prospectus forms a part. Our shares may never trade on
the bulletin  board.  If no market is ever developed for our shares,  it will be
difficult for shareholders to sell their stock. In such a case, shareholders may
find that they are unable to achieve benefits from their investment.

A purchaser  is  purchasing  penny stock which limits his or her ability to sell
the stock.

The shares offered by this prospectus  constitute penny stock under the Exchange
Act.  The  shares  will  remain  penny  stock for the  foreseeable  future.  The
classification  of penny stock makes it more  difficult for a  broker-dealer  to
sell the stock into a secondary market, thus limiting investment liquidity.  Any
broker-dealer  engaged by the  purchaser  for the  purpose of selling his or her
shares in our  company  will be subject  to rules  15g-1  through  15g-10 of the
Exchange  Act.  Rather  than  creating a need to comply with those  rules,  some
broker-dealers will refuse to attempt to sell penny stock.

Forward-Looking Statements

This  prospectus  contains  forward-looking  statements  that involve  risks and
uncertainties.  We use words such as anticipate,  believe, plan, expect, future,
intend and similar expressions to identify such forward-looking  statements. You
should not place too much  reliance  on these  forward-looking  statements.  Our
actual  results  may  differ   materially   from  those   anticipated  in  these
forward-looking  statements  for many  reasons,  including the risks faced by us
described in the "Risk Factors" section and elsewhere in this prospectus.

                                 Use Of Proceeds

We will not  receive  any  proceeds  from the sale of the common  stock  offered
through this prospectus by the selling shareholders.


                         Determination Of Offering Price

The  selling  shareholders  will sell our  shares  at $0.10 per share  until our
shares are quoted on the OTC Bulletin Board, and thereafter at prevailing market
prices or privately  negotiated prices. We cannot ensure that our shares will be
quoted on the OTC Bulletin Board. We determined this offering price,  based upon
the price of the last sale of our common stock to investors.

                                       8
<page>

                                    Dilution

The common stock to be sold by the selling  shareholders is common stock that is
currently issued and outstanding.  Accordingly, there will be no dilution to our
existing shareholders.

                             Selling Securityholders

The  selling  shareholders  named in this  prospectus  are  offering  all of the
4,125,000 shares of common stock offered through this  prospectus.  These shares
were acquired from us in private  placements that were exempt from  registration
under  Regulation  S of the  Securities  Act of 1933.  The  shares  include  the
following:


1.   2,400,000 shares of our common stock that the selling shareholders acquired
     from us in an offering that was exempt from registration under Regulation S
     of the Securities Act of 1933 and was completed on January 10, 2005;

2.   1,700,000 shares of our common stock that the selling shareholders acquired
     from us in an offering that was exempt from registration under Regulation S
     of the Securities Act of 1933 and was completed on January 25, 2005;

3.   25,000 shares of our common stock that the selling shareholders acquired
     from us in an offering that was exempt from registration under Regulation S
     of the Securities Act of 1933 and was completed on February 1 2005;


The  following  table  provides as of the date of this  prospectus,  information
regarding  the  beneficial  ownership  of our  common  stock held by each of the
selling shareholders, including:

1.       the number of shares owned by each prior to this offering;
2.       the total number of shares that are to be offered for each;
3.       the total number of shares that will be owned by each upon completion
         of the offering; and
4.       the percentage owned by each upon completion of the offering.

<table>
<caption>
                                                            Total Number of
                                                            Shares to be       Total Shares       Percent Owned
                                         Shares Owned       Offered for        Owned Upon         Upon Completion
                                         Prior to this      Selling            Completion of      of this Offering
Name of Selling Stockholder              Offering           Shareholders       this Offering
                                                            Account
<s>                                      <c>                <c>                <c>                <c>
Joe Perri
2243 Folkstone Way, Suite 210                 300,000            300,000              Nil               Nil
West Vancouver, BC  V7T 2Y7

David Darmadi                                 300,000            300,000              Nil               Nil
663 East 7th Street
North Vancouver, BC  V7J 1S5

Velummylum Thamaraimanala                     300,000            300,000              Nil               Nil
1205 East 60th Avenue
Vancouver, BC  V5X 2A6

Philippehe Le Floc'h                          300,000            300,000              Nil               Nil
908 Berkley Road, Suite 232
North Vancouver, BC  V7H 1Y2
</table>

                                       9
<page>
<table>
<s>                                           <c>                <c>                  <c>               <c>
Tommas Perry
4356 Mountain Hwy                             300,000            300,000              Nil               Nil
North Vancouver, BC  V7K 2K2

Paul Frederick Horton                         300,000            300,000              Nil               Nil
1144 St. Georges Avenue, Suite 203
North Vancouver, BC  V7L 3H8

Jeyananthan Navaratnam                        300,000            300,000              Nil               Nil
339 East 7th Avenue, Suite 301
Vancouver, BC  V5T 1M9

Bette Richardson                              300,000            300,000              Nil               Nil
4428 West 4th Avenue
Vancouver, BC  V6R 2Y3

Frank Cerney                                  100,000            100,000              Nil               Nil
2914 Argo Place
Burnaby, BC  V3H 7G3

Wolfgang Shales                               100,000            100,000              Nil               Nil
1338 Homer Street, Suite 305
Vancouver, BC  V6B 6A7

Roya Haifi                                    100,000            100,000              Nil               Nil
8200 Park Road, Suite 201
Richmond, BC  V6Y 2Y8

Patrick Santalucia                            100,000            100,000              Nil               Nil
3643 William Street
Vancouver, BC  V5K 2Y6

Adrian Karasz                                 100,000            100,000              Nil               Nil
1364 Walnut Street
Vancouver, BC  V6J 3R3

Alexander Friio                               100,000            100,000              Nil               Nil
1482 Lynwood Avenue
Port Coquitlam, BC  V3B 5K6

Tony Mobilio                                  100,000            100,000              Nil               Nil
2560 East Georgia Street
Vancouver, BC  V5K 2J7

Andrew Burke                                  100,000            100,000              Nil               Nil
2155 West 7tth Avenue, Suite 303
Vancouver, BC  V6K 1X9

Martin Palin                                  100,000            100,000              Nil               Nil
1688 Robson Street, Suite 206
Vancouver, BC  V6G 1C7

Kyle Paracy                                   100,000            100,000              Nil               Nil
265 Seymour River Place
North Vancouver, BC  V7H 1S6

Adam Reznik                                   100,000            100,000              Nil               Nil
20804 97th Avenue
Langley, BC  V1M 3Z1
</table>

                                       10
<page>

<table>
<s>                                           <c>                <c>                  <c>               <c>

Dallas Seckler                                100,000            100,000              Nil               Nil
19108 McMyn Road
Pitt Meadows, BC  V3Y 2J2

Natalie Karam                                 100,000            100,000              Nil               Nil
1010 Wenda Crescent, PO Box 448
Garibaldi Highlands, BC V0N 1T0

Robert Rodda                                  100,000            100,000              Nil               Nil
1150 Denman Street
Vancouver ,BC  V6G 2M9

Vanessa Foster                                100,000            100,000              Nil               Nil
Union Steamship Marina
PO Box 265 RR1, Bowen Island, BC  V0N
1G0

Jim Patterson                                 100,000            100,000              Nil               Nil
1228 Marinaside Crescent, Suite 805
Vancouver, BC  V6J 3W4

Michael Loveless                              100,000            100,000              Nil               Nil
1240 Doran Road
North Vancouver, BC  V7K 1M7

Andrea Picchi                                  5,000              5,000               Nil               Nil
334 9th Street East
North Vancouver, BC  V7L 2B2

Barbara San Severino                           5,000              5,000               Nil               Nil
440 Macbeth Crescent
West Vancouver, BC  V7T 1V7

Giovan Picchi                                  5,000              5,000               Nil               Nil
B-220 Wooddale Road
North Vancouver, BC  V7N 1S5

Dian Hansen                                    5,000              5,000               Nil               Nil
3365 Spruce Road
Roberts Creek, BC  V0N 2W2

Colette Perry                                  5,000              5,000               Nil               Nil
4356 Mountain Hwy
North Vancouver, BC  V7K 2K2
</table>


Each of the  above  shareholders  beneficially  owns  and has  sole  voting  and
investment  over all  shares or rights to the  shares  registered  in his or her
name.  The numbers in this table  assume  that none of the selling  shareholders
sells shares of common stock not being  offered in this  prospectus or purchases
additional shares of common stock, and assumes that all shares offered are sold.
The percentages are based on 4,125,000 shares of common stock outstanding on the
date of this prospectus.

None of the selling shareholders:

(1)  has had a material relationship with us other than as a shareholder at any
     time within the past three years;

(2)  has ever been one of our officers or directors; or

                                       11
<page>

(3)  is a broker-dealer or affiliate of a broker dealer.

Plan Of Distribution

The selling  shareholders  may sell some or all of their  common stock in one or
more transactions, including block transactions. Such sales may occur in private
transactions  arranged by each selling  shareholder  in  accordance  with resale
exemptions  in  applicable  jurisdictions  or through the  facilities of the OTC
Bulletin Board,  if we  successfully  obtain a quotation for our stock, of which
there is no guarantee.

The  selling  shareholders  will sell our  shares  at $0.10 per share  until our
shares are quoted on the OTC Bulletin Board, and thereafter at prevailing market
prices or privately  negotiated prices. We cannot ensure that our shares will be
quoted on the OTC Bulletin Board.

We determined this offering price  arbitrarily  based upon the price of the last
sale of our common stock to investors. The shares may also be sold in compliance
with the Securities and Exchange Commission's Rule 144.

We are bearing all costs relating to the registration of the common stock. These
are estimated to be $10,500.  The selling  shareholders,  however,  will pay any
commissions  or other fees payable to brokers or dealers in connection  with any
sale of the common stock.

The selling shareholders must comply with the requirements of the Securities Act
and the Exchange Act in the offer and sale of the common stock.  In  particular,
during such times as the selling  shareholders  may be deemed to be engaged in a
distribution  of  the  common  stock,  and  therefore  be  considered  to  be an
underwriter, they must comply with applicable law and may, among other things:

1.   Not engage in any stabilization activities in connection with our common
     stock;

2.   Furnish each broker or dealer through which common stock may be offered,
     such copies of this prospectus, as amended from time to time, as may be
     required by such broker or dealer; and

3.   Not bid for or purchase any of our securities or attempt to induce any
     person to purchase any of our securities other than as permitted under the
     Exchange Act.

The  Securities  Exchange  Commission  has  also  adopted  rules  that  regulate
broker-dealer  practices in connection with transactions in penny stocks.  Penny
stocks are generally  equity  securities  with a price of less than $5.00 (other
than securities registered on certain national securities exchanges or quoted on
the Nasdaq  system,  provided  that current  price and volume  information  with
respect to  transactions  in such  securities  is  provided  by the  exchange or
system).

The penny stock rules require a broker-dealer, prior to a transaction in a penny
stock not  otherwise  exempt  from  those  rules,  deliver a  standardized  risk
disclosure document prepared by the Commission, which:

1    contains a description of the nature and level of risk in the market for
     penny stocks in both public offerings and secondary trading;
2    contains a description of the broker's or dealer's duties to the customer
     and of the rights and remedies available to the customer with respect to a
     violation of such duties;
3    contains a brief, clear, narrative description of a dealer market,
     including "bid" and "ask" prices for penny stocks and the significance of
     the spread between the bid and ask price;
4    contains a toll-free telephone number for inquiries on disciplinary
     actions;
5    defines significant terms in the disclosure document or in the conduct of
     trading penny stocks; and
6    contains such other information and is in such form (including language,
     type, size, and format) as the Commission shall require by rule or
     regulation;

                                       12
<page>

The broker-dealer also must provide, prior to proceeding with any transaction in
a penny stock, the customer:

1    with bid and offer quotations for the penny stock;
2    details of the compensation of the broker-dealer and its salesperson in the
     transaction;
3    the number of shares to which such bid and ask prices apply, or other
     comparable information relating to the depth and liquidity of the market
     for such stock; and
4    monthly account statements showing the market value of each penny stock
     held in the customer's account.

In  addition,  the penny stock rules  require that prior to a  transaction  in a
penny stock not otherwise exempt from those rules; the broker-dealer must make a
special written  determination that the penny stock is a suitable investment for
the purchaser and receive the purchaser's written  acknowledgment of the receipt
of a risk disclosure  statement,  a written agreement to transactions  involving
penny stocks,  and a signed and dated copy of a written  suitability  statement.
These  disclosure  requirements  will have the effect of  reducing  the  trading
activity  in the  secondary  market for our stock  because it will be subject to
these penny stock rules.  Therefore,  stockholders  may have difficulty  selling
those securities.

Legal Proceedings

We are not currently a party to any legal  proceedings.  Our address for service
of process  in Nevada is 7251 West Lake Mead Blvd  Suite 300 Las Vegas,  Nevada,
89128.

Directors, Executive Officers, Promoters And Control Persons

Our  executive  officers  and  directors  and  their  age as of the date of this
prospectus is as follows:

Directors:

Name of Director                         Age
- ---------------------------------------- ----------
Michael Sweeney                          41
- ---------------------------------------- ----------
Jim Callaghan                            48
- ---------------------------------------- ----------
Allan J. Beaton                          56

Executive Officers:

Name of Officer                      Age   Office
- ----------------------------------- -----  ------------------------------------
Michael Sweeney                       41   President and Chief Executive Officer
- ----------------------------------- -----  ------------------------------------
Jim Callaghan                         48   Secretary and Treasurer

Biographical Information

Set forth below is a brief description of the background and business experience
of our executive officer and director for the past five years.

Mr. Michael Sweeney has acted as our president, chief executive officer and as a
director since our incorporation on October 11, 2004. Mr. Sweeney has been the
general manager of the Orange Hotel located in Vancouver since November 1989.

Mr. Sweeney does not have any professional training or technical credentials in
the exploration, development and operation of mines.

                                       13
<page>


Mr.Sweeney  intends  to devote  approximately  20% of his  business  time to our
affairs.

Mr. Jim Callaghan has acted as a director, secretary and treasurer since our
incorporation on October 11, 2004. Mr. Callaghan has been a purser with Air
Canada since October 1979.

Mr. Callaghan does not have any professional training or technical credentials
in the exploration, development and operation of mines.

Mr. Callaghan intends to devote approximately 20% of his business time to our
affairs.

Mr. Allan J. Beaton has acted as a director since July 27, 2005. Mr. Beaton is a
graduate of the Nova Scotia Technical College (Dalhousie) with a degree in
mining engineering. Mr. Beaton has been the principal of A.J. Beaton Mining, a
geological consulting company since 1987. He has also been president of Uganda
Gold Mining Ltd., an Alberta and British Columbia reporting company involved in
mineral exploration since 1998.

Mr. Beaton intends to devote approximately 10% of his business time to our
affairs.

Term of Office

Our  directors  are  appointed for a one-year term to hold office until the next
annual  general  meeting of our  shareholders  or until  removed  from office in
accordance with our bylaws. Our officers are appointed by our board of directors
and hold office until removed by the board.

Significant Employees

We have no significant employees other than the officers and directors described
above.

Security Ownership Of Certain Beneficial Owners And Management

The following  table provides the names and addresses of each person known to us
to own  more  than 5% of our  outstanding  common  stock  as of the date of this
prospectus,  and by the officers  and  directors,  individually  and as a group.
Except as otherwise indicated, all shares are owned directly.

<table>
<caption>
                                                                                Amount of
Title of Class          Name of beneficial owner                                beneficial        Percent of class
                                                                                ownership
- ----------------------- ------------------------------------------------------- ----------------- -----------------
<s>                     <c>                                                     <c>               <c>
Common stock            Michael Sweeney                                            3,000,000           36.92%

- ----------------------- ------------------------------------------------------- ----------------- -----------------

Common stock            Jim Callaghan                                              1,000,000           12.31%

- ----------------------- ------------------------------------------------------- ----------------- -----------------

Common stock            Allan J. Beaton                                               Nil                0%


Common stock            All officers and directors as a group that consists        4,000,000           49.23%
                        of three people
</table>

The percent of class is based on  8,125,000  shares of common  stock  issued and
outstanding as of the date of this prospectus.

                                       14
<page>

                            Description Of Securities

General

Our authorized  capital stock consists of 75,000,000 shares of common stock at a
par value of $0.001 per share.

Common Stock

As of March 17, 2006,  there   were 8,125,000  shares of our common stock issued
and outstanding that are held by thirty-two  stockholders of record.  Holders of
our  common  stock  are  entitled  to one  vote for  each  share on all  matters
submitted to a stockholder vote.  Holders of common stock do not have cumulative
voting  rights.  Therefore,  holders of a majority of the shares of common stock
voting for the election of directors can elect all of the directors. Two persons
present and being,  or  representing  by proxy,  shareholders  are  necessary to
constitute a quorum at any meeting of our stockholders. A vote by the holders of
a  majority  of  our  outstanding  shares  is  required  to  effectuate  certain
fundamental corporate changes such as liquidation, merger or an amendment to our
articles of incorporation.

Holders of common stock are entitled to share in all dividends that the board of
directors,  in its  discretion,  declares from legally  available  funds. In the
event of a  liquidation,  dissolution  or winding  up,  each  outstanding  share
entitles  its holder to  participate  pro rata in all assets that  remain  after
payment of  liabilities  and after  providing  for each class of stock,  if any,
having preference over the common stock.

Holders of our common stock have no pre-emptive rights, no conversion rights and
there are no redemption provisions applicable to our common stock.

Preferred Stock

We do not have an authorized class of preferred stock.

Dividend Policy

We have  never  declared  or paid any cash  dividends  on our common  stock.  We
currently intend to retain future earnings,  if any, to finance the expansion of
our business. As a result, we do not anticipate paying any cash dividends in the
foreseeable future.

Share Purchase Warrants

We have not issued and do not have  outstanding  any warrants to purchase shares
of our common stock.

Options

We have not issued and do not have outstanding any options to purchase shares of
our common stock.

Convertible Securities

We have not issued and do not have  outstanding any securities  convertible into
shares of our common stock or any rights convertible or exchangeable into shares
of our common stock.

                                       15
<page>


                     Interests Of Named Experts And Counsel

No expert or counsel named in this  prospectus  as having  prepared or certified
any part of this  prospectus or having given an opinion upon the validity of the
securities  being  registered or upon other legal matters in connection with the
registration  or offering  of the common  stock was  employed  on a  contingency
basis, or had, or is to receive, in connection with the offering,  a substantial
interest,  direct  or  indirect,  in the  registrant.  Nor was any  such  person
connected with the registrant as a promoter,  managing or principal underwriter,
voting trustee, director, officer, or employee.

The  financial  statements  included  in this  prospectus  and the  registration
statement have been audited by Staley, Okada & Partners,  Chartered Accountants,
to the extent and for the periods set forth in their report appearing  elsewhere
in this document and in the  registration  statement filed with the SEC, and are
included in reliance  upon such report given upon the  authority of said firm as
experts in auditing and accounting.

 Disclosure Of Commission Position Of Indemnification For Securities Act
 Liabilities

Our directors  and officers are  indemnified  as provided by the Nevada  Revised
Statutes and our Bylaws.  These  provisions  provide  that we shall  indemnify a
director or former  director  against all expenses  incurred by him by reason of
him acting in that  position.  The  directors  may also cause us to indemnify an
officer, employee or agent in the same fashion.

We have  been  advised  that  in the  opinion  of the  Securities  and  Exchange
Commission  indemnification  for liabilities arising under the Securities Act is
against  public policy as expressed in the  Securities  Act, and is,  therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  is  asserted  by one of our  directors,  officers,  or  controlling
persons in connection with the securities being  registered,  we will, unless in
the  opinion of our legal  counsel  the matter has been  settled by  controlling
precedent, submit the question of whether such indemnification is against public
policy to a court of appropriate  jurisdiction.  We will then be governed by the
court's decision.

                       Organization Within Last Five Years

We were  incorporated on October 11, 2004 under the laws of the state of Nevada.
On that date, Michael Sweeney and Jim Callaghan were appointed as our directors.
As well, Mr. Sweeney was appointed as our president and chief executive  officer
while Mr.  Callaghan was appointed as our secretary and  treasurer.  On July 27,
2005, Mr. Allan J. Beaton was appointed as a director.

Description Of Business

We intend to commence  operations as an exploration  stage  company.  We will be
engaged in the acquisition and exploration of mineral  properties with a view to
exploiting  any mineral  deposits  we  discover.  We own a 100%  interest in one
mineral claim known as the Panther claim located twenty-two kilometers southeast
of Port Alberni,  Vancouver Island, British Columbia,  Canada. We purchased this
claim from Laurence Stephenson.

There is no assurance that a commercially  viable mineral  deposit exists on the
Panther  claim.  We do not  have  any  current  plans to  acquire  interests  in
additional mineral  properties,  though we may consider such acquisitions in the
future.

Mineral property  exploration is typically  conducted in phases. Each subsequent
phase of exploration  work is  recommended  by a geologist  based on the results
from the most recent phase of exploration. We have not yet commenced the initial
phase of exploration on the Panther claim.  Once we have completed each phase of

                                       16
<page>

exploration,  we will make a decision as to whether or not we proceed  with each
successive  phase based upon the  analysis of the results of that  program.  Our
directors  will  make  this  decision  based  upon  the  recommendations  of the
independent geologist who oversees the program and records the results.

Our plan of operation  is to conduct  exploration  work on the Panther  claim in
order to ascertain whether it possesses economic  quantities of copper and gold.
There can be no assurance that an economic mineral deposit exists on the Panther
claim until appropriate exploration work is completed.

Even if we complete our proposed  exploration  programs on the Panther claim and
we are  successful  in  identifying  a  mineral  deposit,  we will have to spend
substantial  funds on further  drilling and  engineering  studies before we will
know if we have a commercially viable mineral deposit.

Panther claim Purchase

On January 28,  2005,  we entered into a Mineral  Property  Staking and Purchase
Agreement with Laurence  Stephenson  whereby we purchased a 100% interest in the
Panther mineral claim for $2,015.

Description, Location and Access

The Panther claim is located in the  approximately  22  kilometers  southeast of
Port Hardy,  British Columbia on Vancouver Island,  just south of Father and Son
Lake in the Alberni Mining District.  Local access to the property is accessable
by vehicle,  six  kilometers  via a logging road located off Port Alberni's main
road.

Climate and Topography

The  climate  consists  of mild  springs  with some  precipitation,  warm to hot
summers and cold,  wet  winters  with  snowfall  mainly in January at the higher
elevations.

The property  lies in a forested  area with  elevations  ranging from 800 meters
to1,000 meters. The topography is rugged along the higher elevations. The slopes
are  actively  being logged and  re-growth  is found in other areas.  Vegetation
consists of a mix of cedar,  hemlock,  spruce trees as well as alder, willow and
cottonwood  trees along the poorly drained areas.  Undergrowth  brush is typical
with devil's club, salal and other assorted berry bushes.

 Title to the Panther claim

The Panther claim consists of one mineral claim  comprising 24 units. A "mineral
claim"  refers to a  specific  section of land over  which a title  holder  owns
rights to explore the ground and subsurface,  and extract minerals. Title to the
Panther claim is registered in the name of the claim vendor.

Claims details are as follows:

Claim Name                 Record Number               Expiry Date
- ----------------           ----------------            ----------------------
 Panther                    510012                        April 1, 2006

The claim is in good  standing  until  April 1, 2006.  This means that the claim
will expire on April 1, 2006 and we complete at least $100 worth of  exploration
work on the claim by that date. In subsequent years, we must spend at least $200
on the claim to extend the expiry date by one year.

                                       17
<page>

Mineralization

There are two  styles of  mineralization  present  in the  Mineral  Creek  fault
representing the types of mineralization  to be expected.  A fault is a fracture
caused by movement of rock under the earth's surface.  First, gold occurs in the
wide area of cataclastic  rock spread out in bedded  volcaniclastic  and aphyric
rocks adjacent to the fault.  Cataclastic  rock is angular  fragmented  powdered
rock formed by the  crushing and shearing  from  movement of the earth's  crust.
Volcaniclastic  rock is volcanic  rock formed by  pre-existing  rock and Aphyric
rock is basalt  (volcanic  igneous rock made of iron and magnesium),  containing
plagioclase phenocrysts (large crystals set in volacanic igneous rock containing
calcium, sodium, aluminum, silicon, and oxygen).

Secondly,  gold occurs in quartz veins  containing minor pyrite and arsenopyrite
minerals.  Pyrite is a common mineral  containing  mainly iron disulfide that is
pale yellow in color, also referred to as "fool's gold". Arsenopyrite is a steel
grey to silver white sulphide mineral and is the principle ore of arsenic. These
veins are possibly  from the Tertiary  age,  which refers to 65.5 million  years
ago.

Major shear  structures  appear to be closely  associated  with the  mineralized
zones and felsic intrusives are proximal to, if not intermixed, with most of the
showings. Felsic intrusives are light-colored igneous rocks with an abundance of
light-colored  minerals  that  mineralized  from molten lava beneath the earth's
crust.

There are  possibly  two other  deposit  types.  One is skarn,  which  refers to
metamorphic  rocks  surrounding  an  igneous  intrusive  rock  that is formed by
thermal  metamorphism  and  metasomatism  when it comes in contact with magmatic
intrusive  carbonate-rich  rocks such as limestone and  dolostone.  Limestone is
sedimentary  rock made  mostly of  calcium  carbonate  (calcite)  and  dolostone
sedimentary rock is composed primarily of calcium,  magnesium, carbon and oxygen
(dolomite).  Thermal  metamorphism  refers  to  the  changes  over  time  in the
composition  and  structure of rocks  caused by pressure and high  temperatures.
Metasomatism   refers  to  the  process  by  which  a  rock's  overall  chemical
composition changes during metamorphism because of reactions with hot water that
bring in or  remove  elements.  Typical  skarn  minerals  include  magnetite  (a
naturally magnetic mineral mostly made of iron oxide) and silicate minerals such
as pyroxene  (containing  iron,  magnesium,  and  calcium),  garnet  (containing
aluminum,  iron,  magnesium and calcium),  idocrase or  vesuvianite  (containing
magnesium,   and  calcium),   wollastonite   (containing  iron,   magnesium  and
manganese),  actinolite  (containing  iron,  magnesium,  and  calcium),  epidote
(containing aluminum, iron, magnesium and calcium).

The second possible  deposit type being many layers of sulphide  minerals within
the volcanic rock.  Sulphide  mineral groups contain  sulphur  combined with any
metal or metals.

Exploration History

Little  exploration  work had been done the  Panther  claim.  The  property  was
explored  in  the  mid-late  1930's  and  early  1940's.  Several  showings  and
occurrences  of  mineralization  were  mined at the north of the  property.  The
Panther  property was again mined post war but no  exploration  or mining on the
property has occurred since.

Geological Report

We retained Mr. William G. Timmins, a professional geologist, to complete an
evaluation of the Panther claim and to prepare a geology report on the claim.

Mr. Timmins is a professional geologist who graduated from the Provincial
Institute of Mining of Haileybury Ontario (1956) and attended Michigan
Technological University (1962-1965). Mr. Timmins has been continuously employed
as a geologist since he completed his education. He is a member of the
Association of Professional Engineers and Geoscientists of the Province of
British Columbia.

                                       18
<page>

Mr. Timmins recommends an initial  exploration program consisting of two phases.
The first phase would consist of geological  mapping,  sampling and prospecting.
Geological  mapping involves  plotting  previous  exploration data relating to a
property  area on a map in order to  determine  the best  property  locations to
conduct subsequent  exploration work.  Sampling involves gathering rock and soil
samples  from  property  areas  with the  most  potential  to host  economically
significant mineralization.  All samples gathered are sent to a laboratory where
they are crushed  and  analysed  for metal  content.  Prospecting  is the act of
searching for mineral or ore deposits.

We intend to  commence  the phase one  program  in the spring of 2006 and expect
that the program will take two to three months to complete.  We will pay for the
costs  of the  phase  one  program  from  existing  cash on hand.  Phase  one is
estimated cost is approximately $5,000.

The second phase would  consist of a geophysical  survey and detailed  sampling.
Geophysical  surveying  is the search for  mineral  deposits  by  measuring  the
physical  property of  near-surface  rocks,  and  looking for unusual  responses
caused by the presence of mineralization.  Electrical, magnetic,  gravitational,
seismic  and  radioactive  properties  are  the  ones  most  commonly  measured.
Geophysical  surveys  are  applied in  situations  where  there is  insufficient
information  obtainable  from the property  surface to allow  informed  opinions
concerning the merit of properties.  This exploration will focus on areas on the
property that are identified in phase one as containing mineralization.  We will
gather  additional  rock samples from the property  surface from these areas and
have  our  consulting   geologist   determine  whether  there  is  a  geological
explanation to explain the patterns of mineralization found on the property.

We intend to  commence  the phase two  program  in the summer of 2006 and expect
that the program will take two months to complete.  We have sufficient  funds on
hand to cover  phase  two  exploration  costs.  Phase two is  estimated  cost is
approximately $5,000.

Compliance with Government Regulation

We will be required  to comply with all  regulations,  rules and  directives  of
governmental  authorities and agencies applicable to the exploration of minerals
in Canada generally, and in British Columbia specifically.

We will have to sustain the cost of reclamation and environmental  mediation for
all exploration and development  work  undertaken.  The amount of these costs is
not known at this time as we do not know the extent of the  exploration  program
that  will  be  undertaken  beyond  completion  of the  currently  planned  work
programs.  Because  there is presently no  information  on the size,  tenor,  or
quality of any resource or reserve at this time,  it is impossible to assess the
impact of any capital  expenditures on earnings or our  competitive  position in
the event a potentially economic deposit is discovered.

If we enter into  production,  the cost of complying  with permit and regulatory
environment  laws will be greater  than in the  exploration  phases  because the
impact on the project area is greater.  Permits and regulations will control all
aspects of any production program if the project continues to that stage because
of the potential impact on the environment.  Examples of regulatory requirements
include:


- -    Water discharge will have to meet water standards;

- -    Dust generation will have to be minimal or otherwise re-mediated;

                                       19
<page>

- -    Dumping of material on the surface will have to be re-contoured and
     re-vegetated;

- -    An assessment of all material to be left on the surface will need to be
     environmentally benign;

- -    Ground water will have to be monitored for any potential contaminants;

- -    The socio-economic impact of the project will have to be evaluated and if
     deemed negative, will have to be re-mediated; and

- -    There will have to be an impact report of the work on the local fauna and
     flora.

Because  there will not be any  appreciable  disturbance  to the land during the
phase one and two exploration programs on the Panther claim, we will not have to
seek any government approvals prior to conducting exploration.

Employees

We have no employees as of the date of this prospectus other than our directors.

Research and Development Expenditures

We have not incurred any other  research or development  expenditures  since our
incorporation.

Subsidiaries

We do not have any subsidiaries.

Patents and Trademarks

We do not own, either legally or beneficially, any patents or trademarks.

Reports to Security Holders

Although  we are not  required  to  deliver a copy of our  annual  report to our
security  holders,  we  will  voluntarily  send a copy  of  our  annual  report,
including  audited  financial  statements,  to any  registered  shareholder  who
requests it. We will not be a reporting  issuer with the Securities and Exchange
Commission until our registration statement on Form SB-2 is declared effective.

We have filed a registration statement on Form SB-2, under the Securities Act of
1933, with the Securities and Exchange  Commission with respect to the shares of
our common stock offered through this prospectus.  This prospectus is filed as a
part of that registration statement, but does not contain all of the information
contained in the  registration  statement and exhibits.  Statements  made in the
registration  statement  are summaries of the material  terms of the  referenced
contracts,  agreements  or  documents  of  the  company.  We  refer  you  to our
registration  statement  and each  exhibit  attached  to it for a more  detailed
description of matters involving the company, and the statements we have made in
this prospectus are qualified in their entirety by reference to these additional
materials.  You may inspect the registration  statement,  exhibits and schedules
filed with the Securities and Exchange Commission at the Commission's  principal
office  in  Washington,  D.C.  Copies  of all or any  part  of the  registration
statement may be obtained from the Public  Reference  Section of the  Securities
and Exchange  Commission,  100 F Street NE, Washington,  D.C. 20549. Please call
the Commission at 1-800-SEC-0330 for further information on the operation of the
public reference rooms. The Securities and Exchange  Commission also maintains a
web site at  http://www.sec.gov  that contains  reports,  proxy  statements  and
information  regarding registrants that file electronically with the Commission.
This  site  contains  information  statements  and other  information  regarding
issuers that file electronically with the Commission. Our registration statement
and the referenced exhibits can also be found on this site.

                                       20
<page>

Plan Of Operations

Our plan of operation for the next twelve months is to complete the  recommended
phase one and two  exploration  programs on the Panther  claim  consisting  of a
geological mapping, geochemical sampling, geophysical surveying and prospecting.
We anticipate that these exploration  programs will cost approximately  $10,000.
To date, we have not commenced exploration on the Panther claim.

We plan to commence the phase one  exploration  program on the Panther  claim in
the spring of 2006. The program should take approximately two to three months to
complete. We will then undertake the phase two work program during the summer of
2006.  This program will take  approximately  two months to complete.  We do not
have any verbal or written  agreement  regarding  the retention of any qualified
engineer or geologist  for these  exploration  programs,  though Mr.  William G.
Timmins has indicated that he will oversee all exploration if he is available.

Our budgets for the phase one and two exploration programs are as follows:

Budget - Phase 1

         Senior Geologist - 4 days @ $500/day                         $   2,000
         Geological technician 4 days @ $250/day                      $   1,000
         Equipment rental  - 1-4 wheeldrive vehicles @$85/day         $     340
         Fuel, Food, Field Supplies                                   $     800
         Assays   15 @ $20 each                                       $     300
         Report                                                       $     500
         Filing Fees                                                  $      60
                                                                      ----------

         Total Phase I                                                US$  5,000
                                                                      ----------

Budget - Phase 2

         Follow-up Geochem and Detailed Geology sampling              $   3,000
         Assays 75 @ $20 per assay                                    $   1,500
         Contingency                                                  $     500
                                                                      ----------

         Total Phase II                                               US$  5,000
                                                                      ----------

         Grand Total - Phase I and II                                 US$ 10,000

We will finance the cost of the phase one and two exploration programs from cash
on hand.

After the  completion  of the phase two  exploration  program,  we will have our
consulting  geologist prepare a report discussing the results and conclusions of
the first two phases of  exploration.  We will also ask him to provide us with a
recommendation for additional  exploration work on the Panther claim, which will
include a proposed budget.

As well, we anticipate  spending an additional  $15,000 on administrative  fees,
including  fees  payable  in  connection  with the  filing of this  registration
statement and complying with reporting obligations.  Total expenditures over the
next 12 months are therefore expected to be $35,000.

While we have enough funds to cover the  anticipated  exploration  expenses,  we
will  require  additional  funding  in order  to  proceed  with  any  additional
recommended  exploration on the Panther  claim.  We anticipate  that  additional
funding  will be in the form of  equity  financing  from the sale of our  common
stock or from director loans.  We do not have any  arrangements in place for any
future equity financing or loans.

                                       21
<page>

Results Of Operations For The Period From Inception Through November 30, 2005

We have not earned any revenues  from our  incorporation  on October 11, 2004 to
November 30, 2005.  We do not anticipate earning  revenues  unless we enter into
commercial  production  on the Panther  claim,  which is  doubtful.  We have not
commenced  the  exploration  stage of our  business and can provide no assurance
that we will discover  economic  mineralization on the Panther claim, or if such
minerals are discovered, that we will enter into commercial production.

We incurred operating expenses in the amount of $9,526 for the period  from  our
inception on October 11, 2004 to November 30, 2005. These   operating   expenses
were comprised of mineral property acquisition   costs   of $2,015, professional
expenses of $6,668, organizational   costs of $500, transfer  agent fees of $225
and office and sundry fees of $118.


We have not attained  profitable  operations  and are dependent  upon  obtaining
financing  to pursue  exploration  activities.  For these  reasons our  auditors
believe  that there is  substantial  doubt that we will be able to continue as a
going concern.

Description Of Property

We have the right to explore for and extract  minerals from the Panther  mineral
claim.  We do not own any real  property  interest in the  Panther  claim or any
other property.

Certain Relationships And Related Transactions

None of the  following  parties has,  since our date of  incorporation,  had any
material  interest,  direct or indirect,  in any  transaction  with us or in any
presently proposed transaction that has or will materially affect us:

*    Any of our directors or officers;
*    Any person proposed as a nominee for election as a director;
*    Any person who beneficially owns, directly or indirectly, shares carrying
     more than 10% of the voting rights attached to our outstanding shares of
     common stock;
*    Our promoters, Michael Sweeney and Jim Callaghan;
*    Any member of the immediate family of any of the foregoing persons.

Market For Common Equity And Related Stockholder Matters

No Public Market for Common Stock

There is presently no public market for our common stock. We anticipate applying
for trading of our common stock on the over the counter  bulletin board upon the
effectiveness  of the  registration  statement of which this prospectus  forms a
part. However, we can provide no assurance that our shares will be traded on the
bulletin board or, if traded, that a public market will materialize.

Stockholders of Our Common Shares

As of the date of this  registration  statement,  we have thirty-two  registered
shareholders.

                                       22
<page>

Rule 144 Shares

A total of 4,000,000  shares of our common stock are available for resale to the
public in accordance with the volume and trading  limitations of Rule 144 of the
Act.  In  general,  under  Rule 144 as  currently  in  effect,  a person who has
beneficially  owned shares of a company's  common stock for at least one year is
entitled to sell within any three month  period a number of shares that does not
exceed the greater of:

1.   1% of the number of shares of the company's common stock then outstanding
     which, in our case, will equal 81,250 shares as of the date of this
     prospectus; or

2.   the average weekly trading volume of the company's common stock during the
     four calendar weeks preceding the filing of a notice on Form 144 with
     respect to the sale.

Sales under Rule 144 are also  subject to manner of sale  provisions  and notice
requirements  and to the  availability of current public  information  about the
company.

Under Rule 144(k),  a person who is not one of the  company's  affiliates at any
time during the three months  preceding a sale, and who has  beneficially  owned
the shares  proposed  to be sold for at least two  years,  is  entitled  to sell
shares without  complying with the manner of sale,  public  information,  volume
limitation or notice provisions of Rule 144.

As of the date of this  prospectus,  persons who are our affiliates  hold all of
the 4,000,000 shares that may be sold pursuant to Rule 144.

Registration Rights

We have not granted  registration  rights to the selling  shareholders or to any
other persons.

Dividends

There are no  restrictions  in our  articles  of  incorporation  or bylaws  that
prevent us from declaring  dividends.  The Nevada Revised Statutes,  however, do
prohibit  us  from  declaring  dividends  where,  after  giving  effect  to  the
distribution of the dividend:

1.   we would not be able to pay our debts as they become due in the usual
     course of business; or

2.   our total assets would be less than the sum of our total liabilities plus
     the amount that would be needed to satisfy the rights of shareholders who
     have preferential rights superior to those receiving the distribution.

We have not declared any dividends,  and we do not plan to declare any dividends
in the foreseeable future.

                             Executive Compensation

Summary Compensation Table

The table below  summarizes all  compensation  awarded to, earned by, or paid to
our executive officers by any person for all services rendered in all capacities
to us for the fiscal period from our inception on October 11, 2004 to   November
30, 2005 and the subsequent period to the date of this prospectus.

                                       23
<page>


<table>
<caption>
                                            Annual Compensation

                                                                            Restr        Options/SARS  LTP
                                                                 Other      Stock        (#)           payouts ($)
Name               Title           Year    Salary     Bonus      Comp.      Awarded
- ------------------ --------------- ------- ---------- ---------- ---------- ------------ ------------- ------------
<s>                <c>             <c>     <c>        <c>        <c>        <c>          <c>           <c>
Michael Sweeney    President        2004      $0          0          0           0            0            $0
                   CEO, &           2005      $0          0          0           0            0            $0
                   Director
- ------------------ --------------- ------- ---------- ---------- ---------- ------------ ------------- ------------
Jim Callaghan      Director,        2004      $0          0          0           0            0            $0
                   Secretary        2005      $0          0          0           0            0            $0
                   Treasurer
- ------------------ --------------- ------- ---------- ---------- ---------- ------------ ------------- ------------
Allan J. Beaton    Director         2005      $0          0          0           0            0            $0
</table>

Stock Option Grants

We have not  granted  any stock  options  to the  executive  officers  since our
inception.

Consulting Agreements

We do not have any employment or consulting agreement with our directors or
officers. We do not pay Mr. Sweeney, Mr. Callaghan or Mr. Beaton any amount for
acting as directors of the Company.

Financial Statements

Index to Financial Statements:

1.       Report of Independent Registered Public Accounting Firm;

2.       Audited  financial   statements  for  the  period  ending
         February 28, 2005 and interim unaudited  financial  statements for
         the period November 30, 2005, including:

              a.        Balance Sheets;

              b.        Statements of Operations;

              c.        Statement of Stockholders' Equity;

              d.        Statements of Cash Flows; and

              e.        Notes to Financial Statements


                                       24
<page>

================================================================================

Staley, Okada & Partners                 Suite 400-899 West Pender Street
Chartered Accountants                    Vancouver, BC Canada V6C 3B2
                                         Tel 604 694-6070
                                         Fax 604 585-8377
                                         info@staleyokada.com
                                         www.staleyokada.com


Report of Independent Registered Public Accounting Firm
- --------------------------------------------------------------------------------

To the Stockholders of Ancor Resources Inc.:


We have audited the  accompanying  balance  sheet of Ancor  Resources  Inc. (the
"Company")  as at February  28, 2005 and the  related  statements  of changes in
stockholders'  equity,  operations  and cash flows for the period from inception
(October  11, 2004) to February 28, 2005.  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 the Standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and  perform the audit to obtain  reasonable  assurance  whether  the  financial
statements  are free of material  misstatement.  The Company is not  required to
have,  nor were we  engaged to perform  an audit of its  internal  control  over
financial reporting.  Our audit included  consideration of internal control over
financial  reporting  as  a  basis  for  designing  audit  procedures  that  are
appropriate  in the  circumstances,  but not for the  purpose of  expressing  an
opinion on the  effectiveness  of the Company's  internal control over financial
reporting.  Accordingly,  we express  no such  opinion.  An audit also  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial   statements,   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 financial  statements  referred to above present fairly, in
all material respects,  the financial position of the Company as at February 28,
2005,  and the results of its  operations and its cash flows for the period from
inception  (October 11, 2004) to February 28, 2005,  in  conformity  with United
States 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 is  dependent  upon  financing  to continue
operations, had suffered a loss from operations. These matters raise substantial
doubt about the Company's  ability to continue as a going concern.  Management's
plans in  regard  to  these  matters  are  discussed  in Note 1.  The  financial
statements do not include any adjustments  that might result from the outcome of
this uncertainty.


                                                      "Staley, Okada & Partners"


Vancouver, B.C., Canada                                 STALEY, OKADA & PARTNERS
July 29, 2005                                              CHARTERED ACCOUNTANTS


                                       25
<page>


                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)


                              FINANCIAL STATEMENTS
                                    (Audited)


                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)

                                       26
<page>


                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                                  BALANCE SHEET
                                    (Audited)

                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)


<table>
<caption>
- ----------------------------------------------------------------------------------------------------------------------
<s>                                                                                                  <c>
ASSETS

Current
     Cash                                                                                            $       25,864
======================================================================================================================

LIABILITIES

Current
     Accounts payable and accrued liabilities                                                        $        2,515
     Due to related party (Note 4)                                                                              500
                                                                                                     -----------------
                                                                                                              3,015
                                                                                                     -----------------

STOCKHOLDERS' EQUITY

Common Stock (Note 5)
     Authorized:
         75,000,000 shares with a par value of $0.001

     Issued and Outstanding:
          8,125,000 shares                                                                                    8,125

     Additional paid-in capital                                                                              17,775
Deficit Accumulated During The Exploration Stage                                                             (3,051)
                                                                                                     -----------------
Equity - Statement 4                                                                                         22,849
                                                                                                     -----------------

                                                                                                     $       25,864
======================================================================================================================
</table>

Nature And Continuance Of Operations (Note 1)


    The accompanying notes are an integral part of these financial statements

                                       27
<page>


                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                            STATEMENT OF OPERATIONS
                                    (Audited)


          PERIOD FROM OCTOBER 11, 2004 (INCEPTION) TO FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)


<table>
<caption>
- --------------------------------------------------------------------------------------------------------------------
<s>                                                                                             <c>
General and administrative expenses
     Office and sundry                                                                          $              36
     Professional fees                                                                                        500
     Mineral property costs                                                                                 2,015
     Organizational costs                                                                                     500
                                                                                                --------------------

Loss For The Period                                                                             $           3,051
====================================================================================================================


Basic And Diluted Loss Per Share                                                                $           (0.001)
====================================================================================================================


Weighted Average Number Of Shares Outstanding                                                           3,900,536
====================================================================================================================
</table>


    The accompanying notes are an integral part of these financial statements

                                       28
<page>


                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                             STATEMENT OF CASH FLOWS
                                    (Audited)


          PERIOD FROM OCTOBER 11, 2004 (INCEPTION) TO FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)

<table>
<caption>

Cash Resources Provided By (Used In)
- --------------------------------------------------------------------------------------------------------------------
<s>                                                                                                 <c>
Operating Activities
     Loss for the period                                                                            $      (3,051)

     Change in non-cash working capital balance related to operations:
         Accounts payable and accrued liabilities                                                           3,015
                                                                                                    ----------------
                                                                                                              (36)
                                                                                                    ----------------

Financing Activities
     Capital stock issued                                                                                  25,900
                                                                                                    ----------------
                                                                                                           25,900
                                                                                                    ----------------

Net Increase In Cash                                                                                       25,864

Cash, Beginning Of Period                                                                                   -
                                                                                                    ----------------

Cash, End Of Period                                                                                 $      25,864
====================================================================================================================


Supplementary Disclosure Of Cash Flow Information
     Cash paid for:
         Interest                                                                                   $       -
         Income taxes                                                                               $       -
====================================================================================================================
</table>




    The accompanying notes are an integral part of these financial statements

                                       29
<page>


                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                        STATEMENT OF STOCKHOLDERS' EQUITY
                                    (Audited)


          PERIOD FROM OCTOBER 11, 2004 (INCEPTION) TO FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)


<table>
<caption>
                                                                                                   DEFICIT
                                                                                                 ACCUMULATED
                                                        COMMON SHARES           ADDITIONAL        DURING THE
                                                 ----------------------------
                                                                    PAR          PAID-IN         EXPLORATION
                                                    NUMBER         VALUE         CAPITAL            STAGE             TOTAL
                                                 -------------- ------------- --------------- ------------------- -------------
<s>                                              <c>            <c>           <c>             <c>                 <c>
Balance, October 11, 2004 (Date of inception)           -       $      -      $       -       $       -           $       -

Capital stock issued for cash:
     November 2004 at $0.001                        4,000,000         6,400           -               -                  4,000
     January 2005 at $0.001                         2,400,000         2,400           -               -                  2,400
     January 2005 at $0.01                          1,700,000         1,700         15,300            -                 17,000
     February 2005 at $0.10                            25,000            25          2,475            -                  2,500
Net loss for the period                                 -              -              -             (3,051)             (3,051)
                                                 -------------- ------------- --------------- ------------------- ---------------
Balance, February 28, 2005                          8,125,000   $     8,125   $     17,775    $     (3,051)       $     22,849
                                                 ============== ============= =============== =================== ===============
</table>



    The accompanying notes are an integral part of these financial statements


                                       30
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                          NOTES TO FINANCIAL STATEMENTS
                                    (Audited)

                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)

1.   NATURE AND CONTINUANCE OF OPERATIONS

     The Company was  incorporated  in the State of Nevada on October 11,  2004.
     The Company is an  Exploration  Stage  Company as defined by  Statement  of
     Financial  Accounting  Standard  ("SFAS") No. 7. The Company has acquired a
     mineral  property located in the Province of British  Columbia,  Canada and
     has not yet  determined  whether this property  contains  reserves that are
     economically recoverable.  The recoverability of property expenditures will
     be dependent  upon the  discovery  of  economically  recoverable  reserves,
     confirmation  of the Company's  interest in the  underlying  property,  the
     ability  of the  Company  to obtain  necessary  financing  to  satisfy  the
     expenditure  requirements  under the  property  agreement  and upon  future
     profitable production or proceeds for the sale thereof.


     These financial statements have been prepared on a going concern basis. The
     Company has incurred  losses since  inception  resulting in an  accumulated
     deficit of $3,051 since inception and further losses are anticipated in the
     development of its business raising  substantial  doubt about the Company's
     ability to continue as a going concern.  Its ability to continue as a going
     concern is dependent upon the ability of the Company to generate profitable
     operations in the future  and/or to obtain the necessary  financing to meet
     its  obligations  and repay its  liabilities  arising from normal  business
     operations  when  they come due.  Management  has plans to seek  additional
     capital  through a private  placement  and  public  offering  of its common
     stock. The financial  statements do not include any adjustments relating to
     the recoverability and classification of recorded assets, or the amounts of
     and  classification of liabilities that might be necessary in the event the
     Company cannot continue in existence.

     The  ability  of the  Company  to  emerge  from  the  exploration  stage is
     dependent  upon,  among other  things,  obtaining  additional  financing to
     continue  operations,  explore and develop the mineral  properties  and the
     discovery, development and sale of ore reserves.

     In  response  to these  problems,  management  has  planned  the  following
actions:

- -  The Company intends to apply for a SB-2 Registration Statement.
- -  Management  intends to raise  additional  funds  through  public or
private placement offerings.


     These factors,  among others,  raise  substantial doubt about the Company's
     ability  to  continue  as  a  going  concern.  The  accompanying  financial
     statements  do not  include  any  adjustments  that might  result  from the
     outcome of this uncertainty.

                                       31
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                          NOTES TO FINANCIAL STATEMENTS
                                    (Audited)

                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     a)  Basis of Presentation

         The  financial   statements  of  the  Company  have  been  prepared  in
         accordance  with  the  United  States  generally  accepted   accounting
         principles and are expressed in U.S. dollars. The Company's fiscal year
         end is February 28.


     b)  Cash and Cash Equivalents

         Cash and  equivalents  include cash.  The Company  considers all highly
         liquid instruments with maturity of three months or less at the time of
         issuance to be cash equivalents.


     c)  Mineral Property Costs

         The Company has been in the  exploration  stage since its  formation on
         October 11, 2004 and has not yet realized any revenues from its planned
         operations.  It is primarily engaged in the acquisition and exploration
         of mining  properties.  Mineral  property  acquisition  and exploration
         costs  are  charged  to  operations  as  incurred.  When  it  has  been
         determined that a mineral  property can be economically  developed as a
         result of establishing proven and probable reserves, the costs incurred
         to develop such property, are capitalized. Such costs will be amortized
         using the  units-of-production  method over the  estimated  life of the
         probable reserve.

     d)  Use of Estimates and Assumptions

         The  preparation  of  financial  statements  in  conformity  with  U.S.
         generally accepted  accounting  principles  requires management to make
         estimates and  assumptions  that affect the reported  amounts of assets
         and liabilities and disclosure 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.

         The  Company's  periodic  filings  with  the  Securities  and  Exchange
         Commission  include,   where  applicable,   disclosures  of  estimates,
         assumptions,  uncertainties and markets that could affect the financial
         statements and future operations of the Company.

                                       32
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                          NOTES TO FINANCIAL STATEMENTS
                                    (Audited)

                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     e)  Foreign Currency Translation

         The  Company's  functional  currency  is the  Canadian  dollar  and its
         reporting   currency  is  the  United  States  dollar.   The  financial
         statements of the Company are  translated  to United States  dollars in
         accordance with SFAS No. 52 "Foreign  Currency  Translation".  Monetary
         assets and liabilities denominated in foreign currencies are translated
         using the exchange rate prevailing at the balance sheet date.

         Revenue  and  expense  items  are  translated  at the  average  rate of
         exchange prevailing during the year.

         Adjustments   arising  from  such   translations   are  deferred  until
         realization and are included as a separate  component of  shareholders'
         equity as a  component  of  comprehensive  income  or loss.  Therefore,
         translation  adjustments are not included in determining net income but
         reported as other comprehensive income.

         No  significant  realized  exchange gain or losses were recorded in the
         period ended February 28, 2005.

     f)  Concentrations of Credit Risk

         The Company's financial  instruments that are exposed to concentrations
         of  credit  risk  primarily  consist  of its  cash  and  related  party
         payables.  The  Company  places  its  cash and  cash  equivalents  with
         financial  institutions of high credit  worthiness.  At times, its cash
         and cash equivalents with a particular financial institution may exceed
         any applicable  government  insurance limits. The Company's  management
         also routinely assesses the financial strength and credit worthiness of
         any parties to which it extends  funds,  and as such,  it believes that
         any associated credit risk exposures are limited.

     g)  Financial Instruments

         The carrying value of cash,  accounts payable and accrued  liabilities,
         and due to related parties approximates their fair value because of the
         short maturity of these  instruments.  The Company's  operations are in
         Canada and virtually all of its assets and  liabilities are giving rise
         to  significant  exposure  to market  risks  from  changes  in  foreign
         currency  rates.  The Company's  financial risk is the risk that arises
         from   fluctuations  in  foreign  exchange  rates  and  the  degree  of
         volatility  of  these  rates.  Currently,  the  Company  does  not  use
         derivative instruments to reduce its exposure to foreign currency risk.

                                       33
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                          NOTES TO FINANCIAL STATEMENTS
                                    (Audited)

                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     h)  Derivative Financial Instruments

         The  Company  has  not,  to the date of  these  financials  statements,
         entered  into  derivative  instruments  to offset the impact of foreign
         currency fluctuations.


     i)  Environmental Expenditures

         The  operations  of the Company  have been,  and may in the future,  be
         affected   from  time  to  time  in  varying   degrees  by  changes  in
         environmental  regulations,  including those for future reclamation and
         site  restoration  costs.  Both the likelihood of new  regulations  and
         their  overall  effect  upon  the  Company  vary  greatly  and  are not
         predictable.  The Company's policy is to meet or, if possible,  surpass
         standards set by relevant  legislation,  by  application of technically
         proven and economically feasible measures.

         Environmental  expenditures  that relate to ongoing  environmental  and
         reclamation  programs  are  charged  against  earnings  as  incurred or
         capitalized and amortized  depending on their future economic benefits.
         Estimated  future  reclamation  and site  restoration  costs,  when the
         ultimate  liability is  reasonably  determinable,  are charged  against
         earnings  over the  estimated  remaining  life of the related  business
         operation, net of expected recoveries.

     j)  Federal Income Taxes

         Deferred income taxes are reported for timing differences between items
         of income or expense  reported in the  financial  statements  and those
         reported  for income tax purposes in  accordance  with SFAS Number 109,
         "Accounting   for  Income  Taxes",   which  requires  the  use  of  the
         asset/liability  method of accounting for income taxes. Deferred income
         taxes and tax benefits are recognized  for the future tax  consequences
         attributable to differences  between the financial  statement  carrying
         amounts of existing  assets and  liabilities  and their  respective tax
         bases, and for tax loss and credit carry-forwards.  Deferred tax assets
         and  liabilities are measured using enacted tax rates expected to apply
         to taxable income in the years in which those temporary differences are
         expected to be recovered or settled.  The Company provides for deferred
         taxes for the estimated  future tax effects  attributable  to temporary
         differences  and  carry-forwards  when  realization in more likely than
         not.

                                       34
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                          NOTES TO FINANCIAL STATEMENTS
                                    (Audited)

                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     k)  Basic and Diluted Net Loss Per Share

         The Company  computes  net loss per share in  accordance  with SFAS No.
         128, "Earnings per Share".  SFAS No. 128 requires  presentation of both
         basic and  diluted  earnings  per share (EPS) on the face of the income
         statement.  Basic EPS is  computed by dividing  net loss  available  to
         common  shareholders  (numerator)  by the  weighted  average  number of
         shares outstanding  (denominator) during the period.  Diluted EPS gives
         effect to all potentially dilutive common shares outstanding during the
         period using the treasury stock method and convertible  preferred stock
         using the if-converted  method.  In computing  Diluted EPS, the average
         stock price for the period is used in determining  the number of shares
         assumed to be purchased from the exercise of stock options or warrants.
         Diluted EPS excludes all potentially dilutive shares if their effect is
         anti dilutive.

     l)  Stock Based Compensation

         The Company accounts for stock based employee compensation arrangements
         in  accordance  with the  provisions  of  Accounting  Principles  Board
         Opinion No. 25 - "Accounting  for Stock Issued to  Employees"  (APB No.
         25) and  complies  with  the  disclosure  provisions  of  Statement  of
         Financial  Accounting  Standards No. 123 - "Accounting  for Stock Based
         Compensation" (SFAS No. 123). Under APB No. 25, compensation expense is
         recognized  based  on the  difference,  if any,  on the  date of  grant
         between the estimated fair value of the Company's  stock and the amount
         an  employee  must pay to acquire  the stock.  Compensation  expense is
         recognized  immediately  for past  services  and  rateably  for  future
         services over the option vesting period.

     m)  Comprehensive Loss

         SFAS No. 130, "Reporting  Comprehensive  Income," establishes standards
         for the reporting and display of comprehensive  loss and its components
         in the financial  statements.  As at February 28, 2005, the Company has
         no items that represent a comprehensive  loss and,  therefore,  has not
         included a schedule of comprehensive loss in the financial statements.

                                       35
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                          NOTES TO FINANCIAL STATEMENTS
                                    (Audited)

                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     n)  Recent Accounting Pronouncements

         In December  2004,  the  Financial  Accounting  Standards  Board (FASB)
         issued  Statement of  Financial  Accounting  Standard  (SFAS) No. 123R,
         "Share  Based  Payment."  SFAS  123R  is a  revision  of SFAS  No.  123
         "Accounting for Stock-Based  Compensation",  and supersedes APB Opinion
         No. 25,  "Accounting  for Stock  Issued to  Employees"  and its related
         implementation  guidance.  SFAS  123R  establishes  standards  for  the
         accounting  for  transactions  in which an entity  exchanges its equity
         instruments  for goods or  services.  It also address  transactions  in
         which an entity  incurs  liabilities  in exchange for goods or services
         that are based on the fair value of the entity's equity  instruments or
         that may be settled by the issuance of those equity  instruments.  SFAS
         123R  primarily  focuses on  accounting  for  transactions  in which an
         entity obtains employee services in share-based  payment  transactions.
         SFAS 123R does not  change  the  accounting  guidance  for  share-based
         payment transactions with parties other than employees provided in SFAS
         123 as  originally  issued and  Emerging  Issues  Task Force  Issue No.
         96-18. "Accounting for Equity Instruments That Are Issued to Other Than
         Employees  for  Acquiring,  or in  Conjunction  with  Selling  Goods or
         Services". SFAS 123R does not address the accounting for employee share
         ownership plans, which are subject to AICPA Statement of Position 93-6.
         "Employers  Accounting for Employee Stock Ownership  Plans".  SFAS 123R
         requires  a public  entity to  measure  the cost of  employee  services
         received in exchange  for an award of equity  instruments  based on the
         grant-date fair value of the award (with limited exceptions). That cost
         will be recognized over the period during which an employee is required
         to provide  service in exchange for the award - the  requisite  service
         period  (usually  the  vesting  period).  SFAS 123R  requires  that the
         compensation  cost  relating to  share-based  payment  transactions  be
         recognized in financial statements. That cost will be measured based on
         the fair value of the equity or liability instruments issued. The scope
         of  SFAS  123R  includes  a  wide  range  of  share-based  compensation
         arrangements   including   share  options,   restricted   share  plans,
         performance-based awards, share appreciation rights, and employee share
         purchase  plans.  Public  entities  (other  than those  filing as small
         business  issuers)  will be required to apply SFAS 123R as of the first
         interim or annual  reporting  period that begins  after June 15,  2005.
         Public entities that file as small business issuers will be required to
         apply SFAS 123R in the first  interim or annual  reporting  period that
         begins after December 15, 2005. For non-public entities, SFAS 123R must
         be applied as of the  beginning  of the first annual  reporting  period
         beginning after December 15, 2005. The adoption of this standard is not
         expected  to  have a  material  effect  on  the  Company's  results  of
         operations or financial position.

         Effective March 1, 2005 the Company has adopted policy SFAS No. 123R.

                                       36
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                          NOTES TO FINANCIAL STATEMENTS
                                    (Audited)

                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     n)  Recent Accounting Pronouncements (Continued)

         In December 2004, FASB issued SFAS No. 153,  "Exchanges of Non-monetary
         Assets - An  Amendment  of APB  Opinion  No.  29. The  guidance  in APB
         Opinion No. 29, "Accounting for Non-monetary Transactions", is based on
         the principle that exchanges of non-monetary  assets should be measured
         based on the fair value of the assets  exchanged.  The guidance in that
         Opinion,  however,  included certain exceptions to that principle. SFAS
         No.  153  amends   Option  No.  29  to  eliminate   the  exception  for
         non-monetary  exchanges  of similar  productive  assets and replaces it
         with a general  exception for exchanges of non-monetary  assets that do
         not have commercial  substance.  A non-monetary exchange has commercial
         substance if the future cash flows of the entity are expected to change
         significantly  as a result of the exchange.  The provisions of SFAS No.
         153 are effective for non-monetary asset exchanges  occurring in fiscal
         periods  beginning after June 15, 2005. Early  application is permitted
         and companies  must apply the standard  prospectively.  The adoption of
         this  standard  is not  expected  to  have  a  material  effect  of the
         Company's results of operations or financial position.

3.   MINERAL PROPERTY

     Pursuant  to  a  mineral  property  staking  and  purchase  agreement  (the
     "Agreement")  dated  January 28, 2005,  the Company has agreed to acquire a
     100% undivided right,  title and interest in a  gold/silver/copper  mineral
     claim  unit known as the Panther claim (the  "Claims"),  located in the
     Alberni  Mining  Division  of British  Columbia,  Canada for a cash payment
     of $2,015 (paid  subsequent).   Payment of the  purchase  price is
     dependent  upon the  Company  receiving     confirmation  that the  claims
     have been  staked and  recorded  as well as     receipt  of a  technical
     report  on the  claims  prepared  by a  qualified professional   geologist.
     Since  the  Company  has  not  established  the  commercial  feasibility of
     the mineral claims,  the acquisition  costs have been expensed.

4.   DUE TO RELATED PARTY

     Included  in  accounts  payable  is  $500  due to a  director  for  initial
     organizational  costs.  The amount is  non-interest  bearing and carries no
     specific terms of repayment.

                                       37
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                          NOTES TO FINANCIAL STATEMENTS
                                    (Audited)

                                FEBRUARY 28, 2005
                            (Stated in U.S. Dollars)


5.   COMMON STOCK

     a)  Authorized Stock

         The total number of  authorized  common stock that may be issued by the
         Company is 75,000,000  shares of stock with a par value of one tenth of
         one cent ($0.001) per share.

b)       Share Issuance

         During the period from  October 11, 2004  (Inception)  to February  28,
         2005,  the  Company  issued  8,125,000  common  shares  for total  cash
         proceeds of $25,900.

         At  February  28,  2005,  there were no issued and outstanding  stock
         options or warrants.

6.   INCOME TAXES

The potential benefit of net operating losses has not been recognized in the
financial statements because the Company cannot be assured that it is more
likely than not that it will utilize the net operating losses carried forward
for future years. As at the year ended February 28, 2005, the Company has a tax
loss of $3,051 to offset future years taxable income expiring in fiscal 2025.



As at February 28, 2005, the estimated components of the net deferred tax asset,
the statutory tax rate, the effective tax rate and the elected amount valuation
allowance are scheduled below:


<table>
<caption>
                                                                                                 2005
<s>                                                                                         <c>
Cumulative Net Operating Loss (from inception to February 28, 2005)                         $    3,051
Statutory Tax Rate - (combined federal and state tax rate)                                       34%
Deferred Tax Asset                                                                               1,037
Valuation Allowance                                                                              (1,037)
Net Deferred Tax Asset                                                                      $    -
</table>


                                       38
<page>



                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)


                          INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)


                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


                                       39
<page>

                                                                    Statement 1

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                              INTERIM BALANCE SHEET

                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


<table>
<caption>
- ------------------------------------------------------------------------------------------------------------------------
                                                                                   NOVEMBER 30,         FEBRUARY 28,
                                                                                       2005                 2005
                                                                                   (Unaudited)           (Audited)
- ------------------------------------------------------------------------------------------------------------------------
<s>                                                                            <c>                   <c>
ASSETS

Current
     Cash                                                                      $           23,382    $        25,864
========================================================================================================================

LIABILITIES

Current
     Accounts payable and accrued liabilities                                  $            6,508    $         2,515
     Due to related party (Note 4)                                                            500                500
                                                                               -----------------------------------------
                                                                                            7,008              3,015
                                                                               -----------------------------------------

STOCKHOLDERS' EQUITY

Capital Stock
     Authorized:
         75,000,000 common shares with a par value of $0.001

     Issued and outstanding:
          8,125,000 common shares                                                           8,125              8,125

     Additional paid-in capital                                                            17,775             17,775

Deficit Accumulated During the Exploration Stage - Statement 4                             (9,526)            (3,051)
                                                                               -----------------------------------------
Total Stockholders' Equity - Statement 4                                                   16,374             22,849
                                                                               -----------------------------------------

                                                                               $           23,382    $        25,864
========================================================================================================================
</table>

Nature and Continuance of Operations (Note 1)

On behalf of the Board:

"Michael Sweeney"                       , Director
- ---------------------------------------

"Jim Callaghan"                        ,  Director
- ---------------------------------------

    The accompanying notes are an integral part of these financial statements

                                       40
<page>

                                                                   Statement 2

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                        INTERIM STATEMENTS OF OPERATIONS
                                   (Unaudited)
                            (Stated in U.S. Dollars)


<table>
<caption>
                                                                                                        Period
                                       Three Months                     Nine Months                 from Inception,
                                    Ended November 30,               Ended November 30,            October 11, 2004
                                    2005           2004             2005             2004         to November 30, 2005
                              ------------------------------------------------------------------
<s>                           <c>               <c>           <c>               <c>               <c>
Expenses
   Exploration expenses        $      -         $        -     $         -       $         -      $         2,015
   Office and sundry                 19                  7              82                 7                  118
   Organizational costs               -                  -               -                 -                  500
   Professional fees              6,008                  -           6,168                 -                6,668
   Transfer agent fees              225                  -             225                 -                  225
                              ---------         ----------     -----------       -----------      ----------------
                                  6,252                  7           6,475                 7                9,526
                              ---------         ----------     -----------       -----------      ----------------

Loss for the Period              (6,252)                (7)         (6,475)               (7)              (9,526)
                              ---------         ----------     -----------       -----------      ----------------

Loss per Share                 $  (0.00)        $    (0.00)    $     (0.00)      $     (0.00)
                              ============      ==========     ===========       ============

Weighted Average Outstanding
   Number of Shares             8,125,000          160,000       8,125,000           160,000
                              =============== ==============  ================ ===============
</table>



    The accompanying notes are an integral part of these financial statements

                                       41
<page>

                                                                    Statement 3

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                        INTERIM STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                            (Stated in U.S. Dollars)


<table>
<caption>
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                        Period From
                                                                                                        Inception,
                                                                                                        October 11,
                                                                         Nine Months Ended                2004 to
                                                                            November 30                 November 30
                                                                      2005               2004              2005
- -----------------------------------------------------------------------------------------------------------------------
<s>                                                             <c>                <c>               <c>
Cash Flows from Operating Activities
     Loss for the period                                        $         (6,475)  $         (7)     $        (9,526)

     Changes in non-cash working capital items
         Accounts payable and accrued liabilities                          3,993              -                7,008

                                                                -------------------------------------------------------
                                                                          (2,482)            (7)              (2,518)
                                                                -------------------------------------------------------

Cash Flows from Financing Activity
     Issue of share capital                                                    -          4,000            25,900
                                                                -------------------------------------------------------

Increase (Decrease) in Cash and Cash Equivalents During the
  Period                                                                  (2,482)         3,993           (23,382)

Cash and Cash Equivalents, Beginning of Period
                                                                          25,864              -                 -
                                                                -------------------------------------------------------

Cash and Cash Equivalents, End of Period                        $         23,382   $          3,993  $        23,382
=======================================================================================================================


Supplementary Disclosure of Cash Flow Information
     Cash paid for:
         Interest                                               $        -         $             -   $           -
         Income taxes                                           $        -         $             -   $           -
=======================================================================================================================
</table>



    The accompanying notes are an integral part of these financial statements

                                       42
<page>

                                                                    Statement 4

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                   INTERIM STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Unaudited)


          PERIOD FROM OCTOBER 11, 2004 (INCEPTION) TO NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


<table>
<caption>
                                                                                                    Deficit
                                                                                                  Accumulated         Stock-
                                                        Common Shares           Additional        During the         Holders'
                                                 ----------------------------
                                                                                     Paid-In         Exploration      Equity
                                                    Number       Par Value       Capital            Stage             Total
                                                 -------------- ------------- --------------- ------------------- --------------
<s>                                              <c>            <c>           <c>             <c>                 <c>
Balance - October 11, 2004 (Date of inception)          -       $      -      $       -       $       -           $       -

Common shares issued for cash:
     November 2004 at $0.001                       4,000,000         4,000           -               -                  4,000
     January 2005 at $0.001                        2,400,000         2,400           -               -                  2,400
     January 2005 at $0.01                         1,700,000         1,700         15,300            -                 17,000
     February 2005 at $0.10                           25,000            25          2,475            -                  2,500
Net loss for the period                                 -              -              -             (3,051)             (3,051)
                                                 -------------- ------------- --------------- ------------------- --------------
Balance - February 28, 2005                        8,125,000         8,125         17,775           (3,051)             22,849
     Net loss for the period                            -              -              -             (6,475)             (6,475)
                                                 -------------- ------------- --------------- ------------------- --------------
Balance - November 30, 2005                        8,125,000    $    8,125    $    17,775     $     (9,526)       $     16,374
                                                 ============== ============= =============== =================== ==============
</table>



    The accompanying notes are an integral part of these financial statements

                                       43
<page>


                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                      NOTES TO INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)

                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


1.   NATURE AND CONTINUANCE OF OPERATIONS

     The Company was  incorporated  in the State of Nevada on October 11,  2004.
     The Company is an  Exploration  Stage  Company as defined by  Statement  of
     Financial  Accounting  Standard  ("SFAS") No. 7. The Company has acquired a
     mineral  property located in the Province of British  Columbia,  Canada and
     has not yet  determined  whether this property  contains  reserves that are
     economically recoverable.  The recoverability of property expenditures will
     be dependent  upon the  discovery  of  economically  recoverable  reserves,
     confirmation  of the Company's  interest in the  underlying  property,  the
     ability  of the  Company  to obtain  necessary  financing  to  satisfy  the
     expenditure  requirements  under the  property  agreement  and upon  future
     profitable production or proceeds for the sale thereof.

     These financial statements have been prepared on a going concern basis. The
     Company has incurred  losses since  inception  resulting in an  accumulated
     deficit of $9,526 and further losses are  anticipated in the development of
     its  business  raising  substantial  doubt about the  Company's  ability to
     continue as a going concern.  Its ability to continue as a going concern is
     dependent upon the ability of the Company to generate profitable operations
     in the  future  and/or  to  obtain  the  necessary  financing  to meet  its
     obligations  and  repay  its  liabilities   arising  from  normal  business
     operations  when  they come due.  Management  has plans to seek  additional
     capital  through a private  placement  and  public  offering  of its common
     stock. The financial  statements do not include any adjustments relating to
     the recoverability and classification of recorded assets, or the amounts of
     and  classification of liabilities that might be necessary in the event the
     Company cannot continue in existence.

     The  ability  of the  Company  to  emerge  from  the  exploration  stage is
     dependent  upon,  among other  things,  obtaining  additional  financing to
     continue  operations,  explore and develop the mineral  properties  and the
     discovery, development and sale of ore reserves.

     In  response  to these  problems,  management  has  planned  the  following
     actions:

     -    The Company intends to apply for a SB-2 Registration Statement; and

     -    Management intends to raise additional funds through public or private
          placement offerings.

     These factors,  among others,  raise  substantial doubt about the Company's
     ability  to  continue  as  a  going  concern.  The  accompanying  financial
     statements  do not  include  any  adjustments  that might  result  from the
     outcome of this uncertainty.


                                       44
<page>


                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                      NOTES TO INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)

                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     a)  Basis of Presentation

         The  financial   statements  of  the  Company  have  been  prepared  in
         accordance  with  the  United  States  generally  accepted   accounting
         principles and are expressed in U.S. dollars. The Company's fiscal year
         end is February 28.

     b)  Cash and Cash Equivalents

         Cash and  equivalents  include  only cash.  The Company  considers  all
         highly liquid  instruments with maturity of three months or less at the
         time of issuance to be cash equivalents.

     c)  Mineral Property Costs

         The Company has been in the  exploration  stage since its  formation on
         October 11, 2004 and has not yet realized any revenues from its planned
         operations.  It is primarily engaged in the acquisition and exploration
         of mining  properties.  Mineral  property  acquisition  and exploration
         costs  are  charged  to  operations  as  incurred.  When  it  has  been
         determined that a mineral  property can be economically  developed as a
         result of establishing proven and probable reserves, the costs incurred
         to develop such property, are capitalized. Such costs will be amortized
         using the  units-of-production  method over the  estimated  life of the
         probable reserves.

     d)  Use of Estimates and Assumptions

         The  preparation  of  financial  statements  in  conformity  with  U.S.
         generally accepted  accounting  principles  requires management to make
         estimates and  assumptions  that affect the reported  amounts of assets
         and liabilities and disclosure 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.

         The  Company's  periodic  filings  with  the  Securities  and  Exchange
         Commission  include,   where  applicable,   disclosures  of  estimates,
         assumptions,  uncertainties and markets that could affect the financial
         statements and future operations of the Company.


                                       45
<page>


                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                      NOTES TO INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)

                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     e)  Foreign Currency Translation

         The  Company's  functional  currency  is the  Canadian  dollar  and its
         reporting   currency  is  the  United  States  dollar.   The  financial
         statements of the Company are  translated  to United States  dollars in
         accordance with SFAS No. 52 "Foreign  Currency  Translation".  Monetary
         assets and liabilities denominated in foreign currencies are translated
         using the exchange rate prevailing at the balance sheet date.

         Revenue  and  expense  items  are  translated  at the  average  rate of
         exchange prevailing during the year.

         Adjustments   arising  from  such   translations   are  deferred  until
         realization and are included as a separate  component of  shareholders'
         equity as a  component  of  comprehensive  income  or loss.  Therefore,
         translation  adjustments are not included in determining net income but
         reported as other comprehensive income.

         No significant  realized  exchange gains or losses were recorded in the
         period ended November 30, 2005.

     f)  Concentrations of Credit Risk

         The Company's financial  instruments that are exposed to concentrations
         of  credit  risk  primarily  consist  of its  cash  and  related  party
         payables.  The  Company  places  its  cash and  cash  equivalents  with
         financial  institutions of high credit  worthiness.  At times, its cash
         and cash equivalents with a particular financial institution may exceed
         any applicable  government  insurance limits. The Company's  management
         also routinely assesses the financial strength and credit worthiness of
         any parties to which it extends  funds,  and as such,  it believes that
         any associated credit risk exposures are limited.

     g)  Financial Instruments

         The carrying value of cash,  accounts payable and accrued  liabilities,
         and due to related party  approximates  their fair value because of the
         short maturity of these  instruments.  The Company's  operations are in
         Canada and virtually all of its assets and  liabilities are giving rise
         to  significant  exposure  to market  risks  from  changes  in  foreign
         currency  rates.  The Company's  financial risk is the risk that arises
         from   fluctuations  in  foreign  exchange  rates  and  the  degree  of
         volatility  of  these  rates.  Currently,  the  Company  does  not  use
         derivative instruments to reduce its exposure to foreign currency risk.

                                       46
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                      NOTES TO INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)

                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     h)  Derivative Financial Instruments

         The  Company  has  not,  to the date of  these  financials  statements,
         entered  into  derivative  instruments  to offset the impact of foreign
         currency fluctuations.

     i)  Environmental Expenditures

         The  operations  of the Company  have been,  and may in the future,  be
         affected   from  time  to  time  in  varying   degrees  by  changes  in
         environmental  regulations,  including those for future reclamation and
         site  restoration  costs.  Both the likelihood of new  regulations  and
         their  overall  effect  upon  the  Company  vary  greatly  and  are not
         predictable.  The Company's policy is to meet or, if possible,  surpass
         standards set by relevant  legislation,  by  application of technically
         proven and economically feasible measures.

         Environmental  expenditures  that relate to ongoing  environmental  and
         reclamation  programs  are  charged  against  earnings  as  incurred or
         capitalized and amortized  depending on their future economic benefits.
         Estimated  future  reclamation  and site  restoration  costs,  when the
         ultimate  liability is  reasonably  determinable,  are charged  against
         earnings  over the  estimated  remaining  life of the related  business
         operation, net of expected recoveries.

     j)  Federal Income Taxes

         Deferred income taxes are reported for timing differences between items
         of income or expense  reported in the  financial  statements  and those
         reported  for income tax purposes in  accordance  with SFAS Number 109,
         "Accounting   for  Income  Taxes",   which  requires  the  use  of  the
         asset/liability  method of accounting for income taxes. Deferred income
         taxes and tax benefits are recognized  for the future tax  consequences
         attributable to differences  between the financial  statement  carrying
         amounts of existing  assets and  liabilities  and their  respective tax
         bases, and for tax loss and credit carry-forwards.  Deferred tax assets
         and  liabilities are measured using enacted tax rates expected to apply
         to taxable income in the years in which those temporary differences are
         expected to be recovered or settled.  The Company provides for deferred
         taxes for the estimated  future tax effects  attributable  to temporary
         differences  and  carry-forwards  when  realization in more likely than
         not.

                                       47
<page>


                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                      NOTES TO INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)

                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     k)  Basic and Diluted Net Loss Per Share

         The Company  computes  net loss per share in  accordance  with SFAS No.
         128, "Earnings per Share".  SFAS No. 128 requires  presentation of both
         basic and  diluted  earnings  per share (EPS) on the face of the income
         statement.  Basic EPS is  computed by dividing  net loss  available  to
         common  shareholders  (numerator)  by the  weighted  average  number of
         shares outstanding  (denominator) during the period.  Diluted EPS gives
         effect to all potentially dilutive common shares outstanding during the
         period using the treasury stock method and convertible  preferred stock
         using the if-converted  method.  In computing  Diluted EPS, the average
         stock price for the period is used in determining  the number of shares
         assumed to be purchased from the exercise of stock options or warrants.
         Diluted EPS excludes all potentially dilutive shares if their effect is
         anti dilutive.

     l)  Stock-Based Compensation

         The Company adopted a change in stock-based  compensation policy in the
         prior period - please see Note 2o for full disclosure.

     m)  Comprehensive Loss

         SFAS No. 130, "Reporting  Comprehensive  Income," establishes standards
         for the reporting and display of comprehensive  loss and its components
         in the financial  statements.  As at November 30, 2005, the Company has
         no items that represent a comprehensive  loss and,  therefore,  has not
         included a schedule of comprehensive loss in the financial statements.

     n)  Asset Retirement Obligations

         The Company  accounts for asset  retirement  obligations  in accordance
         with the provisions of SFAS No. 143  "Accounting  for Asset  Retirement
         Obligations".  SFAS No.  143  requires  the  Company to record the fair
         value of an asset retirement obligation as a liability in the period in
         which it incurs a legal  obligation  associated  with the retirement of
         tangible   long-lived   assets  that   result  from  the   acquisition,
         construction, development and/or normal use of the assets.


                                       48
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                      NOTES TO INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)

                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     o)  Recent Accounting Pronouncements

         In December  2004,  the  Financial  Accounting  Standards  Board (FASB)
         issued  Statement of  Financial  Accounting  Standard  (SFAS) No. 123R,
         "Share  Based  Payment."  SFAS  123R  is a  revision  of SFAS  No.  123
         "Accounting for Stock-Based  Compensation",  and supersedes APB Opinion
         No. 25,  "Accounting  for Stock  Issued to  Employees"  and its related
         implementation  guidance.  SFAS  123R  establishes  standards  for  the
         accounting  for  transactions  in which an entity  exchanges its equity
         instruments  for goods or services.  It also addresses  transactions in
         which an entity  incurs  liabilities  in exchange for goods or services
         that are based on the fair value of the entity's equity  instruments or
         that may be settled by the issuance of those equity  instruments.  SFAS
         123R  primarily  focuses on  accounting  for  transactions  in which an
         entity obtains employee services in share-based  payment  transactions.
         SFAS 123R does not  change  the  accounting  guidance  for  share-based
         payment transactions with parties other than employees provided in SFAS
         123 as  originally  issued and  Emerging  Issues  Task Force  Issue No.
         96-18. "Accounting for Equity Instruments That Are Issued to Other Than
         Employees  for  Acquiring,  or in  Conjunction  with  Selling  Goods or
         Services". SFAS 123R does not address the accounting for employee share
         ownership plans, which are subject to AICPA Statement of Position 93-6.
         "Employers  Accounting for Employee Stock Ownership  Plans".  SFAS 123R
         requires  a public  entity to  measure  the cost of  employee  services
         received in exchange  for an award of equity  instruments  based on the
         grant-date fair value of the award (with limited exceptions). That cost
         will be recognized over the period during which an employee is required
         to provide  service in exchange for the award - the  requisite  service
         period  (usually  the  vesting  period).  SFAS 123R  requires  that the
         compensation  cost  relating to  share-based  payment  transactions  be
         recognized in financial statements. That cost will be measured based on
         the fair value of the equity or liability instruments issued. The scope
         of  SFAS  123R  includes  a  wide  range  of  share-based  compensation
         arrangements   including   share  options,   restricted   share  plans,
         performance-based awards, share appreciation rights, and employee share
         purchase  plans.  Public  entities  (other  than those  filing as small
         business  issuers)  will be required to apply SFAS 123R as of the first
         interim or annual  reporting  period that begins  after June 15,  2005.
         Public entities that file as small business issuers will be required to
         apply SFAS 123R in the first  interim or annual  reporting  period that
         begins after December 15, 2005. For non-public entities, SFAS 123R must
         be applied as of the  beginning  of the first annual  reporting  period
         beginning after December 15, 2005. The adoption of this standard is not
         expected  to  have a  material  effect  on  the  Company's  results  of
         operations or financial position.

         Effective March 1, 2005, the Company has adopted policy SFAS No. 123R.


                                       49
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                      NOTES TO INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)

                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)



2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     o)  Recent Accounting Pronouncements (Continued)

         In December 2004, FASB issued SFAS No. 153,  "Exchanges of Non-monetary
         Assets - An  Amendment  of APB  Opinion  No.  29. The  guidance  in APB
         Opinion No. 29, "Accounting for Non-monetary Transactions", is based on
         the principle that exchanges of non-monetary  assets should be measured
         based on the fair value of the assets  exchanged.  The guidance in that
         Opinion,  however,  included certain exceptions to that principle. SFAS
         No.  153  amends   Option  No.  29  to  eliminate   the  exception  for
         non-monetary  exchanges  of similar  productive  assets and replaces it
         with a general  exception for exchanges of non-monetary  assets that do
         not have commercial  substance.  A non-monetary exchange has commercial
         substance if the future cash flows of the entity are expected to change
         significantly  as a result of the exchange.  The provisions of SFAS No.
         153 are effective for non-monetary asset exchanges  occurring in fiscal
         periods  beginning after June 15, 2005. Early  application is permitted
         and companies  must apply the standard  prospectively.  The adoption of
         this  standard  is not  expected  to  have  a  material  effect  of the
         Company's results of operations or financial position.

3.   MINERAL PROPERTY

     Pursuant  to  a  mineral  property  staking  and  purchase  agreement  (the
     "Agreement")  dated  January 28, 2005,  the Company has agreed to acquire a
     100% undivided right,  title and interest in a  gold/silver/copper  mineral
     claim  unit (the  "Claims"),  located in the  Alberni  Mining  Division  of
     British  Columbia,  Canada for a cash payment of $2,015 (paid).  Payment of
     the purchase  price is dependent  upon the Company  receiving  confirmation
     that the  claims  have been  staked  and  recorded  as well as receipt of a
     technical  report  on  the  claims  prepared  by a  qualified  professional
     geologist. Since the Company has not established the commercial feasibility
     of the mineral claims, the acquisition costs have been expensed.

4.   DUE TO RELATED PARTY

     The amount of $500 is due to a director for initial  organizational  costs.
     The  amount is  non-interest  bearing  and  carries  no  specific  terms of
     repayment.  The amount has been classified as a current  liability as it is
     expected to be repaid within the next year.


                                       50
<page>

                              ANCOR RESOURCES INC.
                         (An Exploration Stage Company)

                      NOTES TO INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)

                                NOVEMBER 30, 2005
                            (Stated in U.S. Dollars)


5.   COMMON STOCK

     a)  Authorized Stock

         The total number of  authorized  common stock that may be issued by the
         Company is 75,000,000  shares of stock with a par value of one tenth of
         one cent ($0.001) per share.

b)       Share Issaunce

         During the prior period from October 11, 2004  (Inception)  to February
         28, 2005,  the Company  issued  8,125,000  common shares for total cash
         proceeds of $25,900.

         At  November  30,  2005,  there were no  outstanding  stock  options or
         warrants.

6.   INCOME TAXES

     The potential  benefit of net operating  losses has not been  recognized in
     the financial  statements  because the Company cannot be assured that it is
     more likely than not that it will utilize the net operating  losses carried
     forward for future  years.  As at the period ended  November 30, 2005,  the
     Company  has a tax loss of $9,526 to offset  future  years  taxable  income
     expiring in fiscal 2025.

     As at November 30, 2005,  the estimated  components of the net deferred tax
     asset,  the  statutory  tax rate,  the  effective  tax rate and the elected
     amount valuation allowance are scheduled below:

<table>
<caption>
                                                                                     2005
                                                                             ---------------------
<s>                                                                          <c>
Cumulative Net Operating Loss (from inception to November 30, 2005)           $            9,526
Statutory Tax Rate (combined federal and state tax rate)                                     34%
Deferred Tax Asset                                                                         3,239
Valuation Allowance                                                                       (3,239)
                                                                             ---------------------
Net Deferred Tax Asset                                                        $                -
                                                                             ---------------------
</table>


                                       51
<page>



         Changes In And Disagreements With Accountants on Accounting and
                              Financial Disclosure

We have had no changes in or disagreements with our accountants.

Until  ______________,  all dealers that effect transactions in these securities
whether or not  participating  in this  offering,  may be  required to deliver a
prospectus.  This  is in  addition  to the  dealer's  obligation  to  deliver  a
prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.

                                     Part II

                   Information Not Required In The Prospectus

Indemnification Of Directors And Officers

Our officers and directors  are  indemnified  as provided by the Nevada  Revised
Statutes (the "NRS") and our bylaws.

Under the NRS, director immunity from liability to a company or its shareholders
for monetary liabilities applies automatically unless it is specifically limited
by a company's  articles of incorporation that is not the case with our articles
of incorporation. Excepted from that immunity are:

(1)  a willful failure to deal fairly with the company or its shareholders in
     connection with a matter in which the director has a material conflict of
     interest;

(2)  a violation of criminal law (unless the director had reasonable cause to
     believe that his or her conduct was lawful or no reasonable cause to
     believe that his or her conduct was unlawful);

(3)  a transaction from which the director derived an improper personal profit;
     and

(4)  willful misconduct.

Our bylaws  provide that we will  indemnify  our  directors  and officers to the
fullest  extent not  prohibited by Nevada law;  provided,  however,  that we may
modify the  extent of such  indemnification  by  individual  contracts  with our
directors and officers; and, provided, further, that we shall not be required to
indemnify any director or officer in  connection  with any  proceeding  (or part
thereof) initiated by such person unless:

(1)  such indemnification is expressly required to be made by law;

(2)  the proceeding was authorized by our Board of Directors;

(3)  such indemnification is provided by us, in our sole discretion, pursuant to
     the powers vested us under Nevada law; or

(4)  such indemnification is required to be made pursuant to the bylaws.

Our bylaws provide that we will advance all expenses  incurred to any person who
was or is a party or is threatened to be made a party to any threatened, pending
or completed action, suit or proceeding, whether civil, criminal, administrative
or  investigative,  by  reason  of the fact  that he is or was our  director  or
officer,  or is or was serving at our request as a director or executive officer
of another company, partnership, joint venture, trust or other enterprise, prior
to the final disposition of the proceeding,  promptly  following  request.  This
advanced  of  expenses  is to be made upon  receipt of an  undertaking  by or on
behalf of such person to repay said amounts  should it be ultimately  determined
that  the  person  was not  entitled  to be  indemnified  under  our  bylaws  or
otherwise.

                                       52
<page>

Our bylaws also  provide  that no advance  shall be made by us to any officer in
any action,  suit or proceeding,  whether  civil,  criminal,  administrative  or
investigative,  if a  determination  is reasonably and promptly made: (a) by the
board of directors by a majority  vote of a quorum  consisting  of directors who
were not parties to the proceeding; or (b) if such quorum is not obtainable, or,
even  if  obtainable,  a  quorum  of  disinterested  directors  so  directs,  by
independent  legal  counsel in a written  opinion,  that the facts  known to the
decision-  making  party  at the time  such  determination  is made  demonstrate
clearly and convincingly that such person acted in bad faith or in a manner that
such person did not believe to be in or not opposed to our best interests.

Other Expenses Of Issuance And Distribution

The estimated costs of this offering are as follows:

Securities and Exchange Commission registration fee                   $  44.14
Transfer Agent fees                                                 $ 1,000.00
Accounting and auditing fees and expenses                           $ 6,500.00
Legal fees and expenses                                             $ 1,500.00
Edgar filing fees                                                   $ 1,500.00
                                                                    ----------
Total                                                               $10,544.14
                                                                    ==========

All amounts are estimates other than the Commission's registration fee.

We are paying all expenses of the  offering  listed  above.  No portion of these
expenses will be borne by the selling  shareholders.  The selling  shareholders,
however,  will pay any other  expenses  incurred in selling  their common stock,
including any brokerage commissions or costs of sale.

Recent Sales Of Unregistered Securities

We completed an offering of 4,000,000 shares of our common stock at a price of
$0.001 per share to a total of two purchasers on November 11, 2004. The total
amount received from this offering was $4,000. As part of this offering, we
issued 3,000,000 shares of our common stock to Mr. Michael Sweeney, and
1,000,000 shares to Mr. Jim Callaghan. Mr. Sweeney is our president, chief
executive officer and a director. Mr. Callaghan is our secretary, treasurer and
a director. These shares were issued pursuant to Regulation S of the Securities
Act.

We completed  an offering of 2,400,000  shares of our common stock at a price of
$0.001 per share to a total of eight  purchasers on January 10, 2005.  The total
amount received from this offering was $2,400. These shares were issued pursuant
to Regulation S of the  Securities  Act. The purchasers in this offering were as
follows:

Name of Subscriber                                          Number of Shares

Joe Perri                                                   300,000
David Darmadi                                               300,000
Velummylum Thamaraimanala                                   300,000
Philippehe Le Floc'h                                        300,000
Tommas Perry                                                300,000
Paul Frederick Horton                                       300,000
Jeyananthan Navaratnam                                      300,000
Bette Richardson                                            300,000

                                       53
<page>

We completed  an offering of 1,700,000  shares of our common stock at a price of
$0.01 per share to a total of  seventeen  purchasers  on January 25,  2005.  The
total amount received from this offering was $17,000. We completed this offering
pursuant to Regulation S of the Securities  Act. The purchasers in this offering
were as follows:

Name of Subscriber                                            Number of Shares

Frank Cerney                                                       100,000
Wolfgang Shales                                                    100,000
Roya Haifi                                                         100,000
Patrick Santalucia                                                 100,000
Adrian Karasz                                                      100,000
Alexander Friio                                                    100,000
Tony Mobilio                                                       100,000
Andrew Burke                                                       100,000
Martin Palin                                                       100,000
Kyle Paracy                                                        100,000
Adam Reznik                                                        100,000
Dallas Seckler                                                     100,000
Natalie Karam                                                      100,000
Robert Rodda                                                       100,000
Vanessa Foster                                                     100,000
Jim Patterson                                                      100,000
Michael Loveless                                                   100,000

We  completed  an  offering of 25,000  shares of our common  stock at a price of
$0.10 per share to a total of five  purchasers  on February  1, 2005.  The total
amount  received  from this  offering  was $2,500.  We completed  this  offering
pursuant to Regulation S of the Securities  Act. The purchasers in this offering
were as follows:

Name of Subscriber                                             Number of Shares

Andrea Picchi                                                      5,000
Barbara San Severino                                               5,000
Giovan Picchi                                                      5,000
Dian Hansen                                                        5,000
Colette Perry                                                      5,000

Regulation S Compliance

Each offer or sale was made in an offshore transaction;

Neither we, a distributor, any respective affiliates nor any person on behalf of
any of the foregoing made any directed selling efforts in the United States;

Offering restrictions were, and are, implemented;

No offer or sale was made to a U.S. person or for the account or benefit of a
U.S. person;

Each purchaser of the securities certifies that it was not a U.S. person and
was not acquiring the securities for the account or benefit of any U.S. person;

Each  purchaser  of the  securities  agreed to resell  such  securities  only in
accordance with the provisions of Regulation S, pursuant to  registration  under
the Act, or pursuant to an available exemption from registration; and agreed not
to engage in  hedging  transactions  with  regard to such  securities  unless in
compliance with the Act;

                                       54
<page>

The securities contain a legend to the effect that transfer is prohibited except
in accordance  with the  provisions  of  Regulation S, pursuant to  registration
under the Act, or pursuant to an available exemption from registration; and that
hedging  transactions  involving those securities may not be conducted unless in
compliance with the Act; and

We are  required,  either by contract or a  provision  in its bylaws,  articles,
charter or  comparable  document,  to refuse to  register  any  transfer  of the
securities  not made in accordance  with the provisions of Regulation S pursuant
to  registration  under the Act,  or  pursuant to an  available  exemption  from
registration;  provided,  however,  that  if any  law of any  Canadian  province
prevents us from refusing to register  securities  transfers,  other  reasonable
procedures,  such  as a  legend  described  in  paragraph  (b)(3)(iii)(B)(3)  of
Regulation S have been implemented to prevent any transfer of the securities not
made in accordance with the provisions of Regulation S.

                  Exhibits
Exhibit
Number             Description

3.1               Articles of Incorporation*
3.2               Bylaws*
5.1               Legal opinion with consent to use
10.1              Mineral property agreement dated January 28, 2005*
23.1              Consent of Staley, Okada & Partners, Certified Public
                  Accountants
99.1              Location map*

* filed as an exhibit to our registration statement on Form SB-2  dated  January
13, 2006


The undersigned registrant hereby undertakes:

1.       To file, during any period in which it offers or sells securities, a
         post-effective amendment to this registration statement to:

          a.   include any prospectus required by Section 10(a)(3) of the
               Securities Act of 1933;

          b.   reflect in the prospectus any facts or events which, individually
               or together, represent a fundamental change in the information
               set forth in this registration statement; and notwithstanding the
               forgoing, any increase or decrease in volume of securities
               offered (if the total dollar value of securities offered would
               not exceed that which was registered) and any deviation from the
               low or high end of the estimated maximum offering range may be
               reflected in the form of prospectus filed with the commission
               pursuant to Rule 424(b) if, in the aggregate, the changes in the
               volume and price represent no more than a 20% change in the
               maximum aggregate offering price set forth in the "Calculation of
               Registration Fee" table in the effective registration Statement;
               and

          c.   include any additional or changed material information on the
               plan of distribution.

2.            That, for the purpose of determining  any liability  under
              the Securities  Act, each such  post-effective  amendment shall be
              deemed  to  be  a  new  registration  statement  relating  to  the
              securities  offered herein, and the offering of such securities at
              that time  shall be deemed to be the  initial  bona fide  offering
              thereof.

3.            To remove from  registration by means of a  post-effective
              amendment  any of the  securities  being  registered  hereby which
              remain unsold at the termination of the offering.

4.            That, for  determining  our liability under the Securities
              Act  to  any  purchaser  in  the  initial   distribution   of  the
              securities,  we  undertake  that  in a  primary  offering  of  our

                                       55
<page>

              securities pursuant to this registration statement,  regardless of
              the  underwriting  method  used  to  sell  the  securities  to the
              purchaser, if the securities are offered or sold to such purchaser
              by  means  of any of the  following  communications,  we will be a
              seller to the  purchaser  and will be  considered to offer or sell
              such securities to such purchaser:

               (i)  any preliminary prospectus or prospectus that we file
                    relating to the offering required to be filed pursuant to
                    Rule 424 (Section 230.424 of this chapter);

               (ii) any free writing prospectus relating to the offering
                    prepared by or on our behalf or used or referred to by us;

               (iii) the portion of any other free writing prospectus relating
                    to the offering containing material information about us or
                    our securities provided by or on behalf of us; and

               (iv) any other communication that is an offer in the offering
                    made by us to the purchaser.

Insofar as indemnification  for liabilities arising under the Securities Act may
be permitted to our directors,  officers and controlling persons pursuant to the
provisions above, or otherwise,  we have been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Securities Act, and is, therefore, unenforceable.

In the event that a claim for  indemnification  against such liabilities,  other
than the  payment by us of expenses  incurred  or paid by one of our  directors,
officers,  or controlling  persons in the successful defense of any action, suit
or  proceeding,  is asserted by one of our directors,  officers,  or controlling
person sin connection with the securities being  registered,  we will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification is against public policy as expressed in the Securities Act, and
we will be governed by the final adjudication of such issue.

Signatures

In  accordance  with  the  requirements  of  the  Securities  Act of  1933,  the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement  to be  signed  on its  behalf  by the  undersigned,  in the  City  of
Vancouver, Province of British Columbia on March 17, 2006.

                                            Ancor Resources Inc.

                                            By: /s/ Michael Sweeney
                                            ------------------------------------
                                            Michael Sweeney
                                            President, Chief Executive Officer
                                            and Director


In  accordance  with  the  requirements  of the  Securities  Act of  1933,  this
registration statement was signed by the following persons in the capacities and
on the dates stated:


SIGNATURE              CAPACITY IN WHICH SIGNED                 DATE

/s/ Michael Sweeney    President, Chief Executive Officer and  March 17, 2006
- ---------------------  Director
Michael Sweeney

/s/ Jim Callaghan      Director, Secretary, Treasurer,         March 17, 2006
- ---------------------  principal accounting officer
Jim Callaghan          and principal financial officer

/s/ Allan J. Beaton    Director                                March 17, 2006
- --------------------
Allan J. Beaton


                                       56