Registration Number:


                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM SB-2

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933



                            WILON ENERGY GROUP, INC.
                          -----------------------------
                             (Name of small business
                             issuer in its charter)


       Delaware                      1311                       65-1185663
- -----------------------   ----------------------------      -------------------
(State of incorporation   (Primary Standard Industrial       (I.R.S. Employer
   or jurisdiction         Classification Code Number)      Identification No.)
   of organization)


        931 Ashland Terrace, Chattanooga Tennessee 37415 (800) 509-8853
- --------------------------------------------------------------------------------
          (Address and telephone number of principal executive offices)


        931 Ashland Terrace, Chattanooga Tennessee 37415 (800) 509-8853
- --------------------------------------------------------------------------------
(Address of principal place of business or intended principal place of business)

 Harry Thompson, 931 Ashland Terrace, Chattanooga Tennessee 37415 (800) 509-8853
- --------------------------------------------------------------------------------
           (Name, address, and telephone number of agent for service)

     Copies to:
     Joel Pensley, Esq.
     211 Schoolhouse Road
     Norfolk, Connecticut 06058
     Phone: (860) 542-1122
     Fax:   (626) 608-3076



     APPROXIMATE  DATE OF PROPOSED  SALE TO THE PUBLIC:  From time to time after
the effective date of the registration statement until such time that all of the
shares of common stock registered hereunder have been sold.

     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, other than securities offered only in connection with dividend or interest
reinvestment plans, 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. / /

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



                         CALCULATION OF REGISTRATION FEE

                                          Proposed     Proposed
      Title of                             Maximum      Maximum
   Each Class of              Amount      Offering     Aggregate    Amount of
 Securities Being             Being       Price Per    Offering   Registration
    Registered              Registered     Unit (1)     Price(1)       Fee
- -------------------------------------------------------------------------------

Shares of common stock      1,879,000      $ 0.50     $  939,500     $ 86.44
owned by existing
stockholders

Shares of common stock
to be resold by investor
pursuant to stock
purchase agreement          3,000,000      $ 0.50     $1,500,000      138.00

                                                     -----------    ----------
TOTAL                                                 $2,795,700     $224.44


(1) Estimated solely for the purposes of computing the registration fee pursuant
    to Rule 457.

     The  registrant  hereby amends the  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  the  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933, as amended,  or until the  registration  statement
shall become  effective on such date as the Securities and Exchange  Commission,
acting pursuant to said Section 8(a), may determine.






     THE  INFORMATION  IN THIS  PROSPECTUS  IS NOT  COMPLETE AND MAY BE CHANGED.
THESE SECURITIES MAY NOT BE SOLD UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL, NOR DOES IT SEEK AN OFFER TO BUY,  THESE  SECURITIES IN ANY STATE WHERE
THE OFFER OR SALE IS NOT PERMITTED.

Subject to completion: Dated May 15, 2003

PROSPECTUS

                              WILON ENERGY GROUP, INC.

                        4,870,000 SHARES OF COMMON STOCK


     This  prospectus  relates to the  resale by the  selling  stockholders  who
presently  own our  shares of common  stock of  1,879,000  shares of our  common
stock.  The selling  stockholders  may sellshares at $.50 per share from time to
time until a market develops and thereafter at the prevailing market price or in
negotiated transactions.  All the shares offered are currently outstanding. None
of our  affiliates  are  selling  stockholders.  We will not  receive any of the
proceeds from the sale of the shares by the selling stockholders.

     In addition,  we  registering  up to an  aggregate of 3,000,000  shares for
resale by  Colebrook,  Inc.  (2,400,000  shares)  and  Shayna  Consulting,  Inc.
(600,000  shares)  which  they may  acquire in private  placements  under  stock
purchase agreements.  In addition to being selling  stockholders,  the investors
are  considered to be  underwriters  within the meaning of the Securities Act of
1933 with respect to these shares.

     The investors  may sell our common stock at prices and on terms  determined
by the market or in  negotiated  transactions.  We will not receive any proceeds
from the sale of shares by the investors; however, we will receive proceeds from
the  investors  to the extent  they  acquire  our common  stock  under the stock
purchase  agreements.  We are not  required to sell any shares to the  investors
under  the  stock  purchase  agreements  and we  may  decide  not  to do  so.  A
description of the agreements is found beginning on page 4 of the prospectus.

     The investors may use this  prospectus in connection with sales of up to an
aggregate of 3,000,000 shares of our common stock.

     AS YOU REVIEW THIS PROSPECTUS,  YOU SHOULD  CAREFULLY  CONSIDER THE MATTERS
DESCRIBED IN "RISK FACTORS" BEGINNING ON PAGE 4.

     THE  INFORMATION  IN THIS  PROSPECTUS  IS NOT  COMPLETE AND MAY BE CHANGED.
THESE SECURITIES MAY NOT BE SOLD UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL, NOR DOES IT SEEK AN OFFER TO BUY,  THESE  SECURITIES IN ANY STATE WHERE
THE OFFER OR SALE IS NOT PERMITTED.

     NEITHER THE  SECURITIES AND EXCHANGE  COMMISSION  NOR ANY STATE  SECURITIES
COMMISSION  HAS APPROVED OR  DISAPPROVED  OF THESE  SECURITIES  OR PASSED ON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.


            The date of this prospectus is                   , 2003.





                               TABLE OF CONTENTS
                                                                           PAGE
                                                                           ----

Prospectus Summary.....................................................     3
Information About ouf Stock Purchase Agreement with Colebrook, Inc.
  and Shayna Consulting, Inc...........................................     3
The Offering...........................................................     4
Summary Financial Information..........................................     5
Risk Factors...........................................................     7
Capitalization.........................................................    10
Dividend Policy........................................................    10
Management's Discussion and Analysis of Financial Condition
  and Results of Operations............................................    11
Our Business...........................................................    16
Management.............................................................    23
Certain Related Party Transactions.....................................    26
Principal Stockholders.................................................    27
Description of Securities..............................................    28
Selling Stockholders...................................................    29
Plan of Distribution of Shares of Existing Stockholders ...............    31
Stock Purchase Agreement...............................................    32
Investors' Plan of Distribution........................................    35
Shares Eligible for Future Sale........................................    27
Where You Can Find More Information....................................    38
Legal Proceedings......................................................    38
Legal Matters..........................................................    38
Experts................................................................    38
Financial Statements...................................................    F-1

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

     You may rely only on the information contained in this prospectus.  We have
not authorized  anyone to provide  information  different from that contained in
this  prospectus.  Neither the  delivery of this  prospectus  nor sale of common
stock means that  information  contained in this prospectus is correct after the
date of this prospectus. This prospectus is not an offer to sell or solicitation
of an offer to buy these shares of common stock in any circumstances under which
the offer or solicitation is unlawful.



                                       2


                               PROSPECTUS SUMMARY

     You should  read the  following  summary  together  with the more  detailed
information  in the prospectus  including our financial  statements and notes to
those statements appearing elsewhere in the prospectus.  The prospectus contains
forward-looking  statements based on current expectations of our company and our
industry. These forward-looking statements involve risks and uncertainties.  Our
actual  results  could  differ   materially  from  those  anticipated  in  these
forward-looking  statements  as a result of the factors  described  in the "Risk
Factors" section and elsewhere in the prospectus.

     We are an  independent  natural  gas and oil company  engaged,  through our
wholly-owned subsidiary, Wilon Resources, Inc., in exploration,  development and
production  activities in the Appalachian  Basin,  particularly in Wayne County,
West  Virginia and Magoffin  County,  Kentucky.  Our business  strategy  focuses
primarily on the acquisition of proved developed and undeveloped  properties and
on the enhancement and development of these properties.  We operate gas wells in
which we own the entire or part of the working interest and also own and operate
gas transmission  lines in Wayne County,  West Virginia which gather natural gas
from our wells. We also lease 1,000 acres in Magoffin County,  Kentucky adjacent
to two wells which we have completed and which are producing.


              INFORMATION ABOUT OUR STOCK PURCHASE AGREEMENTS WITH
                   COLEBROOK, INC AND SHAYNA CONSULTING, INC.

     We have entered into stock  puchase  agreements  with  Colebrook and Shayna
Consulting to raise up to $1.5 million ($1.2 million from Colebrook and $300,000
to Shayna Consulting)  through a series of sales of our common stock. The dollar
amount of each sale is limited by our common  stock's price and a minimum period
of time that must elapse between each sale.  Each sale will be to both investors
in the ratio of 4:1. In turn,  the investors will either hold our stock in their
own  portfolios,  sell our stock in the open market,  or place our stock through
negotiated  transactions with other investors.  The prospectus covers the resale
of our stock by the investors either in the open market or to other investors.

     The stock  purchase  agreements  provide  that from time to time,  upon our
providing  written notice but not more often than every seven trading days, over
a two year period following the date our stock commences trading,  the investors
will  purchase  our  common  stock from us. We  decide,  in our sole  discretion
(without any penalties for non-use),  whether and the extent to which we wish to
require the investors to purchase our common stock.  We choose the dates and the
number of shares we sell to the investors.

     We may sell an  aggregate  of  between  $20,000  and  $40,000 of our common
stock,  each time, at 70% of the average  closing bid price for the five trading
days preceding the notice of our intention to sell our stock. In order for us to
sell our shares to the investors, the trading volume for the five preceding days
must  average at least  25,000  shares per day. An investor may not purchase our
shares of common stock if, at the  conclusion  of any  purchase,  that  investor
would hold in excess of 9.9% of our  issued and  outstanding  common  stock.  We
intend to use proceeds of stock sales to the investors for working capital.

     Our  agreements  with  the  investors  are  not  a  convertible  debenture,
convertible  preferred  stock,  or similar  type of  investment  instrument.  In
addition,  we are not borrowing from the investors as with a  conventional  cash
line of credit.


                                       3


                                  THE OFFERING

Shares offered by the selling
  stockholders who are holders
  of their shares as of the date
  of the prospectus..............  1,879,000 shares of common stock

Shares offered for resale
  pursuant to the stock
  purchase agreement.............  A maximum of 3,000,000 shares of common stock

Offering price of ahares.........  The  shares  underlying  the  stock  purchase
                                   agreementS, the  resale  of  which  are being
                                   registered  hereunder, are  being  offered to
                                   Colebrook,  Inc. and Shayna  Consulting, Inc.
                                   from to time at 70% of the  then current mar-
                                   ket price.

Common stock outstanding.......... 12,279,000 shares


Common stock to be................ 15,279,000 shares.
 outstanding after the             Pursuant to the  terms of the stock  purchase
 private placement pursuant        agreement  with  Colebrook, Inc.  and  Shayna
 to the Stock Purchase Agreement   Consulting, Inc.,  we  are  not obligated  to
                                   sell  any of our  shares, unless  it is bene-
                                   ficial to us.


                                       4


                         SUMMARY FINANCIAL INFORMATION

SUMMARY FINANCIAL INFORMATION

     The following table sets forth our summary  unaudited  financial data as of
December 31, 2001 and 2002 and for the years ended September 30, 2001 and 2002.

Statement of Operations
- -----------------------
                                                Three months ended December 31,
                                                     2001             2002
                                                  ---------         ---------
                                                  Unaudited         Unaudited
                                                  ---------         ---------
Revenues:
  Gas and drilling program sales                $  230,000         $   83,233
  Royalty income                                         0             76,749

  Sales of interest in gas
    producing properties                            48,000                483
                                                   -------            -------
    Total revenues                                 278,000            160,465
                                                   -------            -------

Cost of gas and drilling production                 15,335              5,549
Selling, general and administrative                198,241            114,863
Depreciation, depletion and amortization             4,325              6,717
                                                   -------            -------
         Total expenses                            217,901            127,129
                                                   -------            -------

Operating income                                    12,099             33,336

Interest income                                        231                  0
Interest (expense)                                       0                  0

          Net Income                            $   12,330          $  33,336
                                                   =======            =======
Basic and diluted earnings
  per common share                              $     0.00          $    0.00
                                                ==========         ==========
Weighted average shares outstanding,
  basic and diluted                             10,400,000         10,400,000
                                                ==========         ==========

                                       5


                                               For the years ending December 31,
                                                    2001              2002
                                                 ----------        ----------
Revenues:
  Gas and drilling program sales                $  245,142         $  566,546
  Royalty income                                         0             49,959

  Sales of interest in gas
    producing properties                           337,953             96,100
                                                   -------            -------
    Total revenues                                 583,095            712,605
                                                   -------            -------

Cost of gas and drilling production                145,641            239,293
Selling, general and administrative                419,897            427,875
Depreciation, depletion and amortization             9,570              9,725
                                                   -------            -------
         Total expenses                            575,108            676,893
                                                   -------            -------

Operating income                                     7,987             35,712
Interest income                                        437              1,137
Interest (expense)                                  (3,005)            (3,419)
                                                    -------            -------
          Net Income                            $    5,419         $   33,430
                                                   -------            -------
Basic and diluted earnings
  per common share                              $     0.00         $     0.00
                                                ==========         ==========

Weighted average shares outstanding,
  basic and diluted                             10,400,000         10,400,000
                                                ==========         ==========


                                       6



                                  RISK FACTORS

     You should  carefully  consider  the  following  factors in addition to the
other  information in this  prospectus,  including the financial  statements and
related notes,  before investing in our common stock. These risk factors are all
those which we believe are  material to our  business.  Risks and  uncertainties
that we do not presently know about or that we currently  believe are immaterial
may also impair our business. If any of the following risks actually occurs, our
business, financial condition or results of operations will likely suffer.

The prices we receive for our gas are volatile  and, in the event of an extended
downtown in prices,  will result in a decrease in revenues and an erosion in our
financial condition.
- --------------------------------------------------------------------------------

     Our  reserves,  profitability  and future rate of growth are  substantially
dependent upon  prevailing  prices for natural gas. Such prices can be volatile.
Prices  are  affected  by market  supply and demand  factors,  regional  pricing
variations, governmental action and weather conditions. Thus, we cannot estimate
future prices for natural gas with any reliability. Almost all our revenues come
and are  anticipated  to come from the sale of natural gas. Any  significant  or
extended  decline  in the prices of  natural  gas could have a material  adverse
effect on our revenues and thus our  financial condition.

Any reduction in the Appalachian gas price premium  will hurt our revenues.
- -----------------------------------------------------------------------

     Spot prices for natural gas sold from Appalachian  wells  historically have
been higher than those for gas produced in the Gulf Coast and the Mid-Continent,
because of the geographic  proximity to the Northeast gas markets.  No assurance
can be given that this price  advantage will continue.  If the  Appalachian  gas
price premium decreases or disappears, our revenues would be reduced and profits
could disappear.

Our reserve estimates are uncertain and may prove to be less than anticipated in
which case our ability to generate revenues in the future will be jeopardized.
- ------------------------------------------------------------------------------

     Estimates  of our proved  reserves  and future  net  revenues  are based on
engineering  reports prepared by independent  petroleum  engineers.  Natural gas
reserves  cannot be measured in an exact way, and  estimates of other  engineers
might  differ  materially.   Certain  events,   including   production  history,
acquisitions and sales of properties,  changes in prices and further development
could result in increases or decreases of estimated proved reserves or estimates
of future net  earnings.  Our  estimates  of future cash flows  reflect  average
natural gas and oil prices of $3.00 per 1,000 cubic feet, known as "mcf.". There
can be no  assurance,  however,  that such  prices  will be realized or that the
volumes projected will be produced.  Future  performance which is lower than the
estimates derived from the engineering  reports could reduce our future revenues
and profits.

                                       7



We face risks in acquiring  and  drilling  wells in that they may not produce as
anticipated  or at all with a  consequential  adverse affect on our revenues and
profits.
- --------------------------------------------------------------------------------

     The future  success of our  operations  will be largely  dependent upon our
ability to replace and expand our gas and oil reserves  through the  acquisition
of producing  properties and the  development  of natural gas reserves.  Without
successful   acquisitions   and   exploitation,   exploration   and  development
operations,  we will not be able to replace the reserves depleted by production,
and our revenues  will decline over time.  Successful  acquisition  of producing
properties  generally  requires,  among other things,  accurate  assessments  of
recoverable reserves,  future natural gas prices,  operating costs and potential
environmental  risks and other  liabilities.  Such  assessments  are necessarily
inexact and their accuracy is inherently  uncertain.  Development of our natural
gas reserves involves the risk that no commercial production will be obtained or
that  production  will be  insufficient  to recover  drilling and  completion or
cleaning  and  reworking  costs.  Drilling  also may be  curtailed,  delayed  or
canceled  as  a  result  of  many  factors,   including,   among  other  things,
unacceptably low prices, title problems, weather conditions, labor shortages and
equipment delivery problems.

We may not be able to market our natural  gas and thus fail to generate  revenue
from gas we are capable of producing from our wells.
- --------------------------------------------------------------------------------

     The  availability of a ready market for our gas depends on numerous factors
beyond our control, including, among other factors, the demand for and supply of
natural gas, the proximity of our natural gas and oil reserves to pipelines, the
capacity of such pipelines, the cooperation of pipeline owners, general economic
conditions, fluctuations in seasonal demand and the effects of inclement weather
and  governmental  regulation.  In  addition,  even if we enter into natural gas
purchase arrangements, we may subject to the risk of periodic reduced purchases,
flexible  pricing  or  access  to  pipelines.   Any  significant   reduction  or
curtailment  of  production  for an  extended  period of time will reduce or our
revenues and reduce or eliminate our profits.

We face  operating  hazards and  environmental  risks which could  subject us to
litigation  or prevent  from  producing  natural  gas from our wells which could
destroy our business.
- --------------------------------------------------------------------------------

     We  are  subject  to  all  risks  normally  incident  to  the  development,
production  and   transmission  of  natural  gas,   including   pipeline  leaks,
uncontrollable  flows of gas,  oil,  brine or well fluids into the  environment,
fires,  explosions,  cratering,  pollution and other  environmental  risks.  The
occurrence of any of these hazards  could,  nonetheless,  result in  substantial
losses  due to  damage  or  destruction  of gas and  oil  wells,  formations  or
production facilities, damage or injury to property and persons or suspension of
operations.  We maintain insurance coverage,  in amounts and against risks which
we believe to be appropriate,  taking into account our size and the scope of our
operations.  Our insurance policies,  however, have standard exclusions.  Losses
can occur from an  uninsurable  risk or in amounts more than existing  insurance
coverage. The occurrence of an event, which is not insured or not fully insured,
would reduce our cash, and our earnings and could destroy our business.


                                       8


As manager of our  natural  gas well  investment  programs  we may be subject to
liability for our obligations with respect to their operations.
- --------------------------------------------------------------------------------

     We have sold  interests  in wells to  investors  and intend to do so in the
future.  The  interests  in these  programs  constitute  securities;  and we are
subject to potential liability to our investors in these programs, including the
possible  return of their  investment  and  damages,  for failure to comply with
applicable  federal and state securities laws and regulations.  We could also be
enjoined from selling  additional  programs.  Such  liability  could destroy our
business.

Our revenue model may not be successful and our business may decline.
- ---------------------------------------------------------------------

     Our revenue model calls for increased  production  from existing  wells and
production from new wells. It also calls for our ownership of the entire working
interest of the wells we acquire and for the formation of gas well  partnerships
and other  ventures We can give no  assurance  that this  revenue  model will be
successful.  If it is not  successful,  our plans to expand  production will not
come to fruition and our revenues and earnings will decline.

We depend on income from a narrow range of activities so that we cannot leverage
any adverse economic circumstances with revenues from other businesses.
- --------------------------------------------------------------------------------

     We intend to derive our revenue from the purchase  and  development  of gas
wells in  Appalachia.  We cannot predict our total revenue as that is a function
of the  productive  capacity of our  existing  and future wells and the price we
receive  for the gas we sell.  If  revenues  from  Appalachia  gas  wells do not
materialize  or are not as  robust as we  predict,  our  business  and hence our
financial condition would decline and our operations could cease.

We may be unable to obtain  sufficient funds from the stock purchase  agreements
with  the  investors  to meet our  needs  in which  event we will not be able to
expand.
- --------------------------------------------------------------------------------

     When we desire to obtain funds for our business  through the stock purchase
agreements with Colebrook and Shayna  Consulting , the volume of trading may too
low to sell stock to the investors,  or the market price of our stock may result
in  unacceptable  dilution  or any sale may  result in either of the  investors'
owning  more than 9.9% of our issued and  outstanding  common  stock which would
prohibit us from  selling  our stock to that  investor.  As a result,  we may be
unable to obtain any or sufficient  funds from the stock purchase  agreements to
meet our financial needs for completing,  drilling or cleaning bondin.  Thus, we
will not be able to expand our business.

An active  market for our common stock may not develop,  making it difficult for
you to sell your stock and  preventing  us from raising  money through our stock
purchase agreements.
- --------------------------------------------------------------------------------

     Prior to the date of the  prospectus,  there has been no public  market for
our common  stock.  It is  uncertain  the extent to which a trading  market will
develop or how liquid that market might become. An illiquid market for our stock
may result in price  volatility  and poor  execution  of buy and sell orders for
investors.  Historically,  stock  prices and trading  volumes  for newly  public
companies fluctuate widely for a number of reasons,  including some reasons that
may be unrelated to their  business or results of  operations.  The price of our
common  stock may be low and our  volume  below  that  which we need to sell our
stock  to  Colebrook  and  Shayna  Consulting  pursuant  to the  stock  purchase
agreements.  Thus,  the  possibility  of  funding  our  ongoing  operations  and
expansion will cease in the event an active trading market does not develop.


                                       9



The exercise of our rights to sell our common stock may substantially dilute the
interests of other security holders.
- --------------------------------------------------------------------------------

     We will issue shares to the  investors  upon exercise of our rights to sell
our common stock under the stock  purchase  agreement at a price equal to 70% of
the  average  closing  bid price for the five  days  preceding  the date we give
notice of our intention to exercise any put. Accordingly,  the sale of our stock
to the investors  under the stock  purchase  agreement may result in substantial
dilution to other holders of our common stock.  Depending on the price per share
of our common  stock,  we may need to register  additional  shares for resale to
access the full amount of financing  available.

     Registering  additional  shares could have a further dilutive effect on the
value of our common stock. If we are unable to register the additional shares of
common stock,  we may experience  delays in, or be unable to, access some of the
$1.5 million available under the stock purchase agreement.  In addition,  resale
of the shares purchase by the investors may put downnward  pressure on the price
of our common stock which would further dilute our stockholders' interest.

                                   CAPITALIZATION

     The following table sets forth our capitalization as of December 31, 2002.

                                                                 December 31,
                                                                     2002
                                                                 -----------
                                                                  (Unaudited)

Long-term debt (related party)                                  $       -0-
                                                                   ---------
Shareholders' equity:

Preferred stock $.001 par value;
    Authroized 10,000,000 shares; issued
    And outstanding -0- shares

Common stock $.001 par value;
   authorized 50,000,000 shares; issued
   and outstanding 10,400,000 shares                                 10,400

Retained earnings                                                   717,360
                                                                   ---------
Total shareholders' equity (deficiency)                             727,760
                                                                   ---------
Total capitalization                                            $   727,760
                                                                   =========

                                DIVIDEND POLICY

     We have not declared or paid any cash dividends on our capital stock and do
not anticipate paying any cash dividends in the foreseeable future.

                                       10


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

Overview
- --------

     The  following  discussion  of  our  financial  condition  and  results  of
operations should be read in conjunction with the financial statements and notes
appearing elsewhere in the prospectus.

     It is difficult for us to forecast our revenues or earnings accurately.  We
believe that future  period-to-period  comparisons of our operating  results may
not be  meaningful  and should  not be relied  upon as an  indication  of future
performance as we have and will have no backlog of orders. Our operating results
in one or more  future  quarters  may fall below  investor  expectations  which,
assuming our common stock trades on a recognized market,  would almost certainly
cause the future  trading price of our common stock to decline.  You should read
the following discussion together with the consolidated financial statements and
their accompanying notes, included elsewhere in the prospectus.

     We are engaged in the acquisition and enhancement of developed  natural gas
producing  properties and the exploration,  development and efficient production
of  undeveloped  natural  gas  properties  which we own in whole or in part.  We
derive our revenues from our own gas production, well operations, gas gathering,
transportation  and gas marketing  services we provide for third parties who own
interests in wells we operate.  We also derive income from the sale of interests
in our gas producing properties.

Critical Accounting Policies and Estimates
- ------------------------------------------

     Our  results  of  operations  are  based on the  preparation  of  financial
statements in conformity with accounting  principles  generally  accepted in the
United States. The preparation of financial  statements  requires  management to
select  accounting  policies for critical  accounting areas as well as estimates
and assumptions that affect the amounts  reported in the consolidated  financial
statements. Significant changes in assumptions and/or conditions in our critical
accounting policies could materially impact our operating results.

     Our  significant  accounting  policies  are  described  in  Note  A to  the
financial  statements.  We believe our most critical accounting policies include
revenue  recognition  as  it  relates  to  the  method  of  accounting  for  gas
properties, recognition of income and costs, deferred revenue and accounting for
income taxes.

     We use the  successful  efforts  method  of  accounting  for gas  producing
activities.  Under successful efforts, costs to acquire mineral interests in gas
properties,  to drill and equip exploratory wells that find proved reserves, and
to  drill  and  equip  developmental  wells  are  capitalized.  Costs  to  drill
exploratory wells that do not find proved reserves, costs of developmental wells
on properties the we have no further  interest in,  geological  and  geophysical
costs,  and costs of carrying and retaining  unproved.  properties are expensed.
Unproved gas  properties  that are  significant  are  periodically  assessed for
impairment  of  value  and a loss is  recognized  at the time of  impairment  by
providing an impairment  allowance.  Other unproved properties are expensed when
surrendered or expired.


                                       11



     When a property is determined to contain proved  reserves,  the capitalized
costs of such  propertiesare  transferred  from  unproved  properties  to proved
properties  and  are  amortized  by the  unit-of-production  method  based  upon
estimated proved  developed  reserves.  To the extent that capitalized  costs of
groups of proved properties having similar  characteristics exceed the estimated
future net cash flows,  the excess  capitalized  costs are  written  down to the
present value of such amounts.  Estimated  future net cash flows are  determined
based primarily upon the estimated future proved reserves related to our current
proved properties and, to a lesser extent, certain future net cash flows related
to  operating  and  related  fees due us  related to our  management  of various
partnerships. We follow Statement of Financial Accounting Standards ("SFAS") No.
121 which requires a review for impairment whenever  circumstances indicate that
the carrying amount of an asset may not be  recoverable.  Impairment is recorded
as impaired properties are identified.

     On sale or abandonment of an entire interest in an unproved property,  gain
or loss is  recognized,  taking into  consideration  the amount of any  recorded
impairment.  If a partial  interest in an unproved  property is sold, the amount
received is treated as a reduction  of the cost of the  interest  retained.  The
carrying cost of unproved properties is not significant.

     Income  taxes are  accounted  for under  the  asset and  liability  method.
Deferred  tax  assets  and   liabilities  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
basis.  Deferred tax assets and liabilities are measured using enacted tax rates
that will apply in the years in which those  temporary  differences are expected
to be recovered or settled. The effect on deferred tax assets and liabilities of
a change in tax rates is  recognized  in income in the period that  includes the
enactment  date.  Since we have  Section  29 tax  credits  in  excess of any tax
liability,  there are no deferred  taxes arising from the timing  differences of
the deferred income liability.

     As of September 30, 2002 and December 31, 2002,  we had deferred  income in
the amount of  $306,996  and  $230,247,  respectively,  which is  recognized  as
long-term  debt. This income will be recognized as production is established and
matched  toward this  income.  For the three  months  ended  December  31, 2002,
approximately  $76,749 was allocated as earned during this period. The following
table is a review of the  results of our  operations  for the fiscal  year ended
September  30, 2001 and 2002 and three months ended  December 31, 2001 and 2002.
All items in the table are calculated as a percentage of total revenues.

                                        Fiscal Years Ended    Three Months Ended
                                           September 30,          December 31,
                                       -------------------    ------------------
                                          2002       2001       2002      2001
                                       -------------------    ------------------
                                                                  Unaudited
                                                                  ---------
Revenues:
  Gas and drilling program
    Sales                                79.5%      42.0%       51.9%    82.7%
  Royalty income                          7.0%       0.0%       47.8%     0.0%
Sales on Interest in gas producing
  Properties                             13.5%      58.0%        0.3%    17.3%
                                        ------     ------       -----    -----
Total Revenues                          100.0%     100.0%      100.0%   100.0%
Expenses:
  Gas production and drilling costs      33.6%      25.9%        3.5%     5.5%
  General and administrative  .          60.0%      72.0%       71.6%    71.3%
  Depreciation, depletion and
     Amortization                         1.4%       1.6%        4.2%     1.6%
  Interest (net)                          0.3%       0.5%        0.0%     0.0%

Net Income                                4.7%       0.9%       20.8%     4.4%
                                          ====       ====       =====     ====

                                       12


     The following discussion and analysis reviews our results of operations and
financial  condition for the years ended September 30, 2001 and 2002 and for the
three months ended  December  31, 2001 and 2002.  This review  should be read in
conjunction  with the Financial  Statements  and other  financial data presented
elsewhere herein.

COMPARISON OF THE YEAR ENDED SEPTEMBER 30, 2002 TO THE YEAR ENDED
DECEMBER 31, 2001.
- --------------------------------------------------------------------------------

     The following  statement of income shows the results of operations  for the
year ended September,  2002 and the comparable year ended September 30, 2001 and
the results of operations  for the three months ended  December 31, 2002 and the
comparable three months ended December 31, 2001.

     Information  presented below and in the following  discussion which relates
to the year ended September 30, 2001 and 2002 was derived from audited financial
information.
                                                    Year ended September 30,
                                                     2001             2002
                                                    ------           ------
Revenues:
  Gas and drilling program sales                  $  245,142       $  566,546
  Royalty income                                      49,959                0
  Sales of interest in gas
    producing properties                             337,953           96,100
                                                  ----------       ----------
    Total revenues                                   583,095          712,605
                                                  ----------       ----------

Cost of gas and drilling production                  145,641          239,293
Selling, general and administrative                  419,897          427,875
Depreciation, depletion and amortization               9,570            9,725
                                                  ----------       ----------
    Total expenses                                   575,108          676,893

Operating income                                       7,987           35,712

Interest income                                          437            1,137
Interest (expense)                                    (3,005)          (3,419)
                                                   ----------       ----------

    Net Income                                      $  5,419        $  33,430


                                       13



                                               Three months ended December 31,
                                                     2001             2002
                                                    ------           ------
                                                           Unaudited
                                                           ---------

Revenues:
  Gas and drilling program sales                  $  230,000        $  83,233
  Royalty income                                      76,749                0
  Sales of interest in gas
    producing properties                              48,000              483
                                                  ----------       ----------
    Total revenues                                   278,000          160,465

Cost of gas and drilling production                   15,335            5,549
Selling, general and administrative                  198,241          114,863
Depreciation, depletion and amortization               4,325            6,717
                                                  ----------       ----------
    Total expenses                                   217,901          127,129

Operating income                                      12,099           33,336

Interest income                                          231                0
Interest (expense)                                         0                0
                                                  ----------       ----------

    Net Income                                    $   12,330        $  33,336

Revenues
- --------

     Revenues  from gas and  drilling  program  sales  increased  $321,404  from
revenue of $245,142  for the year ended  September  30, 2001 to $566,546 for the
year ended September 30, 2002. There was a $146,767 reduction in revenue for the
three  months  ended  December  31,2002  of $83,233  as  compared  to revenue of
$230,000 for the three months ended December 31, 2001.

     Royalty income  increased by $49,959 for the year ended  September 30, 2002
as  compared  to $-0- for the year ended  September  30,  2001.  Royalty  income
increased by $76,749 for the three months ended December 31, 2002 as compared to
$-0- for the three months ended December 31, 2001.

     Sales of interests in gas producing  properties  decreased by $241,853 from
revenues  earned through  program sales  aggregating  $96,100 for the year ended
September 30, 2002 as compared to revenue from program sales of $337,953 for the
year ended December 31, 2001.

                                       14


Expenses
- --------

     The cost of gas and  drilling  production  increased  by $93,652 from costs
aggregating  $239,293  for the year ended  September  30,  2002 as  compared  to
$145,641 for the year ended September 30, 2001.

     The cost of gas and  drilling  production  decreased  by $9,789  from costs
aggregating  $5,549 for the three months ended  December 31, 2002 as compared to
$15,335 for the the months ended December 31, 2001.

     Selling, general and administrative expenses increased by $7,978 from costs
aggregating  $427,875  for the year ended  September  30,  2002 as  compared  to
$419,897 for the year ended September 30, 2001.

     Selling,  general and  administrative  expenses  decreased by $ 83,378 from
costs  aggregating  $114,863  for the three  months  ended  December 31, 2002 as
compared to $198,241 for the three months ended December 31, 2001.

     Depreciation,  depletion and  amortization  increased $155 to $9,725 in the
year ended  September 30, 2002 compared to $9,570 in the year ended September 30
2001.

     Depreciation, depletion and amortization increased $2,392 to $6,717 for the
three months ended  December31,  2002 as compared to $4,325 for the three months
ended December 31, 2001.

     Operating  income from  operations  for the year ended  September  30, 2002
increased  by  $27,725  to  $35,712  as  compared  to $7,987  for the year ended
September 30, 2001. The increase in income from  operations was primarily due to
a combination of the items discussed above.

     Operating  income from  operations  for the three months ended December 31,
2002 increased by $21,237 to $33,336 as compared to $12,099 for the three months
ended December 31, 2001 The increase in income from operations was primarily due
to a combination of the items discussed above.

     Net  interest  expense  decreased  by $2,568 to $2,282  for the year  ended
September 30, 2002 as compared to $2,568 for the year ended September 30, 2001.

Inflation and Changes in Prices
- -------------------------------

     Inflation affects our operating  expenses as does interest rates, which may
have an effect on our profitability.  Gas prices have not followed inflation and
have  fluctuated  widely during recent years as a result of other forces such as
OPEC,  economic  factors,  demand for and  supply of  natural  gas in the United
States and within our regional area of operation.  Natural gas prices  increased
during the year ended September 30, 2002 and for the three months ended December
31,  2002 due to higher  energy  consumption  during the summer of 2002,  a much
colder  winter in  2002/2003  and to some  extent a slight  recovery in economic
growth in the United States.  As a result of these market forces, we received an
average  price of $3.64 per mcf for its natural gas in the year ended  September
30, 2002 compared to $3.43 for 2001.

     We cannot predict the duration of the current  condition of gas markets and
prices,  because of the forces  noted  above,  as well as other  variables,  may
change.

                                       15


Liquidity and capital rsources
- ------------------------------

     Our cash position  decreased by $6,243 from $6,659 at September 30, 2001 to
$416 at September 30, 2002. We were funded through cash provided from operations
of $58,502 as compared to being  funded  through  borrowings  of $33,180 for the
year ended  September 30, 2001.  Our capital  expenditures  increased by $39,119
from $9,911 for the year ended September 30, 2001 as compared to $49,030 for the
year ended  September  30, 2002.  Working  capital at decreased by 38,379 from a
positive  working capital at September 30, 2001 of $4,510 to a negative  $33,869
at September 30, 2002.

                                   OUR BUSINESS

Brief History of Oil and Gas Operations in Appalachia
- -----------------------------------------------------

     According  to the  West  Virginia  Geological  &  Economic  Survey,  Native
Americans recognized and perhaps used as a fuel source the "burning springs" and
outflows of  petroleum on the Little  Kanawha,  Kanawha,  and Big Sandy  rivers.
Records show that the early  settlers  were also aware of the "burning  springs"
which were natural gas vents. George Washington visited one such burning spring,
located on the Kanawha River, in 1775.

     The oil and gas industry in West Virginia began as an outgrowth of the salt
industry.  In the early  1800s,  saltmakers  frequently  hit oil or gas in their
drilling, but considered it a nuisance. In fact, so much oil was diverted to the
Kanawha River by salt manufactures that it was long known as "Old Greasy" to the
boatmen.  Gas was first struck in a well drilled for salt at Charleston in 1815.
Once the value of oil and gas was  realized,  the Great  Kanawha  Valley  region
became a pioneer in the  discovery  of petroleum by boring and in the use of oil
and gas on a commercial  scale. By 1826, oil was used for lamps in workshops and
factories.  The drilling tools,  jars, and casing,  first developed for the salt
industry, became essential equipment to the petroleum industry.

     On the Little  Kanawha  River,  near the Hughes River,  was a stream called
Burning  Springs  Run,  named  because  there were two springs at its mouth from
which  natural gas escaped.  As early as 1781,  Thomas  Jefferson  described the
brilliant  flame which could be produced by thrusting a lighted  candle into the
escaping gas at this site. A salt brine well struck oil at 200 feet and produced
200 barrels of oil per day.  The  Burning  Springs oil field was one of only two
oil fields in America prior to the Civil War.

Area of Operations
- ------------------

     Appalachia is  surrounded by major natural gas markets in the  northeastern
United States.  This proximity to a substantial  number of large  commercial and
industrial  gas  markets,  including  natural  gas powered  electricity  plants,
coupled with the  relatively  stable nature of  Appalachian  production  and the
availability  of  transportation  facilities  has resulted in  generally  higher
wellhead prices for Appalachian  natural gas than those prices  available in the
Gulf Coast and Mid-continent  regions of the United States.  Appalachia includes
portions of Ohio, Pennsylvania, New York, West Virginia, Kentucky and Tennessee.
Although  Appalachia  has  sedimentary  formations  indicating the potential for
deposits  of gas and oil  reserves  to  depths  of  30,000  feet or  more,  most
production  in the Basin has been from wells  drilled to a number of  relatively
shallow blanket  formations at depths of 1,000 to 7,500 feet.  These  formations
are generally characterized by long-lived reserves that produce for more than 20
years.  Our  drilling  success  rates and of other  operators  drilling to these
formations historically have exceeded 90%.

                                       16


     Long  production  life and high  drilling  success  rates to these  shallow
formations  has  resulted  in a  highly  fragmented,  extensively  drilled,  low
technology  operating  environment  in Appalachia.  As a result,  there has been
limited  testing  or  development  of  productive  and  potentially   productive
formations at deeper depths.  Although our management  believes that significant
exploration  and  development  opportunities  may  exist in these  deeper,  less
developed  formations  for  those  operators  with  the  capital  and  technical
expertise,  we will not engage in drilling  to such  depths  unless as part of a
program in which investors put up substantially all the funds needed.


Cautionary Statement Regarding Industry Forecasts
- -------------------------------------------------

     Market data and certain  industry  forecasts used throughout the Prospectus
were  obtained  from  internal  surveys,  market  research,  publicly  available
information  and  industry  and  federal   government   publications.   Industry
publications  generally  state that the information  contained  therein has been
obtained  from  sources  believed  to be  reliable,  but that the  accuracy  and
completeness of such information is not guaranteed. Similarly, internal surveys,
industry forecasts and market research,  while believed to be reliable, have not
been  independently  verified and the Issuer does not make any representation as
to the accuracy of such information.

Projctions of Natural Gas Usage and Pricing
- -------------------------------------------

     We believe  that the market for  natural gas will grow in the future due to
four main factors:

     o    Efficiency.  Relative  to other  energy  sources,  natural  gas losses
          during transportation from source to destination are slight, averaging
          only about 9% of the natural gas energy.

     o    Environmentally  favorable.  Natural  gas is  the  cleanest  and  most
          environmentally safe of the fossil fuels.

     o    Safety.  The  delivery  of natural  gas is among the  safest  means of
          distributing  energy to  customers,  as the natural  gas  transmission
          system is fixed and is located underground.

     o    Price.  The  deregulation  of the natural gas industry and a favorable
          regulatory environment have resulted in end-users' ability to purchase
          natural gas on a competitive basis from a greater variety of sources.

     The United States Energy  Information  Administration  of the Department of
Energy in its Annual Energy Outlook 2002 with  Projections to 2020 predicts that
the price of natural gas is expected to be $3.26 per mcf in 2020.

     Total  energy  consumption  is  projected  to  increase  from 99.3 to 130.9
quadrillion British thermal units (btu) between 2000 and 2020, an average annual
increase of 1.4 percent.  In 2020,  this  forecast is nearly 4  quadrillion  Btu
higher than in 2001,  primarily  due to higher  projected  energy  demand in the
commercial and transportation sectors.

     Demand for natural gas has increased at an average  annual rate of 2%, from
22.8 to 33.8 trillion  cubic feet between 2000 and 2020,  primarily due to rapid
growth in demand for electricity generation.

Our History
- ------------

     Our operating subsidiary,  Wilon Resources,  Inc., was formed on October 1,
1998 to engage in the production of natural gas. From October, 1998 to February,
1999, we entered into 13 leases in Wayne County, West Virginia which contained a
total of 31  producing  natural gas wells,  a gathering  system,  pipelines  and
meters.  The  leases,  known  as the  Trace  Fork  Group,  were  with  a  number
non-affiliated  third  parties and called for the  payment of an annual  acreage
fee. In addition, the owners of the mineral rights receive a royalty on revenues
of 12.5% after deduction of severance taxes and costs of maintaining the wells.

                                       17


     Through 1999, we replaced three  compressors in the system in order to more
efficiently  deliver  natural gas and we also reworked all the wells,  including
cleaning them out,  replacing valves and fittings,  replacing tubing,  improving
access  roads,  repairing  drainage  systems,  replacing  parts of the gathering
system and repairing and replacing parts of the pipelines.  Sales of natural gas
were made to three nonaffiliated companies. Presently, the majority of the wells
on the Wayne County properties are undergoing routine maintenance.

     In January,  1999, we purchased 41 natural gas wells in Wayne County,  West
Virginia  from Myers  Drilling  Company,  Inc.  The wells and  leases  encompass
approximately  six  thousand  acres.  Thirty of the wells  are  presently  being
reworked.  After the completion of the purchase of the property, we commenced to
place a few of the operating natural gas wells into production.  Pipe joints had
to be replaced as the gas pressure  exceeded the aggregate limits of the joints.
Most of the wells had to be cleaned  out,  valves and  fittings  were  replaced,
meters repaired, tubing replaced, gathering system up graded, pipelines repaired
and replaced, and the drainage system improved.

     We also  acquired  cquired an  additional  17 natural gas wells in the same
area of operation in  September,  1999.  These natural gas wells had not been in
operation  for a number of years  and  needed  extensive  work done to make them
operational.  The work  included  cleaning out,  replacing  valves and fittings,
replacing  tubing and laying of lines for the gathering system to deliver gas to
the main  pipeline.  The  propery  has an  additional  1500  acres  of  possible
production.

Business Strategy
- -----------------

     Our business strategy is to increase production, operating margins and cash
flow by

     o    making  acquisitions  of natural gas wells or properties that will, in
          our  management's   opinion,  add  to  our  operating  results  and/or
          beneficial to our future strategic positioning;

     o    through the  exploration  and development of our existing and acquired
          acreage base;

     o    through  selling a portion of our future gas  production  under  fixed
          price contracts with varying expiration dates, using financial hedging
          instruments  to realize a target price for a portion of our future gas
          production.

     o    by improving  profit margins  through  operational  and  technological
          efficiencies; and

     o    through the further expansion of our gas gathering systems.

                                       18


Acquisitions
- ------------

     Our acquisition  strategy  focuses on natural gas wells and leases that can
provide:

     o    enhanced cash flow,
     o    additional drilling and development opportunities,
     o    synergies with our existing properties,
     o    enhancement potential of current operations, and/or
     o    economies of scale and cost efficiencies.

Natural Gas Operations, Production and Development.
- ---------------------------------------------------

     Operations.
     -----------

     We contract  for  services  performed  on all of the wells in which we hold
working  interests.  We seek to maximize the value of our natural gas properties
through  cleaning and reworking  wells,  operating cost reductions and equipment
improvements.

     Our  management  travels to well sites on a regular basis and  continuously
reviews its properties to identify  actions which could reduce  operating  costs
and improve production.

Development.
- -----------

     Our  exploration and  development  activities  have primarily  involved the
acquisition  of  proved   undeveloped   gas  properties  and  the  drilling  and
development of such properties.

Our Future Development Plans.
- -----------------------------

Drilling New Natural Gas Wells
- ------------------------------

     With appropriate  funding,  we intend to drill new natural gas wells on our
existing leases to the Devonian Shale formation at a target depth of about 3,500
feet.  The cost for  drilling  these  wells  will be paid  from our  funds or by
entering  into  ventures to share the  working  interest of the wells with other
entities. Our management,  based on its previous experience,  estimates that the
total  costs for such  drilling  will be  recovered  within  three  years of the
commencement of drilling.  The productive life of these wells is estimated to be
in excess of 20 years.

                                       19


Natural Gas Wells located in Kentucky
- -------------------------------------

     We have leased  mineral  rights with ten acre  spacing in Magoffin  County,
Kentucky.  In 2001,  for  investors,  we  drilled  four  wells to a depth  about
2,500-3,000  feet into the Big Six  formation,  Each well  averages  200 mfd. We
retain a 25% working  interest.

Sales of Working Interests in various wells
- -------------------------------------------

     Between  1999 and 2001,  we sold working  interests in various  natural gas
producing  wells.  The terms of the sales  were  that the  purchaser  pay a down
payment  with the  balance  due  within  generally  12  months.  If the  working
interests  were not paid in full within the  contracted  time frame for payment,
purchasers  agreed to reassign to us their interests in the wells. At this time,
all of the interests sold pursuant through down payments have been reassigned.

Recompletion of Natural Gas Wells
- ---------------------------------

     We presently lease approximately 15,000 acres in West Virginia that contain
producing  natural gas wells.  A certain  number of these wells will be selected
for deepening approximately 1,500 feet to approximately 3,500 feet, the Devonian
Shale  formation.  Completion  will be in accordance  with  standard  completion
procedures  for this  area.  The  costs for this  program  will be funded by our
funds,  although we may consider  raising money for this purpose from investors.
We estimate,  based on our  experience,  that the costs of  deepening  the wells
should be recovered in three years based on present gas prices.  The  production
life of these re-completed wells is estimated to be in excess of twenty years.

Reworking Existing Natural Gas Wells
- ------------------------------------

     We have  leased a number of  producing  natural  gas wells  that need to be
reworked in order to increase  production.  Reworking  includes cleaning out the
wells, drilling out sediment, setting and cementing new casing, replacing valves
and fittings, repairing gathering systems and performing other maintenance.

     We  estimate  that  the  production  life of these  wells be  significantly
increased and should  continue to produce for an  additional  ten years prior to
another reworking procedure. Total productive life is estimated at twenty years.

The Process of Drilling Natural Gas Wells
- -----------------------------------------

     If wells are drilled too close together,  they would  communicate with each
other  and  each  would  draw off  production  from the  other.  Recently,  some
geologists   question  if  Appalachian  natural  gas  wells  draw  laterally  or
vertically.  If vertically,  then wells could be spaced closer together  without
affecting one another.  The reason for this speculation is that many older wells
which were shut-in for years have resumed  production  which supports the theory
that they are fed from below.  However,  our wells are generally spaced one well
every ten acres and will continue to be spaced apart.

     We drill wells  through the use of  specialized  contractors  to the target
depth using air drilling  equipment from a truck rig having a 25 foot mast. Pipe
of 9 inches in diameter are set in the hole. Within that pipe, another pipe of 7
inches diameter is set and cement is pushed into the center pipe and comes up to
fill the space between the pipes for a depth of several hundred feet. Finally, a
six inch pipe is inserted in the middle which  extends to the bottom of the hole
and is cemented in place to cut off any water flow and to stabilize the hole.

                                       20


     We then order a radiation  log which  indicates  the rock  formation  and a
temperature  log. The logs indicate  where to  perferate.  Strings of 50 caliber
shells  are set off  electrically;  and the shot  perferates  the casing and the
cement - and opens up the formation. The shot is followed with approximately 500
gallons of 15% hydrochloric acid to open up the shot holes. Finally, stimulation
or fracing by forcing  sand and water under  pressure  through the shot holes is
performed.  An additional  value of the sand is that it sand props up the holes.
After clean up, the wells are ready for production.

     Prior to  production,  we install blow out  preventers - large valves which
can be shut if pressure bulds up. We also install appropriate values and meters,
meter runs  between  the wells and the meters  and meter  houses to contain  the
meters.  We start  production  slowly to prevent  sand from blowing back int the
wells and build up production over a period of months.

Title to Properties
- -------------------

     We believe that we hold good and indefeasible  title to our properties,  in
accordance  with  standards  generally  accepted in the natural gas industry.  A
title  examination has been performed with respect to  substantially  all of our
producing  properties.  Each of our  leased  properties  represents  a  material
portion of our holdings; and a title dispute could have adverse consequences for
our production and retention of revenues from production of natural gas.

     Our  properties  are subject to royalties and other  customary  outstanding
interests.  Our  properties  are also  subject to liens  incident  to  operating
agreements,  current taxes, development obligations under natural gas leases and
other  encumbrances,  easements and restrictions.  We do not believe that any of
these burdens will materially interfere with the use of our properties.

Natural Gas Sales
- -----------------

     We  sell  the  natural  gas  we  produce  to  gas  transmission  companies,
industrial  end-users and utilities  under contracts with terms ranging from one
month to  three  years.  As  customary  in the  industry,  virtually  all of our
contract pricing provisions are tied to a market index, with certain adjustments
based on,  among  other  factors,  whether a well  delivers  to a  gathering  or
transmission  line,  quality of  natural  gas and  prevailing  supply and demand
conditions,  so  that  the  price  of  the  natural  gas  fluctuates  to  remain
competitive with other available natural gas supplies. As a result, our revenues
from the sale of natural gas will suffer if market prices decline and benefit if
they increase.

     At December  31, 2002,  the  weighted  net average  price of natural gas we
produced sold at prices  averaging $3.64 per mcf,  depending upon well location,
the date of the sales contract and other factors.  Whenever feasible, we attempt
to explore multiple market  possibilities  from each of our gathering systems in
order to sell our natural gas at the highest prices.

                                       21


     A variety of factors  affect the market  for  natural  gas,  including  the
availability of other domestic production, natural gas imports, the availability
and price of  alternative  fuels,  the  proximity  and  capacity  of natural gas
pipelines, general fluctuations in the supply and demand for natural gas and the
effects of state and federal  regulations  on natural gas  production and sales.
The natural gas industry also  competes  with other  industries in supplying the
energy and fuel requirements of industrial, commercial and individual customers.
We market our natural gas to natural gas utilities, pipelines and industrial and
commercial customers, either directly through our gathering system, or utilizing
transportation services provided by regulated interstate pipeline companies.

Financing
- ---------

     We have conducted well  development  drilling and reworking  activities for
our own account and for other  investors.  We intend to continue  financing  our
well  acquisition,  reworking and  development  drilling from funds from warrant
exercise, from reinvestment of positive cashflow from our present activities and
from  investors who would share  working  interests  with us. We presently  owns
interests in two wells which were financed by investors.

Tax benefits
- ------------

Intangible Drilling Costs
- -------------------------

     In general,  intangible  drilling  costs,  known as "IDC"  consist of those
costs which in and of themselves have no salvage value.  Congress granted to the
Treasury  Secretary  the  authority  to prescribe  regulations  that would allow
taxpayers the option of deducting, rather than capitalizing, intangible drilling
and development costs. The Secretary's rules state that, in general,  the option
to deduct IDC applies only to expenditures  for drilling and  development  items
that do not have a  salvage  value.  We and any  investors  have the  option  of
deducting IDC as an expense or capitalizing it over a 60-month period  beginning
in the month the expenditure is made.

     We also claim depreciation, cost recovery, and amortization deductions with
respect to our basis  natural gas property as permitted by the Internal  Revenue
Code. The cost of lease  equipment and well equipment,  such as casing,  tubing,
tanks, and pumping units, and the cost of pipelines cannot be deducted currently
but must be capitalized.

Tight Sands Tax Credit
- ----------------------

     The owners of wells drilled to the Devonian Shale depth (considered  "tight
sands")  drilled  prior to xxxxxxx  are  entitled to a tax credit per mcf on gas
produced until xxxxxxx.  Certain of our wells qualify; and some of our investors
have taken these credits on their  personal  income tax returns.  The ability of
investors  to take these  credits in their  personal  tax  returns is limited by
Minimum Tax rules.

                                       22


Employees
- ---------

     As of December 31, 2002, we had three  employees,  all of whom are officers
and  directors.  We also employ  consultants  or  consultant  companies on an as
needed basis.

Facilities
- ----------

     We lease  modern  office  premises in  Chattanooga,  Tennessee at an annual
rental of $15,000,  payable  monthly.  The five year lease was  entered  into on
November  30,  2001.  We may  renew  for  three  successive  five  year  periods
commencing  December 1, 2006,  upon the same terms  adjusted  for changes in the
Consumer Price Index.

                                   MANAGEMENT

Executive Officers and Directors

     The following table sets forth certain information regarding our executive
officers and directors:

Name                        Age   Position                               Since*
- -------------------------   ---   ----------------------------------     -----
Harry F. Thompson            66   President, Treasurer and a Director    1998
931 Ashland Terrace
Chattanooga Tennessee 37415

Amy Pye                      31   Secretary and a Director               2002
931 Ashland Terrace
Chattanooga Tennessee 37415

Eric J. Thompson             28   Vice-President and a Director          2002
931 Ashland Terrace
Chattanooga Tennessee 37415

Bryan P. S. Gray             63   A Director                             2002
5006 NW 49th Road
Tamarac, Florida 33319

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

*    Refers to the date on which each person  became a director of our operating
     subsidiary,  Wilon  Resources,  Inc. All our directors  took office in May,
     2003.

     Harry F. Thompson has been President of Wilon Resources since its inception
in 1998.  From 1994 to 1998,  he was  President  of CBG,  Inc.,  a  natural  gas
production  company  located in  Chattanooga,  TN. He sold the  company to found
Resources.  From  1991  to  1994,  Mr.  Thompson  was  an  independent  business
consultant  in  Chattanooga,  TN. From 1983 to 1991, he was President of Tricor,
Inc.,  an oil  and gas  production  company.  From  1960 -  1981,  Mr.  Thompson
maintained a general and corporate  practice of law business in Huntington,  WV.
He received is B. S. in Zoology from Marshall University, Huntington, WV in 1957
and his LLB from the T.C. Williams School of Law, University of Richmond, VA.

                                       23


     Amy Pye has served Wilon  Resources as the  Administrative  Assistant since
1999 and  Secretary of since April 2001 and our Secretary  since  August,  2002.
From 1997 to 1999,  she served as a manager for the following  Chattanooga-based
retail stores:  Goody's  Department Store, The Limited and Nautica and in retail
sales for Proffitts,  and The Gap, J. Crew, Adrienne Vittadini,  Lamora's, Inc.,
Avanti,  Inc. in customer  relations in catalog sales for  Expressions  Catalog,
Inc.,  and  Premium  Underwriters,  Inc.  Ms.  Pye  attended  Chattanooga  State
Technical Community College from 1992 to 1993.

     Eric J. Thompson has been  Vice-President and a director of Wilon Resources
since  May,  2001.  From  1998 to 2001,  he  served  Wilon  Resources,  Inc.  as
administrative  assistant  on a part time  basis.  He has  worked  part time for
Tinder Box,  Inc.  as sales clerk from 1994 to the  present.  Mr.  Thompson  was
Shipping Manager from 1993 to 1995 of Expressions  Catalogue Co., Inc. and, from
1998 to 2001, he was Assistant Store Manager of Goody's,  Inc. From 1992 to 1993
he was warehouse  shipping  manager for Premium  Underwriter,  Inc. Mr. Thompson
attended Chatanoooga University from 1994 to 1996.

     Bryan P. S. Gray has, since 1984,  acted as a consultant in real estate and
business projets.  He was, from 1983 to 1984,  successively  Director of Finance
and Administration and General Manager for Confederation  Offshore Limited,  St.
John's,  Newfoundland,  a consortium of companies  which  analysed and developed
offshore  oil-related  projects.  From 1981 to 1983, he was President of ScotCan
Consulting,  Ltd. Mr. Gray,  was from 1965 to 1981  affiliated  with the Bank of
Nova Scotia in  capacities  ranging from  Business  Development  Representative,
Deputy Manager, Senior Representatives and Branch Manager.

Director Compensation
- ---------------------

     Our  directors  do not  receive  cash  compensation  for their  services as
directors but are reimbursed for their  reasonable  expenses for attending board
and board committee meetings.

Compensation Arrangements
- -------------------------

     We have not entered into  employment  contracts  with any of our management
employees.

Executive Compensation
- ----------------------

     The  following  table sets forth for the fiscal years ended  September  30,
2002 and 2001, the  compensation we paid to our Chief  Executive  Officer(s) and
any other  executive  officers who earned in excess of $100,000  based on salary
and bonus.

                           Summary Compensation Table


                                                                            Long Term
                                                                           Compensation
                                      Annual Compensation                     Awards
============================================================================================
                                                             Other Annual    Securities
  Name and Principal                                         Compensation    Underlying
      Position              Year     Salary ($)   Bonus ($)   ($)           Options/SARs (#)
============================================================================================
                                                         
Harry Thompson              2002       104,000      -0-        10,000         -0-
Chief Executive Officer     2001       104,000      -0-        10,000         -0-



                                       24


Option Grants for the fiscal years ended September 30, 2002 and 2001
- --------------------------------------------------------------------

     The following  table sets forth  information  concerning the grant of stock
options to the named  executive  officer  during the fiscal years ended 2002 and
2001.




                                                           Individual Grants
===============================================================================================
                                                                           Potential Realizable
                                                                             Value at Assumed
                        Number of    % of Total                              Annual Rates of
                         Shares        Options                                  Stock Price
                       Underlying     Granted to    Exercise                    Appreciation
                        Options       Employees     Price Per   Expiration    for Option Term
   Name                 Granted        in Year        Share        Date       5%          10%
===============================================================================================
                                                                       

Harry Thompson             -0-           -0-           -0-         -0-          -0-        -0-




Aggregated  Option  Exercise for the fiscal years Ended  September  30, 2002 and
2001 and Fiscal Year-End Option Values
- --------------------------------------------------------------------------------

     The following table sets forth information concerning the exercise of stock
options  during  the  fiscal  years  ended  May 31,  2002 and 2001 by the  named
executive  officer,  and his options  outstanding  at the end of the  transition
period.




=====================================================================================================
                    Aggregate Option/SAR Exercises in Transition Period and TP-End Option/SAR Values
=====================================================================================================
                                                    Number of Securities
                                                   Underlying Unexercised
                                                  Options/SARs at TPY-End     Value of Unexercised In-
                                  Shares                   (#)                 the Money Options/SARs
                 Acquired on      Value         ===========================        at TP-End ($)
   Name          Exercise (#)   Realized ($)    Exercisable   Unexercisable   Exercisable  Unexercisable
========================================================================================================
                                                                           
Harry Thompson      -0-           -0-              -0-           -0-             -0-             -0-

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



                                       25


Inemnification of directors and executive officers and limitation of liability
- ------------------------------------------------------------------------------

     Section 145 of the Delaware  General  Corporation Law authorizes a court to
award,  or a corporation's  board of directors to grant,  indemnity to directors
and officers in terms  sufficiently broad to permit such  indemnification  under
certain  circumstances  for liabilities  (including  reimbursement  for expenses
incurred) arising under the Securities Act. As permitted by the Delaware General
Corporation Law, our amended  certificate of incorporation  includes a provision
that eliminates the personal liability of our directors for monetary damages for
breach of fiduciary duty as a director,  except for liability (1) for any breach
of the director's  duty of loyalty to our company or our  stockholders,  (2) for
acts or omissions not in good faith or that involve intentional  misconduct or a
knowing  violation  of  law,  (3)  under  section  174 of the  Delaware  General
Corporation Law (regarding  unlawful  dividends and stock  purchases) or (4) for
any transaction from which the director derived an improper personal benefit.

     As permitted by the Delaware  General  Corporation  Law, our bylaws provide
that we are required to indemnify our directors  and officers,  consultants  and
employees to the fullest extent  permitted by the Delaware  General  Corporation
Law.  Subject to certain  very  limited  exceptions,  we are required to advance
expenses,  as incurred,  in  connection  with a legal  proceeding to the fullest
extent  permitted by the Delaware  General  Corporation  Law, subject to certain
very limited  exceptions.  The rights conferred in our bylaws are not exclusive.
We have not obtained directors' and officers' liability insurance.

                       CERTAIN RELATED PARTY TRANSACTIONS

     In 1998, we issued to Harlis Trust, 1,000 shares for $1,000. In 2003, these
shares were forward  split  10,400:1 so that Harlis  Trust's  shares  aggregated
10,400,000. The trustee of Harlis Trust is Harry Thompson, our President. Harlis
Trust  transferred  an  aggregate  of  900,000  shares for no  consideration  as
follows,  leaving it with 9,500,000 shares. The trustee of Harlis Trust is Harry
Thompson, our President.

Distributee                     Shares
- -----------                    --------

Amy Pye                         100,000
Eric Thompson                   100,000
Kevin Thompson                  100,000
S. J. Rutledge                  100,000
Vera F. Baker Trust             400,000
Joel Pensley, Esq.              100,000


1.   Amy Pye, Secretary, is the daughter of Harry Thompson, our President.  They
     disclaim  ownership of each others'  shares.  Ms. Pye also purchased  5,000
     shares of Wilon  Energy  Group which  became  5,000 of our shares after the
     merger of Wilon Energy Group into Wilon Resosurces.

2.   Eric  S.  Thompson,  Vice-President,  is  a  son  of  Harry  Thompson,  our
     President.  They disclaim  ownership of each others'  shares.  Mr. Thompson
     also  purchased  5,000 shares of WEG which became 5,000 of our shares after
     the merger ot WEG into Wilon Resosurces.

3.   Kevin Thompson is a son of Harry  Thompson,  our  President.  They disclaim
     ownership of each others' shares.  Mr. Thompson also purchased 5,000 shares
     of WEG which  became 5,000 of our shares after the merger ot WEG into Wilon
     Resosurces.

4.   The trustee of the Vera Baker  Trust is Vera Baker.  Vera Baker is the wife
     of  Myron  Baker,  a  stockholder,  and the  mother  of  Gregory  Baker,  a
     stockholder and Myron Baker, Jr., a stockholder.

5.   Keon  Transport,  American  Energy  Holdings  and  Harliss  Trust which are
     beneficially  owned by Harry  Thompson  each  purchased  5,000  shares in a
     private placement of Wilon Energy Group.

     Harry Thompson receives a salary of $104,000 per year, Amy Pye,  Secretary,
his  daughter,  receives  a salary  fo  $26,000  per  year  and  Eric  Thompson,
Vice-President, his son, receives a salary fo $26,000 per year.

                                       26


                 PRINCIPAL STOCKHOLDERS//NUMBERS AND PERCENTAGES

     The  following  table  sets  forth  certain  information  with  respect  to
beneficial  ownership of our common stock as of May 7, 2003 by each  stockholder
known by us to be the beneficial owner of more than 5% of our common stock, each
of our directors and executive officers and all executive officers and directors
as a group.

                         Shares of Common Stock Beneficially Owned(1)
                         --------------------------------------------
Name                       Title                   Number              Percent
- ----------------------   ----------               --------------       -------
Harry F. Thompson        President, Treasurer
                         and a Director            9,515,000            77.2%

Amy Pye                  Secretary
                         and a Director              105,000             0.9%

Eric J. Thompson         Vice-President              105,000             0.9%
                         and a Director

Bryan P. S. Gray         A Director                        0             0.0%




Directors and officers                                                      %
  (4 persons)

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

(1)  Beneficial  ownership is determined in accordance with the rules of the SEC
     and  generally   includes  voting  or  investment  power  with  respect  to
     securities.  Unless otherwise indicated below, the persons and entity named
     in the table have sole voting and sole investment power with respect to all
     shares  beneficially  owned,  subject  to  community  property  laws  where
     applicable.  Shares of our common stock underlying warrants or options that
     are currently  exercisable or exercisable within 60 days of the date of the
     Prospectus are deemed to be outstanding and to be beneficially owned by the
     person  holding such options for the purpose of  computing  the  percentage
     ownership of such person but are not treated as outstanding for the purpose
     of computing the percentage  ownership of any other person.  The percentage
     of beneficial  ownership is based on  12,279,000 shares of our common stock
     outstanding as of the date of the Prospectus.

(2)  The shares beneficially owned  by Harry Thompson are held as follows:

     Harliss Trust                      9,500,000 shares
     Keon Transport                         5,000 shares
     American Energy Holdings               5,000 shares

(3) Harry Thompson is the father of Amy Pye and Eric Thompson.

                                       27



                            DESCRIPTION OF SECURITIES

Common Stock
- ------------

     We are  authorized to issue  50,000,000  shares of common stock,  $.001 par
value per share, of which 12,279,000 shares are issued and outstanding as of the
date of the prospectus.  Each  outstanding  share of common stock is entitled to
one vote, either in person or by proxy, on all matters that may be voted upon by
their holders at meetings of the stockholders.

     Holders of our common stock (i) have equal ratable rights to dividends from
funds legally available  therefor,  if declared by our board of directors;  (ii)
are entitled to share ratably in all of our assets available for distribution to
holders of common stock upon our  liquidation,  dissolution or winding up; (iii)
do not have  preemptive,  subscription  or conversion  rights,  or redemption or
sinking fund provisions;  and (iv) are entitled to one  non-cumulative  vote per
share on all  matters  on which  stockholders  may vote at all  meetings  of our
stockholders.  Cumulative  voting for the  election of directors is not provided
for in our amended certificate of incorporation, which means that the holders of
a majority of the shares voted can elect all of the directors  then standing for
election.

     Subject  to  preferences  that  may  apply to  shares  of  preferred  stock
outstanding at the time,  the holders of outstanding  shares of our common stock
are entitled to receive  dividends out of legally  available funds at such times
and in such amounts as our board of directors  may from time to time  determine.
Each stockholder is entitled to one vote for each share of our common stock held
on all matters  submitted  to a vote of  stockholders.  Our common  stock is not
entitled to preemptive  rights and is not subject to  conversion or  redemption.
Upon a liquidation,  dissolution or winding-up, the assets legally available for
distribution to stockholders are distributable  ratably among the holders of our
common stock and any  participating  preferred  stock  outstanding  at that time
after payment of liquidation  preferences,  if any, on any outstanding preferred
stock and payment of other claims of creditors.

Preferred Stock
- ---------------

     We may, subject to limitations  prescribed by Delaware law, provide for the
issuance  of up to  10,000,000  shares  of our  preferred  stock  in one or more
series,  to  establish  from time to time the number of shares to be included in
each such series, to fix the rights, preferences and privileges of the shares of
each wholly unissued series and any qualifications,  limitations or restrictions
thereon,  and to increase  or  decrease  the number of shares of any such series
(but not below the number of shares of such series then outstanding) without any
further vote or action by the stockholders. Our board of directors may authorize
the  issuance of  preferred  stock with voting or  conversion  rights that could
adversely  affect the voting  power or other rights of the holders of our common
stock.  The  issuance  of  preferred  stock,  while  providing   flexibility  in
connection with possible acquisitions and other corporate purposes, could, among
other things,  have the effect of delaying,  deferring or preventing a change in
control and may  adversely  affect the market  price of the common stock and the
voting and other rights of the holders of common stock. We have no current plans
to issue any shares of preferred stock.

                                       28


Reports to Stockholders
- -----------------------

     We intend to  furnish  our  stockholders  with  annual  reports  containing
audited financial statements as soon as practicable after the end of each fiscal
year. Our fiscal year ends on September 30th.

Transfer Agent
- --------------

     We have  appointed  Interwest  Transfer Co, Inc.,  Salt Lake City,  Utah as
transfer agent for our shares of common stock.

                              SELLING STOCKHOLDERS

     1,879,000  of the  shares  offered  under  this  prospectus  may be sold by
holders who have  previously  acquired their shares.  We will not receive any of
the  proceeds  from sales of shares  offered  under the  prospectus.  All costs,
expenses  and  fees  in  connection   with  the   registration  of  the  selling
stockholdrs'  shares  will be borne by us. All  brokerage  commissions,  if any,
attributable  to the sale of shares  by  selling  stockholders  will be borne by
selling stockholders.

     The selling  stockholders are offering a maximum of 1,879,000 shares of our
common stock. The following table sets forth:

     o    the name of each person who is a selling stockholder;

     o    the title of each person who is one of our officers or directors;

     o    the number of securities  owned by each such person at the date of the
          prospectus; and

     o    the  number  of  shares of common  stock  such  person  will own after
          the offering.

     The column  "Shares Owned After the  Offering"  gives effect to the sale of
all the shares of common stock being offered by the prospectus.

                                       29





                                            Shares Owned Prior to  Shares Owned After
                                Nuumber of    to the Offering        the Offering
                                  Shares     ---------------------  ------------------
Selling Stockholders             Offered     Number     Percent    Number   Percent
- --------------------            -----------  ---------   -------    ------   -------
                                                             

Amcor Holdings                   5,000       5,000         0.0%       0        0.0%
American Energy Holdings LLC     5,000       5,000         0.0%       0        0.0%
Arden, Amos                     10,000       10,000        0.0%       0        0.0%
Shinya, Araki                    5,000       5,000         0.0%       0        0.0%
Baker, Vera                      5,000       5,000         0.0%       0        0.0%
Baker, Gregory                  25,000      25,000         0.0%       0        0.0%
Myron Baker                     40,000      40,000         0.0%       0        0.0%
Basye, Martin                   20,000      20,000         0.0%       0        0.0%
Berk, Elaine                     5,000       5,000         0.0%       0        0.0%
Berk Theodore                  165,000     165,000         1.3%       0        0.0%%
Blundell, Richard               10,000      10,000         0.0%       0        0.0%
Brown, Michelle                  5,000       5,000         0.0%       0        0.0%
Carol, Bonnie                    5,000       5,000         0.0%       0        0.0%
Chadwick, Linda                  5,000       5,000         0.0%       0        0.0%
Colebrook, Inc.                400,000     400,000         3.3%       0        0.0%
Cox, Neil                        8,000       8,000         0.0%       0        0.0%
Elliott, Thomas                  5,000       5,000         0.0%       0        0.0%
Falcon Crest Capital, Inc.     500,000     500,000         4.1%       0        0.0%
Foley, Neil                      5,000       5,000         0.0%       0        0.0%
Geyer, Jean                     10,000      10,000         0.0%       0        0.0%
Graham, Kelly                   25,000      25,000         0.0%       0        0.0%
Harlis Trust                     5,000       5,000         0.0%       0        0.0%
Hass, Emma                       8,000       8,000         0.0%       0        0.0%
Heng, Ken                       10,000      10,000         0.0%       0        0.0%
John, James                     16,000      16,000         0.0%       0        0.0%
Kaly Trust                       5,000       5,000         0.0%       0        0.0%
Keon Transport, LLC              5,000       5,000         0.0%       0        0.0%
Koeller, Melvin                  5,000       5,000         0.0%       0        0.0%
Kovalsky, Susan                  5,000       5,000         0.0%       0        0.0%
Krimmel, Max                     5,000       5,000         0.0%       0        0.0%
Lawson, Joseph A.                5,000       5,000         0.0%       0        0.0%
Lutsky, Donna                    5,000       5,000         0.0%       0        0.0%
Lutsky, Jay                      5,000       5,000         0.0%       0        0.0%
McGuire, Malcolm                10,000      10,000         0.0%       0        0.0%
Neil, Sue                        8,000       8,000         0.0%       0        0.0%
Nexgen Holdings, Inc.          230,000     230,000         1.9%       0        0.0%
O'Hara, Kevin                    8,000       8,000         0.0%       0        0.0%
Olson Jewelers                   8,000       8,000         0.0%       0        0.0%
Oustz, Bettye                    8,000       8,000         0.0%       0        0.0%
Pahng, Seon-Hwa                  5,000       5,000         0.0%       0        0.0%
Palmisano, Angelo                5,000       5,000         0.0%       0        0.0%
Pol, Ed                          5,000       5,000         0.0%       0        0.0%
Polevoy, Carol                   8,000       8,000         0.0%       0        0.0%
Pye, Amy                         5,000       5,000         0.0%       0        0.0%
Reisfield, Lisa                  5,000       5,000         0.0%       0        0.0%
Renegade Consultants, Inc.     160,000     160,000         1.3%
Rutledge, S.J.                   5,000       5,000         0.0%       0        0.0%
Sessions, Dean                   5,000       5,000         0.0%       0        0.0%
Sessions, Patsy                  5,000       5,000         0.0%       0        0.0%
Sessions, Robert                 5,000       5,000         0.0%       0        0.0%
Sessions, Tanna                  5,000       5,000         0.0%       0        0.0%
Sichel, Bart                     5,000       5,000         0.0%       0        0.0%
Sichel, Jeffrey                  5,000       5,000         0.0%       0        0.0%
Sichel, Michael B.               5,000       5,000         0.0%       0        0.0%
Pembridge Capital Establishment  5,000       5,000         0.0%       0        0.0%
Thompson, Eric                   5,000       5,000         0.0%       0        0.0%
Thompson, Kevin                  5,000       5,000         0.0%       0        0.0%
Weggeland, Layne                 5,000       5,000         0.0%       0        0.0%
Whitbeck, John                   5,000       5,000         0.0%       0        0.0%
Wong, Philip                     8,000       8,000         0.0%       0        0.0%



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

1.   Myron and Vera Baker are husband and wife.  Gregory  Baker is an adult son.
     Kelly  Graham  is the  son-in-law of  Myron  Baker  and  Vera  Baker.  Each
     disclaims ownership of each others' shares.

2.   Theodore  Berk and  Elaine  Berk  are  husband  and  wife.  Each  disclaims
     ownership of each others' shares.

3.   Jay Lutsky and Donna Lutsky are husband and wife and disclaim any ownership
     in each other's shares.

4.   American Energy Holdings, Harliss Trust and Keon Transport are beneficially
     owned by Harry Thompson, President.

5.   Dean Sessions and Patsy Sessions are husband and wife.  Robert  Sessions is
     the  brother  of Dean  Sessions  and the  husband  of  Tanna  Sessions.Each
     disclaims ownership of each others' shares.

6.   Rochfort   Young  is  the  beneficial   owner  of  the  Pembridge   Capital
     Establishment.

     Common stock registered for resale constitutes  approximately  15.2% of our
issued and outstanding common shares as of the date of the prospectus.


                                       30


             PLAN OF DISTRIBUTION OF SHARES OF EXISTING STOCKHOLDERS

     The shares covered by this  prospectus may be offered and sold from time to
time by the  selling  stockholders.  The term  "selling  stockholders"  includes
donees,  pledgees,  transferees or other  successors-in-interest  selling shares
received after the date of the prospectus from a selling  stockholder as a gift,
pledge,  partnership  distribution or other non-sale related  transfer.  Selling
stockholders  will act  independently  of us in making decisions with respect to
the  timing,  manner  and size of each  sale.  Sales  may be made on one or more
exchanges or in the  over-the-counter  market or otherwise,  at prices and under
terms then  prevailing or at prices  related to the then current market price or
in negotiated transactions. Selling stockholders may sell their shares by one or
more of, or a combination of, the following methods:

o    purchases by a broker-dealer as principal and resale by such  broker-dealer
     for its own account pursuant to the prospectus;

o    ordinary  brokerage  transactions  and  transactions  in which  the  broker
     solicits purchasers;

o    block trades in which the broker-dealer so engaged will attempt to sell the
     shares  as agent; and

o    in privately negotiated transactions.

     In addition,  any shares that qualify for sale  pursuant to Rule 144 may be
sold under Rule 144 rather than pursuant to the prospectus.

     To the extent required,  the prospectus may be amended or supplemented from
time to time to describe a specific plan of  distribution.  In  connection  with
distributions  of the shares or otherwise,  the selling  stockholders  may enter
into hedging  transactions with broker-dealers or other financial  institutions.
In  connection  with  such  transactions,   broker-dealers  or  other  financial
institutions  may  engage in short  sales of the  common  stock in the course of
hedging the  positions  they assume with the selling  stockholders.  The selling
stockholders  may also sell their common stock short and redeliver the shares to
close out such short positions.  Selling stockholders may also enter into option
or other transactions with broker-dealers or other financial  institutions which
require the delivery to such  broker-dealer  or other  financial  institution of
shares  offered by this  prospectus,  which shares such  broker-dealer  or other
financial  institution may resell pursuant to the prospectus (as supplemented or
amended to reflect  such  transaction).  Selling  stockholders  may also  pledge
shares to a broker-dealer or other financial  institution,  and, upon a default,
such  broker-dealer  or other  financial  institution,  may effect  sales of the
pledged  shares  pursuant  to this  prospectus  (as  supplemented  or amended to
reflect such transaction).

     In  effecting   sales,   broker-dealers   or  agents   engaged  by  selling
stockholders may arrange for other broker-dealers to participate. Broker-dealers
or agents may receive  commissions,  discounts or  concessions  from the selling
stockholders in amount to be negotiated immediately prior to the sale.

     In offering the shares covered by the prospectus,  selling stockholders and
any broker-dealers who execute sales for the selling  stockholders may be deemed
to be "underwriters" within the meaning of the Securities Act in connection with
such sales. Any profits realized by selling stockholders and the compensation of
any broker-dealer may be deemed to be underwriting discounts and commissions.

     In order to comply with the securities laws of certain states,  shares must
be sold in such  jurisdictions  only through  registered or licensed  brokers or
dealers. In addition, in certain states, shares may not be sold unless they have
been  registered or qualified for sale in the  applicable  state or an exemption
from the registration or qualification  requirement is available and is complied
with.


                                       31



     We have advised the selling stockholders that the  anti-manipulation  rules
of  Regulation  M under  the  Exchange  Act may  apply to sales of shares in the
market and to the activities of the selling  stockholders and their  affiliates.
In  addition,  we will make copies of this  prospectus  available to the selling
stockholders for the purpose of satisfying the prospectus delivery  requirements
of the Securities  Act.  Selling  stockholders  may indemnify any  broker-dealer
participating  in transactions  involving the sale of the shares against certain
liabilities, including liabilities arising under the Securities Act.

     At the time a particular offer of shares is made, if required, a prospectus
supplement  will be  distributed  that will set forth the number of shares being
offered and the terms of the offering,  including  the name of any  underwriter,
dealer or agent,  the  purchase  price paid by any  underwriter,  any  discount,
commission and other item constituting compensation, any discount, commission or
concession  allowed or reallowed or paid to any dealer, and the proposed selling
price to the public.

     We have  agreed to  indemnify  the  selling  stockholders  against  certain
liabilities, including certain liabilities under the Securities Act.

     We have  agreed  with the  selling  stockholders  to keep the  registration
statement  of which  this  prospectus  constitutes  a part  effective  until the
earlier of:

     o    such time as all of the shares  covered by this  prospectus  have been
          disposed  of  pursuant  to and in  accordance  with  the  Registration
          Statement or

     o    two years from the effective date of the registration statement.

                            STOCK PURCHASE AGREEMENT

     The following  table sets forth certain  information  as of the date of the
prospectus, with respect to the investors for whom we are registering the resale
of the shares we may sell to the investors in the stock purchase agreements. The
investors  propose  selling  all of their  shares,  in  which  case  they  would
beneficially  own no shares after the  offering.  Neither of the  investors is a
currently  an  affiliate of ours,  has not had a material  relationship  with us
during the past three years, and is affiliated with a registered broker-dealer.




                                                                         

Name                    Shares Owned Prior   Shares to be Sold   Shares to be Owned    % Owned After
                        to the Offering      in the Offering     After the Offering    the Offering (1)
- ---------------------   ------------------   -----------------   ------------------    ----------------
Colebrook, Inc.          500,000 (2)(3)        12,000,000 (2)       500,000                3.2%

Shayna Consultants,          5,000                300,000             5,000                0.0%
Inc.
                        ------------------   -----------------   ------------------    ----------------
  Totals                3,000,000               3,000,000           500,000                 3.2%




1.   Elaine Berk is the beneficial owner of Shayna  Consultants and the owner of
     5,000 of our shares of common stock


                                       32


(1)  Based on 12,279,000 shares of our common stock issued  and  outstanding  as
     of  the date of the prospectus.

(2)  Represents  up to 3,000,000  shares of our common stock that we may sell to
     the investors  pursuant to the stock purchase  agreement.  Neither investor
     may purchase our shares  pursuant to the stock purchase  agreement if, as a
     result of such  purchase,  it would own in excess of 9.9% of our issued and
     outstanding  shares of common stock; and it will not own beneficially  more
     than 9.9% of our  outstanding  common stock at any time.  The  President of
     Colebrook is Gerald Rehrer and of Shayna is Theodore Berk.

(3)  The number of shares sold to the  investors at any time may not exceed that
     number of our shares the  average  closing  bid price of which for the five
     days  preceding  our notice  that we are  selling  shares is  greater  than
     $40,000  and that when added to the  current  number of shares  acquired by
     either  investor during the 61 days preceding the put date or when added to
     our shares owned by either investor,  would exceed 9.9% of the total number
     of shares of our common stock outstanding.

(4)  Share ownership of investors to be completed++It is
     obligated to purchase common stock under the stock purchase  agreement;  it
     has no other  commitments  or  arrangements  to purchase or sell any of our
     securities and will receive no commissions, fees or warrants from us.

     On May 7, 2003, we entered into stock  purchase  agreements  with Colebrook
and Shayna.  The stock  purchase  agreement  entitles us to issue and sell up to
$1.5 million of our common stock to the investors  following the commencement of
trading of our common  stock,  in tranches  not less than  $22,000 not to exceed
$40,000.

     We may start  selling  our common  stock  after the date our  common  stock
commences to trade and  continue for a two year period.  For us to sell stock to
the investors,  there must be an effective  registration  statement on file with
the SEC  covering  the resale to the public by the  investors of any shares that
they  acquire  under  the  stock  purchase  agreements.  Also,  we must give the
investors a one  trading  day  advance  notice of the date on which we intend to
exercise a  particular  put.  The notice must  indicate  the number of shares of
common stock we intend to sell to the investors  and the aggregate  price of the
shares we are selling.

     We cannot issue additional  shares to the investors that, when added to the
shares either  investor  owns will result in that investor  holding over 9.9% of
our outstanding shares upon completion of the put.

     The  investors  will pay us 70% of the  market  price for each share of our
common  stock.  Market price is defined as the average  closing bid price of our
common stock during the five trading days preceding the date of the notice.

                                       33


Limitations and conditions to our rights to sell stock
- -------------------------------------------------------

     Our  ability  to sell  shares  of our  common  stock,  and  the  investors'
obligation  to purchase the shares,  is subject to the  satisfaction  of certain
conditions. These conditions, among others, include:

     o    we have satisfied all obligations under the stock purchase agreement;

     o    our common stock is quoted and traded on the O.T.C. Bulletin Board, or
          listed on Nasdaq or an exchange;

     o    our representations and warranties in the stock purchase agreement are
          accurate as of the date of each sale of our stock;

     o    we have  reserved for  issuance a  sufficient  number of shares of our
          common stock to satisfy our obligations to issue our shares;

     o    the  registration  statement  for the shares we will be issuing to the
          investors is effective as of the each date on which we sell shares and
          no stop order with respect to the registration statement is in effect;

     o    a minimum of seven  trading days has passed from the date of the prior
          sale before engaging a subsequent sale; and

     o    our trading volume  averages at least 25,000 shares per day during the
          five trading days preceding each notice to sell our shares.

     The investors are not required to acquire and pay for any additional shares
of our common stock once the have acquired an aggregate of $1.5 million worth of
our shares. Additionally,  the investors are not required to acquire and pay for
any  shares of common  stock  with  respect  to any  particular  sale for which,
between the date we give  advance  notice of an  intended  sale and the date the
particular sale closes:

     o    we announce or  implement a stock split or  combination  of our common
          stock;

     o    we pay a dividend on our common stock;

     o    we  make  a  distribution  of  all or any  portion  of our  assets  or
          evidences of indebtedness to the holders of our common stock; or

     o    we  consummate  a  major  transaction,  such  as  a  sale  of  all  or
          substantially  all of our  assets or a merger  or  tender or  exchange
          offer that results in a change in control.

     We may not require the investors to purchase any shares if:

     o    we, or any of our directors or executive  officers,  have engaged in a
          transaction or conduct related to us that resulted in:

     o    an SEC enforcement action, administrative proceeding or civil lawsuit;
          or

     o    a civil judgment or criminal conviction or for any other offense that,
          if prosecuted  criminally,  would constitute a felony under applicable
          law;

     o    we file for  bankruptcy  or any  other  proceeding  for the  relief of
          debtors; or

     o    we breach covenants contained in the stock purchase agreement.

                                       34


Termination
- -----------

     We may  terminate  our  right to  initiate  further  sales of our  stock or
terminate the stock purchase  agreement at any time by providing the investors a
written  notice of our intention to  terminate.  However,  termination  will not
affect any other rights or  obligations  we have  concerning  the stock purchase
agreement.

Right of Indemnification
- ------------------------

     We have agreed to indemnify  the  investors  from all  liability and losses
resulting from any misrepresentations or breaches we make in connection with the
stock purchase agreement or the registration statement.

Effect on our Outstanding Common Stock
- --------------------------------------

     The issuance of common stock under the stock  purchase  agreement  will not
affect the rights or privileges of existing  holders of common stock except that
the  issuance of shares will dilute the  economic  and voting  interests of each
shareholder.

     We cannot determine the exact number of shares of our common stock issuable
under the stock  purchase  agreement and the resulting  dilution to our existing
shareholders,  which  will vary with the  extent to which we  utilize  the stock
purchase  agreement  and the market  price of our common  stock.  The  potential
effects of any dilution on our  existing  shareholders  include the  significant
dilution of the current shareholders' economic and voting interests in us.

                       THE INVESTORS' PLAN OF DISTRIBUTION

     The  investors are free to offer and sell its shares of our common stock at
such times,  in such manner and at such prices as they may  determine  on a best
efforts basis. The types of transactions in which the shares of our common stock
are sold may include  transactions  in the  over-the-counter  market  (including
block transactions),  negotiated transactions,  or a combination of such methods
of sale. The sales will be at market prices prevailing at the time of sale or at
negotiated prices.  Such transactions may or may not involve brokers or dealers.
The  investors  have  advised us that the have not entered  into any  agreement,
understanding or arrangement with any  broker-dealers  regarding the sale of its
shares,  and do not have a  coordinating  broker acting in  connection  with the
proposed sale of our common stock.

     The investors may sell their shares directly to purchasers or to or through
broker-dealers,  which  may act as  agents.  These  broker-dealers  may  receive
compensation  in the form of  discounts,  concessions  or  commissions  from the
selling shareholders.  They may also receive compensation from the purchasers of
our common stock for whom such  broker-dealers may act as agents.

     The investors are "underwriters"  within the meaning of Section 2(a)(11) of
the Securities Act. Any commissions received by broker-dealers and any profit on
the resale of the shares of our common  stock sold by them might be deemed to be
underwriting  discounts or  commissions.  The  investors  may agree to indemnify
broker-dealers  for  transactions  involving  sales of our common stock  against
certain liabilities, including liabilities arising under the Securities Act.

                                       35


     Because  the  investors  are  underwriters  within  the  meaning of Section
2(a)(11)  of the  Securities  Act,  it will be  subject to  prospectus  delivery
requirements.

     We have informed the investors that the anti-manipulation rules of the SEC,
including  Regulation M promulgated  under the Securities  Exchange Act of 1934,
will apply to its sales in the  market,  and have  provided  them with a copy of
such rules and regulations.

     Regulation  M may limit the  timing  of  purchases  and sales of any of the
shares of our common stock by the  investors  and any other person  distributing
our common stock. The anti-manipulation  rules under the Securities Exchange Act
may  apply to sales of  shares  of our  common  stock in the  market  and to the
activities of the investors and its affiliates. Furthermore, Regulation M of the
Securities  Exchange Act may  restrict the ability of any person  engaged in the
distribution of shares of our common stock to engage in market-making activities
with respect to the particular  shares of common stock being  distributed  for a
period  of  up  to  five  business  days  prior  to  the  commencement  of  such
distribution.  All of the foregoing may affect the  marketability  of our common
stock and the  ability  of any  person  or  entity  to  engage in  market-making
activities with respect to our common stock.

     Rules  101 and 102 of Regulation M under the Securities Exchange Act, among
other  things,  generally  prohibit  certain participants in a distribution from
bidding  for  or  purchasing  for  an  account  in  which  the participant has a
beneficial  interest,  any  of  the  securities  that  are  the  subject  of the
distribution.  Rule  104  of  Regulation  M provides that no person, directly or
indirectly,  may stabilize, effect any syndicate covering transaction, or impose
a penalty bid in connection with an offering of any security in contravention of
the  rule's  provisions.

     The  investors may not rely upon Rule 144 for the sale of our common shares
in the open  market  since it is an  underwriter  within the  meaning of Section
2(a)(11) of the Securities Act and the  safe-harbor  provided by Rule 144 is not
available to underwriters of our common stock.

     We will pay all expenses in connection  with the  registration  and sale of
the common stock by the selling  security  holders.  The investors  will pay all
commissions,  transfer taxes and other expenses associated with their sales. The
shares  offered  hereby  are  being  registered   pursuant  to  our  contractual
obligations,  and we have agreed to pay the expenses of the  preparation of this
prospectus.

     We have agreed to indemnify and reimburse the investors against any losses,
claims,  damages  or  liabilities  to which they may  become  subject  under the
Securities  Act of 1933,  the  Securities  Exchange  Act of 1934,  or any  other
federal or state law,  insofar as such losses arise out of or are based upon (i)
any untrue statement or alleged untrue statement of a material fact contained in
a registration statement, or (ii) the omission or alleged omission of a material
fact required to be stated therein or necessary to make the  statements  therein
not misleading.

     We  believe  that  the  securities  purchase  agreement  complies  with the
guidelines  contained  in the SEC's  interpretative  discussion  on equity  line
financings of April, 2001.

                                       36


                         SHARES ELIGIBLE FOR FUTURE SALE

     Upon the effectiveness of the registration  statement,  1,879,000 shares of
our common stock presently held by stockholders  will be freely tradable without
restriction  under the  Securities  Act.  None of these  shares  are held by our
affiliates  as that term is defined  in Rule 144 under the  Securities  Act.  In
addition,  up to  3,000,000  shares of our common  stock  pursuant  to the stock
acquisition agreement may be resold publicly.

     Shares held by affiliates  will be eligible for sale in the public  market,
subject to certain volume  limitations and the expiration of applicable  holding
periods under Rule 144 under the Securities  Act. In general,  under Rule 144 as
currently in effect,  a person (or persons whose shares are  aggregated) who has
beneficially  owned  restricted  shares  for at least  one year  (including  the
holding period of any prior owner except an affiliate) would be 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  common  stock  then  outstanding
(which  will  equal  approximately   150,279  shares  assuming  all  the  shares
underlying  the stock  purchase  agreement are issued) or (2) the average weekly
trading volume of the common stock during the four calendar weeks  preceding the
filing of a Form 144 with  respect to such sale.  Sales  under Rule 144 are also
subject to certain manner of sale provisions and notice  requirements and to the
availability of current public information about us. Under Rule 144(k), a person
who is not deemed to have been an  affiliate  of us 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  (including the holding period of any prior owner
except an affiliate), is entitled to sell such shares without complying with the
manner of sale,  public  information,  volume limitation or notice provisions of
Rule 144.

     We can offer no  assurance  that an active  public  market in our shares or
warrants  will  develop  initially  on the OTCBB.  Future  sales of  substantial
amounts of our shares  (including  shares  issued upon  exercise of  outstanding
options) in the public market could  adversely  affect market prices  prevailing
from time to time and could impair our ability to raise capital through the sale
of our equity securities.

                       WHERE YOU CAN FIND MORE INFORMATION

     We  have  not  previously  been  required  to  comply  with  the  reporting
requirements  of the  Securities  Exchange  Act.  We have  filed  with the SEC a
registration  statement on Form SB-2 to register the  securities  offered by the
prospectus.  The  prospectus  is part of the  registration  statement,  and,  as
permitted by the SEC's  rules,  does not contain all of the  information  in the
registration  statement.  For further  information  about us and the  securities
offered under the prospectus, you may refer to the registration statement and to
the exhibits and schedules filed as a part of the  registration  statement.  You
can review the  registration  statement and its exhibits at the public reference
facility  maintained by the SEC at Judiciary Plaza, Room 1024, 450 Fifth Street,
N.W.,  Washington,  D.C. 20549 Please call the SEC at 1-800-SEC-0330 for further
information on the public reference facility. The SEC maintains an Internet site
at http://www.sec.gov  that contains reports, proxy and information  statements,
and  other  information  regarding  issuers,  such  as our  company,  that  file
electronically with the SEC.

                                       37


                                LEGAL PROCEEDINGS

     We are not a party to nor are we aware of any material existing, pending or
threatened lawsuits or other legal actions.


                                LEGAL PROCEEDINGS

     We are  not a  party  to nor  are we  aware  of any  existing,  pending  or
threatened lawsuits or other legal actions.

                                  LEGAL MATTERS

     Certain legal matters, including the legality of the issuance of the shares
of common  stock  offered  herein,  are being passed upon for us by our counsel,
Joel Pensley,  Esq., 211  Schoolhouse  Road,  Norfolk,  Connecticut  06058.  Mr.
Pensley is the beneficial owner of 360,000  shares of our common stock.

                                   EXPERTS

     Our financial statements as of December 31, 2001 and 200 have been included
herein and in the registration  statement in reliance upon the report of xxx, an
independent  certified public accountant,  appearing  elsewhere herein, and upon
the authority of as an expert in accounting and auditing.

                                       38



                              WILON RESOURCES, INC.




                         INDEX TO FINANCIAL STATEMENTS



                                                                           Page
                                                                           ----
  Balance Sheets as of December 31, 2002 and
      September 30, 2002 (unaudited)                                       F-3


  Statements of Operations for the three months
      ended December 31, 2002  and December 31, 2001 (unaudited)           F-4


  Statements of Operations for the years ended
      September 30, 2002 and 2001                                          F-5

  Statement of Stockholders' Equity  for the three months
      ended December 31, 2002 (unaudited)                                  F-6


Statement of Cash Flows for the three months ended
      December 31, 2002 and December 31, 2001 (unaudited)                  F-7


Notes to Financial Statements                                        F-8 - F-15

Proforma Financial Statements                                        F-16 - F-20



                                      F-1





                           DRAKEFORD & DRAKEFORD, LLC
                          CERTIFIED PUBLIC ACCOUNTANTS

                         A LIMITED LIABILITY CORPORATION
                            ACCOUNTANTS & CONSULTANTS

601 Jefferson Davis Hwy                                 Telephone: 770-575-0915
Fredericksburg, Va. 22408

To The Board of Directors and Shareholders of Wilon Resources, Inc.

     We have audited the accompanying balance sheet of Wilon Resources,  Inc. as
of September 30, 2002 and the related  statements of operations,  cash flows and
shareholders'  equity for the years ended  September  30,  2001 and 2002.  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  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining on a test basis,  evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing  the  accounting   principles  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 Wilon Resources, Inc. as of
September 30, 2002 and the results of its operations,  shareholders'  equity and
cash flows for the years ended  September 30, 2001 and 2002 in  conformity  with
generally accepted accounting principles.



/s/ Drakeford & Drakeford, LLC
- --------------------------------
Drakeford & Drakeford, LLC
Certified Public Accountants

December 10, 2002



                                      F-2






                             WILON RESOURCES, INC.
                                 BALANCE SHEETS

           ASSETS
                                     September 30, 2002      December 31, 2002
                                     ------------------      -----------------
                                                                Unaudited
                                                                ---------
CURRENT ASSETS

Cash and cash equivalents             $      416               $    22,450
                                      -----------              -----------
   Total current assets                      416                    22,450

PROPERTY AND EQUIPMENT, at cost

   Gas properties                        948,279                  948,279
   Furniture and fixtures                  5,615                    5,615
   Vehicles                               41,407                   41,407
                                      -----------              -----------
                                         995,301                  995,301

     Less: accumulated depreciation,
       depletion, amortization           (20,212)                 (26,929)
                                      -----------              -----------
   Total property and equipment, net     975,089                  968,372

OTHER ASSETS

 Deposits                                    200                      200
   Loan receivable-officer                60,000                   10,699
                                      -----------              -----------
      Total other assets                  60,200                   10,899
                                      -----------              -----------

      TOTAL ASSETS                    $1,035,705                1,001,721
                                      -----------              -----------
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES

  Payroll taxes and withholdings      $        0               $   11,736
  Loan payable                             2,350                    2,350
  Notes payable                           31,935                   29,628
                                      -----------              -----------

     Total current liabilities            34,285                   43,714

LONG-TERM LIABILITIES

  Deferred income                        306,996                  230,247

STOCKHOLDERS' EQUITY

  Preferred Stock authroized
  10,000,000shares, $0.001 par
    value each. At December 31,
    2002, there are no shares
    outstanding
  Common stock, no par value;
    authorized - 1,000 shares;
    issued and outstanding -
    10,400,000 shares at September 30,
    2002 and December 31, 2002            10,400                   10,400
  Retained Earnings                      684,024                  717,360
                                      -----------              -----------

    Total stockholders' equity           694,424                  727,760
                                      -----------              -----------

    TOTAL LIABILITIES AND
      STOCKHOLDERS' EQUITY            $1,035,705               $1,001,721
                                      ===========              ===========

        The accompanying notes are an integral part of these statements.

                                      F-2




                             WILON RESOURCES, INC.

                            STATEMENT OF OPERATIONS
                 Three Months Ended December 31, 2002 and 2001
                                   Unaudited



                                                Three months ended December 31,
                                                        2001           2002
                                                        ----           ----
Revenues:

  Gas and drilling program sales                    $ 230,000      $   83,233
  Royalty income                                            0          76,749
  Sales of interest in gas producing properties        48,000             483
                                                    ---------      ----------
    Total revenues                                    278,000         160,465
                                                    ---------      ----------

Cost of gas and drilling production                    15,335          5,549
Selling, general and administrative                   198,241        114,863
Depreciation, depletion and amortization                4,325          6,717
                                                    ---------      ----------
     Total expenses                                   217,901        127,129

Operating income                                       12,099         33,336

Interest income                                           231              0
Interest (expense)                                          0              0
                                                    ---------      ----------

   Net Income                                     $    12,330    $    33,336
                                                    =========      ==========

Basic and diluted earnings per common share       $      0.00   $         0.00
                                                    =========      ==========

Weighted average shares outstanding,
   basic and diluted                               10,400,000     10,400,000
                                                   ==========     ===========



        The accompanying notes are an integral part of these statements.

                                      F-3






                             WILON RESOURCES, INC.

                            STATEMENTS OF OPERATIONS
                     Years Ended September 30, 2001 and 2002


                                                      2001            2002
                                                   ---------        --------

Revenues:
  Gas and drilling program sales                 $   245,142    $   566,546
  Royalty income                                           0         49,959
  Sales of interest in gas producing properties      337,953
    Total revenues                                   583,095        712,605



Cost of gas and drilling production                  145,641        239,293
Selling, general and administrative                  419,897        427,875
Depreciation, depletion and amortization               9,570          9,725
                                                    ---------     ----------

   Total expenses                                    575,108        676,893
                                                    ---------     ----------

Operating income                                       7,987         35,712

Interest income                                          437          1,137
Interest (expense)                                    (3,005)        (3,419)
                                                    =========     ==========


    Net Income                                   $     5,419     $   33,430
                                                    =========     ==========

Basic and diluted earnings per common share      $      0.00    $      0.00
                                                    =========     ==========

Weighted average shares outstanding,
  basic and diluted                               10,400,000     10,400,000
                                                  ===========    ==========



        The accompanying notes are an integral part of these statements.


                                      F-4





                             WILON RESOURCES, INC.

                       STATEMENT OF STOCKHOLDERS' EQUITY
                                   Unaudited



                                                                                   Additional
                                        Preferred stock      Common stock            paid-in     Accumulated
                                        Shares   Amount    Shares        Amount      capital      earnings        Total
                                        ------   ------   ---------      --------    -------      --------       ------
                                                                                       


Balance at September 30, 2000             0      $  0      10,400,000   $  10,400     $  0      $  645,175    $  655,575


Net Income for the year
  ended September 30, 2001                                                                           5,419         5,419


Balance at September 30, 2001             0         0      10,400,000      10,400        0         650,594       660,994


Net Income for the year ended
  September 30, 2002                                                                                33,430        33,430


Net Income for the three months ended
  December 31, 2002 (unaudited)                                                                     33,336        33,336
                                      ------    ------      ----------   --------    ------       ---------    ---------

Balance at December 31, 2002
 (unaudited)                              0      $  0       10,400,000   $  10,400    $  0      $  717,360     $ 727,760
                                      ======    ======      ==========   =========   ======     ==========     ==========








         The accompanying notes are an integral part of this statement.


                                      F-6





                             WILON RESOURCES, INC.

                            STATEMENT OF CASH FLOWS
                  Three Months Ended December 31, 2002 and 2001
                                   Unaudited



                                                        2001            2002
                                                       ------          ------

OPERATING ACTIVITIES

  Net Income                                         $  12,330       $  33,336
  Adjustments for noncash and nonoperating items:
     Depreciation, depletion and amortization            4,325           6,717

  Changes in operating assets and liabilities,
     net of acquisitions:
     Loan receivable-officer                           (24,550)         49,301
     Deferred income                                         0         (76,749)
     Payroll taxes and withholdings                      2,415          11,736
                                                     ----------      ----------

  Cash provided by operating activities                 (5,480)         24,341


INVESTING ACTIVITIES

  Property and equipment addition                        1,145               0


FINANCING ACTIVITIES

  Loans payable                                         44,315          (2,307)
                                                     ----------      ----------

  Cash provided (used) by financing activities          44,315          (2,307)


 INCREASE IN CASH AND EQUIVALENTS                       39,980          22,034


 CASH AND EQUIVALENTS AT BEGINNING OF PERIOD            12,435             416
                                                     ----------      ----------

 CASH AND EQUIVALENTS AT END OF PERIOD               $  52,415      $   22,450
                                                     ==========      ==========

SUPPLEMENTAL CASH INFORMATION

  Income Taxes                                               0               0

  Interest expense                                       3,005           3,419





        The accompanying notes are an integral part of these statements.

                                      F-7



                             WILON RESOURCES, INC.
                         NOTES TO FINANCIAL STATEMENTS
                               December 31, 2002

NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Description of Business

     Wilon  Resources,  Inc. (the "Company") was incorporated in October 1998 in
the state of  Tennessee.  The  Company is engaged  in natural  gas  exploration,
development  and  production,  with primary  emphasis on the  production  of gas
reserves through acquisitions of proved,  producing gas properties in the states
of West Virginia and Kentucky.  The Company presently holds approximately 15,000
acres by leases that have producing natural gas wells. A certain number of these
wells will be selected for  deepening  approximately  1,500 feet to the Devonian
Shale  formation.  Completion  will be in accordance  with  standard  completion
procedures for the area.

     Office and Other Equipment

     Office  and  other  equipment  are  stated at cost and  depreciated  by the
straight-line  method over  estimated  useful  lives  ranging from five to seven
years.  Depreciation and amortization of office and other equipment  amounted to
$6,717 for the period ended December 31, 2002.

       Gas Properties

     The  Company  uses the  successful  efforts  method of  accounting  for gas
producing  activities.  Under  successful  efforts,  costs  to  acquire  mineral
interest  in gas  properties,  to drill and equip  exploratory  wells  that find
proved  reserves,  and to drill and equip  developmental  wells are capitalized.
Costs to drill  exploratory  wells that do not find  proved  reserves,  costs of
developmental  wells on  properties  the  Company  has no further  interest  in,
geological and geophysical  costs, and costs of carrying and retaining  unproved
properties  are  expensed.  Unproved gas  properties  that are  significant  are
periodically  assessed for  impairment  of value and a loss is recognized at the
time  of  impairment  by  providing  an  impairment  allowance.  Other  unproved
properties are expensed when surrendered or expired.

     When a property is determined to contain proved  reserves,  the capitalized
costs of such  propertiesare  transferred  from  unproved  properties  to proved
properties  and  are  amortized  by the  unit-of-production  method  based  upon
estimated proved  developed  reserves.  To the extent that capitalized  costs of
groups of proved properties having similar  characteristics exceed the estimated
future net cash flows,  the excess  capitalized  costs are  written  down to the
present value of such amounts.  Estimated  future net cash flows are  determined
based  primarily  upon the  estimated  future  proved  reserves  related  to the
Company's current proved properties and, to a lesser extent,  certain future net
cash flows related to operating and related fees due the Company  related to its
management of various  partnerships.  The Company follows Statement of Financial
Accounting  Standards  ("SFAS") No. 121 which  requires a review for  impairment
whenever  circumstances indicate that the carrying amount of an asset may not be
recoverable. Impairment is recorded as impaired properties are identified.


                                      F-8




                             WILON RESOURCES, INC.
                         NOTES TO FINANCIAL STATEMENTS
                               December 31, 2002

NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
       - (Continued)

     On sale or abandonment of an entire interest in an unproved property,  gain
or loss is  recognized,  taking into  consideration  the amount of any  recorded
impairment.  If a partial  interest in an unproved  property is sold, the amount
received is treated as a reduction  of the cost of the  interest  retained.  The
carrying cost of unproved properties is not significant.

     Income Taxes-Deferred Taxes

     Income  taxes are  accounted  for under  the  asset and  liability  method.
Deferred  tax  assets  and   liabilities  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
basis.  Deferred tax assets and liabilities are measured using enacted tax rates
that will apply in the years in which those  temporary  differences are expected
to be recovered or settled. The effect on deferred tax assets and liabilities of
a change in tax rates is  recognized  in income in the period that  includes the
enactment  date.  Since the  Company has Sec 29 tax credits in excess of any tax
liability,  there are no deferred  taxes arising from the timing  differences of
the deferred income liability. (See Note F)

     Earnings Per Common Share

     The Company has adopted the provisions of Statement of Financial Accounting
Standards  (SFAS) No.  128,  Earnings  per  Share.  SFAS No.  128  requires  the
presentation of basic earnings (loss) per share (EPS) and diluted EPS. Basic EPS
is calculated by dividing net income or loss (available to common  stockholders)
by the weighted  average  number of common  shares  outstanding  for the period.
Diluted EPS reflects the  potential  dilution  that could occur if securities or
other  contracts  to  issue  common  stock,  such as  stock  options,  warrants,
convertible  preferred  stock and  convertible  debentures,  were  exercised  or
converted  into common  stock.  As  discussed  in Note F, there were no dilutive
securities  during the period  ended  December 31,  2002.  The weighted  average
number of common and shares  outstanding  was 1,000  shares for the period ended
December 31, 2002.

     Concentration of Credit Risk

     Financial   instruments  which   potentially   subject  the  Company  to  a
concentration  of credit risk consists  primarily of trade  accounts  receivable
with a  variety  of local,  national,  and  international  oil and  natural  gas
companies.  Such credit risks are  considered by management to be limited due to
the financial resources of the oil and natural gas companies.

      Risk Factors

     The Company operates in an environment with many financial risks including,
but not limited to, the ability to acquire additional  economically  recoverable
gas reserves,  the continued ability to market drilling  programs,  the inherent
risks of the search for,  development  of and  production of gas, the ability to
sell natural gas at prices which will provide  attractive  rates of return,  the
volatility  and  seasonality  of gas  production  and  prices,  and  the  highly
competitive nature of the industry as well as worldwide economic conditions.

                                      F-9



                             WILON RESOURCES, INC.
                         NOTES TO FINANCIAL STATEMENTS
                               December 31, 2002

NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
       - (Continued)

     Impairment of Long-Lived Assets and Long-Lived Assets To Be Disposed Of

     The Company has adopted the provisions of SFAS No. 121,  Accounting for the
Impairment of  Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of.
This  statement  requires  that  long-lived  assets  and  certain   identifiable
intangibles   be  reviewed  for  impairment   whenever   events  or  changes  in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  Recoverability  of  assets  to be held and used is  measured  by a
comparison of the carrying  amount of an asset to future net cash flows expected
to be generated by the asset. If such assets are considered to be impaired,  the
impairment  to be  recognized  is measured  by the amount by which the  carrying
amount of the assets exceed the fair value of the assets.  Assets to be disposed
of are reported at the lower of the carrying  amount or fair value less costs to
sell.  During the period  ended  December  31, 2002,  the  Company's  management
concluded that there was no impairment of its long-lived assets.

     Cash Equivalents

     For purposes of the  statements  of cash flows,  the Company  considers all
certificates of deposit and other financial  instruments  with maturity dates of
three months or less to be cash equivalents.

     Use of Estimates

     The  preparation  of financial  statements  in conformity  with  accounting
principles  generally accepted in the United States 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.
Significant estimates used in calculating the Company's depletion,  depreciation
and  amortization  which  could be subject  to  significant  near term  revision
include  estimated gas  reserves.  The Company's  reserve  estimates  could vary
significantly  depending  on  various  factors,  including,  but not  limited to
volatility of natural gas prices.

     Certain Significant Estimates

     Management estimates included in these financial statements for which it is
reasonably  possible  that a future  event  in the near  term  could  cause  the
estimate to change and the change  could have a severe  impact,  are as follows:
Management's  estimates  of gas  reserves  are  based  on  various  assumptions,
including  constant gas prices.  Actual future  production,  cash flows,  taxes,
operating expenses,  development  expenditures and quantities of recoverable gas
reserves may vary substantially from those assumed in the estimate. The accuracy
of any  reserve  estimate  is a  function  of the  quality  of  available  data,
engineering and geological interpretation,  and judgment.  Subsequent evaluation
of the same reserves  based upon  production  history will result in variations,
which  may be  substantial,  in the  estimated  reserves.  While  it is at least
reasonably  possible that the estimates above will change materially in the near
term, no estimate can be made of the range of possible losses that might occur.

                                      F-10




                             WILON RESOURCES, INC.
                         NOTES TO FINANCIAL STATEMENTS
                               December 31, 2002

NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
       - (Continued)

     Fair Value of Financial Instruments

     The Company defines the fair value of a financial  instrument as the amount
at which the  instrument  could be  exchanged in a current  transaction  between
willing  parties.  Financial  instruments  included in the  Company's  financial
statements include cash and cash equivalents,  short-term investments,  accounts
receivable, other receivables, other assets, accounts payable, notes payable and
due to  affiliates.  Unless  otherwise  disclosed in the notes to the  financial
statements,  the  carrying  value of  financial  instruments  is  considered  to
approximate  fair value due to the short maturity and  characteristics  of those
instruments.  The  carrying  value  of debt  approximates  fair  value  as terms
approximate those currently available for similar debt instruments.

     Gas Revenue

     The Company  recognizes  gas revenues as income as the gas,  extracted from
its properties,  is sold. In the three months ended December 31, 2002, gas sales
increased by approximately  $83,233 as compared to $230,000 for the three months
ended December 31, 2001.  Well operating,  gathering and other revenues  include
operating fees charged to outside  working  interest  owners in operated  wells,
gathering fees  (including  transportation  allowances and  compression  fees) ,
third  party  gas  sales  associated  with  purchased   natural  gas  and  other
miscellaneous  revenues. Such revenue is recognized at the time it is earned and
the Company has a contractual right to receive payment.

                                      F-11



                              WILON RESOURCES, INC.
                         NOTES TO FINANCIAL STATEMENTS
                               December 31, 2002
                                  (Continued)


     NOTE B - DEFERRED INCOME

     As of December 31, 2002,  the Company had deferred  income in the amount of
$230,247  recognized  as long-term  debt.  This income will be recognized as the
production is established  and matched toward this income.  For the three months
ended December 31, 2002,  approximately  $76,749 was allocated as earned during
this period.

     NOTE C - NOTES PAYABLE

     The Company had outstanding a vehicle note in the amount of $20,046 with no
interest  financed  with  Ford  Credit  and a line of  credit  with  Cornerstone
Community Bank in the amount of $9,582 as of December 31, 2002.

     NOTE D - LEASE OBLIGATIONS

     The Company leases its office space at an annual rental of $15,000, payable
in monthly  installments  of $1,250.  The five year  lease was  entered  into on
November 30, 2001.  The renewal term of the lease gives the Company an option to
renew the lease for three successive five year periods commencing on December 1,
2006, upon all terms, conditions and obligations set forth in the original lease
contract.  Terms of any renewed lease is based upon the Consumer Price Index-All
Urban Consumers, U.S. City Average or a similar index if this index is no longer
published.

     NOTE E - SHAREHOLDERS' EQUITY

     Subsequent to the date of the Company's financial  statements,  the Company
amended its certificate of  incorporation  to increase the authorized  number of
shares to  50,000,000  shares of common  stock,  $0.001 par value each share and
10,000,000 shares of preferred stock, $0.001 par value each share.

     The  shares of  preferred  stock may be issued  from time to time in one or
more  classes or series  with such  dividend  rates,  voting  rights,  rights of
conversion,  rights upon dissolution or liquidation,  and with such designations
or  restrictions  thereof as shall be determined  by  resolution  adopted by the
Board of Directors at the time such stock is issued without further  approval of
the shareholders.

     Subsequent to the date of the financial statements,  the Company authorized
a 10,400 to 1 forward  split of the number of shares  outstanding  from 1,000 to
10,400,000.  The number of shares outstanding for each period presented has been
restated to reflect a forward split of shares of common stock.

                                      F-12




                              WILON RESOURCES, INC.
                         NOTES TO FINANCIAL STATEMENTS
                               December 31, 2002
                                  (Continued)


     NOTE F - RELATED PARTY TRANSACTIONS

     A promissory note dated September 29, 2002, has been executed in the amount
of Sixty  Thousand  ($60,000),  with  interest at the rate of 8% per annum,  and
payable in equal yearly installments of $12,000,  commencing October 1, 2003. As
of December 31, 2002, this note has been reduced to $10,699.

     At this time, there are no employment  agreements or contracts with related
parties or officers'.


     NOTE G - INCOME TAXES

     As of September  30, 2002,  the Company's net income has been offset by the
Code Section 29 (credit for producing  fuel from a  nonconventional  source) tax
credits  that the  Company  has  generated  under  Title 26.  Section  29 of the
Internal Revenue Code specifies a credit of $3 for each barrel-of-oil equivalent
(BOE)  of  qualified  fuel  produced  from a  nonconventional  source  which  is
attributable to the taxpayer.  As of September 30, 2002,  credits in the amounts
of $5,015, were utilized to offset income taxes for the current tax period.

     NOTE H - GAS RESERVES INFORMATION

     The  estimates of proved gas reserves  utilized in the  preparation  of the
financial statements are estimated in accordance with guidelines  established by
the Securities and Exchange  Commission and the Financial  Accounting  Standards
Board,  which require that reserve estimates be prepared under existing economic
and operating  conditions with no provision for price and cost  escalations over
prices and costs existing at year end except by contractual arrangements.

     The Company  emphasizes  that reserve  estimates are inherently  imprecise.
Accordingly,  the estimates  are expected to change as more current  information
becomes available.  The Company's policy is to amortize capitalized gas costs on
the unit of  production  method,  based  upon  these  reserve  estimates.  It is
reasonably  possible  that,  because  of  changes  in market  conditions  or the
inherent  imprecision of these reserve  estimates,  that the estimates of future
cash inflows,  future gross  revenues,  the amount gas  reserves,  the remaining
estimated  lives of the gas  properties,  or any combination of the above may be
increased or reduced in the near term.

Proved developed and undeveloped reserves: (Natural gas )

Proved, developed, non-producing     0.5 BCF  (Devonian Shale)     $   5,500,000
Proved, undeveloped                 24.5 BCF  (Devonian Shale)     $  17,885,000
Probable                            12.5 BCF  (Silurian-Mckenzie/
                                               Keefer/Big Six)     $  12,500,000

                                      F-13




                              WILON RESOURCES, INC.
                         NOTES TO FINANCIAL STATEMENTS
                               December 31, 2002


NOTE H -  GAS RESERVES INFORMATION (continued)

     The  Devonian  Shale  analysis is based upon  120-acre  well spacing over a
reported 12,000 leased acres. Per well recovery is estimated at 0.25 BCF.

     The above stated  reserves do not include five other  producing  formations
known as the Saltsand, Mixim, Big Injun, Berea, and Clinton.


NOTE I -  SUPPLEMENTAL INFORMATION RELATING TO GAS PRODUCING
                   ACTIVITIES

     CAPITALIZED COSTS RELATING TO GAS PRODUCING ACTIVITIES

                                       September 30, 2002    December 31, 2002
                                       ------------------    -----------------

Proved gas properties                     $    948,279          $   948,279
  Less accumulated depreciation,
    depletion, and impairment                   15,249               19,450
                                          ------------          -----------

  Net capitalized costs                   $    933,030          $   928,829


     COST INCURRED IN GAS PRODUCING ACTIVITIES



                               Year ended      Year ended    Three months ended   Three months ended
                               September 30,   September 30,      December 31,        December 31,
                                   2001           2002               2001                 2002

                                                                           


Property acquisition costs    $  64,166       $  39,946         $     0                $      0
Exploration costs               120,795           2,580               0                       0
Development costs               684,506          14,620               0                       0



     Property  acquisition  costs  include  purchases of proved and unproved gas
properties.


                                      F-14




                              WILON RESOURCES, INC.
                         NOTES TO FINANCIAL STATEMENTS
                               December 31, 2002
                                  (Continued)


NOTE I - SUPPLEMENTAL INFORMATION RELATING TO GAS PRODUCING
                   ACTIVITIES (continued)


RESULTS OF OPERATIONS FOR GAS PRODUCING ACTIVITIES




                                 Year ended    Year ended    Three months ended  Three months ended
                                September 30, September 30,      December 31,       December 31,
                                    2001          2002               2001               2002
                                   ------        ------             ------             ------

                                                                     

 Gas production                 $  245,142    $  566,546        $  230,000           $  83,233
 Loss on sale of gas prop.               0             0                 0                   0
 Production costs                  123,794       203,402            15,335               5,549
 Exploration expenses               21,847        35,891                 0                   0
 Depreciation, depletion.
   amortization and other            7,875         8,150             2,985               3,850

      Provision for
        income taxes                     0             0                 0                   0

 Results of operations for gas
   gas producing activities
  (excluding) corporate
   overheadand financing costs)  $  91,626    $  319,103       $   211,680           $  73,834




                                      F-15


                              WILON RESOURCES, INC

                    Pro Forma Condensed Financial Statements

                                   (Unaudited)

     The following  unaudited proforma combined condensed  financial  statements
present a combined  balance  sheet and related  statement of operations of Wilon
Resources,  Inc.  (the  "Company")and  Wilon  Energy  Group,  Inc.,  a  Delaware
corporation  giving  effect to the reverse  acquisition  and using the  purchase
method of accounting for the combination  pursuant to an Acquisition  Agreement,
the ("Agreement"), dated on March 1, 2003.

     The  transaction has been accounted for as the issuance of shares of common
stock by a private  company for the net assets of the Company,  accompanied by a
recapitalization.  Accordingly,  the financial  statements of Company became the
consolidated financial statements of Wilon Resources, Inc.

     The pro forma combined  condensed balance sheet as of March 1, 2003 and the
related  statements  of income at March 1, 2003 which  includes the statement of
income for the year ended  December 31, 2002 gives effect to the  transaction as
if it had been in effect throughout the periods presented. The information shown
is  based  upon  numerous  assumptions  and  estimates  and is  not  necessarily
indicative of the results of future  operations of the combined  entities or the
actual  results that would have occurred had the  transaction  been  consummated
during the periods  indicated.  These  statements  should be read in conjunction
with the financial statements of the Company included herein.

                                      F-16


                              WILON RESOURCES, INC.
                       PROFORMA CONSOLIDATED BALANCE SHEET
                                March 1, 2003



                                    Wilon        Wilon                       Consolidated
                                  Resources      Energy                    Wilon Resources,
                                     Inc.      Group, Inc.   Adjustments         Inc.
                                 ------------  ------------  ------------  ----------------
                                                                 

Assets

Current assets
  Cash and cash
  equivalents                      $   22,450     $   545                       $    22,995
                                   ----------     -------                       -----------
  Current assets                       22,450         545                            22,995

Property and
  equipment-net                       968,372                                       968,372

Other assets                           10,899                                        10,899
  Goodwill                             $1,336                                         1,336

Total assets                       $1,001,721         $545          $1,336       $1,003,602
                                   ==========      =======                       ===========


Liabilities and Stockholders' Equity

Current liabilities
  Payroll taxes and withholdings   $   11,736                                    $   11,736
  Loan payable                          2,350                                         2,350
                                   ----------                                    ----------
  Notes payable                        29,628                                        29,628
  Total current  liabilities           43,714


  Deferred income                     230,247                                       230,247

Stockholders' equity
  Preferred Stock
    authorized 10,000,000 shares,
    $0.001 par value each. At
    December 31, 2002, there were
    no shares outstanding.

 Common Stock                          10,400        1,879                           12,279
   authorized 50,000,000 shares,
   $0.001 par value each.
   At December 31, 2001, there
   were 10,400,000 shares
   outstanding .

Additional paid-in capital                           16,911                         (16,911)

Retained earnings                     717,360       (18,245)        18,245          717,360
                                   ----------       --------       --------      ----------

Total stockholders' equity            727,760           545          1,336          726,969
                                   ----------       --------       --------      ----------

Total liabilities and
stockholders' equity               $1,001,721          $545         $1,336       $1,003,602
                                   ==========       ========       ========      ==========




                                      F-17


                              WILON RESOURCES, INC.
                  PROFORMA CONSOLIDATED STATEMENT OF OPERATIONS



                                    Wilon        Wilon                       Consolidated
                                  Resources      Energy                    Wilon Resources,
                                     Inc.      Group, Inc.   Adjustments         Inc.
                                 ------------  ------------  ------------  ----------------
                                                                 

Revenue
  Gas and drilling                 $    83,233                                   $   83,233
    program sales
  Royalty income                        76,749                                       76,749
  Sales of interests in gas                483                                          483
                                    ----------              ----------           ----------
    producing properties

  Total revenues                       160,465                                      160,465


Cost of gas and                          5,549                                        5,549
drilling production
  Selling, general and                 114,863                 18,245               133,108
  administrative
  Non cash compensation
   legal and consulting fees
  Depreciation and amortization          6,717                _______                 6,717

Total expense                          127,129                 18,245               145,379
                                    ----------              ----------           ----------
Net  income                         $   33,336              $ (18,245)           $   15,091
                                    ==========              ==========           ==========




                                      F-18




                              WILON RESOURCES, INC.
              NOTES TO PROFORMA CONSOLIDATED FINANCIAL STATEMENTS



(1)  GENERAL

     On March 1, 2003,  the Company  entered into a merger  agreement with Wilon
Energy Group,  Inc.,  ("Wilon Energy") a Delaware  corporation under which Wilon
Energy  was  merged  into the  Company  which was the  surviving  company in the
merger.  The Company issued 1,879,000 shares of common stock to the stockholders
of Wilon Energy in exchange for all of the capital  stock of Wilon  Energy;  and
the stockholders of the Company became the majority stockholders of the combined
entity.  The  transaction  has been  accounted  using  the  purchase  method  of
accounting,  and the  purchase  price  of the  transaction  is based on the fair
market value of the Company's  common stock issued.  The purchase  price will be
allocated  to the  Company's  assets  acquired  by the  Company  based  on their
relative  fair  market  values at the  acquisition  date for as the  issuance of
shares of common stock. Accordingly,  the financial statements of Company became
the consolidated financial statements of Wilon Resources, Inc.

(2)  FISCAL YEAR ENDS

     The unaudited  proforma  consolidated  balance  sheet  includes the balance
sheet of the as at December  31,  2002 and Wilon  Energy as at March 1, 2003 and
unaudited  statement of operations  for the Company for the year ended  December
31, 2002 and the unaudited  statements  of  operations  for Wilon Energy for the
period from inception to March 1, 2003.

(3)  PRO FORMA ADJUSTMENTS

     The adjustments to the accompanying  unaudited  consolidated  balance sheet
are described below:

     (A)  Adjustment to reflect  issuance of  approximately  1,879,000 shares of
          the Company's  stock in exchange for all of the issued and outstanding
          shares of common stock of Wilon Energy.

     Under this accounting  treatment,  the assets acquired of Wilon Energy have
been recorded at their estimated fair values as of the date of acquisition.  The
excess  purchase  price  over the fair  value of the  assets  acquired  has been
recorded as goodwill.

     The following  shows the  allocation of the purchase price to the assets of
the Company.

        Assets acquired at fair value          $      545
        Goodwill                                    1,336
                                               ----------
            Purchase price                       $  1,881
                                               ==========

     There are no  anticipated  adjustments  to the statements of operations and
cash flows as a result of the acquisition.

                                      F-19






(4)  Transactions of Wilon Energy Group, Inc.

     Prior to the merger of Wilon Energy into the Company,  Wilon Energy  issued
an  aggregate  of  1,550,000  shares of its  common  stock in  consideration  of
consulting services valued at $15,500 or $0.01 per share. The shares were issued
as  follows:  400,000  shares  to  Colebrook,  Inc.;  230,000  shares  to Nexgen
Holdings,  Inc.;  500,000  shares to Falcon Crest,  Inc.;  160,000  shares to to
Theodore Berk; 160,000 shares to Renegade Consulting, Inc. and 100,000 shares to
Joel Pensley,  Esq. for legal  services.  Joel Pensley,  Esq. is the  beneficial
owner of Renegade Consulting.

     Prior to the merger of Wilon  Energy into the  Company,  Wilon  Energy also
sold  329,000  of its  shares of  common  stock in a  private  placement  for an
aggregate consideration of $3,290 or $0.01 per share.

(5)  Change in Company's Capitalization

     Subsequent to the date of the Company's financial  statements,  the Company
amended its certificate of  incorporation  to increase the authorized  number of
shares to  50,000,000  shares of common  stock,  $0.001 par value each share and
10,000,000 shares of preferred stock, $0.001 par value each share.

     Shares of  preferred  stock may be issued  from time to time in one or more
classes or series with such dividend rates, voting rights, rights of conversion,
rights  upon  dissolution  or  liquidation,   and  with  such   designations  or
restrictions  thereof as shall be determined by resolution  adopted by the Board
of Directors at the time such stock is issued  without  further  approval of the
shareholders.

     Subsequent to the date of the financial  statements and prior to the merger
with Wilon  Energy,  the Company  authorized a 10,400 to 1 forward  split of the
number of shares  outstanding  from  1,000 to  10,400,000.  The number of shares
outstanding  for each period  presented has been restated to reflect the forward
split of shares of common stock.

(6) Change of Domicile

     On May 12, 2003, the Company exchanged issued and ouststanding  shares on a
one-for-one basis with a newly formed Delaware corporation,  Wilon Energy Group,
Inc.  (WEG).  It thus became the  operating  subsidiary  of WEG which became its
holding company.

     WEG's  certificate of  incorporation  authorizes the issuance of 50,000,000
shares of common  stock,  $0.001 par value each share and  10,000,000  shares of
preferred stock, $0.001 par value each share.

     Shares of  preferred  stock may be issued  from time to time in one or more
classes or series with such dividend rates, voting rights, rights of conversion,
rights  upon  dissolution  or  liquidation,   and  with  such   designations  or
restrictions  thereof as shall be determined by resolution  adopted by the Board
of Directors at the time such stock is issued  without  further  approval of the
shareholders.


                                      F-20



                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The Delaware General  Corporation Law provides for the  indemnification  of
the  officers,  directors  and  corporate  employees  and agents of Wilon Energy
Group, Inc. (the "Registrant") under certain circumstances as follows:

INDEMNIFICATION OF OFFICERS, DIRECTORS, EMPLOYEES AND AGENTS; INSURANCE.

(a)  A  corporation  may  indemnify  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  (other than an action by or in the right of the corporation)
     by reason of the fact that he is or was a  director,  officer,  employee or
     agent  of the  corporation,  or is or was  serving  at the  request  of the
     corporation  as  a  director,   officer,   employee  or  agent  of  another
     corporation, partnership, joint venture, trust or other enterprise, against
     expenses (including attorneys' fees), judgments,  fines and amounts paid in
     settlement  actually and reasonably incurred by him in connection with such
     action,  suit or  proceeding  if he acted in good  faith and in a manner he
     reasonably  believed to be in or not opposed to the best  interests  of the
     corporation, and, with respect to any criminal action or proceeding, had no
     reasonable  cause to believe his conduct was unlawful.  The  termination of
     any action, suit or proceeding by judgment, order, settlement,  conviction,
     or upon a plea of nolo contendere or its equivalent,  shall not, of itself,
     create a  presumption  that the  person  did not act in good faith and in a
     manner  which he  reasonably  believed  to be in or not opposed to the best
     interests of the  corporation,  and, with respect to any criminal action or
     proceeding, had reasonable cause to believe that his conduct was unlawful.

(b)  A  corporation  may  indemnify  any  person  who  was or is a  party  or is
     threatened  to be made a party  to any  threatened,  pending  or  completed
     action or suit by or in the right of the  corporation to procure a judgment
     in its favor by reason of the fact that he is or was a  director,  officer,
     employee or agent of the  corporation,  or is or was serving at the request
     of the  corporation  as a director,  officer,  employee or agent of another
     corporation,  partnership, joint venture, trust or other enterprise against
     expenses  (including  attorneys' fees) actually and reasonably  incurred by
     him in connection  with the defense or settlement of such action or suit if
     he acted in good faith and in a manner he  reasonably  believed to be in or
     not opposed to the best  interests  of the  corporation  and except that no
     indemnification  shall be made in respect of any claim,  issue or matter as
     to  which  such  person  shall  have  been  adjudged  to be  liable  to the
     corporation unless and only to the extent that the Court of Chancery or the
     court  in which  such  action  or suit was  brought  shall  determine  upon
     application that,  despite the adjudication of liability but in view of all
     the circumstance of the case, such person is fairly and reasonably entitled
     to indemnity  for such  expenses  which the Court of Chancery or such court
     shall deem proper.

(c)  To the extent that a director,  officer, employee or agent of a corporation
     has been  successful  on the merits or  otherwise in defense of any action,
     suit or proceeding  referred to in subsections (a) and (b) of this section,
     or in  defense  of  any  claim,  issue  or  matter  therein,  he  shall  be
     indemnified  against  expenses  (including  attorney's  fees)  actually and
     reasonably incurred by him in connection therewith.

(d)  Any  indemnification  under subsections (a) and (b) of this section (unless
     ordered by a court) shall be made by the corporation  only as authorized in
     the  specific  case  upon  a  determination  that  indemnification  of  the
     director, officer, employee or agent is proper in the circumstances because
     he has met the applicable  standard of conduct set forth in subsections (a)
     and (b) of this section.  Such determination shall be made (1) by the board
     of directors by a majority  vote of a quorum  consisting  of directors  who
     were not  parties  to such  action,  suit or  proceeding,  or (2) if such a
     quorum is not obtainable,  or, even if obtainable a quorum of disinterested
     directors so directs, by independent legal counsel in a written opinion, or
     (3) by the stockholders.

(e)  Expenses  incurred  by an  officer  or  director  in  defending  any civil,
     criminal, administrative or investigative action, suit or proceeding may be
     paid by the corporation in advance of the final disposition of such action,
     suit or proceeding  upon receipt of an  undertaking by or on behalf of such
     director to repay such amount if it shall  ultimately be determined that he
     is not entitled to be indemnified by the  corporation as authorized in this
     section.   Such  expenses  including  attorneys'  fees  incurred  by  other
     employees and agents may be so paid upon such terms and conditions, if any,
     as the board of directors deems appropriate.

(f)  The  indemnification  and  advancement  expenses  provided  by, or  granted
     pursuant  to, the other  subsections  of this  section  shall not be deemed
     exclusive of any other  rights to which those  seeking  indemnification  or
     advancement expenses may be entitled under any by-law,  agreement,  vote of
     stockholders or disinterested directors or otherwise,  both as to action in
     his official  capacity and as to action in another  capacity  while holding
     such office.

(g)  A corporation shall have power to purchase and maintain insurance on behalf
     of any person who is or was a director,  officer,  employee or agent of the
     corporation,  or is or was serving at the request of the  corporation  as a
     director,  officer, employee or agent of another corporation,  partnership,
     joint venture,  trust or other  enterprise  against any liability  asserted
     against him and incurred by him in any such  capacity or arising out of his
     status as such,  whether  or not the  corporation  would  have the power to
     indemnify him against such liability under this section.

(h)  For  purposes  of  this  Section,  references  to "the  corporation"  shall
     include,  in  addition  to  the  resulting  corporation,   any  constituent
     corporation  (including any  constituent  of a  constituent)  absorbed in a
     consolidation  or merger which,  if its separate  existence had  continued,
     would have had power and authority to indemnify its directors, officers and
     employees  or agents so that any person who is or was a director,  officer,
     employee or agent of such constituent corporation,  or is or was serving at
     the  request  of  such  constituent  corporation  as a  director,  officer,
     employee or agent of another corporation, partnership, joint venture, trust
     or other  enterprise,  shall stand in the same position  under this section
     with respect to the  resulting or  surviving  corporation  as he would have
     with respect to such constituent  corporation as he would have with respect
     to such constituent corporation if its separate existence had continued.

(i)  For  purposes of this  section,  references  to "other  enterprises"  shall
     include  employee  benefit  plans;  references to "fines" shall include any
     excise taxes assessed on a person with respect to an employee benefit plan;
     and references to "serving at the request of the corporation" shall include
     any service as a director,  officer,  employee or agent of the  corporation
     which imposes duties on, or involves  services by, such director,  officer,
     employee,   or  agent  with  respect  to  an  employee  benefit  plan,  its
     participants, or beneficiaries; and a person who acted in good faith and in
     a manner he reasonably  believed to be in the interest of the  participants
     and beneficiaries of an employee benefit plan shall be deemed to have acted
     in a manner  "not  opposed to the best  interests  of the  corporation"  as
     referred to in this section.

(j)  The  indemnification  and  advancement of expenses  provided by, or granted
     pursuant to, this section shall,  unless otherwise provided when authorized
     or  ratified,  continue  as to a person  who has  ceased to be a  director,
     officer,  employee  or agent and shall  inure to the  benefit of the heirs,
     executors, and administrators of such person.

     Articles Eighth and Ninth of the Registrant's  certificate of incorporation
provide as follows:

                                     EIGHTH

     The  personal  liability  of the  directors  of the  Corporation  is hereby
eliminated to the fullest extent permitted by the provisions of paragraph (7) of
subsection (b) of Section 102 of the Delaware  General  Corporation  Law, as the
same may be amended and supplemented.

                                     NINTH

     The Corporation shall, to the fullest extent permitted by the provisions of
Section 145 of the Delaware General  Corporation Law, as the same may be amended
and  supplemented,  indemnify  any and all  persons  whom it shall have power to
indemnify  under said  section  from and  against  any and all of the  expenses,
liabilities or other matters referred to in or covered by said section,  and the
indemnification  provided for herein shall not be deemed  exclusive of any other
rights to which those  indemnified may be entitled under any by-law,  agreement,
vote of stockholders or disinterested directors or otherwise,  both as to action
in his official capacity and as to action In another capacity while holding such
office,  and shall  continue  as to a person  who has  ceased to be a  director,
officer,  employee  or agent  and  shall  inure  to the  benefit  of the  heirs,
executors  and   administrators  of  such  a  person.  The  foregoing  right  of
indemnification   shall  in  no  way  be   exclusive  of  any  other  rights  of
indemnification  to  which  such  person  may  be  entitled  under  any  by-law,
agreement, vote of stockholders or disinterested directors, or otherwise.

     Article XII of the Registrant's by-laws provides as follows:

ARTICLE XII--INDEMNIFICATION OF DIRECTORS AND OFFICERS

     1.  Indemnification.  The corporation shall indemnify any person who was or
is a party or is threatened to be made a party to any proceeding, whether civil,
criminal,  administrative  or  investigative  (other than an action by or in the
right of the  corporation)  by reason  of the fact that such  person is or was a
director,  trustee, officer, employee or agent of the corporation,  or is or was
serving at the  request of the  corporation  as a  director,  trustee,  officer,
employee or agent of another corporation,  partnership,  joint venture, trust or
other enterprise, against expenses (including attorneys' fees), judgments, fines
and amounts paid in settlement  actually and reasonably  incurred by such person
in connection with such action,  suit or proceeding if such person acted in good
faith and in a manner such person reasonably believed to be in or not opposed to
the best interests of the  corporation,  and with respect to any criminal action
or  proceeding,  had no reasonable  cause to believe such  person's  conduct was
unlawful. The termination of any action, suit or proceeding by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendere or its  equivalent,
shall not, by itself,  create a presumption  that the person did not act in good
faith  and in a manner  which the  person  reasonably  believed  to be in or not
opposed  to the  best  interest  of the  corporation,  and with  respect  to any
criminal  action  or  proceeding,  had  reasonable  cause to  believe  that such
person's conduct was lawful.

     2. Derivative Action. The corporation shall indemnify any person who was or
is a party or is  threatened  to be made a party to any  threatened,  pending or
completed  action or suit by or in the  right of the  corporation  to  procure a
judgment in the corporation's favor by reason of the fact that such person is or
was a director, trustee, officer, employee or agent of the corporation, or is or
was serving at the request of the corporation as a director,  trustee,  officer,
employee or agent of any other corporation, partnership, joint venture, trust or
other enterprise, against expenses (including attorneys' fees), judgments, fines
and amounts paid in settlement  actually and reasonably  incurred by such person
in connection with such action,  suit or proceeding if such person acted in good
faith and in a manner such person reasonably believed to be in or not opposed to
the  best   interests   of  the   corporation;   provided,   however,   that  no
indemnification  shall be made in respect  of any  claim,  issue or matter as to
which such person shall have been adjudged to be liable for gross  negligence or
willful  misconduct in the  performance of such person's duty to the corporation
unless  and only to the extent  that the court in which such  action or suit was
brought shall determine upon  application  that,  despite  circumstances  of the
case,  such  person is fairly and  reasonably  entitled  to  indemnity  for such
expenses as such court shall deem proper. The termination of any action, suit or
proceeding by judgment,  order, settlement,  conviction,  or upon a plea of nolo
contendere or its equivalent,  shall not, by itself,  create a presumption  that
the person did not act in good faith and in a manner which the person reasonably
believed to be in or not opposed to the best interest of the corporation.

     3. Successful  Defense.  To the extent that a director,  trustee,  officer,
employee  or agent of the  corporation  has been  successful,  on the  merits or
otherwise,  in whole or in part,  in defense of any action,  suit or  proceeding
referred to in  paragraphs 1 and 2 above,  or in defense of any claim,  issue or
matter therein,  such person shall be indemnified  against  expenses  (including
attorneys'  fees) actually and reasonably  incurred by such person in connection
therewith.

     4. Authorization. Any indemnification under paragraph 1 and 2 above (unless
ordered by a court) shall be made by the  corporation  only as authorized in the
specific  case  upon a  determination  that  indemnification  of  the  director,
trustee,  officer, employee or agent is proper in the circumstances because such
person has met the applicable standard of conduct set forth in paragraph 1 and 2
above.  Such  determination  shall be made (a) by the  board of  directors  by a
majority  vote of a quorum  consisting of directors who were not parties to such
action, suit or proceeding, (b) by independent legal counsel (selected by one or
more of the directors, whether or not a quorum and whether or not disinterested)
in a  written  opinion,  or  (c)  by  the  stockholders.  Anyone  making  such a
determination  under this  paragraph 4 may  determine  that a person has met the
standards  therein set forth as to some claims,  issues or matters but not as to
others, and may reasonably prorate amounts to be paid as indemnification.

     5.  Advances.  Expenses  incurred in defending  civil or criminal  actions,
suits or proceedings shall be paid by the corporation,  at any time or from time
to time in advance of the final  disposition of such action,  suit or proceeding
as  authorized  in the manner  provided in  paragraph 4 above upon receipt of an
undertaking by or on behalf of the director, trustee, officer, employee or agent
to repay such amount unless it shall ultimately be determined by the corporation
that the payment of expenses is authorized in this Section.

     6. Nonexclusivity.  The indemnification  provided in this Section shall not
be deemed  exclusive  of any  other  rights to which  those  indemnified  may be
entitled under any law, by-law, agreement, vote of stockholders or disinterested
director or otherwise,  both as to action in such person's official capacity and
as to action in another  capacity while holding such office,  and shall continue
as to a person who has ceased to be a director,  trustee,  officer,  employee or
agent  and  shall   insure  to  the  benefit  of  the  heirs,   executors,   and
administrators of such a person.

     7. Insurance. The Corporation shall have the power to purchase and maintain
insurance  on behalf of any person who is or was a director,  trustee,  officer,
employee or agent of the corporation, or is or was serving at the request of the
corporation  as  a  director,   trustee,  officer,  employee  or  agent  of  any
corporation,  partnership, joint venture, trust or other enterprise, against any
liability  assessed  against such person in any such  capacity or arising out of
such  person's  status as such,  whether or not the  corporation  would have the
power to indemnify such person against such liability.

     8.  "Corporation"  Defined.  For purpose of this action,  references to the
"corporation"  shall include,  in addition to the  corporation,  any constituent
corporation   (including  any  constituent  of  a  constituent)  absorbed  in  a
consolidation  or merger which, if its separate  existence had continued,  would
have had the power and authority to indemnify its directors, trustees, officers,
employees  or  agents,  so that any person  who is or was a  director,  trustee,
officer, employee or agent of such of constituent corporation will be considered
as if such person was a  director,  trustee,  officer,  employee or agent of the
corporation.

ITEM 25. EXPENSES OF ISSUANCE AND DISTRIBUTION.

     The  other  expenses  payable  by the  Registrant  in  connection  with the
issuance and  distribution of the securities  being  registered are estimated as
follows:

Securities and Exchange Commission Registration Fee.............   $      225
Legal Fees......................................................       20,000*
Accounting Fees.................................................       22,000
Printing and Engraving..........................................          500
Blue Sky Qualification Fees and Expenses........................          500
Transfer Agent Fee..............................................        1,000
Miscellaneous...................................................        1,000
                                                                   -----------
       Total....................................................   $   45,225

*    Joel  Pensley,  Esq.  has  received  200,000  shares of our common stock as
     securities counsel. He will not receive any cash fee.

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

     The  registrant  was formed on May 7, 2003 under the laws of  Delaware.  On
March 1, 2003,  Wilon Energy Group,  Inc.  (WEGI) merged into the registrant and
the registrant was the surviving  company.  Prior to the merger,  WEGI issued an
aggregate of 1,550,000 shares of its common stock in consideration of consulting
services  valued at  $15,500  or $0.01 per  share.  The  shares  were  issued as
follows:  400,000 shares to Colebrook,  Inc.; 230,000 shares to Nexgen Holdings,
Inc.;  500,000 shares to Falcon Crest, Inc.; 160,000 shares to to Theodore Berk;
160,000 shares to Renegade Consulting,  Inc. and 100,000 shares to Joel Pensley,
Esq. for legal services.  Joel Pensley, Esq. is the beneficial owner of Renegade
Consulting.  It also offered and sold pursuant to a private placement under Rule
504 to the Securities Act 329,000 shares at $.01/share

     Wilon Resources, in 1998, issued 1,000 shares of its common stock to Harlis
Trust, beneficially owned by its President,  Harry Thompson, for $1,000 cash. In
April, Wilon Resources forward split its common stock in the ratio of 1,400:1 so
that there were  10,400,000  shares of its common stock  outstanding.  In April,
2003, Harlis Trust distributed 900,000 shares as follows:

Distributee                     Shares
- -----------                    --------

Amy Pye                         100,000
Eric Thompson                   100,000
Kevin Thompson                  100,000
S. J. Rutledge                  100,000
Vera F. Baker Trust             400,000
Joel Pensley, Esq.              100,000

     These securities were sold under the exemption from  registration  provided
by Section 4(2) of the  Securities  Act.  Neither the  Registrant nor any person
acting on its  behalf  offered  or sold the  securities  by means of any form of
general  solicitation  or general  advertising.  All  purchasers  represented in
writing that they acquired the securities  for their own accounts.  A legend was
placed on the  stock  certificates  stating  that the  securities  have not been
registered under the Securities Act and cannot be sold or otherwise  transferred
without an effective registration or an exemption therefrom.

                                      II-4


ITEM 28. UNDERTAKINGS.

     The Registrant undertakes:

     (1)  To file,  during any period in which  offers or sales are being  made,
          post-effective   amendment  to  this   registration   statement   (the
          "Registration Statement"):

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

          (ii) To reflect in the  prospectus  any facts or events  arising after
               the  Effective  Date of the  Registration  Statement (or the most
               recent post-effective  amendment thereof) which,  individually or
               in  the  aggregate,   represent  a  fundamental   change  in  the
               information set forth in the Registration Statement;

          (iii)To include any material  information  with respect to the plan of
               distribution   not  previously   disclosed  in  the  Registration
               Statement  or any  material  change to such  information  in this
               registration  statement,  including  (but  not  limited  to)  the
               addition of an underwriter.

     (2)  That,  for  the  purpose  of  determining   any  liability  under  the
          Securities Act, each such post-effective amendment shall be treated as
          a new  registration  statement  of the  securities  offered,  and  the
          offering of the  securities  at that time 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  which  remain  unsold  at  the
          termination of the offering.

     Insofar as indemnification for liabilities arising under the Securities Act
may  be  permitted  to  directors,  officers  and  controlling  persons  of  the
Registrant   pursuant  to  any  provisions   contained  in  its  Certificate  of
Incorporation, or by-laws, or otherwise, the Registrant has been advised that in
the  opinion  of the SEC  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 the Registrant of expenses incurred or paid by a director, officer or
controlling  person of the Registrant in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being registered,  the Registrant 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
indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issue.

                                      II-5


                                   SIGNATURES

     In accordance  with the  requirements  of the  Securities  Act of 1933, the
registrant certified that it has reasonable grounds to believe that it meets all
of the  requirements of the filing on Form SB-2 and authorized the  registration
statement  to be  signed  on its  behalf  by the  undersigned,  in  Chattanooga,
Tennessee on May 15, 2003.



                                       WILON ENERGY GROUP, INC.


                                       By:  /s/ Harry Thompson
                                           ----------------------------------
                                            Harry Thompson
                                              President
                                              Chief Executive Officer
                                              Chief Financial Officer




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


   SIGNATURE                TITLE                            DATED
- ----------------------      ---------------------------      ------------------

/s/ Harry Thompson
- ----------------------
 Harry Thompson             President, Treasurer,                May 15, 2003
                            and a Director

/s/ Amy Pye
- ----------------------
 Amy Pye                    Secretary and a Director             May 15, 2003



/s/ Eric J. Thompson
- ----------------------
 Eric J. Thompson           Vice-President and a Director        May 15, 2003


/s/ Bryan P. S. Gray
- ----------------------
 Bryan P. S. Gray           Director                             May 15, 2003





                                EXHIBIT INDEX

EXHIBIT
NUMBER      DESCRIPTION
- -------     -----------

  3.1      Certificate of Incorporation of Wilon Energy Group, Inc.

  3.2      By-Laws of Wilon Energy Group, Inc.

  3.3      Agreement and Plan of Merger by and between Wilon Resources, Inc. and
           Wilon Energy Group, Inc. (to be submitted by amendment)

  4.1      Specimen Certificate of Common Stock

  4.2      Acquisition of Wilon Resources, Inc. by Wilon Energy Group, Inc.

  5.1      Opinion of Counsel

 10.1      Stock Purchase Agreement by and between Wilon Energy Group, Inc. and
           Colebrook, Inc.

 10.3      Stock Purchase Agreement by and between Wilon Energy Group, Inc. and
           Shayna Consulting, Inc.

 10.4      Gas Well Operating Agreement between Wilon Resources, Inc. with Mid
           American Completion Co., Inc.

 23.1      Accountant's Consent

 23.2      Counsel's Consent to Use Opinion

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






                                     II-9