AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON DECEMBER 29, 2003
                                                    REGISTRATION NO.  333-109784
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                            ------------------------

                                 TENGASCO, INC.
                 -----------------------------------------------
                    (EXACT NAME OF REGISTRANT AS SPECIFIED IN
                                  OUR CHARTER)


         TENNESSEE                   1311                  87-0267438
    --------------------     --------------------     --------------------
      (STATE OR OTHER          (PRIMARY STANDARD         (I.R.S. EMPLOYER
      JURISDICTION OF      INDUSTRIAL CLASSIFICATION  IDENTIFICATION NUMBER)
     INCORPORATION OR            CODE NUMBER)
       ORGANIZATION)

                           603 MAIN AVENUE, SUITE 500
                               KNOXVILLE, TN 37902
                                 (865) 523-1124
                 ----------------------------------------------
               (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
        INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                               RICHARD T. WILLIAMS
                                 TENGASCO, INC.
                           603 MAIN AVENUE, SUITE 500
                               KNOXVILLE, TN 37902
                                 (865) 523-1124
                 ----------------------------------------------
            (NAME, ADDRESS INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)

                                    COPY TO:

                                  GARY J. SIMON
                            HUGHES HUBBARD & REED LLP
                             ONE BATTERY PARK PLAZA
                               NEW YORK, NY 10004
                                 (212) 837-6000
                             -----------------------

   Approximate  date of commencement of proposed sale to the public:  As soon as
practicable after the effective date of this registration statement.
   If any of the securities being registered on this form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box. /X/
   If this  form is filed to  register  additional  securities  for an  offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. / /
   If this form is a  post-effective  amendment  filed  pursuant  to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. / /
   If this form is a  post-effective  amendment  filed  pursuant  to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. / /
   If delivery of the  prospectus  is expected to be made  pursuant to Rule 434,
please check the following box. / /

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


                         CALCULATION OF REGISTRATION FEE



                                                  PROPOSED        PROPOSED
                                                  MAXIMUM         MAXIMUM
TITLE OF EACH CLASS OF           AMOUNT           OFFERING        AGGREGATE     AMOUNT OF
SECURITIES TO BE                  TO BE           PRICE PER       OFFERING     REGISTRATION
REGISTERED                     REGISTERED         SHARE (1)       PRICE (1)        FEE
------------------------    -----------------   -------------   -----------    ------------
                                                                    
Nontransferable Common
Stock Purchase Rights(2)    12,100,000 rights        ---            ---(3)         ---(3)

Common Stock, par value
$.001 per share (4)         36,300,000 shares       $.76       $27,588,000(5)   $2,232(6)


(1)Estimated  solely for the  purpose of  calculating  the  registration  fee in
   accordance with Rule 457(o) under the Securities Act of 1933.
(2)This  registration   statement  relates  to  (a)  nontransferable  rights  to
   purchase  shares of common  stock of  Tengasco,  Inc.,  which  rights will be
   issued to  holders  of  common  stock  and (b) the  shares  of  common  stock
   deliverable upon exercise of the rights pursuant to the rights offering.
(3)The rights are being issued  without  consideration.  Pursuant to Rule 457(g)
   under the  Securities Act of 1933, no separate  registration  fee is required
   because the rights are being registered in the same registration statement as
   the common stock underlying the rights.
(4)Represents  the shares of common  stock  issuable  upon the  exercise  of the
   rights.
(5)Represents  the  gross  proceeds  from the  assumed  exercise  of all  rights
   issued.
(6)Includes $1,833, which was previously paid.
                             ----------------------
   THE  REGISTRANT  HEREBY  AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY OUR EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES  ACT OF 1933 OR UNTIL THIS  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.  We may
not sell  these  securities  until the  registration  statement  filed  with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to sell  these  securities  and we are not  soliciting  an  offer  to buy  these
securities in any state where the offer or sale is not permitted.

                 SUBJECT TO COMPLETION, DATED DECEMBER __, 2003

                                   PROSPECTUS
                                 TENGASCO, INC.
                                   12,100,000
                               SUBSCRIPTION RIGHTS
                                   TO PURCHASE
                                   36,300,000
                             SHARES OF COMMON STOCK

   We are distributing to holders of our outstanding common stock, at no charge,
nontransferable subscription rights to purchase up to an aggregate of 36,300,000
shares of our common stock at a cash subscription  price of $0.25 per share. You
will  receive  for each  share of our common  stock you own a right to  purchase
three  shares of our common  stock at an exercise  price of $0.25 for each share
purchased.  If you exercise your rights in full, you may  over-subscribe for the
purchase of additional shares that remain  unsubscribed at the expiration of the
rights offering,  subject to availability and allocation of shares among persons
exercising  this  over-subscription  privilege.  In no event,  however,  may any
subscriber  purchase  shares of our  common  stock in the  offering  that,  when
aggregated  with all of the shares of our common  stock  otherwise  owned by the
subscriber  and his, her or its  affiliates,  would  immediately  following  the
closing represent more than 50% of our issued and outstanding  shares.  You will
not be entitled to receive  any rights  unless you hold of record  shares of our
common stock as of the close of business on _____, 2003.

   This rights  offering is being made in order to obtain  funds to pay non-bank
indebtedness, including to Dolphin Offshore Partners, L.P., which we refer to as
Dolphin,  in the aggregate  amount of up to  approximately  six million  dollars
(including  up to  $2,625,000  in  principal  amount  plus  accrued  interest to
Dolphin),  with the balance of the net proceeds,  if any, to be used to pay bank
indebtedness  and/or for working capital  purposes.  Dolphin,  of which Peter E.
Salas,  a member of our  Board of  Directors,  is the  general  partner  and the
controlling  person,  is deemed to beneficially own  approximately  19.8% of our
outstanding common stock. Our Board of Directors has determined that this rights
offering  is  advisable  under  our  present  financial,  operational  and other
circumstances.  Our Board of Directors formed a special committee of its members
charged with,  among other things,  recommending  to the full Board of Directors
the  financial  and other terms of this rights  offering.  We have no agreements
with any  persons  or  entities,  including  Dolphin,  members  of our  Board of
Directors, our management and any broker dealers, with respect to their exercise
of any rights offered hereby or their participation as an underwriter, broker or
dealer in this  offering.  See "The Rights  Offering - Background  of the Rights
Offering."

   The rights will expire if they are not exercised by 5:00 p.m.,  New York City
time,  on _____,  2003 [not  later  than 30 days  after  the date  hereof],  the
expected  expiration date of the rights  offering.  We may extend the period for
exercising  the rights for up to an  additional  30 days.  Subscription  amounts
received will be held by the  subscription  agent until completion of the rights
offering,  during which period the right holders will not earn interest on those
subscription  amounts.  Rights that are not exercised by the expiration  date of
the rights  offering will expire and will have no value.  Rights may not be sold
or transferred  except under the very limited  circumstances  described later in
this prospectus.  You should carefully  consider whether to exercise your rights
before the expiration  date.  See "The Rights  Offering." Our Board of Directors
makes no recommendation regarding your exercise of rights.

   Shares of our common  stock are traded on the  American  Stock  Exchange,  to
which  application  has been made for the listing of the shares offered  hereby,
under the symbol "TGC." On December 23, 2003,  the last reported sales price for
our common stock was $0.76 per share.

   AN  INVESTMENT  IN OUR  COMMON  STOCK IS VERY  RISKY.  YOU  SHOULD  CAREFULLY
CONSIDER  THE  RISK  FACTORS  BEGINNING  ON  PAGE 8 OF  THIS  PROSPECTUS  BEFORE
EXERCISING YOUR RIGHTS.

                              PROCEEDS OF OFFERING

                                               PER SHARE         TOTAL
                                               ----------     ----------
Subscription Price...........................   $0.25         $9,075,000
Estimated Expenses...........................   $0.004        $150,000
Net Proceeds to Tengasco.....................   $0.246        $8,925,000

NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS  IS TRUTHFUL OR  COMPLETE.  ANY  REPRESENTATION  TO THE CONTRARY IS A
CRIMINAL OFFENSE.

              THE DATE OF THIS PROSPECTUS IS ______________ , 2003.


                                TABLE OF CONTENTS


Summary..............................1   Management.........................42
Risk Factors.........................8   Certain Relationships And Related
Forward Looking Statements..........13     Transactions.....................47
Use Of Proceeds.....................14   Principal Stockholders.............49
Price Range Of Common Stock.........15   The Rights Offering................51
Capitalization......................16   Description Of Capital Stock.......61
Selected Consolidated                    United States Federal Income Tax
  Financial Data....................17     Consequences.....................64
Management's Discussion And              Plan of Distribution...............65
  Analysis Of Financial Condition        Tennessee Anti-Takeover Law........65
  And Results Of Operations.........18   Limitation Of Liability Of
Quantitative And Qualitative               Directors........................65
  Disclosure About Market Risks.....26   Legal Matters......................67
Business............................27   Experts............................67
Production..........................39   Where You Can Find More
Legal Proceedings...................41     Information......................67
                                         Index to Financial Statements......F-1




                                     SUMMARY

   THIS SUMMARY HIGHLIGHTS  INFORMATION  CONTAINED ELSEWHERE IN THIS PROSPECTUS.
THIS  SUMMARY MAY NOT CONTAIN ALL OF THE  INFORMATION  THAT IS IMPORTANT TO YOU.
THIS PROSPECTUS  INCLUDES  INFORMATION  ABOUT OUR BUSINESS AND OUR FINANCIAL AND
OPERATING DATA. BEFORE MAKING AN INVESTMENT  DECISION,  WE ENCOURAGE YOU TO READ
THE ENTIRE  PROSPECTUS  CAREFULLY,  INCLUDING  THE RISKS  DISCUSSED IN THE "RISK
FACTORS" SECTION.  WE ALSO ENCOURAGE YOU TO REVIEW OUR FINANCIAL  STATEMENTS AND
THE OTHER INFORMATION US PROVIDE IN THE REPORTS AND OTHER DOCUMENTS THAT WE FILE
WITH THE SEC, AS DESCRIBED UNDER "WHERE YOU CAN FIND MORE INFORMATION."

OUR COMPANY

   We are in the business of exploring for,  producing and  transporting oil and
natural  gas in  Tennessee  and Kansas.  We lease  producing  and  non-producing
properties  with a view toward  exploration  and  development.  Emphasis is also
placed on pipeline and other infrastructure facilities to provide transportation
services. We utilize seismic technology to improve the discovery and recovery of
reserves.

   To date, we have drilled primarily on a portion of our Tennessee leases known
as the Swan Creek Field in Hancock  County  focused  within what is known as the
Knox formation,  one of the geologic  formations in that field. During the first
nine months of 2003, we produced an average of  approximately  1.2 million cubic
feet of natural  gas per day and  approximately  2,171  barrels of oil per month
from 23 producing gas wells and six producing oil wells in the Swan Creek Field.
We also  operate  wells in the State of Kansas.  During the first nine months of
2003, we produced an average of approximately  .73 million cubic feet of natural
gas per day and 10,531  barrels of oil per month from 59 producing gas wells and
149 producing oil wells in Kansas.

   We were initially  organized under the laws of the State of Utah on April 18,
1916,  under the name "Gold Deposit Mining & Milling  Company." We  subsequently
changed our name to Onasco  Companies,  Inc. We were formed  originally  for the
purpose of mining,  reducing and smelting mineral ores. On November 10, 1972, we
conveyed to an unaffiliated entity substantially all of our assets and we ceased
all business  operations.  From  approximately 1983 to 1991, our operations were
limited to seeking out the  acquisition of assets,  property or  businesses.  In
1995 we began acquiring oil and gas assets and have since focused our efforts on
the operation of these assets as well as the  acquisition  of additional oil and
gas assets.

   We are a Tennessee corporation, the address of our principal executive office
is 603 Main Avenue, Suite 500, Knoxville,  TN 37902, and our telephone number at
that address is (865)523-1124.

THE RIGHTS OFFERING

   You should read "Risk Factors" before you exercise your rights.

WHAT IS THE RIGHTS            The   rights   offering  is   a  distribution   to
OFFERING?                     holders  of  our common  stock,  at no charge,  of
                              nontransferable subscription rights at the rate of
                              one right (to purchase  three shares of our common
                              stock) for each share of common  stock owned as of
                              ________,  2003, the record date.  Each right will
                              be   evidenced   by   a   nontransferable   rights
                              certificate.

WHAT IS A SUBSCRIPTION        Each  subscription  right is  a  right to purchase
RIGHT?                        three  shares  of  our  common  stock and  carries
                              with it  a  basic  subscription  privilege  and an
                              over-subscription privilege.

WHAT IS THE BASIC             The  basic  subscription  privilege of  each right
SUBSCRIPTION PRIVILEGE?       entitles  you to  purchase  three  shares  of  our
                              common stock at the subscription price of $0.75 in
                              the aggregate,  or $0.25 per each share purchased.
                              You must  purchase  all three  shares  relating to
                              each outstanding share if you wish to exercise the
                              subscription     privilege    relating    thereto.
                              Fractional  rights will be  eliminated by rounding
                              up to the next higher whole right.




WHAT IS THE                   We do not  expect  that all  of  our  stockholders
OVER-SUBSCRIPTION             will  exercise  all of  their  basic  subscription
PRIVILEGE?                    rights.     By     extending     over-subscription
                              privileges to our  stockholders,  we are providing
                              stockholders  that  exercise  all of  their  basic
                              subscription  privileges  with the  opportunity to
                              purchase  those  shares that are not  purchased by
                              other  stockholders  through the exercise of their
                              basic      subscription      privileges.       The
                              over-subscription privilege of each right entitles
                              you, if you fully exercise your basic subscription
                              privilege,  to subscribe for additional  shares of
                              our common  stock  unclaimed  by other  holders of
                              rights  in  the  rights  offering,   at  the  same
                              subscription  price per share.  If an insufficient
                              number of shares is available to fully satisfy all
                              over-subscription    privilege    requests,    the
                              available     shares    will    be     distributed
                              proportionately among rights holders who exercised
                              their  over-subscription  privilege  based  on the
                              number of shares each rights holder subscribed for
                              under  the  basic  subscription   privilege.   The
                              subscription agent will return any excess payments
                              by mail  without  interest or  deduction  promptly
                              after the expiration of the rights offering.

HOW LONG WILL THE RIGHTS      You will be  able to  exercise  your  subscription
OFFERING LAST?                rights only  during a  limited  period.  If you do
                              not exercise your subscription  rights before 5:00
                              p.m., New York City time, on  _____________,  2003
                              [not later  than 30 days  after the date  hereof],
                              your  subscription  rights will expire. We may, in
                              our discretion,  extend the rights offering for up
                              to an additional 30 days.

IS THERE ANY LIMITATION       Yes.  In no  event  ma y any  subscriber  purchase
ON THE NUMBER OF MY           shares  of  our  common  stock  in   the  offering
RIGHTS THAT I MAY             that,  when aggregated with  all of  the shares of
EXERCISE?                     our   common    stock   otherwise   owned  by  the
                              subscriber and his, her or its  affiliates,  would
                              immediately  following the closing  represent more
                              than 50% of our issued and outstanding shares.

WHY IS TENGASCO ENGAGING      The net  proceeds of  the rights  offering will be
IN A RIGHTS OFFERING?         used initially  to pay  non-bank  indebtedness  in
                              the aggregate  amount of up to six million dollars
                              (including up to  $2,625,000  in principal  amount
                              plus  accrued  interest  to  Dolphin),   with  the
                              balance of the net proceeds, if any, to be used to
                              repay bank indebtedness and/or for working capital
                              purposes,  including  the  drilling of  additional
                              wells.   The   rights   offering   gives  you  the
                              opportunity to  participate  in this  fund-raising
                              effort and to  purchase  additional  shares of our
                              common stock.

WHAT HAPPENS IF I CHOOSE      You will  retain  your  current  number  of shares
NOT TO EXERCISE MY            of  common  stock  even  if  you do  not  exercise
SUBSCRIPTION RIGHTS?          your  subscription  rights.  If  you choose not to
                              exercise  your  subscription   rights,   then  the
                              percentage  of our common  stock that you own will
                              decrease.   Rights  not  exercised  prior  to  the
                              expiration of the rights offering will expire.

HOW DO I EXERCISE MY          You   may   exercise   your   rights  by  properly
SUBSCRIPTION RIGHTS?          completing     and     signing      your    rights
                              certificate.   You  must   deliver   your   rights
                              certificate  with full payment of the subscription
                              price  (including  any  amounts  in respect of the
                              over-subscription  privilege) to the  subscription
                              agent on or prior to the  expiration  date. If you
                              use the mail,  we recommend  that you use insured,
                              registered mail, return receipt requested.  If you
                              cannot  deliver  your  rights  certificate  to the
                              subscription  agent on time,  you may  follow  the
                              guaranteed  delivery  procedures  described  under
                              "The    Rights    Offering--Guaranteed    Delivery
                              Procedures" beginning on page 55.




WHAT SHOULD I DO IF I WANT    If you hold shares of our common  stock  through a
TO PARTICIPATE IN THE         broker,  custodian bank or other nominee,  we will
RIGHTS OFFERING BUT MY        ask your broker,  custodian  bank or other nominee
SHARES ARE HELD IN THE        to notify you of the rights offering.  If you wish
NAME OF MY BROKER,            to  exercise  your  rights,  you will need to have
CUSTODIAN BANK OR             your broker,  custodian  bank or other nominee act
OTHER NOMINEE?                for you.

                              To indicate your decision, you should complete and
                              return  to your  broker,  custodian  bank or other
                              nominee  the  form  entitled   "Beneficial   Owner
                              Election  Form." You should receive this form from
                              your broker,  custodian bank or other nominee with
                              the other rights  offering  materials.  You should
                              contact  your  broker,  custodian  bank  or  other
                              nominee  if  you  believe  you  are   entitled  to
                              participate  in the rights  offering  but you have
                              not received this form.

WHAT  SHOULD I DO IF I        The   subscription    agent   will   mail   rights
WANT TO PARTICIPATE IN        certificates  to you if you  are a  rights  holder
THE RIGHTS OFFERING AND       whose  address is outside the United  States or if
I AM A STOCKHOLDER IN A       you  have  an Army  Post  Office  or a Fleet  Post
FOREIGN COUNTRY OR IN         Office address.  To exercise your rights, you must
THE ARMED SERVICES?           notify  the subscription agent on or prior to 5:00
                              p.m.,  New  York City time,  on  ___________ 2003,
                              and take  all other  steps  which are necessary to
                              exercise your  rights, on or  prior to  that time.
                              If you do not follow these procedures prior to the
                              expiration  of the rights  offering,  your  rights
                              will expire.

WHAT IF THE MARKET PRICE      Consult your broker. Depending on the market price
PER SHARE OF OUR COMMON       of our common  stock,  it most likely will be more
STOCK IS LESS THAN THE        cost  effective for you to purchase  shares of our
SUBSCRIPTION PRICE PER        common stock on the American Stock Exchange rather
SHARE WHEN I AM DECIDING      than exercise your subscription rights.
TO EXERCISE MY
SUBSCRIPTION RIGHTS?

WILL I BE CHARGED A           No. We will not charge a brokerage commission or a
SALES COMMISSION OR A         fee to rights holders for exercising their rights.
FEE BY TENGASCO IF I          However,  if you  exercise  your rights  through a
EXERCISE MY SUBSCRIPTION      broker or nominee, you will be responsible for any
RIGHTS?                       fees charged by your broker or nominee.

WHAT IS THE BOARD OF          Our  board  of   directors  is  not  making  any
DIRECTORS'                    recommendation   as  to   whether   you   should
RECOMMENDATION REGARDING      exercise  your  subscription   rights.  You  are
THE RIGHTS OFFERING?          urged to make  your  decision  based on your own
                              assessment of the rights offering and Tengasco.

HOW MANY SHARES MAY I         You    will     receive     one    nontransferable
PURCHASE?                     subscription   right  for  each  share  of  common
                              stock that you owned on  ____________,  2003,  the
                              record date. Each subscription  right contains the
                              basic     subscription     privilege    and    the
                              over-subscription     privilege.     Each    basic
                              subscription  privilege  entitles  you to purchase
                              three  shares of  common  stock for $0.25 per each
                              share   purchased.   Fractional   rights  will  be
                              eliminated by rounding up to the next higher whole
                              right.  See "The  Rights  Offering -  Subscription
                              Privileges - Basic Subscription Privilege."

                              The  over-subscription  privilege  entitles you to
                              subscribe  for  additional  shares  of our  common
                              stock at the same subscription  price per share on
                              a  pro-rata  basis to the  number  of  shares  you
                              purchased under your basic subscription privilege,
                              provided   you    fully    exercise   your   basic




                              subscription   privilege.   "Pro-rata"   means  in
                              proportion  to the  number of shares of our common
                              stock  that  you  and  the  other  rights  holders
                              electing  to  exercise   their   over-subscription
                              privileges  have purchased by exercising the basic
                              subscription   privileges  on  their  holdings  of
                              common   stock.   See  "The   Rights   Offering  -
                              Subscription     Privilege      -Over-Subscription
                              Privilege."

HOW WAS THE SUBSCRIPTION      The  subscription   price  per  share   has   been
PRICE ESTABLISHED?            recommended   to  our  Board  of  Directors  by  a
                              special committee of our Board charged with, among
                              other  things,   recommending  to  our  Board  the
                              financial  and other terms of this  offering.  The
                              special committee  considered a number of factors,
                              including  the historic  and then  current  market
                              price of the common stock, our business prospects,
                              our  recent  and  anticipated  operating  results,
                              general  conditions in the securities  markets and
                              the  energy   markets,   our  need  for   capital,
                              alternatives  available to us for raising capital,
                              the amount of  proceeds  desired,  the  pricing of
                              similar transactions,  the liquidity of our common
                              stock and the level of risk to our investors.  The
                              matters considered by the special committee in its
                              determination  also included  negotiations  with a
                              representative  of Dolphin,  of which Mr. Salas is
                              the controlling person, as to a subscription price
                              at  which   Dolphin  might   participate   in  the
                              offering,  although  Dolphin has not entered  into
                              any  agreement  with the Company  with  respect to
                              such   participation.   The  special   committee's
                              recommendations  regarding  subscription price per
                              share and other terms of the offering were finally
                              presented  to our  Board of  Directors  (with  Mr.
                              Salas  not  participating  with  respect  to these
                              matters)   on   December   23,   2003.    In   its
                              deliberations,  the special  committee was advised
                              by a financial  adviser  and by counsel.  See "The
                              Rights   Offering  -  Background   of  the  Rights
                              Offering."

IS EXERCISING MY              Yes.  The  exercise   of  your  r ights   involves
SUBSCRIPTION RIGHTS           risks.   Exercising  your   rights   means  buying
RISKY?                        additional   shares  of   our   common  stock  and
                              should be  considered  as  carefully  as you would
                              consider any other equity investment.  Among other
                              things,  you should  carefully  consider the risks
                              described   under  the  heading  "Risk   Factors,"
                              beginning on page 8.

MAY I TRANSFER MY RIGHTS      No.  Should   you  choose  not  to  exercise  your
IF I DO NOT WANT TO           rights,   you   may   not   sell,   give  away  or
PURCHASE ANY SHARES?          otherwise    transfer   your   rights.    However,
                              rights will be transferable to certain  affiliates
                              of the  recipient  and by  operation  of law - for
                              example, upon death of the recipient.

AM I REQUIRED TO              No.
SUBSCRIBE IN THE RIGHTS
OFFERING?

HOW MANY SHARES WILL BE       Assuming   the    rights    offering    is   fully
OUTSTANDING AFTER THE         subscribed,  the   number  of   shares  of  common
RIGHTS OFFERING?              stock  that   will  be   outstanding   immediately
                              after the rights  offering  will be  approximately
                              48,400,000 shares, subject to any increase(s) that
                              may occur after the date of this  prospectus  as a
                              result of the exercise,  conversion or exchange of
                              outstanding stock options,  convertible securities
                              or exchangeable securities.

WHAT  HAPPENS IF THE          Any rights not  exercised after  giving  effect to
RIGHTS OFFERING IS NOT        the over-subscription privilege will expire.
FULLY SUBSCRIBED AFTER
GIVING EFFECT TO THE
OVER-SUBSCRIPTION
PRIVILEGE?




HOW WILL THE RIGHTS           The members  of our  board of directors  and their
OFFERING AFFECT OUR           affiliates  are   deemed   to   beneficially   own
BOARD'S OWNERSHIP OF OUR      4,363,661     shares   of    our   common   stock,
COMMON STOCK?                 representing    approximately    34.5%   of    our
                              outstanding  common stock.  Dolphin  is deemed  to
                              beneficially  own 2,441,019 shares  of our  common
                              stock,  representing   approximately  19.8% of our
                              outstanding    common   stock.   See    "Principal
                              Stockholders."

                              If no rights  holders other than Dolphin  exercise
                              their rights in the rights offering, Dolphin will,
                              as a result of its  subscription  for and purchase
                              of the maximum number of unsubscribed  shares,  be
                              limited by the terms of this offering to ownership
                              of not more than 50% of our issued and outstanding
                              shares, when such ownership is aggregated with the
                              ownership of its affiliates.  If no rights holders
                              other  than  all of the  members  of our  board of
                              directors  exercise their respective rights in the
                              rights   offering,    our   board   of   directors
                              collectively will, as a result of its subscription
                              for and purchase of all unsubscribed  shares,  own
                              81.9% of our issued and outstanding  shares and be
                              deemed to beneficially own approximately  84.1% of
                              our common stock. See "Principal Stockholders."

AFTER I EXERCISE MY           No.   Once   you   send  in   your    subscription
RIGHTS, CAN I CHANGE MY       certificate  and  payment  you  cannot  revoke the
MIND AND CANCEL MY            exercise  of   your   rights,  even  if you  later
PURCHASE?                     learn  information about us  that you  consider to
                              be unfavorable and even if the market price of our
                              common   stock  is  below   the  $0.25  per  share
                              subscription  price.  You should not exercise your
                              subscription  rights  unless you are certain  that
                              you  wish to  purchase  additional  shares  of our
                              common  stock at a price of $0.25 per  share.  See
                              "The Rights Offering - No Revocation."

WHAT ARE THE FEDERAL          A holder  of  common  stock   will  not  recognize
INCOME TAX CONSEQUENCES OF    income or  loss for federal  income  tax  purposes
EXERCISING MY SUBSCRIPTION    in  connection  with  the  receipt  or exercise of
RIGHTS AS A HOLDER OF         subscription  rights   in   the  rights  offering.
COMMON STOCK?                 See   "United    States    Federal    Income   Tax
                              Consequences" on page 62.

WHEN WILL I RECEIVE MY        If you purchase  shares of  common  stock  through
NEW SHARES?                   this   rights   offering,    you   will    receive
                              certificates  representing those shares as soon as
                              practicable  after the  expiration  of the  rights
                              offering.  Subject  to state  securities  laws and
                              regulations,  we  have  the  discretion  to  delay
                              allocation and  distribution of any shares you may
                              elect to  purchase  by  exercise  of your basic or
                              over-subscription  privilege  in order  to  comply
                              with state securities laws.

WILL THE NEW SHARES BE        Yes.   Our   common   stock   is   traded  on  the
INITIALLY LISTED ON THE       American  Stock Exchange  under  the symbol "TGC."
AMERICAN STOCK EXCHANGE       On December 23,  2003,  the  last  reported  sales
AND TREATED LIKE OTHER        price of  our common  stock on  the AMEX was $0.76
SHARES?                       per share.

IF THE RIGHTS OFFERING        Yes.  The   subscription   agent   will  hold  all
IS NOT COMPLETED, WILL        funds  it  receives in escrow until  completion of
MY SUBSCRIPTION PAYMENT       the  rights  offering.  If  the right  offering is
BE REFUNDED TO ME?            not  completed,   the   subscription   agent  will
                              return    promptly,    without    interest,    all
                              subscription payments.

WHAT SHOULD I DO IF I         If  you  have  questions  or  need   assistance,
HAVE OTHER QUESTIONS?         please  contact  Mellon  Investor  Services LLC,
                              the subscription agent, at: (800) 932-6798.


                              For a more  complete  description  of  the  rights
                              offering,  see "The Rights Offering"  beginning on
                              page 50.

AMERICAN STOCK EXCHANGE       TGC
TRADING SYMBOL:

TO WHOM SHOULD I SEND
FORMS AND PAYMENTS



                                MELLON BANK, N.A.


            BY MAIL:                          BY HAND:

      Mellon Bank, N.A.                 Mellon Bank, N.A.
      c/o Mellon Investor Services LLC  c/o Mellon Investor Services LLC
      P.O. Box 3301                     120 Broadway, 13th Floor
      South Hackensack, NJ 07606        New York, New York 10271
      Attention: Reorganization Dept.   Attention: Reorganization Dept

            BY OVERNIGHT COURIER:

        Mellon Bank, N.A.
        c/o Mellon Investor Services LLC
        85 Challenger Road
        Overpeck Centre
        Ridgefield Park, NJ 07660
        Attention: Reorganization Dept.

        For instructions on how your subscription  payment should be sent to the
        subscription agent, see "The Rights Offering - Required Forms of Payment
        of Subscription Price" on page __.

        If you have questions,  need additional copies of offering  documents or
        otherwise need assistance, please contact the information agent for this
        offering:

        Mellon Investor Services LLC
        85 Challenger Road
        Overpeck Centre
        Ridgefield Park, NJ 07660
        800-932-6798

        To ask other  questions or to receive  copies of our recent SEC filings,
        you also can  contact  us by mail or  telephone,  or refer to the  other
        sources  described  under "Where You Can Find More  Information"  on the
        inside back cover of this prospectus.



SUMMARY CONSOLIDATED FINANCIAL DATA

   The  following   summary   financial   data  should  be  read  together  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations," the consolidated  financial statements and notes thereto, and other
financial  information  included elsewhere in this prospectus.  Our consolidated
statement of loss data set forth below for the years ended December 31, 2002 and
2001 and 2000 and the  consolidated  balance  sheet data as of December 31, 2002
and 2001 have been derived from our audited  consolidated  financial  statements
which are included elsewhere in this prospectus.  The consolidated  statement of
loss data set forth below for the years ended December 31, 1999 and 1998 and the
consolidated balance sheet data as of December 31, 2000, 1999 and 1998 have been
derived from our audited consolidated financial statements that are not included
in this prospectus.  The balance sheet data and the statement of loss data as of
and for the nine months ended September 30, 2003 and 2002 have been derived from
our unaudited financial statements, included elsewhere in this prospectus, which
we  believe  have  been  prepared  on the same  basis as the  audited  financial
statements  and  include  all   adjustments,   consisting  of  normal  recurring
adjustments,  which we consider necessary for a fair presentation of the summary
financial data shown.



                                                                                                       Nine Months Ended
                                              Year Ended December 31,(1)                                 September 30,
                             -------------------------------------------------------------------  -------------------------
                               2002          2001           2000          1999          1998           2003          2002
                                                                                                          (unaudited)
                                                                                           
LOSS STATEMENT DATA
Oil and Gas Revenues         $5,437,723    $6,656,758   $5,241,076     $3,017,252     $2,078,101   $4,907,216    $3,859,050
Production Costs and Taxes   $3,094,731    $2,951,746   $2,614,414     $2,564,932     $1,943,944   $2,571,898    $2,084,597
Depreciation, Depletion
  and Amortization           $2,413,597    $1,849,963     $371,249       $283,907       $290,030   $1,887,333    $1,731,182
General and
Administrative               $1,868,141    $2,957,871   $2,602,311     $1,961,348     $1,372,132   $1,112,289    $1,527,988
Interest Expense               $578,039      $850,965     $415,376       $417,497       $574,906     $462,518      $448,046
Net Loss Before
  Cumulative Effect of a
  Change in Accounting
  Principle                 $(3,154,555)  $(2,262,787) $(1,541,884)   $(2,671,923)   $(3,083,638) $(1,897,568)  $(2,820,539)
Cumulative Effect of a
   Change in Accounting
   Principle                          -             -            -              -              -    $(351,204)            -
Net Loss Attributable to
   Common Stockholders      $(3,661,334)  $(2,653,970) $(1,799,441)   $(2,791,270)   $(3,083,638) $(2,248,772)  $(2,820,539)
Earnings Per Share Data:
Net Loss Before
  Cumulative Effect of a
  Change in Accounting
  Principle Per Share            $(0.33)       $(0.26)      $(0.19)        $(0.33)        $(0.42)      $(0.16)       $(0.26)
Cumulative Effect of a
   Change in Accounting
   Principle Per Share                -             -            -              -              -       $(0.03)            -
Net Loss Attributable to
  Common Stockholders Per
  Share                          $(0.33)       $(0.26)      $(0.19)        $(0.33)        $(0.42)      $(0.19)       $(0.26)




                                                                                                            Nine Months
                                                    As of December 31, (2) (3)                                Ended
                              ------------------------------------------------------------------------       September
                                  2002            2001           2000           1999            1998         30, 2003
                                                                                                           (unaudited)
                                                                                         
BALANCE SHEET DATA.
Working Capital Deficit       $(7,998,835)   $(6,326,204)     $(708,317)    $(1,406,263)   $(1,929,215)    $(9,296,959)
Oil and Gas Properties,
Net                           $13,864,321    $13,269,930     $9,790,047      $8,444,036     $7,747,655     $13,096,898
Pipeline Facilities, Net      $15,372,843    $15,039,762    $11,047,038      $4,212,842     $4,019,209     $15,312,212
Total Assets                  $32,584,391    $32,128,245    $25,224,724     $15,182,712    $13,525,777     $31,662,903
Debt                          $9,867,454     $10,302,588     $9,217,085      $4,894,378     $4,693,865      $9,549,053
Asset Retirement Obligations          --              --             --              --             --        $666,421
Mandatorily Redeemable
Preferred Stock               $6,762,218      $5,459,050     $3,938,900      $1,988,900       $800,000      $6,884,257
Stockholders Equity           $14,210,623    $14,991,847    $10,864,202      $7,453,930     $7,245,090     $12,458,833

(1) All references in this table to common  stock and  per share data  have been
    retroactively  adjusted  to reflect the 5% stock  dividend  declared  by the
    Company effective as of September 4, 2001.
(2) With respect to the pipeline facilities, during the years ended December 31,
    2000,  1999, and 1998, this  information included  portions which were under
    construction.
(3) No cash dividends  have been declared or paid by the Company for the periods
    presented.


                                  RISK FACTORS

   THIS  OFFERING AND AN  INVESTMENT IN THE SHARES OF OUR COMMON STOCK INVOLVE A
HIGH DEGREE OF RISK.  YOU SHOULD  CAREFULLY  CONSIDER THE FOLLOWING  FACTORS AND
OTHER  INFORMATION  PRESENTED OR  INCORPORATED  BY REFERENCE IN THIS  PROSPECTUS
BEFORE DECIDING TO INVEST IN OUR COMMON STOCK. IF WE DO NOT SUCCESSFULLY ADDRESS
ANY ONE OR MORE OF THE RISKS DESCRIBED BELOW,  THERE COULD BE A MATERIAL ADVERSE
EFFECT ON OUR FINANCIAL CONDITION, OPERATING RESULTS AND BUSINESS.

RISKS RELATED TO OUR BUSINESS

   GOING CONCERN QUALIFICATION.

   We  must  make   substantial   capital   expenditures  for  the  acquisition,
exploration and development of oil and gas reserves.  Historically, we have paid
for these expenditures with cash from operating  activities,  proceeds from debt
and equity financings and asset sales. Our ability to re-work existing wells and
resume  our  drilling  program  in the Swan Creek  Field is  dependent  upon our
ability to fund these expenditures. Although we anticipated that by this time we
would be able to fund the  completion of our drilling  program in the Swan Creek
Field from revenues from the sales of gas, we are unable to do so. Further,  the
availability  of additional  borrowings  under our credit facility with Bank One
has been revoked by Bank One. As a result of Bank One's revocation of the credit
facility and the corresponding demand for repayment, combined with the fact that
we are still in the early stages of our oil and gas  operating  history,  during
which time we have a history of losses from  operations  and have an accumulated
deficit of  $(30,147,538)  and a working  capital  deficit of $(9,296,959) as of
September 30, 2003 our independent  certified public  accountants have indicated
in their  report on our  Consolidated  Financial  Statements  for the year ended
December 31, 2002, that these  circumstances  raise  substantial doubt about our
ability to continue as a going concern, which depends upon our ability to obtain
long-term debt or raise capital to satisfy our cash flow requirements.

   SIGNIFICANT CAPITAL REQUIREMENTS; NEED FOR ADDITIONAL FINANCING.

   At the present time and if and until we are able to increase  our  production
and  sales of gas,  we must  obtain  the  necessary  funds to  proceed  with our
drilling  program  from other  sources,  such as this  offering as well as other
equity  investments,  bank  loans or joint  ventures  with other  companies.  In
addition,  our revenues or cash flows could  decline in the future  because of a
variety of reasons,  including lower oil and gas prices or the  inoperability of
some or all of our existing wells. If our revenues or cash flows decrease and/or
we are unable to procure  additional  financing,  we would be required to reduce
production  over time or would  otherwise  be  adversely  affected,  which would
adversely  impact our  ability to  continue  in  business.  Where we are not the
majority  owner or  operator of an oil and gas  project,  we may have no control
over the timing or amount of capital  expenditures  required with the particular
project.  If we cannot  fund our  capital  expenditures  in such  projects,  our
interests  in such  projects  may be reduced or  forfeited.  In  addition to our
operational cash  requirements,  we have a significant amount of loans and other
obligations  either currently due or maturing January 4, 2004 and April 4, 2004.
These loans,  excluding our  obligations to Bank One (in  outstanding  principal
amount in excess of $5 million), include interest-bearing loans in the aggregate
principal  amount of approximately  $4.3 million,  of which  approximately  $2.6
million is owed to Dolphin) plus accrued  interest and past due accounts payable
in the  aggregate  amount of  approximately  $1.7 million  (including  preferred
dividends in arrears in an aggregate  amount in excess of  $400,000).  We cannot
assure you that the proceeds of this  offering  will be sufficient to pay all of
our loans and  obligations  currently due or maturing as described above or that
we will be able to obtain any additional funding required as described above, in
either or which events we may not be able to continue as a going concern.

   DECLINES IN OIL AND GAS PRICES WILL MATERIALLY ADVERSELY AFFECT US.

   Our future financial  condition and results of operations will depend in part
upon the prices  obtainable for our oil and natural gas production and the costs
of finding,  acquiring,  developing and producing  reserves.  Prices for oil and
natural gas are subject to fluctuations in response to relatively  minor changes
in supply,  market  uncertainty  and a variety of  additional  factors  that are
beyond our  control.  These  factors  include  worldwide  political  instability
(especially  in the Middle East and other  oil-producing  regions),  the foreign
supply  of oil and gas,  the price of  foreign  imports,  the level of  drilling
activity,  the level of consumer  product  demand,  government  regulations  and



taxes, the price and availability of alternative  fuels and the overall economic
environment.  A substantial or extended decline in oil and gas prices would have
a material  adverse  effect on our financial  position,  results of  operations,
quantities  of oil and gas that may be  economically  produced,  and  access  to
capital.  Oil and natural gas prices  have  historically  been and are likely to
continue to be volatile.  This  volatility  makes it difficult to estimate  with
precision the value of producing  properties in  acquisitions  and to budget and
project the return on exploration and development projects involving our oil and
gas properties. In addition,  unusually volatile prices often disrupt the market
for oil and gas properties,  as buyers and sellers have more difficulty agreeing
on the purchase price of properties.

   UNCERTAINTY  IN  CALCULATING  RESERVES;  RATES  OF  PRODUCTION;   DEVELOPMENT
EXPENDITURES; CASH FLOWS.

   There are numerous uncertainties inherent in estimating quantities of oil and
natural gas reserves and in projecting  future rates of production and timing of
development expenditures,  which underlie the reserve estimates,  including many
factors beyond our control.  Reserve data represent only estimates. In addition,
the  estimates  of future  net cash flows  from our  proved  reserves  and their
present value are based upon various assumptions about future production levels,
prices  and costs that may prove to be  incorrect  over  time.  Any  significant
variance  from the  assumptions  could  result  in the  actual  quantity  of our
reserves  and future net cash flows  from being  materially  different  from the
estimates.  In addition,  our  estimated  reserves may be subject to downward or
upward revision based upon production history, results of future exploration and
development,  prevailing oil and gas prices, operating and development costs and
other factors.

   OIL AND GAS OPERATIONS  INVOLVE  SUBSTANTIAL COSTS AND ARE SUBJECT TO VARIOUS
ECONOMIC RISKS.

   Our oil and gas  operations  are  subject  to the  economic  risks  typically
associated with exploration,  development and production  activities,  including
the  necessity  of  significant  expenditures  to locate and  acquire  producing
properties  and to  drill  exploratory  wells.  In  conducting  exploration  and
development activities, the presence of unanticipated pressure or irregularities
in  formations,   miscalculations   or  accidents  may  cause  our  exploration,
development and production activities to be unsuccessful. This could result in a
total loss of our  investment.  In  addition,  the cost and timing of  drilling,
completing and operating wells is often uncertain.

   COSTS  INCURRED  TO  CONFORM  TO  GOVERNMENT  REGULATION  OF THE  OIL AND GAS
INDUSTRY.

   Our   exploration,   production   and  marketing   operations  are  regulated
extensively  at the  federal,  state  and  local  levels.  We have made and will
continue  to  make  large  expenditures  in  our  efforts  to  comply  with  the
requirements of environmental and other  regulations.  Further,  the oil and gas
regulatory  environment could change in ways that might  substantially  increase
these costs.  Hydrocarbon-producing  states regulate conservation  practices and
the protection of correlative  rights.  These regulations  affect our operations
and limit the quantity of hydrocarbons we may produce and sell. In addition,  at
the federal level, the Federal Energy Regulatory Commission regulates interstate
transportation of natural gas under the Natural Gas Act. Other regulated matters
include marketing, pricing, transportation and valuation of royalty payments.

   COSTS INCURRED RELATED TO ENVIRONMENTAL MATTERS.

   Our  operations  are subject to numerous  and  frequently  changing  laws and
regulations  governing  the  discharge  of  materials  into the  environment  or
otherwise relating to environmental protection. We own or lease, and have in the
past owned or leased,  properties  that have been used for the  exploration  and
production of oil and gas and these  properties and the wastes disposed on these
properties  may  be  subject  to  the  Comprehensive   Environmental   Response,
Compensation  and Liability  Act, the Oil  Pollution  Act of 1990,  the Resource
Conservation  and Recovery  Act,  the Federal  Water  Pollution  Control Act and
analogous  state  laws.  Under  such  laws,  we could be  required  to remove or
remediate previously released wastes or property contamination.

   Laws and regulations  protecting the environment  have generally  become more
stringent and, may in some cases,  impose "strict  liability" for  environmental
damage.  Strict  liability  means that we may be held liable for damage  without
regard to whether we were  negligent or otherwise at fault.  Environmental  laws
and  regulations  may expose us to  liability  for the conduct of or  conditions
caused by others or for acts that were in compliance with all applicable laws at
the time they were performed.  Failure to comply with these laws and regulations
may result in the imposition of administrative, civil and criminal penalties.




   Our  ability  to  conduct  continued  operations  is  subject  to  satisfying
applicable   regulatory  and  permitting  controls.   Our  current  permits  and
authorizations  and  ability to get future  permits  and  authorizations  may be
susceptible, on a going forward basis, to increased scrutiny, greater complexity
resulting in increased costs or delays in receiving appropriate authorizations.

   INSURANCE DOES NOT COVER ALL RISKS.

   Exploration  for and  production  of oil and  natural  gas can be  hazardous,
involving unforeseen occurrences such as blowouts,  cratering, fires and loss of
well  control,  which  can  result  in  damage  to or  destruction  of  wells or
production facilities, injury to persons, loss of life, or damage to property or
the environment. Insurance is not available to us against all operational risks.

   WE ARE NOT COMPETITIVE WITH RESPECT TO ACQUISITIONS OR PERSONNEL.

   The oil and gas business is highly competitive.  In addition,  we have a weak
financial  condition.  In  seeking  any  suitable  oil  and gas  properties  for
acquisition,  or drilling rig operators and related personnel and equipment,  we
are not able to compete with most other  companies,  including large oil and gas
companies and other  independent  operators with greater financial and technical
resources  and  longer  history  and  experience  in  property  acquisition  and
operation.

   DEPENDENCE ON KEY PERSONNEL.

   Members of present  management and certain company employees have substantial
expertise in the areas of endeavor  presently  conducted and to be engaged in by
us. To the extent that their services become unavailable, we will be required to
retain  other  qualified  personnel.  We do not know whether we would be able to
recruit and hire qualified  persons upon  acceptable  terms.  We do not maintain
"Key Person" insurance for any of our key employees.

Risks Relating to this Rights Offering

   THE  SUBSCRIPTION  PRICE DETERMINED FOR THIS OFFERING IS NOT AN INDICATION OF
OUR VALUE OR THE VALUE OF OUR COMMON STOCK.

   The  subscription  price for this rights  offering has been  determined to be
$0.25 for each share  purchased.  The  subscription  price was  determined  by a
special  committee  of our Board of  Directors  formed for that  purpose,  among
others,  and recommended to our full Board of Directors and does not necessarily
bear any  relationship to the book value of our assets,  past  operations,  cash
flows, losses,  financial condition or any other established criteria for value.
The matters  considered by the special committee in its  determination  included
negotiations  with a  representative  of Dolphin as to a  subscription  price at
which  Dolphin  might  participate,  although  Dolphin has not entered  into any
agreement  with us with respect to such  participation.  You should not consider
the  subscription  price as an indication  of our value.  After the date of this
prospectus, our common stock may trade at prices below the subscription price.

   DELISTING OF OUR COMMON STOCK FROM AMEX,  WHICH IS POSSIBLE,  WOULD ADVERSELY
AFFECT US AND HOLDERS OF THOSE SHARES.

   Our common stock is listed on the American Stock Exchange,  which we refer to
as AMEX.  To maintain  listing of  securities,  AMEX  requires  satisfaction  of
certain  maintenance  criteria  that we are not sure that we will continue to be
able to satisfy.  For example,  AMEX may require prior  shareholder  approval of
this  offering.  If we are unable to satisfy  such  maintenance  criteria in the
future,  or if AMEX requires prior  shareholder  approval and we fail to comply,
our common stock may be delisted  from  trading on AMEX.  If our common stock is
delisted  from  trading on AMEX,  then  trading,  if any,  would  thereafter  be
conducted in the  over-the-counter  market in the so-called  "pink sheets" or on
the  "Electronic  Bulletin  Board" of the  National  Association  of  Securities
Dealers,  Inc.  (the  "NASD") and  consequently  an investor  could find it more
difficult to dispose of, or to obtain  accurate  quotations  as to the price of,
our common stock.

   The  Securities  Enforcement  and Penny  Stock  Reform  Act of 1990  requires
additional disclosure relating to the market for penny stocks in connection with
trades in any stock defined as a penny stock.  Commission  regulations generally



define a penny stock to be an equity  security  that has a market  price of less
than $5.00 per share, subject to certain exception.  Such exceptions include any
equity security listed on a national securities exchange and any equity security
issued by an issuer that has (i) net tangible assets of at least $2,000,000,  if
such issuer has been in continuous  operation for three years, (ii) net tangible
assets of at least $5,000,000,  if such issuer has been in continuous  operation
for  less  than  three  years,  or  (iii)  average  annual  revenue  of at least
$6,000,000,  if such issuer has been in continuous operation for less than three
years.  Unless an exception is available,  the regulations require the delivery,
prior to any  transaction  involving a penny  stock,  of a  disclosure  schedule
explaining the penny stock market and the risks associated therewith.

   In addition,  if our common stock is not listed on AMEX, or if we do not meet
the other exceptions to the penny stock regulations cited above,  trading in our
common stock,  including  exercising the rights offered hereby, would be covered
by  the  Commission's  Rule  15g-9  under  the  Exchange  Act  for  non-national
securities  exchange  listed  securities.  Under this rule,  broker/dealers  who
recommend  such  securities  to persons  other than  established  customers  and
accredited  investors must make a special written suitability  determination for
the purchaser  and receive the  purchaser's  written  agreement to a transaction
prior to sale.  Securities also are exempt from this rule if the market price is
at least $5.00 per share.

   If the our common stock  becomes  subject to the  regulations  applicable  to
penny  stocks,  the market  liquidity  for our common  stock could be  adversely
affected. In such event, the regulations on penny stocks could limit the ability
of broker/dealers to sell our common stock and thus the ability of purchasers of
our common stock to sell their shares in the secondary market.

   IF YOU EXERCISE YOUR RIGHTS,  YOU MAY LOSE MONEY IF THERE IS A DECLINE IN THE
TRADING PRICE OF OUR SHARES OF COMMON STOCK.

   The trading  price of our common  stock in the future may  decline  below the
subscription price. We cannot assure you that the subscription price will remain
below any future trading price for the shares of our common stock. Future prices
of the shares of our common  stock may adjust  negatively  depending  on various
factors  including  our  future  revenues  and  earnings,  changes  in  earnings
estimates  by  analysts,  our  ability  to meet  analysts'  earnings  estimates,
speculation  in the trade or business  press about our  operations,  and overall
conditions affecting our businesses, economic trends and the securities markets.

   YOU MAY NOT REVOKE THE  EXERCISE OF YOUR RIGHTS EVEN IF THERE IS A DECLINE IN
OUR COMMON STOCK PRICE PRIOR TO THE EXPIRATION DATE OF THE SUBSCRIPTION PERIOD.

   Even if our common stock price declines below the subscription  price for the
common stock, resulting in a loss on your investment upon the exercise of rights
to  acquire  shares of our  common  stock,  you may not  revoke  or change  your
exercise of rights after you send in your subscription forms and payment.

   YOU MAY NOT REVOKE THE  EXERCISE  OF YOUR  RIGHTS EVEN IF WE DECIDE TO EXTEND
THE EXPIRATION DATE OF THE SUBSCRIPTION PERIOD.

   We may, in our  discretion,  extend the expiration  date of the  subscription
period for up to an additional 30 days. During any potential  extension of time,
our common stock price may decline below the subscription  price and result in a
loss on your  investment  upon the  exercise of rights to acquire  shares of our
common  stock.  If the  expiration  date  is  extended  after  you  send in your
subscription forms and payment, you still may not revoke or change your exercise
of rights.

   YOU WILL NOT RECEIVE INTEREST ON SUBSCRIPTION FUNDS RETURNED TO YOU.

   If we cancel the rights offering,  neither we nor the subscription agent will
have any obligation  with respect to the  subscription  rights except to return,
without interest, any subscription payments to you.




   BECAUSE WE MAY TERMINATE THE OFFERING,  YOUR PARTICIPATION IN THE OFFERING IS
NOT ASSURED.

   Once you exercise your subscription  rights,  you may not revoke the exercise
for any  reason  unless we amend the  offering.  If we decide to  terminate  the
offering,  we will not have any  obligation  with  respect  to the  subscription
rights except to return any subscription payments, without interest.

   YOU MUST CAREFULLY FOLLOW SUBSCRIPTION  INSTRUCTIONS OR YOUR SUBSCRIPTION MAY
BE REJECTED.

   Stockholders  who desire to purchase  shares in this rights offering must act
promptly to ensure that all required forms and payments are actually received by
the subscription  agent prior to 5:00 p.m., New York City time,  on______,  2003
[not later than 30 days after the date hereof], the expiration date. If you fail
to complete and sign the required  subscription forms, send an incorrect payment
amount,  or otherwise fail to follow the  subscription  procedures that apply to
your  desired   transaction  the  subscription   agent  may,  depending  on  the
circumstances,  reject  your  subscription  or  accept  it to the  extent of the
payment  received.  Neither  we nor our  subscription  agent  undertakes  to you
concerning,  or attempt to correct, an incomplete or incorrect subscription form
or payment.  We have the sole  discretion  to determine  whether a  subscription
exercise properly follows the subscription procedures.

   OUR ABILITY TO USE OUR NET OPERATING LOSS  CARRYFORWARDS MAY BE SUBSTANTIALLY
REDUCED AS A RESULT OF THIS OFFERING.

   Section 382 of the Internal  Revenue  Code of 1986 imposes a limitation  on a
corporation's use of net operating loss ("NOL") carryforwards if the corporation
has undergone an  "ownership  change."  Depending on a number of  circumstances,
including  the extent to which the rights  offered  hereby are  exercised out of
proportion  to existing  common  stock  ownership,  this  offering may create an
ownership  change in us for purposes of Section 382 and therefore  substantially
reduce the amount of NOL carryforwards that we may use in future years to offset
our taxable income.  At December 31, 2002, we had federal tax NOL  carryforwards
of $7,139,000. Because we previously have taken a full valuation reserve for our
deferred tax assets on our financial  statements,  an ownership change would not
have an immediate  impact on our  reported  earnings  for  financial  accounting
purposes.




                           FORWARD LOOKING STATEMENTS

   The statements  contained in this prospectus  that are not purely  historical
are forward-looking statements within the meaning of applicable securities laws.
Forward-looking  statements  include  statements  regarding our  "expectations,"
"anticipations,"  "intentions," "beliefs," or "strategies" regarding the future.
Forward-looking  statements also include statements regarding revenue,  margins,
expenses,  and earnings  analysis  for 2003 and  thereafter;  our going  concern
qualification;   oil  and  gas  prices;   reserve   calculation  and  valuation;
exploration   activities;   development   expenditures;   costs  of   regulatory
compliance;  environmental matters; technological developments;  future products
or product development;  our products and distribution  development  strategies;
potential  acquisitions or strategic  alliances;  liquidity and anticipated cash
needs and availability;  prospects for success of this offering;  impact of this
offering on our  financial  condition or prospects or the market for or price of
our common stock;  and control of our company.  All  forward-looking  statements
included in this  prospectus are based on information  available to us as of the
date of this  prospectus,  and we  assume  no  obligation  to  update  any  such
forward-looking  statements. Our actual results could differ materially from the
forward-looking statements. Among the factors that could cause results to differ
materially are the factors discussed in "Risk Factors."

   There are numerous uncertainties inherent in estimating quantities of oil and
gas reserves and in  projecting  future  rates of  production  and the timing of
development expenditures. The total amount or timing of actual future production
may vary significantly from reserves and production  estimates.  The drilling of
exploratory  wells can involve  significant  risks,  including  those related to
timing,  success rates and cost overruns.  Lease and rig  availability,  complex
geology  and  other   factors  can  also  affect  these   risks.   Additionally,
fluctuations  in oil and gas prices,  or a prolonged  period of low prices,  may
substantially adversely affect our financial position, results of operations and
cash flows.

   This  prospectus is part of a registration  statement filed with the SEC. You
should rely only on the information  contained in this  prospectus.  We have not
authorized anyone to provide you with different information. This prospectus may
only be used where it is legal for us to sell these securities.






                                 USE OF PROCEEDS

   Assuming that stockholders exercise subscription rights for all of the common
stock that we are  offering,  we will receive  gross  proceeds of  approximately
$9,075,000.  We  will  pay  estimated  expenses  of  approximately  $150,000  in
connection with the rights offering. We intend to use the net proceeds from this
offering initially to pay non-bank indebtedness in the aggregate amount of up to
approximately  six million  dollars  (including  up to  $2,625,000  in principal
amount  plus  accrued  interest  to  Dolphin),  and to apply the balance of such
proceeds,  if any, to repay bank  indebtedness to some extent and/or for working
capital  purposes,  possibly  including the drilling of additional wells. In the
event  that  less than all  $9,075,000  of gross  proceeds  is  received  in the
offering, we intend to apply the received gross proceeds, unless the offering is
terminated by us by reason of the insufficiency of investor participation or any
other  reason  in  our   discretion,   first  for  the   repayment  of  non-bank
indebtedness,  including to Dolphin,  with secured  non-bank  indebtedness to be
repaid before unsecured non-bank indebtedness, and next to pay bank indebtedness
to some  extent  and/or for working  capital  purposes  in our  discretion.  The
non-bank indebtedness to be discharged with the proceeds hereof includes secured
loans  from  Dolphin  from time to time  since  December  2002 in the  aggregate
principal  amount of $2,125,000  bearing  interest at 12% per annum and maturing
January 4, 2004,  unsecured  convertible  loans from  Dolphin  and others in the
aggregate  principal  amount of $1,150,000  bearing interest at 8% per annum and
maturing  January 4, 2004, and due and payable  unsecured loans in the aggregate
principal  amount of $300,000  bearing  interest at 8% per annum (the lenders of
which include Messrs. Akos and Devereux),  all of which loans were made to us to
provide  working  capital and to cover certain due and payable  liabilities  and
accounts payable.  See `Certain  Relationships and Related  Transactions." There
can be no  assurance  that  the net  proceeds  of  this  offering  will  provide
sufficient  working  capital  to us for any  minimum  period of time.  See "Risk
Factors - Going Concern  Qualification" and "- Significant Capital Requirements;
Need for Additional Financing."




                           PRICE RANGE OF COMMON STOCK

   Our common stock is listed on the American  Stock  Exchange  under the symbol
"TGC." The following  table sets forth the high and low closing sales prices per
share of our common  stock for the periods  indicated.  The prices for the first
three  quarters of 2001 have been  retroactively  adjusted by a 5%  reduction to
take into  account  the 5% stock  dividend  declared by us payable on October 1,
2001 to all stockholders of record as of September 4, 2001.

                                                                 HIGH      LOW
                                                                -----     -----
Year Ending December 31, 2003

      First Quarter........................................     $2.00     $1.00

      Second Quarter.......................................      1.23      0.36

      Third Quarter........................................      1.28      0.65

      Fourth Quarter (through December 23, 2003)...........      0.94      0.63

Year Ended December 31, 2002

      First Quarter........................................      8.19      5.80

      Second Quarter.......................................      6.49      2.71

      Third Quarter........................................      3.45      2.20

      Fourth Quarter.......................................      2.90      1.05

Year Ended December 31, 2001

      First Quarter........................................     14.20      9.69

      Second Quarter.......................................     15.01     11.16

      Third Quarter........................................     13.69      7.60

      Fourth Quarter.......................................     10.54      7.39






                                 CAPITALIZATION

   The following table sets forth our summary capitalization as of September 30,
2003,  and our summary  capitalization  as of September  30, 2003 as adjusted to
reflect the assumed sale of  36,300,000  shares of our common stock (the maximum
number of shares  offered) in this rights offering at an offering price of $0.25
per share and the  application  of the estimated net proceeds  therefrom,  after
deducting estimated offering expenses of $150,000.



                                                            September 30, 2003
                                                          -----------------------
                                                                            As
                                                            Actual       Adjusted
                                                          ---------     ----------
                                                                 
Total Debt:
   Long-term debt, less current maturities..............   $ 590,055     $  590,055
                                                         ------------  -------------

Mandatorily Redeemable Preferred Stock:
   Cumulative convertible redeemable preferred;
   redemption value $7,072,000; 70,720 shares
   outstanding..........................................   6,884,257      6,884,257
Stockholders Equity:
   Common Stock, $0.001 par value, 50,000,000
   shares authorized....................................      12,065         48,365
   Additional paid-in capital...........................  42,855,693     51,744,393
   Treasury stock, at cost..............................    (145,887)      (145,887)
   Accumulated other comprehensive loss.................    (115,500)      (115,500)
   Accumulated deficit.................................. (30,147,538)   (30,147,538)
                                                         ------------  -------------
         Total stockholders' equity.....................  12,458,833     21,383,833
                                                         ------------  -------------

Total capitalization.................................... $19,933,145   $ 28,858,145
                                                         ============  =============




                      SELECTED CONSOLIDATED FINANCIAL DATA

   The following  selected  consolidated  financial data should be read together
with "Management's Discussion and Analysis of Financial Condition and Results of
Operations," the consolidated  financial statements and notes thereto, and other
financial  information  included elsewhere in this prospectus.  Our consolidated
statement  of loss data set forth below for the years ended  December  31, 2002,
2001 and 2000 and the  consolidated  balance  sheet data as of December 31, 2002
and 2001 have been derived from our audited  consolidated  financial  statements
which are included elsewhere in this prospectus.  The consolidated  statement of
loss data set forth below for the years ended December 31, 1999 and 1998 and the
consolidated  balance  sheet data as of December 31, 2000,  1999,  and 1998 have
been derived from our audited  consolidated  financial  statements  that are not
included in this  prospectus.  The balance  sheet data and the statement of loss
data as of and for the nine months ended  September  30, 2003 and 2002 have been
derived  from our  unaudited  financial  statements  included  elsewhere in this
prospectus, which we believe have been prepared on the same basis as the audited
financial statements and include all adjustments, consisting of normal recurring
adjustments, which we consider necessary for a fair presentation of the selected
financial data shown.



                                                                                                           Nine Months Ended
                                                  Year Ended December 31, (1)                                September 30,
                             ----------------------------------------------------------------------   ----------------------------
                               2002           2001            2000           1999           1998            2003           2002
                                                                                                               (unaudited)
                                                                                                 
LOSS STATEMENT DATA.
Oil and Gas Revenues         $5,437,723     $6,656,758     $5,241,076      $3,017,252     $2,078,101    $4,907,216     $3,859,050
Production Costs and Taxes   $3,094,731     $2,951,746     $2,614,414      $2,564,932     $1,943,944    $2,571,898     $2,084,597
Depreciation, Depletion
and Amortization             $2,413,597     $1,849,963       $371,249        $283,907       $290,030    $1,887,333     $1,731,182
General and
Administrative               $1,868,141     $2,957,871     $2,602,311      $1,961,348     $1,372,132    $1,112,289     $1,527,988
Interest Expense               $578,039       $850,965       $415,376        $417,497       $574,906      $462,518       $448,046
Net Loss Before
  Cumulative Effect of a
  Change in Accounting
  Principle                 $(3,154,555)   $(2,262,787)   $(1,541,884)    $(2,671,923)   $(3,083,638)  $(1,897,568)   $(2,820,539)
Cumulative Effect of a
   Change in Accounting
   Principle                          -              -              -               -              -     $(351,204)             -
Net Loss Attributable to
   Common Stockholders      $(3,661,334)   $(2,653,970)   $(1,799,441)    $(2,791,270)   $(3,083,638)  $(2,248,772)   $(2,820,539)
Earnings Per Share Data:
Net Loss Before
  Cumulative Effect of a
  Change in Accounting
  Principle
  Per Share                      $(0.33)        $(0.26)        $(0.19)         $(0.33)        $(0.42)       $(0.16)        $(0.26)
Cumulative Effect of a
   Change in Accounting
   Principle Per Share                -              -              -               -              -        $(0.03)             -
Net Loss Attributable to
  Common Stockholders Per
  Share                          $(0.33)        $(0.26)        $(0.19)         $(0.33)        $(0.42)       $(0.19)        $(0.26)




                                                                                                             Nine Months
                                                    As of December 31,(2)(3)                                  Ended
                              -------------------------------------------------------------------------     September 30,
                                  2002            2001           2000           1999            1998            2003
                                                                                                            (unaudited)
                                                                                          
BALANCE SHEET DATA.
Working Capital Deficit       $(7,998,835)   $(6,326,204)     $(708,317)    $(1,406,263)   $(1,929,215)     $(9,296,959)
Oil and Gas Properties,
Net                           $13,864,321    $13,269,930     $9,790,047      $8,444,036     $7,747,655      $13,096,898
Pipeline Facilities, Net      $15,372,843    $15,039,762     $11,047,038     $4,212,842     $4,019,209      $15,312,212
Total Assets                  $32,584,391    $32,128,245     $25,224,724    $15,182,712    $13,525,777      $31,662,903
Debt                           $9,867,454    $10,302,588     $9,217,085      $4,894,378     $4,693,865       $9,549,053
Asset Retirement Obligations           --             --             --              --             --         $666,421
Mandatorily Redeemable
Preferred Stock                $6,762,218     $5,459,050     $3,938,900      $1,988,900       $800,000       $6,884,257
Stockholders Equity           $14,210,623    $14,991,847     $10,864,202     $7,453,930     $7,245,090      $12,458,833


(1)All  references  in this  table to common  stock and per share data have been
   retroactively  adjusted  to reflect  the 5% stock  dividend  declared  by the
   Company effective as of September 4, 2001.
(2)With respect to the pipeline facilities,  during the years ended December 31,
   2000, 1999, and 1998, this included portions which were under construction.
(3)No cash  dividends  have been declared or paid by the Company for the periods
   presented.

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

   This section should be read in conjunction  with our  consolidated  financial
statements  included  elsewhere in this  prospectus.  Comments on the results of
operations and financial condition below refer to our continuing operations.

OVERVIEW

   We are in the business of exploring for,  producing and  transporting oil and
natural  gas in  Tennessee  and Kansas.  We lease  producing  and  non-producing
properties  with a view toward  exploration  and  development.  Emphasis is also
placed on pipeline and other infrastructure facilities to provide transportation
services. We utilize seismic technology to maximize the recovery of reserves.

   Our  activities  in the oil and gas  business  commenced in May 1995 with the
acquisition  of oil and gas leases in Hancock,  Claiborne,  Knox,  Jefferson and
Union  counties  in  Tennessee.  Our  current  lease  position in these areas in
Tennessee is  approximately  41,088  acres.  In addition,  in 1997,  we acquired
approximately 32,000 acres of leases in the vicinity of Hays, Kansas.

   To date, we have drilled primarily on a portion of our Tennessee leases known
as the Swan Creek Field in Hancock  County  focused  within what is known as the
Knox formation,  one of the geologic  formations in that field. During the first
nine months of 2003, we produced an average of  approximately  1.2 million cubic
feet of natural  gas per day and  approximately  2,171  barrels of oil per month
from 23 producing gas wells and six producing oil wells in the Swan Creek Field.
We also  operate  wells in the State of Kansas.  During the first nine months of
2003, we produced an average of approximately  .73 million cubic feet of natural
gas per day and 10,531  barrels of oil per month from 59 producing gas wells and
149 producing oil wells in Kansas.

   The availability of additional borrowings under our credit facility with Bank
One has been  revoked by Bank One. As a result of Bank One's  revocation  of the
credit facility and the corresponding demand for payment, combined with the fact
that we are still in the  early  stages  of our oil and gas  operating  history,
during  which  time we have a history  of  losses  from  operations  and have an
accumulated   deficit  of  $(30,147,538)   and  a  working  capital  deficit  of
$(9,296,959)  as  of  September  30,  2003,  our  independent  certified  public
accountants  have  indicated  in  their  report  on our  Consolidated  Financial
Statements for the year ended December 31, 2002, that these  circumstances raise
substantial  doubt  about our  ability to  continue  as a going  concern,  which
depends upon our ability to obtain  long-term  debt or raise  capital to satisfy
our cash flow requirements. See "Risk Factors - Going Concern Qualification."

   A reporting issue has arisen regarding the application of certain  provisions
of SFAS No.  141 and SFAS No. 142 to  companies  in the  extractive  industries,
including  oil and gas  companies.  The issue is whether  SFAS No. 142  requires
registrants  to classify  the costs of mineral  rights held under lease or other
contractual  arrangement  associated  with  extracting oil and gas as intangible
assets in the balance sheet,  apart from other  capitalized oil and gas property
costs, and provide specific footnote disclosures. Historically, we have included
the costs of such mineral  rights  associated  with  extracting oil and gas as a
component of oil and gas  properties.  If it is ultimately  determined that SFAS
No. 142 requires oil and gas companies to classify  costs of mineral rights held
under lease or other contractual  arrangement associated with extracting oil and
gas as a separate  intangible assets line item on the balance sheet, we would be
required to reclassify approximately $453,000 at September 30, 2003 and $346,000
at December 31, 2002,  respectively,  out of oil and gas  properties  and into a
separate  intangible  assets line item. Our cash flows and results of operations
would not be affected since such intangible assets would continue to be depleted
and assessed for  impairment  in  accordance  with full cost  accounting  rules.
Further,  we do not believe the  classification  of the costs of mineral  rights
associated  with  extracting  oil and gas as  intangible  assets  would have any
impact on compliance with covenants under our debt agreements.




RESULTS OF OPERATIONS

   NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002

   KANSAS  During the first nine  months of 2003,  we  produced  and sold 94,782
barrels of oil and 196,373 Mcf of natural gas from our Kansas Properties,  which
are comprised of 149  producing oil wells and 59 producing gas wells.  The first
nine months  production  of 94,782  barrels of oil  compares to 106,683  barrels
produced in the first nine months of 2002.  The first nine months  production of
196,373 Mcf of gas  compares to 214,859 Mcf produced in the first nine months of
2002. In summary,  the first nine months production reflected expected continued
relatively stable production levels from the Kansas Properties,  which have been
in  production  for many years.  The  decrease in  production  reflects a normal
decline curve for the Kansas properties. The revenues from the Kansas properties
were  $2,959,430 in the first nine months of 2003 as compared to $2,438,136  for
the first nine months of 2002.  The increase in revenues is due to a significant
increase in the price of oil and gas during the period.

   TENNESSEE During the first nine months of 2003, we produced gas from 23 wells
in the Swan Creek Field,  which gas was sold to our two industrial  customers in
Kingsport,  Tennessee,  BAE  SYSTEMS  Ordnance  Systems  Inc. as operator of the
Holston Army Ammunition Plant, or BAE, and Eastman Chemical Company. Natural gas
production  from the Swan Creek  Field for the first nine  months of 2003 was an
average of 1.195  million  cubic feet per day during  that period as compared to
2.114 million cubic feet per day during the first nine months of 2002. The first
nine months production reflected expected natural decline in production from the
existing  Swan Creek gas wells,  which were first  brought  into  production  in
mid-2001 upon completion of our pipeline.  Although this decline is normal,  the
reduced  production  volume was not  replaced as we had  expected by  additional
drilling.  In order for overall field  production to remain steady or grow,  new
wells must be brought online. We expect that any of the new wells we drill would
also experience the same harmonic (i.e. a relatively steep initial decline curve
followed by longer periods of relatively flat or stable production) decline like
other natural wells in formations  similar to the Knox formation,  so continuous
drilling is vital to maintaining or increasing initial levels of production.  We
have not drilled  any new wells to date in 2003.  The  decrease in our  pipeline
transportation  revenues  is  directly  related  to  the  decrease  in  our  gas
production volumes.

   We recognized  $5,053,454 in oil and gas revenues from our Kansas  Properties
and the Swan  Creek  Field  during  the first nine  months of 2003  compared  to
$4,059,165 in the first nine months of 2002. The increase in revenues was due to
a  significant  increase  in price from oil and gas sales.  Oil prices  averaged
$28.60 per barrel in 2003 as compared to $22.98 during the comparable  period in
2002. Gas prices  averaged $5.31 per Mcf in 2003 as compared to $2.89 during the
comparable period in 2002. The Swan Creek Field produced 322,739 Mcf and 570,883
Mcf in the first nine months of 2003 and 2002,  respectively.  This decrease was
due to the declines in production,  which could not be offset due to the lack of
funds to continue drilling wells.

   We realized a net loss  attributable  to common  stockholders  of  $2,248,772
(($0.19)  per share of  common  stock)  during  the  first  nine  months of 2003
compared to a net loss in the first nine months of 2002  attributable  to common
stockholders  of  $2,820,539  (($0.26)  per share of common  stock).  A non-cash
charge  of  $351,204  was  recognized  as a  cumulative  effect  of a change  in
accounting   principle  during  the  first  quarter  of  2003  relating  to  the
implementation  of SFAS 143. See "--Recent  Accounting  Pronouncements"  and the
Notes to the  Consolidated  Financial  Statements  contained  elsewhere  in this
Prospectus.

   Production  costs and taxes in the first  nine  months of 2003 of  $2,571,898
were consistent with production  costs and taxes of $2,084,597 in the first nine
months of 2002.  The  difference  of $487,301 was due to a  reclassification  of
insurance  cost  relating  to field  activities  of  $148,098  from  general and
administrative  to production costs. Part of the increase in production costs in
2003 was due to the fact that our field  personnel  cost was  capitalized  as we
were  drilling new wells in 2002,  as compared to 2003 when all  employees  were
working to maintain production. Field salaries in Swan Creek was $209,563 in the
first nine months of 2003. The remaining  increase was due to increased property
taxes on the pipeline as a result of its higher assessed value after completion.

   Depreciation,  Depletion,  and Amortization expense for the first nine months
of 2003 was $1,887,333  compared to $1,731,182 in the first nine months of 2002.
The December 31, 2002, Ryder Scott Company,  L.P. reserve reports were used as a
basis for the 2003 estimate.  We review our depletion  analysis and industry oil
and gas prices on a  quarterly  basis to ensure that the  depletion  estimate is



reasonable.  The depletion taken in the first nine months of 2003 was $1,072,926
as compared to $1,019,138  in the first nine months of 2002.  We also  amortized
$153,633 of loan fees relating to the Bank One loan and convertible notes in the
first nine months of 2003 as compared to $129,540 in the same period of 2002.

   During  the  first  nine   months  of  2003,   we  reduced  our  general  and
administrative  costs  significantly  by  $415,699  from those of the first nine
months of 2002.  Management  has made an effort to control costs in every aspect
of its operations. Some of these cost reductions included the closing of our New
York office and a reduction in personnel  from 2002  levels.  Professional  fees
have  remained at a high level,  primarily  due to costs  incurred for legal and
accounting services as a result of the Bank One lawsuit.  Dividends on preferred
stock have  increased  from  $372,595  during  the first nine  months of 2002 to
$402,583 during the first nine months of 2003 as a result of the increase in the
amount of preferred  stock  outstanding  from new private  placements  occurring
during the second quarter of 2002. Our 2003 public  relations costs were reduced
by $146,967 from those of 2002 as part of our efforts to cut costs.

   FISCAL YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

   We  realized  oil and gas  revenues  of  $5,437,723  in 2002 as  compared  to
$6,656,758 in 2001 and $5,241,076 in 2000. The decrease in revenues in 2002 from
2001 was due to a decrease in volumes produced in 2002 from the volumes produced
in 2001.  Gas  produced  from the Swan Creek  Field was  717,701  MCF in 2002 as
compared to 966,967 MCF in 2001, resulting in approximately  $800,000 in reduced
revenues.  Oil production  from the Swan Creek Field was 20,122 barrels in 2002,
down from 30,323 barrels in 2001, resulting in approximately $200,000 in reduced
revenues.  Gas  production  from the Kansas  Properties  was 287,198 MCF in 2002
compared to 324,915 MCF in 2001, resulting in approximately  $100,000 in reduced
revenues.  Oil production from the Kansas Properties was 137,851 barrels in 2002
compared to 147,029  barrels in 2001,  resulting  in  approximately  $200,000 in
reduced  revenues.  The reason for the decrease in volumes  produced in 2002 was
our disputed  credit  reduction  by Bank One,  which  significantly  limited our
ability to drill new wells to  maintain  or  increase  production  volumes.  The
increased  revenues in 2001 of  $6,656,758  compared to  $5,241,076  in 2000 was
primarily  due to gas sales from the Swan Creek field of  $2,563,935  being made
for the first time during 2001.  However,  oil sales decreased by  approximately
$951,000  in 2001 from 2000  levels  due to price  decreases,  as the  number of
barrels produced remained constant.

   Our  subsidiary,  TPC,  had pipeline  transportation  revenues of $259,677 in
2002, a decrease  compared to $296,331 in 2001, the first year of transportation
revenues.

   Our production  costs and taxes have increased each year from 2000 to 2002 as
additional  costs have been  incurred to maintain the Kansas  Properties  and to
begin  production  from the Swan Creek Field in 2001 and to maintain it in 2002.
The production  costs and taxes  increased from $2,951,746 in 2001 to $3,094,731
in 2002.  An  increase  in 2001 of  $337,332  in  production  costs and taxes as
compared to 2000 was due primarily to the  commencement  of production  from the
Swan Creek Field.

   Depletion,  depreciation, and amortization increased significantly in 2002 to
$2,413,597  over 2001 and 2000 levels of $1,849,963 and $371,249,  respectively.
The primary reason for the increase from 2002 over 2001 was due to  depreciation
being  taken for the first time for a full year on our  pipeline  facilities  in
2002,  whereas  only a half year of  depreciation  was  taken in 2001  after the
pipeline was placed in service in mid-year. Also, approximately $186,000 of loan
fees were amortized in 2002.  The primary  increase in 2001 from 2000 was due to
significant  increases in depletion expense during 2001 ($1,142,000) as a result
of the  following:  decreases  in reserve  estimates  on oil and gas  properties
arising from declining commodity prices;  certain of our gas wells had decreased
production  levels at year-end due to problems  encountered  with liquids in the
wells.  This  decreased  production  level at  year-end  was  factored  into the
estimated future proved reserves calculation  performed as of December 31, 2001,
resulting in a lower future proved reserves estimate.  Additionally,  in 2001 we
depreciated the pipeline for the first time ($220,371).

   We significantly  reduced our general  administrative  costs to $1,868,141 in
2002  from  $2,957,871  in 2001.  Management  has made a  significant  effort to
control costs in every aspect of its  operations.  Some of these cost reductions
include the closing of the New York office and a  reduction  in  personnel  from
2001 levels. General and administrative  expenses had increased to $2,957,871 in



2001 from $2,602,311 in 2000. The increases in 2001 from 2000 were  attributable
to an increase in insurance of approximately $400,000 in 2001 to expand coverage
including  blowout  insurance  and the  addition  of  company  provided  medical
insurance for employees.

   Interest expense for 2002 decreased significantly over 2001 levels due to the
reduced  interest  rate on the  Bank One loan  over  the rate  applicable  under
previous financing arrangements.  Interest expense in 2002 was $578,039 compared
to  $850,965  in  2001.   Interest  expense  for  2001  had  in  turn  increased
significantly  from  $415,376  in  2000.  This  increase  was due to  additional
interest cost  associated  with  financing for the completion of Phase II of our
65-mile  pipeline.  The  increase  in  2001  was  reduced  by  interest  cost of
approximately  $148,000 which was  capitalized in the first three months of 2001
during  construction  of the pipeline.  Interest of $128,000 was  capitalized in
2000.

   Public  relations costs were  significantly  reduced in 2002 to $193,229 from
$293,448 in 2001 as we applied  cost saving  methods in the  preparation  of our
annual  report to  stockholders  and in  publishing  of press  releases.  Public
relations  costs  increased  to  $293,448  in 2001 as  compared to 2000 costs of
$106,195 due to costs  associated  with producing the annual  report,  the proxy
statement and press releases.

   Professional  fees increased to $707,296 in 2002 from $355,480 in 2001 due to
legal and accounting  services  primarily related to the Bank One litigation and
new accounting  regulations.  Professional  fees had decreased  substantially in
2001 from 2000 fees of $719,320  which included a charge in 2000 of $242,000 for
stock options issued in 2000 to non-employees.

   Dividends on preferred  stock  increased to $506,789 in 2002 from $391,183 in
2001 and from  $257,557,  in 2000 as a result in the  increase  in the amount of
preferred stock outstanding.

LIQUIDITY AND CAPITAL RESOURCES

   In  November  2001,  Bank One  extended  to us a line of  credit of up to $35
million. The initial borrowing base under such credit agreement was $10 million.
In  April  2002,  we  received  a  notice  from  Bank  One  stating  that it had
redetermined  and  reduced  the  borrowing  base under the credit  agreement  to
approximately  $3.1  million  and  requiring  a  $6  million  reduction  of  the
outstanding  loan.  The  schedule  of  reserve  reports  required  by the Credit
Agreement  upon  which  such  redeterminations  were  to be  based  specifically
established  a procedure  involving an automatic  monthly  principal  payment of
$200,000  commencing  February 1, 2002. As of December 1, 2003, the  outstanding
principal balance under the credit agreement was approximately $5.1 million.

   As a result of Bank One's unexpected  reduction of the borrowing base and the
corresponding  demand for payment of $6 million,  combined with the fact that we
are still in the early stages of our oil and gas operating  history during which
time we have had a history of losses  from  operations  and have an  accumulated
deficit of  $(29,491,533)  and a working  capital  deficit of $(9,194,357) as of
June 30, 2003, our independent  auditors  indicated in their report on the audit
of our  consolidated  financial  statements for the year ended December 31, 2002
that our  ability to continue as a going  concern is  uncertain.  Our ability to
continue as a going concern depends upon our ability to obtain long-term debt or
raise capital and satisfy cash flow requirements.

   In May 2002,  we filed suit against Bank One in federal  court in the Eastern
District of  Tennessee,  Northeastern  Division  at  Greeneville,  Tennessee  to
restrain  Bank One from  taking any steps  pursuant to the credit  agreement  to
enforce  its  demand  that we reduce  our loan  obligation  or else be deemed in
default and for actual and  punitive  damages  resulting  from the  demand.  See
"Legal  Proceedings"  for a  discussion  of this  action.  Although  the parties
continue to discuss settlement of all outstanding issues, no settlement has been
reached.  At a  scheduling  conference  held by the  Court  in  August  2003,  a
procedural  schedule  was set  leading  toward a trial  date in June 2004 in the
event  settlement is not concluded.  Even if we conclude a settlement  with Bank
One, we do not anticipate  that we will be able to either increase the borrowing
base under the Bank One credit agreement or borrow any additional sums from Bank
One. To fund additional  drilling and to provide additional working capital,  we
are  required  to  pursue  other  options.  Although  we intend to apply the net
proceeds from this offering initially to repay outstanding non-bank indebtedness
and to apply the balance of such proceeds, if any, to repay bank indebtedness to
some extent  and/or to fund the drilling of  additional  wells,  there can be no
assurances  that such net proceeds will be sufficient  for such purposes or that
we will be  able  to  resolve  the  difficulties  currently  preventing  us from
drilling additional wells and increasing  production volumes of natural gas from
the Swan Creek Field. See "Use of Proceeds."




   If funding for drilling becomes sufficiently available, as to which there can
be no  assurance,  we plan to drill  wells in the Swan  Creek  Field  and in new
locations in Ellis and Rush Counties,  Kansas on existing  leases in response to
drilling activity in the area establishing new areas of oil production. Although
we drilled a well in Kansas in 2001 and  completed  the well as an oil well,  we
were not able to drill any new  wells in Kansas in or since  2002 due to lack of
funds.

   As of September 30, 2003, we had total stockholders' equity of $12,458,833 on
total  assets  of  $31,662,903.  We  had a net  working  capital  deficiency  at
September  30,  2003  of  $(9,296,959)  as  compared  to  a  net  deficiency  of
$(7,998,835) at December 31, 2002.

   Net cash used in  operating  activities  increased  from  $221,176 in 2001 to
$566,017 in 2002. Net cash used in operating  activities  was $(724,084)  during
the first nine  months of 2002 as compared  to net cash  provided  by  operating
activities  during the first nine  months of 2003 of  $543,258.  Our net loss in
2002  increased to  $(3,154,555)  from  $(2,262,787)  in 2001 and decreased from
$(2,447,944)  during the first nine  months of 2002 to  $(1,494,985)  during the
first nine months of 2003.

   Net  cash  used in  investing  activities  amounted  to  $2,889,937  for 2002
compared to net cash used in the amount of $9,408,684  for 2001 and $386,681 for
the first  nine  months of 2003 as  compared  to  $2,549,984  for the first nine
months of 2002.  The decrease in net cash used for investing  activities  during
2002 is primarily  attributable to the  construction of Phase II of the pipeline
of  $4,213,095  in 2001 as compared to $841,750 in 2002 and additions to oil and
gas properties of $4,821,883 in 2001 as compared to $1,982,529 in 2002.

   Net cash  provided by financing  activities  decreased to  $3,246,633 in 2002
from  $8,419,336  in 2001.  Net cash used in  financing  activities  amounted to
$8,522  during the first nine months of 2003 as compared to net cash provided by
financing  activities  of $3,203,156  during the first nine months of 2002.  The
decrease  over the full years was due, in part,  to our  inability to enter into
new financing  arrangements  in 2002 as a result of our dispute with Bank One as
discussed above. The decrease over the nine-month periods was a result, in part,
of the private placements of common stock and preferred stock during the earlier
period in the aggregate amount of $3,980,168 as compared to only $250,000 during
the recent period.  In 2001 the primary sources of financing  included  proceeds
from  borrowings  of  $10,442,068  as  compared  to  $2,063,139  in 2002 and net
proceeds  of  issuances  of common  stock of  $3,900,000  in 2001 as compared to
$2,677,000  in 2002.  In  addition,  proceeds  from  exercise  of  options  were
$2,341,000  in 2001 as compared to zero in 2002 as the market price of our stock
fell below the exercise price of the earlier granted options. The primary use of
cash in financing activities in 2001 was the use of the funds received from Bank
One to repay  our  prior  borrowings  of  $8,833,325  as  compared  to 2002 when
$2,378,273 was used primarily to make payments to Bank One.

   We  must  make   substantial   capital   expenditures  for  the  acquisition,
exploration and development of oil and gas reserves.  We are presently unable to
fund the  resumption  of our drilling  program in the Swan Creek  Field.  At the
present time and until we are able to increase our  production  and sales of gas
and to resolve our dispute with Bank One, we must obtain the necessary  funds to
proceed with our drilling  program from other sources,  such as this offering as
well as equity investment, bank loan or a joint venture with other companies, as
to which  there  can be no  assurances.  Although  we  intend  to apply  the net
proceeds  from this offering  initially to repay  non-bank  indebtedness  and to
apply the balance of such proceeds,  if any, to repay in part bank  indebtedness
and/or other  working  capital  purposes,  including  the drilling of additional
wells,  there can be no assurances that such net proceeds will be sufficient for
such  purposes  or that we will be able to resolve  the  financial  difficulties
currently preventing us from drilling wells and increasing production volumes of
natural gas from the Swan Creek Field.  In addition,  our revenues or cash flows
could be reduced  because of a variety of reasons,  including  lower oil and gas
prices or the  inoperability  of some or all of our existing  wells, as to which
there  can be no  assurances.  We do not  know  that we  will be able to  obtain
additional funding. In addition to our operational cash requirements,  we have a
significant  amount of loans  and  other  obligations  either  currently  due or
maturing  January 4, 2004 and April 4,  2004.  See "Risk  Factors -  Significant
Capital Requirements; Need for Additional Financing."

CRITICAL ACCOUNTING POLICIES

   Our accounting policies are described in the Notes to Consolidated  Financial
Statements contained in this prospectus.  We prepare our Consolidated  Financial
Statements in conformity with accounting  principles  generally  accepted in the



United States of America,  which requires us to make  estimates and  assumptions
that affect the reported  amounts of assets and  liabilities  and disclosures of
contingent  assets and  liabilities at the date of the financial  statements and
the reported  amounts of revenues and expenses  during the year.  Actual results
could differ fro those estimates.  We consider the following  policies to be the
most critical in understanding  the judgments that are involved in preparing our
financial  statements  and the  uncertainties  that could  impact our results of
operations, financial condition and cash flows.

   FULL COST METHOD OF ACCOUNTING

   We  follow  the full  cost  method  of  accounting  for oil and gas  property
acquisition,  exploration and  development  activities.  Under this method,  all
productive and non-productive  costs incurred in connection with the acquisition
of, exploration for and development of oil and gas reserves for each cost center
are capitalized.  Capitalized costs include lease  acquisitions,  geological and
geophysical  work,  daily  rentals  and the costs of  drilling,  completing  and
equipping oil and gas wells. We capitalized $45,312, $1,982,529,  $4,821,883 and
$1,456,996  of these  costs for the first nine  months of 2003 and for the years
ended December 31, 2002, 2001 and 2000, respectively. Costs, however, associated
with  production  and general  corporate  activities  are expensed in the period
incurred.  Interest costs related to unproved  properties  and properties  under
development are also capitalized to oil and gas properties.  Gains or losses are
recognized only upon sales or dispositions of significant amounts of oil and gas
reserves  representing  an entire cost center.  Proceeds from all other sales or
dispositions are treated as reductions to capitalized costs.

   OIL AND GAS  RESERVES/DEPLETION  DEPRECIATION AND AMORTIZATION OF OIL AND GAS
PROPERTIES

   The  capitalized  costs  of oil and gas  properties,  plus  estimated  future
development  costs relating to proved  reserves and estimated  costs of plugging
and  abandonment,   net  of  estimated  salvage  value,  are  amortized  on  the
unit-of-production  method based on total proved reserves. The costs of unproved
properties  are excluded from  amortization  until the properties are evaluated,
subject to an annual assessment of whether impairment has occurred.

   Our proved oil and gas  reserves as at December  31, 2002 were  estimated  by
Ryder Scott Company,  L.P., oil and gas  consultants.  The Company's  discounted
present value of its proved oil and gas reserves requires subjective  judgments.
Estimates of our  reserves  are in part  forecasts  based on  engineering  data,
projected  future rates of  production  and timing of future  expenditures.  The
process  of  estimating  oil and gas  reserves  requires  substantial  judgment,
resulting  in  imprecise  determinations,   particularly  for  new  discoveries.
Different reserve engineers may make different  estimates of reserve  quantities
based  on  the  same  data.  The  passage  of  time  provides  more  qualitative
information  regarding  estimates  of reserves and  revisions  are made to prior
estimates to reflect  updated  information.  Given the volatility of oil and gas
prices, it is also reasonably  possible that our estimate of discounted net cash
flows from proved oil and gas reserves could change in the near term. If oil and
gas  prices  decline  significantly  this  will  result  in a  reduction  of the
valuation  of our  reserves.  For 2002,  Ryder  Scott  Company,  L.P.,  based on
production  results  and  the  increase  of oil and gas  prices,  increased  our
estimated  value of  reserves  of gas in the Swan Creek  Field from its  reserve
report for the year ended December 31, 2001. See "Business--Reserve Analyses."

   CONTINGENCIES

   We  account  for  contingencies  in  accordance  with  Financial   Accounting
Standards  Board  Statement of Financial  Accounting  Standards  ("SFAS") No. 5,
"Accounting Contingencies." SFAS No. 5 requires that we record an estimated loss
from a loss contingency when information  available prior to the issuance of our
financial  statements indicate that it is probable an asset has been impaired or
a liability has been incurred at the date of the  financial  statements  and the
amount of the loss can be reasonably  estimated.  Accounting  for  contingencies
such as  environmental,  legal and income tax matters requires our management to
use its  judgment.  While our  management  believes  that our  accrual for these
matters  are  adequate,   if  the  actual  loss  from  a  loss   contingency  is
significantly  different from the estimated  loss, our results of operations may
be over or understated. The primary area in which we have to estimate contingent
liabilities  is with  respect to legal  actions  brought  against us. See "Legal
Proceedings."




RECENT ACCOUNTING PRONOUNCEMENTS

   A reporting issue has arisen regarding the application of certain  provisions
of SAFS No.  141 and SFAS No.  142 to  companies  in the  extracting  industries
including  oil and gas  companies.  The issue is whether SFAS No. 142  regulates
registrants  to classify  the costs of mineral  rights held under lease or other
contractual  arrangement  associated  with  extracting oil and gas as intangible
assets in the balance sheet,  apart from other  capitalized oil and gas property
owned and provide specific footnote disclosures.  Historically,  we had included
the costs of such mineral  rights  associated  with  extracting oil and gas as a
component of oil and gas  properties.  If it is ultimately  determined that SFAS
No. 142 requires oil and gas companies to classify  cost of mineral  rights held
under lease or other contractual  arrangement associated with extracting oil and
gas as a separate  intangible  asset line item on the balance sheet, we would be
required to reclassify approximately $453,000 at September 30, 2003 and $346,000
at December 31, 2002,  respectively,  out of oil and gas  properties  and into a
separate  intangible  asset line item.  Our cash flows and results of operations
would not be affected since such intangible assets would continue to be depleted
and amortized for  impairment in  accordance  with full cost  accounting  rules.
Further,  we do not believe  the  classification  of the cost of mineral  rights
associated  with  extracting  oil and gas as  intangible  assets  would have any
impact on compliance with covenants under our debt agreements.

   In June 2001,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards ("SFAS") No. 143,  "Accounting for
Asset Retirement  Obligations "SFAS No. 143 addresses  financial  accounting and
reporting for obligations  associated with the retirement of tangible long-lived
assets  and the  associated  asset  retirement  cost.  This  statement  requires
companies  to  record  the  present  value of  obligations  associated  with the
retirement of tangible long-lived assets in the periods in which it is incurred.
The liability is capitalized as part of the related  long-lived  assets carrying
amount.  Over time,  accretion of the  liability is  recognized  as an operating
expense and the capitalized cost is depreciated over the expected useful life of
the related asset.  Our asset  retirement  obligations  relate  primarily to the
plugging, dismantlement,  removal site reclamation and similar activities of our
oil and gas properties.  Prior to adoption of this statement,  such  obligations
were  accrued  ratably  over the  productive  lives of the  assets  through  our
depreciation,  depletion and  amortization  for oil and gas  properties  without
recording a separate  liability  for such  amounts.  The impact of applying this
statement as of January 1, 2003 and September 30, 2003 is discussed in the Notes
to the Consolidated Financial Statements contained elsewhere in this Prospectus.

   In April 2002, the Financial  Accounting Standards Board issued SFAS No. 145,
"Rescission  of SFAS No. 4, 44, 64,  Amendment  of SFAS No.  13,  and  Technical
Corrections"  ("SFAS 145").  SFAS 4, which was amended by SFAS 64,  required all
gains and  losses  from the  extinguishment  of debt to be  aggregated  and,  if
material, classified as an extraordinary item, net of related income tax effect.
As a result of SFAS 145, the criteria in Accounting  Principles Board opinion 30
will now be used to  classify  those  gains and  losses.  SFAS 13 was amended to
eliminate an inconsistency  between the required  accounting for  sale-leaseback
transactions and the required  accounting for certain lease  modifications  that
have  economic  effects  that are similar to  sale-leaseback  transactions.  The
adoption  of SFAS  145  will  not  have a  current  impact  on our  consolidated
financial statements.

   In July 2002,  FASB issued SFAS No. 146,  Accounting for Cost Associated with
Exit or Disposal  Activities.  The standard requires companies to recognize cost
associated  with exit or disposal  activities when they are incurred rather than
at the date of commitment to an exit or disposal plan.  Examples of cost covered
by the standard include lease termination  costs and certain employee  severance
costs that are associated  with  restructuring,  discontinued  operation,  plant
closing,  or other exit or disposal activity.  Previous  accounting guidance was
provided by EITF Issue No. 94-3,  "Liability  Recognition  for Certain  Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs  Incurred  in  a  Restructuring)."  Statement  146  replaces  Issue  94-3.
Statement  146 is to be applied  prospectively  to exit or  disposal  activities
initiated  after  December 31, 2002. We do not currently have any plans for exit
or disposal  activities,  and  therefore  do not expect this  standard to have a
material effect on our consolidated financial statements upon adoption.

   In  November  2002,  the FASB  issued  FASB  Interpretation  ("FIN")  No. 45.
"Guarantor's  Accounting and Disclosure  Requirements for Guarantees,  Including
Indirect Guarantees of Indebtedness of Others",  which clarifies  disclosure and
recognition/measurement   requirements   related  to  certain  guarantees.   The
disclosure  requirements  are effective for  financial  statements  issued after
December 15, 2002 and here cognition/measurement requirements are effective on a



prospective basis for guarantees issued or modified after December 31, 2002. The
application  of the  requirements  of  FIN 45 did  not  have  an  impact  on our
financial position or results of operations.

   In December  2002, the FASB issued SFAS No. 148,  Accounting for  Stock-Based
compensation  -- Transition and Disclosure -- an amendment of FASB Statement No.
123  ("Statement  148").  This  amendment  provides  two  additional  methods of
transition  for a voluntary  change to the fair value based method of accounting
for stock-based employee compensation.  Additionally, more prominent disclosures
in both annual and interim  financial  statements  are required for  stock-based
employee compensation.  The transition guidance and annual disclosure provisions
of Statement 148 are effective for fiscal years ending after  December 15, 2002.
The interim disclosure provisions are effective for financial reports containing
financial  statements for interim periods beginning after December 15, 2002. The
adoption of  Statement  148 did not have a material  impact on our  consolidated
financial statements.

   In  January  2003,  the  FASB  issued  FASB   Interpretation  No.  (FIN)  46,
"Consolidation of Variable Interest Entities." This interpretation of Accounting
Research Bulletin No. 51 "Consolidated  Financial  Statements"  consolidation by
business  enterprises  of variable  interest  entities,  which  possess  certain
characteristics. The Interpretation requires that if a business enterprise has a
controlling  financial  interest  in a variable  interest  entity,  the  assets,
liabilities,  and results of the activities of the variable interest entity must
be included in the consolidated  financial statements with those of the business
enterprise.   This  Interpretation  applies  immediately  to  variable  interest
entities  created  after January 31, 2003 and to variable  interest  entities in
which an  enterprise  obtains an  interest  after that date.  We do not have any
ownership in any variable interest entities.

   In May 2003,  the FASB  issued  Statement  No. 150,  "Accounting  for Certain
Financial Instruments with Characteristics of both Liabilities and Equity". SFAS
No.  150  requires  three  types of  freestanding  financial  instruments  to be
classified  as  liabilities  in statements  of financial  position.  One type is
mandatory  redeemable shares, which the issuing company is obligated to buy back
in exchange for cash or other assets.  A second type, which includes put options
and forward purchase contracts,  involves instruments that do or may require the
issuer to buy back some of its shares in exchange for cash or other assets.  The
third type of instrument  is  obligations  that can be settled with shares,  the
monetary  value of which is fixed,  tied solely or  predominately  to a variable
such as a market  index,  or varies  inversely  with the  value of the  issuer's
shares.  The  majority  of the  guidance  in SFAS No. 150 is  effective  for all
financial instruments entered into or modified after May 31, 2003, and otherwise
is effective at the beginning of the first interim period  beginning  after June
15, 2003. In  accordance  with SFAS No. 150, we adopted this standard on July 1,
2003.  Adoption  of  SFAS  No.  150  did  not  have  a  material  impact  on our
consolidated financial statements.



                          QUANTITATIVE AND QUALITATIVE
                          DISCLOSURE ABOUT MARKET RISKS

COMMODITY RISK

   Our major market risk  exposure is in the pricing  applicable  to our oil and
gas production. Realized pricing is primarily driven by the prevailing worldwide
price  for crude oil and spot  prices  applicable  to  natural  gas  production.
Historically,  prices received for oil and gas production have been volatile and
unpredictable  and price  volatility is expected to continue.  Monthly oil price
realizations  ranged  from a low of $18.56  per  barrel to a high of $27.49  per
barrel during 2002.  Gas price  realizations  ranged from a monthly low of $1.91
per Mcf to a monthly high of $4.01 per Mcf during 2002.

   As required  by our credit  agreement  with Bank One,  we entered  into hedge
agreements  on  December  28,  2001 on  notional  volumes of oil and natural gas
production  for the first six months of 2002 in order to manage some exposure to
oil and gas price  fluctuations.  Realized  gains or losses  from our price risk
management  activities were  recognized in oil and gas production  revenues when
the  associated  production  occurred.  Notional  volumes  associated  with  our
derivative contracts were 27,000 barrels and 630,000 MMBTU's for oil and natural
gas, respectively.  We do not generally hold or issue derivative instruments for
trading purposes.  These hedge agreements expired in June 2002 and have not been
renewed.  Hedging activities  resulted in a loss to the Company of approximately
$118,000 for the year ended  December  31, 2002 and had no impact on  operations
for the first nine months of 2003. We currently have no hedging arrangements.

INTEREST RATE RISK

   At December 31, 2002, we had debt outstanding of approximately  $9.9 million.
The interest rate on the revolving  credit  facility of $7.5 million at December
31, 2002 is variable based on the financial institution's prime rate plus 0.25%.
The remaining  debt of $2.4 million has fixed  interest rates ranging from 6% to
11.95%.  As a result,  our annual  interest  costs in 2002  fluctuated  based on
short-term  interest rates. The impact of interest expense and our cash flows of
a ten percent increase in the financial  institution's prime rate (approximately
0.5 basis points) would be  approximately  $32,000,  assuming  borrowed  amounts
under  the  credit  facility  remain at $7.5  million.  We did not have any open
derivative contracts relating to interest rates at September 30, 2003.




                                    BUSINESS

OVERVIEW

   We are in the business of exploring for,  producing and  transporting oil and
natural  gas in  Tennessee  and Kansas.  We lease  producing  and  non-producing
properties  with a view toward  exploration  and  development.  Emphasis is also
placed on pipeline and other infrastructure facilities to provide transportation
services. We utilize seismic technology to improve the recovery of reserves.

   Our  activities  in the oil and gas  business  commenced in May 1995 with the
acquisition  of oil and gas leases in Hancock,  Claiborne,  Knox,  Jefferson and
Union  counties  in  Tennessee.  Our  current  lease  position in these areas in
Tennessee is approximately 41,088 acres.

   To date, we have drilled primarily on a portion of our Tennessee leases known
as the Swan Creek Field in Hancock  County  focused  within what is known as the
Knox formation,  one of the geologic  formations in that field. During the first
nine months of 2003, we produced an average of  approximately  1.2 million cubic
feet of natural gas per day and 2,171 barrels of oil per month from 23 producing
gas wells and six producing oil wells in the Swan Creek Field.

   In 2001, our wholly-owned subsidiary,  Tengasco Pipeline Corporation, or TPC,
completed a 65-mile intrastate  pipeline from the Swan Creek Field to Kingsport,
Tennessee. Until our pipeline was completed, the gas wells that had been drilled
in the Swan Creek Field could not be placed into actual  production  and the gas
transported  and sold to our  industrial  customers in  Kingsport.  We initially
believed  that the  production of natural gas from the Swan Creek Field would be
significantly higher than the actually experienced  production.  The reasons for
the lower  production  volumes  include  initial  production  problems caused by
naturally  occurring  fluids  entering  the well bore,  slower than  anticipated
production of the wells due to underground reservoir characteristics that became
apparent  only  when the wells  were  placed  into  actual  production,  and our
inability to drill  additional  wells due to shortage of available  capital.  We
have taken steps to minimize  fluid  problems  in existing  wells by  mechanical
means and to avoid them in future wells by drilling and  completion  techniques.
Management believes,  however,  that the only way to increase production volumes
of gas from this  field is to drill  additional  wells to drain the  underground
reservoirs  of the full  reserves of gas,  and our ability to do so is dependent
upon raising  additional  capital for drilling.  Although we intend to apply the
net  proceeds  from  this  offering  initially  to  repay  outstanding  non-bank
indebtedness and to apply the balance of such proceeds, if any, to repay in part
bank indebtedness and/or to fund in part the drilling of additional wells, there
can be no assurances that such net proceeds will be sufficient for such purposes
or that we will be able to resolve the difficulties currently preventing us from
drilling additional wells and increasing  production volumes of natural gas from
the Swan Creek Field.

   In 1998,  we  acquired  from AFG  Energy,  Inc.,  or AFG, a private  company,
approximately  32,000 acres of leases in the vicinity of Hays, Kansas.  Included
in that  acquisition  were 273 wells,  including 208 working wells, of which 149
were  producing  oil wells and 59 were  producing gas wells,  a related  50-mile
pipeline and gathering  system,  three  compressors  and 11 vehicles.  The total
purchase price of these assets was approximately $5.5 million.  During the first
six months of 2003, our Kansas  properties  produced an average of approximately
..13  MMcf of  natural  gas per day and  10,800  barrels  of oil per  month.  Net
revenues from our Kansas  properties were an average of  approximately  $342,000
per month during the first six months of 2003.

HISTORY OF THE COMPANY

   We were  initially  organized  under  the laws of the  State of Utah in 1916,
under the name "Gold Deposit  Mining & Milling  Company." We were formed for the
purpose of mining,  reducing and smelting  mineral ores. In 1972, we conveyed to
an  unaffiliated  entity  substantially  all of our  assets  and we  ceased  all
business  operations.  From  approximately  1983 to 1991,  our  operations  were
limited to seeking out the acquisition of assets, property or businesses.




   In 1995, we acquired  certain oil and gas leases,  equipment,  securities and
vehicles  owned by Industrial  Resources  Corporation,  a Kentucky  corporation,
changed our name from "Onasco Companies, Inc." to "Tengasco,  Inc.", and changed
our  domicile  from the State of Utah to the State of  Tennessee by merging into
Tengasco, Inc., a Tennessee corporation, formed by us solely for this purpose.

   During 1996,  we formed TPC to manage the  construction  and operation of our
pipeline, as well as other pipelines planned for the future.

GENERAL

   THE SWAN CREEK FIELD

   Amoco  Production  Company,  during the late 1970's and early 1980's acquired
approximately  50,500 acres of oil and gas leases in the Eastern  Overthrust  in
the  Appalachian  Basin,  including  the area now  referred to as the Swan Creek
Field. In 1982,  Amoco  successfully  drilled two natural gas discovery wells in
the Swan Creek Field to the Knox Formation at approximately  5,000 feet of total
depth.  These wells, once completed,  had a high pressure and apparent volume of
deliverability of natural gas. In the mid-1980's, however, a substantial decline
in worldwide oil and gas prices  occurred and further  exacerbated the high cost
of constructing a necessary 23-mile pipeline across three rugged mountain ranges
and crossing the  environmentally  protected Clinch River from Sneedville to the
closest market in Rogersville,  Tennessee.  In 1987, Amoco farmed out our leases
to Eastern  American  Energy  Company  which held the leases until July 1995. In
July 1995 we  commenced  a legal  action,  under  laws  passed by the  Tennessee
legislature,  as to our  right to lease  Amoco's  prior  acreage.  In July  1995
pursuant to such action, we acquired the Swan Creek leases. These leases provide
for a landowner royalty of 12.5%.

   SWAN CREEK  PIPELINE  FACILITIES.  In July 1998, we completed  Phase I of our
pipeline  from  the  Swan  Creek  Field,  a  30-mile  pipeline  made of six- and
eight-inch  steel pipe running from the Swan Creek Field into the main city gate
of  Rogersville,   Tennessee.  With  the  assistance  of  the  Tennessee  Valley
Authority,  or TVA, we were successful in utilizing TVA's right-of-way along its
main power line grid from the Swan Creek Field to the Hawkins County Gas Utility
District  located  in  Rogersville.  The  cost  of  constructing  Phase I of the
pipeline was approximately $4,200,000.

   In April 2000,  construction commenced on Phase II of our pipeline.  This was
an  additional  35  miles  of  eight-  and  12-inch  pipe  laid  at  a  cost  of
approximately  $11.1  million  extending  our  pipeline  from a point  near  the
terminus of Phase I and connecting to an existing  pipeline and meter station at
Eastman Chemical  Company's chemical plant. The pipeline system was completed in
March 2001 at an overall  cost of  approximately  $15.3  million  and extends 65
miles from our Swan Creek Field to Kingsport, Tennessee.

   SWAN CREEK  CONTRACTUAL  ARRANGEMENTS.  In November  1999, we entered into an
agreement  with Eastman  Chemical  Company  that  provides  that  Eastman  would
purchase  daily from the Swan Creek  Field at  Eastman's  plant in  Kingsport  a
minimum of the lesser of (i) 5,000  MMBtu's  (MMBtu  means one  million  British
thermal units,  which is the equivalent of approximately one thousand cubic feet
of gas) or (ii) forty percent (40%) of the natural gas requirements of Eastman's
plant and a maximum of 15,000 MMBtu's per day. Under the terms of the agreement,
we had the option to install  facilities  to treat the delivered gas so that the
total  non-hydrocarbon  content of the  delivered  gas is not  greater  than two
percent (2%). This would have allowed the gas to be used in certain processes in
the Eastman  plant  requiring low levels of  non-hydrocarbons.  If we elected to
perform  this option by  installing  additional  facilities,  the minimum  daily
amount of gas to be purchased by Eastman from us would increase to the lesser of
(i)10,000  MMBtu's or (ii) eighty percent (80%) of the natural gas  requirements
of Eastman's chemical plant.

   In  March  2000,  we  signed  an  amendment  to the  agreement  with  Eastman
permitting  us  a  further  option  with  respect  to  the  allowable  level  of
non-hydrocarbons  in the delivered gas from the Swan Creek Field. This amendment
gives us the further option to tender gas without treatment, at a minimum volume
of 10,000 MMBtu's per day, in consideration of which we agreed to accept a price
reduction  of five cents per MMBtu for the  volumes  per day  between  5,000 and
10,000  MMBtu's per day under the pricing  structure in place under the original
agreement.  To date,  to our  knowledge,  none of the gas sold by us to  Eastman
exceeds the allowable  level of  non-hydrocarbons  permitted under the agreement
and no such gas requires treatment.




   Under the  agreement as amended in March 2000,  Eastman  agreed to pay us the
index  price plus  $0.10 for all  natural  gas  quantities  up to 5,000  MMBtu's
delivered  per day, the index price plus $0.05 for all  quantities  in excess of
5,000 MMBtu's per day and the index price for all quantities in excess of 15,000
MMBtu's  per day.  The index  price  means the  price  per  MMBtu  published  in
McGraw-Hill's  INSIDE  F.E.R.C  Gas Market  Report  equal to the Henry Hub price
index as shown in the table labeled Market Center Spot Gas Prices. The agreement
with Eastman is for an initial  term of twenty  years and will be  automatically
extended,  if the parties agree,  for successive  terms of one year. The initial
term of the agreement commenced in March 2001.

   In January 2000, TPC, signed a franchise agreement to install and operate new
natural gas utility services for residential, commercial and industrial users in
Hancock County, Tennessee for the Powell Valley Utility District, which we refer
to as the District.  The District had no existing natural gas facilities and the
system to be  installed by TPC was  initially  intended to extend to schools and
small  customers  and  gradually  be expanded  over time to serve as many of the
6,900  residents of the County as is  economically  feasible.  TPC purchases gas
from us on behalf  of the  District,  which  gas is to be  resold at an  average
retail price of about $8.00 Mcf.  Under the  franchise  agreement,  which has an
initial term of ten years and may be renewed by us for an additional  ten years,
TPC will  receive 95% of the gross  proceeds of the sale of gas for our services
under the  agreement.  In June 2000,  TPC began  installation  of the  necessary
facilities to begin to serve residential and industrial consumers in the City of
Sneedville,  county seat of Hancock  County.  Our existing  eight-inch main line
from our Swan  Creek  Field  passes  through  the city  limit of  Sneedville.  A
one-half  mile of  interconnecting  pipeline  from  our  existing  pipeline  was
installed,  as well as an additional four miles of pipeline as the initial phase
of the  distribution  system.  The  construction  was  completed and delivery of
initial  volumes of gas into the system  from the Swan Creek  field  occurred in
December 2000. The cost of  construction of these  facilities was  approximately
$300,000.  Upon  enactment of initial rate  schedules by the  District,  initial
sales  began  in  January  2001 to a  small  number  of  residential  and  small
commercial customers.

   In March 2002,  we began  delivering  gas to our first  commercial  customer,
Kiefer  Built,  Inc, an  Iowa-based  manufacturer  of livestock  and  industrial
trailers,  in a new  industrial  park in  Sneedville.  Although  there can be no
assurance,  we hope to be able to supply gas to other District customers who may
move into that industrial park. At this time,  however,  no gas sales agreements
for large  volume  or base  load  sales  have  been  signed  and there can be no
assurances that such agreements will be signed and if signed, we are not able to
predict when such sales may begin, if at all, or what the overall volumes of gas
sold may be. Due to the small number of existing  customers and relatively  high
operating costs, we experienced a loss of approximately  $35,000 attributable to
the operation of this system in 2002.  Although  there can be no  assurance,  we
intend to either expand the operation of this system so as to increase  revenues
or to sell these assets to neighboring  utilities or the City of Sneedville.  In
the event of such a sale, we could still sell gas to the District.

   In March  2001,  we signed a contract  to supply  natural  gas to BAE Systems
Ordnance Systems Inc., or BAE,  operator of the Holston Army Ammunition Plant in
Kingsport,  Tennessee for a period of twenty  years.  Natural gas is used at the
Holston  Army  ammunition  facility  to fire  boilers  and  furnaces  for  steam
production and process  operations  utilized in the manufacture of explosives by
BAE for the United States military.  Under the agreement,  BAE's daily purchases
of natural  gas may be between  1.8 million  and five  million  cubic feet,  and
volume could, although there can be no assurance,  increase over the life of the
agreement as BAE conducts  additional  operations at the Holston  facility.  The
contract calls for a price based on the monthly  published  index price for spot
sales of gas at the Henry Hub plus  five  cents per MMBtu in the same  manner as
the price is calculated in the contract between us and Eastman.

   We have  the only gas  pipeline  located  on the  grounds  of the  6,000-acre
Holston facility. A portion of the Holston facility is being developed by BAE as
the new Holston  Business and Technology  Park,  which is expected to serve as a
location for additional commercial and industrial customers.  Although there can
be no assurance,  our presence at the Holston  Business and  Technology  Park is
expected  to  position  us to  provide  gas  service to those  customers  and we
understand  that our presence is considered  by BAE to be a favorable  factor in
the development of the Park.

   SWAN CREEK  PRODUCTION AND  DEVELOPMENT.  We began delivering gas through our
pipeline to BAE in April 2001 and to Eastman in May 2001.  Daily  production  in
June 2001  averaged  4,936.2  Mcf and in July  2001  daily  production  averages
increased to 5,497 Mcf per day.  Although our gas  production in mid-2001 was at



anticipated  levels,  we were unable to maintain those production levels for the
remainder of 2001 and since then. This was due primarily to three problems:

   o    initial fluid problems in some wells;

   o    natural and expected production declines from the type of reservoir that
        exists in the Swan Creek field; and

   o    our  inability to offset  expected  natural  declines in  production  by
        drilling new wells because of inadequate capital.

   As  to  the  first  of  these   problems,   we  experienced  the  in-flow  of
substantially more fluids in the existing wells than had been expected when they
were first brought into continuous  production in 2001. These fluids entered the
wells from the boreholes.  The fluids obstructed and  significantly  reduced the
flow of gas  from  the  existing  wells in the Swan  Creek  Field  and  required
substantial additional work and repairs to increase the production from existing
wells.  First,  we installed a drip tank system to  eliminate  the fluids in the
pipeline. Next, we installed mechanical devices in many of the existing wells to
reduce the fluid problems.  Many of the existing wells had to be shut down while
the repairs were made. Gas lifts have been installed in 15 of our existing wells
and act as mechanisms to remove the fluids and stabilize erratic behavior,  such
as large swings in  individual  well  production.  These  measures have had only
limited  success in increasing  production  from existing  wells. We expect that
techniques used in addressing these fluid problems will be applied in our future
wells in the Swan  Creek  Field  and we  anticipate,  although  there  can be no
assurance, that this will minimize or prevent these problems.

   As to the second  problem,  we  experienced an expected and we believe normal
decline in initial  production from existing wells in the  newly-producing  Swan
Creek  Field.  We believe  that all types of gas wells  experience  some type of
decline as in the course of initial production. These declines were expected and
do not diminish  either the shut-in  pressure or our actual reserves in the Swan
Creek Field.  The declines,  however,  suggest the production rates from some of
our smaller  wells will  continue  to be slower,  which may result in such wells
lasting longer than we originally expected.

   As to the third problem,  the declines in production  have not been addressed
and replaced by additional  drilling as we had planned. We believe that in order
for overall  field  production  to remain  steady or grow in a field such as the
Swan  Creek  Field,  new wells  must be  brought  online to  offset  the  normal
production  declines in wells as described above. We anticipate,  although there
can be no  assurances,  that any new  wells  drilled  by us would  experience  a
similar  harmonic  (i.e. a relatively  steep initial  decline curve  followed by
longer  periods of  relatively  flat or stable  production)  decline as a normal
function.  Consequently,  continuous  drilling is  important to  maintaining  or
increasing initial levels of production.  Only two gas wells were added by us in
2002. We anticipate  that the natural  decline of production from existing wells
is now  predictable  in the Swan  Creek  Field,  that the  total  volume  of our
reserves  remains  largely  intact,  and that these  reserves  can be  extracted
through both existing wells and by additional well drilled by us, subject to the
availability of requisite funding.  Although we intend to apply the net proceeds
from this offering initially to repay outstanding  non-bank  indebtedness and to
apply the balance of such proceeds,  if any, to repay in part bank  indebtedness
and/or to fund such net proceeds  will be  sufficient  for such purposes or that
the  drilling  of  additional  wells,  there can be no  assurance  that such net
proceeds will be sufficient for such purposes or that we will have or be able to
further  raise  sufficient  capital  to fund our  proposed  drilling  program to
successfully increase production from the Swan Creek Field.

   Due to  natural  and  expected  declines  that  continue  to occur in ongoing
production from any oil and gas well,  some additional  declines are expected to
occur in production  from our existing  wells in the Swan Creek Field.  Although
there can be no assurance,  we expect these natural declines to be less than the
decline  experienced  to date, and that ongoing  production  from existing wells
will tend to level off. This expectation is based on two factors:

   o    first, repairs have been performed on many of the existing wells, and

   o    second,  the  natural  production  decline  from  any  well is  normally
        greatest  during the initial  producing  periods,  which initial periods
        have largely elapsed.




   Natural gas  production  from the Swan Creek Field during 2002 averaged 2.567
million  cubic feet per day in the first  quarter;  2.553 million cubic feet per
day in the  second  quarter;  2.224  million  cubic  feet  per day in the  third
quarter;  and, 1.467 million cubic feet per day in the fourth  quarter.  Natural
gas  production  from the Swan  Creek  Field for the first  nine  months of 2003
averaged 1.195 million cubic feet per day. This  production  history  reflects a
combination  of natural  and  expected  decline  from  initial  production  from
existing  wells,  partially  offset  in the  second  and third  quarters  by the
addition of production from two new gas wells. During the fourth quarter of 2002
and the first nine months of 2003, no wells were added to offset the natural and
expected declines in production from existing wells.

   We also  experienced  reductions  or  declines  in our sales  volumes  during
certain times in 2002 for reasons unrelated to the production  capability of our
wells or fields.  These  declines were caused by  reductions  in our  customers'
usage  requirements  and/or by delivery  restrictions.  During a period in 2002,
Eastman  temporarily ceased purchases from us because we were delivering most of
our then available volumes to supply BAE's newly-increased requirements.  During
that  period,  we were unable to sell to Eastman  all  volumes of gas  exceeding
BAE's  increased  requirements,  although we were able to produce these volumes,
because Eastman requires a minimum volume for its meters that available  volumes
did not meet and a uniform rate of delivery that taking short-term volumes would
interrupt. During the time Eastman was not purchasing gas from us, BAE purchased
additional volumes until BAE experienced a partial equipment outage in July 2002
and reduced our purchased volumes. As a result of these occurrences,  which were
not  within  our  control,  our  sales  volume to BAE and  Eastman  in July 2002
declined  to 42,382 Mcf or an average of 1,367 Mcf per day. In order to increase
the  volumes  of gas for  delivery  from the Swan  Creek  Field,  we must  drill
additional wells.  However,  even if additional wells are drilled, we anticipate
based on all information  acquired to date,  although there can be no assurance,
that deliverability  from the Swan Creek Field, once stabilized,  may not exceed
approximately  three  million cubic feet per day, and there can be no assurances
as to any minimum productivity.

   During 2002, we had 30 producing  gas wells and seven  producing oil wells in
the Swan Creek Field.  Miller  Petroleum,  Inc.  and others had a  participating
interest in twelve of these wells.  In total,  we have completed 45 wells in the
Swan Creek  Field.  The  majority of these gas wells were  drilled  prior to the
completion of the pipeline  system so only test data was available prior to full
production.  Of the  completed  wells,  twelve  are  shut-in  or  currently  not
producing  because  these wells are either not  presently  producing  commercial
quantities of hydrocarbons,  or are awaiting workover or tie-in to our pipeline.
However,  certain of these  wells may not be tied in to our  pipeline  since the
expense of  connection  over rough  terrain may not be  justified in view of the
expected  volumes  to be  produced.  During the first  nine  months of 2003,  we
produced gas from 23 gas wells in the Swan Creek Field.

   We were not able to drill a substantial number of additional gas or oil wells
at Swan  Creek  in 2002  because  we did not  have  sufficient  funds  to do so.
Although we had expected to commence and continue our drilling  program in 2002,
we were  forced to postpone  any further  drilling  until  additional  funds are
available and our dispute with Bank One is resolved, as to which there can be no
assurance.  Because the Knox formation has been defined by the  accumulation  of
data from previously drilled wells and seismic data, new locations and new wells
when drilled are expected, although there can be no assurances, to contribute to
achieving  increases in production totals. We believe,  although there can be no
assurance,  that new wells can be  strategically  based on  information  we have
developed from our existing wells as to the shape and key producing  horizons of
the Knox  formation.  We have obtained  approval  from the Tennessee  regulatory
authorities with jurisdiction over spacing of wells to drill additional wells on
smaller spacing in the field,  effectively allowing more wells to be drilled and
the  reservoir  to produce  more  quickly  but with no decrease in the long term
efficiency of production of the maximum  amount of reserves from the  reservoir.
We are  hopeful  that  production  from these new wells will be in line with our
more  productive  existing  wells  in the  Swan  Creek  Field  and  will  have a
noticeable  effect on increasing the total  production from the Field.  Although
there can be no assurance,  our strategy is that once this work is completed and
the new wells are drilled  production  from the Swan Creek Field will  increase.
Even if such production  increases,  however,  the deliverability  from the Swan
Creek Field will not be sufficient to meet our entire daily  requirements  under
the contracts with BAE and Eastman.

   Our strategy also  includes  commencing  drilling in other  formations in our
Swan Creek  Field.  To date,  drilling  in the Swan Creek  Field has  focused on
production of gas primarily  from the Knox  formation.  Immediately  adjacent to
this  formation,  however,  and  shallower  over  these  formations,  are  other
formations that we believe, although there can be no assurance, have a potential
for gas  production.  These other  formations  hold the possibility for yielding



both oil and gas and have  produced some gas to date and have not been a primary
target for gas  production.  The  shallower  depths needed for drilling in these
other  formations  and the  moderate  gas  production  from  them  may  make the
production of additional gas feasible.  As noted above,  we can not proceed with
such drilling until such time as funding is available,  as to which there can be
no assurance.

THE KANSAS PROPERTIES

   In 1997,  we acquired  the Kansas  Properties,  which  presently  include 134
producing oil wells and 51 producing  gas wells in the vicinity of Hays,  Kansas
and a gathering system including 50 miles of pipeline. We also acquired 37 other
wells,  which now serve as  saltwater  disposal  wells in the  vicinity of Hays,
Kansas.  Saltwater wells are used to store saltwater encountered in the drilling
process  that would  otherwise  have to be  transported  out of the area.  These
saltwater  disposal wells reduce  operating  costs by  eliminating  the need for
transport.  The  aggregate  production  for the Kansas  Properties at present is
approximately  800 Mcf and 336  barrels of oil per day.  Revenue  for the Kansas
Properties was approximately $275,000 per month in 2002.

   We employ a full time geologist in Kansas to oversee operations of the Kansas
Properties.  We have  identified  five new locations for drilling wells in Ellis
and Rush  Counties,  Kansas on our  existing  leases  in  response  to  drilling
activity in the area indicating new areas of production. In 2001 we successfully
drilled the Dick No. 7 well in Kansas and  completed the well as an oil well. We
did not drill any new wells in Kansas in 2002 or the first  nine  months of 2003
due to lack of  funds  available  for such  drilling.  We are  also  engaged  in
gathering  for a fee the gas  produced  from  wells  owned by others  located in
Kansas  adjacent to our wells and near our  gathering  lines.  Our plans for our
Kansas properties  include  maintaining the current  productive  capacity of our
existing wells through normal workovers and maintenance of the wells, performing
gathering or sales  services  for  adjacent  producers,  and  expanding  our own
production  through drilling these additional  wells.  Such plans are subject to
the availability of funds, in addition to the funds raised by this offering,  to
finance the work.

   In addition,  there are several  capital  development  projects  that we have
considered  with respect to the Kansas  Properties,  including  recompletion  of
wells and major workovers to increase current production.  Although there can be
no  assurances,  these  projects when  completed  might  increase  production in
Kansas. Management, however, has made the decision not to undertake any of these
projects,  as we do not presently have the necessary  funds.  We will,  however,
reconsider our decision if such funds become available.

OTHER AREAS OF DEVELOPMENT

   We are presently exploring other geological  structures in the East Tennessee
area that are  similar to the Swan Creek  Field and which we  believe,  although
there can be no assurance, have a high probability of producing hydrocarbons. We
have either acquired seismic data on these  structures from third-party  sources
or are conducting our own seismic studies with our own trucks and equipment. The
seismic  analysis is continuing and related leasing  activities have begun based
on  initial  analysis  of  seismic  results.  We  plan  to  conduct  exploration
activities  in these areas.  The first of these  locations  was in Cocke County,
Tennessee which is  approximately 40 miles southeast of the Swan Creek Field. In
2002, we, in conjunction  with Southeast Gas & Oil Corp. of Newport,  Tennessee,
drilled an approximately 6,000-foot exploratory well to the Knox formation. This
well did not result in any commercial quantities of hydrocarbons. Although these
and other exploratory efforts have commenced or are under  consideration,  there
can be no  assurances  that  any  such  efforts  will  be  completed  or will be
commercially successful.

GOVERNMENTAL REGULATIONS

   We are subject to numerous state and federal  regulations,  environmental and
otherwise, that may have a substantial negative effect on our ability to operate
at a  profit.  For a  discussion  of the  risks  involved  as a  result  of such
regulations,  see, "Effect of Existing or Probable  Governmental  Regulations on
Business" below.




PRINCIPAL PRODUCTS OR SERVICES AND MARKETS

   The principal markets for our crude oil are local refining  companies,  local
utilities and private industry end- users. The principal markets for our natural
gas are local utilities,  private  industry  end-users and natural gas marketing
companies.

   Gas production  from the Swan Creek Field can presently be delivered  through
our completed  pipeline to the Powell Valley Utility District in Hancock County,
Eastman and BAE in Sullivan County, as well as other industrial customers in the
Kingsport  area. We believe,  although  there can be no assurance,  that we have
acquired all necessary  regulatory  approvals and necessary  property rights for
the pipeline system. Our pipeline would not only provide  transportation service
for gas produced  from our wells,  but would provide  transportation  of gas for
small independent  producers in the local area as well. We also could,  although
there can be no assurance,  sell our products to certain local towns, industries
and utility districts.

   Natural  gas from the  Kansas  Properties  is  delivered  to  Kansas-Nebraska
Energy, Inc. in Bushton,  Kansas. At present,  crude oil is sold to the National
Cooperative  Refining  Association  in McPherson,  Kansas,  120 miles from Hays.
National  Cooperative is solely  responsible  for  transportation  of the oil it
purchases whether by truck or pipeline.

DRILLING EQUIPMENT

   We purchased an Ingersoll  Rand RD20 drilling rig and related  equipment from
Ratliff  Farms,  Inc., an affiliate of Malcolm E. Ratliff,  who at that time was
our Chief  Executive  Officer and  Chairman of the Board of  Directors.  We also
receive  contract  drilling  services  from  Miller  Petroleum,  Inc.  and Union
Drilling in the Swan Creek Field.

DISTRIBUTION METHODS OF PRODUCTS OR SERVICES

   Crude oil is normally delivered to refineries in Tennessee and Kansas by tank
truck and natural gas is distributed and transported via pipeline.

COMPETITIVE  BUSINESS  CONDITIONS,  COMPETITIVE  POSITION  IN THE  INDUSTRY  AND
METHODS OF COMPETITION

   Our  contemplated  oil  and  gas  exploration  activities  in the  States  of
Tennessee and Kansas will be undertaken in a highly  competitive and speculative
business  atmosphere.  In seeking any other  suitable oil and gas properties for
acquisition,  we will be competing with a number of other  companies,  including
large  oil and gas  companies  and  other  independent  operators  with  greater
financial  resources.  Management does not believe that our initial  competitive
position in the oil and gas industry will be significant.

   Our principal competitors in the State of Tennessee are Nami Resources,  LLC,
Miller Petroleum,  Inc., Knox Energy Development and Penn Virginia  Corporation.
We believe that we are in a favorable position in the area in which our pipeline
is located. Within that area, we own leases on approximately 41,088 acres.

   There are numerous producers in the area of the Kansas  Properties.  Some are
larger with greater technological and financial resources.

   Although we do not now foresee any difficulties in procuring drilling rigs or
the  manpower  to run  them  in the  area  of our  operation,  several  factors,
including  increased  competition  in the area,  may limit the  availability  of
drilling  rigs,  rig operators  and related  personnel  and/or  equipment in the
future. Such limitations would have a natural adverse effect on our operations.

   The prices of our  products  are  controlled  by the world oil market and the
United  States  natural gas market.  Thus,  competitive  pricing  behaviors  are
considered  unlikely;  however,  competition  in the  oil  and  gas  exploration
industry exists in the form of competition to acquire the most promising acreage
blocks and obtaining the most favorable prices for transporting the product.  We
believe that we are  well-positioned  in these areas because of the transmission



lines that run through and adjacent to the  properties  leased by us and because
we hold relatively large acreage blocks in our areas of current operation.

SOURCES AND AVAILABILITY OF RAW MATERIALS

   Excluding the  development  of oil and gas reserves and the production of oil
and  gas,  our  operations  are  not  dependent  on the  acquisition  of any raw
materials .

DEPENDENCE ON ONE OR A FEW MAJOR CUSTOMERS

   We presently are  dependent  upon a small number of customers for the sale of
gas from the Swan Creek Field, principally Eastman and BAE, and other industrial
customers  in the  Kingsport  area  with  which  we may  enter  into  gas  sales
contracts.

   Natural  gas from the  Kansas  Properties  is  delivered  to  Kansas-Nebraska
Energy,  Inc.  in  Bushton,  Kansas.  At  present,  crude  oil from  the  Kansas
Properties is being trucked and  transported  through  pipelines to the National
Cooperative  Refining  Association  in McPherson,  Kansas,  120 miles from Hays,
Kansas.  National  Cooperative  is  solely  responsible  for  transportation  of
products whether by truck or pipeline.

PATENTS, TRADEMARKS,  LICENSES, FRANCHISES,  CONCESSIONS,  ROYALTY AGREEMENTS OR
LABOR CONTRACTS, INCLUDING DURATION

   Royalty  agreements  relating to oil and gas  production  are standard in the
industry. The amounts of our royalty payments vary from lease to lease.

NEED FOR GOVERNMENTAL APPROVAL OF PRINCIPAL PRODUCTS OR SERVICES

   Although none of the principal  products  offered by us require  governmental
approval, permits are required for drilling oil or gas wells.

   The  transportation  service  offered by TPC is subject to  regulation by the
Tennessee  Regulatory Authority to the extent of certain  construction,  safety,
tariff rates and charges,  and  nondiscrimination  requirements under state law.
These requirements are typical of those imposed on regulated utilities.  TPC has
been granted a certificate of public  convenience  and necessity to operate as a
pipeline utility in Hancock,  Hawkins,  and Claiborne  counties,  Tennessee.  In
addition, TPC was authorized to construct and operate the portion of Phase II of
the pipeline to Eastman by  resolution  of the City of  Kingsport in May,  2000.
This resolution was approved by the Tennessee  Regulatory  Authority as required
by state law. All approvals for our pipeline have been granted.

   The City of Kingsport,  Tennessee  has also enacted an ordinance  granting to
TPC a franchise for twenty years to construct, maintain and operate a gas system
to  import,  transport,  and  sell  natural  gas to the  City of  Kingsport  and
inhabitants,  institutions and businesses for domestic,  commercial,  industrial
and institutional uses. This ordinance and the franchise agreement it authorizes
also require approval of the Tennessee  Regulatory Authority under state law. We
will not initiate the required  approval process for the ordinance and franchise
agreement  until  such time  that we can  supply  gas to the City of  Kingsport.
Although we anticipate that regulatory approval will be granted, there can be no
assurance  that it will be granted,  or that such  approval  may be granted in a
timely  manner,  or that such  approval may not be limited in some manner by the
Tennessee Regulatory Authority.

EFFECT OF EXISTING OR PROBABLE GOVERNMENTAL REGULATIONS ON BUSINESS

   Exploration  and  production  activities  relating  to oil and gas leases are
subject to numerous environmental laws, rules and regulations. The Federal Clean
Water Act requires us to construct a fresh water containment barrier between the
surface of each drilling site and the underlying water table.  This involves the
insertion of a seven-inch  diameter steel casing into each well,  with cement on
the outside of the casing. We have complied with this environmental  regulation,
the cost of which is approximately $10,000 per well.




   The State of Tennessee also requires the posting of a bond to ensure that our
wells are properly  plugged when  abandoned.  A separate $2,000 bond is required
for each  well  drilled.  We  currently  have the  requisite  amount of bonds on
deposit with the State of Tennessee.

   As part of our  purchase  of the Kansas  Properties  we  acquired a statewide
permit to drill in Kansas.  Applications  under such  permit are applied for and
issued within one to two weeks prior to drilling. At the present time, the State
of Kansas does not require  the  posting of a bond either for  permitting  or to
insure that our wells are properly  plugged when abandoned.  All of the wells in
the Kansas  Properties  have all permits  required and we believe that we are in
substantial compliance with the laws of the State of Kansas.

   Our   exploration,   production   and  marketing   operations  are  regulated
extensively  at the  federal,  state  and  local  levels.  We have made and will
continue to make  expenditures in our efforts to comply with the requirements of
environmental  and  other  regulations.  Further,  the oil  and  gas  regulatory
environment could change in ways that might substantially  increase these costs.
Hydrocarbon-producing  states regulate conservation practices and the protection
of correlative  rights.  These  regulations  affect our operations and limit the
quantity of  hydrocarbons  we may produce and sell. In addition,  at the federal
level,   the  Federal  Energy   Regulatory   Commission   regulates   interstate
transportation of natural gas under the Natural Gas Act. Other regulated matters
include marketing, pricing, transportation and valuation of royalty payments.

   Our  operations  are subject to numerous  and  frequently  changing  laws and
regulations  governing  the  discharge  of  materials  into the  environment  or
otherwise relating to environmental protection. We own or lease, and have in the
past owned or leased,  properties  that have been used for the  exploration  and
production of oil and gas and these  properties and the wastes disposed on these
properties  may  be  subject  to  the  Comprehensive   Environmental   Response,
Compensation  and Liability  Act, the Oil  Pollution  Act of 1990,  the Resource
Conservation  and Recovery  Act,  the Federal  Water  Pollution  Control Act and
analogous  state  laws.  Under  such  laws,  we could be  required  to remove or
remediate previously released wastes or property contamination.

   Laws and regulations  protecting the environment  have generally  become more
stringent and, may in some cases,  impose "strict  liability" for  environmental
damage.  Strict  liability  means that we may be held liable for damage  without
regard to whether we were  negligent or otherwise at fault.  Environmental  laws
and  regulations  may expose us to  liability  for the conduct of or  conditions
caused by others or for acts that were in compliance with all applicable laws at
the time they were performed.  Failure to comply with these laws and regulations
may result in the imposition of administrative, civil and criminal penalties.

   While we believe  that our  operations  are in  substantial  compliance  with
existing  requirements of governmental  bodies, our ability to conduct continued
operations  is  subject  to  satisfying  applicable  regulatory  and  permitting
controls.  Our  current  permits  and  authorizations  and ability to get future
permits and  authorizations  may be  susceptible,  on a going forward basis,  to
increased scrutiny, greater complexity resulting in increased costs or delays in
receiving appropriate authorizations.

   The foregoing is only a brief  summary of some of the existing  environmental
laws,  rules and regulations to which our business  operations are subject,  and
there are many others,  the effects of which could have an adverse impact on us.
Future  legislation  in this area will no doubt be enacted and revisions will be
made in current  laws. No assurance can be given as to what effect these present
and future  laws,  rules and  regulations  will have on our  current  and future
operations.

RESEARCH AND DEVELOPMENT

   We have  not  expended  any  material  amount  in  research  and  development
activities  during the last two fiscal years.  Research done in conjunction with
our exploration activities would consist primarily of conducting seismic surveys
on the lease blocks. This work would be performed by our geology and engineering
personnel and other  employees and would not be expected to have a material cost
of above their standard salaries.




NUMBER OF TOTAL EMPLOYEES AND NUMBER OF FULL-TIME EMPLOYEES

   We presently have 25 full time employees and no part-time employees.

PROPERTY LOCATION, FACILITIES, SIZE AND NATURE OF OWNERSHIP

   SWAN CREEK FIELD. Our Swan Creek leases are on approximately  41,088 acres in
Hancock, Claiborne, Knox, Jefferson, Morgan and Union Counties in Tennessee. The
initial  terms of these  leases vary from one to five  years.  Some of them will
terminate  unless we have  commenced  drilling.  In 2002, we reduced the acreage
comprising the Swan Creek Field from  approximately  50,500 acres to the present
41,088  acres.   This  reduction  in  acreage  was  a  result  of  our  improved
understanding of the geological and geophysical  makeup of the Swan Creek Field.
We  believe  that  the  acreage  eliminated  from  the  field  does not have the
potential to produce commercial  quantities of oil or gas and that the reduction
of this acreage  does not affect the reserves of the Swan Creek Field.  Further,
the  elimination  of the leases for this  acreage is  expected to result in cost
savings to us.

   Morita  Properties,  Inc., an affiliate of Shigemi Morita, a former Director,
currently has a 25% overriding  royalty in nine of our existing wells, and a 50%
overriding royalty and 6% overriding royalty,  respectively, in two of our other
existing  wells.  All of these wells are located in the Swan Creek Field and all
but two are presently producing wells. In addition,  to those interests,  Morita
Properties,  Inc.  previously owned a 25% working interest in three of our other
existing  wells and 12.5% working  interest in another of our wells all of which
subsequently have been sold.

   An individual  who is not an affiliate of us purchased 25% working  interests
in two other wells located in the Swan Creek Field that are presently  producing
wells.

   Another  individual has a 29% revenue interest in a producing well located in
the Swan Creek Field by virtue of having contributed her unleased acreage to the
drilling unit and paying her  proportionate  share of the drilling  costs of the
well. We were obligated to allow that individual to participate on that basis in
accordance  with both customary  industry  practice and the  requirements of the
procedures of the Tennessee Oil and Gas Board in a forced pooling action brought
by us to require  the  acreage to be included in the unit so that the well could
be drilled.  The forced pooling  procedure was concluded by her  contribution of
acreage and agreement to pay proportionate share of drilling costs.

   We also entered into a farmout agreement with Miller Petroleum,  Inc. for ten
wells to be drilled in the Swan Creek Field and we have an option to award up to
an additional ten future wells.  All locations were to be mutually  agreed upon.
Net revenues,  as defined,  are to be 81.25% to Miller.  Our subsidiary TPC will
transport  Miller's gas. We reserved all offset locations to wells drilled under
the  farmout  agreement.  All ten wells  have  been  drilled  under the  farmout
agreement.  We acquired back from Miller a 50% working interest in nine of those
ten wells in addition to our rights under the farmout agreement. In addition, we
along with Miller have drilled two additional  wells on a 50-50 basis,  although
we  declined  to  exercise  our option for a ten-well  extension  of the farmout
agreement.  Of the wells in which  Miller owns an  interest,  six are  presently
producing.

   Other than the working  interests  described or referred to above,  we retain
all other working  interests in wells drilled or to be drilled in the Swan Creek
Field.

   Other working  interest  owners in oil and gas wells in which we have working
interests  are  entitled to market  their  respective  shares of  production  to
purchasers  other than  purchasers  with whom we have  contracted.  Absent  such
contractual  arrangements  being made by the  working  interest  owners,  we are
authorized but are not required to provide a market for oil or gas  attributable
to working  interest  owners'  production.  At this time,  we have not agreed to
market gas for any working interest owner to customers other than our customers.
If we agree to market gas for working interest owners to our customers,  we will
have to agree, at that time, to the terms of such marketing  arrangements and it
is  possible  that as a result  of such  arrangements,  our  revenues  from such
customers may be  correspondingly  reduced.  If the working interest owners make
their own  arrangements to market their natural gas to other end users along the
pipeline  which have been served by East  Tennessee  Natural Gas, an  interstate
pipeline,  such gas would be transported by TPC at published  tariff rates.  The
current  published tariff rate is for firm  transportation at a demand charge of



five cents per MMBtu per day plus a commodity  charge of $0.80 per MMBtu. If the
working interest owners do not market their production,  either independently or
through us, then their  interest will be treated as not yet produced and will be
balanced either when marketing  arrangements  are made by such working  interest
owners or when the well ceases to produce in accordance with customary  industry
practice.

   KANSAS  PROPERTIES.  The Kansas Properties contain 138 leases totaling 32,158
acres in the vicinity of Hays,  Kansas.  The original terms on these leases were
from one to ten years and in most  cases  have  expired.  Most of these  leases,
however,  are still in effect  because  they are being  held by  production.  We
maintain  a 100%  working  interest  in most  wells.  The leases  provide  for a
landowner  royalty of 12.5%.  Some wells are  subject to an  overriding  royalty
interest from 0.5% to 9%.

   Although we do not pay any taxes on our Swan Creek Leases,  we pay ad valorem
taxes on our Kansas  Properties.  We have general  liability  insurance  for the
Kansas Properties and the Swan Creek Field.

   We lease our principal  executive offices,  consisting of approximately 5,647
square feet located at 603 Main  Avenue,  Suite 500,  Knoxville,  Tennessee at a
rental of $4,705.83 per month and an office in Hays,  Kansas at a rental of $500
per  month.  During  2002 and the first nine  months of 2003,  we closed a field
office in Sneedville, Tennessee and an office in New York City we had previously
leased at an aggregate rental of $3,100 per month.

RESERVE ANALYSES

   Ryder Scott Company, L.P. of Houston, Texas has performed reserve analyses of
all our productive leases.  Ryder Scott Company,  L.P. and its employees and its
registered  petroleum  engineers have no interest in the Company,  and performed
these  services at their standard  rates.  The net reserve values used hereafter
were obtained from a reserve report dated  February 10, 2003,  which we refer to
as the Report, prepared by Ryder Scott Company, L.P. as of December 31, 2002. In
substance, the Report used estimates of oil and gas reserves based upon standard
petroleum  engineering  methods which  include  production  data,  decline curve
analysis,   volumetric   calculations,   pressure  history,   analogy,   various
correlations and technical  judgment.  Information for this purpose was obtained
from owners of  interests  in the areas  involved,  state  regulatory  agencies,
commercial  services,  outside operators and files of Ryder Scott Company,  L.P.
The net  reserve  values in the Report were  adjusted  to take into  account the
working  interests  that have been sold by us in various wells in the Swan Creek
Field.  The Report  provides  that  proved  reserves in the Swan Creek Field are
30,360 MMcf of natural gas and 226,456 barrels of oil.  According to the Report,
the value of the future  gross  revenues of our interest in the Swan Creek Field
as of December 31, 2002 is $103,667,886 before production taxes and $100,557,852
after production taxes. The Report further provides that as of December 31, 2002
the value of the future net income  before  income  taxes of our interest in the
Swan Creek Field is  $80,798,842  and  discounting  the future net income by 10%
results in a present value of $36,230,728.

   The Report reflects that the amount of proved natural gas net reserves in the
Swan Creek Field of 23,499 MMcf remained essentially unchanged from net reserves
of 23,006 MMcf reported in the Ryder Scott Company,  L.P. report dated March 28,
2002  reporting  values as of December  31,  2001.  The Report  also  reflects a
decrease in the amount of proved oil  reserves  to 167,432  barrels in 2002 from
224,745  barrels  reported in the earlier Ryder Scott Company,  L.P.  report for
values as of December 31, 2001. This decrease was primarily due to estimates for
the Colson #1 well which was included in the earlier Ryder Scott  Company,  L.P.
report as of December  31, 2001,  but was not included in the current  Report as
that well was  subsequently  taken off-line and  reclassified  as unproved.  The
Report  reflects an increase from the Ryder Scott Company,  L.P.  Report for the
year ended  December 31, 2001 in the value of the future  gross  revenues of our
interest  in the Swan  Creek  Field  from  $57,832,005  to  $103,667,886  before
production taxes and $56,097,044  after  production  taxes to $100,557,852.  The
Report also indicates an increase in the discounted (at 10% per annum compounded
monthly)  present value of the reserves of the Swan Creek Field from $19,302,590
as of December 31, 2001 to $36,230,728 as of December 31, 2002.  These increases
in values  reported  by Ryder  Scott  Company,  L.P. in the Report are due to an
increase in oil and gas prices for 2002  making a larger  portion of the Field's
undeveloped reserves more economical for future development.  Gas prices for the
year-end 2001 Ryder Scott Company,  L.P. report utilized gas prices of $2.35 per
Mcf and oil  prices of $16.25  per  barrel as opposed to the $4.22 per Mcf price
and $26.90 per barrel  price  utilized in the current  Report for the year ended
December 31, 2002. In addition,  we drilled two wells in 2002, the Colson #2 and
the Paul Reed #9,  which  added 936 MMcf to our gas  reserves  in the Swan Creek
Field.




   Ryder Scott  Company,  L.P. also  performed a reserve  analysis of the Kansas
Properties.  The Report  provides  that as of  December  31, 2002 the net proved
reserves for the Kansas  Properties  are 3,100 MMcf of natural gas and 1,308,467
barrels of oil.  According to the Report, the value of the future gross revenues
of our interest in the Kansas  Properties as of December 31, 2002 is $48,511,771
before  production  taxes and  48,066,045  after  production  taxes.  The Report
further provides that as of December 31, 2002 the value of the future net income
before income taxes of our interest in the Kansas Properties is $18,163,162 and,
discounting  the  future  net  income  by 10%  results  in a  present  value  of
$10,417,292.

   The  current  Report  reflects a  substantial  increase  from the Ryder Scott
Company,  L.P.  report  analyzing  the reserves of the Kansas  Properties  as of
December  31,  2001 in (i) the number of barrels  of oil  attributed  to our net
interest in the Kansas  Properties from 831,930 barrels to 1,308,467 barrels and
(ii) the value of the  future  gross  revenues  of our  interest  in the  Kansas
Properties  from  $20,463,797  to  $48,511,771   before   production  taxes  and
$19,586,607  after  production  taxes to  $48,066,045.  The current  Report also
indicates an increase in the  discounted (at 10% per annum  compounded  monthly)
net  present  value of our oil and gas  reserves in the Kansas  Properties  from
$2,431,317 as of December 31, 2001 to $10,417,292 as of December 31, 2002. These
increases  are due  primarily to two factors.  First,  the  increased  price and
future  speculative market for energy prices have driven both oil and gas prices
higher. The 2001 Ryder Scott Company,  L.P. report used a gas price of $2.13 per
Mcf in determining  the value of reserves in contrast to the $4.13 per Mcf price
used in the  current  Report  and an oil  price of  $17.24  per  barrel  in 2001
contrasted to the $27.29 per barrel price used in 2002.  Second,  an increase in
the number of barrels  occurred because the current Report for December 31, 2002
included the production  and reserves from  approximately  thirty  producing oil
wells that had not been included in the prior Ryder Scott Company,  L.P.  report
for  December  31,  2001.  At the time of the  earlier  report,  the  calculated
operating  expenses for those  producing wells matched or exceeded the oil price
utilized  in  that  report  and  therefore,  those  wells  were  not  considered
commercially  viable for  purposes of that  earlier  report.  As a result of the
increase in the price of oil, those wells and  associated  reserves are included
in the current  Report.  We  anticipate  that future  reports of the net present
value of the Kansas Properties  should remain stable,  and may even increase and
will continue to include the  consideration  of reserves  attributable to all of
our wells in Kansas, which are still producing in accordance with their extended
production  history,  provided  that the  market  price  of oil and gas  remains
constant or increases.

   We believe that the reserve analysis reports prepared by Ryder Scott Company,
L.P. for us for the Swan Creek Field and Kansas Properties  provide an essential
basis for review and consideration of our producing  properties by all potential
industry  partners and all  financial  institutions  across the  country.  It is
standard  in the  industry  for reserve  analyses  such as these to be used as a
basis for financing of drilling costs.  Reserve analyses,  however,  are at best
speculative,  especially when based upon limited production; no assurance can be
given that the reserves attributed to these leases exist or will be economically
recoverable.  The result of any reserve  analysis is dependent upon the forecast
of product  prices  utilized in the analysis  which may be more or less than the
actual price received during the period in which production occurs.

   We have not  filed the  reserve  analysis  reports  prepared  by Ryder  Scott
Company,  L.P. or any other reserve reports with any Federal authority or agency
other than the Securities and Exchange Commission.  We, however,  have filed the
information in the Report of our reserves with the Energy Information Service of
the Department of Energy in compliance with that agency's  statutory function of
surveying oil and gas reserves nationwide.



                                   PRODUCTION

   The following tables summarize for the past three fiscal years the volumes of
oil and gas produced to our interests, our operating costs and our average sales
prices for our oil and gas. The information does not include volumes produced to
royalty interests or other working interests.

                                    Tennessee

                                            COST OF
     YEAR ENDED                            PRODUCTION            AVERAGE
     DECEMBER 31       PRODUCTION         (PER BOE)(2)         SALES PRICE
     -----------       ----------         ------------         -----------
                     OIL         GAS                        OIL         GAS
                     ---         ---                        ---         ---
                    (BBL)       (MCF)                      (BBL)     (PER MCF)
                  -----------------------                 --------------------

     2002........ 15,111.54   521,834.35     $4.10(2)     $21.85      $3.22

     2001........ 22,776.21   703,073.56     $0.31        $16.05      $2.55

     2000........ 37,210.67     2,411.00     $0.69        $20.32      $2.86


Gas  volumes and prices for 2000  reflect  only the  nominal  purchases  made by
Hawkins  County Gas  Utility  District  upon  completion  of Phase I of Tengasco
Pipeline Company's pipeline system.

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

(1)  A  "BOE"  is  a  barrel  of  oil  equivalent.  A  barrel  of  oil  contains
approximately  6 Mcf of  natural  gas by  heating  content.  The  volumes of gas
produced have been converted into "barrels of oil  equivalent"  for the purposes
of calculating costs of production.

(2) The  increase in cost of  production  in 2002 was a result of this being the
first full year of production in the Swan Creek Field.

                                     Kansas

                                            COST OF
     YEAR ENDED                            PRODUCTION            AVERAGE
     DECEMBER 31       PRODUCTION         (PER BOE)(2)         SALES PRICE
     -----------       ----------         ------------         -----------
                     OIL         GAS                        OIL         GAS
                     ---         ---                        ---         ---
                    (BBL)       (MCF)                      (BBL)     (PER MCF)
                  -----------------------                 --------------------

   2002.......... 105,473.54  246,510.98    $  8.71        $23.89      $2.96

   2001.......... 112,495.88  278,884.66    $ 10.72        $23.50      $4.12

   2000.......... 111,734.81  291,096.22    $  9.68        $28.06      $3.75


OIL AND GAS DRILLING ACTIVITIES

   Our oil and gas developmental drilling for the past three fiscal years are as
set forth in the following  tables.  During the fiscal years ending December 31,
2000 and 2001 we did not drill any  exploratory  wells.  In 2002, we drilled one
exploratory  well in Cocke  County,  Tennessee  which did not  result in finding
commercial quantities of hydrocarbons.  The information should not be considered
indicative  of future  performance,  nor  should  it be  assumed  that  there is
necessarily any correlation  between the number of wells drilled,  quantities of
reserves found or economic value.




GROSS AND NET WELLS

   The following tables set forth for the fiscal years ending December 31, 2000,
2001, and 2002 the number of gross and net development  wells drilled by us. The
dry hole set  forth in the table  below is the Cocke  County  well  referred  to
above.  The term gross wells means the total  number of wells in which we own an
interest,  while the term net  wells  means  the sum of the  fractional  working
interests we own in gross wells.

                                       Year ended December 31,
                       ------------------------------------------------------
                            2002                2001                2000
                       ---------------    ----------------    ---------------
                       Gross      Net     Gross       Net     Gross      Net
                       -----     -----    -----      -----    -----     -----
TENNESSEE
---------
Productive Wells....     3       2.625      19        11.42     9       4.0515
Dry Holes...........     1        .50        0         0        0       0

KANSAS
------
Productive Wells....     0       0           3         2.594    0       0
Dry Holes...........     0       0           0         0        0       0


PRODUCTIVE WELLS

   The following table sets information regarding the number of productive wells
in which we held a working  interest as of December 31, 2002.  Productive  wells
are either  producing wells or wells capable of commercial  production  although
currently shut-in.  One or more completions in the same bore hole are counted as
one well.

                                       Gas                      Oil
                                -----------------        -----------------
                                Gross        Net         Gross        Net
                                -----       -----        -----       -----
Tennessee...............         31          18.9          12         6.18

Kansas..................         52         43.45         128        110.5


DEVELOPED AND UNDEVELOPED OIL AND GAS ACREAGE

   As of  December  31,  2002,  we  owned  working  interests  in the  following
developed and undeveloped  oil and gas acreage.  Net acres refer to our interest
less the interest of royalty and other working interest owners.

                                Developed                     Undeveloped
                       -------------------------     --------------------------
                       Gross Acres     Net Acres     Gross Acres      Net Acres
                       -----------     ---------     -----------      ---------
Tennessee..........      1,840.00       1,065.38        41,088        35,952

Kansas.............      9,666.00       8,080.44        22,711        18,995.48



                                LEGAL PROCEEDINGS

   In November 2001, we signed a credit facility with Bank One, N.A. in Houston,
Texas  whereby Bank One  extended to us a revolving  line of credit of up to $35
million. The initial borrowing base under the facility was $10 million. In April
2002,  we received a notice from Bank One stating that it had  redetermined  and
reduced  the  then-existing  borrowing  base  under the credit  agreement  by $6
million to  approximately  $3.1  million.  Bank One demanded  that we pay the $6
million  within  thirty days. In May 2002, we filed suit in federal court in the
Eastern District of Tennessee,  Northeastern Division at Greeneville to restrain
Bank One from  taking  any steps to enforce  its demand  that we reduce our loan
obligation  or else be deemed in  default  and for  damages  resulting  from the
demand. We sought a jury trial and actual damages sustained by it as a result of
the wrongful  demand in the amount of $51 million plus  punitive  damages in the
amount of $100 million.

   In July 2002, Bank One filed its answer and  counterclaim,  alleging that its
actions  were  proper  under the terms of the credit  agreement  and  seeking to
recover all amounts it alleges to be owed under the credit agreement,  including
principal,  accrued  interest,  expenses and attorney's  fees in the approximate
amount of $9 million.  No hearings have occurred or been  scheduled in the court
proceeding.  We have filed initial written discovery  requests upon Bank One. We
have  continued to pay  $200,000  per month of principal  due under the original
terms of the credit agreement, plus interest, and have reduced the principal now
outstanding  to  approximately  $5.1 million.  Although the parties  continue to
discuss settlement of all outstanding  issues, no settlement has been concluded.
At a  scheduling  conference  held by the Court in  August  2003,  a  procedural
schedule  was set  leading  toward  a  trial  date  in  June  2004 in the  event
settlement is not reached.

   In  November  2002,  we and our then  Chief  Executive  Officer,  Malcolm  E.
Ratliff,  were served with a complaint filed in the United States District Court
for the Eastern District of Tennessee,  Knoxville, entitled PAUL MILLER V. M. E.
RATLIFF AND TENGASCO,  INC.,  DOCKET  NUMBER  3:02-CV-644.  The complaint  seeks
certification of a class action to recover on behalf of the class of all persons
who purchased  shares of our common stock  between  August 1, 2001 and April 23,
2002,  damages  in an  amount  not  specified  that  were  allegedly  caused  by
violations of the federal  securities  laws,  specifically  Rule 10b-5 under the
Securities  Exchange Act of 1934 as to us and Mr. Ratliff,  and Section 20(a) of
that Act as to Mr. Ratliff.  The complaint alleges that documents and statements
made to the investing public by us and Mr. Ratliff misrepresented material facts
regarding  our business and  finances.  We believe that the  allegations  in the
complaint are without merit.  We intend to vigorously  defend against all of the
allegations.  We have filed a motion to dismiss the action  based on the failure
of the complaint to meet the  requirements of the Securities  Litigation  Reform
Act of 1995.

   We, our former Chief Executive  Officer,  Malcolm E. Ratliff,  and one of our
attorneys,  Morton S. Robson, were named as defendants in an action commenced on
June 18,  1998 in the  Supreme  Court of the State of New York,  New York County
entitled MAUREEN COLEMAN, JOHN O. KOHLER, CHARLES MASSOUD,  JONATHAN SARLIN, VON
GRAFFENRIED A.G. AND VPM VERWATUNGS A.G.,  PLAINTIFFS V. TENGASCO,  INC., MORTON
S. ROBSON AND  MALCOLM E.  RATLIFF,  DEFENDANTS,  INDEX NO.  603009/98.  In that
action,  the  plaintiffs,  stockholders  of the  Company,  allege that they were
entitled to sell their shares of our common stock in the open market pursuant to
Rule 144  promulgated  under the Securities Act of 1933, but they were precluded
from  doing so by the  defendants'  purported  wrongful  refusal  to remove  the
restrictive  legends from their  shares.  The  plaintiffs  own in the  aggregate
35,000  shares of our common stock.  The  plaintiffs  are seeking  damages in an
amount equal to the difference between the amount for which they would have been
able to sell their shares if the defendants had acted to remove the  restrictive
legends  when  requested  and the amount they will  receive on the sale of their
shares. The plaintiffs are also seeking punitive damages in an amount they claim
to be in excess of $500,000,  together with interest, costs and disbursements of
bringing the action, including reasonable attorneys fees. We do not believe that
we wrongfully withheld our approval of the removal of the restrictive legends at
the times such removal was requested by the  stockholders.  The plaintiffs  have
not taken any action in this matter for several years.



                                   MANAGEMENT

Executive Officers and Directors

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

NAME                           AGE          POSITION
----                           ---          --------
Richard T. Williams(3)(4)      52           Chairman of the Board and Chief
                                            Executive Officer
Jeffrey R. Bailey(3)(4)        46           President and Director
Mark A. Ruth                   45           Chief Financial Officer
Robert M. Carter               66           President - Tengasco Pipeline
                                            Corporation
Cary V. Sorensen               55           General Counsel, Vice President and
                                            Secretary
Stephen W. Akos(1)(2)          49           Director
Joseph Earl Armstrong(3)       46           Director
John A. Clendening(1)(2)(4)    70           Director
Robert L. Devereux(1) (2)      43           Director
Bill W. Harbert                80           Director
Peter E. Salas                 49           Director
Charles M. Stivers(1)          41           Director

(1) Audit Committee, Compensation Committee and Special Committee Member
(2) Stock Option Committee Member
(3) Field Safety Committee Member
(4) Frontier Exploration Committee Member

   DR. RICHARD T. WILLIAMS has been a member of the faculty of the Department of
Geological  Sciences at The  University  of Tennessee in  Knoxville,  Tennessee,
since 1987, after holding faculty positions at West Virginia  University and the
University  of South  Carolina  since 1979.  He has been  engaged in  reflection
seismology and geophysical studies in the Appalachian  Overthrust since 1980. He
earned his Ph.D. in Geophysics  from  Virginia  Tech in 1979.  Dr.  Williams was
elected as a director  effective June 28, 2002. He was appointed Chief Operating
Officer on January 10, 2003,  and on February 3, 2003,  he was elected our Chief
Executive Officer.

   JEFFREY R. BAILEY  graduated in 1980 from New Mexico  Institute of Mining and
Technology  with a B.S.  degree in Geological  Engineering.  Upon  graduation he
joined  Gearhart  Industries as a field engineer  working in Texas,  New Mexico,
Kansas, Oklahoma and Arkansas. Gearhart Industries later merged with Halliburton
Company.  In 1993  after  13 years  working  in  various  field  operations  and
management roles primarily focused on reservoir evaluation, log analysis and log
data  acquisition  he assumed a global role with  Halliburton  as a Petrophysics
instructor in Fort Worth, Texas. His duties were to teach Halliburton  personnel
and customers  around the world log analysis and  competition  technology and to
review  analytical  reservoir  problems.   In  this  role  Mr.  Bailey  had  the
opportunity to review reservoirs in Europe, Latin America,  Asia Pacific and the
Middle East developing a special expertise in carbonate  reservoirs.  In 1997 he
became  technical   manager  for  Halliburton  in  Mexico  focusing  on  finding
engineering solutions to the production challenges of large carbonate reservoirs
in Mexico.  Mr. Bailey left  Halliburton  and joined us as our Chief  Geological
Engineer on March 1, 2002.  He was elected our President on July 17, 2002 and as
a director on February 28, 2003.

   MARK A.  RUTH is a  certified  public  accountant  with 22  years  accounting
experience.  He  received  a B.S.  degree in  accounting  with  honors  from the
University  of  Tennessee  at  Knoxville.  He has  served as a project  controls
engineer for Bechtel Jacobs Company,  LLC;  business manager and finance officer
for  Lockheed  Martin  Energy  Systems;  settlement  department  head and senior
accountant  for the Federal  Deposit  Insurance  Corporation;  senior  financial
analyst/internal auditor for Phillips Consumer Electronics Corporation;  and, as
an auditor for Arthur Andersen and Company. From December 14, 1998 to August 31,
1999 he served as the Company's Chief Financial  Officer.  On August 31, 1999 he
was  elected as a  Vice-President  of the Company and on November 8, 1999 he was
again  appointed as the Company's Chief  Financial  Office,  which office he has
occupied since then.




   ROBERT M. CARTER attended  Tennessee  Wesleyan  College and Middle  Tennessee
State  College  between  1954 and  1957.  For 35 years he was an owner of Carter
Lumber &  Building  Supply  Company  and  Carter  Warehouse  in  Loudon  County,
Tennessee. He has been with us since 1995 and during that time has been involved
in many  phases  of our  business,  including  pipeline  construction,  leasing,
financing  and  the  negotiation  of   acquisitions.   Mr.  Carter  was  elected
Vice-President  in  March,  1996,  Executive  Vice-President  in April  1997 and
President on March 13, 1998 until he resigned  from that position on October 19,
1999.  On August 8, 2000 he again was  elected as  President  and served in that
capacity  until July 31, 2001.  He has served as President of Tengasco  Pipeline
Corporation, our wholly-owned subsidiary, from June 1, 1998 to the present.

   CARY V. SORENSEN is a 1976 graduate of the  University of Texas School of Law
and has undergraduate and graduate degrees from North Texas State University and
Catholic University in Washington, D.C. Prior to joining us in July 1999, he had
been continuously  engaged in the practice of law in Houston,  Texas relating to
the energy  industry  since 1977,  both in private law firms and a corporate law
department,  most  recently  serving for seven years as senior  counsel with the
litigation  department of a major Houston  energy  corporation  before  entering
private  practice in June 1996 and continuing a general civil law practice until
June 1999. He has represented  many of the major oil companies  headquartered in
Houston,  as well as local  distribution  companies and electric  utilities in a
variety of litigation and  administrative  cases before state and federal courts
and agencies in numerous  states.  These  matters  involved gas  contracts,  gas
marketing,  exploration and production disputes involving royalties or operating
interests,  land titles,  oil pipelines and gas pipeline  tariff  matters at the
state and federal levels, and general operation and regulation of interstate and
intrastate gas pipelines.  He has served as General Counsel of the Company since
July 9, 1999.

   STEPHEN W. AKOS has over twenty years  experience in the  financial  services
industry with an expertise in fixed income securities.  Since August of 2000, he
has been First Vice President, Institutional Fixed Income Sales, Robert W. Baird
& Co., St. Louis,  Missouri.  Between  February 2000 and June 2000, Mr. Akos was
employed at J.C.  Bradford & Co., an investment  bank,  as a Vice  President and
Investment  Limited  Partner.  Prior  thereto  commencing in 1993, he was a Vice
President  with  Mercantile  Bank of St. Louis and its  predecessor,  Mark Twain
Bank.  Before 1993 he was a broker,  among other things, at brokerage firms Dean
Witter,  Shearson Lehman Hutton,  Drexel Burnham Lambert, and Kidder Peabody. He
received an MBA in Finance from  Washington  University  in 1979,  and a B.S. in
Business Administration,  Accounting, from Washington University in 1976. He was
elected as a director on February 28, 2003.

   JOSEPH EARL ARMSTRONG is a resident of Knoxville, Tennessee. He is a graduate
of the  University  of  Tennessee  and  Morristown  College  where he received a
Bachelor of Science Degree in Business Administration. From 1988 to the present,
he has been an elected  State  Representative  for  Legislative  District  15 in
Tennessee. He has served as director since 1997.

   DR. JOHN A.  CLENDENING  received B.S (1958),  M.S.  (1960) and Ph. D. (1970)
degrees  in  geology  from  West  Virginia  University.  He  was  employed  as a
Palynologist-Coal  Geologist at the West  Virginia  Geological  Survey from 1960
until  1968.  He  joined  Amoco  in 1968  and  remained  with  Amoco as a senior
geological  associate  until 1992.  Dr.  Clendening  has served as President and
other offices of the American Association of Stratigraphic Palynologists and the
Society of Organic Petrologists.  From 1992 - 1998 he was engaged in association
with Laird Exploration Co., Inc. of Houston,  Texas,  directing  exploration and
production  in south  central  Kentucky.  In 1999 he purchased all the assets of
Laird  Exploration in south central Kentucky and operates  independently.  While
with Amoco Dr.  Clendening was instrumental in Amoco's  acquisition in the early
1970's of large land  acreage  holdings in Northeast  Tennessee,  based upon his
geological studies and  recommendations.  His work led directly to the discovery
of what is now our Paul Reed # 1 well.  He further  recognized  the area to have
significant  oil and gas potential  and is credited with  discovery of the field
which is now known as our Swan Creek Field. Dr. Clendening  previously served as
a  director  from  September  1998 to August  2000.  He was again  elected  as a
director on February 28, 2003.

   ROBERT  L.  DEVEREUX  graduated  in 1982  from St.  Louis  University  with a
Bachelor's  Degree  in  Business  Administration  with a major  in  finance.  He
received his law degree from St. Louis University in 1985. For the past eighteen
years,  Mr.  Devereux  has  been  actively  engaged  in  the  practice  of  law,
specializing  in commercial  litigation.  Since 1994, he has been a principal in
the law firm of Devereux Murphy LLC located in St. Louis, Missouri. For the past



eight  years Mr.  Devereux  has also been a  principal  of and has served as the
Chief  Executive  Officer of Gateway  Title  Company,  Inc.  He was elected as a
director on February 28, 2003.

   BILL L.  HARBERT  earned a B.S.  degree  in  civil  engineering  from  Auburn
University in 1948.  In 1949 he was one of the founders of Harbert  Construction
Company. He managed that company's  construction  operations,  both domestic and
foreign, and served as our Executive  Vice-President until 1979. From 1979 until
July, 1990 he served as President and Chief Operating Officer and from July 1990
through  December  1991 he  served  as Vice  Chairman  of the  Board of  Harbert
International, Inc. He then purchased a majority of the international operations
of  Harbert   International,   Inc.  and  formed  Bill   Harbert   International
Construction,  Inc. He served as Chairman  and Chief  Executive  Officer of that
corporation  until  retiring  from us in 2000.  Mr.  Harbert's  companies  built
pipeline projects in the United States and throughout the world. They also built
many  other  projects  including  bridges,  commercial  buildings,  waste  water
treatment plants, airports, including an air base in Negev, Israel and embassies
for the United States  government in, among other places,  Tel Aviv,  Hong Kong,
and Baku. Mr. Harbert has also served as president (1979) and Director (1980) of
the Pipe Line  Contractors  Association,  USA and for seven  years as  Director,
Second Vice-President and First Vice-President  (2001-2002) of the International
Pipe Line Contractors  Association.  Mr. Harbert has been active in service to a
variety of business associations,  charities and the arts in the Birmingham area
for many years. He was elected as a director on April 2, 2002.

   PETER E. SALAS has been  President  of Dolphin  Asset  Management  Corp.  and
associated companies since 1988. Prior to establishing Dolphin, he was with J.P.
Morgan Investment  Management,  Inc. for ten years,  becoming Co-manager,  Small
Company Fund and  Director-Small  Cap  Research.  He received an A.B.  degree in
Economics  from Harvard in 1978.  Mr. Salas was elected as a director on October
8, 2002.

   CHARLES M. STIVERS is a Certified Public  Accountant with 18 years accounting
experience.  In 1984 he  received  a B.S.  degree  in  accounting  from  Eastern
Kentucky University.  From 1983 through July 1986 he served as Treasurer and CEO
for Clay Resource  Company.  From August 1986 through August 1989 he served as a
senior tax and audit specialist for Gallaher and Company. From September 1989 to
date he has owned and operated Charles M. Stivers, C.P.A., a regional accounting
firm. Mr. Stiver's firm  specializes in the oil and gas industry and has clients
in eight states.  The oil and gas work  performed by his firm includes all forms
of SEC audit  work,  SEC  quarterly  financial  statement  filings,  oil and gas
consulting work and income tax services.  Mr. Stiver's firm has also represented
oil and gas  companies  with respect to Federal and State income tax disputes in
15  states  over the past 12 years.  In  September  2001,  he was  elected  as a
director and is the chairman of our audit committee.

EXECUTIVE COMPENSATION

   The following sets forth certain information  regarding  compensation awarded
to, earned by or paid to, and options  granted to, repriced or exercised by, the
Company's Chief Executive  Officers during fiscal years ended December 31, 2002,
December  31,  2001 and  December  31,  2000.  During that  period,  none of the
Company's other executive officers earned compensation in excess of $100,000 per
annum for services rendered to us in any capacity.

Summary Compensation Table



                                                                                   Securities
                                                                      Restricted   Underlying
        Name and                                      Other Annual    Stock        Options/                All Other
  Principal Position(1)    Year    Salary    Bonus    Compensation    Awards       SARS(#)      Payouts   Compensation
------------------------   ----    -------   -----    ------------    ----------   ----------   -------   ------------
                                                                                       
Malcolm E.  Ratliff        2002    $80,000    $0             $0        -0-          59,062        -0-          -0-
Chief Executive Officer    2001    $80,000    $0         $1,000        -0-          52,500        -0-          -0-
                           2000    $70,000    $0           $500        -0-          52,500        -0-          -0-


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

(1)  Malcolm E. Ratliff served as our Chief Executive  Officer  throughout 2002.
     Richard T.  Williams,  our current  Chief  Executive  Officer  replaced Mr.
     Ratliff on February 3, 2003.




OPTION GRANTS FOR FISCAL 2002

   The following  table sets forth  information  concerning  options to purchase
shares of our common stock granted to the named executive officer in 2002.



                              INDIVIDUAL GRANTS
                      ------------------------------                           Potential Realizable
                       Number of    Percent of Total                           Value At Assumed
                       Securities     Options/SARs                             Annual Rates of Stock
                       Underlying      Granted to     Exercise or              PRICE APPRECIATION(1)
                      Options/SARs    Employees in     Base Price  Expiration  ---------------------
NAME                  GRANTED (#)     FISCAL 2002        ($/SH)       DATE        5%($)      10%($)
-----                 -----------   ----------------  -----------  ----------  ----------   --------

                                                                           
Malcolm E.  Ratliff      6,562             4%            $2.86       8/4/05      $2,952      $6,233




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

   (1) These options expired by their terms 90 days following the resignation on
March 10, 2003 of Mr. Ratliff from our Board of Directors.

AGGREGATE OPTION EXERCISES FOR FISCAL 2002 AND YEAR END OPTION VALUES

   The following table sets forth the number of shares received upon exercise of
stock options by the names  executive  officer during the last completed  fiscal
year and the  aggregate  options to purchase  shares of our common stock held by
the named executive officer at December 31, 2002.



                                                       Number of Securities (1)
                                                        Underlying Unexercised       Value (2) of Unexercised
                                                            Options/SARs at          In-the-Money Options/SARs
                          Shares                           December 31, 2002            at December 31,2002
                         Acquired      Value ($)
NAME                    ON EXERCISE    REALIZED (3)    EXERCISABLE/UNEXERCISABLE   EXERCISABLE/UNEXERCISABLE(4)
----                    -----------    ------------    -------------------------   ----------------------------

                                                                                 
Malcolm E.  Ratliff         -0-             -0-               59,062/-0-                     $-0-/-0-



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

(1) Number of shares underlying the unexercised  options has been  retroactively
adjusted for a 5% stock dividend declared by us as of September 4, 2001.

(2)  Unexercised  options  are  in-the-money  if the  fair  market  value of the
underlying  securities exceeds the exercise price of the option. The fair market
value of the Common Stock was $1.10 per share on December 31, 2002,  as reported
by The American Stock Exchange.  The exercise price of the  unexercised  options
granted to Malcolm E. Ratliff, the Chief Executive Officer of the Company,  were
$8.69 and $2.86 per share. As a result, the unexercised options are for purposes
of this table deemed to have no value.

(3) Value  realized  in dollars is based upon the  difference  between  the fair
market  value of the  underlying  securities  on the date of  exercise,  and the
exercise price of the option.

(4) These options  expired by their terms 90 days  following the  resignation on
March 10, 2003 of Mr. Ratliff from our Board of Directors.

LONG TERM INCENTIVE PLANS

   We do not have any  long-term  incentive  programs  or plans.  We  adopted an
employee  health  insurance  plan in August  2001.  We do not  presently  have a
pension or similar  plan for our  directors,  executive  officers or  employees.
Management is considering  adopting a 401(k) plan and full  liability  insurance
for directors and executive officers.  However,  there are no immediate plans to
do so at this time.




COMPENSATION OF DIRECTORS

   The Board of  Directors  has resolved to  compensate  members of the Board of
Directors for attendance at meetings at the rate of $250 per day,  together with
direct out-of-pocket expenses incurred in attendance at the meetings,  including
travel.  The  Directors,  however,  have waived such fees due to them as of this
date for prior meetings.

   Members of the Board of Directors may also be requested to perform consulting
or other professional  services for us from time to time. The Board of Directors
has  reserved  to itself  the  right to review  all  directors'  entitlement  to
compensation on an ad hoc basis.

   Directors who are on our Audit,  Compensation and Stock Option Committees are
independent  and  therefore,   do  not  receive  any  consulting,   advisory  or
compensatory fees from us. However,  such board members may receive fees from us
for their services on those committees.  The Company intends to implement a plan
for the  payment of those  committee  members  for their  services  on an annual
basis.

EMPLOYMENT CONTRACTS

   We have entered into an employment contract with our Chief Executive Officer,
Richard T. Williams,  for a period of two years through  December 31, 2004 at an
annual  salary of $80,000.  There are  presently no other  employment  contracts
relating to any member of management. However, depending upon our operations and
requirements, we may offer long term contracts to directors,  executive officers
or key employees in the future.




                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

   From time to time, we have entered into  transactions  with related  parties.
Certain of those  transactions  are described  below. Our Board of Directors has
not adopted any general policy with respect to these transactions, many of which
were effected on our behalf by senior  management  prior to consideration by our
Board of  Directors  in light of senior  management's  perceived  urgency of the
funding  requirements,  the availability of alternative sources and the terms of
such transactions, which senior management viewed as at least as favorable to us
as could have been obtained through  arms-length  negotiations with unaffiliated
third parties.  In each of the loans to us by Dolphin as described below,  Peter
Salas, a member of our Board,  negotiated  with our senior  management as to the
terms thereof and did not participate in any Board action with respect thereto.

   On each of January 21, 2002 and April 9, 2002, Bill L. Harbert, who owns more
than ten  percent of our  outstanding  common  stock and is now,  but was not at
those  dates,  a director,  purchased  from us in a private  placement,  100,000
shares  of  our  common  stock,   at  prices  of  $6.32  and  $4.80  per  share,
respectively.  The proceeds from those private  placements  were used as working
capital. The market prices of our common stock as measured by the closing prices
on the  American  Stock  Exchange on January 21 and April 9, 2002 were $7.74 and
$5.80 per share, respectively. We believe that these sales were made on terms at
least as  favorable  to us as could  have been  obtained  through  arm's  length
negotiations with unaffiliated third parties.

   On July 5, 2002 and July 23, 2002, Dolphin Offshore Partners,  L.P., which we
refer to as  Dolphin  and which owns more than ten  percent  of our  outstanding
common  stock,  and  whose  general  partner,  Peter E.  Salas,  is a  director,
purchased  from us in a private  placement,  400,000 and  250,000  shares of our
common  stock,  respectively,  at a price of $2.50 per share.  The proceeds from
those private placements were used as working capital.  The market prices of our
common stock as measured by the closing prices on the American Stock Exchange on
July 5 and 23,  2002 were  $2.80 and $2.50 per share,  respectively.  We believe
that these  sales were made on terms at least as  favorable  to us as could have
been obtained through arm's length negotiations with unaffiliated third parties.

   On August 8, 2002, Dolphin purchased 718,820 shares of our common stock in an
open market transaction.  In connection with that purchase, Dolphin entered into
an agreement, which was later amended in October 2002, with Industrial Resources
Corporation,  which we refer to as IRC,  which owns more than ten percent of our
outstanding  common stock and whose sole  stockholder and president,  Malcolm E.
Ratliff,  was at the time of this transaction our Chief Executive  Officer and a
director.  Pursuant to that agreement,  Dolphin granted IRC an option commencing
on April 11, 2003 and expiring on May 12, 2003 to purchase up to 373,900  shares
of our common stock that had been  purchased by Dolphin at a price of $2.386 per
share.  The  agreement  further  provided  that if the option were not exercised
during the option period, then IRC could then be required by Dolphin to purchase
from  Dolphin  at price of $2.495 per share the same  number of shares  that had
been the  subject of the  option.  We were not a party to this  agreement.  As a
result of IRC's  default  on this  obligation,  in June 2003,  Dolphin  received
400,000  shares of our common stock from an escrow  account  established  by IRC
with IRC's  shares of our common  stock as  security  for IRC's  obligations  to
Dolphin.

   In  October  2002,  Dolphin  in  consideration  of a loan to us was issued an
unsecured  convertible  promissory  note  from  us in the  principal  amount  of
$500,000 bearing 8% interest, with interest only payable quarterly and principal
payable  January 4, 2004. The principal  amount of the note is convertible  into
our common  stock at the rate of $2.88 per share.  The  proceeds  from this loan
were used to provide working capital for our operations. The market price of our
common stock as measured by the closing  prices on the American  Stock  Exchange
during  October 2002 ranged from $2.20 to $2.90 per share.  We believe that this
sale was made on terms at least as favorable  to us as could have been  obtained
through arm's length negotiations with unaffiliated third parties.

   In December  2002,  Dolphin  loaned us the sum of $250,000,  which funds were
used to pay the principal and interest due that month from us to Bank One and to
provide working capital. We issued a promissory note to Dolphin bearing interest
at the rate of 12% per annum,  with  interest  only  payable  quarterly  and the
principal balance payable on January 4, 2004. The obligations under the loan are
secured by an undivided 10% interest in our Tennessee and Kansas pipelines.



   In January 2003, Bill L. Harbert, a director, purchased 227,275 shares of our
common stock from us in a private  placement at a price of $1.10 per share.  The
proceeds  from this sale were used by us to pay the  principal  and interest due
that month from us to Bank One and to provide working capital.  The market price
of our common  stock as  measured  by the closing  price on the  American  Stock
Exchange on January 7, 2003, the date of the  transaction,  was $1.20 per share.
We believe that this sale was made on terms at least as favorable to us as could
have been obtained through arm's length  negotiations  with  unaffiliated  third
parties.

   On each of February 3, 2003 and February 28, 2003,  Dolphin loaned us the sum
of $250,000, which we used to pay the principal and interest due from us to Bank
One for February and March 2003, respectively,  and for working capital. Each of
these loans is evidenced by a separate  promissory note bearing  interest at the
rate of 12% per annum,  with payments of interest only payable quarterly and the
principal  balance payable on January 4, 2004. The  obligations  under the loans
are secured by an undivided 10% interest in our Tennessee and Kansas pipelines.

   On May 20, 2003, Dolphin loaned us the sum of $750,000 and Jeffrey R. Bailey,
our  President  and a director,  loaned us $84,000,  which  aggregate  amount of
$834,000 we used to pay the  principal  and interest due from us to Bank One for
June 2003 and for  working  capital.  These  loans  are  evidenced  by  separate
promissory notes bearing interest at the rate of 12% per annum, with payments of
interest only payable  quarterly and the principal balance payable on January 4,
2004. The obligations  under the loans are secured by an undivided 30% and 3.36%
interest, respectively, in our Tennessee and Kansas pipelines.

   On August 6, 2003,  Dolphin loaned us the sum of $150,000,  which we used for
working  capital.  This loan is evidenced by a separate  promissory note bearing
interest at the rate of 12% per annum,  with  payments of interest  only payable
quarterly and the principal  balance payable on January 4, 2004. The obligations
under the loan are secured by an  undivided  6% interest  in our  Tennessee  and
Kansas pipelines

   From December 2002 through December 9, 2003,  Dolphin acquired a total of 85%
undivided  interest in our  Tennessee and Kansas  pipelines as collateral  for a
series of seven loans. In the first five of these transactions,  Peter E. Salas,
a member of our board and the general partner and controlling person of Dolphin,
negotiated  the  terms of the loans  directly  with our  management  on an arm's
length  basis,  which  terms  were  approved  by our  management  in view of our
immediate  needs,  financial  condition and prospective  alternatives  and under
circumstances  in which  Dolphin was not  generally  engaged in the  business of
lending  money.  These loans were made on terms that we believe were at least as
favorable to us as we could have obtained through arm's length negotiations with
unaffiliated  third  parties.  Our board approved the sixth and seventh loans on
December 3 and 9, 2003, in the amounts of $225,000 and  $250,000,  respectively,
with no  participation  by Mr.  Salas in the  meeting  or the  vote,  which  was
unanimous by the seven other directors present at the meeting.  In addition,  we
have  entered into a continuing  security  agreement,  which was approved by our
board with no  participation  by Mr.  Salas in the  meeting  or vote,  which was
unanimous by the seven other  directors  present at the meeting,  providing  the
terms of Dolphin's security interest collateralizing all of its loans.

   From April 1 through June 30,  2003,  we issued  10,363  shares of our common
stock to holders of our Series A 8% Cumulative  Convertible  Preferred  Stock in
lieu of cash quarterly interest payments due to those holders,  with such shares
valued at the market price thereof. Also during that period,  certain members of
our  board of  directors  exercised  options  granted  to them  pursuant  to the
Tengasco, Inc. Stock Incentive Plan and purchased the following number of shares
of our  common  stock at the  exercise  price of $0.50  per  share.  Richard  T.
Williams - 10,000 shares, Bill L. Harbert - 24,000 shares and John A. Clendening
- 24,000 shares.

   In this offering Dolphin,  as well as our directors (certain of whom are also
officers),  will have the right to purchase additional shares of common stock at
the offering.  Dolphin and these  officers and  directors  will receive the same
terms as the  other  stockholders  in this  rights  offering.  See  "The  Rights
Offering - Effects of Rights Offering on Dolphin's Securities and Ownership."



                             PRINCIPAL STOCKHOLDERS

   The  following  table  sets  forth  information,  as of  December  __,  2003,
concerning  the  beneficial  ownership of our common stock by (a) each director,
(b) each executive  officer named in our summary  compensation  table above, (c)
all directors and executive officers as a group, and (d) each person known by us
to beneficially own more than five percent of our common stock. Unless otherwise
indicated,  each of the  persons  named  below  has sole  voting  power and sole
investment  power with respect to the shares set forth  opposite his or her name
and has an address at c/o Tengasco, Inc. 603 Main Avenue,  Knoxville,  Tennessee
37902.

Name of                                  Amount Beneficially     Percent of
BENEFICIAL OWNER                             OWNED (1)(2)        CLASS (%)
----------------                             ------------        ---------

Stephen W. Akos.......................          47,439(1)            *

Joseph Earl Armstrong.................          39,450(2)            *

Jeffrey R. Bailey.....................          83,125(3)            *

John A. Clendening....................          24,000               *

Robert L. Devereux....................          80,882(4)            *

Dolphin Offshore Partners, L.P........       2,441,019(5)            19.8

Bill L. Harbert.......................       1,513,496(6)            12.5

Malcolm E. Ratliff....................       2,250,487(7)            18.7

Peter E. Salas........................       2,465,019(8)            19.9

Charles M. Stivers....................          37,125(9)            *

Richard T. Williams...................          73,125(10)           *

All Officers and Directors as a group.       4,363,661               34.5

------------
* Indicates holdings of less than 1%.

(1)  Consists of 14,081 shares held directly (certain of which are jointly owned
     with spouse); options to purchase 24,000 shares and 9,358 shares underlying
     convertible promissory notes owned jointly with his spouse and by a limited
     partnership. The shares underlying the note held by the limited partnership
     have been adjusted to reflect Mr. Akos'  ownership  interest in the limited
     partnership.

(2)  Consists of 4,950  shares  held  directly  and  options to purchase  34,500
     shares.

(3)  Consists of 10,000  shares  held  directly  and options to purchase  73,125
     shares.

(4)  Consists  of 34,562  shares  held  directly  and  jointly  with his spouse;
     options to purchase 24,000 shares;  12,448 shares  underlying a convertible
     note  held  jointly  with his  spouse;  6,753  shares  owned  by a  limited
     liability  company;  and 3,119 shares  underlying a convertible  promissory
     note held by a limited liability  company.  The shares owned by the limited
     liability  company and  underlying  the note held by the limited  liability
     company have been adjusted to reflect Mr. Devereux's  ownership interest in
     the limited liability company.

(5)  Mr. Salas, a director,  is the general  partner and  controlling  person of
     Dolphin.  The share amount  indicated  consists of 2,139,720 shares held by
     Dolphin; 10,500 shares underlying a warrant held by Dolphin; 173,611 shares
     underlying  a  convertible  promissory  note held by  Dolphin;  and 117,188
     shares  underlying  9,000 shares of our series B 8% cumulative  convertible
     preferred  stock held  directly by Dolphin  that are  convertible  into our
     common stock. The indicated  amount includes 400,000 shares  transferred in
     May 2003 to Dolphin from Industrial  Resources  Corporation,  a corporation
     that we believe is affiliated with M.E.  Ratliff,  pursuant to the terms of
     an agreement  between that  corporation and Dolphin.  The Company was not a
     party to that agreement.



(6)  Consists of 1,428,942 shares held directly,  71,429 shares underlying 5,000
     shares of our  series A 8%  cumulative  convertible  preferred  stock  held
     directly, which shares are convertible into our common stock, and an option
     to purchase 13,125 shares.

(7)  Includes  80,171 shares owned  directly by Mr.  Ratliff and 849,744  shares
     owned by  Industrial  Resources  Corporation,  which is  controlled  by Mr.
     Ratliff, 1,289,072 shares owned by Ratliff Farms, Inc., which is controlled
     by Mr.  Ratliff,  and 31,500 shares owned  directly by a trust of which Mr.
     Ratliff's  wife  is a  trustee  and the  children  of Mr.  Ratliff  are the
     beneficiaries.  The  information  regarding  these  shares  was  previously
     provided  to us by Mr.  Ratliff  when he was our  Chairman of the Board and
     Chief  Executive  Officer.   We  are  not  aware  of  any  changes  in  the
     information,  except for the  transfer of 400,000  shares  from  Industrial
     Resources Corporation to Dolphin described in footnote 5 above.

(8)  Mr. Salas, a director,  is the general  partner and  controlling  person of
     Dolphin.  Consists of 2,139,720 shares held by Dolphin; options held by Mr.
     Salas to  purchase  24,000  shares;  a warrant  held by Dolphin to purchase
     10,500 shares at $7.68 per share;  173,611 shares  underlying a convertible
     promissory note held by Dolphin; and 117,188 shares underlying 9,000 shares
     of our series B 8% cumulative  convertible preferred stock held by Dolphin,
     which shares are convertible into our common stock at the rate of $7.68 per
     share.

(9)  Consists of 24,000 shares and options to purchase 13,125 shares.

(10) Consists of 10,000 shares and options to purchase 63,125 shares.




                               THE RIGHTS OFFERING

Background of the Rights Offering

   Our Board of  Directors  proposed  that we  attempt to raise  equity  capital
through a rights offering to all of our stockholders. The primary reason for the
rights offering is to pay non-bank  indebtedness in the approximate amount of up
to six million  dollars  (including up to  $2,625,000  in principal  amount plus
accrued interest to Dolphin),  with the balance of the net proceeds,  if any, to
be used to pay bank  indebtedness  to some  extent  and/or for  working  capital
purposes,  possibly  including the drilling of wells.  The board's  proposal was
based upon our  financial,  operating  and other  circumstances  and the limited
prospects of capital-raising alternatives.

   In proposing the rights offering,  our Board of Directors considered a number
of  factors,  including  the  following:

     o    the need to pay our  outstanding  indebtedness,  including to Dolphin,
          and repaying certain other outstanding indebtedness, including perhaps
          a  portion  of our  credit  facility  with Bank One  and/or  providing
          certain,  albeit not  necessarily  sufficient,  capital  usable toward
          resuming our drilling program;

     o    the difficulty of refinancing our outstanding indebtedness;

     o    the possible need to refinance all or a portion of the credit facility
          in light of the  impediment  to other  capital-raising  created by the
          dispute with Bank One;

     o    the commercial  and other risks and  uncertainties  associated  with a
          restructuring or recapitalization and the impact of those alternatives
          on our shareholders and our creditors; and

     o    the belief that the  transaction was the best  alternative  reasonably
          available to us from the perspective of our public shareholders.

   The preceding  discussion of the information and factors considered and given
weight by our Board of Directors is not intended to be  exhaustive.  In reaching
its  decision to propose the rights  offering,  our Board of  Directors  did not
assign  any  relative  or  specific  weights  to the  factors  they  considered.
Individual directors may have given different weights to different factors.

   Following its proposal of a rights offering,  our Board of Directors formed a
special committee  consisting of Stephen W. Akos, John A. Clendening,  Robert L.
Devereux and Charles M.  Stivers.  None of these  directors is an employee of us
nor has any personal interest in the rights offering,  except by virtue of their
existing  share  ownership and the fact that Messrs.  Akos and Devereux are owed
$25,000 and up to $100,000,  respectively,  pursuant to loans made to us by them
and others in 1998 in the aggregate  principle  amount of $300,000,  which loans
remain due and payable.  We intend to use the net  proceeds of this  offering to
repay these  loans.  The special  committee  has been  charged by the Board with
determining the financial and other terms and feasibility of the rights offering
and making  recommendations  regarding  such matters to the Board of  Directors.
Although Mr. Salas participated in our Board's preliminary discussions regarding
a proposed rights offering,  he has not participated in any Board discussions in
connection  with the  receipt  of the  special  committee's  determinations  and
recommendations  regarding the terms hereof and did not participate in any Board
discussions  in connection  with the receipt on December 23, 2003 of the special
committee's final determinations and recommendations regarding the terms hereof.

   The  subscription  price per share has been  recommended  to our Board by the
special  committee.  In  addition  to the  factors  considered  by the  Board as
described above, the special committee considered a number of factors, including
the  historic and then current  market price of our common  stock,  our business
prospects,  our recent and anticipated operating results,  general conditions in
the  securities   markets  and  the  energy  markets,   our  need  for  capital,
alternatives  available  to us for  raising  capital,  the  amount  of  proceeds
desired, the pricing of similar transactions,  the liquidity of our common stock
and the level of risk to our  investors.  In particular,  the special  committee
also considered its arm's length  negotiations with a representative of Dolphin,



of which Mr. Salas is the controlling person,  regarding a subscription price at
which  Dolphin  might  participate  in the  offering,  although  Dolphin has not
proposed or entered  into any  agreement  with the special  committee or us with
respect to such participation.

   In  connection  with  all  of the  foregoing  considerations  by the  special
committee,  it received the advice of both a financial advisor and counsel, each
of which was engaged  specifically by the special  committee for these purposes.
The special committee's  recommendations  regarding subscription price per share
and other terms of the offering were finally presented to our Board of Directors
(with Mr. Salas not participating with respect to these matters) on December 23,
2003.

   An  investment  in our  common  stock  must be  made  according  to your  own
evaluation of your best interests.  Accordingly, our Board of Directors does not
make any recommendation to you about whether you should exercise your rights. In
addition, we have not retained a financial advisor to make any recommendation to
you about whether you should exercise your rights.

THE RIGHTS

   We will  distribute  to each  holder of record of our common  stock on _____,
2003, at no charge, one nontransferable subscription right for each share of our
common stock they own. The rights will be evidenced by rights certificates. Each
right will allow such holder to purchase three  additional  shares of our common
stock at a price of $0.25 per such purchased share.

LIMITATION ON EXERCISE OF THE RIGHTS

   In no event may any  subscriber  purchase  shares of our common  stock in the
offering  that,  when  aggregated  with all of the  shares of our  common  stock
otherwise  owned  by the  subscriber  and  his,  her or  its  affiliates,  would
immediately  following  the  closing  represent  more than 50% of our issued and
outstanding shares.

EXPIRATION OF THE RIGHTS OFFERING

   You may exercise  your  subscription  privilege at any time before 5:00 p.m.,
New York City time, on ______,  2003 [not later than 30 days  following the date
hereof],  the expiration  date for the rights  offering.  If you do not exercise
your rights before the expiration date, your unexercised rights will be null and
void.  We will  not be  obligated  to  honor  your  exercise  of  rights  if the
subscription  agent  receives the documents  relating to your exercise after the
rights  offering  expires,  regardless of when you  transmitted  the  documents,
except when you have  timely  transmitted  the  documents  under the  guaranteed
delivery procedures  described below. We may extend the expiration date by up to
30 days by giving oral or written notice to the subscription  agent on or before
the  scheduled  expiration  date.  If we elect to extend the  expiration  of the
rights offering, we will issue a press release announcing the extension no later
than 9:00 a.m.,  New York City  time,  on the next  business  day after the most
recently announced expiration date.

NO INTEREST ON SUBSCRIPTION AMOUNTS

   Once you send in your subscription certificate and payment, you cannot revoke
the exercise of your rights,  even if you later learn  information about us that
you consider to be unfavorable  and even if the market price of our common stock
is below the $0.25 per share subscription  price,  unless we amend the offering.
During this period of no revocation,  subscription amounts received will be held
by the  subscription  agent until  completion,  expiration or termination of the
rights  offering,  during which period the rights holders will not earn interest
on those  subscription  amounts.  Further,  we may terminate the offering at any
time, for any reason at our sole  discretion.  Circumstances  under which we may
terminate  the  rights   offering   include  without   limitation   insufficient
subscription levels.

SUBSCRIPTION PRIVILEGES

   BASIC SUBSCRIPTION PRIVILEGE. With your basic subscription privilege, you may
purchase  three  shares of our common  stock per  right,  upon  delivery  of the
required  documents  and  payment  of the  subscription  price  of  $0.75 in the



aggregate,  or $0.25 per share. You must purchase all three shares  underlying a
right if you want to exercise that right.  Fractional  rights will be rounded up
to the next  higher  whole  right.  The  number of rights  subject to the rights
offering has been arbitrarily increased to 12,100,000,  which number exceeds the
number  of  outstanding  shares  of our  common  stock  on the  record  date  of
12,049,977,  to cover increases resulting from rounding up. You are not required
to exercise all of your rights. We will deliver to you certificates representing
the shares that you purchased with your basic subscription  privilege as soon as
practicable after the rights offering has expired.

   OVER-SUBSCRIPTION   PRIVILEGE.   If  you  exercise  your  basic  subscription
privilege  in full,  you may also  subscribe  for  additional  shares that other
shareholders have not purchased under their basic  subscription  privilege.  You
may purchase a percentage of the unsubscribed  shares equal to the percentage of
shares purchased by you under the basic subscription  privilege,  as compared to
the total number of shares purchased by all shareholders, including you, who are
exercising  their  oversubscription  privilege.  If there are not enough  shares
available to fill all  subscriptions for additional  shares,  then the available
shares will be allocated pro rata, in successive rounds,  based on the number of
shares each subscriber for additional shares has purchased under his, her or its
basic subscription privilege.

      For   example,   if  there  are  900,000   available   shares   under  the
oversubscription  privilege and the only oversubscribing  shareholders are a 10%
shareholder  subscribing  for  500,000  additional  shares and a 5%  shareholder
subscribing  for  500,000  additional  shares,  then the 10%  shareholder  would
receive  500,000  shares and the 5%  shareholder  would  receive  the  remaining
400,000  shares,  as follows:  the  subscription  agent will initially  allocate
500,000  shares  to the  10%  shareholder  and  250,000  to  the 5%  shareholder
according to their  relative 2:1 ownership  percentages  and,  thereafter,  will
allocate the remaining shares to the 5% shareholder  since he, she or it was the
only shareholder to subscribe for these shares. We will not allocate to you more
than the number of shares you have actually  subscribed and paid for. As soon as
practicable  after  the  expiration  date,  Mellon  Bank,  N.A.,  acting  as our
subscription  agent,  will  determine the number of shares that you may purchase
pursuant to the oversubscription privilege.

   You are not entitled to exercise the  oversubscription  privilege  unless you
have fully exercised your basic subscription  privilege.  For this purpose,  you
would only count the shares you own in your own name,  and not other shares that
might,  for example,  be jointly held by you with a spouse,  held as a custodian
for someone else, or held in an individual retirement account.

   You can elect to exercise  the  oversubscription  privilege  only at the same
time you exercise your basic subscription privilege in full.

   In  exercising  the  oversubscription   privilege,  you  must  pay  the  full
subscription price for all of the shares you are electing to purchase.  If we do
not  allocate  to you all of the  shares  you  have  subscribed  for  under  the
oversubscription privilege, we will refund to you, by mail, any payment you have
made for  shares  which are not being  made  available  to you,  promptly  after
completion of this offering. Interest will not be payable on amounts refunded.

   Banks, brokers and other nominees who exercise the oversubscription privilege
on behalf of beneficial  owners of shares must report certain  information to us
and the  subscription  agent,  Mellon  Bank,  N.A.,  and  report  certain  other
information  received from each beneficial owner exercising  shares.  Generally,
banks, brokers and other nominees must report:

     o    the  number  of  shares  held on the  record  date on  behalf  of each
          beneficial owner;

     o    the number of shares as to which the basic subscription  privilege has
          been exercised on behalf of each beneficial owner;

     o    that each beneficial owner's basic subscription privilege, held in the
          same capacity, has been exercised in full; and

     o    the number of shares subscribed for, pursuant to the  oversubscription
          privilege, by each beneficial owner, if any.



   If you complete the portion of the subscription  certificate required for you
to  exercise  the  oversubscription  privilege,  you  will be  representing  and
certifying  that you have fully exercised your basic  subscription  privilege as
described above. You must exercise your  oversubscription  privilege at the same
time you exercise your basic subscription privilege.

   In some  circumstances,  in order to comply with applicable  state securities
laws, we may not be able to honor your basic and/or oversubscription privileges,
even if we have shares available and the above conditions are met.

NON-TRANSFERABILITY OF THE RIGHTS

   Except in the limited  circumstances  described below,  only you may exercise
the basic subscription  privilege and the over-subscription  privilege.  You may
not sell, give away or otherwise  transfer the basic  subscription  privilege or
the over-subscription privilege.

   Notwithstanding the foregoing,  you may transfer your rights to any affiliate
of yours and your  rights  also may be  transferred  by  operation  of law;  for
example a transfer  of rights to the estate of the  recipient  upon the death of
the recipient  would be permitted.  If the rights are  transferred as permitted,
evidence  satisfactory to us that the transfer was proper must be received by us
prior to the expiration date of the rights offering.

METHOD OF SUBSCRIPTION--EXERCISE OF RIGHTS

   You may exercise your rights by delivering the following to the  subscription
agent,  at or prior to 5:00 p.m.,  New York City time,  on  ________,  2003 [not
later than 30 days after the date hereof], the date on which the rights expire:

     o    your  properly  completed  and executed  rights  certificate  with any
          required signature guarantees or other supplemental documentation; and

     o    your full  subscription  price payment for each share  subscribed  for
          under your basic  subscription  privilege  and your  over-subscription
          privilege.

MAILING OF SUBSCRIPTION CERTIFICATES AND RECORD HOLDERS

   We are sending a subscription  certificate  to each record  holder,  together
with this prospectus and related  instructions to exercise the rights.  In order
to exercise rights, you must fill out and sign the subscription  certificate and
timely deliver it to the subscription agent,  together with full payment for the
shares to be purchased. Only the holders of record of our common stock as of the
close of business as of the record date may exercise rights.

   A depository  bank,  trust company or securities  broker or dealer which is a
record  holder  for more  than one  beneficial  owner of  shares  may  divide or
consolidate subscription  certificates to represent shares held as of the record
date by their  beneficial  owners,  upon providing the  subscription  agent with
certain required information.

   If you own shares held in a  brokerage,  bank or other  custodial  or nominee
account,  in order to  exercise  your rights you must  promptly  send the proper
instruction  form to the  person  holding  your  shares.  Your  broker,  dealer,
depository or custodian  bank or other person  holding your shares is the record
holder of your  shares  and will have to act on your  behalf in order for you to
exercise your rights. We have asked your broker,  dealer or other nominee holder
of our common stock to contact the beneficial  owner(s) thereof and provide them
with  instructions  concerning the rights the beneficial  owner(s) it represents
are entitled to exercise.

PROCEDURES TO EXERCISE RIGHTS

   Please do not send  subscription  certificates or related forms to us. Please
send the properly  completed and executed form of subscription  certificate with
full payment to the subscription agent for this offering,  Mellon Bank, N.A., or
to the  record  holder of your  shares  (such as your  broker,  nominee or other
custodial holder, if applicable).



   You  should  read  carefully  the   subscription   certificate   and  related
instructions  and forms which  accompany  this  prospectus.  You should  contact
Mellon Investor  Services LLC, the information  agent for this offering,  at the
address and telephone number listed below under the caption "The Rights Offering
- Questions and Assistance  Concerning the Rights,"  promptly with any questions
you may have.

   You may exercise your rights by delivering to the  subscription  agent (or to
the record holder of your shares, if applicable), at the address specified below
and in  the  instructions  accompanying  this  prospectus,  on or  prior  to the
expiration date, the following:

     o    Properly  completed  and executed  subscription  certificate(s)  which
          evidence  your  rights.   See  "The  Rights  Offering  -  Delivery  of
          Subscription  Certificates"  below,  for instructions on where to send
          these;

     o    Any required signature guarantees; and

     o    Payment in full of the  subscription  price for each share you wish to
          purchase   under   your   basic   subscription   privilege   and  your
          oversubscription  privilege. See "The Rights Offering - Required Forms
          of Payment of Subscription Price" below, for payment instructions.

REQUIRED FORMS OF PAYMENT OF SUBSCRIPTION PRICE

   The  subscription  price is $0.25 per share  subscribed for, payable in cash.
All payments must be cleared on or before the expiration date.

   If you exercise any rights,  you must deliver to the  subscription  agent (or
the record holder of your shares,  if applicable)  full payment in the form of a
personal  check,  certified or  cashier's  check or bank draft drawn upon a U.S.
bank,  or a U.S.  postal money order,  payable to Mellon  Investor  Services LLC
(acting on behalf of Mellon Bank, N.A. as subscription agent).

   In order for you to timely exercise your rights,  the subscription agent must
actually  receive good funds, in payment of the subscription  price,  before the
expiration date.

   Funds paid by uncertified personal check may take at least five business days
to clear. Accordingly, if you pay the subscription price by means of uncertified
personal  check,  you  should  make  payment  sufficiently  in  advance  of  the
expiration  date to ensure  that your check  actually  clears and the payment is
received  before such date. We are not  responsible  for any delay in payment by
you and suggest  that you  consider  payment by means of  certified or cashier's
check or bank draft drawn upon a U.S. bank, or a U.S. postal money order.

DELIVERY OF SUBSCRIPTION CERTIFICATES

   All subscription certificates, payments of the subscription price and nominee
holder certifications and Depository Trust Company participant  oversubscription
exercise  forms,  to the extent  applicable to your exercise of rights,  must be
delivered to the subscription agent, Mellon Bank, N.A., as follows:

BY MAIL:                                 BY HAND:

Mellon Bank, N.A.                        Mellon Bank, N.A.
c/o Mellon Investor Services LLC         c/o Mellon Investor Services LLC
P.O. Box 3301                            120 Broadway, 13th Floor
South Hackensack, NJ 07606               New York, New York 10271
Attention: Reorganization Dept.          Attention: Reorganization Dept



BY OVERNIGHT COURIER:
Mellon Bank, N.A.
c/o Mellon Investor Services LLC
85 Challenger Road
Overpeck Centre
Ridgefield Park, NJ 07660
Attention: Reorganization Dept.

PROHIBITION ON FRACTIONAL SHARES

   Each right entitles you to purchase three shares at the  subscription  price.
We will accept any inadvertent  subscription indicating a purchase of fractional
shares,  by rounding  down to the nearest  whole share and  promptly  refunding,
without interest, any payment received for a fractional share.

INSTRUCTIONS TO NOMINEE HOLDERS

   If you are a broker,  trustee,  depository  for  securities  or other nominee
holder for beneficial  owners of our common stock,  we are  requesting  that you
contact such beneficial  owners as soon as possible to obtain  instructions  and
related  certifications  concerning their rights.  Our request to you is further
explained in the suggested form of letter of  instructions  from nominee holders
to beneficial owners accompanying this prospectus.

   To the extent so  instructed,  nominee  holders should  complete  appropriate
subscription certificates on behalf of beneficial owners and, in the case of any
exercise of the oversubscription  privilege, the related form of "Nominee Holder
Certification",  and submit them on a timely  basis to the  subscription  agent,
Mellon Bank, N.A., with the proper payment.

RISK OF LOSS ON DELIVERY OF SUBSCRIPTION CERTIFICATE FORMS AND PAYMENTS

   Each  holder of rights  bears all  risks of the  method of  delivery,  to the
subscription   agent,   of  subscription   certificates   and  payments  of  the
subscription price. If subscription  certificates and payments are sent by mail,
you are urged to send these by registered mail,  properly  insured,  with return
receipt requested,  and to allow a sufficient number of days to ensure delivery,
to the  subscription  agent,  and clearance of payment  prior to the  expiration
date.

   Because  uncertified  personal checks may take at least five business days to
clear,  you are  strongly  urged to pay,  or arrange  for  payment,  by means of
certified or  cashier's  check or bank draft drawn upon a U.S.  bank,  or a U.S.
postal money order.

HOW PROCEDURAL AND OTHER QUESTIONS ARE RESOLVED

   We are entitled to resolve all questions concerning the timeliness, validity,
form and  eligibility  of any  exercise  of rights.  Our  determination  of such
questions will be final and binding. We, in our reasonable discretion, may waive
any defect or  irregularity,  or permit a defect or irregularity to be corrected
within such time as we may  determine,  or reject the purported  exercise of any
right because of any defect or irregularity.

   Subscription  certificates will not be considered  received or accepted until
all  irregularities  have been waived or cured within such time as we determine,
in our reasonable  discretion.  Neither we nor the  subscription  agent have any
duty to give you  notification of any state required  pre-clearance or approval,
nor any defect or irregularity in connection with the submission of subscription
certificates or any other required document or payment, although we may elect to
do so.  Neither  we nor the  subscription  agent will  incur any  liability  for
failure to give such notification.

   We reserve the right to reject any  exercise of rights if the  exercise  does
not comply with the terms of this  offering,  is not in proper  form,  or if the
exercise of rights would be unlawful or materially burdensome to us.



ISSUANCE OF SHARES OF OUR COMMON STOCK

   Shares of our common stock  purchased in this offering will be issued as soon
as practicable  after the expiration date. The  subscription  agent will deliver
subscription  payments to us only after  consummation  of this  offering and the
issuance of certificates to our shareholders that exercised rights.

FEES AND EXPENSES

   We will pay all fees charged by the subscription agent and information agent.
You are  responsible  for paying  any other  commissions,  fees,  taxes or other
expenses incurred in connection with the exercise of your  subscription  rights.
None of the  subscription  agent,  the  information  agent or us will pay  these
expenses.

SUBSCRIPTION AGENT

   We have appointed Mellon Bank, N.A. as subscription  agent for this offering.
The subscription  agent's addresses for packages sent by hand, mail or overnight
courier are:


BY MAIL:                                 BY HAND:

Mellon Bank, N.A.                        Mellon Bank, N.A.
c/o Mellon Investor Services LLC         c/o Mellon Investor Services LLC
P.O. Box 3301                            120 Broadway, 13th Floor
South Hackensack, NJ 07606               New York, New York 10271
Attention: Reorganization Dept.          Attention: Reorganization Dept.

BY OVERNIGHT COURIER:

Mellon Bank, N.A.
c/o Mellon Investor Services LLC
85 Challenger Road
Overpeck Centre
Ridgefield Park, NJ 07660
Attention: Reorganization Dept.

   The subscription agent's telephone number is 800-932-6798. You should deliver
your subscription  certificate and payment of the subscription price only to the
subscription  agent,  except  if your  shares  are held on  record  by a broker,
dealer,  nominee or other  custodial.  We will pay the fees and  expenses of the
subscription agent,  information agent and printer, which we estimate will total
$15,000.  We have also  agreed to  indemnify  the  subscription  agent  from any
liability which it may incur in connection with the offering.


                                    IMPORTANT

   Please  carefully  read  the   instructions   accompanying  the  subscription
certificate and follow those  instructions in detail.  Do not send  subscription
certificates  directly to us. You are  responsible  for choosing the payment and
delivery  method  for your  subscription  certificate,  and you  bear the  risks
associated  with such  delivery.  If you  choose to  deliver  your  subscription
certificate  and payment by mail,  we recommend  that you use  registered  mail,
properly insured, with return receipt requested. We also recommend that you mail
your  subscription  certificate and payment a sufficient number of days prior to
the record  date.  Because  uncertified  personal  checks may take at least five
business days to clear, we strongly urge you to pay, or arrange for payment,  by
means of certified or cashier's check or bank draft drawn upon a U.S. bank, or a
U.S. postal money order.



QUESTIONS AND ASSISTANCE CONCERNING THE RIGHTS

   If you have any questions or need  assistance  concerning  the procedures for
exercising your  subscription  rights, or if you would like additional copies of
this  prospectus or the  instructions,  you should contact us or the information
agent, as follows:
--------------------------------------------------------------------------------


             TENGASCO, INC.                   MELLON INVESTOR SERVICES LLC
            603 Main Avenue                        85 Challenger Road
               Suite 500                             Overpeck Centre
          Knoxville, TN 37902                   Ridgefield Park, NJ 07660
              865-523-1124                            800-932-6798
--------------------------------------------------------------------------------

CALCULATION OF RIGHTS EXERCISED

   If you do not  indicate  the  number of  rights  being  exercised,  or do not
forward  full payment of the total  subscription  price for the number of rights
that you indicate are being exercised, then you will be deemed to have exercised
your basic  subscription  privilege with respect to the maximum number of rights
that  may be  exercised  with  the  aggregate  subscription  price  payment  you
delivered to the subscription  agent. If we do not apply your full  subscription
price payment to your purchase of shares of our common stock, we will return the
excess  amount  to  you by  mail  without  interest  or  deduction  as  soon  as
practicable after the expiration date of the rights offering.

DETERMINATIONS REGARDING THE EXERCISE OF YOUR RIGHTS

   We will decide all questions  concerning the timeliness,  validity,  form and
eligibility of your exercise of your rights and our determinations will be final
and binding.  We, in our sole discretion,  may waive any defect or irregularity,
or permit a defect or  irregularity  to be corrected  within such time as we may
determine.  We may  reject the  exercise  of any of your  rights  because of any
defect or irregularity. We will not receive or accept any subscription until all
irregularities  have been  waived by us or cured by you  within  such time as we
decide, in our sole discretion.

   Neither we nor the subscription agent will be under any duty to notify you of
any  defect  or  irregularity  in  connection  with  your  submission  of rights
certificates  and we will not be liable for  failure to notify you of any defect
or irregularity.  We reserve the right to reject your exercise of rights if your
exercise is not in accordance with the terms of the rights offering or in proper
form.  We will also not accept your exercise of rights if our issuance of shares
of our common stock to you could be deemed  unlawful under  applicable law or is
materially burdensome to us.

REGULATORY LIMITATION

   We will not be  required to issue to you shares of common  stock  pursuant to
the rights  offering if, in our  opinion,  you would be required to obtain prior
clearance or approval from any state or federal  regulatory  authority to own or
control such shares if, at the time the subscription rights expire, you have not
obtained such clearance or approval.

EXPIRATION DATE, EXTENSIONS AND TERMINATION

   We may extend the rights  offering and the period for exercising  your rights
for up to 30 days, in our sole discretion.  The rights will expire at 5:00 p.m.,
New York City  time,  on  _________  2003 [not later than 30 days after the date
hereof],  unless we decide to extend the rights offering. If the commencement of
the rights offering is delayed,  the expiration date will be similarly extended.
If you do not exercise  your basic  subscription  privilege  prior to that time,
your  rights will be null and void.  We will not be required to issue  shares of
common  stock  to you if  the  subscription  agent  receives  your  subscription
certificate  or your payment  after that time,  regardless  of when you sent the
subscription   certificate  and  payment,  unless  you  send  the  documents  in
compliance with the guaranteed delivery procedures described above.



SHARES OF COMMON STOCK OUTSTANDING AFTER THE RIGHTS OFFERING

   Approximately  48.2  million  shares of our  common  stock will be issued and
outstanding after the rights offering,  assuming exercise in full of all rights.
Approximately 12.1 million shares of our common stock are issued and outstanding
as of the date hereof.

EFFECTS OF RIGHTS OFFERING ON OUR STOCK OPTION PLANS AND OTHER PLANS

   As  of  December  15,  2003,  there  were  outstanding  options  to  purchase
approximately  453,000  shares of our common  stock  issued or  committed  to be
issued  pursuant to stock options  granted by the Company and its  predecessors.
None of the  outstanding  options  has  antidilution  or  other  provisions  for
adjustment  to exercise  price or number of shares  which will be  automatically
triggered by the rights offering.  Each outstanding and unexercised  option will
remain unchanged and will be exercisable for the same number of shares of common
stock and at the same exercise price as before the rights offering.

EFFECTS OF RIGHTS OFFERING ON OUR PREFERRED STOCK

   As of December 15, 2003,  there were issued and  outstanding  an aggregate of
70,720 shares of our preferred stock as follows:

     o    28,679 shares of our Series A Cumulative  Convertible Preferred Stock,
          with  each  share  having  a   liquidation   preference  of  $100  and
          convertible  into shares of our common stock at an initial  conversion
          rate of $7.00 of liquidation preference per one share of common stock.
          As a result of adjustments made to date pursuant to the  anti-dilution
          provisions of such preferred  stock,  the current  conversion  rate is
          $5.13  of  liquidation  preference  per one  share  of  common  stock.
          Assuming that the rights offering is exercised in full, as a result of
          such  anti-dilution  provisions  the  conversion  rate will be further
          reduced  to $1.49 of  liquidation  preference  per one share of common
          stock.

     o    27,550 shares of our Series B Cumulative  Convertible Preferred Stock,
          with  each  share  having  a   liquidation   preference  of  $100  and
          convertible  into shares of our common stock at an initial  conversion
          rate of $9.00 of liquidation preference per one share of common stock.
          As a result of adjustments made to date pursuant to the  anti-dilution
          provisions of such preferred  stock,  the current  conversion  rate is
          $7.68 or  $11.04  of  liquidation  preference  per one share of common
          stock,  depending upon when such preferred stock was issued.  Assuming
          that the rights  offering is  exercised  in full,  as a result of such
          anti-dilution  provisions the conversion  rate will be further reduced
          to $3.01 or $2.11 of  liquidation  preference  per one share of common
          stock, depending on when such preferred stock was issued.

     o    14,491 shares of our Series C Cumulative  Convertible Preferred Stock,
          with  each  share  having  a   liquidation   preference  of  $100  and
          convertible  into shares of our common stock at an initial  conversion
          rate of $5.00 of liquidation preference per one share of common stock.
          As a result of adjustments made to date pursuant to the  anti-dilution
          provisions of such preferred  stock,  the current  conversion  rate is
          $4.69  of  liquidation  preference  per one  share  of  common  stock.
          Assuming that the rights offering is exercised in full, as a result of
          such  anti-dilution  provisions  the  conversion  rate will be further
          reduced  to $1.38 of  liquidation  preference  per one share of common
          stock.

   See "Description of Capital Stock."

EFFECTS OF RIGHTS  OFFERING  ON  DOLPHIN'S  AND/OR OUR  BOARD'S  SECURITIES  AND
OWNERSHIP.

   Discussed below, for illustrative purposes only, are scenarios which indicate
the  effect  the  rights  offering  and  related  share  issuance  could have on
Dolphin's  and/or our entire  Board's  relative  voting and  economic  interest.
Dolphin,  which is controlled by Peter E. Salas,  is discussed  here in light of
his the  status  as one of our  Board  members  and the  controlling  person  of



Dolphin,  which is our largest  stockholder and a creditor to which we owe loans
in an aggregate principal amount of $2,625,000, plus accrued interest. As of the
date hereof,  Dolphin  owns approximately  17.8% of our outstanding  common
stock and is deemed to beneficially own approximately 19.8% of our common stock.
As of the date hereof,  our entire Board of Directors as a group,  including Mr.
Salas,  controls  approximately  30.6% of our  outstanding  common  stock and is
deemed to beneficially own approximately  34.5% of our common stock.

   In the event that all shares of common stock  offered in the rights  offering
are fully  subscribed,  then  Dolphin  would  purchase  6,419,160  shares in the
offering and would, immediately following closing, continue to own approximately
17.8% of our outstanding  common stock and continue to be deemed to beneficially
own 19.8% of our common  stock.  In the event that  Dolphin were the only rights
holder to acquire  shares in the  offering,  then its  ownership of  outstanding
shares  would be limited by the terms of this  offering  to not more than 50% of
all outstanding shares immediately following the closing. In the absence of this
limitation,  Dolphin  might  have  been  able  to  obtain  ownership  of  up  to
approximately  79% of our outstanding  shares in the event that it were the only
rights holder to exercise its rights.

   In the event that all shares of common stock  offered in the rights  offering
are fully  subscribed,  then our entire  board of directors  collectively  would
purchase  17,468,184  shares in the  offering and would,  immediately  following
closing, continue to own approximately 30.6% of our outstanding common stock and
continue  to be deemed to  beneficially  own  approximately  34.5% of our common
stock.  In the event  that the  entire  board  were the only  rights  holders to
acquire  shares in the  offering,  then its aggregate  ownership of  outstanding
shares would be approximately 81.9%.

OTHER MATTERS

   We are not making this rights offering in any state or other  jurisdiction in
which it is  unlawful  to do so, nor are we selling or  accepting  any offers to
purchase any shares of our common stock from rights holders who are residents of
those states or other jurisdictions. We may delay the commencement of the rights
offering  in those  states or other  jurisdictions,  or change  the terms of the
rights  offering,  in order to comply with the  securities law  requirements  of
those states or other jurisdictions. We may decline to make modifications to the
terms of the rights offering  requested by those states or other  jurisdictions,
in which case, if you are a resident in those states or jurisdictions,  you will
not be eligible to participate in the rights offering.



                          DESCRIPTION OF CAPITAL STOCK

   As of December 15, 2003, our authorized capital stock consisted of 50,000,000
shares of common stock,  par value $0.001 per share,  and  25,000,000  shares of
preferred  stock, par value $0.001 per share. As of that date, we had 12,049,977
shares  of  common  stock  outstanding  and an  aggregate  of  70,720  shares of
preferred stock outstanding. The following is a summary of the material terms of
our capital  stock.  This  summary does not purport to be complete or to contain
all the  information  that may be  important  to you,  and is  qualified  in our
entirety by reference to our articles of incorporation,  as amended, and bylaws,
as amended.  We encourage you to read the  provisions of these  documents to the
extent they relate to your individual investment strategy.

PREFERRED STOCK

   Our articles of incorporation authorize us to issue preferred stock in one or
more series having designations, rights, and preferences determined from time to
time by our  Board  of  Directors.  Accordingly,  subject  to  applicable  stock
exchange rules and the terms of existing preferred stock, our Board of Directors
is  empowered,  without the  approval of the holders of common  stock,  to issue
shares of preferred stock with dividend,  liquidation,  conversion,  voting,  or
other rights that could adversely affect the voting power or other rights of the
holders of common stock.  In some cases,  the issuance of preferred  stock could
delay  a  change  of  control  of us or  make  it  harder  to  remove  incumbent
management.  Preferred stock could also restrict dividend payments to holders of
our common stock. To date, we have issued shares of preferred stock as described
below.

   SERIES A 8%  CUMULATIVE  CONVERTIBLE  PREFERRED  STOCK.  We have  outstanding
28,679  shares  of our  Series A  Preferred  Stock,  with  each  share  having a
liquidation  preference  of $100.  The  Series A  Preferred  Stock has no voting
rights prior to the  conversion  of such shares into shares of our common stock.
Each $100  liquidation  preference of Series A Preferred Stock is convertible at
the election of the holder into shares of our common stock at an initial rate of
$7.00 of liquidation preference of the Series A Preferred Stock per one share of
our common stock. The conversion  price will be adjusted  downwards in the event
of the issuance of any new shares of our common stock,  or options or securities
exercisable, convertible or exchangeable into new shares of our common stock, at
a price  per  share  of  common  stock  less  than  $7.00,  subject  to  further
adjustment.  As a result  of  adjustments  already  made to date to the  initial
conversion rate, the current conversion rate is $5.13 of liquidation  preference
of the Series A Preferred Stock per one share of our common stock. Assuming that
the rights  offering is exercised in full,  as a result  thereof the  conversion
rate of the  Series  A  Preferred  Stock  will be  further  reduced  to $1.49 of
liquidation preference per one share of our common stock.

   The holders of the Series A  Preferred  Stock are  entitled  to a  cumulative
dividend  at a rate of 8% of the  liquidation  preference  per share per  annum,
payable  quarterly on each March 31, June 30,  September 30 and December 31, but
only when,  as and if declared by the Board of  Directors  out of funds  legally
available  therefor.  All accrued but unpaid dividends accrue interest after the
respective  payment date at a rate of 8% per annum. In the event that we fail to
make any two of six  consecutive  quarterly  dividend  payments  on the Series A
Preferred  Stock,  the holders of the Series A Preferred Stock have the right to
appoint  directors  that will  constitute a majority of our board of  directors.
That appointed majority of our board of directors would remain until all accrued
and unpaid  dividends  on the Series A  Preferred  Stock have been paid.  During
2002, we failed to pay the third and fourth quarterly  dividend  payments on the
Series A  Preferred  Stock.  In  February  2003,  the  holders  of the  Series A
Preferred  Stock  designated  four members of the board of  directors,  who were
elected to vacancies on the board and who currently serve.

   We may redeem all, but not less than all, of the outstanding shares of Series
A Preferred Stock upon the payment of the per share liquidation preference, plus
accrued and unpaid dividends,  subject to certain circumstances,  including that
our  common  stock  has a  closing  sale  price  greater  than  150% of the then
conversion rate for the Series A Preferred Stock for sixty  consecutive  trading
days prior to the date of  redemption.  In  addition,  we are required to redeem
one-twentieth  of the  maximum  number of shares  of  Series A  Preferred  Stock
outstanding  commencing on October 1, 2003 and each  quarterly  date  thereafter
that such shares are outstanding.



   If we adopt a plan of liquidation or of dissolution,  or commence a voluntary
case under the federal bankruptcy laws or similar laws or upon the occurrence of
specified  similar  events,  then the holders of Series A Preferred  Stock shall
have a liquidation preference over all other outstanding shares of our preferred
stock.

   SERIES B 8%  CUMULATIVE  CONVERTIBLE  PREFERRED  STOCK.  We have  outstanding
27,550  shares  of our  Series B  Preferred  Stock,  with  each  share  having a
liquidation  preference  of $100.  The  Series B  Preferred  Stock has no voting
rights prior to the  conversion  of such shares into shares of our common stock.
Each $100  liquidation  preference of Series B Preferred Stock is convertible at
the election of the holder into shares of our common stock at an initial rate of
$9.00 of liquidation preference of the Series B Preferred Stock per one share of
our common stock. In addition,  such conversion may be required by us as to all,
but not less than all, of the outstanding  Series B Preferred Stock in the event
that our common  stock has a closing  sale price  greater  than 150% of the then
conversion rate for the Series B Preferred Stock for twenty consecutive  trading
days prior to such  forced  conversion.  The  conversion  price will be adjusted
downwards  in the event of the  issuance of any new shares of common  stock,  or
options or securities  exercisable,  convertible or exchangeable into new shares
of our  common  stock,  at a price per share of common  stock  less than  $9.00,
subject to further  adjustment.  As a result of adjustments already made to date
to the initial  conversion price, the current conversion rate is either $7.68 or
$11.04  per one share of our  common  stock,  depending  upon when the  Series B
Preferred  Stock was issued.  Assuming that the rights  offering is exercised in
full, as a result  thereof the conversion  rate of the Series B Preferred  Stock
will be further  reduced to either $3.01 or $2.11 of liquidation  preference per
one share of our common  stock,  depending on when the Series B Preferred  Stock
was issued.

   The holders of the Series B  Preferred  Stock are  entitled  to a  cumulative
dividend  at a rate of 8% of the  liquidation  preference  per share per  annum,
payable  quarterly on each March 31, June 30,  September 30 and December 31, but
only when,  as and if declared by the Board of  Directors  out of funds  legally
available  therefor.  All accrued but unpaid dividends accrue interest after the
respective payment date at a rate of 8% per annum.

   We may redeem all, but not less than all, of the outstanding shares of Series
B Preferred Stock upon the payment of the per share liquidation preference, plus
accrued and unpaid dividends,  subject to certain circumstances,  including that
our  common  stock  has a  closing  sale  price  greater  than  150% of the then
conversion rate for the Series B Preferred Stock for sixty  consecutive  trading
days prior to the date of redemption. In addition, we are required to redeem all
of the  outstanding  Series B Preferred  Stock at a price per share equal to the
liquidation  preference,  plus any and all accrued and unpaid dividends,  on the
fifth  anniversary of the first issuance of the Series B Preferred Stock,  which
anniversary will be in March 2005.

   If we adopt a plan of liquidation or of dissolution,  or commence a voluntary
case under the federal bankruptcy laws or similar laws or upon the occurrence of
specified  similar  events,  then the holders of Series B Preferred  Stock shall
have a liquidation  preference equal to the liquidation  preference of all other
outstanding  shares of our  preferred  stock,  other than the Series A Preferred
Stock, which is senior to the Series B Preferred Stock in this respect.

   SERIES C 6%  CUMULATIVE  CONVERTIBLE  PREFERRED  STOCK.  We have  outstanding
14,491  shares  of our  Series C  Preferred  Stock,  with  each  share  having a
liquidation  preference  of $100.  The  Series C  Preferred  Stock has no voting
rights prior to the  conversion  of such shares into shares of our common stock.
Each $100  liquidation  preference of Series C Preferred Stock is convertible at
the election of the holder into shares of our common stock at an initial rate of
$5.00 of liquidation preference of the Series C Preferred Stock per one share of
our common stock. In addition,  such conversion may be required by us as to all,
but not less than all, of the outstanding  Series C Preferred Stock in the event
that our common  stock has a closing  sale price  greater  than 150% of the then
conversion rate for the Series C Preferred Stock for twenty consecutive  trading
days prior to such  forced  conversion.  The  conversion  price will be adjusted
downwards  in the event of the  issuance of any new shares of common  stock,  or
options or securities  exercisable,  convertible or exchangeable into new shares
of our  common  stock,  at a price per share of common  stock  less than  $5.00,
subject to further  adjustment.  As a result of adjustments already made to date
to the initial  conversion  price, the current  conversion rate is $4.69 per one
share of our common  stock.  Assuming  that the rights  offering is exercised in
full, as a result  thereof the conversion  rate of the Series C Preferred  Stock
will be further reduced to $1.38 of liquidation  preference per one share of our
common stock.

     The holders of the Series C Preferred  Stock are  entitled to a  cumulative
dividend  at a rate of 6% of the  liquidation  preference  per share per  annum,
payable  quarterly on each March 31, June 30,  September 30 and December 31, but



only when,  as and if declared by the Board of  Directors  out of funds  legally
available  therefor.  All accrued but unpaid dividends accrue interest after the
respective payment date at a rate of 6% per annum.

   We may redeem all, but not less than all, of the outstanding shares of Series
C Preferred Stock upon the payment of the per share liquidation preference, plus
accrued and unpaid dividends,  subject to certain circumstances,  including that
our  common  stock  has a  closing  sale  price  greater  than  150% of the then
conversion rate for the Series C Preferred Stock for sixty  consecutive  trading
days prior to the date of redemption. In addition, we are required to redeem all
of the  outstanding  Series C Preferred  Stock at a price per share equal to the
liquidation  preference,  plus any and all accrued and unpaid dividends,  on the
fifth  anniversary of the first issuance of the Series C Preferred Stock,  which
anniversary will be in July 2006.

   If we adopt a plan of liquidation or of dissolution,  or commence a voluntary
case under the federal bankruptcy laws or similar laws or upon the occurrence of
specified  similar  events,  then the holders of Series B Preferred  Stock shall
have a liquidation  preference equal to the liquidation  preference of all other
outstanding  shares of our  preferred  stock,  other than the Series A Preferred
Stock, which is senior to the Series C Preferred Stock in this respect.

COMMON STOCK

   VOTING RIGHTS.  Each share of our common stock is entitled to one vote in the
election  of  Directors  and other  matters.  A majority of shares of our voting
stock  constitute a quorum at any meeting of stockholders.  Common  stockholders
are not entitled to cumulative voting rights.

   DIVIDENDS.  Subject to the preferential  rights of any outstanding  shares of
preferred  stock  and the  restrictive  terms  of our  credit  agreement,  which
prohibit the payment of  dividends,  dividends  may be paid to holders of common
stock  as may be  declared  by our  Board  of  Directors  out of  funds  legally
available  for that  purpose.  We do not intend to pay  dividends at the present
time or in the foreseeable future.

   LIQUIDATION.  If we  liquidate,  dissolve  or wind-up  our  business,  either
voluntarily  or not,  common  stockholders  will  receive  pro rata  all  assets
remaining  after we pay our creditors and the holders of our preferred  stock as
described above.



                 UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

   The  following  discussion  is a summary of the material  federal  income tax
consequences  of the rights  offering to holders of common  stock that hold such
stock as a capital  asset for federal  income tax purposes.  This  discussion is
based on laws, regulations,  rulings and decisions in effect on the date hereof,
all of which are subject to change  (possibly  with  retroactive  effect) and to
differing interpretations. This discussion applies only to holders that are U.S.
persons,  which is defined  as a citizen or  resident  of the United  States,  a
domestic partnership, a domestic corporation,  any estate the income of which is
subject to U.S. federal income taxation  regardless of its source, and any trust
so long  as a court  within  the  United  States  is  able to  exercise  primary
supervision  over the  administration  of the trust and one or more U.S. persons
have the authority to control all substantial decisions of the trust.

   This  discussion does not address all aspects of federal income taxation that
may be  relevant  to holders in light of their  particular  circumstances  or to
holders who may be subject to special tax treatment  under the Internal  Revenue
Code of 1986,  as amended,  including  holders who are dealers in  securities or
foreign  currency,  foreign  persons  (defined  as all  persons  other than U.S.
persons),  insurance  companies,  tax-exempt  organizations,   banks,  financial
institutions,  broker-dealers, holders who hold common stock as part of a hedge,
straddle,  conversion  or other risk  reduction  transaction,  or  holders  that
acquired common stock pursuant to the exercise of compensatory  stock options or
warrants or otherwise as compensation.

   We have not sought, and will not seek, an opinion of counsel or a ruling from
the Internal  Revenue Service  regarding the federal income tax  consequences of
the rights  offering or the related share issuance.  The following  summary does
not address the tax  consequences  of the rights  offering or the related  share
issuance under foreign,  state, or local tax laws.  ACCORDINGLY,  EACH HOLDER OF
COMMON STOCK SHOULD  CONSULT ITS TAX ADVISOR WITH RESPECT TO THE  PARTICULAR TAX
CONSEQUENCES  OF THE RIGHTS  OFFERING  OR THE  RELATED  SHARE  ISSUANCE  TO SUCH
HOLDER.

   The federal income tax consequences for a holder of common stock on a receipt
of subscription rights under the rights offering are as follows:

   A holder will not recognize taxable income for federal income tax purposes in
connection with the receipt of subscription rights in the rights offering.

   Except  as  provided  in  the  following  sentence,  the  tax  basis  of  the
subscription rights received by a holder in the rights offering will be zero. If
either (i) the fair  market  value of the  subscription  rights on the date such
subscription  rights are distributed is equal to at least 15% of the fair market
value on such date of the common  stock with  respect to which the  subscription
rights are received or (ii) the holder  elects,  by attaching a statement to its
federal income tax return for the taxable year in which the subscription  rights
are  received,  to allocate  part of the tax basis of such  common  stock to the
subscription  rights, then upon exercise or transfer of the subscription rights,
the holder's tax basis in the common stock will be allocated  between the common
stock and the subscription  rights in proportion to their respective fair market
values on the date the subscription  rights are distributed.  A holder's holding
period for the subscription  rights received in the rights offering will include
the  holder's  holding  period  for the common  stock with  respect to which the
subscription rights were received. We do not expect that the value of the rights
will exceed 15% of the fair  market  value of the common  stock with  respect to
which the subscription rights are received.

   A holder that allows the subscription  rights received in the rights offering
to expire will not recognize  any gain or loss,  and the tax basis of the common
stock owned by such holder with respect to which such  subscription  rights were
distributed  will be equal to the tax  basis of such  common  stock  immediately
before the receipt of the subscription rights in the rights offering.

   A  holder  will not  recognize  any gain or loss  upon  the  exercise  of the
subscription rights received in the rights offering.

   The  tax  basis  of  the  common  stock  acquired  through  exercise  of  the
subscription  rights will equal the sum of the subscription price for the common
stock and the holder's tax basis, if any, in the rights as described above.



   The holding  period for the common  stock  acquired  through  exercise of the
subscription  rights  will  begin  on  the  date  the  subscription  rights  are
exercised.

                              PLAN OF DISTRIBUTION

   On or about  _________,  2003, we will  distribute the  subscription  rights,
subscription  certificates,  and copies of this prospectus to persons that owned
shares  of  common  stock  on  _______,  2003.  If you  wish  to  exercise  your
subscription rights and purchase shares of common stock, you should complete the
subscription  certificate  and return it with  payment  for the  shares,  to the
subscription  agent, Mellon Investor Services LLC, at the address on page 53. If
you have any questions, you should contact.

   We have agreed to pay the  subscription  agent a fee plus  certain  expenses,
which we estimate will total  approximately  $15,000. We estimate that our total
expenses in connection with the rights offering will be approximately $150,000.

                           TENNESSEE ANTI-TAKEOVER LAW

   The Tennessee  Control Share  Acquisition Act strips a purchaser's  shares of
voting  rights  any time an  acquisition  of shares in a  Tennessee  corporation
brings the purchaser's voting power to one-fifth, one-third or a majority of all
voting power.  The  purchaser's  voting  rights can be  reinstated  only after a
majority  vote of the other  stockholders.  The  purchaser  may demand a special
meeting of  stockholders  to conduct such a vote. A  corporation  may or may not
redeem the purchaser's  shares if the purchaser's  shares are not granted voting
rights.  The Tennessee Control Share Acquisition Act applies only to a Tennessee
corporation  that has  adopted a provision  in its  charter or bylaws  expressly
declaring that the Tennessee  Control Share  Acquisition  Act applies to it. The
Tennessee  Control Share Acquisition Act currently does not apply to the Company
..

   The Tennessee  Investor  Protection Act applies to tender offers  directed at
corporations  that have  substantial  assets in  Tennessee  and that are  either
incorporated  in or have a principal  office in  Tennessee.  The Act requires an
offeror  making a tender  offer for such a  corporation  to file a  registration
statement  with the  Commissioner  of  Commerce  and  Insurance.  If the offeror
intends to gain control of the  corporation,  the  registration  statement  must
indicate any plans the offeror has for the  corporation.  The  Commissioner  may
require additional  information  material to the takeover offer and may call for
hearings. The Act does not apply to an offeror if the target corporation's board
of directors  recommends the offer to its  stockholders.  We do not believe that
the Act  applies  to us and that in any  event  this  offering  is  exempt.  The
Tennessee Investor  Protection Act also requires the offeror and the corporation
to deliver to the  Commissioner  all  solicitation  materials used in connection
with the  tender  offer.  This  act  also  prohibits  fraudulent,  deceptive  or
manipulative  acts or  practices by the offeror or the target  corporation.  The
Tennessee   Business   Combination  Act  requires  a  five-year   moratorium  on
transactions   between  certain   Tennessee   corporations  and  an  "interested
stockholder" (generally, a 10% or greater stockholder) unless the transaction or
the  stockholder's  becoming  an  "interested  stockholder"  is  approved by the
directors before the stockholder attains the status of "interested stockholder."
A corporation that would otherwise be covered by this Act may exempt itself from
the Act by adopting a charter provision  specifically  stating the corporation's
option to be exempt.

                      LIMITATION OF LIABILITY OF DIRECTORS

   [All  directors are  indemnified  by us, both by operation of Tennessee  Code
Annotated  Sections  48-18-501  through 509 and since 1995 by  resolution of our
board of directors,  against  liability and expenses  including  attorney's fees
incurred by them as a result of serving on our board of directors. The statutory
provisions  require a finding that the conduct of the director was in good faith
and in the best  interest  of the  company  and does not extend to cases where a
director is found to be liable to the company itself. Such a finding may be made
by uninvolved directors, a committee of the board or independent counsel.

   Tennessee Code Annotated Section 48-15-503  provides for the  indemnification
of  directors  and of  corporate  officers  where the  director  or  officer  is
successful in defense of any proceeding he or she became involved in as a result



of being or having been in such position,  unless the corporate  charter forbids
such indemnification.  Our corporate charter contains no such bar or prohibition
of indemnification of our directors or officers.

   Tennessee  statutes further provide that the rights to  indemnification  of a
director do not  preclude  other bases of  indemnification,  whether such rights
arise by charter, bylaws, shareholder resolution, agreement or board resolution,
provided  there is no breach  of duty of  loyalty  to the  company,  bad  faith,
intentional  misconduct or knowing violation of law.  Accordingly,  our board of
directors on August 17, 1995,  unanimously  resolved to indemnify  directors and
executive  officers  on a  mandatory  basis to the  fullest  extent  of the laws
referenced  above for the entire period a party is subject to any possible legal
action or claim by reason of having so served.

   Tennessee law permits, but does not require, insurance to be obtained to fund
indemnity obligations. We do not have any such insurance.

   Holders of common  stock have no  preemptive,  subscription,  redemption,  or
conversion rights.

   The transfer  agent and  registrar  for the common  stock is Mellon  Investor
Services LLC.



                                  LEGAL MATTERS

   Certain  legal  matters  with  respect to the validity of the issuance of the
shares of common stock offered by this  Prospectus will be passed upon for us by
Cary V. Sorensen, Esq.

                                    EXPERTS

   Our  consolidated  financial  statements as of December 31, 2002 and 2001 and
for each of the three years in the period ended  December  31, 2002  included in
this  Prospectus  and in the  Registration  Statement  on Form S-1 have  been so
included in reliance upon the reports of BDO Seidman LLP, independent  certified
public  accountants to the extent and for the periods set forth in their reports
(which  contain an  explanatory  paragraph  regarding the  Company's  ability to
continue as a going  concern),  given upon the authority of said firm as experts
in accounting and auditing.

   Reserve  analyses and  information as of December 31, 2002,  included in this
Prospectus and the  Registration  Statement on Form S-1 have been so included in
reliance on the reserve  reports  dated  February  10, 2003 and March 28,  2003,
respectively, prepared by Ryder Scott Company, L.P. of Houston, Texas.

                       WHERE YOU CAN FIND MORE INFORMATION

   We are subject to the informational  requirements of the Securities  Exchange
Act  of  1934.  Accordingly,   we  file  reports,  proxy  statements  and  other
information  with the SEC. You may read and copy any materials that we file with
the  SEC  at  the  SEC's  Public  Reference  Room  at 450  Fifth  Street,  N.W.,
Washington,  D.C.  20549 upon  payment of the  prescribed  fees.  You may obtain
information on the operation of the Public  Reference Room by calling the SEC at
1-800-SEC-0330.  The SEC also maintains an Internet site that contains  reports,
proxy  information  statements  and other  materials  that are filed through the
SEC's Electronic Data Gathering,  Analysis, and Retrieval, or EDGAR, system. You
can access this web site at http://www.sec.gov.

   We have filed a registration  statement on Form S-1 with the SEC with respect
to  this  rights  offering.  This  prospectus  is a  part  of  the  registration
statement,  but  does  not  contain  all  of  the  information  included  in the
registration  statement.  You may wish to inspect the registration statement and
the exhibit to that registration  statement for further information with respect
to us and the securities offered in this prospectus.  Copies of the registration
statement  and the  exhibit to such  registration  statement  are on file at the
offices of the SEC and may be obtained upon payment of the prescribed fee or may
be  examined  without  charge  at the  public  reference  facilities  of the SEC
described  above.   Statements  contained  in  this  prospectus  concerning  the
provisions of documents are necessarily  summaries of the material provisions of
such documents,  and each statement is qualified in our entirety by reference to
the copy of the applicable document filed with the SEC.



                          INDEX TO FINANCIAL STATEMENTS


            Independent Auditors' Report....................  F-2

            Consolidated Financial Statements

               Consolidated Balance Sheets..................  F-3 and F-4

               Consolidated Statements of Loss..............  F-5

               Consolidated Statements
                of Stockholders' Equity.....................  F-6 and F-7

               Consolidated Statements of Cash Flows........  F-8 through F-10

               Notes to Consolidated Financial Statements...  F-11 through F-34




Independent Auditors' Report



Board of Directors
Tengasco, Inc. and Subsidiaries
Knoxville, Tennessee

We have audited the accompanying  consolidated balance sheets of Tengasco,  Inc.
and Subsidiaries as of December 31, 2002 and 2001, and the related  consolidated
statements  of loss,  stockholders'  equity and cash flows for each of the three
years in the period ended December 31, 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 audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audits 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 used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Tengasco,  Inc. and
Subsidiaries  as of  December  31,  2002  and  2001,  and the  results  of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2002 in conformity with accounting principles generally accepted in
the United States of America.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 1 to the
financial statements,  the Company has suffered recurring losses from operations
and has an accumulated  deficit of $27,776,726.  Additionally,  during 2002, the
Company's  primary lender has  classified the remaining  amount of $7,501,777 as
immediately  due  and  payable,  resulting  in  a  significant  working  capital
deficiency.  Such matters raise substantial doubt about the Company's ability to
continue as a going concern.  Management's  plans in regard to these matters are
also  described  in  Note  1.  The  financial  statements  do  not  include  any
adjustments that might result from the outcome of this uncertainty.




Atlanta, Georgia
February 27, 2003




                         CONSOLIDATED BALANCE SHEETS

                                                                  SEPTEMBER 30,
DECEMBER 31,                             2002          2001           2003
================================================================================
                                                                  (unaudited)
Assets (Note 1)

Current
Cash and cash equivalents            $  184,130    $  393,451    $  332,185
  Investments                            34,500       150,000        34,500
  Accounts receivable                   730,667       661,475       795,916
  Participant receivables                70,605        84,097        63,297
  Inventory                             262,748       159,364       262,748

  Current portion of loan fees, net     323,856             -       210,380
  Other                                       -             -        67,352
--------------------------------------------------------------------------------

Total current assets                  1,606,506     1,448,387     1,766,378

Oil and gas properties, net
  (on the basis
  Of full cost accounting) (Note 4)  13,864,321    13,269,930    13,096,898

Completed pipeline facilities, net
  (Note 5)                           15,372,843    15,039,762    15,312,212

Other property and equipment, net
  (Note 6)                            1,685,950     1,680,104     1,482,202

Restricted cash                               0       120,872             0

Loan fees, net of accumulated
  amortization of $13,384 and
 $21,590, respectively                   40,158       496,577             0

Other assets                             14,613        72,613         5,213
--------------------------------------------------------------------------------

                                    $32,584,391   $32,128,245   $31,662,903
================================================================================
                    SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.





                                                                  SEPTEMBER 30,
DECEMBER 31,                             2002          2001           2003
================================================================================
                                                                  (unaudited)
Liabilities and Stockholders' Equity

Current liabilities
  Current maturities of long-term
   debt (Note 1)                    $ 7,861,245   $ 6,399,831   $ 6,724,998
  Accounts payable - trade            1,396,761     1,208,164       839,553
  Accrued interest payable               61,141        54,138       167,227
  Accrued dividends payable (Note 9)    254,389       112,458       470,543
  Current maturities of long term
   debt to related parties                    -             -     2,234,000
  Other accrued liabilities              31,805             -       627,016
--------------------------------------------------------------------------------

Total current liabilities             9,605,341     7,774,591    11,063,337

Long term debt to related parties
  (Note 7)                              750,000             -             -

Asset retirement obligations
  (Note 16)                                   -             -       666,421

Long term debt, less current
  maturities (Note 7)                 1,256,209     3,902,757       590,055
--------------------------------------------------------------------------------

Total liabilities                    11,611,550    11,677,348    12,319,813
--------------------------------------------------------------------------------

Commitments and contingencies
  (Notes 1 and 8)

Mandatorily  redeemable preferred
stock, $.001 par value; authorized
25,000,000 shares (Note 9):
  Series A 8% cumulative,
   convertible, mandatorily
   redeemable; 28,679 and shares
   outstanding; redemption value
   $2,867,900                         2,867,900     2,867,900     2,867,900
  Series B 8% cumulative,
   convertible, mandatorily
   redeemable; 27,550 shares
   outstanding; redemption value
   $2,755,000, net of related
   commissions                        2,591,150     2,591,150     2,591,150
  Series C 6% cumulative,
   convertible, mandatorily
   redeemable; 14,491 shares
   outstanding; redemption value
   $1,449,100, net of related
   commissions                        1,303,168             -     1,425,207
--------------------------------------------------------------------------------

Total mandatorily redeemable
preferred stock                       6,762,218     5,459,050     6,884,257
--------------------------------------------------------------------------------

Stockholders' equity (Notes 10
and 11)
  Common stock, $.001 par value;
   authorized 50,000,000 shares;
   11,459,279, 10,560,605
   And 12,018,477 shares issued,
   respectively                          11,460        10,561        12,065
  Additional paid-in capital         42,237,276    39,242,555    42,855,693
  Accumulated deficit               (27,776,726)  (24,115,382)  (30,147,538)
  Accumulated other comprehensive
   loss                                (115,500)            -      (115,500)
  Treasury Stock, at cost, 14,500
   shares                              (145,887)     (145,887)     (145,887)
--------------------------------------------------------------------------------

Total stockholders' equity           14,210,623    14,991,847    12,458,833
--------------------------------------------------------------------------------
                                      $
                                    $32,584,391   $32,128,245   $31,662,903
================================================================================
                    SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.






                                 CONSOLIDATED STATEMENTS OF LOSS



                                                                           NINE MONTHS ENDED
                                                                                JUNE 30,
YEAR ENDED DECEMBER 31,           2002         2001          2000          2003        2002
=================================================================================================
                                                                              (unaudited)
                                                                       
Revenues and other income
  Oil and gas revenues         $5,437,723   $6,656,758    $5,241,076    $4,907,216    $3,859,050

  Pipeline transportation
   revenues                       259,677      296,331             -       145,472       197,333
  Interest Income                   3,078       43,597        45,905           766         2,782
-------------------------------------------------------------------------------------------------

Total revenues and other
 income                         5,700,478    6,996,686     5,286,981     5,053,454     4,059,165
-------------------------------------------------------------------------------------------------

Costs and expenses
  Production costs and
   taxes                        3,094,731    2,951,746     2,614,414     2,571,898     2,084,597
  Depreciation, depletion
   and amortization
   (Notes 4, 5 and 6)           2,413,597    1,849,963       371,249     1,887,333     1,731,182
  General and
   administrative costs         1,868,141    2,957,871     2,602,311     1,112,289     1,527,988
  Interest expense                578,039      850,965       415,376       462,518       448,046
  Public relations                193,229      293,448       106,195        29,131       176,098
  Professional fees               707,296      355,480       719,320       485,270       539,198
-------------------------------------------------------------------------------------------------

Total costs and expenses        8,855,033    9,259,473     6,828,865     6,548,439     6,507,109
-------------------------------------------------------------------------------------------------

Net loss before cumulative
  effect of a change in
  accounting principle         (3,154,555)  (2,262,787)   (1,541,884)   (1,494,985)   (2,447,944)
Cumulative effect of a
  change in accounting
  principle (Note 16)                   -            -             -      (351,204)            -
-------------------------------------------------------------------------------------------------

Net loss                       (3,154,555)  (2,262,787)   (1,541,884)   (1,846,189)   (2,447,944)
Dividends on preferred
  Stock                          (506,789)    (391,183)     (257,557)      402,583       372,595
-------------------------------------------------------------------------------------------------

Net loss attributable to
  common stockholders         $(3,661,344)  (2,653,970)  $(1,799,441)  $(2,248,772)  $(2,820,539)
-------------------------------------------------------------------------------------------------

Earnings per share data:

Net loss before cumulative
  effect of change in
  accounting principle           $  (0.29)      $(0.22)       $(0.17)       $(0.13)       $(0.22)

Cumulative effect of change
  in accounting principle               -            -             -        $(0.03)            -

Net loss                            (0.29)      $(0.22)       $(0.17)       $(0.16)       $(0.22)

Dividends on preferred stock        (0.04)      $(0.04)       $(0.02)       $(0.03)       $(0.04)

Net loss attributable to
  common stockholder                (0.33)      $(0.26)       $(0.19)       $(0.19)       $(0.26)

Weighted average shares
  Outstanding                  11,062,436   10,235,253     9,253,622    11,919,477    10,933,588
=================================================================================================

                    SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.




                        CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY


                                                                 COMMON STOCK       ADDITIONAL
                                                              -----------------      PAID-IN
                                                              SHARE      AMOUNT      CAPITAL
                                                              -----      ------      -------
                                                                          
Balance, January 1, 2000                                    8,532,882   $  8,533   $20,732,759
  Net loss                                                          -          -             -
  Common stock issued on conversion of debt                    73,669         74       449,920
  Common stock issued for exercised options                    20,715         21       179,992
  Common stock issued on conversion of preferred stock          8,818          9        49,991
  Stock option awards for professional services                     -          -       242,000
  Common stock issued in private placements,
   net of related expense                                     654,098        654     4,245,054
  Stock issued for services                                     5,376          5        41,993
  Dividends on convertible redeemable preferred stock               -          -            -
----------------------------------------------------------------------------------------------

Balance, December 31, 2000                                  9,295,558      9,296    25,941,709
  Net loss                                                          -          -             -
  Common stock issued with 5% stock dividend (Note 10)        498,016        498     6,374,111
  Common stock issued on conversion of debt                    93,069         93       523,157
  Common stock issued for exercised options                   274,932        275     2,340,725
  Common stock issued on conversion of preferred stock         12,347         13        70,988
  Common stock issued for services                             10,000         10        69,990
  Common stock issued in private placements, net of
   related expense                                            374,733        374     3,899,624
  Common stock issued as a charitable donation                  1,950          2        22,251
  Treasury stock purchased                                          -          -             -
  Dividends on convertible redeemable preferred stock               -          -             -
----------------------------------------------------------------------------------------------

Balance, December 31, 2001                                 10,560,605     10,561    39,242,555
  Net loss                                                          -          -             -
  Comprehensive loss
   Net loss                                                         -          -             -
   Other comprehensive loss                                         -          -             -
   Comprehensive loss                                               -          -             -
  Common stock issued in private placements, net of
   related expenses                                           850,000        850     2,676,150
  Common stock issued on conversion of debt                    20,592         20       119,980
  Common stock issued in purchase of equipment                 19,582         20       149,980
  Common stock issued for services                              8,500          9        48,611
  Dividends on convertible redeemable
preferred stock                                                     -          -             -
----------------------------------------------------------------------------------------------

Balance, December 31, 2002                                 11,459,279    $11,460   $42,237,276
  Net loss (unaudited)                                              -          -             -
  Common stock issued in private placement net of
   related expenses (unaudited)                               227,275        227       249,773
  Common stock issued for exercised options (unaudited)        94,000         94        46,906
  Common stock issued in conversion of debt (unaudited)        60,528         61        69,538
  Common stock issued for preferred dividend
   in arrears (unaudited)                                     154,824        154       170,155
  Common stock issued for charity (unaudited)                   3,571          4         5,710
  Accretion of issue cost on preferred stock (unaudited)            -          -             -
  Common stock issued for services (unaudited)                 55,000         55        69,945
  Common stock issued for litigation settlement (unaudited)    10,000         10         6,390
  Dividends on convertible redeemable
   preferred stock (unaudited)                                      -          -             -
  Cumulative effect of a change in accounting
   principle (unaudited)                                            -          -             -
----------------------------------------------------------------------------------------------

  Balance, September 30, 2003 (unaudited)                  12,064,477     12,065    42,855,693
==============================================================================================









  ACCUMULATED
    OTHER
 COMPREHENSIVE       ACCUMULATED    COMPREHENSIVE      TREASURY STOCK
 INCOME (LOSS)         DEFICIT          LOSS          SHARES     AMOUNT        TOTAL
---------------        -------          ----          ------     ------        -----
                                                             
   $         -      $(13,287,362)                          -          -      7,453,930
             -        (1,541,884)                          -          -     (1,541,884)
             -                 -                           -          -        449,994
             -                 -                           -          -        180,013
             -                 -                           -          -         50,000
             -                 -                           -          -        242,000
             -                 -                           -          -      4,245,708
             -                 -                           -          -         41,998
             -          (257,557)                          -          -       (257,557)
---------------------------------------------------------------------------------------

             -       (15,086,803)                          -          -     10,864,202
                      (2,262,787)                          -          -     (2,262,787)
             -        (6,374,609)                          -          -              -
             -                 -                           -          -        523,250
             -                 -                           -          -      2,341,000
             -                 -                           -          -         71,001
                               -                           -          -         70,000

             -                 -                           -          -      3,899,998
          -                 -                              -          -         22,253
          -                 -                         14,500   (145,887)      (145,887)
          -          (391,183)                             -          -       (391,183)
---------------------------------------------------------------------------------------

             -       (24,115,382)                     14,500   (145,887)    14,991,847
             -        (3,154,555)                          -          -     (3,154,555)

             -                 -      (3,154,555)          -          -              -
      (115,500)                -        (115,500)          -          -       (115,500)
                                     -----------
                                     -----------
             -                 -      (3,270,055)          -          -              -

                               -                           -          -      2,677,000
                               -                           -          -        120,000
                               -                           -          -        150,000
                               -                           -          -         48,620
             -          (506,789)                          -          -       (506,789)
---------------------------------------------------------------------------------------

      (115,500)     $(27,776,726)                     14,500  $(145,887)   $14,210,623
             -        (1,494,985)                          -          -     (1,494,985)
             -                 -                           -          -        250,000
             -                 -                           -          -         47,000
             -                 -                           -          -         69,599
             -                 -                           -          -        170,309
             -                 -                           -          -          5,714

             -          (122,040)                          -          -       (122,040)
             -                 -                           -          -         70,000
             -                 -                           -          -          6,400
             -          (402,583)                          -          -       (402,583)
             -          (351,204)                          -          -       (351,204)
---------------------------------------------------------------------------------------

     $(115,500)     $(30,147,538)                     14,500  $(145,887)   $12,458,833
=======================================================================================


                    SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.





                              CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                       NINE MONTHS ENDED
                                                                                          SEPTEMBER 30,
YEARS ENDED DECEMBER 31,                      2002        2001           2000          2003          2002
=============================================================================================================
                                                                                           (unaudited)
                                                                                  

Operating activities:
  Net loss                                $(3,154,555) $(2,262,787)  $(1,541,884)  $(1,494,985)  $(2,447,944)
  Adjustments to reconcile net
  loss to net cash used in
  operating activities:
     Cumulative effect of
      change in accounting
      principle                                     -            -             -             -             -
     Depreciation, depletion
      and amortization                      2,413,597    1,849,963       371,249     1,887,333     1,731,182
     Charitable donation and
      services paid in stock or
      stock options                                 -            -             -       122,714        48,620
     Compensation and
      services paid in stock
      options, stock warrants
      and common stock                         48,620       92,253       284,000             -             -
     Gain on sale of equipment                      -     (132,943)            -             -             -
     Changes in assets and
        liabilities:
      Accounts receivable                     (69,192)       3,814      (301,421)      (65,249)      (41,340)
      Participant receivables                  13,492            -             -         7,308             -
      Inventory                              (103,384)      91,981         8,408             -             -
      Other assets                             58,000            -             -             -             -
      Accounts payable--
        Trade                                 188,597      191,702       364,553      (557,208)       (5,021)
      Accrued interest
        Payable                                 7,003       (2,519)      135,435       106,086        (9,581)
      Other accrued liabilities                31,805      (52,640)     (140,955)      595,211             -
      Other                                         -            -             -       (57,952)            -
-------------------------------------------------------------------------------------------------------------

Net cash provided by (used in)
operating activities                         (566,017)    (221,176)     (820,615)      543,258      (724,084)
-------------------------------------------------------------------------------------------------------------

Investing activities:
  Additions to other property
   and equipment                             (214,897)    (285,722)   (1,276,783)            -      (154,526)
  Net additions to oil and gas
   Properties                              (1,982,529)  (4,821,883)   (1,456,996)      (45,312)   (1,796,600)
  Additions to pipeline facilities           (841,750)  (4,213,095)   (6,834,196)     (341,369)     (739,162)
  Decrease (increase) in
   restricted cash                            120,872     (120,872)      625,000             -       120,872
  Other                                        28,367       32,888         6,112             -        19,432
-------------------------------------------------------------------------------------------------------------

Net cash used in investing activities      (2,889,937)  (9,408,684)   (8,936,863)     (386,681)   (2,549,984)
-------------------------------------------------------------------------------------------------------------









                                                                                       NINE MONTHS ENDED
                                                                                          SEPTEMBER 30,
YEARS ENDED DECEMBER 31,                      2002        2001           2000          2003          2002
=============================================================================================================
                                                                                           (unaudited)
                                                                                   
Financing activities:
  Proceeds from exercise of
   Options                                $         -  $ 2,341,000   $   180,013             -             -
  Proceeds from borrowings                  2,063,139   10,442,068     6,493,563     1,484,000     1,703,103
  Repayments of borrowings                 (2,378,273)  (8,833,325)   (1,720,856)   (1,742,522)   (2,129,259)
  Net proceeds from issuance of
   common stock                             2,677,000    3,900,000     4,245,700       250,000     2,677,000
  Proceeds from private
   placements of convertible
   redeemable preferred stock, net          1,303,168    1,591,150     2,000,000             -     1,303,168
  Dividends on convertible
  redeemable preferred stock                 (364,858)    (357,503)     (257,557)            -      (350,859)
  Purchase of treasury stock                        -     (145,887)            -             -             -
  Payment of loan fees                        (53,543)    (518,167)            -             -             -
-------------------------------------------------------------------------------------------------------------

Net cash provided by financing
  activities                                3,246,633    8,419,336    10,940,863        (8,522)    3,203,156
-------------------------------------------------------------------------------------------------------------

Net change in cash and cash
  equivalents                                (209,321)  (1,210,524)    1,183,385       148,055       (70,912)

Cash and cash equivalents,
  beginning of year                           393,451    1,603,975       420,590       184,130       393,451
-------------------------------------------------------------------------------------------------------------

Cash and cash equivalents, end
of period                                 $   184,130   $  393,451   $ 1,603,975      $332,185      $322,539
=============================================================================================================

Supplemental disclosure of non-
  cash investing and financing
  activities:
  During 2001, the Company
   issued a 5% stock
   dividend of 498,016
   shares                                 $         -   $6,374,609   $         -      $      -      $      -
  During 2001 and 2000, the
   Company converted
   preferred stock to
   common stock                           $         -   $   71,000   $    50,000      $      -      $      -
  During 2002, 2001 and
   2000, respectively,
   the Company issued
   common stock on
   conversion of debt                     $   120,000   $  523,250   $   450,000      $ 69,599      $120,000
  During 2002, 2001 and
   2000, respectively, the
   Company issued common
   stock and stock options
   for services received and
   charitable contributions
   made                                   $    48,620   $   92,253   $   284,000      $122,714      $ 48,620
  During 2001, the Company
   sold equipment
   for equity investments                 $         -   $  150,000   $         -      $      -      $150,000
  During 2002, the Company
   purchased equipment
   by issuing common stock                $   150,000   $        -   $         -      $150,000      $     -







                                                                                       NINE MONTHS ENDED
                                                                                          SEPTEMBER 30,
YEARS ENDED DECEMBER 31,                      2002        2001           2000          2003          2002
=============================================================================================================
                                                                                           (unaudited)
                                                                                     

  During 2003, the Company
   issued stock for preferred
   dividends in arrears                   $         -   $        -   $         -      $170,309      $      -
  During 2003, the Company
   incurred accretion of issue
   cost on preferred stock                $         -   $        -   $         -     $(122,040)     $      -
  During 2003, the Company
   declared dividends on
   preferred stock                        $         -   $        -   $         -     $(402,583)     $      -
=============================================================================================================


                    SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.





                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


1.  GOING CONCERN   The accompanying consolidated financial statements have been
    UNCERTAINTY     prepared in conformity with accounting  principles generally
                    accepted in the United States of America,  which contemplate
                    continuation  of the  Company as a going  concern and assume
                    realization of assets and the satisfaction of liabilities in
                    the normal course of business.  The Company  continues to be
                    in the  early  stages of its oil and gas  related  operating
                    history as it endeavors to expand its operations through the
                    continuation  of its drilling  program in the Tennessee Swan
                    Creek   Field.   Accordingly,   the  Company  has   incurred
                    continuous  losses through these operating stages and had an
                    accumulated  deficit of  $27,776,726  and a working  capital
                    deficit of  $7,998,835,  as of  December  31,  2002,  and an
                    accumulated  deficit of  $30,147,538  and a working  capital
                    deficit of  $9,296,959,  as of September  30,  2003.  During
                    2002,  the Company was  informed by its primary  lender that
                    the entire  amount of its  outstanding  credit  facility was
                    immediately  due and payable,  as provided for in the Credit
                    Agreement   (see   Note  7).   These   circumstances   raise
                    substantial doubt about the Company's ability to continue as
                    a going concern.

                    The Company has disputed its obligation to make this payment
                    and is  attempting  to  resolve  the  dispute  or to  obtain
                    alternative  refinancing  arrangements to repay this current
                    obligation.  There can be no assurance that the Company will
                    be successful in its plans to obtain the financing necessary
                    to satisfy their current obligations.


2.  SUMMARY OF      ORGANIZATION
    SIGNIFICANT
    ACCOUNTING      Tengasco, Inc. (the "Company"), a publicly held corporation,
                    was  organized  under the laws of the State of Utah on April
                    18, 1916, as Gold Deposit  Mining and Milling  Company.  The
                    Company  subsequently  changed its name to Onasco Companies,
                    Inc.

                    Effective May 2, 1995, Industrial Resources  Corporation,  a
                    Kentucky corporation ("IRC"), acquired voting control of the
                    Company in exchange for  approximately  60% of the assets of
                    IRC.  Accordingly,   the  assets  acquired,  which  included
                    certain oil and gas leases, equipment, marketable securities
                    and vehicles,  were recorded at IRC's  historical  cost. The
                    transaction was accomplished  through the Company's issuance
                    of 4,000,000  shares of its common stock and a $450,000,  8%
                    promissory  note  payable to IRC.  The  promissory  note was
                    converted into 83,799 shares of Tengasco,  Inc. common stock
                    in December 1995.

                    The Company  changed its domicile  from the State of Utah to
                    the  State  of  Tennessee  on May 5,  1995  and its name was
                    changed from "Onasco Companies, Inc." to "Tengasco, Inc."



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    The  Company's  principal  business  consists of oil and gas
                    exploration,  production and related property  management in
                    the Appalachian region of eastern Tennessee and in the state
                    of Kansas. The Company's corporate offices are in Knoxville,
                    Tennessee.  The Company operates as one reportable  business
                    segment, based on the similarity of activities.

                    During   1996,   the  Company   formed   Tengasco   Pipeline
                    Corporation  ("TPC"), a wholly-owned  subsidiary,  to manage
                    the  construction and operation of a 65-mile gas pipeline as
                    well as other pipelines planned for the future. During 2001,
                    TPC began  transmission  of natural gas through its pipeline
                    to customers of Tengasco.

                    BASIS OF PRESENTATION

                    The consolidated  financial  statements include the accounts
                    of the Company,  Tengasco Pipeline Corporation and Tennessee
                    Land and Mineral, Inc. All significant intercompany balances
                    and transactions have been eliminated.

                    USE OF ESTIMATES

                    The  accompanying   financial  statements  are  prepared  in
                    conformity with accounting  principles generally accepted in
                    the United  States of America  which  require  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. The actual results
                    could differ from those estimates.

                    REVENUE RECOGNITION

                    The Company  recognizes  revenues at the time of exchange of
                    goods and services.

                    CASH AND CASH EQUIVALENTS

                    The Company  considers  all  investments  with a maturity of
                    three months or less when purchased to be cash equivalents.

                    INVESTMENT SECURITIES

                    Investment  securities  available  for sale are  reported at
                    fair value, with unrealized gains and losses, when material,
                    reported as a separate  component of  stockholders'  equity,
                    net of the related tax effect. Other comprehensive losses of
                    $115,500  were recorded  during the year ended  December 31,
                    2002  resulting  from a  decrease  in the fair  value of the
                    securities.



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


                    INVENTORY

                    Inventory  consists  primarily  of crude oil in tanks and is
                    carried at market value.

                    OIL AND GAS PROPERTIES

                    The Company  follows the full cost method of accounting  for
                    oil   and  gas   property   acquisition,   exploration   and
                    development  activities.  Under this method,  all productive
                    and  nonproductive  costs  incurred in  connection  with the
                    acquisition  of,  exploration for and development of oil and
                    gas   reserves   for  each  cost  center  are   capitalized.
                    Capitalized costs include lease acquisitions, geological and
                    geophysical  work,  delay rentals and the costs of drilling,
                    completing and equipping oil and gas wells.  Gains or losses
                    are   recognized   only  upon  sales  or   dispositions   of
                    significant amounts of oil and gas reserves  representing an
                    entire  cost  center.  Proceeds  from  all  other  sales  or
                    dispositions are treated as reductions to capitalized costs.

                    The  capitalized  costs  of oil  and  gas  properties,  plus
                    estimated  future   development  costs  relating  to  proved
                    reserves and  estimated  costs of plugging and  abandonment,
                    net  of  estimated  salvage  value,  are  amortized  on  the
                    unit-of-production  method based on total  proved  reserves.
                    The  costs  of  unproved   properties   are  excluded   from
                    amortization until the properties are evaluated,  subject to
                    an annual  assessment  of whether  impairment  has occurred.
                    These  reserves  were  estimated  by  Ryder  Scott  Company,
                    Petroleum Consultants in 2000, 2001 and 2002.

                    The  capitalized  oil and  gas  property,  less  accumulated
                    depreciation,   depletion  and   amortization   and  related
                    deferred income taxes,  if any, are generally  limited to an
                    amount (the ceiling limitation) equal to the sum of: (a) the
                    present value of estimated  future net revenues  computed by
                    applying  current  prices in effect as of the balance  sheet
                    date (with consideration of price changes only to the extent
                    provided by contractual  arrangements)  to estimated  future
                    production  of proved oil and gas reserves,  less  estimated
                    future  expenditures (based on current costs) to be incurred
                    in developing  and  producing the reserves  using a discount
                    factor of 10% and assuming continuation of existing economic
                    conditions;  and (b) the cost of  investments in unevaluated
                    properties  excluded  from the  costs  being  amortized.  No
                    ceiling writedown was recorded in 2002, 2001 or 2000.



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    PIPELINE FACILITIES

                    Phase I of the pipeline was completed  during 1999. Phase II
                    of the pipeline was completed on March 8, 2001.  Both phases
                    of the pipeline were placed into service upon  completion of
                    Phase  II.  The  pipeline  is  being  depreciated  over  its
                    estimated useful life of 30 years,  beginning at the time it
                    was placed in service.

                    OTHER PROPERTY AND EQUIPMENT

                    Other  property  and  equipment  are  carried  at cost.  The
                    Company  provides  for  depreciation  of other  property and
                    equipment using the straight-line  method over the estimated
                    useful  lives of the  assets  which  range  from five to ten
                    years.

                    IMPAIRMENT OF LONG-LIVED  ASSETS AND LONG-LIVED ASSETS TO BE
                    DISPOSED OF

                    Management  believes  that  carrying  amounts  of all of the
                    Company's long-lived assets will be fully recovered over the
                    course   of  the   Company's   normal   future   operations.
                    Accordingly,  the accompanying  financial statements reflect
                    no charges or allowances for impairment.

                    STOCK-BASED COMPENSATION

                    Statement of Financial  Accounting Standards No. 123, ("SFAS
                    123"),   "Accounting  for  Stock-Based   Compensation"   was
                    implemented  in January  1996. As permitted by SFAS 123, the
                    Company has continued to account for stock  compensation  to
                    employees  by  applying   the   provisions   of   Accounting
                    Principles   Board   Opinion  No.  25.  If  the   accounting
                    provisions of SFAS 123 had been  adopted,  net loss and loss
                    per share would have been as follows:



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

      (Amounts presented relating to September 30, 2003 and the nine months
                ended September 30, 2003 and 2002 are unaudited)




                                                                       Nine Months    Nine Months
                                                                          Ended          Ended
                                                                       September 30,  September 30,
                                 2002          2001          2000          2003           2002
===================================================================================================
                                                     (unaudited) (unaudited)
                                                                        
 Net loss attributable
   to common shareholders
   as reported               $(3,661,344)  $(2,653,970)  $(1,799,441)  $(2,248,772)    $(2,820,539)
 Stock based compensation        (77,821)     (257,328)    2,253,011       (47,209)       (202,846)
 Pro forma                   $(3,739,165)   (2,911,298)   (4,052,452)  $(2,295,981)    $(3,023,335)
===================================================================================================
 Basic and diluted loss
   per share
 As reported                 $     (0.33)  $     (0.26)  $     (0.19)       $(0.19)         $(0.26)
 Pro forma                         (0.34)        (0.28)        (0.44)       $(0.19)         $(0.28)
===================================================================================================



                    ACCOUNTS RECEIVABLE

                    Senior management  reviews accounts  receivable on a monthly
                    basis to determine if any  receivables  will  potentially be
                    uncollectible.  We include any accounts  receivable balances
                    that  are  determined  to be  uncollectible,  along  with  a
                    general  reserve,  in our  overall  allowance  for  doubtful
                    accounts.  After all attempts to collect a  receivable  have
                    failed, the receivable is written off against the allowance.
                    Based on the  information  available  to us, we  believe  no
                    allowance  for doubtful  accounts as of December 31, 2002 is
                    necessary. However, actual write-offs may occur.

                    INCOME TAXES

                    The Company  accounts  for income taxes using the "asset and
                    liability method." Accordingly, deferred tax liabilities and
                    assets are  determined  based on the  temporary  differences
                    between the financial  reporting and tax bases of assets and
                    liabilities,  using enacted tax rates in effect for the year
                    in which the differences  are expected to reverse.  Deferred
                    tax  assets  arise   primarily   from  net  operating   loss
                    carryforwards.   Management   evaluates  the  likelihood  of
                    realization  of such assets at year end  reserving  any such
                    amounts not likely to be recovered in future periods.

                    CONCENTRATION OF CREDIT RISK

                    Financial instruments, which potentially subject the Company
                    to  concentrations  of credit risk,  consist  principally of
                    cash and accounts  receivable.  At times, such cash in banks
                    is in excess of the FDIC insurance limit.



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


                    The Company's  primary business  activities  include oil and
                    gas sales to several  customers  in the states of  Tennessee
                    and  Kansas.  The  related  trade  receivables  subject  the
                    Company to a concentration of credit risk within the oil and
                    gas industry.

                    The  Company  has  entered  into  contracts  to  supply  two
                    manufacturers  with  natural  gas from the Swan Creek  field
                    through the  Company's  pipeline.  These  customers  are the
                    Company's   primary   customers   of   natural   gas  sales.
                    Additionally,  the Company sells a majority of its crude oil
                    primarily  to two  customers,  one  each  in  Tennessee  and
                    Kansas. Although management believes that customers could be
                    replaced in the ordinary course of business,  if the present
                    customers were to discontinue  business with the Company, it
                    could have a  significant  adverse  effect on the  Company's
                    projected results of operations.

                    LOSS PER COMMON SHARE

                    Basic loss per share is computed by dividing loss  available
                    to common  shareholders  by the weighted  average  number of
                    shares  outstanding  during each year.  Shares issued during
                    the year are  weighted for the portion of the year that they
                    were  outstanding.  Diluted  loss per share  does not differ
                    from  basic  loss per share  since the  effect of all common
                    stock equivalents is  anti-dilutive.  Basic and diluted loss
                    per share  are based  upon  11,062,436  shares  for the year
                    ended  December  31,  2002,  10,235,253  shares for the year
                    ended December 31, 2001,  and 9,253,622  shares for the year
                    ended December 31, 2000.

                    Basic and diluted  loss per share are based upon  11,919,477
                    and 10,933,588  weighted average shares  outstanding for the
                    nine months ended September 30, 2003 and 2002, respectively.
                    Diluted  loss  per  share  does not  consider  approximately
                    1,473,000,   1,473,000,   943,000  and  1,001,000  potential
                    weighted  average  common  shares for the nine months  ended
                    September  30, 2003 and the years ended  December  31, 2002,
                    2001 and 2000,  respectively,  related  primarily  to common
                    stock  options  and  convertible  preferred  stock and debt.
                    These  shares were not  included in the  computation  of the
                    diluted loss per share  amount  because the Company was in a
                    net loss position  and,  thus,  any potential  common shares
                    were  anti-dilutive.  All share and per share  amounts  have
                    been adjusted to reflect the 5% stock dividend.

                    FAIR VALUES OF FINANCIAL INSTRUMENTS

                    Fair values of cash and cash  equivalents,  investments  and
                    short-term debt approximate their carrying values due to the
                    short period of time to  maturity.  Fair values of long-term



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    debt are based on quoted  market  prices or  pricing  models
                    using  current  market  rates,  which  approximate  carrying
                    values.

                    RECENT ACCOUNTING PRONOUNCEMENTS

                    A reporting  issue has arisen  regarding the  application of
                    certain  provisions  of SAFS No.  141 and  SFAS  No.  142 to
                    companies in the extracting industries including oil and gas
                    companies.  The  issue is  whether  SFAS No.  142  regulates
                    registrants  to  classify  the costs of mineral  rights held
                    under lease or other contractual arrangement associated with
                    extracting  oil and gas as intangible  assets in the balance
                    sheet,  apart from other  capitalized  oil and gas  property
                    owned   and   provide   specific    footnote    disclosures.
                    Historically,  the  Company had  included  the costs of such
                    mineral rights  associated  with extracting oil and gas as a
                    component  of oil and gas  properties.  If it is  ultimately
                    determined  that SFAS No. 142 requires oil and gas companies
                    to classify cost of mineral rights held under lease or other
                    contractual  arrangement  associated with extracting oil and
                    gas as a separate  intangible asset line item on the balance
                    sheet,   the  Company   would  be  required  to   reclassify
                    approximately $453,000 at September 30, 2003 and $346,000 at
                    December  31,  2002,  respectively,   out  of  oil  and  gas
                    properties and into a separate  intangible  asset line item.
                    The Company's cash flows and results of operations would not
                    be affected since such  intangible  assets would continue to
                    be depleted and amortized for impairment in accordance  with
                    full cost accounting  rules.  Further,  the Company does not
                    believe  the  classification  of the cost of mineral  rights
                    associated with extracting oil and gas as intangible  assets
                    would have any impact on compliance with covenants under its
                    debt agreements.

                    In June  2001,  the  Financial  Accounting  Standards  Board
                    ("FASB") issued Statement of Financial  Accounting Standards
                    ("SFAS")   No.  143,   "Accounting   for  Asset   Retirement
                    Obligations "SFAS No. 143 addresses financial accounting and
                    reporting for obligations  associated with the retirement of
                    tangible   long-lived   assets  and  the  associated   asset
                    retirement cost. This statement requires companies to record
                    the  present  value  of  obligations   associated  with  the
                    retirement of tangible  long-lived  assets in the periods in
                    which it is incurred.  The liability is  capitalized as part
                    of the related long-lived assets carrying amount. Over time,
                    accretion  of the  liability is  recognized  as an operating
                    expense and the  capitalized  cost is  depreciated  over the
                    expected  useful life of the related  asset.  The  Company's
                    asset  retirement   obligations   relate  primarily  to  the
                    plugging,   dismantlement,   removal  site  reclamation  and
                    similar  activities of its oil and gas properties.  Prior to
                    adoption of this statement,  such  obligations  were accrued
                    ratably over the productive  lives of the assets through its
                    depreciation,  depletion  and  amortization  for oil and gas
                    properties  without recording a separate  liability for such
                    amounts. The impact of applying this statement as of January
                    1, 2003 and September 30, 2003 is discussed in footnote 10.




            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    In April 2002,  the  Financial  Accounting  Standards  Board
                    issued  SFAS No.  145,  "Rescission  of SFAS No. 4, 44,  64,
                    Amendment of SFAS No. 13, and Technical  Corrections" ("SFAS
                    145").  SFAS 4, which was amended by SFAS 64,  required  all
                    gains  and  losses  from  the  extinguishment  of debt to be
                    aggregated and, if material,  classified as an extraordinary
                    item, net of related income tax effect.  As a result of SFAS
                    145, the criteria in Accounting  Principles Board opinion 30
                    will now be used to classify those gains and losses. SFAS 13
                    was  amended  to  eliminate  an  inconsistency  between  the
                    required accounting for sale-leaseback  transactions and the
                    required  accounting  for certain lease  modifications  that
                    have  economic  effects  that are similar to  sale-leaseback
                    transactions.  The  adoption  of SFAS  145  will  not have a
                    current  impact  on  the  Company's  consolidated  financial
                    statements.

                    In July 2002, FASB issued SFAS No. 146,  Accounting for Cost
                    Associated  with Exit or Disposal  Activities.  The standard
                    requires companies to recognize cost associated with exit or
                    disposal  activities  when they are incurred  rather than at
                    the date of commitment to an exit or disposal plan. Examples
                    of cost covered by the standard  include  lease  termination
                    costs  and  certain   employee   severance  costs  that  are
                    associated with restructuring, discontinued operation, plant
                    closing,  or  other  exit  or  disposal  activity.  Previous
                    accounting  guidance  was  provided by EITF Issue No.  94-3,
                    "Liability  Recognition  for  Certain  Employee  Termination
                    Benefits  and  Other  Costs to Exit an  Activity  (including
                    Certain Costs Incurred in a  Restructuring)."  Statement 146
                    replaces  Issue  94-3.   Statement  146  is  to  be  applied
                    prospectively to exit or disposal activities initiated after
                    December 31, 2002.  The Company does not currently  have any
                    plans for exit or disposal  activities,  and therefore  does
                    not expect this  standard  to have a material  effect on the
                    Company's consolidated financial statements upon adoption.

                    In  November  2002,  the  FASB  issued  FASB  Interpretation
                    ("FIN")  No.  45.  "Guarantor's  Accounting  and  Disclosure
                    Requirements for Guarantees,  Including Indirect  Guarantees
                    of Indebtedness of Others",  which clarifies  disclosure and
                    recognition/measurement   requirements  related  to  certain
                    guarantees.  The disclosure  requirements  are effective for
                    financial statements issued after December 15, 2002 and here
                    cognition/measurement   requirements   are  effective  on  a
                    prospective  basis for  guarantees  issued or modified after
                    December 31, 2002. The  application of the  requirements  of
                    FIN 45 did not have an  impact  on the  Company's  financial
                    position or results of operations.



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    In December 2002,  the FASB issued SFAS No. 148,  Accounting
                    for Stock-Based compensation -- Transition and Disclosure --
                    an amendment of FASB  Statement No. 123  ("Statement  148").
                    This amendment provides two additional methods of transition
                    for a  voluntary  change to the fair value  based  method of
                    accounting   for    stock-based    employee    compensation.
                    Additionally,  more prominent disclosures in both annual and
                    interim  financial  statements are required for  stock-based
                    employee  compensation.  The transition  guidance and annual
                    disclosure  provisions  of Statement  148 are  effective for
                    fiscal  years ending  after  December 15, 2002.  The interim
                    disclosure  provisions  are effective for financial  reports
                    containing   financial   statements   for  interim   periods
                    beginning after December 15, 2002. The adoption of Statement
                    148  did  not  have  a  material  impact  on  the  Company's
                    consolidated financial statements.

                    In January  2003,  the FASB issued FASB  Interpretation  No.
                    (FIN) 46,  "Consolidation  of Variable  Interest  Entities."
                    This  interpretation of Accounting  Research Bulletin No. 51
                    "Consolidated   Financial   Statements"   consolidation   by
                    business  enterprises of variable interest  entities,  which
                    possess certain characteristics. The Interpretation requires
                    that if a business  enterprise  has a controlling  financial
                    interest  in  a  variable   interest  entity,   the  assets,
                    liabilities,  and results of the  activities of the variable
                    interest  entity  must  be  included  in  the   consolidated
                    financial  statements with those of the business enterprise.
                    This Interpretation applies immediately to variable interest
                    entities  created  after  January  31,  2003 and to variable
                    interest entities in which an enterprise obtains an interest
                    after that date.  The Company does not have any ownership in
                    any variable interest entities.

                    In May 2003, the FASB issued Statement No. 150,  "Accounting
                    for Certain Financial  Instruments with  Characteristics  of
                    both  Liabilities  and Equity".  SFAS No. 150 requires three
                    types of freestanding financial instruments to be classified
                    as liabilities in statements of financial position. One type
                    is mandatory redeemable shares, which the issuing company is
                    obligated to buy back in exchange for cash or other  assets.
                    A second  type,  which  includes  put  options  and  forward
                    purchase  contracts,  involves  instruments  that  do or may
                    require  the  issuer  to buy  back  some  of its  shares  in
                    exchange  for  cash  or  other  assets.  The  third  type of
                    instrument is  obligations  that can be settled with shares,
                    the  monetary  value of  which  is  fixed,  tied  solely  or
                    predominately  to a  variable  such as a  market  index,  or
                    varies inversely with the value of the issuer's shares.  The
                    majority of the  guidance in SFAS No. 150 is  effective  for
                    all financial instruments entered into or modified after May
                    31, 2003, and otherwise is effective at the beginning of the
                    first  interim  period  beginning  after June 15,  2003.  In
                    accordance  with SFAS No.  150,  the  Company  adopted  this
                    standard  on July 1, 2003.  Adoption of SFAS No. 150 did not



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    have  a  material  impact  on  the  Company's   consolidated
                    financial position and results of operations.

                    RECLASSIFICATIONS

                    Certain prior year amounts have been reclassified to conform
                    with current year presentation.

3.  RELATED PARTY   During  2002 the  Company  received  debt  financing  from a
    TRANSACTIONS    director totaling $750,000 to fund operating cash flow needs
                    and to  finance  continued  development  of the  Swan  Creek
                    field.  Interest  incurred on this debt was 3. RELATED PARTY
                    approximately   $15,000  for  the  year  ended  TRANSACTIONS
                    December 31, 2002. See Note 7.

                    During 2002,  the Company  borrowed  $110,000  from a former
                    director.  The  advance  was  non-interest  bearing  and was
                    repaid in July 2002.

                    During 2001,  the Company  repaid all principal and interest
                    due to related parties,  using the proceeds from the line of
                    credit with Bank One.  Interest  incurred to related parties
                    was  approximately  $15,000,  $546,000  and $135,000 for the
                    years ended December 31, 2002, 2001 and 2000, respectively.

                    During 2001, the Company  converted debt of $200,000 payable
                    to a director into 42,017 shares of common stock.

                    During  2000,  the Company  paid  approximately  $270,000 in
                    consulting fees and commissions on equity  transactions to a
                    member of the Board of Directors.

                    On February 3, 2003 and February 28, 2003,  Dolphin Offshore
                    Partners,  LP which  owns  more  than  10% of the  Company's
                    outstanding common stock and whose general partner, Peter E.
                    Salas, is a Director of the Company,  loaned the Company the
                    sum of $250,000 on each such date  (cumulatively,  $500,000)
                    which the Company used to pay the principal and interest due
                    to Bank One for  February  and  March  2003 and for  working
                    capital  needs.  On May  20,  2003  an  additional  loan  of
                    $834,000 was loaned by a combination  of Dolphin  ($750,000)
                    and  Jeffrey  R.  Bailey  who is a  Director  and  President
                    ($84,000)  of the Company.  On August 6, 2003 an  additional
                    loan of $150,000 was loaned by Dolphin.  Each of these loans
                    is  evidenced  by a separate  promissory  note each  bearing
                    interest  at the rate of 12% per  annum,  with  payments  of
                    interest only payable  quarterly  and the principal  balance
                    payable on January 4, 2004.  Each of the  February and March
                    2003  promissory  notes  is  secured  by  an  undivided  10%
                    interest in the Company's pipelines.  The May 20, 2003 loans
                    provides Dolphin with a 30% interest and Bailey with a 3.36%
                    interest  in  the  Company's  pipelines.   The  August  note
                    provides  Dolphin  with  a  6%  interest  in  the  Company's
                    pipelines.



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)



4.  OIL  AND  GAS   The following  table sets forth  information  concerning the
    PROPERTIES      Company's oil and gas properties:

                    DECEMBER 31,                         2002          2001
                    ============================================================

                    Oil and gas properties,
                     at cost                         $17,099,753    $15,117,224
                    Accumulation depreciation,
                     depletion and amortization       (3,235,432)    (1,847,294)
                    ------------------------------------------------------------

                    Oil and gas properties, net      $13,864,321    $13,269,930
                    ============================================================

                    During the years ended December 31, 2002, 2001 and 2000, the
                    Company   recorded   depletion   expense  of   approximately
                    $1,388,000, $1,342,000 and $197,000, respectively.

5.  PIPELINE        In 1996,  the Company  began  construction  of a 65-mile gas
    FACILITIES      pipeline (1) connecting the Swan Creek  development  project
                    to a gas  purchaser  and (2) enabling the Company to develop
                    gas distribution business opportunities in the future. Phase
                    I, a 30-mile portion of the pipeline, was completed in 1998.
                    Phase  II of the  pipeline,  the  remaining  35  miles,  was
                    completed in March 2001.  The  estimated  useful life of the
                    pipeline for depreciation  purposes is 30 years. The Company
                    recorded approximately  $220,000 and $509,000,  respectively
                    in  depreciation  expense  related to the  pipeline  for the
                    years  ended  December  31, 2002 and 2001.  No  depreciation
                    expense  was  recorded in 2000 as the  pipeline  was not yet
                    complete.

                    In January 1997, the Company  entered into an agreement with
                    the  Tennessee  Valley  Authority  ("TVA")  whereby  the TVA
                    allows  the  Company to bury the  pipeline  within the TVA's
                    transmission line  rights-of-way.  In return for this right,
                    the Company  paid  $35,000 and agreed to annual  payments of
                    approximately $6,200 for 20 years. This agreement expires in
                    2017 at which time the parties may renew the  agreement  for
                    another   20  year   term  in   consideration   of   similar
                    inflation-adjusted payment terms.



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


6.  OTHER           Other property and equipment consisted of the following:
    PROPERTY
    AND EQUIPMENT   DECEMBER 31,                         2002          2001
                    ============================================================

                    Machinery and equipment           $1,887,190     $1,737,189
                    Vehicles                             675,411        610,510
                    Other                                 63,734         63,739

                                                       2,626,335      2,411,438

                    Less accumulated depreciation       (940,385)      (731,334)
                    ------------------------------------------------------------

                    Other property and
                     equipment - net                  $1,685,950     $1,680,104
                    ============================================================

7.  LONG TERM DEBT  Long-term  debt  to  unrelated  entities  consisted  of  the
                    following:
                                                                      September
                                                                          30,
                    DECEMBER 31,                2002        2001         2003
                    ============================================================
                                                                     (unaudited)
                    Revolving   line   of
                    credit  with a  bank,
                    due  November   2004.
                    The  loan   agreement
                    provides          for
                    increases          or
                    decreases    to   the
                    borrowing   base   as
                    changes in proved oil
                    and gas  reserves  or
                    other      production
                    levels         arise.
                    Borrowings       bear
                    interest    at    the
                    bank's   prime   rate
                    plus  0.25%  (4.5% at
                    December  31,  2002).
                    Collateralized by the
                    oil      and      gas
                    properties   and  the
                    related    operations
                    and revenues.            $7,501,777  $9,101,777  $5,701,777
                    Unsecured        note
                    payable     to     an
                    institution,     with
                    $65,000     principal
                    payments          due
                    quarterly   beginning
                    January    1,   2000;
                    remaining balance due
                    October  2004;   with
                    interest      payable
                    monthly   at  8%  per
                    annum.     Note    is
                    convertible      into
                    common  stock  of the
                    Company  at a rate of
                    $6.25  per  share  of
                    common stock.               480,000     720,000     300,000
                    Convertible     notes
                    payable    to    five
                    individuals;      due
                    January  2004,   with
                    interest      payable
                    quarterly  at 8%  per
                    annum.    Notes   are
                    convertible      into
                    common  stock  of the
                    Company  at a rate of
                    $3.00  per  share  of
                    common stock.               650,000           -     650,000
                    Unsecured        note
                    payable     to     an
                    institution  due  May
                    1,     2004,     with
                    interest      payable
                    annually at 4.75% per
                    annum.                            -           -     297,171


            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    Note   payable  to  a
                    financial
                    institution,     with
                    $1,773      principal
                    payments  due monthly
                    beginning  January 7,
                    2002 through December
                    7, 2006.  Interest is
                    payable       monthly
                    commencing on January
                    7,  2002 at 7.5%  per
                    annum.     Note    is
                    guaranteed by a major
                    shareholder   and  is
                    collateralized     by
                    certain assets of the
                    Company.                     73,335      87,500      61,202

                    Installment     notes
                    bearing  interest  at
                    the  rate  of 3.9% to
                    11.95%    per   annum
                    collateralized     by
                    vehicles          and
                    equipment        with
                    monthly      payments
                    including interest of
                    approximately $10,000
                    due  various  periods
                    through 2006.               412,342     393,311     304,904
                    ------------------------------------------------------------

                    Total long term debt      9,117,454  10,302,588   7,315,054

                    Less current maturities  (7,861,245) (6,399,831) (6,724,999)
                    ------------------------------------------------------------

                    Long term debt,  less
                    current maturities        1,256,209   3,902,757     590,055
                    ============================================================

                    The  Company  is  subject  to  certain   financial   (ratio)
                    covenants  and   restrictions  on   indebtedness,   dividend
                    payments,   financial  guarantees,   business  combinations,
                    reporting  requirements  and  other  related  items  on  the
                    revolving  line of credit with a bank.  As of  December  31,
                    2002,  the Company is not in compliance  with all covenants.
                    During  2002,  as  a  result  of  ongoing   negotiations  to
                    refinance or repay the debt,  the bank  declared all amounts
                    immediately due and payable. The Company is presently paying
                    $200,000 per month. As a result of ongoing negotiations with
                    Bank  One,   management  has   reclassified  the  loan  fees
                    associated with this note to a current asset as it is likely
                    that these fees will be fully amortized in 2003.

                    Long-term   debt  to  related   parties   consisted  of  the
                    following:

                                                                     September
                                                                      September
                                                                          30,
                    DECEMBER 31,                2002        2001         2003
                    ============================================================
                                                                     (unaudited)

                    Unsecured        note
                    payable to a director
                    due   January   2004,
                    with interest payable
                    quarterly  at 8%  per
                    annum.     Note    is
                    convertible      into
                    common  stock  of the
                    Company  at a rate of
                    $2.88  per  share  of
                    common stock.              $500,000   $       -    $500,000



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


                    Notes  payable  to  a
                    director  due January
                    2004,  with  interest
                    payable  quarterly at
                    12% per  annum.  Note
                    is  secured by 10% of
                    the pipeline.               250,000           -   1,734,000
                    ------------------------------------------------------------

                    Total  long term debt
                      to related Parties        750,000           -   2,234,000

                    Less current maturities           -           -  (2,234,000)
                    ------------------------------------------------------------

                    Long   term  debt  to
                      related parties, less
                      current maturities       $750,000     $     -  $        -
                    ============================================================

                    The  aggregate  maturities  of long term debt due to related
                    parties and others as of December 31, 2002, are as follow:

                              Year                              Amount
                    ------------------------------------------------------------
                              2003                            $7,861,245
                              2004                             1,720,463
                              2005                               101,468
                              2006                               101,803
                              Thereafter                          82,470
                    ------------------------------------------------------------
                                                              $9,867,454
                    ============================================================

8.  COMMITMENTS     The Company is a party to lawsuits in the ordinary course of
    AND             its  business.  While  the  damages  sought in some of these
    CONTINGENCIES   actions are  material,  the Company does not believe that it
                    is probable that the outcome of any  individual  action will
                    have a material  adverse  effect,  or that it is likely that
                    adverse outcomes of individually  insignificant actions will
                    be  significant  enough,  in number or magnitude,  to have a
                    material  adverse  effect in the  aggregate on its financial
                    statements.

                    In the  ordinary  course of business the Company has entered
                    into  various   equipment   and  office  leases  which  have
                    remaining terms ranging from one to four years.  Approximate
                    future   minimum   lease   payments   to   be   made   under
                    noncancellable operating leases are as follows:

                              Year                              Amount
                    ------------------------------------------------------------
                              2003                             $  60,158
                              2004                                59,210
                              2005                                56,970
                              2006                                   500
                    ------------------------------------------------------------
                                                                $176,838
                    ============================================================



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    Office rent expense was approximately  $84,000,  $91,000 and
                    $86,000 for each of the three years ended December 31, 2002,
                    2001 and 2000, respectively.

9.  CUMULATIVE      Shares of both Series A and B Preferred Stock are or will be
    CONVERTIBLE     immediately  convertible  into shares of Common Stock.  Each
    REDEEMABLE      $100  liquidation  preference  share of  preferred  stock is
    PREFERRED       convertible at a rate of $7.00 for the Series A per share of
    STOCK           common stock.  For the Series B, the conversion  rate is the
                    average  market price of the  Company's  common stock for 30
                    days before the sale of the Series B preferred  stock with a
                    minimum  conversion price of $9.00 per share. The conversion
                    rate  is  subject  to  downward  adjustment  if the  Company
                    subsequently issues shares of common stock for consideration
                    less than  $7.00 and  $9.00 for the  Series A and  Preferred
                    Stock,  respectively,  per share. The conversion prices will
                    be adjusted prospectively for stock dividends and splits.

                    The  holders  of both the  Series A and  Series B  Preferred
                    Stock  are  entitled  to a  cumulative  dividend  of 8%  per
                    quarter. However, the payment of the dividends on the Series
                    B  Preferred  Stock is  subordinate  to that of the Series A
                    Preferred Stock. In the event that the Company does not make
                    any two of six consecutive quarterly dividend payments,  the
                    holders of the Series A Preferred  Stock may  appoint  those
                    directors which would constitute of majority of the Board of
                    Directors.  In such a scenario, the holders of the Preferred
                    Shares would be entitled to elect a majority of the Board of
                    Directors  until all accrued and unpaid  dividends have been
                    paid.

                    The Company failed to pay the 3rd and 4th quarterly dividend
                    payments of the Series A preferred  stock during 2002.  As a
                    result,   in  February   2003,  the  Series  A  shareholders
                    exercised  their  rights to place  four new  members  on the
                    Board of  Directors.  As of September  30, 2003,  cumulative
                    accrued and unpaid dividends on the Series A and B Preferred
                    Stock amounted to $405,334.

                    The  Company may redeem both of the Series A and B Preferred
                    Stock upon  payment of $100 per share plus any  accrued  and
                    unpaid  dividends.  Further,  with  respect  to the Series A
                    Preferred  Stock,  commencing on October 1, 2003 and at each
                    quarterly date thereafter while the Series A Preferred Stock
                    is   outstanding,   the   Company  is   required  to  redeem
                    one-twentieth  of the  maximum  number of Series A Preferred
                    Stock  outstanding.  With  respect to the Series B Preferred
                    Stock, on the fifth anniversary after issuance (March 2005),
                    the Company is required to redeem all  outstanding  Series B
                    Preferred Stock.

                    During 2002,  the Board of Directors  authorized the sale of
                    up to 50,000 shares of Series C Preferred  Stock at $100 per
                    share.  The Company issued 14,491  shares,  resulting in net
                    proceeds  after  commissions  of  $1,303,168.  The  Series C



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    Preferred  Stock  accrues a 6%  cumulative  dividend  on the
                    outstanding balance,  payable quarterly. As of September 30,
                    2003,  cumulative accrued and unpaid dividends on the Series
                    C Preferred  Stock amounted to $65,209.  These dividends are
                    subordinate  to the  dividends  payable  to the Series A and
                    Series B Preferred Stock holders.  This stock is convertible
                    into the Company's common stock at the average stock trading
                    price 30 days  prior to the  closing of the sales of all the
                    Series C Preferred  Stock being  offered or $5.00 per share,
                    whichever is greater.  The Company is required to redeem any
                    remaining  Series C  Preferred  Stock  and any  accrued  and
                    unpaid dividends in July 2006.

10. STOCK           On August 1,  2001,  the  Company  paid a 5% stock  dividend
    DIVIDEND        distributable  on October 1, 2001 to  shareholders of record
                    of the Company's common stock on September 4, 2001. Based on
                    the number of common shares  outstanding on the record date,
                    the Company issued 498,016 new shares. All references in the
                    accompanying  financial  statements  to the number of common
                    shares  and per share  amounts  are  based on the  increased
                    number  of  shares  giving  retroactive  effect to the stock
                    dividend.

11. STOCK OPTIONS   In October  2000,  the  Company  approved a Stock  Incentive
                    Plan. The Plan is effective for a ten-year period commencing
                    on October  25,  2000 and ending on October  24,  2010.  The
                    aggregate  number  of  shares  of  Common  Stock as to which
                    options  and Stock  Appreciation  Rights  may be  granted to
                    Employees under the plan shall not exceed 1,000,000. Options
                    are  not  transferable,   fully  vest  after  two  years  of
                    employment  with the  Company,  are  exercisable  for  three
                    months after  voluntary  resignation  from the Company,  and
                    terminate immediately upon involuntary  termination from the
                    Company.  The  purchase  price  of  shares  subject  to this
                    Nonqualified  Stock Option Plan shall be  determined  at the
                    time the options are  granted,  but are not  permitted to be
                    less than 85% of the Fair Market Value of such shares on the
                    date of grant. Furthermore, an employee in the plan may not,
                    immediately  prior to the grant of an Incentive Stock Option
                    hereunder,  own stock in the Company  representing more than
                    ten  percent  of the total  voting  power of all  classes of
                    stock of the  Company  unless  the per  share  option  price
                    specified  by the  Board  for the  Incentive  Stock  Options
                    granted  such  and  Employee  is at  least  110% of the Fair
                    Market Value of the Company's stock on the date of grant and
                    such  option,  by its terms,  is not  exercisable  after the
                    expiration  of five years 11.  STOCK  OPTIONS  from the date
                    such stock option is granted.



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    Stock option  activity in 2002,  2001 and 2000 is summarized
                    below:

                          2002                  2001                 2000
                   ------------------    ------------------    -----------------
                             WEIGHTED              WEIGHTED             WEIGHTED
                             AVERAGE               AVERAGE              AVERAGE
                             EXERCISE              EXERCISE             EXERCISE
                   SHARES    PRICE       SHARES    PRICE       SHARES   PRICE
================================================================================
Outstanding,
  beginning
  of year          516,028   $9.23      1,017,450   $ 8.54     530,250   $6.91
 Granted           160,742    2.86         78,750    12.39     855,451    8.69
 Exercised               -       -       (256,772)    8.69     (21,751)   8.69
Expired/canceled         -       -       (323,400)    7.85    (346,500)   6.91
                   -------              ----------            --------
Outstanding,
  end of year      676,770    7.71        516,028     9.23    1,017,450   8.54
--------------------------------------------------------------------------------
Exercisable,
  end of year      676,770   $7.71        474,889   $ 9.21      930,258  $8.49
================================================================================

                    The share  information  disclosed above has been adjusted to
                    reflect the 5% stock dividend declared during 2001. See note
                    10 above.

                    The  following  table  summarizes  information  about  stock
                    options outstanding at December 31, 2002:

                    ------------------------------------------    ------------
                                     OPTIONS                         OPTIONS
                                   OUTSTANDING                     EXERCISABLE
                    ------------------------------------------    ------------
                                                   WEIGHTED
                                                   AVERAGE
                         WEIGHTED                 REMAINING
                         AVERAGE                 CONTRACTUAL
                     EXERCISE PRICE   SHARES     LIFE (YEARS)         SHARES
                    ------------------------------------------    -------------

                        $  2.86       160,742        2.67            160,742
                        $  8.69       437,278        0.85            437,278
                        $ 14.44        21,000        1.13             21,000
                        $ 11.05        47,250        1.30             47,250
                        $ 12.70        10,500        1.71             10,500
                                      -------
               Total    $  7.71       676,770                        676,770
               ================================================================

                    The weighted average fair value per share of options granted
                    during  2002,  2001  and 2000 is  $1.45,  $3.62,  and  $3.41
                    respectively,    calculated    using    the    Black-Scholes
                    Option-Pricing model.


            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    No  compensation  expense  related  to  stock  options  were
                    incurred in 2002,  2001 or 2000.  The Company  issued 70,715
                    options to  non-employees  and  non-directors  in 2000.  The
                    expense of $242,000 for these  options has been  included in
                    professional fees expense because the options were issued to
                    providers of such services. The expense was calculated using
                    a  fair   market   value  of  the   options   based  on  the
                    Black-Scholes  option-pricing  model  assumptions  discussed
                    below.

                    For  employees,  the fair  value of  stock  options  used to
                    compute pro forma net loss and loss per share disclosures is
                    the  estimated   present  value  at  grant  date  using  the
                    Black-Scholes   option-pricing   model  with  the  following
                    weighted  average  assumptions  for  2002,  2001  and  2000;
                    Expected  volatility of 74.2% for 2002, 50% for 2001 and 50%
                    for 2000; a risk free interest rate of 3.67% in 2002,  3.67%
                    in 2001 and 5.86% in 2000; and an expected  option life of 3
                    years for 2002, 2001 and 2000.

12. INCOME TAXES    The  Company  had no  taxable  income  during the three year
                    period ended December 31, 2002.

                    A  reconciliation  of the statutory U.S.  Federal income tax
                    and the income tax  provision  included in the  accompanying
                    consolidated statements of loss is as follows:


                    DECEMBER 31,                2002        2001         2003
                    ============================================================
                    Statutory rate                  34%         34%          34%

                    Tax benefit at
                    statutory rate         $(1,073,000) $ (769,000)   $(452,500)

                    State income tax
                    benefit                   (189,000)   (136,000)     (75,500)
                    Other                            -           -       24,000
                    Increase  in  deferred
                    tax asset
                       Valuation allowance   1,262,000     905,000      504,000
                    ------------------------------------------------------------
                    Total    income    tax
                    provision              $         -  $        -   $        -
                    ============================================================


                    DECEMBER 31,                2002        2001         2003
                    ============================================================
                    Net operating loss
                    carryforward           $ 7,139,000  $5,877,000   $4,972,000

                    Capital loss
                    carryforward               263,000     263,000      263,000
                    ------------------------------------------------------------
                                             7,402,000   6,140,000    5,235,000

                    Valuation allowance     (7,402,000) (6,140,000)  (5,235,000)
                    ------------------------------------------------------------
                    Net deferred taxes     $         -  $       - $           -
                    ============================================================

                    The Company  recorded a valuation  allowance at December 31,
                    2002,  2001 and 2000  equal to the  excess of  deferred  tax
                    assets over deferred tax liabilities as management is unable



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)

                    to  determine  that these tax  benefits are more likely than
                    not to be realized. Potential future reversal of the portion
                    of the  valuation  allowance  relative to deferred tax asset
                    resulting  from  the  exercise  of  stock  options  will  be
                    recorded as additional paid in capital realized

                    As of December 31, 2002,  the Company had net operating loss
                    carryforwards  of  approximately  $18,217,000,   which  will
                    expire between 2010 and 2022, if not utilized.

13. SUPPLEMENTAL    The  Company  paid  approximately  $571,000,   $853,500  and
    CASH FLOW       $544,000 for interest in 2002, 2001 and 2000,  respectively.
    INFORMATION     The Company capitalized  approximately $148,000 and $128,000
                    of this amount in 2001 and 2000,  respectively.  No interest
                    was capitalizedduring 2002. The Company paid no income taxes
                    in 2002, 2001 and 2000.

14. QUARTERLY       The  following  table sets  forth,  for the  fiscal  periods
    DATA AND        indicated, selected consolidated financial data.
    SHARE
    INFORMATION
    (UNAUDITED)

                                            FISCAL YEAR ENDING DECEMBER 31, 2003
--------------------------------------------------------------------------------
                                   First       Second      Third       Fourth
                                   Quarter     Quarter     Quarter     Quarter
--------------------------------------------------------------------------------
Revenues                         $1,971,603  $1,482,390  $1,599,461           -
Net Income (loss)                  (659,350)   (678,592)   (508,247)          -
Net Income (loss) attributable
  to common Stockholders           (793,545)   (812,786)   (642,441)          -
Earnings (loss) per common share
  Basic and diluted              $    (0.07) $    (0.07) $    (0.05)          -
--------------------------------------------------------------------------------


                                             FISCAL YEAR ENDED DECEMBER 31, 2002
--------------------------------------------------------------------------------
                                   First       Second      Third       Fourth
                                   Quarter     Quarter     Quarter     Quarter
--------------------------------------------------------------------------------

Revenues                         $1,176,482  $1,297,668  $1,507,308  $1,719,020
Net loss                           (818,341)   (858,197)   (721,879)   (756,138)
Net loss attributable to common
  Stockholders                     (930,799)   (984,139)   (856,074)   (890,332)
--------------------------------------------------------------------------------
Loss per common share
  Basic and diluted              $    (0.09) $    (0.09) $    (0.08) $    (0.07)
--------------------------------------------------------------------------------



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


                                             FISCAL YEAR ENDED DECEMBER 31, 2001
--------------------------------------------------------------------------------
                                   First       Second      Third       Fourth
                                   Quarter     Quarter     Quarter     Quarter
--------------------------------------------------------------------------------
Revenues                         $1,448,318  $1,863,068  $2,583,758  $1,101,542
Net loss                           (368,768)   (336,034)   (378,597) (1,179,388)
Net loss attributable to common
  Stockholders                     (447,546)   (423,523)   (491,055) (1,291,846)
--------------------------------------------------------------------------------
Loss per common share
  Basic and diluted              $    (0.05) $    (0.04) $    (0.05)   $  (0.12)
-------------------------------------------------------------------------------

                    Third  quarter 2001 results  reflect the effect on depletion
                    expense that resulted  from a decrease in reserve  estimates
                    provided in a study  performed by Ryder Scott Company,  L.P.
                    and issued August 10, 2001. The amount  recorded during this
                    quarter was  $562,000  higher than the  quarterly  estimates
                    made by  management  during the first  three  quarters  as a
                    result of a change in estimate  arising from new information
                    provided in the Ryder Scott Company,  L.P.  Report.  Amounts
                    disclosed  above differ from those filed with the SEC during
                    the  third  quarter  of  2001 as a  result  of an  error  in
                    recording  this change in estimate to  depletion at the time
                    of the filing. Management amended the September 30, 2001 SEC
                    Form 10-Q filing during 2002.

15. SUPPLEMENTAL    Information  with  respect  to the  Company's  oil  and  gas
    OIL AND GAS     producing  activities is presented in the following  tables.
    INFORMATION     Estimates   of  reserve   quantities,   as  well  as  future
                    production  and  discounted  cash flows before income taxes,
                    were determined by Ryder Scott Company,  L.P. as of December
                    31, 2002, 2001 and 2000.

                    OIL AND GAS RELATED COSTS

                    The following table sets forth information  concerning costs
                    related to the Company's  oil and gas property  acquisition,
                    exploration and development  activities in the United States
                    during the years ended December 31, 2002, 2001 and 2000:

                                                2002        2001         2003
                    ============================================================
                    Property acquisition
                      Proved                $         - $         - $         -
                      Unproved                        -           -       5,702
                    Less  -  proceeds
                      from sales of
                      properties               (100,000)   (750,000) (1,176,411)
                    Development costs         2,082,529   5,571,883   2,627,705
                    ------------------------------------------------------------
                                            $ 1,982,529 $ 4,821,883 $ 1,456,996
                    ============================================================


            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


                    RESULTS OF OPERATIONS FROM OIL AND GAS PRODUCING ACTIVITIES

                    The  following  table  sets forth the  Company's  results of
                    operations  from oil and gas  producing  activities  for the
                    years ended:

                    DECEMBER 31,                2002        2001         2003
                    ============================================================
                    Revenues                $5,437,723  $6,656,758  $5,241,076
                    Production costs
                      and taxes              (3,094,731) (2,951,746) (2,614,414)
                    Depreciation,
                      depletion
                      and amortization       (1,388,138) (1,342,000)   (197,000)
                    ------------------------------------------------------------
                    Income  from oil and
                      gas producing
                      activities            $   954,854 $ 2,363,012 $ 2,429,662
                    ------------------------------------------------------------

                    In the  presentation  above,  no deduction has been made for
                    indirect  costs  such  as  corporate  overhead  or  interest
                    expense.  No  income  taxes are  reflected  above due to the
                    Company's tax loss carryforwards.

                    OIL AND GAS RESERVES (UNAUDITED)

                    The following  table sets forth the Company's net proved oil
                    and gas reserves at December 31, 2002, 2001 and 2000 and the
                    changes  in net proved  oil and gas  reserves  for the years
                    then  ended.   Proved   reserves   represent  the  estimated
                    quantities of crude oil and natural gas which geological and
                    engineering data demonstrate with reasonable certainty to be
                    recoverable in the future years from known  reservoirs under
                    existing  economic  and  operating  conditions.  The reserve
                    information indicated below requires substantial judgment on
                    the part of the reserve  engineers,  resulting  in estimates
                    which are not subject to precise determination. Accordingly,
                    it is expected that the estimates of reserves will change as
                    future  production  and  development   information   becomes
                    available  and that  revisions in these  estimates  could be
                    significant.  Reserves are measured in barrels (bbls) in the
                    case of oil, and units of one  thousand  cubic feet (Mcf) in
                    the case of gas.

                                                        OIL (BBLS)    GAS (MCF)
                    ============================================================
                    Proved reserves:

                    Balance, January 1, 2000            3,227,203    74,795,287
                      Discoveries and extensions           56,103     1,059,147
                      Revisions of previous estimates  (1,309,366)  (27,998,986)
                      Production                         (159,035)     (315,577)
                    ------------------------------------------------------------
                    Balance, December 31, 2000          1,814,905    47,539,871
                      Discoveries and extensions           62,254     4,915,431
                      Revisions of previous estimates    (672,443)  (25,263,634)
                      Production                         (148,041)   (1,311,466)
                    ------------------------------------------------------------
                    Balance, December 31, 2001          1,056,675    25,880,202
                      Discoveries and extensions           34,968       937,000
                      Revisions of previous estimates     542,229       786,430
                      Production                         (157,973)   (1,004,899)
                    ------------------------------------------------------------
                    Proved reserves at,
                      December 31, 2002                 1,475,899    26,598,733
                    ============================================================



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


                    Proved developed producing reserves
                      at, December 31, 2002             1,108,293     6,592,711
                    ============================================================
                    Proved developed producing reserves
                      at, December 31, 2001               767,126     7,157,183
                    ============================================================
                    Proved developed producing reserves
                      at, December 31, 2000             1,553,759     2,888,769
                    ============================================================

                    Of the  Company's  total proved  reserves as of December 31,
                    2002 and  2001 and  2000,  approximately  37%,  36% and 21%,
                    respectively, were classified as proved developed producing,
                    19%, 26% and 34%,  respectively,  were  classified as proved
                    developed  non-producing and 44%, 37% and 45%, respectively,
                    were classified as proved undeveloped.  All of the Company's
                    reserves are located in the continental United States.

                    STANDARDIZED  MEASURE  OF  DISCOUNTED  FUTURE NET CASH FLOWS
                    (UNAUDITED)

                    The standardized measure of discounted future net cash flows
                    from the Company's  proved oil and gas reserves is presented
                    in the following table:

                                                        AMOUNTS IN THOUSANDS
                                                --------------------------------
                    December 31,                2002        2001         2003
                    ============================================================
                    Future cash inflows        $152,180   $  78,296   $ 505,733
                    Future production
                      costs and taxes           (41,870)    (26,083)    (41,689)

                    Future development costs    (11,348)     (6,384)     (8,225)
                    Future income tax
                      expenses                        -           -    (122,881)
                    ------------------------------------------------------------
                    Net future cash flows        98,962      45,829     332,938

                    Discount at 10% for
                      timing of cash flows      (52,314)    (24,095)    (97,195)
                    ------------------------------------------------------------
                    Discounted future net
                       cash flows from
                       proved reserves        $  46,648   $  21,734   $ 235,743
                    ============================================================



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


                    The following  unaudited table sets forth the changes in the
                    standardized  measure  of  discounted  future net cash flows
                    from proved reserves during 2002, 2001 and 2000:


                                                        AMOUNTS IN THOUSANDS
                                                --------------------------------
                                                2002        2001         2003
                    ============================================================
                    Balance, beginning
                      of year                $   21,734   $ 235,743   $ 100,882
                    Sales, net of
                      production costs
                      and taxes                  (2,343)     (3,705)     (2,627)
                    Discoveries and
                      extensions                  1,686       4,167       1,778
                    Changes in prices and
                      production costs           20,586    (299,527)    360,082
                    Revisions of quantity
                      estimates                   6,120     (33,449)   (186,289)
                    Development costs
                      incurred                                    -       1,236
                    Interest factor -
                      accretion
                      of discount                 2,173      32,198      13,355
                    Net  change in income
                      taxes                           -      86,237     (53,572)
                    Changes in future
                      development costs          (4,860)      2,666      (3,237)
                    Changes in production
                      rates and other             1,552      (2,596)      4,135
                    ------------------------------------------------------------
                    Balance, end of year     $   46,648   $  21,734   $ 235,743
                    ============================================================

                    Estimated  future net cash flows  represent  an  estimate of
                    future net revenues from the  production of proved  reserves
                    using  current  sales  prices,  along with  estimates of the
                    operating costs, production taxes and future development and
                    abandonment  costs (less salvage value) necessary to produce
                    such reserves. The average prices used at December 31, 2002,
                    2001 and 2000 were  $27.25,  $17.03 and $25.62 per barrel of
                    oil and $4.01, $2.33 and $9.66 per MCF of gas, respectively.
                    No deduction  has been made for  depreciation,  depletion or
                    any  indirect  costs such as general  corporate  overhead or
                    interest expense.

                    Operating costs and production  taxes are estimated based on
                    current  costs with  respect to  producing  gas  properties.
                    Future  development  costs are based on the best estimate of
                    such  costs   assuming   current   economic  and   operating
                    conditions.   The  estimates  of  reserve   values   include
                    estimated future development costs that the company does not
                    currently have the ability to fund. If the company is unable
                    to obtain  additional  funds,  it may not be able to develop
                    its oil and  natural  gas  properties  as  estimated  in its
                    December 31, 2002 reserve report.

                    Income  tax  expense  is  computed  based  on  applying  the
                    appropriate  statutory tax rate to the excess of future cash
                    inflows less future  production and  development  costs over
                    the  current  tax  basis of the  properties  involved,  less
                    applicable  carryforwards,  for both regular and alternative
                    minimum tax.



            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

  (Amounts presented relating to September 30, 2003 and the nine months ended
                   September 30, 2003 and 2002 are unaudited)


                    The future net revenue  information assumes no escalation of
                    costs or prices,  except  for gas sales made under  terms of
                    contracts which include fixed and  determinable  escalation.
                    Future  costs  and  prices  could  significantly  vary  from
                    current  amounts and,  accordingly,  revisions in the future
                    could be significant.

                    Effective  January  1, 2003,  the  Company  implemented  the
                    requirements of Statement of Financial  Accounting Standards
                    No.  143  (SFAS  143),   "Accounting  for  Asset  Retirement
                    Obligations". Among other things, SFAS 143 requires entities
                    to  record  a  liability  and   corresponding   increase  in
                    long-lived   assets  for  the  present   value  of  material
                    obligations   associated  with  the  retirement   oftangible
                    long-lived  assets.  Over the passage of time,  accretion of
                    the liability is recognized as an operating  expense and the
                    capitalized  cost is depleted over the estimated useful life
                    of the related asset.  Additionally,  SFAS 143 requires that
                    upon initial  application  of these  standards,  the Company
                    must recognize a cumulative effect of a change in accounting
                    principle  corresponding  to the  accumulated  accretion and
                    depletion  expense that would have been  recognized had this
                    standard been applied at the time the long-lived assets were
                    acquired or  constructed.  The  Company's  asset  retirement
                    obligations  relate  primarily to the plugging,  dismantling
                    and removal of wells drilled to date.


                    Using a credit-adjusted  risk free rate of 12%, an estimated
                    useful life of wells ranging from 30-40 years, and estimated
                    plugging and abandonment  costs ranging from $5,000 per well
                    to $10,000 per well,  the  Company  has  recorded a non-cash
                    charge  related  to the  cumulative  effect  of a change  in
                    accounting  principle of $351,204 in its  statement of loss.
                    Oil and gas  properties  were  increased by $260,191,  which
                    represents  the present value of all future  obligations  to
                    retire  the wells at January  1,  2003,  net of  accumulated
                    depletion on this cost  through  that date. A  corresponding
                    obligation  totaling  $611,395 has also been  recorded as of
                    January 1, 2003.

                    For the nine month period  ended  September  30,  2003,  the
                    Company recorded accretion and depletion expenses of $77,952
                    associated with this liability and its corresponding  asset.
                    These expenses are included in depletion,  depreciation, and
                    amortization in the consolidated statements of loss. Had the
                    provisions of this statement been reflected in the financial
                    statements  for the year ended  December 31, 2002,  an asset
                    retirement  obligation of $476,536  would have been recorded
                    as of January 1, 2002.

                    The following is a  roll-forward  of activity  impacting the
                    asset  retirement  obligation  for  the  nine  months  ended
                    September 30, 2003:


                       Balance, January 1, 2003:                       $611,395
                       Accretion expense through September 30, 2003      55,026
                                                                       --------
                       Balance, September 30, 2003                     $666,421
                                                                       ========





                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

   The  following  is  an  itemization  of  all  expenses   (subject  to  future
contingencies)  incurred or to be incurred by us in connection with the issuance
and distribution of the securities being offered.  All items below are estimates
other than the American Stock Exchange  listing fee. The registrant will pay all
of such expenses.



Securities and Exchange Commission registration fee               $ 2,500

AMEX listing fee................................................  $22,500

Accounting fees and expenses....................................  $50,000

Legal fees and expenses.........................................  $60,000

Subscription Agent fees and expenses............................  $15,000
                                                                 --------
             Total...................................            $150,000


ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

   Tennessee  Code  Annotated  Sections  48-18-502  through 509 grant  Tennessee
corporations  broad powers to indemnify  their present and former  directors and
officers  and  those of  affiliated  corporations  against  expenses  (including
attorneys' fees),  judgments,  fines and amounts paid in settlement actually and
reasonably incurred in connection with threatened, pending or completed actions,
suits or  proceedings  to which they are  parties or are  threatened  to be made
parties by reason of being or having been such directors or officers, subject to
specified conditions and exclusions; give a director or officer who successfully
defends an action the right to be so  indemnified;  and permit a corporation  to
buy directors' and officers' liability  insurance.  Such  indemnification is not
exclusive of any other rights to which those  indemnified  may be entitled under
any by-laws, agreement, vote of stockholders or otherwise.

   Tennessee Code Annotated Section 48-18-102(b) permits a Tennessee corporation
to include in its  certificate  of  incorporation  a provision  eliminating  the
potential   monetary   liability  of  a  director  to  the  corporation  or  its
stockholders  for breach of  fiduciary  duty as a director,  provided  that such
provision  may not  eliminate  the  liability  of a  director  (i)  for  acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law, (ii) for any transaction  from which the director  receives an
improper  personal  benefit or (iii) in connection  with any proceeding in which
the  director  was  adjudged  liable  to  the   corporation.   The  registrant's
certificate of  incorporation  does not provide that its directors  shall not be
liable to it or its  stockholders  for a breach of their  duties to the  fullest
extent in which  elimination  or  limitation  of the  liability  of directors is
permitted by the foregoing Section, which does not apply to the registrant.

   All  directors  are  indemnified  by the  registrant,  both by  operation  of
Tennessee  Code  Annotated  Sections  48-18-501  through  509 and since  1995 by
resolution  of the  registrant's  board  of  directors,  against  liability  and
expenses  including  attorney's  fees incurred by them as a result of serving on
the registrant's board of directors.  The statutory provisions require a finding
that the conduct of the director  was in good faith and in the best  interest of
the  company and does not extend to cases where a director is found to be liable
to the company  itself.  Such a finding may be made by uninvolved  directors,  a
committee of the board or independent counsel.



   Tennessee Code Annotated Section 48-15-503  provides for the  indemnification
of  directors  and of  corporate  officers  where the  director  or  officer  is
successful in defense of any proceeding he or she became involved in as a result
of being or having been in such position,  unless the corporate  charter forbids
such indemnification. The registrant's corporate charter contains no such bar or
prohibition of indemnification of the registrant's directors or officers.

   Tennessee  statutes further provide that the rights to  indemnification  of a
director do not  preclude  other bases of  indemnification,  whether such rights
arise by charter, bylaws, shareholder resolution, agreement or board resolution,
provided  there is no breach of duty of loyalty to the  corporation,  bad faith,
intentional   misconduct  or  knowing   violation  of  law.   Accordingly,   the
registrant's  board of  directors on August 17,  1995,  unanimously  resolved to
indemnify  directors and executive  officers on a mandatory basis to the fullest
extent of the laws referenced  above for the entire period a party is subject to
any possible legal action or claim by reason of having so served.

   Tennessee law permits, but does not require, insurance to be obtained to fund
indemnity obligations. The registrant does not have any such insurance.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES

   Each of the  following  recent  sales  of  unregistered  securities  was made
pursuant to an exemption  from the provisions of Section 5 of the Securities Act
of 1933 under Section 4(2) of such Act.

   In  approximately  October  1998,  the  registrant  sold 28,679 shares of its
Series A 8% Cumulative  Convertible  Preferred Stock to private investors for an
aggregate purchase price of $2,733,000,  net of commissions to a placement agent
in the aggregate amount of approximately $135,000.

   In approximately August 2000 and June 2001, the registrant sold 27,550 shares
of its Series B 8% Cumulative  Convertible  Preferred Stock to private investors
for an aggregate purchase price of $2,614,600, net of commissions to a placement
agent in the aggregate amount of approximately 140,000.

   In approximately  May and June 2002, the registrant sold 14,491 shares of its
Series C 6% Cumulative  Convertible  Preferred Stock to private investors for an
aggregate purchase price of $1,303,168,  net of commissions to a placement agent
in the aggregate amount of approximately $116,000.

   On each of January 21, 2002 and April 9, 2002, Bill L. Harbert, who owns more
than ten percent of the  registrant's  outstanding  common stock and is now, but
was not at  those  dates,  a  director  of the  registrant,  purchased  from the
registrant in a private  placement,  100,000 shares of the  registrant's  common
stock, at prices of $6.32 and $4.80 per share, respectively.

   On  July  5,  2002  and  July  23,  2002,  Dolphin  Offshore  Partners,  L.P.
("Dolphin"),  which owns more than ten percent of the  registrant's  outstanding
common stock,  and whose general  partner,  Peter E. Salas, is a director of the
registrant,  purchased from the registrant in a private  placement,  400,000 and
250,000 shares of the  registrant's  common stock,  respectively,  at a price of
$2.50 per share.

   In October 2002, Dolphin loaned to the registrant  $500,000 and was issued an
unsecured convertible  promissory note by the registrant in the principal amount
of $500,000  bearing 8%  interest,  with  interest  only payable  quarterly  and
principal payable January 4, 2004.

   In December 2002, Dolphin loaned to the registrant  $250,000 and was issued a
secured  promissory  note  bearing  interest at the rate of 12% per annum,  with
interest only payable  quarterly and the principal balance payable on January 4,
2004.

   In January 2003,  Bill L. Harbert,  a director of the  registrant,  purchased
227,275  shares of the  registrant's  common  stock in a private  placement at a
price of $1.10 per share.



   On each of February 3, 2003 and  February  28,  2003,  Dolphin  loaned to the
registrant  $250,000  and for each of these loans was issued a separate  secured
promissory note bearing interest at the rate of 12% per annum,  with payments of
interest only payable  quarterly and the principal balance payable on January 4,
2004

   On May 20, 2003,  Dolphin  loaned to the  registrant  $750,000 and Jeffrey R.
Bailey,  President and a director of the  registrant,  loaned to the  registrant
$84,000 and each was issued a separate secured  promissory note bearing interest
at the rate of 12% per annum,  with payments of interest only payable  quarterly
and the principal balance payable on January 4, 2004.

   During the three  months  ended  March 31,  2003,  the  registrant  converted
$60,000 of  indebtedness  and $9,600 of accrued  interest owed to the holders of
convertible notes into 60,528 shares of the registrant's common stock and issued
55,000 shares of its common stock for payment of consulting  services  valued at
$70,000.

   During the nine months ended June 30, 2003, the registrant  converted $70,309
of  accrued  dividends  payable  on its  outstanding  preferred  stock  into  an
aggregate of 154,824 shares of the registrant's common stock.

   On August 6, 2003, Dolphin loaned to the registrant $150,000 and was issued a
secured  promissory  note  bearing  interest at the rate of 12% per annum,  with
payments of interest only payable quarterly and the principal balance payable on
January 4, 2004.

   On December 3, 2003, Dolphin loaned to the registrant $225,000 and was issued
a secured  promissory note bearing  interest at the rate of 12% per annum,  with
payments of interest only payable quarterly and the principal balance payable on
January 4, 2004.

   On December 9, 2003, Dolphin loaned to the registrant $250,000 and was issued
a secured  promissory note bearing  interest at the rate of 12% per annum,  with
payments of interest only payable quarterly and the principal balance payable on
January 4, 2004.

ITEM 16.  EXHIBITS.

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

3.1                 Charter  (Incorporated  by  reference  to Exhibit 3.7 to the
                    registrant's  registration  statement  on Form  10-SB  filed
                    August 7, 1997 (the "Form 10-SB"))
3.2                 Articles of Merger and Plan of Merger  (taking  into account
                    the formation of the Tennessee  wholly-owned  subsidiary for
                    the purpose of changing the Company's domicile and effecting
                    reverse split)  (Incorporated by reference to Exhibit 3.8 to
                    the Form 10-SB)
3.3                 Articles of  Amendment  to the  Charter  dated June 24, 1998
                    (Incorporated   by   reference   to   Exhibit   3.9  to  the
                    registrant's  annual  report on Form 10-KSB  filed April 15,
                    1999 (the "1998 Form 10-KSB"))
3.4                 Articles of Amendment to the Charter  dated October 30, 1998
                    (Incorporated  by reference to Exhibit 3.10 to the 1998 Form
                    10-KSB)
3.5                 Articles of  Amendment  to the Charter  filed March 17, 2000
                    (Incorporated   by   reference   to  Exhibit   3.11  to  the
                    registrant's  annual  report on Form 10-KSB  filed April 14,
                    2000 (the "1999 Form 10-KSB"))
3.6                 By-laws  (Incorporated  by  reference  to Exhibit 3.2 to the
                    Form 10-SB)
4.1*                Form of Rights Certificate
5.1*                Opinion of Cary V. Sorensen, Esq.
10.1                Purchase  Agreement with IRC  (Incorporated  by reference to
                    Exhibit 10.1(a) to the Form 10-SB)
10.2                Amendment to Purchase  Agreement with IRC  (Incorporated  by
                    reference to Exhibit 10.1(b) to the Form 10-SB)
10.3                General Bill of Sale and Promissory  Note  (Incorporated  by
                    reference to Exhibit 10.1(c) to the Form 10-SB)
10.4                Compensation  Agreement  -  M.E.  Ratliff  (Incorporated  by
                    reference to Exhibit 10.2(a) to the Form 10-SB)
10.5                Compensation  Agreement - Jeffrey D. Jenson (Incorporated by
                    reference to Exhibit 10.2(b) to the Form 10-SB)



10.6                Compensation Agreement - Leonard W. Burningham (Incorporated
                    by reference to Exhibit 10.2(c) to the Form 10-SB)
10.7                Agreement  with the Natural Gas Utility  District of Hawkins
                    County, Tennessee (Incorporated by reference to Exhibit 10.3
                    to the Form 10-SB)
10.8                Agreement  with Powell  Valley  Electric  Cooperative,  Inc.
                    (Incorporated  by  reference  to  Exhibit  10.4 to the  Form
                    10-SB)
10.9                Agreement with Enserch Energy Services,  Inc.  (Incorporated
                    by reference to Exhibit 10.5 to the Form 10-SB)
10.10               Amendment Agreement dated October 19, 1999 between Tengasco,
                    Inc. and the Natural Gas Utility District of Hawkins County,
                    Tennessee  (Incorporated by reference to Exhibit 10.9 to the
                    registrant's  current  report on Form 8-K filed  October 25,
                    1999)
10.11               Natural Gas Sales  Agreement dated November 18, 1999 between
                    Tengasco, Inc. and Eastman Chemical Company (Incorporated by
                    reference  to  Exhibit  10.10  to the  registrant's  current
                    report on Form 8-K filed November 23, 1999)
10.12               Agreement between A.M. Partners LLC and Tengasco, Inc. dated
                    October 6, 1999  (Incorporated by reference to Exhibit 10.11
                    to the registrant's 1999 Form 10-KSB)
10.13               Agreement between Southcoast Capital LLC and Tengasco,  Inc.
                    dated  February  25,  2000  (Incorporated  by  reference  to
                    Exhibit 10.12 to the registrant's 1999 Form 10-KSB)
10.14               Franchise  Agreement  between Powell Valley Utility District
                    and Tengasco,  Inc. dated January 25, 2000  (Incorporated by
                    reference  to Exhibit  10.13 to the  registrant's  1999 Form
                    10-KSB)
10.15               Amendment  Agreement  between Eastman  Chemical  Company and
                    Tengasco,   Inc.  dated  March  27,  2000  (Incorporated  by
                    reference  to Exhibit  10.14 to the  registrant's  1999 Form
                    10-KSB) Loan
10.16               Agreement between Tengasco  Pipeline  Corporation and Morita
                    Properties,  Inc.  dated  August 16, 2000  (Incorporated  by
                    reference  to  Exhibit  10.15  to the  registrant's  current
                    report on Form 8-K dated August 22, 2000 (the "2000 8-K"))
10.17               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Morita  Properties,  dated August 16, 2000  (Incorporated by
                    reference to Exhibit 10.15(a) to the 2000 8-K)
10.18               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and Morita  Properties,  dated August 16, 2000 (Incorporated
                    by reference to Exhibit 10.15(b) to the 2000 8-K)
10.19               Loan Agreement  between  Tengasco  Pipeline  Corporation and
                    Edward W.T. Gray III dated August 16, 2000  (Incorporated by
                    reference to Exhibit 10.16 to the 2000 8-K)
10.20               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Edward W.T. Gray III dated August 16, 2000  (Incorporated by
                    reference to Exhibit 10.16(a) to the 2000 8-K)
10.21               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and Edward W.T. Gray III dated August 16, 2000 (Incorporated
                    by reference to Exhibit 10.16(b) to the 2000 8-K)
10.22               Loan Agreement  between  Tengasco  Pipeline  Corporation and
                    Malcolm E. Ratliff  dated August 16, 2000  (Incorporated  by
                    reference to Exhibit 10.17 to the 2000 8-K)
10.23               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Malcolm E. Ratliff  dated August 16, 2000  (Incorporated  by
                    reference to Exhibit 10.17(a) to the 2000 8-K)
10.24               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and Malcolm E. Ratliff  dated August 16, 2000  (Incorporated
                    by reference to Exhibit 10.17(b) to the 2000 8-K)
10.25               Loan Agreement  between  Tengasco  Pipeline  Corporation and
                    Charles F. Smithers, Jr. dated August 16, 2000 (Incorporated
                    by reference to Exhibit 10.18 to the 2000 8-K)
10.26               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Charles F. Smithers, Jr. dated August 16, 2000 (Incorporated
                    by reference to Exhibit 10.18(a) to the 2000 8-K)
10.27               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and  Charles  F.   Smithers,   Jr.  dated  August  16,  2000
                    (Incorporated  by reference to Exhibit  10.18(b) to the 2000
                    8-K) Loan
10.28               Agreement  between  Tengasco  Pipeline  Corporation and Nick
                    Nishiwaki dated August 16, 2000  (Incorporated  by reference
                    to Exhibit 10.19 to the 2000 8-K)
10.29               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Nick  Nishiwaki  dated  August  16,  2000  (Incorporated  by
                    reference to Exhibit 10.19(a) to the 2000 8-K)
10.30               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and Nick Nishiwaki  dated August 16, 2000  (Incorporated  by
                    reference to Exhibit 10.19(b) to the 2000 8-K)
10.31               Memorandum   Agreement  between   Tengasco,   Inc.  and  the
                    University   of   Tennessee    dated   February   13,   2001



                    (Incorporated   by  reference   to  Exhibit   10.19  to  the
                    registrant's  annual  report on Form 10-KSB  filed April 10,
                    2001 (the "2000 Form 10-KSB"))
10.32               Natural Gas Sales Agreement between  Tengasco,  Inc. and BAE
                    SYSTEMS   Ordnance   Systems  Inc.   dated  March  30,  2001
                    (Incorporated by reference to Exhibit 10.20 to the 2000 Form
                    10-KSB)
10.33               Reducing and Revolving Line of Credit Up to $35,000,000 from
                    Bank One, N.A. to Tengasco,  Inc.  Tennessee  Land & Mineral
                    Corporation and Tengasco Pipeline Corporation dated November
                    8, 2001  (Incorporated  by reference to Exhibit 10.21 to the
                    registrant's  quarterly  report on Form 10-Q filed  November
                    14, 2001)
10.34               Tengasco,   Inc.   Incentive  Stock  Plan  (Incorporated  by
                    reference  to Exhibit 4.1 to the  registrant's  registration
                    statement on Form S-8 filed October 26, 2000)
10.35**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore  Partners,  LP dated October
                    7, 2002 in the principal amount of $500,000
10.36**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated December
                    4, 2002 in the principal amount of $250,000
10.37**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated February
                    3, 2003 in the principal amount of $250,000
10.38**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated February
                    28, 2003 in the principal amount of $250,000
10.39**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore  Partners,  LP dated May 20,
                    2003 in the principal amount of $750,000
10.40**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners, LP dated August 6,
                    2003 in the principal amount of $150,000
10.41**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation  to Jeffrey R. Bailey  dated May 20, 2003 in the
                    principal amount of $84,000
10.42               Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated December
                    3, 2003 in the principal amount of $225,000 (Incorporated by
                    reference  to  Exhibit  10.42  to the  registrant's  current
                    report on Form 8-K dated  December  3, 2003 (the  "2003 Form
                    8-K")
10.43               Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated December
                    9, 2003 in the principal amount of $250,000 (Incorporated by
                    reference to Exhibit 10.43 to the 2003 Form 8-K)
10.44               Continuing  Security Agreement dated December 3, 2003 by the
                    Company and Tengasco  Pipeline  Corporation  as Obligors and
                    Dolphin Offshore Partners, LP as Secured Party (Incorporated
                    by reference to Exhibit 10.44 to the 2003 Form 8-K)
21                  List of subsidiaries  (Incorporated  by reference to Exhibit
                    21 to the  registrant's  annual  report on Form 10-KSB filed
                    March 31, 2003 (the "2002 Form 10-KSB"))
23.1*               Consent of Cary V. Sorensen,  Esq. (contained in Exhibit 5.1
                    hereto)
23.2*               Consent of BDO Seidman
23.3*               Consent of Ryder Scott Company, L.P.
24.1*               Power of Attorney
99.1                Ryder  Scott  Company,  L.P.  Report  dated  March 28,  2002
                    (Incorporated   by  reference   to  Exhibit   99.15  to  the
                    registrant's  annual  report on Form 10-KSB  filed April 10,
                    2002)
99.2                Ryder Scott  Company,  L.P.  Report dated  February 10, 2003
                    (Incorporated by reference to Exhibit 99.17 to the 2002 Form
                    10-KSB)
99.3*               Form of  Instructions  for Use of Rights Certificates
99.4*               Form of Letter to be sent by Company to Holders of Record of
                    the Rights
99.5*               Form of Letter to be Sent to Beneficial Owners

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

   *  Filed herewith
   ** Previously filed



Item 17. Undertakings.

     (a) Regulation S-K, Item 512 Undertakings

     (1) The undersigned registrant hereby undertakes:

     (i) To file,  during any period in which  offers or sales are being made, a
post-effective amendment to this registration statement:

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

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

     (c) 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 the registration statement;

     (ii) That,   for  the  purpose  of  determining  any  liability  under  the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (iii) 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.

     (2) The undersigned registrant hereby undertakes that:

     (i) For purposes of determining  any liability  under the Securities Act of
1933, the information  omitted from the form of prospectus filed as part of this
registration  statement  in reliance  upon Rule 430A and  contained in a form of
prospectus  filed by the registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under  the  Securities  Act  shall  be  deemed  to be part of this  registration
statement as of the time it was declared effective.

     (ii) For the purpose of determining  any liability under the Securities Act
of 1933, each post-effective  amendment that contains a form of prospectus shall
be deemed to be a new registration  statement relating to the securities offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

     (3)  The  undersigned   registrant  hereby  undertakes  to  supplement  the
prospectus,  after the expiration of the subscription  period,  to set forth the
results of the subscription  offer, the transactions by the underwriters  during
the subscription  period, the amount of unsubscribed  securities to be purchased
by the underwriters,  and the terms of any subsequent reoffering thereof. If any
public offering by the  underwriters is to be made on terms differing from those
set forth on the cover page of the prospectus,  a post-effective  amendment will
be filed to set forth the terms of such offering.

     (4) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the 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 our counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification by us are against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.






                                   SIGNATURES

   Pursuant to the  requirements  of the Securities Act of 1933, the Company has
duly  caused  this  registration  statement  to be signed  on our  behalf by the
undersigned, thereunto duly authorized, in the city of Knoxville, Tennessee.


                                    TENGASCO INC.


                                    By: /S/ RICHARD T.  WILLIAMS
                                       ---------------------------------------
                                       Richard T.  Williams
                                       Chief Executive Officer


   Pursuant to the requirements of the Securities Act of 1933, this registration
statement has been signed by the following  persons in the capacities and on the
dates indicated.

SIGNATURE                         TITLE                          DATE

/S/ RICHARD T. WILLIAMS      Chairman of the Board;        December 24, 2003
------------------------     Chief Executive Officer
Richard T. Williams          (principal executive
                             officer)

*
------------------------     Director; President           December 24, 2003
Jeffrey R. Bailey

*                            Chief Financial Officer       December 24, 2003
------------------------     (principal financial and
Mark A. Ruth                 accounting officer)

*                            Director                      December 24, 2003
------------------------
Stephen W. Akos

*                            Director                      December 24, 2003
------------------------
Joseph Earl Armstrong

*                            Director                      December 24, 2003
------------------------
John A. Clendening

*                            Director                      December 24, 2003
------------------------
Robert L. Devereux

*                            Director                      December 24, 2003
------------------------
Bill L. Harbert

*                            Director                      December 24, 2003
------------------------
Peter E. Salas

*                            Director                      December 24, 2003
------------------------
Charles M. Stivers

*/S/ RICHARD T. WILLIAMS                                   December 24, 2003
------------------------
Richard T. Williams,
as attorney-in-fact



                                  EXHIBIT INDEX


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

3.1                 Charter  (Incorporated  by  reference  to Exhibit 3.7 to the
                    registrant's  registration  statement  on Form  10-SB  filed
                    August 7, 1997 (the "Form 10-SB"))
3.2                 Articles of Merger and Plan of Merger  (taking  into account
                    the formation of the Tennessee  wholly-owned  subsidiary for
                    the purpose of changing the Company's domicile and effecting
                    reverse split)  (Incorporated by reference to Exhibit 3.8 to
                    the Form 10-SB)
3.3                 Articles of  Amendment  to the  Charter  dated June 24, 1998
                    (Incorporated   by   reference   to   Exhibit   3.9  to  the
                    registrant's  annual  report on Form 10-KSB  filed April 15,
                    1999 (the "1998 Form 10-KSB"))
3.4                 Articles of Amendment to the Charter  dated October 30, 1998
                    (Incorporated  by reference to Exhibit 3.10 to the 1998 Form
                    10-KSB)
3.5                 Articles of  Amendment  to the Charter  filed March 17, 2000
                    (Incorporated   by   reference   to  Exhibit   3.11  to  the
                    registrant's  annual  report on Form 10-KSB  filed April 14,
                    2000 (the "1999 Form 10-KSB")) 3.6 By-laws  (Incorporated by
                    reference to Exhibit 3.2 to the Form 10-SB)
4.1*                Form of Rights Certificate
5.1*                Opinion of Cary V. Sorensen, Esq.
10.1                Purchase  Agreement with IRC  (Incorporated  by reference to
                    Exhibit 10.1(a) to the Form 10-SB)
10.2                Amendment to Purchase  Agreement with IRC  (Incorporated  by
                    reference to Exhibit 10.1(b) to the Form 10-SB)
10.3                General Bill of Sale and Promissory  Note  (Incorporated  by
                    reference to Exhibit 10.1(c) to the Form 10-SB)
10.4                Compensation  Agreement  -  M.E.  Ratliff  (Incorporated  by
                    reference  to  Exhibit  10.2(a)  to  the  Form  10-SB)  10.5
                    Compensation  Agreement - Jeffrey D. Jenson (Incorporated by
                    reference to Exhibit 10.2(b) to the Form 10-SB)
10.6                Compensation Agreement - Leonard W. Burningham (Incorporated
                    by reference to Exhibit 10.2(c) to the Form 10-SB)
10.7                Agreement  with the Natural Gas Utility  District of Hawkins
                    County, Tennessee (Incorporated by reference to Exhibit 10.3
                    to the Form 10-SB)
10.8                Agreement  with Powell  Valley  Electric  Cooperative,  Inc.
                    (Incorporated  by  reference  to  Exhibit  10.4 to the  Form
                    10-SB)
10.9                Agreement with Enserch Energy Services,  Inc.  (Incorporated
                    by reference to Exhibit 10.5 to the Form 10-SB)
10.10               Amendment Agreement dated October 19, 1999 between Tengasco,
                    Inc. and the Natural Gas Utility District of Hawkins County,
                    Tennessee  (Incorporated by reference to Exhibit 10.9 to the
                    registrant's  current  report on Form 8-K filed  October 25,
                    1999)
10.11               Natural Gas Sales  Agreement dated November 18, 1999 between
                    Tengasco, Inc. and Eastman Chemical Company (Incorporated by
                    reference  to  Exhibit  10.10  to the  registrant's  current
                    report on Form 8-K filed November 23, 1999)
10.12               Agreement between A.M. Partners LLC and Tengasco, Inc. dated
                    October 6, 1999  (Incorporated by reference to Exhibit 10.11
                    to the registrant's 1999 Form 10-KSB)
10.13               Agreement between Southcoast Capital LLC and Tengasco,  Inc.
                    dated  February  25,  2000  (Incorporated  by  reference  to
                    Exhibit 10.12 to the registrant's 1999 Form 10-KSB)
10.14               Franchise  Agreement  between Powell Valley Utility District
                    and Tengasco,  Inc. dated January 25, 2000  (Incorporated by
                    reference  to Exhibit  10.13 to the  registrant's  1999 Form
                    10-KSB)
10.15               Amendment  Agreement  between Eastman  Chemical  Company and
                    Tengasco,   Inc.  dated  March  27,  2000  (Incorporated  by
                    reference  to Exhibit  10.14 to the  registrant's  1999 Form
                    10-KSB)



10.16               Loan Agreement  between  Tengasco  Pipeline  Corporation and
                    Morita Properties,  Inc. dated August 16, 2000 (Incorporated
                    by reference to Exhibit  10.15 to the  registrant's  current
                    report on Form 8-K dated August 22, 2000 (the "2000 8-K"))
10.17               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Morita  Properties,  dated August 16, 2000  (Incorporated by
                    reference to Exhibit 10.15(a) to the 2000 8-K)
10.18               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and Morita  Properties,  dated August 16, 2000 (Incorporated
                    by reference to Exhibit 10.15(b) to the 2000 8-K)
10.19               Loan Agreement  between  Tengasco  Pipeline  Corporation and
                    Edward W.T. Gray III dated August 16, 2000  (Incorporated by
                    reference to Exhibit 10.16 to the 2000 8-K)
10.20               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Edward W.T. Gray III dated August 16, 2000  (Incorporated by
                    10.20 reference to Exhibit 10.16(a) to the 2000 8-K)
10.21               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and Edward W.T. Gray III dated August 16, 2000 (Incorporated
                    by reference to Exhibit 10.16(b) to the 2000 8-K)
10.22               Loan Agreement  between  Tengasco  Pipeline  Corporation and
                    Malcolm E. Ratliff  dated August 16, 2000  (Incorporated  by
                    10.22 reference to Exhibit 10.17 to the 2000 8-K)
10.23               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Malcolm E. Ratliff  dated August 16, 2000  (Incorporated  by
                    reference to Exhibit 10.17(a) to the 2000 8-K)
10.24               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and Malcolm E. Ratliff  dated August 16, 2000  (Incorporated
                    by reference to Exhibit 10.17(b) to the 2000 8-K)
10.25               Loan Agreement  between  Tengasco  Pipeline  Corporation and
                    Charles F. Smithers, Jr. dated August 16, 2000 (Incorporated
                    by reference to Exhibit 10.18 to the 2000 8-K)
10.26               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Charles F. Smithers, Jr. dated August 16, 2000 (Incorporated
                    by reference to Exhibit 10.18(a) to the 2000 8-K)
10.27               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and  Charles  F.   Smithers,   Jr.  dated  August  16,  2000
                    (Incorporated  by reference to Exhibit  10.18(b) to the 2000
                    8-K)
10.28               Loan Agreement  between  Tengasco  Pipeline  Corporation and
                    Nick  Nishiwaki  dated  August  16,  2000  (Incorporated  by
                    reference to Exhibit 10.19 to the 2000 8-K)
10.29               Promissory  note made by Tengasco  Pipeline  Corporation and
                    Nick  Nishiwaki  dated  August  16,  2000  (Incorporated  by
                    reference to Exhibit 10.19(a) to the 2000 8-K)
10.30               Throughput  Agreement between Tengasco Pipeline  Corporation
                    and Nick Nishiwaki  dated August 16, 2000  (Incorporated  by
                    reference to Exhibit 10.19(b) to the 2000 8-K)
10.31               Memorandum   Agreement  between   Tengasco,   Inc.  and  the
                    University   of   Tennessee    dated   February   13,   2001
                    (Incorporated   by  reference   to  Exhibit   10.19  to  the
                    registrant's  annual  report on Form 10-KSB  filed April 10,
                    2001 (the "2000 Form 10-KSB"))
10.32               Natural Gas Sales Agreement between  Tengasco,  Inc. and BAE
                    SYSTEMS   Ordnance   Systems  Inc.   dated  March  30,  2001
                    (Incorporated by reference to Exhibit 10.20 to the 2000 Form
                    10-KSB)
10.33               Reducing and Revolving Line of Credit Up to $35,000,000 from
                    Bank One, N.A. to Tengasco,  Inc.  Tennessee  Land & Mineral
                    Corporation and Tengasco Pipeline Corporation dated November
                    8, 2001  (Incorporated  by reference to Exhibit 10.21 to the
                    registrant's  quarterly  report on Form 10-Q filed  November
                    14, 2001)
10.34               Tengasco,   Inc.   Incentive  Stock  Plan  (Incorporated  by
                    reference  to Exhibit 4.1 to the  registrant's  registration
                    statement on Form S-8 filed October 26, 2000)
10.35**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore  Partners,  LP dated October
                    7, 2002 in the principal amount of $500,000
10.36**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated December
                    4, 2002 in the principal amount of $250,000
10.37**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated February
                    3, 2003 in the principal amount of $250,000
10.38**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated February
                    28, 2003 in the principal amount of $250,000
10.39**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore  Partners,  LP dated May 20,
                    2003 in the principal amount of $750,000
10.40**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners, LP dated August 6,
                    2003 in the principal amount of $150,000



10.41**             Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation  to Jeffrey R. Bailey  dated May 20, 2003 in the
                    principal amount of $84,000
10.42               Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated December
                    3, 2003 in the principal amount of $225,000 (Incorporated by
                    reference  to  Exhibit  10.42  to the  registrant's  current
                    report on Form 8-K dated  December  3, 2003 (the  "2003 Form
                    8-K")
10.43               Promissory Note made by Tengasco, Inc. and Tengasco Pipeline
                    Corporation to Dolphin Offshore Partners,  LP dated December
                    9, 2003 in the principal amount of $250,000 (Incorporated by
                    reference to Exhibit 10.43 to the 2003 Form 8-K)
10.44               Continuing  Security Agreement dated December 3, 2003 by the
                    Company and Tengasco  Pipeline  Corporation  as Obligors and
                    Dolphin Offshore Partners, LP as Secured Party (Incorporated
                    by reference to Exhibit 10.44 to the 2003 Form 8-K)
21                  List of subsidiaries  (Incorporated  by reference to Exhibit
                    21 to the  registrant's  annual  report on Form 10-KSB filed
                    March 31, 2003 (the "2002 Form 10-KSB"))
23.1*               Consent of Cary V. Sorensen,  Esq. (contained in Exhibit 5.1
                    hereto)
23.2*               Consent of BDO Seidman
23.3*               Consent of Ryder Scott Company, L.P.
24.1**              Power of Attorney
99.1                Ryder  Scott  Company,  L.P.  Report  dated  March 28,  2002
                    (Incorporated   by  reference   to  Exhibit   99.15  to  the
                    registrant's  annual  report on Form 10-KSB  filed April 10,
                    2002)
99.2                Ryder Scott  Company,  L.P.  Report dated  February 10, 2003
                    (Incorporated by reference to Exhibit 99.17 to the 2002 Form
                    10-KSB)
99.3*               Form of  Instructions  for Use of Rights Certificates
99.4*               Form of Letter to be Sent by  Company  to Holders of Records
                    of the Rights
99.5*               Form of Letter to be Sent to Beneficial Owners

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

   *  Filed herewith
   ** Previously filed