UNITED STATES


SECURITIES AND EXCHANGE COMMISSION


Washington, DC 20549




FORM 10-Q




x
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934For the quarterly period ended   September 30, 2010o
Transition Report pursuant to 13 or 15(d) of the Securities Exchange Act of 1934For the transition period ___________ to__________Commission File Number:  000-52001




Delta Oil & Gas, Inc.


(Exact name of registrant as specified in its charter)




Colorado
91-2102350(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)




Suite 604 – 700 West Pender Street, Vancouver, British Columbia, Canada V6C 1G8(Address of principal executive offices)




866-355-3644(Registrant’s telephone number, including area code)_______________________________________________________________(Former name, former address and former fiscal year, if changed since last report)





Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the issuer was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  x Yes   o  No




Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).   ý Yes    ̈ No




Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer,” “non-accelerated filer,” and “a smaller reporting company” in Rule 12b-2 of the Exchange Act.




Large accelerated filer  o                                                                                           Accelerated filer  o


Non-accelerated filer    o                                                                                           Smaller reporting company  x




Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   o  Yes   x   No




Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:




Class

Outstanding at November 10, 2010Common Stock, $0.001 par value

13,857,107







Table of Contents






logo




TABLE OF CONTENTSPagePART I – FINANCIAL INFORMATIONItem 1.
Financial Statements.
3Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
4Item 3.
Quantitative and Qualitative Disclosures About Market Risk.
16Item 4.
Controls and Procedures.
16PART II – OTHER INFORMATIONItem 1.
Legal Proceedings.
18Item 1A.
Risk Factors.
18Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds.
18Item 3.
Defaults Upon Senior Securities.
18Item 4.
(Removed and Reserved).
18Item 5.
Other Information.
18Item 6.
Exhibits.
18SignaturesExhibitsCertifications








- 2 -
 Table of Contents




PART I - FINANCIAL INFORMATION




Item 1.     Financial Statements.




Our unaudited consolidated financial statements included in this Form 10-Q for the three and nine months ended September 30, 2010 are as follows:F-1
Unaudited Consolidated Balance Sheet as of  September 30, 2010 and December 31, 2009 (audited);F-2
Unaudited Consolidated Statements of Operations for the three and nine months ended September 30, 2010 and 2009;F-3
Unaudited Consolidated Statements of Cash Flows for the nine months ended September 30, 2010 and 2009;F-4
Unaudited Consolidated Statement of Changes in Stockholders' Equity from inception on January 9, 2001 toSeptember 30, 2010; andF-5
Notes to Unaudited Consolidated Financial Statements.







These unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the SEC instructions to Form 10-Q.  In the opinion of management, all adjustments considered necessary for a fair presentation have been included.  Operating results for the interim period ended September 30, 2010 are not necessarily indicative of the results that can be expected for the full year.













- 3 -
 Table of Contents




DELTA OIL & GAS, INC.Consolidated Balance Sheets(Stated in U.S. Dollars)September 30

December 31,2010


2009ASSETS

(Unaudited)CurrentCash and cash equivalents

$
587,750


$
446,808Restricted cash


23,465



-Accounts receivable (net)


113,439



70,496Franchise tax prepaid


-



1,004Prepaid expenses


19,936



17,464Advancement for oil and gas exploration costs


-



49,898744,590



585,670Natural Gas And Oil PropertiesProved property


870,833



380,483Unproved property


393,973



484,8871,264,806



865,370Property, Plant and Equipment (net)


1,974



3,499TOTAL ASSETS

$
2,011,370


$
1,454,539LIABILITIES AND STOCKHOLDERS' EQUITYLIABILITIESCurrentAccounts payable and accrued liabilities

$
117,510


$
37,882Project cost advanced received


4,402



-Due to related party


2,046



1,527123,958



39,409Long TermAsset retirement obligation


19,997



21,487TOTAL LIABILITIES


143,955



60,896COMMITMENT AND CONTINGENCIESSTOCKHOLDERS' EQUITYShare CapitalPreferred Shares, 25,000,000 shares authorized of $0.001par value of which none have been issuedCommon stock, 100,000,000 shares authorized of $0.001par value, 13,857,107 and 13,557,107 shares issuesand outstanding, respectively


13,857



13,557Additional paid-in capital


7,173,508



7,115,308Accumulative Other Comprehensive Income


133,217



94,418Accumulated Deficit


(5,535,458
)


(5,911,527
)TOTAL STOCKHOLDERS EQUITY FOR DELTA OIL & GAS INC.


1,785,124



1,311,756Noncontrolling Interest


82,291



81,887TOTAL STOCKHOLDERS' EQUITY


1,867,415



1,393,643TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$
2,011,370


$
1,454,539The accompanying notes are an integral part of these consolidated financial statements





F - 1
 Table of Contents





DELTA OIL & GAS, INC.Consolidated Statements Of Operations(Stated in U.S. Dollars)(Unaudited)THREE MONTHS ENDED


NINE MONTHS ENDEDSEPTEMBER 30,


SEPTEMBER 30,2010


2009


2010


2009RevenueNatural gas and oil sales

$
175,020


$
101,491


$
506,771


$
233,582Gain on sale of natural gas and oil properties


518,874



-



518,874



142,481693,894



101,491



1,025,645



376,063Costs And ExpensesNatural gas and oil operating costs


33,391



25,495



114,953



98,671General and administrative


123,715



147,141



453,009



439,363Accretion


645



815



1,934



2,363Depreciation and depletion


36,656



5,739



76,291



31,443Impairment of natural gas and oil properties


-



7,867



-



210,353Loss on sale of natural gas and oil properties


-



-



-



750,305194,407



187,057



646,187



1,532,498Net Operating Income/(Loss)


499,487



(85,566
)


379,458



(1,156,435
)Other IncomeInterest income


-



2,160



192



7,832-



2,160



192



7,832Income/(Loss) Before Income Taxes


499,487



(83,406
)


379,650



(1,148,603
)Income taxes


-



-



3,177



5,205Net Income/(Loss)


499,487



(83,406
)


376,473



(1,153,808
)Less: Net (income) / loss attributable tothe noncontrolling interest


92



196



(404
)


4,517Net Income/(Loss) Attributable to Delta Oil & Gas, Inc.

$
499,395


$
(83,210
)

$
376,069


$
(1,149,291
)Basic And Diluted Income/(Loss) Per Common ShareBasic

$
0.04


$
(0.01
)

$
0.03


$
(0.09
)Diluted

$
0.04


$
(0.01
)

$
0.03


$
(0.09
)Weighted Average Number Of Common Shares OutstandingBasic


13,857,107



13,557,107



13,783,481



12,246,684Diluted


13,857,107



13,557,107



13,783,481



12,246,684Consolidated Statement of Comprehensive Income/(Loss)Comprehensive Income /(Loss)Net Income/(Loss)

$
499,487


$
(83,406
)

$
376,473


$
(1,153,808
)Other Comprehensive Income /(Loss)Foreign Currency Translation


32,517



58,366



38,799



90,560Comprehensive Income/(Loss)

$
532,004


$
(25,040
)

$
415,272


$
(1,063,248
)The accompanying notes are an integral part of these consolidated financial statements
   F - 2
 Table of Contents




DELTA OIL & GAS, INC.Consolidated Statements Of Cash Flows(Stated in U.S. Dollars)(Unaudited)NINE MONTHS ENDEDSEPTEMBER 30,2010


2009Cash Flows From Operating Activities:Net income (loss) for the period

$
376,069


$
(1,149,291
)Adjustments to reconcile net loss to net cashused in operating activities:Accretion


1,934



2,363Depreciation and depletion


76,291



31,443Impairment of natural gas and oil properties


-



210,353Loss on sale of natural gas and oil properties


-



750,305Stock-based compensation expense


-



13,750Shares issued to President & CEO for servicess rendered


39,000



30,000Shares issued to CFO for services rendered


19,500



12,000Net income/(loss) attributable to the noncontrolling interest


404



(4,517
)Gain on sale of natural gas and oil properties


(518,874
)


(142,481
)Changes in operating assets and liabilities:Accounts receivable


(42,943
)


16,920Accounts payable and accrued liabilities


79,628



2,803Project cost advance received


4,402



-Due to related party


519



-Franchise tax prepaid


1,004



(1,004
)Prepaid expenses


(2,472
)


(98,093
)Advancement for oil and gas exploration costs


49,898



-Net Cash Generated/(Used) In Operating Activities


84,360



(325,449
)Cash Flows From Investing Activities:Purchase of other equipment


-



(4,886
)Sale proceeds of natural gas and oil working interests


705,949



407,629Investment in natural gas and oil working interests


(664,701
)


(634,685
)Net Cash Generated /(Used) In Investing Activities


41,248



(231,942
)Cash Flows From Financing Activities:Restricted cash


(23,465
)


-Share issue expenses


-



(48,045
)Net Cash Provided/(Used) By Financing Activities


(23,465
)


(48,045
)Net Increase/(Decrease) In Cash And Cash Equivalents


102,143



(605,436
)Effect of foreign currency adjustments on cash


38,799



90,560Cash And Cash Equivalents At Beginning Of Period(Excess Of Deposits Over Checks Issued)


446,808



980,562Cash And Cash Equivalents at end of Period

$
587,750


$
465,686The accompanying notes are an integral part of these consolidated financial statements
   F - 3
 Table of Contents




DELTA OIL & GAS INC.Consolidated Statements Of Changes In Stockholders' EquityPeriod From Inception, January 9, 2001, to September 30, 2010(Stated in U.S. Dollars)(Unaudited)DEFICITCOMMON STOCK


ACCUMULATEDNUMBER








SHARE


SHARE


DURING THE


CUMULATIVEOF COMMON


PAR


ADDITIONAL


SUBSCRIPTIONS


SUBSCRIPTIONS


DEVELOPMENT


COMPREHENSIVE


NONCONTROLLINGSHARES VALUE


VALUE


PAID-IN CAPITAL


RECEIVED


RECEIVABLE


STAGE


INCOME/(LOSS)


INTEREST


TOTALBalance,

December 31, 2008


9,368,102



9,368



6,088,272



-



-



(3,573,762
)


5,978



-



2,529,856Shares issued for

acquisitionof

oil & gas

properties


3,909,005



3,909



875,616



-



-



-



-



-



879,525Registration of shares

underForm S-4


-



-



(48,045
)


-



-



-



-



-



(48,045
)Noncontrolling

interest in

subsidiary


-



-



-



-



-



-



-



100,631



100,631Shares issued to

President,CEO

& CFO as part

of his compensation

package at $0.15


280,000



280



41,720



-



-



-



-



-



42,000Options issued to IR

consultant


-



-



35,998



-



-



-



-



-



35,998Options issued to

CEO,CFO

& director


-



-



121,747



-



-



-



-



-



121,747Comprehensive

Income/(Loss):Cumulative translation

adjustment


-



-



-



-



-



-



88,440



-



88,440Net loss for the year


-



-



-



-



-



(2,337,765
)


-



(18,744
)


(2,356,509
)Comprehensive loss


































(2,268,069
)Balance,

December 31, 2009


13,557,107



13,557



7,115,308



-



-



(5,911,527
)


94,418



81,887



1,393,643Shares issued to

President,CEO

& CFO as part

of  his compensation

package at $0.195


300,000



300



58,200



-



-



-



-



-



58,500Comprehensive

Income/(Loss):Cumulative

translation

adjustment


-



-



-



-



-



-



38,799



-



38,799Net loss for the

period


-



-



-



-



-



376,069



-



404



376,473Comprehensive loss


































415,272Balance,

September 30, 2010


13,857,107


$
13,857


$
7,173,508


$
-


$
-


$
(5,535,458
)

$
133,217


$
82,291


$
1,867,415The accompanying notes are an integral part of these consolidated financial statements
 
 
 F - 4
 Table of Contents
 
 Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
  1.            BASIS OF PRESENTATION
  The unaudited consolidated financial statements as of September 30, 2010 included herein have been prepared without audit pursuant to the rules and regulations of the Securities and Exchange Commission.  Certain information and footnote disclosures normally included in financial statements prepared in accordance with United States generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations.  In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.  It is suggested that these consolidated financial statements be read in conjunction with the December 31, 2009 audited consolidated financial statements and notes thereto.  The results of the operations for the nine months ended September 30, 2010 are not indicative of the results that may be expected for the year.
  2.            OPERATIONS
  a) Organization
  Delta Oil & Gas, Inc. (“the Company”) was incorporated as a Colorado corporation on January 9, 2001.
  The Company is an independent natural gas and oil company engaged in the exploration, development and acquisition of natural gas and oil properties in the United States and Canada.  The Company’s entry into the natural gas and oil business began on February 8, 2001.  Prior to the current fiscal year, the Company was designated as a development stage enterprise.
  The Company is subject to several categories of risk associated with its development stage activities.  Natural gas and oil exploration and production is a speculative business, and involves a high degree of risk.  Among the factors that have a direct bearing on the Company’s prospects are uncertainties inherent in estimating  natural gas and oil reserves, future hydrocarbon production, and cash flows, particularly with respect to wells that have not been fully tested and with wells having limited production histories; access to additional capital; changes in the price of natural gas and oil; availability and cost of services and equipment; and the presence of competitors with greater financial resources and capacity.
  The oil and gas industry is subject, by its nature, to environmental hazards and clean-up costs.  At this time, management knows of no substantial costs from environmental accidents or events for which the Company may be currently liable.  In addition, the Company’s oil and gas business makes it vulnerable to changes in prices of crude oil and natural gas.  Such prices have been volatile in the past and can be expected to be volatile in the future.  By definition, proved reserves are based on current oil and gas prices and estimated probable reserves.  Price declines reduce the estimated quantity of proved and probable reserves and increase annual depletion expense (which is based on proved and probable reserves).
  b) Business acquisition
  On March 26, 2009, the Company acquired 80.31% of The Stallion Group (“Stallion”), a Nevada corporation, whose principal business is in the identification, acquisition and exploration of oil and gas properties. To fund the acquisition of the Common Stock, the Company issued 3,909,005 shares of common stock and paid $46,908 in cash to the holders of the Stallion’s common stock that was tendered for a value of $0.04.  Each common share of Stallion was exchangeable for 0.333333 of the Company’s common shares and $0.0008 in cash.  As of March 26, 2009, the Company owned 58,635,139 shares of Common Stock, which represents approximately 80.31% of the shares of Common Stock issued and outstanding.  Following is a summary of purchase price allocation:
   F - 5
 Table of Contents
  Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
   2.             OPERATIONS (continued)
  b) Business acquisition
  March 26, 2009Purchase price:Share consideration – issued 3,909,005 common shares at $0.225 per share

$
879,526Cash payment - $0.0008 for 58,653,139 common shares


46,908Fair value of Non-Controlling Interests


100,631Total

$
1,027,065Represented By:

Net assets purchased


(45,399
)Increase in Oil and Gas Properties


(970,535
)Net Assets attributable to Non-Controlling Interests


(11,131
)$
Nil
  Purchase Price Allocation:Share capital

$
3,495,046Accumulated deficit


(3,452,287
)Cumulative translation adjustment


13,771Total

$
56,530Investment in Subsidiary – 80.31%

$
45,399Non-Controlling Interest – 19.69%

$
11,131
  As the acquisition was completed on March 26, 2009, the net loss of $76,453 of Stallion was included in the   consolidated financial statements as of December 31, 2009.
  T he following table summarizes the net assets acquired upon the acquisition of The Stallion Group:
  Cash and cash Equivalents
$
565Accounts receivable

13,712Prepaid Expenses

3,001Natural gas and oil properties

194,670Capital Assets, Net

4,190Total Assets
$
216,138Accounts Payable
$
(144,144
)Asset Retirement Obligation

(15,464
)Total Net Assets
$
56,530Total Net Assets purchased – 80.31%
$
45,399
  c) Going Concern
  The accompanying financial statements have been prepared assuming that the Company will continue as a going concern.
  As shown in the accompanying consolidated financial statements, the Company has incurred a net loss of $5,535,458 since inception.  To achieve profitable operations, the Company requires additional capital for obtaining producing oil and gas properties through either the purchase of producing wells or successful exploration activity.  Management believes that sufficient funding will be available to meet its business objectives including anticipated cash needs for working capital and is currently evaluating several financing options.  However, there can be no assurance that the Company will be able to obtain sufficient funds to continue the development of its properties and, if successful, to commence the sale of its projects under development.  As a result of the foregoing, there exists substantial doubt the Company’s ability to continue as a going concern.  These consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
   F - 6
 Table of Contents
    Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
   3.             SIGNIFICANT ACCOUNTING POLICIES
  a) Basis of Consolidation
  The consolidated financial statements are presented in accordance with accounting principles generally accepted in the United States and include the financial statements of the Company and its wholly-owned subsidiary, Delta Oil & Gas (Canada) Inc. and 80.31% of The Stallion Group.  All significant inter-company balances and transactions have been eliminated.
  b) Use of Estimates
  The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods.  Actual results could differ from those estimates.  Significant estimates with regard to these financial statements include the estimate of proved natural gas and oil reserve quantities and the related present value of estimated future net cash flows there from.
  c) Natural Gas and Oil Properties
  The Company accounts for its oil and gas producing activities using the full cost method of accounting as prescribed by the United States Securities and Exchange Commission (“SEC”).  Accordingly, all costs associated with the acquisition of properties and exploration with the intent of finding proved oil and gas reserves contribute to the discovery of proved reserves, including the costs of abandoned properties, dry holes, geophysical costs, and annual lease rentals are capitalized.  All general corporate costs are expensed as incurred.  In general, sales or other dispositions of oil and gas properties are accounted for as adjustments to capitalized costs, with no gain or loss recorded.  Amortization of evaluated oil and gas properties is computed on the units of production method based on all proved reserves on a country-by-country basis.  The net capitalized costs of evaluated oil and gas properties (full cost ceiling limitation) are not to exceed their related estimated future net revenues from proved reserves discounted at 10%, and the lower of cost or estimated fair value of unproved properties, net of tax considerations.  These properties are included in the amortization pool immediately upon the determination that the well is dry.
  Unproved properties consist of lease acquisition costs and costs on wells currently being drilled on the properties.  The recorded costs of the investment in unproved properties are not amortized until proved reserves associated with the projects can be determined or until they are impaired.  Unevaluated oil and gas properties are assessed at least annually for impairment either individually or on an aggregate basis.
  d) Asset Retirement Obligations
  The Company has adopted “Accounting for Asset Retirement Obligations” of the FASB Accounting Standards Codification, which requires that asset retirement obligations (“ARO”) associated with the retirement of a tangible long-lived asset, including natural gas and oil properties, be recognized as liabilities in the period in which it is incurred and becomes determinable, with an offsetting increase in the carrying amount of the associated assets. The cost of tangible long-lived assets, including the initially recognized ARO, is depleted, such that the cost of the ARO is recognized over the useful life of the assets. The ARO is recorded at fair value, and accretion expense is recognized over time as the discounted cash flows are accreted to the expected settlement value. The fair value of the ARO is measured using expected future cash flow, discounted at the Company’s credit-adjusted risk-free interest rate.
   F - 7
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
  3. SIGNIFICANT ACCOUNTING POLICIES (continued)
  e) Oil and Gas Joint Ventures
  All exploration and production activities are conducted jointly with others and, accordingly, the accounts reflect only the Company’s proportionate interest in such activities.
  f) Revenue Recognition
  Revenue from sales of crude oil, natural gas and refined petroleum products are recorded when deliveries have occurred and legal ownership of the commodity transfers to the customers.  Title transfers for crude oil, natural gas and bulk refined products generally occur at pipeline custody points or when a tanker lifting has occurred.  Revenues from the production of oil and natural gas properties in which the Company shares an undivided interest with other producers are recognized based on the actual volumes sold by the Company during the period.  Gas imbalances occur when the Company’s actual sales differ from its entitlement under existing working interests.  The Company records a liability for gas imbalances when it has sold more than its working interest of gas production and the estimated remaining reserves make it doubtful that the partners can recoup their share of production from the field. As at September 30, 2010 and 2009, the Company had no overproduced imbalances.
  g) Cash and Cash Equivalent
  Cash consists of cash on deposit with high quality major financial institutions, and to date has not experienced losses on any of its balances.  The carrying amounts approximated fair market value due to the liquidity of these deposits.  For purposes of the balance sheet and statements of cash flows, the Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.
  h)     Restricted Cash
  Restricted cash consists of funds deposited in a trust account for the Texas Prospect, which can only be used for drilling and completion costs associated with the first well that is being drilled at this location.
  i)      Concentration of Credit Risk
  Financial instruments which potentially subject the Company to concentrations of credit risk consist of cash and cash equivalents and accounts receivable.  The Company maintains cash at two financial institutions.  The Company periodically evaluates the credit worthiness of financial institutions, and maintains cash accounts only in large high quality financial institutions, thereby minimizing exposure for deposits in excess of federally insured amounts.  The Company believes credit risk associated with cash and cash equivalents to be minimal.  Deposits are insured up to $97,182, the amount that may be subject to credit risk for the nine months ended September 30, 2010 is $490,568.
  The Company has recorded trade accounts receivable from the business operations. Management periodically evaluates the collectability of the trade receivables and believes that the Company’s receivables are fully collectable and that the risk of loss is minimal.
  j)      Environmental Protection and Reclamation Costs
  The operations of the Company have been, and may be in the future be affected from time to time in varying degrees by changes in environmental regulations, including those for future removal and site restorations costs.  Both the likelihood of new regulations and their overall effect upon the Company may vary from region to region and are not predictable.
   F - 8
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
  3.             SIGNIFICANT ACCOUNTING POLICIES (continued)
  j)      Environmental Protection and Reclamation Costs (continued)
  The Company’s policy is to meet or, if possible, surpass standards set by relevant legislation, by application of technically proven and economically feasible measures.  Environmental expenditures that relate to ongoing environmental and reclamation programs will be charged against statements of operations as incurred or capitalized and amortized depending upon their future economic benefits.  The Company does not currently anticipate any material capital expenditures for environmental control facilities because all property holdings are at early stages of exploration.  Therefore, estimated future removal and site restoration costs are presently considered minimal.
  k) Foreign Currency Translation
  United States funds are considered the Company’s functional currency.  Transaction amounts denominated in foreign currencies are translated into their United States dollar equivalents at exchange rates prevailing at the transaction date.  Monetary assets and liabilities are adjusted at each balance sheet date to reflect exchange rates prevailing at that date, and non-monetary assets and liabilities are translated at the historical rate of exchange.  Gains and losses arising from restatement of foreign currency monetary assets and liabilities at each year-end are included in other comprehensive income/(loss).
  l) Other Equipment
  Computer equipment is stated at cost.  Provision for depreciation on computer equipment is calculated using the straight-line method over the estimated useful life of three years.
  m) Impairment of Long-Lived Assets
  In the event that facts and circumstances indicate that the costs of long-lived assets, other than oil and gas properties, may be impaired, and evaluation of recoverability would be performed.  If an evaluation is required, the estimated future undiscounted cash flows associated with the asset would be compared to the asset’s carrying amount to determine if a write-down to market value or discounted cash flow value is required.  Impairment of oil and gas properties is evaluated subject to the full cost ceiling as described under Natural Oil and Gas Properties.
  n) Income / (Loss) Per Share
  As required by the “Earnings Per Share” Topic of the FASB Accounting Standards Codification, basic and diluted earnings per share are to be presented.  Basic earnings per share is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding in the period.  Diluted earnings per share takes into consideration common shares outstanding (computed under basic earnings per share) and potentially dilutive common shares.
  The dilutive effect of outstanding options and warrants and their equivalents is reflected in diluted earnings per share by application of the treasury stock method.  Hence 900,000 options were excluded from the earnings per share calculation for the nine months period ended September 30, 2010, since they were considered to be anti-dilutive.  The table below presents the computation of basic and diluted earnings per share for the nine months periods ended September 30, 2010 and 2009:
  September 30, 2010


September 30, 2009Basic earnings per share computation:Income (Loss) from continuing operations and  net income

$
376,069


$
(1,149,291
)Basic shares outstanding


13,783,481



12,246,684Basic earnings per share

$
0.03


$
(0.09
)
   F - 9
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
  3. SIGNIFICANT ACCOUNTING POLICIES (continued)
   
 Diluted earnings per share computation:Income (Loss) from continuing operations

$
376,069


$
(1,149,291
)Basic shares outstanding


13,783,481



12,246,684Incremental shares from assumed conversions:Stock options


-



-Warrants


-



-Diluted shares outstanding


13,783,481



12,246,684Diluted earnings per share

$
0.03


$
(0.09
)
  The calculation for earnings per share excluded stock options as these were not in the money as at September 30, 2010 and 2009, respectively and have an anti-dilutive effect.
  o) Income Taxes
  The Company follows the liability method of accounting for income taxes under which deferred tax assets and liabilities are recognized for the future tax consequences of (i) temporary differences between the tax bases of assets and liabilities, and their reported amounts in the financial statements, and (ii) operating loss and tax credit carry forwards for tax purposes.  Deferred tax assets are reduced by a valuation allowance when, based upon management’s estimates, it is more likely than not that a portion of the deferred tax assets will not be realized in a future period.
  p) Financial Instruments
  The FASB Accounting Standards CodificationFinancial Instruments requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The standard prioritizes the inputs into three levels that may be used to measure fair value:
  Level 1
  
 Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
  
 Level 2
  
 Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
  
 Level 3
  
 Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
 
 The Company’s financial instruments consist of cash and cash equivalent, accounts receivable, franchise tax prepaid, accounts payable and accrued liabilities and project cost advance received.
   F - 10
 Table of Contents
 
 
 Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 3. SIGNIFICANT ACCOUNTING POLICIES (continued)
 
 p)    Financial Instruments (continued)
 
 It is management’s opinion that the Company is not exposed to significant interest or credit risks arising from these financial instruments.  The fair value of these financial instruments is approximated to their carrying values.
 
 q)    Comprehensive Loss
 
 Reporting Comprehensive Income Topic of the FASB Accounting Standards Codification establishes standards for the reporting and display of comprehensive loss and its components in the financial statements. The Company is disclosing this information on its Consolidated Statements of Changes in Stockholders’ Equity and Consolidated Statement of Operations.
 
 r)     Stock-Based Compensation
 
 The Company records stock-based compensation in accordance with Share-Based Payments of the FASB Accounting Standards Codification, which requires the measurement and recognition of compensation expense based on estimated fair values for all share-based awards made to employees and directors, including stock options.
 
 Shared Based Payments requires companies to estimate the fair value of share-based awards on the date of grant using an option-pricing model. The Company uses the Black-Scholes option-pricing model as its method of determining fair value. This model is affected by the Company’s stock price as well as assumptions regarding a number of subjective variables. These subjective variables include, but are not limited to the Company’s expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise behaviors. The value of the portion of the award that is ultimately expected to vest is recognized as an expense in the statement of operations over the requisite service period.
 
 All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
 
 4.      NATURAL GAS AND OIL PROPERTIES
 
 a) Proved Properties
 
 Properties

December 31, 2009


Additions


Disposals


Transfer

from

unproved

properties


Depletion

for the

period


Impairment


September 30,

2010USA properties

$
317,857


$
33,869



-


$
588,250


$
(69,143
)


-


$
870,833Canada properties


62,626



(28,335
)


(28,668
)


-



(5,623
)


-



-Total

$
380,483


$
5,534



(28,668
)

$
588,250


$
(74,766
)


-


$
870,833
    F - 11
 Table of Contents
 
 Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 4.      NATURAL GAS AND OIL PROPERTIES (continued)
 
 a)     Proved Properties – Descriptions
 
 Properties in U.S.A.
 
 i. Oklahoma, USA
 
 2006-3 Drilling Program
 
 In April 2007, the Company entered into the 2006-3 Drilling Program for a buy-in cost of $113,700 which will provide 12.5% Before Casing Point (“BCP”) working interest and After Casing Point (“ACP”) working interest of 10%.  In September 2007, Wolf#1-7 was abandoned. Its costs amount to $70,495 was moved to the proven cost pool for depletion.  In October 2007, Ruggles #1-15 was also abandoned and the cost of $84,506 was moved to the proven cost pool for depletion.
 
 In the 2006-3 Drilling Program, Elizabeth #1-25 was plugged and abandoned on February 7, 2008.  Its cost amounted to $127,421 was moved to the proven cost pool for depletion.  Plaster #1-11 and Dale #1-15 started producing in January and February 2008, respectively, total cost of $205,064 was moved to the proven cost pool.  Loretta #1-22 was plugged and abandoned in 2009, its cost amounted to $139,334 was moved to the proved cost pool.
 
 2007-1 Drilling Program
 
 In September 2007, the Company entered into the 2007-1 Drilling Program for a buy-in cost of $77,100 which will provide 25% Before Casing Point (“BCP”) working interest and 20% After Casing Point (“ACP”) working interest.
 
 In the 2007-1 Drilling Program, Pollack #1-35 was plugged and abandoned on January 19, 2008.  Its cost amounted to $152,101 was moved to the proven cost pool for depletion.  Hulsey #1-8 started producing in February 2008; the cost of $200,382 was moved to the proven cost pool.  River #1-28 started producing in June 2008; the cost of $169,159 was moved to the proven cost pool.  Hulsey #2-8 started producing in January 2009; its cost amounted to $139,674 was moved to the proven cost pool for depletion.
 
 2009-1 Drilling Program
 
 On July 27, 2009, the Company entered into the 2009-1 Drilling Program for five wells which will provide 5.714286% Before Casing Point (“BCP”) working interest and 5.00% After Casing Point (“ACP”) working interest.  The Company’s buy-in costs for each well is $2,625.  During the three months to September 2009, the Company had paid buy-in, estimated drilling and completion costs for three wells, Saddle #1-28, Saddle #2-28 and Saddle #3-28.  Saddle #1-28 and Saddle #2-28 started producing in November 2009 and Saddle #3-28 in December 2009, the total cost amounted to $96,633 was moved to the proven cost pool for depletion.
 
 2009-3 Drilling Program - 4 Wells
  On August 7, 2009, the Company entered into an agreement with Ranken Energy to participate in a four well drilling program in Garvin County, Oklahoma (the “2009-3 Drilling Program”).  The Company purchased a 6.25% working interest before casing point and 5.0% working interest after casing point in the 2009-3 Drilling Program for $37,775.  In addition to the total buy-in cost, the Company will be responsible for our proportionate share of the drilling and completion costs.  During the year ended December 31, 2009, the Company paid additional drilling costs in the amount of $115,017.  Jackson #1-18 started producing in January 2010, the total cost amounted to $62,956 was moved to the proven cost pool for depletion.  Brewer #1-20 was plugged and abandoned on June 2, 2010.  Its cost amounted to $64,922 was moved to the proven cost pool for depletion.  Miss Gracie #1-18 started producing in March 2010, the total cost amounted to $71,368 was moved to the proven cost pool for depletion.  Waunice # 1-36 started production in June 2010 and was plugged and abandoned on September 23, 2010.  Its cost amounted to $44,939 was moved to the
   F - 12
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 4.          NATURAL GAS AND OIL PROPERTIES (continued)
 
 a)         Proved Properties – Descriptions
 
 Properties in U.S.A.
 
 2009-3 Drilling Program - 4 Wells (continued)
 
 proven cost pool for depletion.
  Joe Murray Farm #1-18
 
 Joe Murray Farm #1-18 started producing in August 2010, the total cost amounted to $44,571 was moved to the    proven cost pool for depletion.
 
 ii.     Palmetto Point Prospect, Mississippi, USA
  On February 21, 2006, the Company entered into an agreement (the “Agreement”) with 0743608 B.C. Ltd., (“Assignor”) a British Columbia, Canada based oil and gas exploration company, in order to accept an assignment of the Assignor’s ten percent (10%) gross working and revenue interest in a ten-well drilling program (the “Drilling Program”) to be undertaken by Griffin & Griffin Exploration L.L.C., (“Griffin”) a Mississippi based exploration company.  Under the terms of the Agreement, the Company paid the Assignor $425,000 as payment for the assignment of the Assignor’s 10% gross working and revenue interest in the Drilling Program.  The Company also entered into a joint Operating Agreement directly with Griffin on February 24, 2006.
 
 The Drilling Program on the acquired property interests was initiated by Griffin in May 2006 and was substantially completed by Griffin by December 31, 2006.  The prospect area owned or controlled by Griffin on which the ten wells were drilled, is comprised of approximately 1,273 acres in Palmetto Point, Mississippi.
 
 During the year ended of December 31, 2007, eight wells were found to be proved wells, and two wells, PP F-7 and PP F-121 were abandoned due to no apparent gas or oil shows present.  The costs of abandon properties were added to the capitalized cost in determination of the depletion expense.
  On August 4, 2006, the Company elected to participate in additional two wells program in Mississippi owned by Griffin & Griffin Exploration and paid $70,000.  These wells were found to be proved in December 2008.
  On October 10, 2007, the Company elected to participate in the drilling of PP F-12 and PP F-12-3 in Mississippi operated by Griffin & Griffin Exploration.  The Company’s 10% of the estimated drilling costs was $88,783. PP F-12 started production from October 2007, and PP F-12-3 started production from November 2007.  Additional AFE in the amount of $36,498 for work over’s on the PP F-12, PP F-12-3 was paid on January 31, 2008.
  On January 11, 2008, the Company paid $11,030 for PP F-41salt water disposal well.
  iii.    Mississippi II, Mississippi, USA
  In August 2006, the Company entered into a joint venture agreement with Griffin & Griffin Exploration, LLC. to acquire an interest in a drilling program comprised of up to 50 natural gas and/or oil wells.  The area in which the wells are to be drilled is comprised of approximately 300,000 gross acres of land located between Southwest Mississippi and North East Louisiana. The wells are targeting the Frio and Wilcox Geological formations. The Company has agreed to pay 10% of all prospect fees, mineral leases, surface leases and drilling and completion costs to earn a net 8% share of all production zones to the base of the Frio
   F - 13
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 4.         NATURAL GAS AND OIL PROPERTIES (continued)
 
 a)        Proved Properties - Descriptions
 
 Properties in U.S.A.
  iii.   Mississippi II, Mississippi, USA (continued)
  formation and 7.5% of all production to the base of the Wilcox formation.  In January 2007, the well CMR USA 39-14 was found to be proved.  The cost of $35,126 was added to the proven cost pool.  Dixon#1 was abandoned in January 2007, its costs amounted to $40,605 was moved to the proven cost pool for depletion.  Randall#1 was abandoned in June 2007, its costs amounted to $26,918 was moved to the proven cost pool for depletion.  BR F-24 was abandoned and its cost amounted to $41,999 was moved to the proven cost pool for depletion.  Faust #1, USA 1-37 and BR F-33 were found to be proven and the total cost of $129,360 was added to the proven cost pool.
 
 In connection with the acquisition of Stallion, the Company acquired an additional 30% of the drilling programs.
 
 iv.    Mississippi III, Mississippi, USA
 
 During August to December 2007, five additional wells, PP F-90, PP F-100, PP F-111, PP F-6A, and PP F-83 were drilled in the area.  These wells were abandoned due to modest gas shows and a total drilling cost of $110,729 was added to the capitalized costs in determination of depletion expense.
 
 On April 3, 2009, the Company sold its Working Interest in the Mississippi project and the surrounding lands for $200,367 plus a monthly $500 payment for 48 months of production.
 
 v. Willows Gas Field, California, U.S.A
  Through the Company’s subsidiary, Stallion, the Company acquired a well working interest in California, U.S.A.  On October 15, 2007, Stallion agreed to participate in the drilling program to be conducted by Production Specialties Company (“PSC”).  Stallion shall pay for the initial test well, 12.5% of 100% of all costs and expenses of drilling, completing, testing and equipping the Wilson Creek #1-27, to earn 6.25% working interest.  As of December 31, 2009, Stallion has expended $195,971 for the costs of Wilson Creek #1-27 and $60,000 for 3D seismic in the prospect area.  Wilson Creek #1-27 started producing gas from April 2008.
 
 vi.   Texas Prospect, Texas, USA
 
 On July 15, 2009, the Company successfully obtained the leases on certain lands in Texas, USA.  These leases will provide the Company with the ability to drill up to 3 exploration wells.  In December 2009, the Company desired to convey a sixty (60%) percent interest in the leases to Hillcrest Resources Ltd and received $111,424 in December 2009.
 
 In August 2010, the first exploration well, Donner #1, started producing, the cost amounted to $304,479 was moved to the proven cost pool for depletion.
  Properties in Canada
 
 vii.  Wordsworth Prospect, Saskatchewan, Canada
 
 On April 10, 2007, the Company entered into an agreement (the “Agreement”) with Petrex Energy Ltd., for a participation and Farm-out agreement where the Company will participate for 15% gross working interest before payout (BPO) and 7.5% gross working interest after pay out (APO) in a proposed four well
   F - 14
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 4.      NATURAL GAS AND OIL PROPERTIES (continued)
 
 a)     Proved Properties - Descriptions
 v ii.Wordsworth Prospect, Saskatchewan, Canada (continued)
 
 horizontal drilling program in the Wordsworth area in Southeast Saskatchewan, Canada. The well, HZ 1C2-23 was drilled in September 2008 also started production from November 2008.  In June 2009, the Company joined the drilling of a new well, HZ 1B1-23/3B8, and paid CAD$49,826 for 5% working interest.
  On June 1, 2009, the Company sold 2.5% of its 7.5% Working Interest for CAD$250,000.
 
 b)     Unproved Properties
 
 Properties

December 31, 2009


Addition


Disposals


Transfer to

proved

properties


September 30,

2010USA properties

$
332,541


$
649,682


$
-


$
(588,250
)

$
393,973Canada properties


152,346



(1,142
)


(151,204
)


-



-Total

$
484,887


$
648,540


$
(151,204
)

$
(588,250
)

$
393,973
 
 c) Costs not being amortized
 
 
 The following table sets forth a summary of oil and gas property costs not being amortized at September 30, 2010, by the year in which such costs were incurred. There are no individually significant properties or significant development projects included in costs not being amortized. The majority of the evaluation activities are expected to be completed within five to ten years.
 
 Total


2010


2009


2008


2007

and

PriorProperty acquisition costs and Transfer to Proved Property Pool

$
-



(37,775
)


17,900



-



19,875Exploration and development

$
393,973



(53,139
)


(163,389
)


-



610,501Capitalized interest

$
-







-



-



-Total

$
393,973



(90,914
)


(145,489
)


-



630,376
 
 Properties in U.S.A.
 
 i.  Mississippi II, Mississippi, USA
 
 In August, 2006, the Company entered into a joint venture agreement with Griffin & Griffin Exploration, LLC. to acquire an interest in a drilling program comprised of up to 50 natural gas and/or oil wells.  The area in which the wells are to be drilled is comprised of approximately 300,000 gross acres of land located between Southwest Mississippi and North East Louisiana. The wells are targeting the Frio and Wilcox Geological formations. The Company has agreed to pay 10% of all prospect fees, mineral leases, and surface
   F - 15
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 
 4.          NATURAL GAS AND OIL PROPERTIES (continued)
 
 Properties in U.S.A.
 
 i.      Mississippi II, Mississippi, USA (continued)
 
 leases and drilling and completion costs to earn a net 8% share of all production zones to the base of the Frio formation and 7.5% of all production to the base of the Wilcox formation.
 
 On April 3, 2009, the Company sold its Working Interest in the Mississippi project and the surrounding lands for $200,367 and $500 per month for 48 months of production.
 
 ii.     King City, California, USA
 
 On May 25, 2009, the Company entered into a Farm-out agreement with Sunset Exploration (“Sunset”) to participate in a drilling and exploration of lands located in California, USA.  The Company paid $100,000 to Sunset towards the permitting and processing of lands and the costs of a gravity survey and a 2D seismic program.  The Company shall pay 66.67% pro rata share of 100% of all costs associated in the initial test well.  If the test well is capable of producing hydrocarbons, then the Company shall pay its working interest pro rata share of all completion costs.  The Company’s working interest is 40% of 100% in the Area of Mutual Interest.
 
 iii.    Texas Prospect, Texas, USA
 
 On July 15, 2009, the Company successfully obtained the leases on certain lands in Texas, USA.  These leases will provide the Company with the ability to drill up to 3 exploration wells.  In December 2009, the Company desired to convey a sixty (60%) percent interest in the leases to Hillcrest Resources Ltd and received $111,424 in December 2009.
 
 The first exploration well, Donner #1, started producing in August 2010, the cost amounted to $304,479 was moved to the proven cost pool for depletion.
 
 iv.    2009-3 Drilling Program - 4 Wells
  On August 7, 2009, the Company entered into an agreement with Ranken Energy to participate in a four well drilling program in Garvin County, Oklahoma (the “2009-3 Drilling Program”).  We purchased a 6.25% working interest before casing point and 5.0% working interest after casing point in the 2009-3 Drilling Program for $37,775.  In addition to the total buy-in cost, we will be responsible for our proportionate share of the drilling and completion costs.  During the year ended December 31, 2009, the Company paid additional drilling costs in the amount of $115,017.
  v.     California #1-1 -  Lonestar Prospect, California, USA
  On September 1, 2010, the Company entered into an agreement for the joint exploration and development of the Lonestar Prospect located in California, USA.  The Company has 25% working interest in the initial Prospect Test Well, California 1-1.
 
 As at September 30, 2010, the Company had expended drilling and completion costs of $222,125 for the California 1-1 well.
 
 Properties in Canada
 
 vi.    Wordsworth Prospect, Saskatchewan, Canada
 
 In April 2007, the Company entered into an agreement (the “Agreement”) with Petrex Energy Ltd., for a participation and Farm-out agreement where the Company will participate for 15% gross working interest before payout (BPO) and 7.5% gross working interest after pay out (APO) in a proposed four well horizontal drilling program in the Wordsworth area in Southeast Saskatchewan, Canada.  As at June 30, 2010, the
   F - 16
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 4.  NATURAL GAS AND OIL PROPERTIES (continued)
 
 Properties in Canada
 
 Company had expended $152,714 of the well 3B9-23/3A11 and 2 HZ 3B9 LEG.  This prospect including all surrounding lands was sold on July 1, 2010 for total proceeds of CAD$750,000.
 
 5.             NATURAL GAS AND OIL EXPLORATION RISK
 
 a) Exploration Risk
 
 The Company’s future financial condition and results of operations will depend upon prices received for its natural gas and oil production and the cost of finding, acquiring, developing and producing reserves.  Substantially all of its production is sold under various terms and arrangements at prevailing market prices.  Prices for natural gas and oil are subject to fluctuations in response to changes in supply, market uncertainty and a variety of other factors beyond its control.  Other factors that have a direct bearing on the Company’s prospects are uncertainties inherent in estimating natural gas and oil reserves and future hydrocarbon production and cash flows, particularly with respect to wells that have not been fully tested and with wells having limited production histories; access to additional capital; changes in the price of natural gas and oil; availability and cost of services and equipment; and the presence of competitors with greater financial resources and capacity.
 
 b)    Distribution Risk
 
 The Company is dependent on the operator to market any oil production from its wells and any subsequent production which may be received from other wells which may be successfully drilled on the Prospect.  It relies on the operator’s ability and expertise in the industry to successfully market the same.  Prices at which the operator sells gas/oil both in intrastate and interstate commerce will be subject to the availability of pipe lines, demand and other factors beyond the control of the operator.  The Company and the operator believe any oil produced can be readily sold to a number of buyers.
 
 c) Credit Risk
 
 A substantial portion of the Company’s accounts receivable is with joint venture partners in the oil and gas industry and is subject to normal industry credit risks.
 
 d) Foreign Operations Risk
 
 The Company is exposed to foreign currency fluctuations, political risks, price controls and varying forms of fiscal regimes or changes thereto which may impair its ability to conduct profitable operations as it operates internationally and holds foreign denominated cash and other assets.
 
 6. CURRENT LIABILITIES
 
 The Company received $4,402 during the three months ended September 30, 2010, from Hillcrest Resources Ltd., as its share in the Texas project.  The Company will expend these funds for drilling the first exploration hole.
 
 7.            ASSET RETIREMENT OBLIGATIONS
 
 The Company follows the Accounting for Asset Retirement Obligations Topic of the FASB Accounting standards Codification.  This addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs.  It also requires recognition of the present value of obligations associated with the retirement of tangible long-lived assets in the period in which it is incurred.  As of June 30, 2010 and December 31, 2009, the Company recognized the future cost to
   F - 17
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 7.              ASSET RETIREMENT OBLIGATIONS (continued)
 
 plug and abandon the gas wells over the estimated useful lives of the wells in accordance with Asset retirement Obligations of the FASB Accounting Standards Codification.  The liability for the fair value of an asset retirement obligation with a corresponding increase in the carrying value of the related long-lived asset is recorded at the time a well is completed and ready for production.  The Company amortizes the amount added to the oil and gas properties and recognizes accretion expense in connection with the discounted liability over the remaining life of the respective well.  The estimated liability is based on historical experience in plugging and abandoning wells, estimated useful lives based on engineering studies, external estimates as to the cost to plug and abandon wells in the future and federal and state regulatory requirements.  The liability is a discounted liability using a credit-adjusted risk-free rate of 12%.
 
 Revisions to the liability could occur due to changes in plugging and abandonment costs, well useful lives or if federal or state regulators enact new guidance on the plugging and abandonment of wells.
 
 The Company amortizes the amount added to oil and gas properties and recognizes accretion expense in connection with the discounted liability over the remaining useful lives of the respective wells.
 
 The information below reflects the change in the asset retirement obligations during the nine months ended September 30, 2010 and year ended December 31, 2009:
 
 September 30, 2010


December 31, 2009Balance, beginning of period

$
21,487


$
23,604Liabilities assumed


-



6,138Revisions


(3,424
)


(10,491
)Accretion expense


1,934



2,236Balance, end of period

$
19,997


$
21,487
 
 8.                SHARE CAPITAL
 
 On September 25, 2009, the Company’s shareholders voted for a 1 for 5 reverse split.  On October 21, 2009 the Company changed its Articles of Incorporation to reflect the 1 for 5 reverse share split.  The Company’s financial statements reflect the changes in its share capital retroactively and prospectively.  Hence the Company’s outstanding warrants and options have been adjusted accordingly.
 
 i. Common Stock
 
 On January 11, 2006, the Company issued 15,000 common shares for exercise of stock options at $4.00 per share.
 
 On January 24, 2006, the Company issued 46,000 common shares for exercise of stock options at $4.00 per share.
 
 On January 25, 2006, the Company issued 2,500 common shares for exercise of stock options at $5.00 per share.
 
 On April 25, 2006, the Company issued 145,455 common shares pursuant to a private placement at $13.75 per share.
 
 On January 23, 2007, the Company issued 12,000 common shares for exercise of stock options at $3.75 per share.
 
 On March 1, 2007, the Company issued 100,000 common shares to the President and CEO as part of his compensation package.  The price of the share as of March 1, 2007 was $4.60.
   F - 18
 Table of Contents
   Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 
 8.                SHARE CAPITAL (continued)
 
 On May 1, 2007, the Company issued 12,000 common shares to Investor Relations Services, Inc. as part of the investor relation services and consulting agreement.  The price of the share as of May 1, 2007 was $6.40.
 
 On July 8, 2007, the Company issued 50,000 common shares to its Chief Financial Officer as part of his services rendered and in lieu of cancellation of stock options.  The price of the share was $2.75.  It was the average of the share price of July 6 and July 9, 2007.
 
 On August 13, 2008, the Company issued 180,000 common shares to the Officers of the Company as part of their compensation package.  The price of the share as of August 13, 2008 was $0.265.
 
 On March 26, 2009, the Company issued 3,909,005 common shares for the acquisition of 80.31% for oil and gas properties.
 
 On April 6, 2009, the Company issued 280,000 common shares to the Officers of the Company as part of their compensation package.  The price of the share as of April 6, 2009 was $0.15.
 
 On March 8, 2010, the Company issued 300,000 common shares to the Officers of the Company as part of their compensation package.  The price of the share as of March 8, 2010 was $0.195.
 
 Preferred Stock
 
 The Company did not issue any preferred stock during the nine months period ended September 30, 2010 (December 31, 2009 - Nil).
 
 ii. Stock Options
 
 Compensation expense related to incentive stock options granted is recorded at their fair value as calculated by the Black-Scholes option pricing model.  Compensation expense was nil for the nine months period ended September 30, 2010 and $157,746 for the year ended December 31, 2009 related to options granted during the year ended December 31, 2009.  The changes in stock options are as follows:
 
 
 NUMBER


WEIGHTED AVERAGE

EXERCISE PRICEBalance outstanding, December 31, 2009


900,000


$
0.12Granted


-



-Expired


-Exercised


-Balance outstanding, September 30, 2010


900,00


$
0.12
 
 The weighted average assumptions used in calculating the fair value of stock options granted and vested     using the Black-Scholes option pricing model are as follows:
 
 September 30,

2010
December 31,

2009Risk-fee interest rate
-
2.50%Expected life of the option
-
3 yearExpected volatility
-
199.13%&

476.13%Expected dividend yield
-
-
    F - 19
 Table of Contents
  
 Delta Oil & Gas, Inc.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER 30, 2010
 (Stated in U.S. Dollars)
 
 
 8.                 SHARE CAPITAL (continued)
 
 The following table summarized information about the stock options outstanding as at September 30, 2010:
 
 Options outstanding

Options exercisableExerciseprice
Number ofshares
Remaining contractual

life (years)

Number ofshares$0.15
100,000
1.52

100,000$0.12
800,000
2.17

800,000
 
 iii.   Common Stock Share Purchase Warrants
 
 During the three months ended March 31, 2010, 496,797 share purchase warrants expired on February 1, 2010.  As at September 30, 2010, there were no share purchase warrants outstanding for the purchase of common shares.
 
 9. RELATED PARTIES
 
 During the period ended September 30, 2010, the Company paid $196,872 (September 30, 2009 - $146,243) for consulting fees and $31,718 (September 30, 2009 - $27,578) for accounting services to Companies controlled by directors and officers of the Company.  Amounts paid to related parties are based on exchange amounts agreed upon by those related parties.
 
 On March 8, 2010, the Company issued 300,000 shares of common stock in consideration for services rendered to Officers of the Company.  The price of the share as of March 8, 2010 was $0.195.  The total cost of $58,500 was recorded in the compensation expense for shares granted and was included in the general and administration expense.
 
 10.              COMMITMENT AND CONTRACTURAL OBLIGATIONS
 
 For Kings City Farm-out Modification, the Company shall be responsible for 40% (i.e. $8,000) of additional expense on seismic survey.
  The Company contracted with its executive officers to pay each of the executive officers $85,632 per year and issue 100,000 common shares of the Company on the anniversary of the executive agreement.  The agreement automatically renews after one year for a further 12 months.
    F - 20
 Table of Contents
 
 
 Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations.
  This Quarterly Report on Form 10-Q contains forward-looking statements regarding our business, financial condition, results of operations and prospects.  Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” and similar expressions or variations of such words are intended to identify forward-looking statements, but are not deemed to represent an all-inclusive means of identifying forward-looking statements as denoted in this Quarterly Report on Form 10-Q.  Additionally, statements concerning future matters are forward-looking statements.
  Although forward-looking statements in this Quarterly Report on Form 10-Q reflect the good faith judgment of our management, such statements can only be based on facts and factors currently known by us. Consequently, forward-looking statements are inherently subject to risks and uncertainties and actual results and outcomes may differ materially from the results and outcomes discussed in or anticipated by the forward-looking statements.  We caution the reader that numerous important factors, including those factors discussed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2009, which are incorporated herein by reference, could affect our actual results and could cause our actual consolidated results to differ materially from those expressed in any forward-looking statement made by, or on behalf of, the Company.  Readers are urged not to place undue reliance on these forward-looking statements, which speak only as of the date of this Quarterly Report on Form 10-Q.  We file reports with the Securities and Exchange Commission (the “SEC” or “Commission”).  We make available on our website under "Investors/SEC Filings,” free of charge, our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports as soon as reasonably practicable after we electronically file such materials with or furnish them to the SEC. Our website address is www.deltaoilandgas.com.  You can also read and copy any materials we file with the SEC at the SEC's Public Reference Room at 450 Fifth Street, NW, Washington, DC 20549. You can obtain additional information about the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330.  In addition, the SEC maintains an internet site (www.sec.gov) that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC, including us.
  We undertake no obligation to revise or update any forward-looking statements in order to reflect any event or circumstance that may arise after the date of this Quarterly Report on Form 10-Q. Readers are urged to carefully review and consider the various disclosures made throughout the entirety of this Quarterly Report, which attempt to advise interested parties of the risks and factors that may affect our business, financial condition, results of operations and prospects.
  As used in this Quarterly Report, the terms “we,” “us,” “our,” and “Delta Oil” mean Delta Oil & Gas, Inc. and our subsidiaries unless otherwise indicated.
   
 - 4 -
 Table of Contents
  
 Business of Delta Oil
  We were incorporated under the laws of the State of Colorado on January 9, 2001 under the name Delta Oil & Gas, Inc.
  We are engaged in the acquisition, development and production of oil and natural gas properties in North America.  We seek to acquire and develop properties with undeveloped reserves that are economically attractive to us.  We will employ expertise in geological and geophysical areas to mitigate, as far possible, the inherent risk of oil and gas exploration.  We seek to create value and reduce risks through the acquisition and development of property interests in areas that have:
  ·
Significant undeveloped reserves;
  ·
Close proximity to developed markets for oil and natural gas;
  ·
Existing infrastructure or the ability to install our own infrastructure of oil and natural gas pipelines and production platforms;
  During the 1st and 2nd Quarters of 2010, Management engaged in a detailed strategic review of all of our development lands, exploratory lands and working interest Partners held at that time.  The outcome of these reviews lead to an internal declaration of core and non-core properties. Those properties within the ‘Core’ were to receive priority focus for development and expansion and those in the ‘non-core’ grouping were to be considered as low priority for development and considered for divestment should offers fall within range of their true values.
  Historically, Delta has taken small working interest positions in multiple and diverse projects.  Under our new Core / Non-core strategy Delta will generally focus on larger working interest relationships in substantive project areas and move to strategically explore and develop those projects.  The sale of our Saskatchewan, Canada Wordsworth interests are a case in point. We believe that this core strategy will enable us to develop Delta Oil and Gas to the next level in its growth towards becoming a significant oil and natural gas producing entity.
  Our current focus is on the exploration of our Core land portfolio comprised of substantial working interests in acreage in King City, California; Northern California and Eastern Texas.  As a result of our acquisition in March 2009 of a controlling interest in The Stallion Group, a Nevada corporation, we expanded our property interests to include acreage in the North Sacramento Valley, California.
  Our producing interests in South Central, Oklahoma contribute strong cash flow to Delta but because our working interests fall below Management’s threshold for participating working interest percentages and with little or no opportunity to increase these percentages, this portfolio of lands has been designated as non-core.
  CORE PROPERTIES
  Texas Prospect
  On July 15, 2009, we entered into an assignment agreement with Mr. Barry Lasker (the “Assignor”) and were assigned all of Assignor’s rights and obligations under two oil, gas and liquid hydrocarbon lease agreements, each dated March 26, 2009 (the “Leases”) covering an aggregate area of approximately 243 acres in Newton County, Texas (the “Texas Prospect”).  These Leases provide us with the ability to drill up to 3 exploration wells.  The costs of the leases were $169,566.  In December 2009, we sold a sixty (60%) percent interest in the Leases to Hillcrest Resources Ltd. (“Hillcrest”) and received $111,424.  As at September 30, 2010, the costs of the leases were $74,018.
   - 5 -
 Table of Contents
   Following our disposition of a 60% interest in the Leases to Hillcrest, we will be responsible for 40% of all costs allocated to the Leases, drilling and completion of up to 3 exploration wells. We anticipate the dry hole costs to be approximately $442,000.  Once the 3 exploration wells are drilled, completed and production commences, if at all, we will receive a percentage distribution of net revenue, after deduction of all applicable expenses and royalties of approximately 25%, according to the following table:
  Net Revenue DistributionBefore Payout
After PayoutWell #1
36%
20%Well #2
36%
24%Well #3
36%
28%
 
  Under the terms of the Leases, we have the ability to participate in additional wells drilled in the Texas Prospect.  In the event that we elect to participate, we will negotiate with Hillcrest our respective levels of participation in additional wells.  Our percentage of the costs and net revenue distribution, both before and after payout, associated with each additional well will be proportional to our level of participation.  The Company is in the process of licensing and permitting 2 additional wells on these lands.  Drilling will commence as soon as permits have been issued.
  The Company paid its proportionate share of the drilling and completion costs during the quarter ended June 30, 2010.  On June 4, 2010, the first well (the “Donner #1”) was successfully drilled and encountered hydrocarbons.  The well was completed and the well went into production during the quarter ended September 30, 2010.  The following represents the revenue from the drilling program:
  Well Name
Three months ended

September 30, 2010
Nine months ended

September 30, 2010
Three and Nine months ended

September 30, 2009Donner #1
$35,138
$35,138
$nil
  Lonestar Prospect, California, USA
  On September 1, 2010, the Company entered into an agreement for the joint exploration and development of the Lonestar Prospect located in California, USA.  The Company is obligated to pay 25% of the costs in order to earn a 20% working Interest in the initial well, named internally  as California #1-1.  As at September 30, 2010, the Company had expended $222,125 in drilling and completion costs for California #1-1.  The Company is pleased to report that this well has been fully logged and tested and a 9,000 foot wholly owned pipeline installed.  Delta expects this well to go into production during mid-November, 2010.
  King City, California
  On May 25, 2009, we entered into a farm-out agreement with Sunset Exploration (“Sunset”), a California corporation, to participate in the drilling and exploration of lands located in Monterey County, California.  The prospect area where the drilling and exploration will take place is comprised of approximately 10,000 acres.  We are obligated to pay 66.67% of the costs of the initial test well up to casing point, in order to earn a 40.0% working interest.  Thereafter, we will be obligated to pay 40.0% of the costs of any future wells which we elect to participate in order to earn a 40.0% working interest.  We paid Sunset $100,000 as an advance towards the permitting and processing of lands and the costs of a gravity survey and a 2D seismic program. We commenced a gravity survey and 2D seismic program in August 2009.  We have undertaken extensive reviews of the data provided from the program.  We are very encouraged by the results which appear to be indicating the potential for significant hydrocarbon targets.  Delta and its Partners are now working on setting the location for our 1st exploratory well.  We have agreed that we will permit a 2-3 well drilling program around the exploratory well and that we will commence drilling our 1st exploration well as soon as well licences and drilling permits have been issued.
   - 6 -
 Table of Contents
   NON-CORE PROPERTIES
  2009-3 Drilling Program - 4 Wells
  On August 7, 2009, we entered into an agreement with Ranken Energy to participate in a four well drilling program in Garvin County, Oklahoma (the “2009-3 Drilling Program”).  We purchased a 6.25% working interest before casing point and 5.0% working interest after casing point in the 2009-3 Drilling Program for $37,775.  In addition to the total buy-in cost, we are responsible for our proportionate share of the drilling and completion costs.  During the year ended December 31, 2009, we paid additional drilling costs in the amount of $78,090.  The first well (the “Jackson #1-18”) started production during the quarter ending March 31, 2010 and the second well (the “Miss Gracie #1-18”) started production during the quarter ending June 30, 2010.  The following represents the revenues from this drilling program:
  Well Name
Three months ended,

September 30, 2010
Nine months ended,

September 30, 2010
Three and Nine months ended,

September 30, 2009Jackson #1-18
$18,323
$39,243
$nilMiss Gracie #1-18
$48,507
$126,946
$nilJoe Murray Farms
$17,303
$17,303
$nil
 
 The increase in revenues for both periods was due to wells not being in production for both periods during the corresponding prior year.  Drilling and completion costs of $127,878 were moved to the proved properties pool for depletion.
  The third and fourth wells in this four well drilling program have also been drilled, completed and are undergoing further testing in order to determine whether commercially viable quantities of hydrocarbons are present.
  2009-1 Drilling Program - 5 Wells
  On July 27, 2009, we entered into an agreement with Ranken Energy to participate in a five well drilling program in Garvin County, Oklahoma (the “2009-1 Drilling Program”).  We initially acquired a 5.0% working interest in the 2009-1 Drilling Program in exchange for our payment of a total of $13,125 in buy-in costs, which equates to $2,625 in buy-in costs for each well, plus our proportionate share of the drilling and completion costs.  During the fourth quarter of 2009, our working interest in the 2009-1 Drilling Program was reduced to 3.75%.  The reduction in our working interest was attributable to the landowner exercising an option to increase its working interest causing in a proportional reduction to all working interests held in this drilling program.
  During the year ended December 31, 2009, we paid estimated drilling and completion costs of $72,175for three wells which we refer to as Saddle #1-18, Saddle #2-18 and  Saddle #3-18.  The first three wells in this drilling program started to produce hydrocarbons during the quarter ending March 31, 2010.  Total revenue received from all three wells for the three months ended September 30, 2010 was $14,106 (September 30, 2009: $nil) and for the nine months ended September 30, 2010 was $33,179, (September 30, 2009: $nil).  The increase in revenue for both periods is due to the wells not being in existence for the corresponding periods in the prior year.
   - 7 -
 Table of Contents
   2007-1 Drilling Program - 3 Wells
  On September 10, 2007, we entered into an agreement with Ranken Energy to participate in a four well drilling program in Garvin County, Oklahoma (the “2007-1 Drilling Program”).  We purchased a 20% working interest in the 2007-1 Drilling Program for $77,100. Drilling of the first and second wells (the “Pollock #1-35” and the “Hulsey #1”) was completed in the N.E. Anitoch Prospect and the Washington Creek Prospect respectively.  The Pollock #1-35 did not prove to be commercially viable, but the Hulsey #1 has been producing in the range of approximately 50 to 60 barrels of oil per day with approximately 50 Mcf of natural gas per day since February 2008.
  Drilling of the third well in this drilling program (the “River #1”) was completed during the three months ended September 30, 2008.  River #1 is currently in production and the total revenue received for the three months ended September 30, 2010 was $5,918 (September 30, 2009: $11,842) and for the nine months ended September 30, 2010 was $30,900 (September 30, 2009: $33,148), the small decrease in revenue was caused by a decrease in production, which was partially offset by an increase in commodity prices during the period.
  Hulsey #1-8 started producing during the first quarter of 2008 and the total revenue received for the three months ended September 30, 2010 was $14,333 (September 30, 2009: $30,609) and for the nine months ended September 30, 2010 was $54,397 (September 30, 2009: $46,498).  The increase in revenue for the nine months was caused by the stimulation of the well which resulted in higher production rates and also an increase in commodity prices during the period.
  Hulsey #2-8 commenced production during the three months ended March 31, 2009 and produced $7,817 for the three months ended September 30, 2010 (September 30, 2009: $5,764) and $14,220 in oil revenues for the nine months ended September 30, 2010 (September 30, 2009: $14,020).  The small increase is due to an increase in production from this well.  Our proportionate costs associated with the Hulsey #2-8 well amounted to $139,674, which was moved to the proved properties cost pool for depletion.
  2006-3 Drilling Program
  On April 17, 2007, we entered into an agreement with Ranken Energy Corporation (“Ranken Energy”) to participate in a six well drilling program in Garvin and Murray counties in Oklahoma (the “2006-3 drilling Program”).  The leases secured and/or lands to be pooled for this drilling program total approximately 820 net acres. We agreed to take a 10% working interest in this program. To date, we have paid the sum of $514,619.
  Three wells drilled (the "Wolf #1-7", the "Loretta #1-22" and the “Ruggles #1-15") were deemed by the operator to not be commercially viable and as such, were plugged and abandoned in September 2007.  The proportionate costs associated with these abandoned wells amounted to $244,989, which were moved to the proved properties cost pool for depletion.
  Three other wells drilled (the “Elizabeth #1-25”, the “Plaster #1-1” and the “Dale #1 re-entry”) were deemed by the operator to be commercially viable and production casing was set in each.  The Elizabeth #1-25 located in the Meridian Prospect cost $99,129, the Plaster #1-1 located in the Plaster Prospect cost $116,581, and re-entry into the Dale #1 located in the Dale Prospect cost $18,150, all of which was paid August and September, 2007.  Subsequent to the completion of these wells, two remain economically viable at this time.  The Plaster #1 encountered hydrocarbon showings and is producing natural gas with amounts of associated oil as of January, 2008.  The Dale #1 re-entry has been producing in the range of 2 to 3 barrels of oil per day.  The Elizabeth #1-25 has been plugged and abandoned as of February 7, 2008.
   - 8 -
 Table of Contents
   Total revenue received from the Plaster #1 and Dale #1 wells for the three months ended September 30, 2010 was $1,624 (September 30, 2009: $1,821).  Total revenue received from the Plaster #1 and Dale #1 wells for the nine months ended September 30, 2010 was $5,643 (September 30, 2009: $4,707).   The increase in revenue for the nine months was caused by an increase in commodity prices.
  The operator, Ranken Energy, is reviewing the productivity levels from these wells and may propose the drilling of additional wells in the Dale Prospect and the Crazy Horse Prospect.  We anticipate that we would participate in these wells to the same extent as in the original drilling program, which is a 10% working interest.
  Wordsworth Prospect
  On April 10, 2006, we entered into a farm-out, option and participation letter agreement (“FOP Agreement”) where we acquired a 15% working interest in certain leasehold interests located in southeast Saskatchewan, Canada referred to as the Wordsworth area for the purchase price of $152,724. We were responsible for our proportionate share of the costs associated with drilling, testing, and completing the first test well on the property. In exchange for us paying our proportionate share of the costs associated with drilling, testing, and completing the first test well on the property, we earned a 15% working interest before payout and a 7.5% working interest after payout on the Wordsworth prospect. Payout refers to the return of our initial investment in the property. In addition, we also acquired an option to participate and acquire a working interest in a vertical test well drilled to 1200 meters to test the Mississippian (Alida) formation in LSD 13 of section 24, township 7, range 3 W2.
  During June 2006, the first well was drilled to a horizontal depth of 2033 meters in the Wordsworth prospect. The initial drilling of this well and subsequent testing revealed that this well contained oil reserves suitable for commercial production. In June 2006, this initial well began producing as an oil well.
  A second horizontal well was drilled in May 2007 at a cost of $198,152. Initial logs indicated hydrocarbon showings in an oil-bearing zone estimated to be approximately 770 feet in the horizontal section. However, due to the high water content in fluid removed from this well, the operator determined that it was not commercially productive and it was plugged and abandoned.  In April 2008, the operator recommended re-entering the second horizontal well with a view to drilling horizontally in a different direction starting at the base of the vertical portion of that well. We elected to participate in this re-entry on the same terms and conditions as the previous wells.  This well was drilled at a cost of $33,812. No economic hydrocarbons were found and this well was plugged and abandoned.
  On November 2, 2009, we announced the completion and production of a third well at the location 2A2-23-7-3W2.  The total cost of this well was CDN$67,253.  The well has started production and we began receiving royalties from this well during November 2009.
  The revenue received from all wells in the Wordsworth prospect for the three months ending September 30, 2010 was $9,740 (September 30, 2009: $49,554).  The revenue received from all wells in the Wordsworth prospectfor the nine months ended September 30, 2010 was $135,795 (September 30, 2009: $126,670).  The decrease in revenue was caused by the disposal of the Wordsworth prospect.  On July 1, 2010, we entered into a Purchase and Sale Agreement (the “Agreement”) with Petrex Energy Ltd. (“Petrex”) whereby Petrex agreed to purchase our remaining 5% working interest in the Wordsworth prospect and our right to participate in future wells in the Wordsworth prospect for CDN $757,500, inclusive of 5% GST on Tangibles, which equates to US $704,490; this resulted in a gain on sale of future revenues of $518,874.
   - 9 -
 Table of Contents
   Willows Gas Field
  On February 15, 2007, Stallion, our majority-owned subsidiary, entered into a Farm Out Agreement with Production Specialties Company (“Production Specialties”) for participation in a natural gas prospect area located in the North Sacramento Valley, California.  On October 15, 2007, Stallion drilled its first prospect well paying 12.5% of the costs of the first well to earn a 6.25% working interest.  For subsequent wells, Stallion will pay 6.25% of the costs of future wells to earn 6.25% working interest.Stallion participated in the drilling of the first well (“Wilson Creek #1-27”)  on the prospect area and encountered a number of prospective pay zones.  Testing was completed and stabilized flow rates exceeded a combined 1.5 million cubic feet per day of sweet high quality gas.  Thereafter, the Wilson Creek #1-27 was connected to a nearby pipeline and begun producing natural gas in April 2008.  Total costs for the Wilson Creek #1-27 well in the end year ended December 31, 2009 was $255,971.  During 2009 and in light of the lower natural gas commodity prices, we reviewed the future economic viability of this well and decided to suspend production until further notice in order to determine whether production of this well will be profitable.  During the quarter ended March 31, 2010, we decided to resume production on this well due to an increase in commodity prices.  The total revenue received from the Wilson Creek #1-27 well for the three months ended September 30, 2010 was $4,233 (September 30, 2009: $nil).  Total revenue received from Wilson Creek #1-27 for the nine months ended September 30, 2010 was $9,596 (September 30, 2009: $nil).  The increase in revenue was caused by our decision to resume production in the reporting period.
  Palmetto Point Prospect - 12 Wells Phase  I
  On February 21, 2006, we entered into an agreement with 0743608 B.C. Ltd., (“Assignor”), a British Columbia based oil and gas exploration company, in order to accept an assignment of the Assignor’s 10% gross working and revenue interest in a ten-well drilling program (the “Drilling Program”) to be undertaken by Griffin & Griffin Exploration L.L.C. (“Griffin Exploration”), a Mississippi based exploration company.  Under the terms of the agreement, we paid the Assignor $425,000 as payment for the assignment of the Assignor’s 10% gross working and revenue interest in the Drilling Program.  We also entered into a Joint Operating Agreement directly with Griffin Exploration on February 24, 2006.
  The initial Drilling Program on ten wells on the acquired property interest was completed by Griffin Exploration.  On August 4, 2006, we paid $70,000 to Griffin Exploration in exchange for our participation in an additional two well program, which has also been completed.  The prospect area owned or controlled by Griffin Exploration on which the wells were drilled is comprised of approximately 1,273 acres in Palmetto Point, Mississippi.  Twelve wells had been drilled resulting in seven producing wells.  We refer to this drilling program as Palmetto Point Phase I.
  Effective February 1, 2009, we disposed of our interests in the Palmetto Point Prospect - 12 Wells Phase - I project described above.  These interests were disposed of together with the interests in the Palmetto Point Prospect – 50 Wells Phase II project described below.  We received no revenue from the Palmetto Point Phase I producing wells during the year ended December 31, 2009.
  Palmetto Point Prospect - 50 wells – Phase II
  During the fiscal quarter ended September 30, 2006, we entered into a joint venture agreement to acquire an interest in a drilling program comprised of up to fifty natural gas and/or oil wells.  The area in which the wells are being drilled is approximately 300,000 gross acres located between Southwest Mississippi and North-eastern Louisiana.  Drilling commenced in September 2006.  The site of the first twenty wells was located within range to tie into existing pipeline infrastructure should the wells be suitable for commercial production.  The drilling program was conducted by Griffin Exploration in its capacity as operator.  We agreed to pay 10% of all prospect fees, mineral leases, surface leases, and drilling and completion costs to earn a net 8.0% share of all production zones to the base of a geological formation referred to as the Frio formation and 7.5% of all production to the base of a geological formation referred to as the Wilcox formation.  The cost during the quarter ending September 30, 2006 amounted to $100,000.  During the fourth quarter of fiscal 2006, we made additional payments of $300,000 that was employed in the further development of prospects on lands in Mississippi and Louisiana in accordance with the terms of the operating agreement.
   - 10 -
 Table of Contents
   We acquired, through our acquisition of a controlling interest of the Stallion Group in March 2009, an additional interest in this same drilling program.  Pursuant to the agreement entered into by the Stallion Group with Griffin Exploration on August 2, 2006, the Stallion Group agreed to pay 30% of all prospect fees, mineral leases, surface leases, and drilling and completion costs to earn a net 19.2% share of all production zones to the base of a geological formation referred to as the Frio formation and 17.25% of all production to the base of a geological formation referred to as the Wilcox formation.  The Stallion Group’s cost during the quarter ending September 30, 2006 amounted to $300,000.  During the fourth quarter of fiscal 2006, the Stallion Group made additional payments of $600,000 that were employed in the further development of prospects on lands in Mississippi and Louisiana in accordance with the terms of the operating agreement.  As a result of our acquisition of a controlling interest of the Stallion Group in March 2009 pursuant to our tender offer, we became obligated to pay 40% of all prospect fees, mineral leases, surface leases, and drilling and completion costs to earn a net 27.2% share of all production zones to the base of a geological formation referred to as the Frio formation and 24.75% of all production to the base of a geological formation referred to as the Wilcox formation
  Effective February 1, 2009, we disposed of all of our interests in the Palmetto Point Prospect - 50 Wells Phase - II project described above, including those previously held by the Stallion Group.  These interests were disposed of together with the interests in the Palmetto Point Prospect – 12 Wells Phase I for consideration of $200,367 plus a monthly payment of $500 for each monthly period that these wells are in production up to a maximum of forty-eight months.
  No revenue was received from the Palmetto Point Phase II producing wells during the year ended December 31, 2009.
  For the Nine Months Ended September 30, 2010 and 2009
  Revenues
  We generated total revenue, excluding the gain on sale of natural gas and oil properties of $506,771 for the nine months ended September 30, 2010, an increase of 117% from revenues of $233,582 for the nine months ended September 30, 2009.  The increase in revenues from natural gas and oil sales was due to an in increase in the number of producing wells when compared to the corresponding period last year, particularly in our Oklahoma and Texas areas of interest.  However, this was partially offset by the part disposal of our working interest in the Wordsworth Prospect during the quarter ended June 30, 2009 and our complete disposal of the Wordsworth prospect during the quarter ended September 30, 2010.  The latter produced a gain of $518,874 compared to $142,481 for the corresponding period during the prior year.  The increase is also attributed to an increase in the price of natural gas and oil when compared to the corresponding period last year.
  
 - 11 -
 Table of Contents
 
 
 Costs and Expenses
  We incurred costs and expenses in the amount of $646,187 for the nine months ended September 30, 2010, a 58% decrease from costs and expenses of $1,532,498 for nine months ended September 30, 2009.  The significant decrease in costs was primarily attributable to us not incurring during the nine months ended September 30, 2010 any impairment charges or losses from the sale of natural gas and oil properties after having incurred a significant amount of these costs and expenses during the nine months ended September 30, 2009.  During the nine months ended September 30, 2009, we incurred a loss on sale of natural gas and oil properties of $750,305 relating to our disposition of the Palmetto Point Prospect 12 Wells Phase - I and 50 wells – Phase II projects and also an impairment charge of $202,486   An increase in the price of natural gas and oil resulted in no impairment charge when performing the ‘full cost ceiling test’ for the nine months ended September 30, 2010.
  Other changes in our costs and expenses for the nine months ended September 30, 2010, when compared the nine months ended September 30, 2009, are described below:
  ·
Natural gas and oil operating costs for the nine months ended September 30, 2010 increased to $114,953 from $98,671 for the nine months ended September 30, 2009, an increase of 17%.  The increase in operating expenses was caused by the increase in production and an increase in the number of producing wells when compared to the same period in the prior year.
  ·
General and administrative costs for the nine months ended September 30, 2010 increased to $453,009 from $439,363 for the nine months ended September 30, 2009, an increase of 3%. The increase was caused by an increase in stock based compensation which was partially offset by a decrease in realized foreign exchange losses as compared to the previous period in the corresponding year.
  ·
Depreciation and depletion costs for the nine months ended September 30, 2010 increased to $76,291 from $31,443, representing an increase of 143%.  The increase was caused by an increase in production from our natural gas and oil wells, in particular, our wells located in Oklahoma and Texas.
  Net Operating Loss
  The net operating income for the nine months ended September 30, 2010 was $379,458, compared to a net operating loss of $1,156,435 for the nine months ended September 30, 2009 due to the factors described above.
  Other Income and Expense
  We reported other net income of $192 for the nine months ended September 30, 2010, as compared to other net income of $7,832 in the nine months ended September 30, 2009.  Other income was attributable to interest received on bank deposits.
  Net Loss Attributable to Delta Oil and Gas Inc.
  As a result of the above, net income for the nine months ended September 30, 2010 was $376,069, compared to a net loss of $1,149,291 for the nine months ended September 30, 2009.
  
 - 12 -
 Table of Contents
 
 
 For the three Months Ended September 30, 2010 and 2009
  Revenues
  We generated total revenue, excluding the gain from the sale of natural gas and oil properties,  of $175,020 for the three months ended September 30, 2010, an increase of 73% from revenues of $101,491 for the three months ended September 30, 2009.  The increase in revenues from natural gas and oil sales was due to an in increase in the number of producing wells when compared to the corresponding period last year, particularly in our Oklahoma and Texas areas of interest.  However, this was partially offset by the partial disposal of our 2.5% of our working interest in the Wordsworth Prospect during the quarter ended June 30, 2009 and our complete disposal of the Wordsworth prospect during the quarter ended September 30, 2010.  The latter produced a gain of $518,874 compared to $nil for the corresponding period during the prior year.
  Costs and Expenses
  We incurred costs and expenses in the amount of $194,407 for the three months ended September 30, 2010, a 4% increase from costs and expenses of $187,057 for the three months ended September 30, 2009.  The increase in costs was primarily attributable to an increase in depreciation and depletion charges and operating expenses; both caused by an increased production from existing and new wells.
  Other changes in our costs and expenses for the three months ended September 30, 2010, when compared the three months ended September 30, 2009, are described below:
  ·
Natural gas and oil operating costs for the three months ended September 30, 2010 increased to $33,391 from $25,495 for the three months ended September 30, 2009, an increase of 31%.  The increase in operating expenses was caused by the increase in producing wells when compared to the same period in the prior year.
  ·
General and administrative costs for the three months ended September 30, 2010 decreased to $123,715 from $147,141 for the three months ended September 30, 2009, a decrease of 16%. The decrease was caused by a decrease in legal and professional fees, filing and transfer fees and foreign exchange losses, which were partially offset by the inclusion of costs related to the additional personnel that was acquired during the merger with The Stallion Group.
  ·
Depreciation and depletion costs for the three months ended September 30, 2010 increased to $36,656 from $5,739, representing an increase of $30,917.  The increase was caused by an increase in production from our natural gas and oil wells, in particular, our wells located in Oklahoma and Texas
  Net Operating Income/(Loss)
  The net operating income for the three months ended September 30, 2010 was $499,487, compared to a net operating loss of $85,566 for the three months ended September 30, 2009 due to the factors described above.
  Other Income and Expense
  We reported other income of $0 for the three months ended September 30, 2010, as compared to other income of $2,160 in the three months ended September 30, 2009.  Other income was attributable to interest received on bank deposits.
  
 - 13 -
 Table of Contents
 
 
 Net Income/(Loss) Attributable to Delta Oil and Gas Inc.
  As a result of the above, net income for the three months ended September 30, 2010 was $499,395, compared to a net loss of $83,210 for the three months ended September 30, 2009.
  There are material events and uncertainties which could cause our reported financial information to not to be indicative of future operating results or financial condition.  Our inability to successfully identify, execute or effectively integrate future acquisitions may negatively affect our results of operations.  The success of any acquisition depends on a number of factors beyond our control, including the ability to estimate accurately the recoverable volumes of reserves, rates of future production and future net revenues attainable from the reserves and to assess possible environmental liabilities.  Drilling for oil and natural gas may also involve unprofitable efforts, not only from dry wells but also from wells that are productive but do not produce sufficient net reserves to return a profit after deducting operating and other costs. In addition, wells that are profitable may not achieve our targeted rate of return.  Our ability to achieve our target results are also dependent upon the current and future market prices for crude oil and natural gas, costs associated with producing oil and natural gas and our ability to add reserves at an acceptable cost.  We do not operate the properties in which we have an interest and we have limited ability to exercise influence over operations for these properties or their associated costs.  Our dependence on the operator and other working interest owners for these projects and our limited ability to influence operations and associated costs could materially adversely affect the realization of our returns on capital in drilling or acquisition activities and our targeted production growth rate. As a result, our historical results should not be indicative of future operations.
  Liquidity and Capital Resources
  As of September 30, 2010, we had total current assets of $744,590 and total current liabilities in the amount of $123,958.  As a result, we had working capital of $620,632 as of September 30, 2010.
  The revenue we generated from natural gas and oil sales for the three and nine months ended September 30, 2010 did not exceed our operating expenses over the same period.  As such, we anticipate that we may require additional financing activities including issuance of our equity or debt securities to fund our operations and proposed drilling activities beyond the year ended December 31, 2010.
  During the nine months September 30, 2010, we received $23,465 restricted cash from financing activities, as compared to $48,045 in expenses incurred on a Form S-4 registration of shares in connection with the offer to acquire shares of the Stallion Group.
  We will require additional funds to expand our acquisition, exploration and production of natural oil and gas properties.  Our management also anticipates that the current cash on hand may not be sufficient to fund our continued operations at the current level for the next twelve months.  Additional capital will be required to effectively expand our operations through the acquisition and drilling of new prospects and to implement our overall business strategy.  It is uncertain whether we will be able to obtain financing when sought or obtain it on terms acceptable to us.  If we are unable to obtain additional financing, the full implementation of our ability to expand our operations will be impaired.  Any additional equity financing may involve substantial dilution to our then existing shareholders.
  Cash Generated/(Used) in Operating Activities
  Operating activities generated $84,360 in cash for the nine months September 30, 2010, compared to $325,449 cash used in operating activities for the nine months ended September 30, 2009.  Our positive cash flow for the nine months September 31, 2010 was caused by an increase in revenues earned during such period and the gain on sale of natural gas and oil properties.
  
 - 14 -
 Table of Contents
 
 
 Cash Used in / Provided by Investing Activities
  Cash flows generated in investing activities for the nine months ended September 30, 2010 was $41,248, compared to $231,942 cash used in investing activities for the nine months ended September 30, 2009.  All cash used in investment activities during the nine months ended September 30, 2010 and 2009 related to investments in natural gas and oil working interests. While the cash generated was caused by the cash received on the sale of natural gas and oil property.
  Cash from Financing Activities
  Cash flows used by financing activities for the nine months September 30, 2010 were $23,465, as compared to of $48,045 in expenses related to the cost of registration of shares under the Form S-4 in relation to the Offer to acquire shares of the Stallion Group, for the nine months ended September 30, 2009.
  Off-Balance Sheet Arrangements
  We do not have any off-balance sheet debt nor did we have any transactions, arrangements, obligations (including contingent obligations) or other relationships with any unconsolidated entities or other persons that may have material current or future effect on financial conditions, changes in the financial conditions, results of operations, liquidity, capital expenditures, capital resources, or significant components of revenue or expenses.
  Going Concern
  As shown in the accompanying financial statements, we have incurred a net loss of $5,535,458 since inception.  To achieve profitable operations, we require additional capital for obtaining producing oil and gas properties through either the purchase of producing wells or successful exploration activity.  We believe that we will be able to obtain sufficient funding to meet our business objectives, including anticipated cash needs for working capital and are currently evaluating several financing options.  However, there can be no assurances offered in this regard.  As a result of the foregoing, there exists substantial doubt about our ability to continue as a going concern.
  Critical Accounting Policies
  In December 2001, the SEC requested that all registrants list their most “critical accounting polices” in the Management Discussion and Analysis.  The SEC indicated that a “critical accounting policy” is one which is both important to the portrayal of a company’s financial condition and results, and requires management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. We believe that the following accounting policies fit this definition.
  Oil and Gas Joint Ventures
  All exploration and production activities are conducted jointly with others and, accordingly, the accounts reflect only our proportionate interest in such activities.
  Natural Gas and Oil Properties
  We account for our oil and gas producing activities using the full cost method of accounting as prescribed by the FASB Accounting Standards Codifications.  Accordingly, all costs associated with the acquisition of properties and exploration with the intent of finding proved oil and gas reserves contribute to the discovery of proved reserves, including the costs of abandoned properties, dry holes, geophysical costs, and annual lease rentals are capitalized.  All general corporate costs are expensed as incurred. In general, sales or other dispositions of oil and gas properties are accounted for as adjustments to capitalized costs, with no gain or loss recorded.
 
 
 - 15 -
 Table of Contents
 
 
 Amortization of evaluated oil and gas properties is computed on the units of production method based on all proved reserves on a country-by-country basis.  Unevaluated oil and gas properties are assessed at least annually for impairment either individually or on an aggregate basis.  The net capitalized costs of evaluated oil and gas properties (full cost ceiling limitation) are not to exceed their related estimated future net revenues from proved reserves discounted at 10%, and the lower of cost or estimated fair value of unproved properties, net of tax considerations.  These properties are included in the amortization pool immediately upon the determination that the well is dry.
  Unproved properties consist of lease acquisition costs and costs on well currently being drilled on the properties.  The recorded costs of the investment in unproved properties are not amortized until proved reserves associated with the projects can be determined or until they are impaired.
  Revenue Recognition
  Revenue from sales of crude oil, natural gas and refined petroleum products are recorded when deliveries have occurred and legal ownership of the commodity transfers to the customers. Title transfers for crude oil, natural gas and bulk refined products generally occur at pipeline custody points or when a tanker lifting has occurred.  Revenues from the production of oil and natural gas properties in which we share an undivided interest with other producers are recognized based on the actual volumes sold by us during the period.  Gas imbalances occur when our actual sales differ from its entitlement under existing working interests.  We record a liability for gas imbalances when we have sold more than our working interest of gas production and the estimated remaining reserves make it doubtful that the partners can recoup their share of production from the field.  At June 30, 2010 and 2009, we had no overproduced imbalances.
  Item 3.        Quantitative and Qualitative Disclosures About Market Risk.
  (Not Applicable).
  Item 4.      Controls and Procedures.
  Evaluation of Disclosure Controls and Procedures
  We carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of June 30, 2010.  This evaluation was carried out under the supervision and with the participation of our Chief Executive Officer, Mr. Christopher Paton-Gay, and our Chief Financial Officer, Mr. Kulwant Sandher.  Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of September 30, 2010, our disclosure controls and procedures are effective.
  Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act are recorded, processed, summarized and reported, within the time periods specified in the SEC's rules and forms.  Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
  
 - 16 -
 Table of Contents
 
 
 Limitations on the Effectiveness of Internal Controls
  Our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will necessarily prevent all fraud and material error.  Our disclosure controls and procedures are designed to provide reasonable assurance of achieving our objectives and our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective at that reasonable assurance level.  Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs.  Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our company have been detected.  These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake.  Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the internal control.  The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.  Over time, control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.
  Changes in Internal Control Over Financial Reporting
  There have been no changes in our internal controls over financial reporting during the quarter ended September 30, 2010 that have materially affected or are reasonably likely to materially affect such controls.
   
 - 17 -
 Table of Contents
 
 PART II – OTHER INFORMATION
  Item 1.        Legal Proceedings
  We are not a party to any pending legal proceeding. We are not aware of any pending legal proceeding to which any of our officers, directors, or any beneficial holders of 5% or more of our voting securities are adverse to us or have a material interest adverse to us.
  Item 1A.     Risk Factors.
  (Not Applicable).
  Item 2.        Unregistered Sales of Equity Securities and Use of Proceeds.
  During to the reporting period, we issued to a consultant in exchange for services rendered options to purchase an aggregate of 150,000 shares of our common stock at an exercise price of $0.18 exercisable for a period of 2 years.  These options were issued in a private transaction and issued in reliance of the exemption provided by Section 4(2) of the Securities Act of 1933, as amended.
 
 Item 3.        Defaults upon Senior Securities.
  None.
  Item 4.        (Removed and Reserved).
  Item 5.        Other Information.
  None.
  Item 6.       Exhibits.
  See the Exhibit Index following the signatures page of this report, which is incorporated herein by reference.
  
 - 18 -
 Table of Contents
 
 SIGNATURES
 
 Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 Delta Oil & Gas, Inc.Date:
November 12, 2010By: /s/  Christopher Paton-Gay

Christopher Paton-Gay

Title:Chief Executive Officer and DirectorDate:
November 12, 2010By: /s/  Kulwant Sandher

Kulwant Sandher

Title:Chief Financial Officer and Director
 
 
 
 - 19 -
 Table of Contents
 
 DELTA OIL & GAS, INC.
 (the “Registrant”)
 (Commission File No. 000-52001)
 Exhibit Index
 to
 Quarterly Report on Form 10-Q
 for the Quarter Ended September 30, 2010
 
 ExhibitNo.

Description

Incorporated Herein

by Reference to

Filed

Herewith3.1

Amended and Restated Articles of Incorporation of Delta.

Exhibit 3 of Delta’s Form SB-2 filed on February 13, 20023.2

Articles of Amendment to the Articles of Incorporation of Delta

Exhibit 3.1 of Delta’s Quarterly Report on Form 10-Q for the period ended September 30, 20093.3

Articles of Amendment to the Articles of Incorporation of Delta

Exhibit 3.1 of Delta’s Form 8-K dated October 21, 20093.4

By-laws of Delta, as amended.

Exhibit 3.4 of Delta's Annual Report on Form 10-K for the year ended December 31, 200910.1

Letter Agreement by and between Delta and Ranken Energy Corporation dated September 10, 2007.

Exhibit 10.1 of Delta’s Form 10QSB dated November 7, 2007.10.2

Farmout Agreement by and between Sunset Exploration, Inc. and Delta, effective May 25, 2009

Exhibit 10.1 of Delta’s Quarterly Report of Form 10-Q dated June 30, 200910.3

Letter Agreement by and between Ranken Energy Corporation and Delta relating to 2009-1 Drilling Program

Exhibit 10.2 of Delta’s Quarterly Report of Form 10-Q dated June 30, 200910.4

Assignment of Oil, Gas, & Liquid Hydrocarbon Leases dated July 15, 2009, relating to the Texas Prospect

Exhibit 10.1 of Delta’s Quarterly Report of Form 10-Q dated September 30, 200910.5

Letter Agreement by and between Delta and Ranken Energy Corporation dated August 7, 2009

Exhibit 10.2 of Delta’s Quarterly Report of Form 10-Q dated September 30, 200910.6

Exploration Agreement by and between Barry Lasker and Delta, dated March 27, 2009

Exhibit 10.12 of Delta’s Annual Report of Form 10-K dated December 31, 200910.7

Assignment and Assumption Agreement, dated as of December 8, 2009, between Delta and Hillcrest Resources, Ltd.

Exhibit 10.13 of Delta’s Annual Report of Form 10-K dated December 31, 200910.8

Purchase and Sale Agreement, dated as of July 1, 2010, between Delta Oil & Gas, Inc. and Petrex Energy Ltd.

Exhibit 10.1 of Delta’s Form 8-K dated August 9, 2010.10.9

Lonestar Prospect Exploration Agreement, dated September 1, 2010



X31.1

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002



X31.2

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002



X32.1

Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



X
 
 
 - 20 -