|
|
March
31,
|
|
December
31,
|
|
||
|
|
2007
|
|
2006
|
|
||
ASSETS
|
|
|
|
|
|
||
Cash
|
|
$
|
1,772
|
|
$
|
11,748
|
|
Total
current assets
|
|
|
1,772
|
|
|
11,748
|
|
|
|
|
|
|
|
|
|
Property
- held-for-sale
|
|
|
1,774,900
|
|
|
1,692,600
|
|
TOTAL
ASSETS
|
|
$
|
1,776,672
|
|
$
|
1,704,348
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
Accounts
payable and accrued liabilities
|
|
$
|
10,159
|
|
$
|
1,219
|
|
Notes
payable-related party
|
|
|
738,163
|
|
|
590,700
|
|
Total
current liabilities
|
|
|
748,322
|
|
|
591,919
|
|
Long
term liability
|
|
|
|
|
|
|
|
Note
payable
|
|
|
1,496,000
|
|
|
1,496,000
|
|
Total
Liabilities
|
|
|
2,244,322
|
|
|
2,087,919
|
|
|
|
|
|
|
|
|
|
Commitments
and contingencies
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
DEFICIT
|
|
|
|
|
|
|
|
Preferred
stock, $.001 par value:
|
|
|
|
|
|
|
|
Series
A: Authorized 20,000,000
|
|
|
|
|
|
|
|
0
and 9,000,000 issued and outstanding
|
|
|
|
|
|
|
|
at
March 31, 2007 and December 31, 2006
|
|
|
-
|
|
|
9,000
|
|
Series
B: Authorized 10,000,000
|
|
|
|
|
|
|
|
10,000,000
issued and outstanding
|
|
|
|
|
|
|
|
at
March 31, 2007 and December 31, 2006
|
|
|
10,000
|
|
|
10,000
|
|
Series
C: Authorized 20,000,000
|
|
|
|
|
|
|
|
10,000,000
issued and outstanding
|
|
|
|
|
|
|
|
at
March 31, 2006 and December 31, 2005
|
|
|
10,000
|
|
|
10,000
|
|
Common
stock, $.001 par value, 4,000,000,000 shares
|
|
|
|
|
|
|
|
authorized,
191,880,125 and 24,664,792 shares
|
|
|
|
|
|
|
|
issued
and outstanding at March 31, 2007 and December 31, 2006
|
|
|
191,880
|
|
|
24,665
|
|
Additional
paid in capital
|
|
|
35,679,347
|
|
|
34,646,962
|
|
|
|
|
|
|
|
||
Retained
Deficit
|
|
|
(36,358,877
|
)
|
|
(35,084,198
|
)
|
Total
Stockholders' Deficit
|
|
|
(467,650
|
)
|
|
(383,571
|
)
|
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
$
|
1,776,672
|
|
$
|
1,704,348
|
|
|
|
March
31
|
|
March 31
|
|
||
|
|
2007
|
|
2006
|
|
||
|
|
|
|
|
|
||
Revenues
|
|
$ 101,778
|
|
$
-
|
|
||
|
|
|
|
|
|
||
Cost
of Sales
|
|
53,900
|
|
-
|
|
||
|
|
|
|
|
|
||
Gross
Profit
|
|
47,878
|
|
-
|
|
||
|
|
|
|
|
|
||
OPERATING
EXPENSES
|
|
|
|
|
|
||
|
|
|
|
|
|
||
General
& Administrative
|
|
158,949
|
|
32,943
|
|
||
Stock
for Services
|
|
1,113,600
|
|
-
|
|
||
Interest
Expense
|
|
50,008
|
|
3,265
|
|
||
Total
Expenses
|
|
|
1,322,557
|
|
|
36,208
|
|
|
|
|
|
|
|
|
|
NET
LOSS
|
|
$
|
(1,274,679
|
)
|
$
|
(36,208
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and Diluted Net Income (Loss) Per Common Share
|
|
$
|
(0.02
|
)
|
$
|
(.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
Average Number of Shares Outstanding
|
|
|
74,798,590
|
|
|
6,664,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March
31
|
March
31
|
|
2007
|
2006
|
|
|
|
Cash
Flows From Operating Activities
|
|
|
Net
Loss
|
$
(1,274,679)
|
$
(36,208)
|
Adjustments
to reconcile net income (loss) to net cash
|
|
|
provided
by (used in) operating activities:
|
|
|
|
|
|
Stock
Option Expense
|
-
|
-
|
Stock
Issued for Services
|
1,113.600
|
-
|
|
|
|
Changes
in:
|
|
|
Other
assets (increase)
|
-
|
(1,593)
|
Increase
(Decrease) in Accounts Payable
|
8,940
|
(1,301)
|
|
|
|
Net
cash used in operating activities
|
(152,139)
|
(39,102)
|
|
|
|
Cash
Flows From Investing Activities:
|
|
|
Purchase
of Assets
|
(82,300)
|
(129,083)
|
|
|
|
Net
cash provided by (used in) investing activities
|
(82,300)
|
(129,083)
|
|
|
|
Cash
Flows From Financing Activities:
|
|
|
Proceeds
from the stock issuance/subscriptions
|
77.000
|
29,000
|
Payments
on notes payable - related party
|
-
|
(23,000)
|
Proceeds
from notes payable - related party
|
147,463
|
158,001
|
|
|
|
Net
cash provided by financing activities
|
224,463
|
164,001
|
|
|
|
Net
Change in Cash
|
(9,976)
|
(4,184)
|
|
|
|
Cash
Beginning of Period
|
11,748
|
12,709
|
|
|
|
Cash
End of Period
|
1,772
|
89
|
|
|
|
Supplemental
disclosures:
|
|
|
Cash
paid for:
|
|
|
Interest
|
$ 37,545
|
$
-
|
Income
Taxes
|
$ -
|
$
-
|
|
|
|