NEVADA
|
|
88-0408213
|
(State
or Other Jurisdiction of
|
|
(IRS
Employer
|
Incorporation
or Organization)
|
|
Identification
Number)
|
|
|
|
|
|
|
|
|
June
30,
|
|
December
31,
|
|
|
|
|
|
|
|
|
2007
|
|
2006
|
ASSETS
|
|
|
|
|
|
|
|
|
||
|
Cash
|
|
|
|
|
|
-
|
|
$11,748
|
|
|
|
Total
current assets
|
|
|
|
-
|
|
11,748
|
||
|
|
|
|
|
|
|
|
|
|
|
|
Property
- held-for-sale
|
|
|
1,774,900
|
|
1,632,600
|
||||
TOTAL
ASSETS
|
|
|
|
|
|
$1,774,900
|
|
$1,704,348
|
||
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
Cash
overdraft
|
|
|
|
|
|
8,601
|
|
|
||
|
Accounts
payable and accrued liabilities
|
|
1,630
|
|
$1,219
|
|||||
|
Notes
payable-related party
|
|
|
784,541
|
|
590,700
|
||||
|
|
Total
current liabilities
|
|
|
794,772
|
|
591,919
|
|||
Long
term liability
|
|
|
|
|
|
|
|
|||
|
Note
payable
|
|
|
|
|
1,496,000
|
|
1,496,000
|
||
Total
Liabilities
|
|
|
|
|
2,290,772
|
|
2,087,919
|
|||
|
|
|
|
|
|
|
|
|
|
|
Commitments
and contingencies
|
|
|
|
-
|
|
-
|
||||
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
DEFICIT
|
|
|
|
|
||||||
Preferred
Stock $.001 par value:
|
|
|
|
|
|
|||||
|
Series
A: Authorized 10,000,000
|
|
|
|
|
|
||||
|
|
9,000,000
issued and outstanding
|
|
-
|
|
9,000
|
||||
|
Series
B: Authorized 10,000,000
|
|
|
|
|
|
||||
|
|
10,000,000
issued and outstanding
|
|
10,000
|
|
10,000
|
||||
|
Series
C: Authorized 20,000,000
|
|
|
|
|
|
||||
|
|
10,000,000
issued and outstanding
|
|
10,000
|
|
10,000
|
||||
Common
stock, Series B, $.001 par value, 10,000,000 authorized and issued
Common
stock, $.001 par value, 4,000,000,000 shares
|
10,000
|
|
|
|||||||
|
authorized,
216,860,458 and 24,664,792 shares
|
|
|
|
||||||
|
issued
and outstanding
|
|
216,860
|
|
24,665
|
|||||
Additional
paid in capital
|
|
|
|
36,077,703
|
|
34,646,962
|
||||
Stock
subscriptions receivable
|
|
|
|
(250,000)
|
|
(40,000)
|
||||
Retained
Deficit
|
|
|
|
|
(36,590,435)
|
|
(35,084,198)
|
|||
|
|
Total
Stockholders' Deficit
|
|
(515,872)
|
|
(383,571)
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$1,774,900
|
|
1,704,348
|
|
|
|
Three
Months Ended
|
|
|
Six
Months Ended
|
|
|
|
June
30,
|
|
|
June
30,
|
|
2007
|
2006
|
|
2007
|
2006
|
|
Revenue
|
|
173,150
|
-
|
|
274,928
|
-
|
Cost
of Sales
|
|
180,331
|
-
|
|
234,231
|
-
|
Gross
Profit
|
|
(7,181)
|
|
|
40,697
|
-
|
Stock
for Services
|
|
180,336
|
|
|
1,293,936
|
|
General
and Administrative
|
11,027
|
106,151
|
|
169,976
|
139,094
|
|
Interest
expense
|
|
33,013
|
25,186
|
|
83,021
|
28,451
|
Net
Loss
|
($231,557)
|
($131,337)
|
|
$(1,506,236)
|
($167,545)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted loss per share
|
($0.00)
|
($0.01)
|
|
($0.01)
|
($0.02)
|
|
|
|
|
|
|
|
|
Weighted
average shares
|
|
|
|
|
|
|
Outstanding
|
201,007,864
|
14,736,479
|
|
143,516,136
|
10,678,620
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
2006
|
|
|
|
|
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||
|
Net
loss
|
|
|
($1,506,236)
|
($167,545)
|
|
Adjustments
to reconcile net loss to net
|
|
|
||
|
|
cash
used in operating activities:
|
|
|
|
|
|
|
Stock
issued for services
|
1,293,936
|
-
|
|
|
|
Stock
option expense
|
-
|
-
|
|
|
|
Changes
in:
|
|
|
|
|
Accounts
payable
|
411
|
(806)
|
|
|
|
|
|
|
|
NET
CASH USED IN OPERATING ACTIVITIES
|
(211,889)
|
(168,351)
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Advances
to related party
|
-
|
-
|
|
|
|
Purchase
of buildings, improvements
|
(82,300)
|
(132,583)
|
|
|
|
|
|
|
|
NET
CASH USED IN INVESTING ACTIVITIES
|
(82,300)
|
(132,583)
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,601
|
|
||||
|
Proceeds
from stock issuances/subscriptions
|
80,000
|
187,853
|
||
|
Proceeds
from note payable - related party
|
193,840
|
158,001
|
||
|
Payments
on loan payable - related party
|
|
(23,000)
|
||
|
|
|
|
|
|
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
282,441
|
322,854
|
|||
|
|
|
|
|
|
NET
CHANGE IN CASH
|
|
(11,748)
|
21,920
|
||
|
|
|
|
===========
|
=========
|
CASH
BALANCES
|
|
|
|
|
|
|
-Beginning
of period
|
|
11,748
|
12,709
|
|
|
|
|
|
|
|
|
-End
of period
|
|
0
|
34,629
|
|
|
|
|
|
===========
|
==========
|
Supplemental
disclosures:
|
|
|
|
||
|
Interest
paid
|
|
59,680
|
$23,177
|
|
|
Income
taxes paid
|
|
$
-
|
$
-
|
|
|
|
|
|
|
|
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
|
|
|||
|
Purchase
of fixed assets through financing
|
|
$1,496,000
|