NEVADA
|
88-0408213
|
|
(State
or Other Jurisdiction of
|
(IRS
Employer
|
|
Incorporation
or Organization)
|
Identification
Number)
|
September
30,
|
December
31,
|
|||||||||||||
2007
|
2006
|
|||||||||||||
ASSETS
|
||||||||||||||
Cash
|
$
20,226
|
$
11,748
|
||||||||||||
Total
current assets
|
20,226
|
11,748
|
||||||||||||
Fixed
Assets
- Net
|
5,560
|
|||||||||||||
Property
held-for-sale
|
1,774,900
|
1,692,600
|
||||||||||||
Other
Assets
|
45,648
|
|
||||||||||||
TOTAL
|
ASSETS
|
1,846,334
|
1,704,348
|
|||||||||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||||||||
LIABILITIES
|
||||||||||||||
Accounts
payable and accrued liabilities
|
104,250
|
$1,219
|
||||||||||||
Notes
payable
|
757,996
|
590,700
|
||||||||||||
Total
current liabilities
|
862,246
|
591,919
|
||||||||||||
|
||||||||||||||
Note
payable
|
1,936,000
|
1,496,000
|
||||||||||||
Commitments
and contingencies
|
-
|
-
|
||||||||||||
STOCKHOLDERS'
DEFICIT
|
||||||||||||||
Preferred
stock, $.001 par value:
|
||||||||||||||
Series
A: Authorized 20,000,000
|
||||||||||||||
0
and 9,000,000 shares 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 150,000,000 authorized 10,000,000 issued
@.001
|
10,000
|
|||||||||||||
Common
|
Stock
4,000,000,000 authorized 237,860,458 and 24,664,792
|
|||||||||||||
issued
and outstanding @.001
|
237,860
|
24,665
|
||||||||||||
Additional
paid in capital
|
36,095,603
|
34,646,962
|
||||||||||||
Stock
subscriptions receivable
|
(147,434)
|
|
||||||||||||
Retained
deficit
|
(37,167,941)
|
(35,084,198)
|
||||||||||||
Total
Stockholders' Deficit
|
(951,912)
|
(383,571)
|
||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
1,846,334
|
$1,704,348
|
Three
Months Ended
|
Nine
Months Ended
|
|||||
September
30,
|
September
30,
|
|||||
|
2007
|
2006
|
2007
|
2006
|
||
Income:
|
||||||
Consulting
and Sales
|
38,145
|
7,451
|
$
313,073
|
$7,451
|
||
Cost
of Goods
|
17,072
|
|
251,303
|
|
||
Total
|
21,073
|
7,451
|
61,770
|
7,451
|
||
Expenses
|
|
|||||
Stock
for Services
|
|
28,900
|
1,322,836
|
|||
General
& administrative
|
525,705
|
210,270
|
695,681
|
349,364
|
||
Loss
from operations
|
(533,532)
|
(202,819)
|
(1,956,747)
|
(341,913)
|
||
|
||||||
Interest
expense
|
43,975
|
32,698
|
126,996
|
61,149
|
||
Net
loss
|
$(577,507)
|
$(235,517)
|
$(2,083,743)
|
$(403,062)
|
||
Basic
and diluted loss per share
|
$(0.00)
|
$(0.01)
|
$(0.01)
|
$(0.03)
|
||
Weighted
average shares outstanding
|
219,960,457
|
23,274,941
|
160,980,728
|
14,824,392
|
||
2007
|
2006
|
||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||
Net
loss
|
$
(2,083,743)
|
$(403,062)
|
|||
Adjustments
to reconcile net loss to net
|
|||||
cash
used in operating activities:
|
|||||
Stock
issued for services
|
1,322,836
|
53,000
|
|||
Depreciation
|
505
|
|
|||
Gain
on sale of property
|
-
|
(7,451)
|
|||
Changes
in: Other Assets
|
(45,648)
|
-
|
|||
Accounts
payable and accrued liabilities
|
103,031
|
3,952
|
|||
NET
CASH USED IN OPERATING ACTIVITIES
|
(703,019)
|
(353,561)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||
Purchase
of buildings/assets
|
(88,365)
|
(272,583)
|
|||
Proceeds
from sale of building
|
|
147,451
|
|||
NET
CASH USED IN INVESTING ACTIVITIES
|
(88,365)
|
(125,132)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||
Proceeds
from stock issuances/subscriptions
|
182,566
|
182,854
|
|||
Proceeds
from stock sales
|
10,000
|
5,000
|
|||
Proceeds
from note payable -
|
607,296
|
478,001
|
|||
Payments
on note payable -
|
|
(23,000)
|
|||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
799,862
|
642,855
|
|||
NET
CHANGE IN CASH
|
8,478
|
164,162
|
|||
CASH
BALANCES
|
|||||
-Beginning
of period
|
11,748
|
12,709
|
|||
-End
of period
|
$20,226
|
176,871
|
|||
Supplemental
disclosures:
|
|||||
Interest
paid
|
$
91,812
|
$
51,115
|
|||
Income
taxes paid
|
$
-
|
$
-
|
|||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
|||||
Mortgage
liability assumed on home
|
|
$
1,000,000
|
|||
Conversion
of 10,000 preferred shares to common
|
$
9,000
|
$
9,000
|