Delaware
|
54-1965220
|
(State
or jurisdiction of incorporation)
|
(I.R.S.
Employer or
|
organization
|
Identification
No.)
|
Part
I - Financial Information
|
Page
|
Item
1. Financial Statements (Unaudited)
|
4
|
Item
2. Management's Discussion And
|
20
|
Analysis
Of Financial Condition Or Plan Of Operations
|
|
Item
3. Controls and Procedures
|
25
|
Part
II - Other Information
|
26
|
Item
1. Legal Proceedings
|
26
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
26
|
Item
3. Defaults Upon Senior Securities
|
26
|
Item
4. Submission Of Matters To A Vote Of Security
Holders
|
26
|
Item
5. Other Information
|
26
|
Item
6. Exhibits
|
26
|
June
30, 2007
|
||||
ASSETS
|
(Unaudited)
|
|||
Current
assets:
|
||||
Cash
and cash equivalent
|
$ |
475
|
||
Marketable
securities (Note B)
|
22,505
|
|||
Financing
costs, net – current portion
|
19,116
|
|||
Deposits
|
65,300
|
|||
Total
current assets
|
107,396
|
|||
Property
and equipment:
|
||||
Land
|
1,965,000
|
|||
Equipment
|
32,167
|
|||
Building
|
100,800
|
|||
Building
improvement
|
102,906
|
|||
2,200,873
|
||||
Less:
accumulated depreciation
|
(7,131 | ) | ||
Total
property and equipment
|
2,193,742
|
|||
Other
assets:
|
||||
Financing
costs, net – less current portion
|
4,977
|
|||
Intangible
asset, net
|
23,437
|
|||
Total
other assets
|
28,414
|
|||
Total
assets
|
$ |
2,329,552
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
Current
liabilities:
|
||||
Cash
disbursed in excess of available funds
|
$ |
1,680
|
||
Accounts
payable and accrued liabilities
|
170,909
|
|||
Due
to related party (Note G)
|
156,158
|
|||
Notes
payable – current portion (Note C)
|
1,010,450
|
|||
Total
current liabilities
|
1,339,197
|
|||
Convertible
notes payable, net of debt discount (Note D)
|
32,436
|
|||
Notes
payable – less current portion (Note C)
|
518,786
|
|||
Other
long-term liabilities
|
36,107
|
|||
Total
liabilities
|
1,926,526
|
|||
STOCKHOLDERS'
EQUITY
|
||||
STOCKHOLDERS'
EQUITY
|
||||
Preferred
stock, par value $.001 per share; 100,000 shares authorized: (Note
E)
|
||||
Series
A Convertible Preferred stock, par value $.001 per share; 60,000
shares
authorized; none issued and outstanding at June 30, 2007
|
-
|
|||
Common
stock, par value $.001 per share; 19,900,000 shares authorized;
13,279,610
shares issued and outstanding at June 30, 2007 (Note E)
|
13,280
|
|||
Additional
paid-in-capital
|
6,314,749
|
|||
Preferred
stock dividend
|
(25,000 | ) | ||
Accumulated
deficit
|
(5,900,003 | ) | ||
Stockholders'
equity
|
403,026
|
|||
Total
liabilities and stockholders' equity
|
$ |
2,329,552
|
For
the three months ended June 30,
|
For
the six months ended June 30,
|
|||||||||||||||||||
2007
|
2006
|
2007
|
2006
|
For
the period from October 14, 1999 (Date of Inception) Through June
30,
2007
|
||||||||||||||||
Revenue,
net
|
$ |
1,775
|
$ |
1,010
|
$ |
2,084
|
$ |
1,600
|
$ |
7,912
|
||||||||||
Gross
profit
|
1,775
|
1,010
|
2,084
|
1,600
|
7,912
|
|||||||||||||||
Costs
and expenses:
|
||||||||||||||||||||
Selling,
general and administrative
|
365,188
|
332,295
|
546,419
|
559,847
|
4,420,211
|
|||||||||||||||
(Gain)
loss on trading securities (Note B)
|
(456 | ) |
731
|
248
|
531
|
(37,108 | ) | |||||||||||||
Amortization
and financing fees
|
456,223
|
-
|
544,051
|
-
|
544,051
|
|||||||||||||||
Marketing
expenses
|
153,392
|
-
|
295,812
|
-
|
295,812
|
|||||||||||||||
Depreciation
expenses
|
703
|
658
|
1,406
|
1,316
|
18,851
|
|||||||||||||||
Total
operating expense
|
975,050
|
333,684
|
1,387,936
|
561,694
|
5,241,817
|
|||||||||||||||
Loss
from operations
|
(973,275 | ) | (332,674 | ) | (1,385,852 | ) | (560,094 | ) | (5,233,905 | ) | ||||||||||
Other
income (expenses):
|
||||||||||||||||||||
Other
income
|
-
|
-
|
-
|
-
|
61,969
|
|||||||||||||||
Gain/(Loss)
on early extinguishment of debt
|
(79,970 | ) |
-
|
(79,970 | ) |
-
|
727,133
|
|||||||||||||
Interest
expense, net
|
(386,595 | ) | (90,755 | ) | (634,610 | ) | (170,130 | ) | (1,472,101 | ) | ||||||||||
(466,565 | ) | (90,755 | ) | (714,580 | ) | (170,130 | ) | (682,999 | ) | |||||||||||
Loss
from continuing operations before income taxes and discontinued
operations
|
(1,439,840 | ) | (423,429 | ) | (2,100,432 | ) | (730,224 | ) | (5,916,904 | ) | ||||||||||
Provision
for income tax
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Loss
from continuing operations before discontinued operations
|
(1,439,840 | ) | (423,429 | ) | (2,100,432 | ) | (730,224 | ) | (5,916,904 | ) | ||||||||||
Income
from discontinued operations
|
-
|
-
|
-
|
-
|
16,901
|
|||||||||||||||
Net
loss
|
$ | (1,439,840 | ) | $ | (423,429 | ) | $ | (2,100,432 | ) | $ | (730,224 | ) | $ | (5,900,003 | ) | |||||
Preferred
stock dividend
|
-
|
-
|
-
|
-
|
(25,000 | ) | ||||||||||||||
Net
loss attributable to common shareholders
|
$ | (1,439,840 | ) | $ | (423,429 | ) | $ | (2,100,432 | ) | $ | (730,224 | ) | $ | (5,925,003 | ) | |||||
Losses
per common share (basic and assuming dilution)
|
$ | (0.12 | ) | $ | (0.05 | ) | $ | (0.20 | ) | $ | (0.08 | ) | ||||||||
Weighted
average common shares outstanding
|
11,664,075
|
9,008,809
|
10,427,284
|
8,942,143
|
Preferred
Shares
|
Preferred
Stock Amount
|
Common
Shares
|
Common
Stock Amount
|
Additional
Paid-in Capital
|
Common
Stock Subscription
|
Preferred
Stock Dividend
|
Deficit
Accumulated During Development Stage
|
Total
|
|||||||||||||||||||||||||||||
Net
loss
|
-
|
$ |
-
|
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ | (1,291 | ) | $ | (1,291 | ) | |||||||||||||||||||
Balance
at December 31, 1999
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,291 | ) | (1,291 | ) | ||||||||||||||||||||||||||
Common
stock issued on September
|
|||||||||||||||||||||||||||||||||||||
30,
2000 in exchange for convertible
|
|||||||||||||||||||||||||||||||||||||
debt
at $.50 per share
|
-
|
-
|
78,000
|
78
|
38,922
|
-
|
-
|
-
|
39,000
|
||||||||||||||||||||||||||||
Common
stock issued on November
|
|||||||||||||||||||||||||||||||||||||
27,
2000 in exchange for convertible
|
|||||||||||||||||||||||||||||||||||||
debt
at $.50 per share
|
-
|
-
|
26,000
|
26
|
12,974
|
-
|
-
|
-
|
13,000
|
||||||||||||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(157,734 | ) | (157,734 | ) | ||||||||||||||||||||||||||
Balance
at December 31, 2000
|
-
|
-
|
104,000
|
104
|
51,896
|
-
|
-
|
(159,025 | ) | (107,025 | ) | ||||||||||||||||||||||||||
Common
stock issued on January 1,
|
|||||||||||||||||||||||||||||||||||||
2001
in exchange for convertible debt
|
|||||||||||||||||||||||||||||||||||||
at
$.50 per share
|
-
|
-
|
174,000
|
174
|
86,826
|
-
|
-
|
-
|
87,000
|
||||||||||||||||||||||||||||
Common
stock issued on January 2,
|
|||||||||||||||||||||||||||||||||||||
2001
to founders in exchange for
|
|||||||||||||||||||||||||||||||||||||
services
rendered at $.001 per share
|
-
|
-
|
5,000,000
|
5,000
|
20
|
-
|
-
|
-
|
5,020
|
||||||||||||||||||||||||||||
Common
stock issued on January 2,
|
|||||||||||||||||||||||||||||||||||||
2001
in exchange for services
|
|||||||||||||||||||||||||||||||||||||
rendered
at $.50 per share
|
-
|
-
|
90,000
|
90
|
44,910
|
-
|
-
|
-
|
45,000
|
||||||||||||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(556,921 | ) | (556,921 | ) | ||||||||||||||||||||||||||
Balance
at December 31, 2001
|
-
|
-
|
5,368,000
|
5,368
|
183,652
|
-
|
-
|
(715,946 | ) | (526,926 | ) | ||||||||||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(357,588 | ) | (357,588 | ) | ||||||||||||||||||||||||||
Balance
at December 31, 2002
|
-
|
$ |
-
|
5,368,000
|
$ |
5,368
|
$ |
183,652
|
$ |
-
|
$ |
-
|
$ | (1,073,534 | ) | $ | (884,514 | ) |
Preferred
Shares
|
Preferred
Stock Amount
|
Common
Shares
|
Common
Stock Amount
|
Additional
Paid-in Capital
|
Common
Stock Subscription
|
Preferred
Stock Dividend
|
Deficit
Accumulated During Development Stage
|
Total
|
||||||||||||||||||||||||||||
Balance
at December 31, 2002
|
-
|
$ |
-
|
5,368,000
|
$ |
5,368
|
$ |
183,652
|
$ |
-
|
$ |
-
|
$ | (1,073,534 | ) | $ | (884,514 | ) | ||||||||||||||||||
Preferred
stock issued in exchange
|
||||||||||||||||||||||||||||||||||||
for
cash at $5 per share
|
55,000
|
55
|
-
|
-
|
274,945
|
-
|
-
|
-
|
275,000
|
|||||||||||||||||||||||||||
Stock
options issued in exchange for
|
||||||||||||||||||||||||||||||||||||
services
rendered
|
-
|
-
|
-
|
-
|
5,276
|
-
|
-
|
-
|
5,276
|
|||||||||||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
506,846
|
506,846
|
|||||||||||||||||||||||||||
Balance
at December 31, 2003
|
55,000
|
$ |
55
|
5,368,000
|
$ |
5,368
|
$ |
463,873
|
$ |
-
|
$ |
-
|
$ | (566,688 | ) | $ | (97,392 | ) | ||||||||||||||||||
Preferred
stock cancelled in exchange
|
||||||||||||||||||||||||||||||||||||
for
stock options exercised at
|
||||||||||||||||||||||||||||||||||||
$.5625
per share
|
(5,000 | ) | (5 | ) |
160,000
|
160
|
64,845
|
-
|
-
|
-
|
65,000
|
|||||||||||||||||||||||||
Common
stock issued on April 8, 2004
|
||||||||||||||||||||||||||||||||||||
in
exchange for cash at $.30 per share
|
-
|
-
|
300,000
|
300
|
89,700
|
-
|
-
|
-
|
90,000
|
|||||||||||||||||||||||||||
Common
stock issued and subscribed
|
||||||||||||||||||||||||||||||||||||
in
connection with private placement
|
-
|
-
|
2,404,978
|
2,405
|
1,359,491
|
25,581
|
-
|
-
|
1,387,477
|
|||||||||||||||||||||||||||
Conversion
of preferred stock to
|
||||||||||||||||||||||||||||||||||||
common
stock
|
(50,000
|
) | (50 | ) |
500,000
|
500
|
(450 | ) |
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Preferred
stock dividend
|
-
|
-
|
50,000
|
50
|
24,950
|
-
|
(25,000
|
) |
-
|
-
|
||||||||||||||||||||||||||
Warrants
issued to consultants in
|
||||||||||||||||||||||||||||||||||||
exchange
for services rendered
|
-
|
-
|
-
|
-
|
545,460
|
-
|
-
|
-
|
545,460
|
|||||||||||||||||||||||||||
Beneficial
conversion feature of
|
||||||||||||||||||||||||||||||||||||
convertible
debentures
|
-
|
-
|
-
|
-
|
274,499
|
-
|
-
|
-
|
274,499
|
|||||||||||||||||||||||||||
Value
of warrants attached to
|
||||||||||||||||||||||||||||||||||||
convertible
debentures
|
-
|
-
|
-
|
-
|
187,123
|
-
|
-
|
-
|
187,123
|
|||||||||||||||||||||||||||
Return
of contributed capital to
|
||||||||||||||||||||||||||||||||||||
shareholder
|
-
|
-
|
-
|
-
|
(144,006 | ) |
-
|
-
|
-
|
(144,006 | ) | |||||||||||||||||||||||||
Reclassification
of equity to liability
|
||||||||||||||||||||||||||||||||||||
upon
issuance of put agreement
|
-
|
-
|
-
|
-
|
(90,000 | ) | (90,000 | ) | ||||||||||||||||||||||||||||
Net
loss, as restated
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(331,449 | ) | (331,449 | ) | |||||||||||||||||||||||||
Balance
at December 31, 2004
|
-
|
$ |
-
|
8,782,978
|
$ |
8,783
|
$ |
2,775,485
|
$ |
25,581
|
$ |
(25,000
|
) | $ | (898,137 | ) | $ |
1,886,712
|
Preferred
Shares
|
Preferred
Stock Amount
|
Common
Shares
|
Common
Stock Amount
|
Additional
Paid-in Capital
|
Common
Stock Subscription
|
Preferred
Stock Dividend
|
Deficit
Accumulated During Development Stage
|
Total
|
||||||||||||||||||||||||||||
Balance
at December 31, 2004
|
-
|
$ |
-
|
8,782,978
|
$ |
8,783
|
$ |
2,775,485
|
$ |
25,581
|
$ | (25,000 | ) | $ | (898,137 | ) | $ |
1,886,712
|
||||||||||||||||||
Common
stock issued in connection
|
||||||||||||||||||||||||||||||||||||
with
common stock subscribed in
|
||||||||||||||||||||||||||||||||||||
connection
with private placement
|
-
|
-
|
54,998
|
55
|
25,526
|
(25,581 | ) |
-
|
-
|
-
|
||||||||||||||||||||||||||
Common
stock issued in connection
|
||||||||||||||||||||||||||||||||||||
with
private placement
|
-
|
-
|
37,500
|
38
|
25,150
|
-
|
-
|
-
|
25,188
|
|||||||||||||||||||||||||||
Fractional
share - return of proceeds
|
-
|
-
|
-
|
-
|
(13 | ) |
-
|
-
|
-
|
(13 | ) | |||||||||||||||||||||||||
Beneficial
conversion feature of
|
||||||||||||||||||||||||||||||||||||
convertible
debentures
|
-
|
-
|
-
|
-
|
5,708
|
-
|
-
|
-
|
5,708
|
|||||||||||||||||||||||||||
Value
of warrants attached to
|
||||||||||||||||||||||||||||||||||||
convertible
debentures
|
-
|
-
|
-
|
-
|
3,020
|
-
|
-
|
-
|
3,020
|
|||||||||||||||||||||||||||
Expiration
of put agreement
|
-
|
-
|
-
|
-
|
90,000
|
-
|
-
|
-
|
90,000
|
|||||||||||||||||||||||||||
Contributed
capital
|
-
|
-
|
-
|
-
|
89,500
|
-
|
-
|
-
|
89,500
|
|||||||||||||||||||||||||||
Net
loss, as restated
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,116,048 | ) | (1,116,048 | ) | |||||||||||||||||||||||||
Balance
at December 31, 2005
|
-
|
-
|
8,875,476
|
8,876
|
3,014,376
|
-
|
(25,000 | ) | (2,014,185 | ) |
984,067
|
|||||||||||||||||||||||||
Common
stock
|
||||||||||||||||||||||||||||||||||||
issued
on May 1, 2006 in
|
||||||||||||||||||||||||||||||||||||
exchange
for cash at $0.45
|
||||||||||||||||||||||||||||||||||||
per
share
|
-
|
-
|
199,998
|
200
|
89,800
|
-
|
-
|
-
|
90,000
|
|||||||||||||||||||||||||||
Contributed
capital
|
-
|
-
|
-
|
-
|
54,505
|
-
|
-
|
-
|
54,505
|
|||||||||||||||||||||||||||
Stock
options
|
||||||||||||||||||||||||||||||||||||
issued
to consultants in
|
||||||||||||||||||||||||||||||||||||
exchange
for services rendered
|
-
|
-
|
-
|
-
|
38,490
|
-
|
-
|
-
|
38,490
|
|||||||||||||||||||||||||||
Common
stock
|
||||||||||||||||||||||||||||||||||||
issued
on September 1, 2006
|
||||||||||||||||||||||||||||||||||||
in
exchange for cash at $0.45
|
||||||||||||||||||||||||||||||||||||
per
share
|
-
|
-
|
20,000
|
20
|
8,980
|
-
|
-
|
-
|
9,000
|
|||||||||||||||||||||||||||
Return
of
|
||||||||||||||||||||||||||||||||||||
contributed
capital to
|
||||||||||||||||||||||||||||||||||||
shareholder
|
-
|
-
|
-
|
-
|
(42,951 | ) |
-
|
-
|
-
|
(42,951 | ) | |||||||||||||||||||||||||
Reacquisition
and cancellation
|
||||||||||||||||||||||||||||||||||||
of
shares
|
-
|
-
|
(160,000 | ) | (160 | ) | (81,440 | ) |
-
|
-
|
-
|
(81,600 | ) | |||||||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,785,386 | ) | (1,785,386 | ) | |||||||||||||||||||||||||
Balance
at December 31, 2006
|
-
|
$ |
-
|
8,935,474
|
$ |
8,936
|
$ |
3,081,760
|
$ |
-
|
$ | (25,000 | ) | $ | (3,799,571 | ) | $ | (733,875 | ) |
Preferred
Shares
|
Preferred
Stock Amount
|
Common
Shares
|
Common
Stock Amount
|
Additional
Paid-in Capital
|
Common
Stock Subscription
|
Preferred
Stock Dividend
|
Deficit
Accumulated During Development Stage
|
Total
|
||||||||||||||||||||||||||||
Balance
at
|
||||||||||||||||||||||||||||||||||||
December
31, 2006
|
-
|
$ |
-
|
8,935,474
|
$ |
8,936
|
$ |
3,081,760
|
$ |
-
|
$ | (25,000 | ) | $ | (3,799,571 | ) | $ | (733,875 | ) | |||||||||||||||||
Common
stock
|
||||||||||||||||||||||||||||||||||||
issued
in connection with
|
||||||||||||||||||||||||||||||||||||
Dutchess
put agreements for
|
-
|
-
|
218,542
|
218
|
330,687
|
-
|
-
|
-
|
330,905
|
|||||||||||||||||||||||||||
cash
|
||||||||||||||||||||||||||||||||||||
Common
stock
|
||||||||||||||||||||||||||||||||||||
issued
in connection with
|
||||||||||||||||||||||||||||||||||||
Dutchess
put agreements,
|
-
|
-
|
781,459
|
782
|
789,648
|
-
|
-
|
-
|
790,430
|
|||||||||||||||||||||||||||
conversion
of notes
|
||||||||||||||||||||||||||||||||||||
Common
stock
|
||||||||||||||||||||||||||||||||||||
issued
in connection with
|
||||||||||||||||||||||||||||||||||||
exercise
of warrants
|
-
|
-
|
451,351
|
451
|
346,947
|
-
|
-
|
-
|
347,398
|
|||||||||||||||||||||||||||
Common
stock
|
||||||||||||||||||||||||||||||||||||
issued
in connection with
|
||||||||||||||||||||||||||||||||||||
financing
incentive
|
-
|
-
|
250,000
|
250
|
127,250
|
-
|
-
|
-
|
127,500
|
|||||||||||||||||||||||||||
Contributed
capital
|
-
|
-
|
-
|
-
|
42,951
|
-
|
-
|
-
|
42,951
|
|||||||||||||||||||||||||||
Common
stock
|
||||||||||||||||||||||||||||||||||||
issued
in connection with
|
||||||||||||||||||||||||||||||||||||
converted
notes payables
|
-
|
-
|
2,642,784
|
2,643
|
1,595,506
|
-
|
-
|
-
|
1,598,149
|
|||||||||||||||||||||||||||
Net
Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,100,432 | ) | (2,100,432 | ) | |||||||||||||||||||||||||
Balance
at
|
||||||||||||||||||||||||||||||||||||
June
30, 2007
|
-
|
$ |
-
|
13,279,610
|
$ |
13,280
|
$ |
6,314,749
|
$ |
-
|
$ | (25,000 | ) | $ | (5,900,003 | ) | $ |
403,026
|
For
the six months ended June 30,
|
For
the period from October 14, 1999 (date of inception) through
|
|||||||||||
2007
|
2006
|
June
30, 2007
|
||||||||||
NET
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
$ | (1,284,813 | ) | $ | (423,890 | ) | (4,032,274 | ) | ||||
NET
CASH (USED IN) INVESTING ACTIVITIES
|
(85,110 | ) | (107,900 | ) | (1,000,873 | ) |
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
1,367,412
|
494,505
|
5,033,622
|
|||||||||
NET
(DECREASE) IN CASH AND EQUIVALENTS
|
(2,511 | ) | (37,285 | ) |
475
|
|||||||
Cash
and cash equivalents at the beginning of the period
|
2,986
|
130,857
|
-
|
|||||||||
Cash
and cash equivalents at the end of the period
|
475
|
93,572
|
475
|
|||||||||
Supplemental
Disclosures of Cash Flow Information:
|
||||||||||||
Cash
paid during the period for interest
|
148,683
|
$ |
82,419
|
735,342
|
||||||||
Income
taxes paid
|
-
|
-
|
-
|
|||||||||
Capitalized
financing costs in connection
|
||||||||||||
with
issuance of notes payable:
|
24,228
|
-
|
74,303
|
|||||||||
Amortization
of financing costs
|
527,714
|
70,144
|
887,574
|
|||||||||
Depreciation
and amortization
|
5,312
|
5,222
|
22,756
|
|||||||||
Accretion
of interest – trade name liability
|
1,907
|
1,711
|
7,045
|
|||||||||
Amortization
and write off of debt discounts
|
572,253
|
56,040
|
832,930
|
|||||||||
Interest
expense financed through acquisition of note payable
|
-
|
25,000
|
25,000
|
|||||||||
Notes
payable issued in connection with acquisition of land
|
-
|
140,000
|
140,000
|
June
30, 2007
|
||||
9.375
% note payable, monthly payments of $4,592 with remaining principal
and
outstanding interest due and payable June 2009, collateralized
by
land.
|
$ |
524,236
|
||
15%
note payable, monthly interest payments, principal due June 2007,
collateralized by land -
The Company is in default under the terms of the note agreement
at June
30, 2007.
|
505,000
|
|||
7%
note payable, due on or before April 1, 2008,
uncollateralized.
|
300,000
|
|||
12%
note payable, due on or before December 20, 2007, collateralized
by signed
put notices.
|
200,000
|
|||
$ |
1,529,236
|
|||
Less:
current portion
|
$ |
1,010,450
|
||
Note
payable – long term
|
$ |
518,786
|
Twelve
months ended June 30,
|
||||
2008
|
$ |
1,010,450
|
||
2009
|
518,786
|
|||
2010
|
-
|
|||
2011
|
-
|
|||
2012
and after
|
-
|
|||
Total
|
$ |
1,529,236
|
June
30, 2007
|
||||
Convertible
notes payable (“Convertible Notes”); 11% per annum; maturity date is in
September 2009; noteholder has the option to convert unpaid note
principal
and interest the Company’s common stock at $0.85 per
share.
|
$ |
1,498,500
|
||
Convertible
notes converted into the Common Stock
|
(1,459,500 | ) | ||
Debt
Discount – beneficial conversion feature, net of accumulated amortization
and write-off of $276,924 at June 30, 2007
|
(3,282 | ) | ||
Note
Discount, net of accumulated amortization and write-off of $276,924
at
June 30, 2007
|
(3,282 | ) | ||
Total
|
32,436
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life (Years)
|
Weighed
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average Exercise Price
|
|||||
$ 0.50
- 2.00
|
1,500,000
|
3.34
|
1.33
|
1,500,000
|
1.33
|
Number
of Shares
|
Weighted
Average
Price
Per Share
|
|||||||
Outstanding
at January 1, 2005
|
1,600,000
|
$ |
1.35
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at December 31, 2005
|
1,600,000
|
1.35
|
||||||
Granted
|
75,000
|
0.85
|
||||||
Exercised
|
-
|
-
|
||||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at December 31, 2006
|
1,675,000
|
1.33
|
||||||
Granted
|
-
|
|||||||
Exercised
|
175,000
|
0.64
|
||||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at June 30, 2007
|
1,500,000
|
1.33
|
Warrants
Outstanding
|
Warrants
Exercisable
|
|||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life (Years)
|
Weighed
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average Exercise Price
|
|||||
$ 0.85
|
318,648
|
2.19
|
0.85
|
318,648
|
0.85
|
Number
of Common Shares Issuable Upon Exercise of Warrants
|
Weighted
Average
Price
Per Share
|
|||||||
Outstanding
at January 1, 2005
|
-
|
$ |
-
|
|||||
Granted
|
889,200
|
0.85
|
||||||
Exercised
|
4,500
|
0.85
|
||||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at December 31, 2005
|
893,700
|
0.85
|
||||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at December 31, 2006
|
893,700
|
$ |
0.85
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
(276,351 | ) |
0.85
|
|||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at June 30, 2007
|
617,349
|
$ |
0.85
|
|
·
|
formed
our company and
established our initial
structure;
|
|
·
|
sought
and pursued investment
opportunities;
|
|
·
|
reviewed
and analyzed the
potential market for natural spring
water;
|
|
·
|
purchased
the Mt. Sidney property
and procured the necessary financing to cover the initial purchase
costs
from an offering of preferred
stock;
|
|
·
|
purchased
two properties near the
Mt. Sidney property, which we are considering leasing for commercial
purposes;
|
|
·
|
purchased
trademarks and other
intellectual property relating to the creation and bottling of
flavored
and non-flavored bottled
water;
|
|
·
|
performed
required testing of
water quality at spring
site;
|
|
·
|
developed
a new web site as part
of our marketing strategy;
and
|
|
·
|
made
improvements to the spring
site and water collection
facilities.
|
31
|
Certification
of Chief Executive Officer and Treasurer (principal executive officer
and
principal financial officer), pursuant to Rule 13a-14(a) of the
Exchange
Act, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002,
as filed
herewith.
|
32
|
Certification
of Chief Executive Officer and Treasurer (principal executive officer
and
principal financial officer), pursuant to 18 United States Code
Section
1350, as enacted by Section 906 of the Sarbanes-Oxley Act of 2002,
as
filed herewith.
|
|
Seawright
Holdings, Inc.
|
|
|
|
|
Date: August
20, 2007
|
By:
|
/s/ Joel
Sens
|
|
Name:
Joel Sens
Title:
Chief Executive Officer
|