PROSPECTUS
SUMMARY
|
3
|
RISK
FACTORS
|
4
|
USE
OF PROCEEDS
|
9
|
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|
9
|
BUSINESS
|
13
|
FACILITIES
|
17
|
EMPLOYEES
|
15
|
LEGAL
PROCEEDINGS
|
15
|
MANAGEMENT
|
15
|
EXECUTIVE
COMPENSATION
|
16
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
17
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT
|
17
|
DESCRIPTION
OF SECURITIES TO BE REGISTERED
|
18
|
INDEMNIFICATION
FOR SECURITIES ACT LIABILITIES
|
18
|
PLAN
OF DISTRIBUTION
|
18
|
SELLING
STOCKHOLDERS
|
20
|
LEGAL
MATTERS
|
23
|
EXPERTS
|
24
|
AVAILABLE
INFORMATION
|
24
|
INDEX
TO FINANCIAL STATEMENTS
|
F-1
|
SIGNATURES
|
II-4
|
Common
stock outstanding before the offering
|
Prior
to this Offering, we have 16,761,597 shares
of Common Stock outstanding.
|
Securities
offered by the Selling Shareholders
|
Up
to 5,769,930 shares of common stock, including 1,603,264 shares of
common
stock and up to 4,166,667 shares of common stock issuable upon the
conversion of the convertible debentures.
This
number represents 27.6% of our current outstanding stock assuming
the
conversion of our convertible debentures.
|
Common
stock to be outstanding after the offering
|
Up
to 20,928,264 shares.
|
Use
of proceeds
|
We
will not receive any proceeds from the sale of the common stock.
|
· |
that
a broker or dealer approve a person's account for transactions in
penny
stocks; and
|
· |
the
broker or dealer receive from the investor a written agreement to
the
transaction, setting forth the identity and quantity of the penny
stock to
be purchased.
|
· |
obtain
financial information and investment experience objectives of the
person;
and
|
· |
make
a reasonable determination that the transactions in penny stocks
are
suitable for that person and the person has sufficient knowledge
and
experience in financial matters to be capable of evaluating the risks
of
transactions in penny stocks.
|
· |
sets
forth the basis on which the broker or dealer made the suitability
determination; and
|
· |
that
the broker or dealer received a signed, written agreement from the
investor prior to the transaction.
|
Name
|
Age
|
Position
|
Isidore
Sobkowski
|
50
|
President,
Chief Executive Officer and Director
|
Solomon
Lax
|
45
|
Director
|
Long-Term
Compensation
|
|||||||
Annual
Compensation
|
Awards
|
Payouts
|
|||||
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Other
Annual
Compen-
sation
($)
|
Restricted
Stock
Award(s)
($)
|
Securities
Under-lying
Options/ SARs (#)
|
LTIP
Payouts
($)
|
Isidore
Sobkowski
President,
Chief Executive Officer and Director
|
2005
|
-0-
|
-0-
|
180
|
-0-
|
-0-
|
-0-
|
Title
of Class
|
Name
of
Beneficial
Owner (1)
|
Number
of Shares
Beneficially
Owned (2)
|
Percentage
Ownership(2)
|
|||||||
Common
Stock
|
Isidore
Sobkowski
|
9,700,000
|
57.9
|
%
|
||||||
Common
Stock
|
Soloman
Lax
|
2,200,000
|
13.1
|
%
|
||||||
Common
Stock
|
Michael
Hartstein
|
960,000
|
5.7
|
%
|
||||||
Common
Stock
|
Eroom
Systems Inc.
|
2,083,333
|
12.4
|
%
|
||||||
Common
Stock
|
All
Executive Officers and Directors as a
Group
(2 persons)
|
|
11,900,000
|
71.0
|
%
|
(1) |
Except
as otherwise indicated, the address of each beneficial owner is c/o
Aprecia, Inc., 1177 High Ridge Road, Stamford, CT
06905.
|
(2) |
Applicable
percentage ownership is based on 16,761,597 shares of common stock
outstanding as of January 22, 2007, together with securities exercisable
or convertible into shares of common stock within 60 days of January
22,
2007 for each stockholder. Beneficial ownership is determined in
accordance with the rules of the Securities and Exchange Commission
and
generally includes voting or investment power with respect to securities.
Shares of common stock that are currently exercisable or exercisable
within 60 days of January 22, 2007 are deemed to be beneficially
owned by
the person holding such securities for the purpose of computing the
percentage of ownership of such person, but are not treated as outstanding
for the purpose of computing the percentage ownership of any other
person.
|
· |
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
· |
block
trades in which the broker-dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
· |
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
· |
privately
negotiated transactions; and
|
· |
a
combination of any such methods of sale.
|
Name
of Selling Stockholder
|
Total
Shares Held Including Shares of Common Stock and Shares Issuable
Upon Full
Conversion and/or exercise (3)
|
|
Total
Percentage of Outstanding Shares Assuming Full Conversion and/or
exercise
(3)
|
|
Shares
of Common Stock Included in Prospectus (3)
|
|
Beneficial
Ownership Before Offering (1)(2)
|
|
Percentage
of Common Stock Before Offering (1)(2)
|
|
Beneficial
Ownership After the Offering(4)
|
|
Percentage
of Common Stock Owned After Offering(4)
|
|||||||||
Alpha
Capital Aktiengesellschaft(5)
|
2,083,333(5
|
)
|
11.06
|
%
|
2,083,333(5
|
)
|
880,332
|
4.99
|
%
|
--
|
--
|
|||||||||||
Double
U Master Fund LP(5)
|
833,333
|
4.74
|
%
|
833,333
|
833,333
|
4.74
|
%
|
--
|
--
|
|||||||||||||
Tobanna
Enterprises Corp. (5)
|
1,041,667
|
5.85
|
%
|
1,041,667
|
880,332
|
4.99
|
%
|
--
|
--
|
|||||||||||||
CMS
Capital(5)
|
208,333
|
1.23
|
%
|
208,333
|
208,333
|
1.23
|
%
|
--
|
--
|
|||||||||||||
Merit
Investments, Inc.(6)
|
725,000
|
4.33
|
%
|
725,000
|
725,000
|
4.33
|
%
|
--
|
--
|
|||||||||||||
Palladium
Capital Advisors, LLC(7)
|
195,000
|
1.16
|
%
|
195,000
|
195,000
|
1.16
|
%
|
--
|
--
|
|||||||||||||
Rosenblum,
Jonah
|
215000
|
1.28
|
%
|
215000
|
215000
|
1.28
|
%
|
--
|
--
|
|||||||||||||
Shlomo
Arnold
|
12,500
|
*
|
12,500
|
12,500
|
*
|
--
|
--
|
|||||||||||||||
Felice
Bergman
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
David
Brothman
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
Ruth
Gillan Dohany
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
Marilyn
Estreicher
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Sheldon
Estreicher
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Bernard
Friedman
|
41,667
|
*
|
41,667
|
41,667
|
*
|
--
|
--
|
|||||||||||||||
Sam
Galet
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
Name
of Selling Stockholder
|
Total
Shares Held Including Shares of Common Stock and Shares Issuable
Upon Full
Conversion and/or exercise (3)
|
|
Total
Percentage of Outstanding Shares Assuming Full Conversion and/or
exercise
(3)
|
|
Shares
of Common Stock Included in Prospectus (3)
|
|
Beneficial
Ownership Before Offering (1)(2)
|
|
Percentage
of Common Stock Before Offering (1)(2)
|
|
Beneficial
Ownership After the Offering(4)
|
|
Percentage
of Common Stock Owned After Offering(4)
|
|||||||||
Hindy
Gestetner
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
Brett
Goldberg
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Judith
Greenwood
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
Howard
Hacker
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
Anthony
Heller
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
J.
Lipman Heller
|
9,000
|
*
|
9,000
|
9,000
|
*
|
--
|
--
|
|||||||||||||||
Paul
Jacobs
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
Jonathan
Javitt
|
4,167
|
*
|
4,167
|
4,167
|
*
|
--
|
--
|
|||||||||||||||
Samuel
A. Judd & Renne H. Migdal
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Robert
Kahan
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
Jeff
King
|
8,340
|
*
|
8,340
|
8,340
|
*
|
|||||||||||||||||
Soroh
Y. Lax
|
8,334
|
*
|
8,333
|
8,333
|
*
|
|||||||||||||||||
Harold
Lindenthal
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Longworth
Capital Partners, LLC(8)
|
8,334
|
*
|
8,334
|
8,334
|
*
|
--
|
--
|
|||||||||||||||
Haim
Maimon
|
8,334
|
*
|
8,334
|
8,334
|
*
|
--
|
--
|
|||||||||||||||
Morris
Mayer
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Benjamin
Mayer
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Peter
Miller
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
Gadi
Mimoun
|
8,334
|
*
|
8,333
|
8,333
|
*
|
|||||||||||||||||
Haskell
& Mechie Nebenzahl JTWROS
|
8,334
|
*
|
8,334
|
8,334
|
*
|
--
|
--
|
|||||||||||||||
Marilyn
Niedober
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Irwin
Niedober
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Marna
Padowitz
|
4,167
|
*
|
4,167
|
4,167
|
*
|
--
|
--
|
|||||||||||||||
Raymond
Padowitz
|
4,167
|
*
|
4,167
|
4,167
|
*
|
--
|
--
|
|||||||||||||||
Seth
Padowitz
|
5,000
|
*
|
5,000
|
5,000
|
*
|
--
|
--
|
|||||||||||||||
Adam
N. Rin
|
4,167
|
*
|
4,167
|
4,167
|
*
|
--
|
--
|
|||||||||||||||
Ellen
Rosenblum
|
8,333
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Richard
Rosenblum
|
8,333
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
Name
of Selling Stockholder
|
Total
Shares Held Including Shares of Common Stock and Shares Issuable
Upon Full
Conversion and/or exercise (3)
|
|
Total
Percentage of Outstanding Shares Assuming Full Conversion and/or
exercise
(3)
|
|
Shares
of Common Stock Included in Prospectus (3)
|
|
Beneficial
Ownership Before Offering (1)(2)
|
|
Percentage
of Common Stock Before Offering (1)(2)
|
|
Beneficial
Ownership After the Offering(4)
|
|
Percentage
of Common Stock Owned After Offering(4)
|
|||||||||
Rochelle
Rubinstein
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Michael
K. Sack
|
8,334
|
*
|
8,334
|
8,334
|
*
|
--
|
--
|
|||||||||||||||
Sarah
Sherman
|
20,834
|
*
|
20,834
|
20,834
|
*
|
--
|
--
|
|||||||||||||||
Jay
Smith
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
David
Stefansky
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
The
Rider Group(9)
|
8,340
|
*
|
8,340
|
8,340
|
*
|
|||||||||||||||||
Henrique
Tischler
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Martin
Weiss
|
41,667
|
*
|
41,667
|
41,667
|
*
|
--
|
--
|
|||||||||||||||
William
F. White
|
8,340
|
*
|
8,340
|
8,340
|
*
|
--
|
--
|
|||||||||||||||
Zamaga
Inc.
|
8,334
|
*
|
8,333
|
8,333
|
*
|
--
|
--
|
|||||||||||||||
Yehuda
Zavdi
|
20,834
|
*
|
20,834
|
20,834
|
*
|
--
|
--
|
|||||||||||||||
Total
|
5,769,930
|
Condensed
Balance Sheet as of September 30, 2006
|
F-1
|
Condensed
Statements of Operations for the period December 19, 2005 (date
of
inception) to September 30, 2006 and for the three Months ended
September
30, 2006
|
F-2
|
Condensed
Statement of Stockholders' Deficiency for the period December 19,
2005
(date of inception) to September 30, 2006
|
F-3
|
Condensed
Statement of Cash Flows for the period December 19, 2005 (date
of
inception) to September 30, 2006 and for the three Months ended
September
30, 2006
|
F-4
|
Notes
to Financial Statements
|
F-6
|
Report
of Independent Registered Public Accounting Firm
|
F-11
|
Balance
Sheet as of June 30, 2006
|
F-12
|
Statements
of Operations for the period December 19, 2005 (date of inception)
to June
30, 2006
|
F-13
|
Statements
of Stockholders' Equity for the period December 19, 2005 (date
of
inception) To June 30, 2006
|
F-14
|
Statements
of Cash Flows for the period December 19, 2005 (date of inception)
to June
30, 2006
|
F-15
|
Notes
to Financial Statements
|
F-16
|
Current
Assets
|
||||
Cash
|
$
|
132,348
|
||
Subscriptions
Receivable
|
97
|
|||
Total
Current Assets
|
132,445
|
|||
Property
and Equipment - Net
|
2,623
|
|||
Intangible
Assets
|
||||
Deferred
Finance Costs - Net
|
133,611
|
|||
Total
Assets
|
$
|
268,679
|
||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
||||
Current
Liabilities
|
||||
Accrued
Expenses
|
$
|
31,678
|
||
Accrued
Interest
|
20,745
|
|||
Accrued
Liquidated Damages
|
46,667
|
|||
Total
Current Liabilities
|
99,090
|
|||
Long
Term Debt
|
||||
7%
Convertible Debentures
|
500,000
|
|||
Total
Liabilities
|
599,090
|
|||
Commitments
and Contingencies
|
||||
Stockholders’
Deficiency
|
||||
Preferred
Stock, $.0001 par value; 10,000,000 shares authorized,
|
||||
none
issued and outstanding
|
||||
Common
Stock, $.0001 par value; 250,000,000 shares authorized,
|
||||
16,293,333
issued and outstanding
|
1,629
|
|||
Additional
Paid in Capital
|
44,792
|
|||
Deficit
Accumulated During the Development Stage
|
(
376,832
|
)
|
||
Total
Stockholders’ Deficiency
|
(
330,411
|
)
|
||
Total
Liabilities and Stockholders’ Deficiency
|
$
|
268,679
|
||
For
the Period
|
|||||||
For
the Three
|
December
15, 2005
|
||||||
Months
Ended
|
(Inception)
To
|
||||||
September
30, 2006
|
September
30, 2006
|
||||||
Net
Revenues
|
$
|
-
|
$
|
-
|
|||
Costs
and Expenses
|
|||||||
Officer’s
Compensation
|
45,000
|
105,000
|
|||||
Software
Development
|
40,000
|
87,570
|
|||||
Other
General and Administrative Expenses
|
18,414
|
65,222
|
|||||
Depreciation
and Amortization
|
23,364
|
51,628
|
|||||
Total
Costs and Expenses
|
126,778
|
309,420
|
|||||
Loss
from Operations before Other Expense
|
(126,778
|
)
|
(309,420
|
)
|
|||
Other
Expenses:
|
|||||||
Interest
|
(
9,950
|
)
|
(
20,745
|
)
|
|||
Liquidated
Damages
|
(
30,000
|
)
|
(
46,667
|
)
|
|||
(
39,950
|
)
|
(
67,412
|
)
|
||||
Net
Loss
|
$
|
(166,728
|
)
|
$
|
(376,832
|
)
|
|
Weighted
Average Common Shares Outstanding - Basic and Diluted
|
16,293,333
|
||||||
Net
Loss Per Common Share
|
$
|
.01
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
Additional
|
|
During
the
|
|
|
|
|||||||
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Paid-In
|
|
Development
|
|
|
|
|||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Stage
|
|
Total
|
||||||||
Common
Stock Issued to Founders
|
-
|
$
|
-
|
4,510,000
|
$
|
451
|
$
|
-
|
$
|
-
|
$
|
451
|
||||||||||
Common
Stock Issued for Software
|
||||||||||||||||||||||
Development
- at Par Value
|
--
|
9,700,000
|
970
|
-
|
-
|
970
|
||||||||||||||||
Common
Stock Issued to a Private
|
||||||||||||||||||||||
Investor
- at $.024 Per Share
|
-
|
-
|
2,083,333
|
208
|
49,792
|
-
|
50,000
|
|||||||||||||||
Commissions
on Sale of Common Stock
|
-
|
-
|
-
|
-
|
(
5,000
|
)
|
-
|
(5,000
|
)
|
|||||||||||||
Net
Loss for the Period
|
-
|
-
|
-
|
-
|
-
|
(210,104
|
)
|
(210,104
|
)
|
|||||||||||||
Balance
- June 30, 2006
|
-
|
-
|
16,293,333
|
1,629
|
44,792
|
(210,104
|
)
|
(163,683
|
)
|
|||||||||||||
Net
Loss for the Period
|
-
|
-
|
-
|
-
|
-
|
(166,728
|
)
|
(166,728
|
)
|
|||||||||||||
Balance
- September 30, 2006
|
-
|
$
|
-
|
16,293,333
|
$
|
1,629
|
$
|
44,792
|
$
|
(376,832
|
)
|
$
|
(330,411
|
)
|
|
For
the Period
|
||||||
|
For
the Three
|
December
15, 2005
|
|||||
|
Months
Ended
|
(Inception)
To
|
|||||
|
September
30, 2006
|
September
30, 2006
|
|||||
Cash
Flows from Operating Activities
|
|||||||
Net
Loss
|
$
|
(166,728
|
)
|
$
|
(376,832
|
)
|
|
Adjustments
to Reconcile Net Loss to Net Cash
|
|||||||
(Used)
in Operating Activities:
|
|||||||
Amortization
of Deferred Finance Costs
|
23,125
|
51,389
|
|||||
Depreciation
Expense
|
239
|
239
|
|||||
Common
Stock Issued for Software Development
|
-
|
970
|
|||||
Changes
in Assets and Liabilities
|
|||||||
Increase
in Accrued Expenses
|
13,991
|
31,678
|
|||||
Increase
in Accrued Interest
|
9,950
|
20,745
|
|||||
Increase
in Accrued Liquidated Damages
|
30,000
|
46,667
|
|||||
Net
Cash (Used) in Operating Activities
|
(
89,423
|
)
|
(225,144
|
)
|
|||
Cash
Flows from Investing Activities:
|
|||||||
Purchase
of Equipment
|
(
2,862
|
)
|
(
2,862
|
)
|
|||
Net
Cash Used by Investing Activities
|
(2,862
|
)
|
(2,862
|
)
|
|||
Cash
Flows from Financing Activities
|
|||||||
Proceeds
from Issuance of 7% Convertible Debentures
|
-
|
500,000
|
|||||
Payments
of Deferred Finance Costs
|
-
|
(185,000
|
)
|
||||
Proceeds
from Collection of Subscriptions Receivable
|
354
|
354
|
|||||
Proceeds
from Issuances of Common Stock
|
-
|
50,000
|
|||||
Expense
on Sale of Common Stock
|
-
|
(
5,000
|
)
|
||||
Net
Cash Provided by Financing Activities
|
354
|
360,354
|
|||||
Increase
(Decrease) in Cash
|
(
91,931
|
)
|
32,348
|
||||
Cash
Beginning of Period
|
224,279
|
-
|
|||||
Cash
End of Period
|
$
|
132,348
|
$
|
132,348
|
For
the Period
|
December 15, | ||||||
For
the Three
|
2005
|
||||||
Months
Ended
|
(Inception)
To
|
||||||
September
30, 2006
|
September
30, 2006
|
||||||
Supplemental
Cash Flow Information:
|
|||||||
Cash
Paid for Interest
|
$
|
-
|
$
|
-
|
|||
Cash
Paid for Income Taxes
|
$ | - |
$
|
250
|
|||
Supplemental
Non-Cash Financing Activities:
|
|||||||
Subscription
Receivable on Sale of Common Stock
|
$
|
-
|
$
|
451
|
Current
Assets
|
||||
Cash
|
$
|
224,279
|
||
Subscriptions
Receivable
|
451
|
|||
Total
Current Assets
|
224,730
|
|||
|
||||
Intangible
Assets
|
||||
Deferred
Finance Costs - Net
|
156,736
|
|||
Total
Assets
|
$
|
381,466
|
||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
||||
Current
Liabilities
|
||||
Accrued
Expenses
|
$
|
28,482
|
||
Accrued
Liquidated Damages
|
16,667
|
|||
Total
Current Liabilities
|
45,149
|
|||
Long
Term Debt
|
||||
7%
Convertible Debentures
|
500,000
|
|||
Total
Liabilities
|
545,149 | |||
Commitments
and Contingencies
|
||||
Stockholders’
Deficiency
|
||||
Preferred
Stock, $.0001 par value; 10,000,000 shares authorized,
|
||||
none
issued and outstanding
|
-
|
|||
Common
Stock, $.0001 par value; 250,000,000 shares authorized,
|
||||
16,293,333
issued and outstanding
|
1,629
|
|||
Additional
Paid in Capital
|
44,792
|
|||
Deficit
Accumulated During the Development Stage
|
(
210,104
|
)
|
||
Total
Stockholders’ Deficiency
|
(
163,683
|
)
|
||
Total
Liabilities and Stockholders’ Deficiency
|
$
|
381,466
|
Net
Revenues
|
$
|
-
|
||
Costs
and Expenses
|
||||
Officer’s
Compensation
|
60,000
|
|||
Software
Development
|
47,570
|
|||
Other
General and Administrative Expenses
|
46,808
|
|||
Amortization
|
28,264
|
|||
Total
Costs and Expenses
|
182,642
|
|||
Loss
from Operations before Other Expense
|
(182,642
|
)
|
||
Other
Expenses:
|
||||
Interest
|
(
10,795
|
)
|
||
Liquidated
Damages
|
(
16,667
|
)
|
||
(
27,462
|
)
|
|||
Net
Loss
|
$
|
(210,104
|
)
|
|
Weighted
Average Common Shares Outstanding - Basic and Diluted
|
15,978,767
|
|||
Net
Loss Per Common Share
|
$
|
(
.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
Additional
|
|
During
the
|
|
|
|
|||||||
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Paid-In
|
|
Development
|
|
|
|
|||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Stage
|
|
Total
|
||||||||
Common
Stock Issued to Founders
|
-
|
$
|
-
|
4,510,000
|
$
|
451
|
$
|
-
|
$
|
-
|
$
|
451
|
||||||||||
Common
Stock Issued for Software
|
||||||||||||||||||||||
Development
- at Par Value
|
-
|
-
|
9,700,000
|
970
|
-
|
-
|
970
|
|||||||||||||||
Common
Stock Issued to a Private
|
||||||||||||||||||||||
Investor
- at $.024 Per Share
|
-
|
-
|
2,083,333
|
208
|
49,792
|
-
|
50,000
|
|||||||||||||||
Commissions
on Sale of Common Stock
|
-
|
-
|
-
|
-
|
(5,000
|
)
|
-
|
(5,000
|
)
|
|||||||||||||
Net
Loss for the Period
|
-
|
-
|
-
|
-
|
-
|
(210,104
|
)
|
(210,104
|
)
|
|||||||||||||
Balance
- Julne 30, 2006
|
$
|
-
|
$
|
-
|
16,293,333
|
$
|
1,629
|
$
|
44,792
|
$
|
(210,104
|
)
|
$
|
(163,683
|
)
|
Cash
Flows from Operating Activities
|
||||
Net
Loss
|
$
|
(210,104
|
)
|
|
Adjustments
to Reconcile Net Loss to Net Cash
|
||||
(Used)
in Operating Activities:
|
||||
Amortization
of Deferred Finance Costs
|
28,264
|
|||
Common
Stock Issued for Software Development
|
970
|
|||
Changes
in Assets and Liabilities
|
||||
Increase
in Accrued Expenses
|
28,482
|
|||
Increase
in Accrued Liquidated Damages
|
16,667
|
|||
Net
Cash (Used) in Operating Activities
|
(135,721
|
)
|
||
Cash
Flows from Investing Activities
|
-
|
|||
Cash
Flows from Financing Activities
|
||||
Proceeds
from Issuance of 7% Convertible Debentures
|
500,000
|
|||
Payments
of Deferred Finance Costs
|
(185,000
|
)
|
||
Proceeds
from Issuances of Common Stock
|
50,000
|
|||
Expense
on Sale of Common Stock
|
(
5,000
|
)
|
||
Net
Cash Provided by Financing Activities
|
360,000
|
|||
Increase
in Cash
|
224,279
|
|||
Cash
Beginning of Period
|
-
|
|||
Cash
End of Period
|
$
|
224,279
|
||
Supplemental
Cash Flow Information:
|
||||
Cash
Paid for Interest
|
$
|
-
|
||
Cash
Paid for Income Taxes
|
$
|
250
|
||
Supplemental
Non-Cash Financing Activities:
|
||||
Subscription
Receivable on Sale of Common Stock
|
$
|
451
|