Escrowed Shares (Deficit) Total
Common Stock Common ------------------ Accumulated Stock-
------------------- Stock Number Shareholder During holders'
Paid-in Subscription of Balance Advanced Development Equity
Shares Amount Capital Receivable Shares Receivable Royalty Stage (Deficit)
----------- ------- ---------- ------ --------- -------- --------- ----------- ---------
Cancelled common stock subscribed,
March 4, 2005 at $.10 per share (10,000) (10) (990) 1,000 -
Contributed capital 6,100 6,100
Correction to stock offering
costs-prior year 35,000 35,000
Shares issued from escrowed shares 70,000 8,050 8,050
Discount on convertible debt
- warrants 263,240 263,240
Shareholder advance royalties (59,000) (59,000)
Net (loss) for the year (824,099) (824,099)
----------- ------- ---------- ------ --------- -------- --------- ----------- ---------
BALANCE, JUNE 30, 2006 40,661,681 40,661 881,168 - (230,000) (26,450) (323,795) (1,059,792) (488,208)
(UNAUDITED)
Contributed capital 6,030 6,030
Shares issued August 16, 2006 to
escrow @ $.09 per share 300,000 300 26,700 (300,000) (27,000) -
Shares issued from escrow,
September 30, 2006 456,000 46,790 46,790
Discount on convertible
debt - warrants 241,004 241,004
Warrant valuation on waiver
agreement 29,786 29,786
Shares issued September 18, 2006
for cash at $.10 per share, net
of warrant valuation 550,000 550 26,172 26,722
Warrant valuation on shares issued
on September 18, 2006 28,278 28,278
Shares issued November 9, 2006 for
cash at $.10 per share, net of
warrant valuation 10,000 10 125 135
Warrant valuation on shares issued
on November 9, 2006 865 865
Shares issued November 23, 2006 to
escrow @ $.09 per share 300,000 300 26,700 (300,000) (27,000) -
Shares issued November 23, 2006 for
cash at $.10 per share, net of
warrant valuation 1,000,000 1,000 47,546 48,546
Warrant valuation on shares issued
on November 30, 2006 51,454 51,454
Shares issued from escrow,
December 31, 2006 74,000 6,660 6,660
Shares issued January 10, 2007 to
escrow @ $.09 per share 150,000 150 13,350 (150,000) (13,500) -
Shares issued January 18, 2007 for
cash at $.10 per share, net of
warrant valuation 250,000 250 13,371 13,621
Warrant valuation on shares issued
on January 18, 2007 11,379 11,379
Shares issued February 5, 2007 for
cash at $.10 per share, net of
warrant valuation 250,000 250 - 250
Warrant valuation on shares issued
on February 5, 2007 24,750 24,750
Options valuation on Employee stock
options granted on March 25, 2007 1,001 1,001
Stock offering costs (13,169) (13,169)
Shareholder advance royalties (10,000) (10,000)
Shares issued April 23, 2007 for
consulting agreement @$.06 per share 250,000 250 14,750 15,000
Shares issued April 23, 2007 for
research and development services
@ $.06 per share 1,000,000 1,000 59,000 60,000
Shares issued May 17, 2007 to escrow
@ $.045 per share for future legal
services 450,000 450 19,800 (450,000) (20,250) -
Shares issued from escrow,
June 30, 2007 900,000 60,750 60,750
Contributed capital 8,040 8,040
Net (loss) for the year (1,377,327) (1,377,327)
----------- ------- ---------- ------ --------- -------- --------- ----------- -----------
BALANCE, JUNE 30, 2007
(UNAUDITED) 45,171,681 $45,171 1,530,243 $ - - $ - $(333,795) $(2,437,119)$(1,195,499)
Valuation of Employee Stock
options granted on March 26, 2007 17,974 17,974
Contributed capital 2,010 2,010
Net (loss) for the period (293,224) (293,224)
----------- ------- ---------- ------ --------- -------- --------- ----------- -----------
BALANCE, SEPTEMBER 30, 2007
(UNAUDITED) 45,171,681 $45,171 $1,550,227 $ - - $ - $(333,795) $(2,730,343)$(1,468,740)
=========== ======= ========== ====== ========= ======== ========= =========== ===========
SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
5b
|