Actual
                                                       ------
Stockholders' Equity (Deficit):

Common Stock, $.001 par value, 50,000,000 authorized
   4,220,000 shares; issued and outstanding;
   6,790,000 shares (as adjusted - maximum)                   $      4,220

Additional Paid In Capital                                         269,780

Retained Earnings (deficit)                                      (183,957)

Stock Subscription Receivable                                      (1,015)
                                                                   -------

Total stockholders' equity                                          89,028

                                                        $
          Total capitalization                                      89,028
                                                        ==================