Common            Common               Retained
Date                                                    Stock             Stock            earnings deficit         Total
----                                                    ------            ------          ----------------          -----
Sale of initial shares                                4,500,000           $60,000                                   $60,000
Sale of shares through private                           84,250           252,750                                   252,750
placement
Offering expenses                                                        $(62,514)                                  (62,514)

Net loss                                                                                      (314,769)            (314,769)
                                                                                             ---------             --------
                                                      4,584,250          $250,236            $(314,769)            $(64,533)
                                                      =========          ========            =========             ========