U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM l0-QSB
[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the Quarterly Period Ended March 31, 1999
OR
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the Transition Period From_____________ to_____________
Commission File Number 0- 18974
Jordan American Holdings, Inc.
------------------------------
(Exact name of registrant as specified in its charter)
Florida 65-0142815
------- ----------
(State or other jurisdiction (I.R.S. Employer
of incorporation or organization) Identification Number)
1875 Ski Time Square, Suite One, Steamboat Springs, CO 80487
------------------------------------------------------------
(Address of principal executive offices)
(970) 879-1189
--------------
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to filing requirements
for the past 90 days. Yes [X] No [ ]
As of March 31, 1999, 10,421,266 shares of the registrant's common stock were
issued and outstanding.
<PAGE>
JORDAN AMERICAN HOLDINGS, INC.
AND SUBSIDIARIES
TABLE OF CONTENTS
PART I
ITEM 1 FINANCIAL INFORMATION
Consolidated Balance Sheets 3
Consolidated Statements of Operations 4
Consolidated Statements of Cash Flows 5
Notes to Consolidated Financial Statements 6
ITEM 2 MANAGEMENT'S DISCUSSION AND ANALYSIS
Operational Notes 8
Risk Factors, Trends & Uncertainties 9
Results of Operations 10
Liquidity and Capital Resources 11
<PAGE>
PART I.
ITEM 1.
FINANCIAL INFORMATION
JORDAN AMERICAN HOLDINGS, INC.
AND SUBSIDIARIES
Consolidated Balance Sheets
<TABLE>
<CAPTION>
Unaudited
MARCH 31, DECEMBER 31,
A S S E T S 1999 1998
----------- -----------
CURRENT ASSETS
<S> <C> <C>
Cash & Cash Equivalents $ 601,903 $ 495,622
Marketable Securities 127,798 163,010
Investment Advisory Fee Receivable - Net 122,535 45,985
Accounts Receivable 51,548 135,253
Notes Receivable - Officer 15,000 15,000
Prepaid Expenses 8,161 4,380
Other Receivable 15,000 25,205
----------- -----------
Total Current Assets 941,945 884,455
----------- -----------
FIXED ASSETS
Property and Equipment, at cost, net of accumulated depreciation
and amortization of $91,990 and $86,163 respectively 125,026 64,853
----------- -----------
OTHER ASSETS
Boston Restaurant Debentures 500,000 500,000
Strategic Options Limited Partnership 45,736 45,736
Corporate Stocks - Restricted 56,250 --
----------- -----------
Total Other Assets 601,986 545,736
----------- -----------
TOTAL ASSETS $ 1,668,957 $ 1,495,044
=========== ===========
LIABILITIES & STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts Payable $ 27,737 $ 65,132
Accrued Expenses 94,895 98,612
Deferred Revenue 30,232 29,703
Software License Payable 88,230 15,940
----------- -----------
Total Current Liabilities 241,094 209,387
----------- -----------
STOCKHOLDERS' EQUITY
8% cumulative, convertible, non-voting preferred stock
$0.01 par valve; authorized 5,000,000 shares
3,000,000 shares issued and outstanding 30,000 30,000
Common Stock, $0.001 par value; authorized 20,000,000 shares;
10,421,266 shares issued and outstanding at March 31, 1999 10,421 10,421
and December 31, 1998
Additional Paid in Capital 4,502,853 4,502,853
Accumulated Deficit (3,115,411) (3,257,617)
----------- -----------
Total Stockholders' Equity 1,427,863 1,285,657
----------- -----------
Total Liabilities & Stockholders' Equity $ 1,668,957 $ 1,495,044
=========== ===========
</TABLE>
See accompanying notes to consolidated financial statements
3
<PAGE>
JORDAN AMERICAN HOLDINGS, INC.
AND SUBSIDIARIES
Consolidated Statements of Operations
(Unaudited)
<TABLE>
<CAPTION>
FOR THE THREE MONTHS ENDED
MARCH 31,
----------------------------
1999 1998
------------ ------------
REVENUES
<S> <C> <C>
Commission Income $ 128,437 $ 111,620
Investment Advisory Fees 270,633 170,368
------------ ------------
Total Revenues 399,070 281,988
Selling, General and Administrative Expenses 339,125 482,423
------------ ------------
Operating Income (Loss) 59,945 (200,435)
------------ ------------
Other Income (Expenses):
Interest and Dividend Income 30,059 21,887
Other Income 30,322 4,230
Realized Equity Gain (Loss) from investing and trading 2,332 13,726
Unrealized Equity Gain (Loss) from investing and trading 19,548 22,074
------------ ------------
Total Other Income (Expense), Net 82,261 61,917
------------ ------------
Net Income (Loss) 142,206 (138,518)
Dividends on Preferred Stock 60,000 60,000
------------ ------------
Net Income (Loss) Attributable to Common Stock $ 82,206 $ (198,518)
============ ============
Basic earnings (loss) per common share $ 0.01 $ (0.02)
============ ============
Diluted earnings (loss) per common share $ 0.01 $ (0.02)
============ ============
Weighted-average number of common shares outstanding:
Basic 10,421,266 10,408,876
============ ============
Diluted 10,421,266 10,408,876
============ ============
</TABLE>
See accompanying notes to consolidated financial statements
4
<PAGE>
JORDAN AMERICAN HOLDINGS, INC.
AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)
<TABLE>
<CAPTION>
FOR THREE MONTHS ENDED MARCH 31,
1999 1998
--------- ---------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S> <C> <C>
Net Income (Loss) $ 142,206 $(138,518)
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
Depreciation 5,826 6,817
Unrealized (gain) loss from investing and trading (19,548) (22,074)
Realized (gain) loss from investing and trading (2,332) (13,726)
Changes in operating assets and liabilities:
Investment fees and other receivable 7,606 90,816
Trading marketable securities -- 199,888
Prepaid expenses (3,782) (14,300)
Interest receivable 10,206 --
Accounts payable and accrued expenses (41,112) 52,749
Deferred investment advisory fees 529 (26,366)
Software license payable 72,290 --
--------- ---------
Net Cash Provided By Operating Activities 171,889 135,286
--------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in Corporate stock - restricted (56,250) --
Investment in Partnership -- (50,000)
Principal received on Notes Receivable -- 3,000
Accrued Interest on Notes Receivable (450) --
Sale of IMPACT Management Growth Portfolio 57,092 --
Capital expenditures (66,000) (17,697)
--------- ---------
Net Cash Used in Investing Activities (65,608) (64,697)
--------- ---------
Net Increase in Cash and Cash Equivalents 106,281 70,589
Cash and cash equivalents, beginning of period 495,622 51,286
--------- ---------
Cash and Cash Equivalents, end of period $ 601,903 $ 121,875
========= =========
Supplemental Disclosure of Cash Flow Information
Interest Paid $ 1,666 $ 3,170
========= =========
</TABLE>
See accompanying notes to consolidated financial statements
5
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- ------------------------------------------------------
In the opinion of management, the interim financial statements contain all
adjustments, consisting only of normal recurring adjustments, necessary to
present fairly the financial position of Jordan American Holdings, Inc.
("Company" or "JAHI") and its subsidiaries as of March 31, 1999, and the results
of its interim operations and cash flows for the three months ended March 31,
1999, and 1998, in accordance with generally accepted accounting principles. The
results for interim periods are not necessarily indicative of results for a full
year. (Please see "Management's Discussion and Analysis" below.)
Percentage of assets investment advisory fees, for which refunds may be due to
clients, are billed in advance and are deferred and amortized into income over
the period in which services are performed. Investment advisory fees based on a
percentage of the annual increase (performance, or incentive, fees) in the
market value of a client's portfolio, including interest and dividends, are
fully recognized when billed after the period of management, which is usually
twelve months after account inception and annually thereafter. JAHI also serves
as an investment advisor to the Impact Total Return Portfolio f/k/a the Impact
Management Growth Portfolio, ("Portfolio") an open-end investment company
registered with the Securities and Exchange Commission. Fees for management of
the portfolio are earned daily and paid to JAHI on a monthly basis. Fee
compensation which is due sales representatives is accrued monthly and is paid
to sales representatives quarterly. Effective May 1, 1999 the Company entered
into a sub-advisory agreement with Schneider Capital Management for the
Portfolio. Pursuant to the sub-advisory agreement, the Company pays Schneider
monthly at the rate of 60 basis points (0.60%) annually, from its 125 basis
points, (1.25%) annual management fee which is calculated on the average daily
net assets of the Portfolio.
Asset management contracts are generally terminable upon written notice from the
client(s) or the Company, and the unearned percentage of asset management fees
billed in advance are refundable on a pro-rata basis. For additional information
regarding the Company's advisory business operations and policies, a copy of
disclosure document Form ADV, Part II is available without charge upon written
request to the Company.
The Company develops prospective investment advisory clients and investors
through strategic marketing partnerships, seminars, money shows, occasional
television and radio appearances, direct contact, its web site (www.jahi.com or
www.equityassets.com), sales representatives, referrals from clients, securities
broker-dealers and other sources. Prospective advisory clients receive Form ADV,
Part II, as the Company's disclosure document and provide information about
themselves, their investment experience, and their net worth through various new
account forms and other methods.
Approximately 90% of JAHI's clients execute brokerage transactions through
IMPACT Financial Network, Inc. ("IFNI"), a wholly-owned broker-dealer subsidiary
of JAHI and a member of the National Association of Securities Dealers, Inc.
("NASD") and the Securities Investor Protection Corporation ("SIPC"). IFNI is
compensated for securities transactions on behalf of the Company's managed
accounts by receipt of commissions. IFNI does not hold funds or securities for
clients and does not have custody of accounts for clients of the Company. IFNI
currently executes securities transactions through Pershing & Co., a division of
Donaldson, Lufkin, & Jenrette, a securities corporation. Pershing, a member of
the SIPC, acts as clearing house and custodian for accounts and
6
<PAGE>
processes all confirmations and monthly statements for JAHI advisory clients who
choose to maintain their accounts with IFNI. Commission income is recognized on
a settlement date basis, which does not differ materially from the trade date
basis of accounting.
Effective May 1, 1999, the Company's other wholly owned subsidiary, IMPACT
Administrative Services, Inc., ("IASI") an investment company services entity,
receives 35 basis points annually, (0.35%) as an administrative fee, replacing
the $165 per account annual administrative fee prevoiusly charged to the
shareholders of the Portfolio. To date, IASI provides its services to the
Portfolio only.
Marketable securities consist primarily of corporate stocks and other securities
held in Company investment accounts. Realized and unrealized gains or losses
result from the trading of securities in Company investment accounts.
Basic and diluted earnings per share and share equivalents are based upon the
weighted average number of share and/or share equivalents outstanding during the
period. The calculations ignore common stock equivalent shares when their
inclusion in such calculations would have been anti-dilutive.
In the third quarter of 1994, Wallace Neal Jordan established Jordan Assets,
Ltd. For providing administrative services, the Company receives 100% of the net
income resulting from the collection of incentive and/or management fees, if
any, collected by Jordan Assets, Ltd., a privately held affiliate which manages
the Jordan Index Fund, L.P., (the "Index"), a limited partnership with March 31,
1999, assets of approximately $3.1 million. The Index invests in stock index
futures contracts and other securities and receives as its fee 20% of the
Index's trading profits, if any. Fees for this Index are accounted for as
deferred revenue until the annual billing date of the Index, which is July 31 of
each year. Fees to JAHI from the Index were approximately $90,000 in 1995 as
compared to no revenues from the Index in 1996, 1997 and 1998. There is no
assurance that the Index will continue to exist as a potential revenue source
for the Company.
These interim period consolidated financial statements, including the notes
thereto, are condensed and do not include all disclosures required by generally
accepted accounting principles. Such interim period consolidated financial
statements should be read in conjunction with the Company's audited consolidated
financial statements which are included in the Company's 1998 Form 10-KSB which
is contained in the Company's 1998 Annual Report to shareholders and is
available without charge upon request to JAHI Investor Relations, 1875 Ski Time
Square, Suite One, Steamboat Springs, Colorado, 80487, (970) 879-1189; Fax:
(970) 879-1272; E-mail: [email protected]
7
<PAGE>
PART 1, ITEM 2
MANAGEMENT'S DISCUSSION AND ANALYSIS
JORDAN AMERICAN HOLDINGS, INC.
AND SUBSIDIARIES
Safe Harbor for Forward-Looking Statements
Information found in this report contains forward-looking implications which may
differ materially from actual results due to the success, or lack thereof, of
JAHI's management decisions, marketing and sales effectiveness, investment
decisions, and the management of clients' stock portfolios and pooled
investments as influenced by market conditions, Federal Reserve Board policy,
economic trends, political developments, domestic and international events and
other factors. There can be no guarantee that any forward-looking implications
discussed and/or referenced in this report will have any impact, positive or
negative, upon the earnings, value and/or operations of the Company.
Operational Notes
Asset gathering is primarily being pursued through selling agreements with other
broker-dealers and various strategic marketing partnerships, as well as
seminars, national investment shows, advertising, marketing materials, joint
ventures with other financial services professionals and other means.
The Company managed approximately $40 million in individually held fee-paying
equity portfolios at March 31, 1999. The Company serves as investment advisor to
the Impact Total Return Portfolio f/k/a the Impact Management Growth Portfolio
("Portfolio"), an open-end investment company formed under Impact Management
Investment Trust. Effective May 1, 1999, the Company entered into a sub-advisory
agreement with Schneider Capital Management for the Portfolio. Management of the
Company expects that this sub-advisory agreement may enhance the prospects for
increased sales of Portfolio shares.
At March 31, 1999, the Portfolio had assets of approximately $8.4 million from
which JAHI and IFNI receives management fees and brokerage commissions
respectively. At March 31, 1999, the Company and a privately held affiliate
provided investment advice to approximately $51 million in fee-paying assets in
individually managed equity portfolios, the Portfolio and the Index, mentioned
above.
Percentage of assets investment advisory fees, for which refunds may be due to
clients, are billed in advance and are deferred and amortized into income over
the period in which services are performed. Exceptional performance in
percentage of profit (incentive) accounts may result in substantial revenues for
the Company while poor performance in the same accounts may yield no fees for
the Company from approximately 70% of the Company's total assets under
management. Additionally, because percentage of profit accounts are billed on an
annual basis in arrears for each respective client, there may be a delay in
billing revenue as long as eleven months from the time when actual account
performance was achieved. Thus, exceptional performance in percentage of profit
accounts may benefit the revenues of the Company for nearly one year after such
performance
8
<PAGE>
was achieved as dependent on the billing cycle of respective clients and other
investment results in the respective accounts.
Risk Factors, Trends & Uncertainties
Total assets under management and corporate earnings may substantially increase
or decrease due to (1) stock market conditions, including the onset of a
long-term declining, or bear market; (2) performance returns as influenced by
the Company's investment advisory decisions, operational expense and
effectiveness of marketing efforts; (3) competition from mutual funds, other
investment advisory companies and insurance companies; (4) interest rate changes
and other actions taken by the Federal Reserve Board; (5) domestic and
international economic and Political conditions, high inflation and/or
recession; (6) trends in business and finance; (7) international events; (8)
acts of terrorism; and (9) other factors.
The securities and commodities industries are subject to various risks and
intense regulation from the SEC, the NASD, the National Futures Association, and
the Commodity Futures Trading Commission. Investment advisors, broker-dealers,
commodity pool operators, and commodity trading advisors are highly regulated by
both federal and state authorities and by other self-regulatory organizations.
Such regulations may restrict both the types of investments and amount of
investments that JAHI may employ for its clients and itself. The NASD, for
instance, has strict requirements for the maintenance of net capital
requirements by broker-dealers such as IFNI. There can be no assurance that any
changes to existing laws, regulations or rulings promulgated by government
entities having jurisdiction over the Company's investment advisory,
broker-dealer, investment company-related and commodities trading business will
not have an adverse effect upon the business of the Company, or that, despite
its best efforts, the Company currently operates in full compliance with all
applicable law and regulations or will be able to remain in compliance with all
applicable law and regulations. If the Company fails to maintain compliance with
all applicable regulations, JAHI and/or its subsidiaries may be subject to
various and significant fines, censures and other considerations and penalties.
By law, investment advisors, broker-dealers, and investment companies are
fiduciaries and are required to serve their clients' interests with undivided
loyalty. The affiliation between the Company and IFNI may continue to be
scrutinized by the regulatory authorities because of the potential conflict of
interest created by related-party transactions and may be subject to various
regulations which may affect the fees and charges of IFNI. Additionally, as the
brokerage industry continues to become more competitive, fees for such services
may decline which result in a similar reduction in revenues from trading
transactions.
Findings contrary to industry regulations by one or more regulatory entities may
subject the Company to censures, fines and/or other liabilities, or cause the
Company to change its method of doing business. The SEC requires that business
be conducted in the best interests of the clients and that such arrangements be
disclosed to them. While the Company believes that its existing policies,
procedures and proposed relationships are in compliance with applicable laws and
regulations, findings to the contrary may have a material adverse effect upon
the Company.
Many aspects of the financial services industry involve substantial liability
risks, including but not limited to exposure under federal and state securities
laws in connection with the distribution of
9
<PAGE>
securities, brokerage transactions, suitability and investment advisor
activities. Although the Company currently maintains errors and omission
insurance and other insurance to protect against these types of liabilities,
there can be no guarantee that this coverage will necessarily protect the
Company and its shareholders from potential claims.
The Company operates in a highly competitive industry with competition from
other investment advisors, commodity trading advisors, broker-dealers, and
mutual fund managers in addition to investment alternatives offered by insurance
companies, banks, securities dealers and other financial institutions. Many of
these institutions are able to engage in more extensive advertising and may
offer accounts insured by federal corporations such as the Federal Deposit
Insurance Corporation. JAHI believes its investment strategy, which centers
around attempting to understand the general trend of the market as assisted by
certain proprietary analyses, coupled with its long-term track record, make it
an attractive alternative to traditional mutual funds and other money managers.
Long-term trends in retention of client assets since fiscal year-end 1995 show
that the Company has had a net loss in assets under management, i.e., more
assets in client accounts have departed from the Company's management than were
brought in as new managed assets. This declining trend in total assets under
management may continue to have a direct negative impact upon the Company's
investment advisory revenues and related brokerage commissions. It is likely
that future net income/loss of the Company will be substantially impacted by the
amount of assets under management, investment management decisions and general
stock market conditions, among other factors listed in this report.
The SEC conducted an examination of the Company in November 1997. As a result of
this examination, certain issues arose regarding possible violation of the
Securities Act of 1933, the Securities Exchange Act of 1934 and the Investment
Advisors Act of 1940 relating to the contingent "best efforts" private placement
debenture offering for Boston Restaurants Associates, Inc. The SEC has initiated
discussions with the Company's legal counsel with regard to these issues and may
be considering formal action against the Company. Legal counsel to the Company
filed a "Wells Submission" with the SEC on June 1, 1998. Management and legal
counsel of the Company cannot, at this time, predict with any certainty the
outcome of the SEC's examination or whether the resolution will have a material
effect on JAHI's operations or financial statements.
Other than the foregoing, the Company is not a party in any material litigation,
and management has no knowledge of any threatened material litigation against
the Company.
Results of Operations
The Company had net income for the three months ended March 31, 1999, of
$142,206 compared to a net loss of ($138,518) for the same period in 1998. This
net income compared to a net loss for the same period last year stems from
higher revenues from performance fee based managed accounts, increased fees from
the Portfolio, and a decrease in operational expenses. The Company had net
income attributable to common stock for the three months ended March 31, 1999 of
$82,206 or $0.01 per common share compared to a net loss attributable to common
stock of ($198,518) or ($0.02) per common share for the same period in 1998.
10
<PAGE>
From February, 1993 until June 30 of 1998, the Company made semi-annual cash
dividend payments on its cumulative convertible non-voting preferred stock at a
rate of 8% per annum, to the extent permitted by Florida law. Total payments in
1998 were $120,000, and there are currently no projected annual payments for
1999. Nonetheless, net income attributable to common stock for the period
reflects the unpaid dividends on the cumulative preferred stock. Dividends in
arrears as of December 31, 1998 were $120,000.
For the three months ended March 31, 1999, revenues totaled $399,070 compared to
revenues of $281,988 for the same period in 1998, an increase of approximately
42% due primarily to significantly increased revenues from performance fee based
managed accounts combined with increased commission income and Portfolio fees.
Commission income increased for the three months ended March 31, 1999, to
$128,437 compared to $111,620 for the same period in 1998, an increase of
approximately 15% due to more securities transactions resulting from the amount
of securities being purchased and sold in client accounts as incidental to
management's investment advisory decisions based on technical and fundamental
considerations of individual securities, market conditions and other factors.
Total other income was $82,261 for the three months ended March 31, 1999,
compared to $61,917 for the same period in 1998. This increase was primarily due
to an increase in Interest and Dividend Income and a one-time reimbursement of
legal fees expensed in the previous year.
Selling, General, and Administrative ("SG&A") expenses of $339,125 were incurred
during the three month period ended March 31, 1999, compared to similar SG&A
expenses of $482,423 for the same period in 1998, a decrease of approximately
30% due primarily to lower selling and marketing expenses.
Liquidity and Capital Resources
At March 31, 1999, the Company had cash and cash equivalents of $601,903 versus
$495,622 at December 31, 1998. This increase was due primarily to the net income
for the three months ended March 31, 1999.
Accounts payable and accrued expenses were $27,737 and $94,895 respectively at
March 31, 1999, compared to $65,132 and $98,612 respectively at December 31,
1998. These reductions are due to reduced expenses, both actual and budgeted,
which affected accruals along with payment of outstanding payables. Accruals are
based upon expenses incurred and/or as determined by management's best estimate
based upon the Company's annual budget.
Cash flows provided by operating activities for the three months ended March 31,
1999, were $171,889 compared to $135,286 for the same period in 1998 due
primarily to changes in net income for the three month ended March 31, 1999.
Cash flows used in investing activities for the three months ended March 31,
1999, were ($65,608) compared to ($64,697) for the same period in 1998.
During the three month period ended March 31, 1999 the Company acquired 45,000
shares of restricted stock through a private placement from The Internet
Advisory Corporation at $1.25 per share. This investment is restricted and may
not be sold until March, 2000. The market value of
11
<PAGE>
The Internet Advisory Corporation's common stock was $9.68 per share at March
31, 1999. The Company sold its shares in the Portfolio in order to make this
investment.
The Company entered into a lease purchase agreement that enlarged its software
system to include the NSCC Fund/Serv and the NSCC Networking Systems that may
increase its ability to distribute the shares of the Portfolio. This agreement
can be terminated upon 90 days written notice to the software provider, thus
limiting the Company's financial obligation to no more than 90 days forward.
Management of the Company believes short-term cash need will continue to be met
through management fees, brokerage revenues, cash reserves and/or liquidation of
marketable securities.
12
<PAGE>
SIGNATURES
In accordance with the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
JORDAN AMERICAN HOLDINGS, INC.
Dated: May 14, 1999 By: /s/ Charles R. Clark
--------------------------
Charles R. Clark
Chief Executive Officer
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 3-mos
<FISCAL-YEAR-END> DEC-31-1999
<PERIOD-START> JAN-01-1999
<PERIOD-END> MAR-31-1999
<CASH> 601,903
<SECURITIES> 127,798
<RECEIVABLES> 165,437
<ALLOWANCES> 42,902
<INVENTORY> 0
<CURRENT-ASSETS> 926,945
<PP&E> 217,016
<DEPRECIATION> 91,990
<TOTAL-ASSETS> 1,668,957
<CURRENT-LIABILITIES> 241,094
<BONDS> 0
0
30,000
<COMMON> 10,421
<OTHER-SE> 1,387,442
<TOTAL-LIABILITY-AND-EQUITY> 1,668,957
<SALES> 0
<TOTAL-REVENUES> 399,070
<CGS> 0
<TOTAL-COSTS> 0
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 1,666
<INCOME-PRETAX> 142,206
<INCOME-TAX> 0
<INCOME-CONTINUING> 142,206
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 142,206
<EPS-PRIMARY> 0.01
<EPS-DILUTED> 0.01
</TABLE>
