SCHNEIDER
WEINBERGER & BEILLY LLP
|
2200
Corporate Boulevard, N.W.
|
Suite
210
|
Boca
Raton,
Florida 33431
|
|
telephone
(561) 362-9595
|
|
telecopier
(561) 362-9612
|
|
jim@swblaw.net
|
|
June
26, 2009
|
'CORRESP'
|
United
States Securities and Exchange
Commission
|
100
F Street, N.E.
|
Washington,
D.C. 20549
|
Attention:
|
H.
Christopher Owings, Assistant Director
|
Ramin
M. Olson, Staff Attorney
|
|
Bill
Thompson, Accounting Branch Chief
|
|
Ta
Tanisha Meadows, Staff Accountant
|
Re:
|
China
Logistics Group, Inc. (the "Company")
|
Amendment
No. 1 to the Registration Statement on Form S-1
|
|
File
No. 333-151783
|
|
Form
10-K/A for the fiscal year ended December 31, 2007
|
|
Form
10-Q for the fiscal quarter ended September 30, 2008
|
|
Forms
10-Q/A for the fiscal quarters ended March 31 and June 30,
2008
|
|
Form
8-K/A filed January 20, 2009
|
|
File
No. 0-31497
|
•
|
Amendment
No. 2 to the Registration Statement on Form S-1;
|
•
|
Form
10-K/A (Amendment No.3) for the year ended December 31,
2007
|
•
|
Form
10-Q/A (Amendment No.2) for the quarter ended March, 31,
2008
|
•
|
Form
10-Q/A (Amendment No.2) for the quarter ended June 30,
2008
|
•
|
Form
10-Q/A (Amendment No.1) for the quarter ended September 30,
2008
|
•
|
Amendment
No. 1 to the Current Report on Form 8-K/A filed January 20,
2009
|
1.
|
We
note your response to comment two of our letter dated July 18,
2008. We re-issue that comment with respect to disclosure of
the total possible profit to be realized as a result of any conversion
discounts from securities underlying any other warrants, options, notes or
other securities of the issuer that are held by the selling shareholders
or any affiliates of the selling shareholders, presented in a table as
requested in comment two of our letter dated July 18, 2008. If
no other securities are held by the selling shareholders, please so
state.
|
Name
of holder
|
Relationship
to selling security holder
|
Number
and description of security
|
Date
acquired
|
Transaction
|
Expense
to the Company
|
China
Direct Investments, Inc.
|
Selling
security holder
|
62,500
shares of common stock
|
5/22/07
|
Compensation
for services under terms of consulting agreement dated May 22, 2007
(Exhibit 10.3)
|
$168,000
|
Capital
One Resource Co., Ltd.
|
Subsidiary
of China Direct Industries, Inc. (formerly known as China Direct, Inc.)
which is also the parent company of China Direct Investments,
Inc.
|
250,000
shares of common stock
|
9/5/07
|
Compensation
for services under terms of consulting agreement dated September 5, 2007
(Exhibit 10.4)
|
$380,000
|
China
Direct Industries, Inc.
|
Parent
company of selling security holder
|
450,000
shares of Series B convertible preferred stock which is convertible into
4,500,000 shares of common stock
|
Shares
earned at 12/31/07; shares issued 6/30/08
|
Compensation
for services under terms of consulting agreement dated December 31, 2007
(Exhibit 10.7)
|
$3,780,000
|
Capital
One Resource Co, Ltd.
|
Subsidiary
of China Direct Industries, Inc. which is also the parent company of China
Direct Investments, Inc.
|
450,000
shares of Series B convertible preferred stock which is convertible into
4,500,000 shares of common stock
|
12/31/07
|
Acquisition
of Shandong Jiajia - see description on page 33 of Amendment No.
2
|
$3,780,000
|
2.
|
We
note your response to comment three of our letter dated July 18,
2008. As previously requested, with regard to your disclosure
of prior securities transactions with China Discovery Investors, Ltd.,
China Direct Investments, Inc. and their affiliates, please provide us,
with a view towards possible disclosure in the prospectus, with a table
including the following information disclosed separately for each
transaction:
|
•
|
the
date of the transaction;
|
•
|
the
number of shares of the class of securities subject to the transaction
that were outstanding prior to the transaction;
|
•
|
the
number of shares of the class of securities subject to the transaction
that were outstanding prior to the transaction and held by persons other
than the selling shareholders, affiliates of the company, or affiliates of
the selling shareholders;
|
•
|
the
number of shares of the class of securities subject to the transaction
that were issued or issuable in connection with the
transaction;
|
•
|
the
percentage of total issued and outstanding securities that were issued or
issuable in the transaction (assuming full issuance), with the percentage
calculated by taking the number of shares issued and outstanding prior to
the applicable transaction and held by persons other than the selling
shareholders, and dividing that number by the number of shares issued or
issuable in connection with the applicable
transaction;
|
•
|
the
market price per share of the class of securities subject to the
transaction immediately prior to the transaction (reverse split adjusted,
if necessary); and
|
•
|
the
current market price per share of the class of securities subject to the
transaction (reverse split adjusted, if
necessary).
|
3.
|
We
note your response to comment 12 of our letter dated July 18,
2008. Please clearly state the number of shares you are
registering in this offering that are owned by affiliates of the
company.
|
4.
|
Please
show us how to reconcile the number of shares of common stock outstanding
prior to the offering disclosed on page 3 to the number of shares
outstanding as reflected in the most recent balance sheet on page F-2 and
the disclosure in recent sales of equity securities in Item
15.
|
5.
|
We
note that net proceeds disclosed in the second paragraph differ from net
proceeds disclosed in the consolidated financial statements of
stockholders’ deficit on page F-5. Please revise or
advise. If you revise net proceeds to agree to the amount
disclosed on page F-5, please also revise the tables of net proceeds at
the top of pages 6 and 7 under the “Net Proceeds from the Sale of the
Units” and “Comparison of Net Proceeds to us and Total Possible Profit to
Selling Security Holders”
subheadings.
|
6.
|
We
note your response to comment 19 of our letter dated July 18,
2008. Please tell us what you mean by the following statement
you make on page four, using examples if necessary: “if necessary, issue
additional shares to purchaser to take into account the amount paid,
whether in cash or by cashless exercise, by the purchaser if the purchaser
has exercised any warrants so that the per share exercise price and to the
exercise price for the exercised warrants equals the lower price of the
subsequent issuance.” Also, please revise this sentence for
clarity.
|
7.
|
We
note your disclosure regarding payment of liquidated damages to
investors. Please disclose whether the liquidated damages
payments will be made to shareholders pro-rata by percentage of share
ownership or by some other method. Please be
specific. Please also disclose what amount of liquidated damage
payments have been paid to date, and when you anticipate paying the
remainder of the liquidated damages
payments.
|
8.
|
With
respect to your disclosure regarding the 2006 issuance of a warrant for
110,000 shares of common stock exercisable at $6.80 per share, please
disclose - here or elsewhere in the prospectus - to whom this warrant was
to be issued and discuss whether you will have to issue the warrant in the
future.
|
Management’s
Discussion and Analysis or Plan or Operations, page
18
|
Results of Operations,
page 19
|
9.
|
Please
quantify the increase in sales attributable to volume and favorable
pricing fluctuations in your discussion of sales on page
20.
|
10.
|
Please
revise to clarify that you had a working capital deficit at December 31,
2007. In addition, disclose the impact of the conversion of
notes payable and accrued compensation payable to a related party on the
increase in working capital.
|
11.
|
Please
revise the amount of net cash used in operating activities for the nine
months ended September 30, 2007 disclosed in the first paragraph on page
24 to agree with the amount disclosed in the consolidated statements of
cash flows on page F-4.
|
12.
|
Your
disclosure in the fourth paragraph on page 24 that proceeds from financing
activities during 2007 were attributable to shareholder loans is
inconsistent with the disclosure in the same paragraph that you did not
undertake any financing activities in either 2007 or
2006. Please refer to our comment below regarding
classification of loans to/from related party in your consolidated
statements of cash flows and clarify your disclosure as
appropriate.
|
13.
|
Please
identify accounting estimates and assumption that have a material impact
on reported financial condition and operating performance and on the
comparability of such reported information over different reporting
periods. Also discuss, to the extent material, such factors as
how you arrived at each estimate, how accurate the estimate/assumption has
been in the past, how much the estimate/assumption has changed in the past
and whether the estimate/assumption is reasonably likely to change in the
future. We would expect you to provide quantitative as well as
qualitative disclosure when quantitative information is reasonably
available and to provide greater insight into the quality and variability
of information regarding financial condition and operating
performance. Also, since critical accounting estimates and
assumptions are based on matters that are uncertain or difficult to
measure, you should analyze and disclose their specific sensitivity to
change, based on other outcomes that are reasonably likely to occur and
would have a material effect. Please refer to Item
303(a)(3)(ii) of Regulation S-K as well as the Commission’s Guidance
Regarding Management’s Discussion and Analysis of Financial Condition and
Results of Operations.
|
14.
|
We
note your disclosure on page 11 and 29 that all of your management and
employees are located in China. In light of this fact, and in
light of the fact that Jeffrey Harrell no longer works for you, please
disclose - if true - that you conduct no business from the U.S. office
space you lease, which is described on page 34. If otherwise,
please revise your disclosures to clarify your
operations.
|
History of our
Company, page 30
|
15.
|
Please
disclose the basis for the release and any consideration paid to James
Joachimczyk and Graphics Distribution, Inc. in return for their general
releases in October, 2008.
|
16.
|
Please
revise to add compensation information from your most recently completed
fiscal year.
|
Description of
Securities, page 40
|
Series B Convertible
Preferred Stock, page
41
|
17.
|
Please
clarify whether the 845,000 shares of Series B convertible preferred stock
includes the 120,000 shares issued as additional consideration for the
acquisition of the controlling interest in Shandong Jiajia. In
addition, tell us how you presented the 450,000 shares of Series B
convertible preferred stock issued in June 2008 in the consolidated
statements of stockholders’ deficit on page F-5. Finally, show
us how to reconcile the 9.5 million shares of common stock issued in March
2008 upon conversion of the Series B convertible preferred stock to the
consolidated statements of stockholders’ deficit on page
F-5.
|
Consulting
Agreement with Capital One Resources Co., LTD
|
450,000 | |||
Mr.
Weidong Wang
|
35,000 | |||
Dragon
Venture (Shanghai) Capital Management Co.
|
240,000 | |||
725,000 | ||||
Additional
Consideration in acquisition
|
120,000 | |||
Total
|
845,000 |
Series
B shares issued to Shandong Jiajia allocated to historical
periods
|
120,000 | |||||||
Series
B shares issued to parties other than the accounting
acquirer:
|
||||||||
•
Capital One Resource Co. Ltd
|
450,000 | |||||||
•
Mr. Weidong Wang
|
35,000 | |||||||
•
Dragon Venture (Shanghai)
|
240,000 | |||||||
•
China Direct Investments
|
450,000 | 1,175,000 | ||||||
Total
Series B convertible preferred outstanding of December 31,
2007
|
1,295,000 |
18.
|
In
several places you indicate with an asterisk that a shareholder will own
less than one percent of the common stock after the offering when it
appears that the shareholder will own more than one
percent. Please revise the disclosure to correct this or advise
us of your method of calculating the percentage to be owned after the
offering.
|
19.
|
Please
update the financial statements and related financial information in
accordance with Rule 3-12 of Regulation S-X, or tell us why you are not
required to do so. Refer to paragraph (b) of Rule 3-12 and
paragraph (c) of Rule 3-01 of Regulation
S-X.
|
20.
|
Please
address the comments below on your annual financial statements as
applicable.
|
Consolidated Balance
Sheets, page F-2
|
21.
|
We
note that accumulated deficit and total stockholders’ deficit at December
31, 2007 differs from the amounts disclosed in the consolidated statements
of stockholders’ deficit on page F-5. Please
revise.
|
22.
|
Please
tell us your basis in GAAP for classifying credits resulting from the
recovery of bad debts in other income as opposed to operating income in
the same line item that includes bad debt expense. In addition,
provide us with an analysis of the allowance for doubtful accounts for
each period presented showing the beginning balance, provisions/credit
charged/credited to income, recoveries and ending
balance.
|
Balance
at 12/31/2005
|
$ | 1,003,408 | ||
Add:
Bad Debt Provision
|
259,494 | |||
Balance
at 12/31/2006
|
1,262,902 | |||
Add
: Bad Debt Provision
|
57,067 | |||
Less:
Write-off of A/R
|
(525,254 | ) | ||
Balance
at 12/31/2007
|
794,715 | |||
Less:
Recoveries of Bad Debt
|
(330,440 | ) | ||
Balance
at 12/31/2008
|
464,275 | |||
Add
: Bad Debt Provision
|
1,244 | |||
Balance
at 3/31/2008
|
$ | 465,519 |
23.
|
Please
revise the title of the statement to reflect the fact that you do not have
a total stockholders’ deficit at September 30,
2008.
|
24.
|
We
note that net income for the year ended December 31, 2007 differs from the
amount presented in consolidated statements of operations on page
F-18. We also note that the “recapitalization for reverse
merger” line item differs from the amount presented in the consolidated
statements of stockholders’ deficit on page F-19. Please revise
or advise.
|
25.
|
Please
remove the March 31 and June 30, 2008 subtotals since the balance sheets
at those dates are not presented.
|
26.
|
Please
revise the “other comprehensive income (loss)” column to read “accumulated
other comprehensive income/loss.” Refer to SFAS
130.
|
Note 3 - Basis of
Presentation and Summary of Significant Accounting Policies, page
F-7
|
27.
|
Please
disclose the transactions that resulted in the recognition of the gain
from forgiveness of debt referred to in the second paragraph on page
F-8.
|
|
Note 5 - Earnings
(Losses) per Share, page
F-11
|
28.
|
Please
show us how you computed the weighted average number of common shares
outstanding used in computing basic and diluted earnings (loss) per share
for each period presented. Include your computations in
applying the treasury stock and if-converted methods. In
addition, please disclose the number of shares issuable under securities
that could potentially dilute basic earnings (loss) per share in the
future that were not included in the computation of diluted earnings
(loss) per share because to do so would have been anti-dilutive for each
period presented. Refer to paragraph 40.c of SFAS
128.
|
Three
Months and Nine Months Ended September 30,
|
|||||
2008
|
2007
|
||||
Options
|
2,000,000
|
||||
Warrants
|
117,500
|
117,500
|
|||
Class
A and B warrants
|
31,558,500
|
||||
Series
B convertible preferred stock
|
4,500,000
|
||||
38,176,000
|
117,500
|
Note 6 - Stockholders’
Equity, page F-12
|
2008 Unit Offering,
page F-12
|
29.
|
Please
tell us whether you accrued an estimated loss under the registration
payment arrangement. If so, please disclose the amount accrued
and factors considered in estimating the amount of loss. If
not, tell us the facts and circumstances supporting your conclusion that
the conditions for accrual of a loss contingency in paragraph 8 of SFAS 5
were not met prior to the issuance of the financial
statements. Refer to FSP EITF
00-19-2.
|
30.
|
Please
disclose the settlement terms of warrants issued in connection with the
2008 unit offering. In addition, tell us why the warrants are
properly classified as equity instruments in light of the guidance in SFAS
150 and SFAS 133.
|
31.
|
The
number of warrants outstanding at December 31, 2007 differs from the
number of warrants disclosed in Note 15 on page F-31. Please
revise or advise.
|
32.
|
Please
provide us with a summary of the number, type and voting rights of
securities of Shandong Jiajia (“operating company”) and China Logistics
Group (“shell company”) outstanding before and after the acquisition and
recapitalization transaction. The analysis should show the
number, type and voting rights of securities held by the shareholders of
both the legal and accounting acquirers before and after the
transaction. Please separately set forth the ownership of the
consultants receiving securities in the transaction from those of other
shareholders for both entities.
|
33.
|
Please
tell us why the “stock issued for acquisition” and “recapitalization for
reverse merger” line items are separately presented. Please
also confirm to us that the sum of these line items represents your net
liabilities on the date of the acquisition of the 51% interest in Shandong
Jiajia. In addition, tell us the basis in GAAP for charging the
net liability to additional paid-in capital rather than to retained
earnings (deficit).
|
34.
|
We
note that stockholders’ equity at December 31, 2005 includes 2,750,291
shares of common stock with a par value of $2,750. It does not
appear that you issued common shares to the stockholders of Shandong
Jiajia in connection with the merger. Please tell us who holds
these shares and why they are reflected as outstanding at December 31,
2005.
|
35.
|
Please
tell us your basis in GAAP for classifying amounts due to/from related
party as operating cash flows as opposed to classifying such cash
disbursements and collections of loans to related party as investing cash
flows and proceeds and repayments of loans from related party as financing
cash flows. Refer to the classification guidance in SFAS
95.
|
36.
|
Please
include a discussion of the acquisition of Shandong Jiajia similar to the
disclosure on pages 30 - 31 and describe why the acquisition is accounted
for as a capital transaction. Also disclose that the capital
structure of the consolidated entity is different from that in the
historical financial statements of Shandong Jiajia in earlier periods due
to reverse merger accounting and recapitalization. Please
include similar disclosure in the overview section of management’s
discussion and analysis or plan or operations on page
18. Further, as previously requested in comment 63 in our
letter dated July 18, 2008 please tell
us:
|
•
|
Why
finders and consultants received such a significant ownership interest in
the combined entity and whether consultant fees include services that are
not directly related to the acquisition/recapitalization
transaction;
|
•
|
Why
finders and consultant’s fees were structured such that you issued
non-voting preferred shares immediately convertible into voting common
stock;
|
•
|
Whether
the finders and consultant fees were contingent on the successful
completion of the transaction; and
|
•
|
How
the finders and consultant fees are accounted for in the pre-merger
financial statements and/or in the post-merger financial statements of the
combined entity, and the basis in GAAP for your accounting
treatment.
|
•
|
As
described in the registration statement, MediaReady had been unsuccessful
in its efforts to fully implement its business model to a stage where it
was generating cash flow from operations sufficient to fund its
expenses. MediaReady first engaged China Direct Investments,
Inc. in May 2007 (agreement filed as Exhibit 10.3 to the S-1) to be an
adviser in a variety of areas, including identifying potential merger
candidates. The stock fee paid to China Direct Investments,
Inc. under this agreement pre-dated the Shandong Jiajia
transaction. Subsequent, and based upon the services provided
under that agreement, following the agreement’s expiration MediaReady
engaged Capital One Resource Co, Ltd., an affiliate of China Direct
Investments, Inc. which specializes in providing services related to
entities in China, to help identify a merger candidate in the PRC
(agreement filed as Exhibit 10.4 to the S-1). The stock fee
paid initially under this agreement also pre-dated the Shandong Jiajia
transaction. This engagement, however, led to the
identification and acquisition of Shandong Jiajia. The amount
of the finders' and consultant fees paid in connection with Shandong
Jiajia (an aggregate of 725,000 shares of Series B Convertible Preferred
Stock issued to Mr. Weidong Wang, Dragon Venture (Shanghai) Capital
Venture, Ltd. and Capital One Resource Co., Ltd.) were determined by the
parties based upon arms-length negotiations. On the closing
date of the Shandong Jiajia acquisition, the Company entered into the
consulting agreement with China Direct Industries, Inc. (agreement filed
as Exhibit 10.7 to the S-1) to provide services to it to facilitate the
closing and post-closing activities as described in the registration
statement. The Company agreed to issue China Direct Industries, Inc.
450,000 shares of Series B Convertible Preferred Stock as compensation, an
amount also agreed upon based on arms-length
negotiations. Accordingly, the aggregate of 1,295,000 shares of
Series B Convertible Preferred Stock were issued as consideration for
services directly related to the acquisition/recapitalization
transaction. As described below, the capitalization was such
there was not sufficient authorized stock available to use common stock as
consideration; instead the parties agreed to utilize various series of
preferred stock as consideration. The principals of Shandong
Jiajia agreed in principle to compensate finders and consultants with
ownership interest only in the event a transaction was
closed. In this pro forma capital structure it was agreed that
finders and consultants would hold an approximate 30% interest in the
entity following the merger transaction following a potential stock
offering to secure investment capital.
|
•
|
Discussions
related to the Shandong Jiajia transaction commenced amongst the
principals of Shandong Jiajia and the former management of the Company in
September 2007. Principals of Shandong Jiajia desired the
transaction close on or before December 31, 2007. At September
30, 2007, the Company’s authorized capital included 200,000,000 shares of
common stock of which 191,061,626 shares were issued and outstanding, and
1,000,000 shares of blank check preferred stock, of which no shares were
issued and outstanding. Furthermore in December 2007 the number
of shares of outstanding common stock had increased to approximately 197
million. As there was not sufficient authorized to issue shares
of common stock available to be utilized as consideration for the
transaction, the parties agreed to use various series of preferred stock
as consideration. The Series A Convertible Preferred Stock was
created as a means to provide the principals of Shandong Jiajia with
voting control of the combined entities. The Series B
Convertible Preferred Stock was created as a means to provide eventual
ownership in the merged entity, but with no voting
interest. The conversion rates of the Series A Convertible
Preferred Stock and Series B Convertible Preferred Stock were determined
based on the mutual understanding that finders and consultants would
retain a 30% ownership in the combined entity, assuming the potential
issuance of common stock in a future, planned stock offering following the
transaction; however, at the time of the closing of the transaction with
Shandong Jiajia there was no firm agreement or understanding related to
such potential future financing. While the Series B Convertible
Preferred Stock was convertible at any time at the option of the holders,
the finders and consultants agreed orally not to convert unless prompted
by the Company.
|
•
|
The
compensation paid to the finders and consultants was negotiated
contemporaneously with the Shandong Jiajia transaction and none of these
fees would have been paid if the transaction did not close;
and
|
•
|
As
described in Note 2, Restatement of Financial Statements and Basis of
Presentation on page F-25, the finders and consulting fees were initially
incorrectly accounted for as consulting fees and were
expensed. This financial statements appearing in Amendment No.
2 correctly reclassified these costs identified as directly associated
with the Shandong Jiajia
transaction.
|
37.
|
Please
tell us how you determined the percentage interest in Shandong Jiajia
acquired on December 31, 2007.
|
38.
|
Please
revise your disclosure in the fifth paragraph and elsewhere to state that
all share and per share information contained in the reports gives
retroactive effective, as opposed to pro forma effect, to the 1 for 40
reverse stock split of your common stock on March 11, 2008. In
addition, we note several instances throughout the footnotes and elsewhere
in the filing where you have not given retroactive effective to the
reverse stock split. Please revise your disclosure throughout
the filing as appropriate.
|
39.
|
Please
disclosure the effect of the correction of the accounting errors on each
financial statement line item, including per-share
amounts. Refer to paragraph 26.b of SFAS 154. Also
revise your disclosure to the extent necessary for an understanding of the
effects of the correction of the accounting errors on particular line
items.
|
Note 4 - Summary of
Significant Accounting Policies, page
F-23
|
Revenue Recognition,
page F-23
|
40.
|
Please
also disclose when you recognize direct shipping costs incurred in
providing your freight forwarding services. Refer to EITF
91-9.
|
41.
|
Reference
if made to your disclosure in the last paragraph on page 27, which states
that when agents purchase shipping spaces the profits from the orders are
evenly shared. Please disclose your revenue and expense
recognition policies for these
arrangements.
|
42.
|
It
does not appear that your accounting policy to measure compensation cost
on the date of grant of stock options as the excess of the current market
price of the underlying common stock over the exercise price complies with
SFAS 123(R). Please revise or
advise.
|
43.
|
Please
show us how you computed the weighted average number of common shares
outstanding used in computing basic and diluted earnings (loss) per share
for each year presented. Include your computations in applying
the treasury stock and if-converted methods. In addition,
disclose issuable securities that could potentially dilute basic earnings
(loss) per share in the future that were not included in the computation
of diluted earnings (loss) per share because to do so would have been
anti-dilutive for each period presented. Refer to paragraph
40.c of SFAS 128.
|
Year
ended
|
|||||
December
31,
|
|||||
2008
|
2007
|
||||
Restated
|
|||||
Options
|
2,000,000
|
-
|
|||
Warrants
|
117,500
|
117,500
|
|||
Class
A and B Warrants
|
31,558,500
|
-
|
|||
Series
B Convertible Preferred Stock
|
4,500,000
|
-
|
|||
38,176,000
|
117,500
|
44.
|
Please
provide us with an analysis of the allowance for doubtful accounts for
each year presented showing the beginning balance, provisions/credits
charged/credited to income, recoveries and ending
balance.
|
Balance
at 12/31/2005
|
$ | 1,003,408 | ||
Add:
Bad Debt Provision
|
259,494 | |||
Balance
at 12/31/2006
|
1,262,902 | |||
Add
: Bad Debt Provision
|
57,067 | |||
Less:
Write-off of A/R
|
(525,254 | ) | ||
Balance
at 12/31/2007
|
794,715 | |||
Less:
Recoveries of Bad Debt
|
(330,440 | ) | ||
Balance
at 12/31/2008
|
464,275 | |||
Add
: Bad Debt Provision
|
1,244 | |||
Balance
at 3/31/2008
|
$ | 465,519 |
Note 6 - Convertible
Note Payable - David Aubel, Related Party, page
F-25
|
45.
|
We
reviewed your response to comment 50 in our letter dated July 18, 2008 and
the revisions to your disclosure. Please tell us the accounting
entries, including dollar amounts, you recorded to recognize the
receivable from Mr. Aubel and the subsequent impairment
loss. Also tell us why you believe your accounting complies
with GAAP citing relevant accounting literature. In addition,
tell us why you believe that the use of a December 3, 2005 commitment date
to determine the intrinsic value of conversion options related to cash
advances after that date complies with the guidance of Issue 4 of EITF
00-27.
|
•
|
Security
Agreement dated May 23, 2001 referencing an “initial advance” of $172,821
and a demand promissory note also dated May 23, 2001 (unable to locate the
related note),
|
|
•
|
Promissory
Note dated January 1, 2003 in the amount of $561,517. Note
secured by all tangible assets.
|
|
•
|
Agreement
dated December 3, 2005. Agreement references “Whereas Aubel has
the right to convert stock against the outstanding debt at one ($.01) per
share”.
|
|
•
|
How
the finders and consultant fees are accounted for in the pre-merger
financial statements and/or in the post-merger financial statements of the
combined entity, and the basis in GAAP for your accounting
treatment.
|
|
•
|
No
balance specified
|
|
•
|
No
initial note referenced being modified by this
Amendment.
|
|
•
|
Unable
to locate a note being modified (not filed as exhibit with
SEC)
|
|
•
|
Provides
for physical settlement only – no discussion of net-settlement or
net-share settlement.
|
|
•
|
Agreement
dated May 15, 2006 modifying the December 3, 2005
Agreement
|
|
•
|
Amendment
to Agreement dated May 15, 2006
|
a.
|
The
agreement specifies all significant terms, including the quantity to be
exchanged, the fixed price, and the timing if the
transaction. The fixed price may be expressed as a specified
amount of an entity’s functional currency or of a foreign
currency. It may also be expressed as a specified interest rate
or specified effective yield.
|
b.
|
The
agreement includes a disincentive for nonperformance that is sufficiently
large to make performance probable. In the legal jurisdiction
that governs the agreement, the existence of statutory rights to pursue
remedies for default equivalent to the damages suffered by the
nondefaulting party, in and of itself, represents a sufficiently large
disincentive for nonperformance to make performance probable for purposes
of applying the definition of a firm commitment.
|
c.
|
The
Task Force observed that if an agreement includes subjective provisions
that permit either party to rescind its commitment to consummate the
transaction (for example, a provision that allows an investor to rescind
its commitment to purchase a convertible instrument in the event of a
material adverse change in the issuer’s operations or financial condition
or a provision that makes the commitment subject to customary due
diligence or shareholder approval), a commitment date should not occur
until the provisions expire or the convertible instrument is issued,
whichever is earlier.
|
18.
|
The
Task Force reached a consensus that the measurement dates should be the
same under both Opinion 14 and Issue 98-5 to ensure the use of measurement
attributes as of the same point in time for purposes of allocating the
proceeds from a transaction to the separable components and then measuring
the intrinsic value of the conversion option. Accordingly, the
commitment date defined in Issue 4 also must be used to determine the
relative fair values of all instruments issued together with a convertible
instrument when allocating the proceeds to the separate instruments
pursuant to Opinion 14.
|
46.
|
Please
tell us the amount of advances due from Mr. Aubel at December 31, 2004 or
otherwise explain to us why the amounts of note reduction in the second
table on page F-26 exceeded the amount of funds advanced as disclosed in
the first table.
|
47.
|
Please
explain to us how you booked the fair value of the stock options issued
given that the option was issued as partial consideration for the
acquisition of the 51% interest in Shandong
Jiajia.
|
Note 11 - Reverse
Acquisition, page F-27
|
48.
|
It
does not appear that the table of cost associated with the transaction
reflects the substance of the acquisition/recapitalization transaction or
that a summary of other costs is relevant in light of the fact that the
transaction was recorded at the historical cost basis of the assets and
liabilities acquired. Please clarify your disclosure in light
of your accounting treatment or
otherwise.
|
49.
|
Please
show us how to reconcile the disclosure in the eighth paragraph on page
F-29 regarding the issuance of 200,000 shares in connection with the
acquisition to your disclosure in Note
11.
|
Note 15 - Common Stock
Warrants,
page F-31
|
50.
|
Please
tell us how you are accounting for the warrants and the basis in GAAP for
your accounting treatment. In addition, disclose the settlement
terms of the warrants.
|
Item
15. Recent Sales of Unregistered Securities, page
II-1
|
51.
|
Please
tell us how to reconcile the following transactions to the disclosure in
notes 11 and 12 of the annual financial
statements:
|
•
|
62,500
shares of common stock issued in May 2007 as disclosed in the fifth
paragraph on page II-3;
|
•
|
250,000
shares of common stock issued in September 2007 as disclosed in the second
paragraph on page II-4; and
|
•
|
837,500
shares of Series B convertible preferred stock issued on December 31, 2007
as disclosed in the fifth paragraph on page
II-4.
|
|
Also,
please tell us why you have excluded the issuance of stock options in this
item.
|
Undertakings, page
II-7
|
52.
|
Please
re-number your undertakings so that they are numbered
consecutively. Undertaking number five currently follows number
three.
|
53.
|
Please
correct the company’s name on the signature
block.
|
54.
|
We
note that the consent does not refer to the dual-dated report included in
the filing. Please have your independent registered public
accounting firm refer to the report included in the
filing.
|
Form 10-K/A for Fiscal
Year Ended December 31,
2007
|
Exhibits 31.1 and
31.2
|
55.
|
We
note that paragraph one of the certification required by Exchange Act Rule
13a-14(a) identifies your Form 10-K/A as a “quarterly”
report. In future filing, revise your certification to remove
the word “quarterly.” Also, remove the word “quarterly” from
the certifications in your future filings on Form
10-Q.
|
56.
|
Please
address the above comments as applicable. In addition, in
future filings, please revise management’s discussion and analysis of
financial condition and results of operations to include the type of
disclosures included in the registration statement. Refer to
Item 303 of Regulation S-K and Commission Guidance Regarding Management’s
Discussion and Analysis of Financial Condition and Results of Operations,
Release No. 33-8350 available on our web
site.
|
Form 8-K/A Filed
January 20, 2009
|
57.
|
Amendments
filed pursuant to Exchange Act Rule 12b-15 must set forth the complete
text of each item amended. Please revise to include the
complete text of Item 9.01. In doing so, revise the pro forma
financial statements to reflect the correction to your accounting for the
acquisition and recapitalization transaction. In addition,
please revise to provide the information that would have been required by
an initial registration statement on Form 10. See Item 2.01(f)
of Form 8-K.
|
|
|
Sincerely, |
|
|
/s/ James M. Schneider |
|
|
James M. Schneider |
cc:
|
Mr.
Wei Chen
|
|
Sherb
& Co., LLP
|
Attachment
No.
|
Comment
|
Description
|
Page
No.
|
2.1
|
2
|
Prior
securities transactions - China Direct Investments, Inc. and
affiliates
|
A-2
|
28.1
|
28,43
|
March
31, 2009 EPS (Basic and Diluted) Calculation
|
A-3
|
28.2
|
28,43
|
March
31, 2009 Options and Warrants Average Exercise Price
Calculation
|
A-5
|
28.3
|
28,43
|
March
31, 2009 Diluted Shares Outstanding Calculation
|
A-6
|
28.4
|
28,43
|
December
31, 2008 EPS (Basic and Diluted) Calculation
|
A-8
|
28.5
|
28,43
|
December
31, 2008 Options and Warrants Average Exercise Price
Calculation
|
A-10
|
28.6
|
28,43
|
December
31, 2008 Diluted Shares Outstanding Calculation
|
A-11
|
28.7
|
28,43
|
December
31, 2008 and March 31, 2009 Weighted Average Shares Outstanding
Calculation
|
A-13
|
32.1
|
32
|
Common
Shares Ownership Analysis Prior/Post Shandong Jiajia
Acquisition
|
A-15
|
32.2
|
32
|
Voting
Rights Analysis Prior/Post Shandong Jiajia Acquisition
|
A-16
|
45.1
|
45,46
|
Aubel
Note Payable/Intrinsic Value Worksheet
|
A-17
|
45.2
|
45,46
|
Aubel
Common Share Conversion Worksheet
|
A-27
|
Holder
|
Date
of transaction
|
Number
of shares of the class of securities subject to the transaction that were
outstanding prior to the transaction
|
Number
of shares of the class of securities subject to the transaction that were
outstanding on a fully diluted basis prior to the
transaction
|
Number
of shares of the class of securities subject to the transaction that were
outstanding prior to the transaction and held by persons other than the
selling security holders, affiliates of the company, or affiliates of the
selling security holders
|
Number
of shares of the class of securities subject to the transaction that were
outstanding prior to the transaction and held by persons other than the
selling security holders, affiliates of the company, or affiliates of the
selling security holders on a fully diluted basis
|
Number
of shares of the class of securities subject to the transaction that were
issued or issuable in connection with the transaction
|
%
total of issued and outstanding securities that were issued or issuable in
the transaction (assuming full issuance), with the percentage calculated
by taking the number of shares issued and outstanding prior to the
applicable transaction and held by persons other than the selling
shareholders, and dividing that number by the number of shares issued or
issuable in connection with the applicable transaction
|
%
total of issued and outstanding securities that were issued or issuable in
the transaction on a fully diluted basis (assuming full issuance) with the
percentage calculated by taking the number of all issued and outstanding
shares prior to the applicable transaction, and dividing that number by
the number of shares issued or issuable in connection with the applicable
transaction
|
Market
price per share of the class of securities subject to the transaction
immediately prior to the transaction
|
Current
market price per share of the class of securities subject to the
transaction (as of June 23, 2009, based upon closing bid
price as reported on the OTCBB)
|
China
Direct Investments, Inc.
|
5/22/07
|
3,332,791
|
3,450,291 2
|
3,281,455 3
|
3,398,955 2
|
62,500
shares of common stock
|
1.9%
|
1.84%
|
$2.688
|
$0.06
|
Capital
One Resource Co, Ltd.
|
9/5/07
|
4,324,041
|
4,441,541 2
|
4,296,455 4
|
4,351,455 2
|
250,000
shares of common stock
|
5.9%
|
5.75%
|
$1.52
|
$0.06
|
China
Direct Industries, Inc.
|
12/31/07
|
0
|
0
|
0
|
0
|
450,000
shares of Series B preferred stock
|
34.7%
|
19.94%
|
The
Series B preferred stock had no market; the market price of the underlying
common stock was $0.84
|
The
Series B preferred stock has no market; the market price of the underlying
common stock is $0.06
|
Capital
One Resource Co, Ltd.
|
12/31/07
|
0
|
0
|
0
|
0
|
450,000
shares of Series B preferred stock
|
34.7%
|
19.94%
|
The
Series B preferred stock had no market; the market price of the underlying
common stock was $0.84
|
The
Series B preferred stock has no market; the market price of the underlying
common stock is $0.06
|
Earnings
Per Share
|
||||||||
March
31, 2009
|
||||||||
Year
to Date
|
Year
to Date
|
|||||||
March
31, 2009
|
March
31, 2008
|
|||||||
Basic
EPS Computation
|
||||||||
Numerator
|
||||||||
Net
loss
|
$ | (267,246 | ) | $ | 100,126 | |||
Less:
|
||||||||
Preferred
stock dividends:
|
||||||||
Cumulative
preferred stock dividends (3)
|
||||||||
Income
available to common stockholders
|
$ | (267,246 | ) | $ | 100,126 | |||
Denominator
|
||||||||
Weighted
average shares outstanding (1)
|
34,508,230 | 6,175,726 | ||||||
Less:
|
||||||||
Unvested
share based awards issued (2)
|
||||||||
Weighted
average shares
|
34,508,230 | 6,175,726 | ||||||
Basic
Earnings Per Share
|
$ | (0.01 | ) | $ | 0.02 | |||
Legend:
|
||||||||
(1)
Weighted average shares calculation - see separate
worksheet
|
||||||||
Note:
All shares reflected post 1:40 reverse stock split - effective March 11,
2008
|
||||||||
(2)
None
|
||||||||
(3)
Cumulative dividend on unconverted preferred stock - NONE - Both Series A
and B preferred
|
||||||||
shares
are not cumulative and no dividends declared.
|
China
Logistics Group, Inc.
|
||||||||
Diluted
Earnings Per Share
|
||||||||
March
31, 2009
|
||||||||
Year
to Date
|
Year
to Date
|
|||||||
March
31, 2009
|
March
31, 2008
|
|||||||
Diluted
EPS Computation
|
||||||||
Numerator
|
||||||||
Income
available to common stockholders
|
$ | (267,246 | ) | $ | 100,126 | |||
Plus:
Income impact of assumed conversions
|
||||||||
Cum
preferred stock dividends-unconverted (3)
|
||||||||
Cum
preferred stock dividends-prior to conv (3)
|
||||||||
Income
available to common stockholders
|
||||||||
+
assumed conversions
|
$ | (267,246 | ) | $ | 100,126 | |||
Denominator
|
||||||||
Weighted
average shares outstanding (1)
|
34,508,230 | 6,175,726 | ||||||
Plus:
Incremental shares from assumed conversions
|
||||||||
Unvested
stock awards (2)
|
||||||||
Stock
options (3)
|
1,250,000 | |||||||
Stock
warrants (3)
|
0 | |||||||
Series
A and B preferred stock-unconverted
|
4,500,000 | |||||||
Series
A & B preferred stock-prior to conv
|
10,463,333 | |||||||
Weighted
average shares
|
34,508,230 | 22,389,059 | ||||||
Diluted
Earnings Per Share
|
$ | (0.01 | ) | $ | 0.00 |
China
Logistics Group, Inc.
|
||||||||||||||||||||||
Earnings
(Loss) Per Share
|
||||||||||||||||||||||
March
31, 2009
|
||||||||||||||||||||||
Remaining
|
Aggregate
|
|||||||||||||||||||||
Date
|
Exercise
|
Term
|
Market
|
Intrinsic
|
||||||||||||||||||
Number
|
Issued
|
Expire
|
Price
|
(Years)
|
3/31/2008
|
Value
|
||||||||||||||||
Options:
|
||||||||||||||||||||||
2,000,000 |
12/31/07
|
12/30/10
|
$ | 0.3000 | 1.75 | $ | 0.08 | $ | (440,000 | ) | ||||||||||||
Warrants:
|
||||||||||||||||||||||
Proceeds
|
||||||||||||||||||||||
2,500 |
04/02/04
|
04/02/09
|
52.0000 | 0.08 | 130,000 | |||||||||||||||||
2,500 |
04/02/05
|
04/02/10
|
52.0000 | 0.08 | 130,000 | |||||||||||||||||
110,000 |
05/15/06
|
05/15/09
|
6.8000 | 0.08 | 748,000 | |||||||||||||||||
2,500 |
04/02/06
|
04/02/11
|
52.0000 | 0.08 | 130,000 | |||||||||||||||||
117,500 | 1,138,000 | |||||||||||||||||||||
(A)
|
(B)
|
|||||||||||||||||||||
Average
exercise price = (B)/(A)
|
$ | 9.69 | ||||||||||||||||||||
April
2008 Offering:
|
||||||||||||||||||||||
16,445,500 |
04/24/08
|
04/23/13
|
0.3500 | 0.08 | 5,755,925 |
Class
A
|
||||||||||||||||
15,113,000 |
04/24/08
|
04/23/13
|
0.5000 | 0.08 | 7,556,500 |
Class
B
|
||||||||||||||||
31,558,500 | 13,312,425 | |||||||||||||||||||||
(C
)
|
(D)
|
|||||||||||||||||||||
Average
exercise price = (D)/(C)
|
0.42 | |||||||||||||||||||||
Overall
average exercise price = ((B)+(D))/((A)+(C ))
|
$ | 0.46 | ||||||||||||||||||||
China
Logistics Group, Inc.
|
||||||||||||||||||||||||||||||||||
Earnings
(Loss) Per Share
|
||||||||||||||||||||||||||||||||||
March
31, 2009 and 2008
|
||||||||||||||||||||||||||||||||||
2009
|
||||||||||||||||||||||||||||||||||
Diluted
Earnings Per Share:
|
||||||||||||||||||||||||||||||||||
Average
|
||||||||||||||||||||||||||||||||||
Denominator
|
Date
|
Exercise
|
Assumed
|
Market
|
Shares
|
Incremental
|
Issuance
Proration
|
|||||||||||||||||||||||||||
Number
|
Issued
|
Price
|
Proceeds
|
Value
|
Repurch
|
Shares
|
3/31/09
|
3/31/08
|
||||||||||||||||||||||||||
Options
issued 12/31/07
|
||||||||||||||||||||||||||||||||||
2,000,000 |
12/31/07
|
0.3000 | 600,000 | 0.8000 | 750,000 | 1,250,000 | * |
(See
Below)
|
||||||||||||||||||||||||||
Warrants
|
||||||||||||||||||||||||||||||||||
(A)
|
2,500 |
04/02/04
|
52.0000 | 130,000 | 0.8000 | 162,500 | * | * | ||||||||||||||||||||||||||
(A)
|
2,500 |
02/02/05
|
52.0000 | 130,000 | 0.8000 | 162,500 | * | * | ||||||||||||||||||||||||||
(A)
|
110,000 |
05/15/06
|
6.8000 | 748,000 | 0.8000 | 935,000 | * | * | ||||||||||||||||||||||||||
(A)
|
2,500 |
04/02/06
|
52.0000 | 130,000 | 0.8000 | 162,500 | * | * | ||||||||||||||||||||||||||
117,500 | 1,138,000 | 1,422,500 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
Less:
Anti-dilutive shares
|
(117,500 | ) | (1,138,000 | ) | (1,422,500 | ) | ||||||||||||||||||||||||||||
0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
April
2008 Offering
|
||||||||||||||||||||||||||||||||||
Class
A
|
(B)
|
16,445,500 |
04/24/08
|
0.35 | 5,755,925 | 0.8000 | 7,194,906 | 9,250,594 | * | * | ||||||||||||||||||||||||
Class
B
|
(B)
|
15,113,000 |
04/24/08
|
0.50 | 7,556,500 | 0.8000 | 9,445,625 | 5,667,375 | * | * | ||||||||||||||||||||||||
31,558,500 | 13,312,425 | 16,640,531 | 14,917,969 | 0 | 0 | |||||||||||||||||||||||||||||
Total
Warrants
|
0 | 0 | ||||||||||||||||||||||||||||||||
Preferred
Stock
|
||||||||||||||||||||||||||||||||||
Series
A
|
(C)
|
0 |
12/31/07
|
Conv
|
0 | 0.8000 | 0 | 0 | * | |||||||||||||||||||||||||
Series
B
|
4,500,000 |
12/31/07
|
Conv
|
0 | 0.8000 | 0 | 4,500,000 | * | ||||||||||||||||||||||||||
0 | 0 | 4,500,000 | 0 | 0 |
Legend:
|
||||||||||
(A)
Excluded as anti-dilutive ( * )
|
||||||||||
(B)
Excluded as not issued until April 24, 2008
|
||||||||||
(C)
Series A fully converted in March 2008
|
China
Logistics Group, Inc.
|
||||||||||||||||||||||||||||||||||
Earnings
Per Share
|
||||||||||||||||||||||||||||||||||
March
31, 2009 and 2008
|
||||||||||||||||||||||||||||||||||
2008
|
||||||||||||||||||||||||||||||||||
Diluted
Earnings Per Share:
|
||||||||||||||||||||||||||||||||||
Average
|
||||||||||||||||||||||||||||||||||
Denominator
|
Date
|
Exercise
|
Assumed
|
Market
|
Shares
|
Incremental
|
Issuance
Proration
|
|||||||||||||||||||||||||||
Number
|
Issued
|
Price
|
Proceeds
|
Value
|
Repurchase
|
Shares
|
3/31/09
|
3/31/08
|
||||||||||||||||||||||||||
Options
issued 12/31/07
|
||||||||||||||||||||||||||||||||||
(B)
|
2,000,000 |
12/31/07
|
0.3000 | 600,000 | 0.8000 | 750,000 | 1,250,000 |
(See
Above)
|
1,250,000 | |||||||||||||||||||||||||
Warrants
|
||||||||||||||||||||||||||||||||||
2,500 |
04/02/04
|
52.0000 | 130,000 | 0.8000 | * | * | * | |||||||||||||||||||||||||||
2,500 |
02/02/05
|
52.0000 | 130,000 | 0.8000 | * | * | * | |||||||||||||||||||||||||||
110,000 |
05/15/06
|
6.8000 | 748,000 | 0.8000 | * | * | * | |||||||||||||||||||||||||||
2,500 |
04/02/06
|
52.0000 | 130,000 | 0.8000 | * | * | * | |||||||||||||||||||||||||||
117,500 | 1,138,000 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
Less:
Anti-dilutive shares
|
(117,500 | ) | (1,138,000 | ) | ||||||||||||||||||||||||||||||
0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
April
2008 Offering
|
||||||||||||||||||||||||||||||||||
Class
A
|
(B)
|
16,445,500 |
04/24/08
|
0.35 | 5,755,925 | 0.8000 | * | N/A | N/A | N/A | ||||||||||||||||||||||||
Class
B
|
(B)
|
15,113,000 |
04/24/08
|
0.50 | 7,556,500 | 0.8000 | * | N/A | N/A | N/A | ||||||||||||||||||||||||
31,558,500 | 13,312,425 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
Total
Warrants
|
0 | 0 | ||||||||||||||||||||||||||||||||
Series
B Unconverted
|
4,500,000 |
12/31/07
|
Conv
|
0 | 0.8000 | 4,500,000 | 4,500,000 | |||||||||||||||||||||||||||
Preferred
Stock
|
||||||||||||||||||||||||||||||||||
Series
A
|
(C)
|
2,500,000 |
12/31/07
|
Conv
|
0 | 0.8000 | N/A | 2,500,000 | 2,388,889 | ** | ||||||||||||||||||||||||
Series
B
|
8,450,000 |
12/31/07
|
Conv
|
0 | 0.8000 | N/A | 8,450,000 | 8,074,444 | ** | |||||||||||||||||||||||||
0 | 0 | 10,950,000 | 10,463,333 | 0 |
China
Logistics Group, Inc.
|
||||||||
Earnings
(Loss) Per Share
|
||||||||
December
31, 2008 and 2007
|
||||||||
Year
Ended
|
Year
Ended
|
|||||||
December
31, 2008
|
December
31, 2007
|
|||||||
Basic
EPS Computation
|
||||||||
Numerator:
|
||||||||
Net
(loss)
|
$ | (2,086,618 | ) | $ | 275,630 | |||
Less:
|
||||||||
Preferred
stock dividends:
|
||||||||
Cumulative
preferred stock dividends (1)
|
*** | *** | ||||||
Income
available to common stockholders
|
$ | (2,086,618 | ) | $ | 275,630 | |||
Denominator:
|
||||||||
Weighted
average shares outstanding (2)
|
26,823,216 | 3,442,152 | ||||||
Less:
|
||||||||
Unvested
share based awards issued (3)
|
||||||||
Weighted
average shares
|
26,823,216 | 3,442,152 | ||||||
Basic
Loss Per Share
|
$ | (0.08 | ) | $ | 0.08 | |||
LEGEND:
|
||||||||
(1)
Cumulative dividend on unconverted preferred stock - NONE - Series A and B
Preferred is not cumulative and no dividend declared. ( *** ) Re: SFAS
128, para.9
|
||||||||
(2)
See separate weighted average shares worksheet - attached
|
||||||||
(3)
No share based awards issued or outstanding for any periods
presented
|
||||||||
(4)
Incremental shares calculated using treasury stock method - see separate
worksheet
|
||||||||
(5)
Anti-dilutive for the year ended December 31, 2008 due to loss. ( *
)
|
||||||||
(6)
Comprised of (i) 15,113,000 shares issued to investors, (ii) 207,500
shares to Skybanc, Inc. as selling
agent and (iii) 1,125,000 shares to two advisors to
investors.
|
||||||||
(7)
Issued on December 31, 2007, considered outstanding for one day for
dilution purposes.
|
||||||||
China
Logistics Group, Inc.
|
||||||||
Earnings
(Loss) Per Share
|
||||||||
December
31, 2008 and 2007
|
||||||||
Year
Ended
|
Year
Ended
|
|||||||
December
31, 2008
|
December
31, 2007
|
|||||||
Diluted
EPS Computation
|
||||||||
Numerator
|
||||||||
Income
(loss) available to common stockholders
|
$ | (2,086,618 | ) | $ | 275,630 | |||
Plus:
Income impact of assumed conversions
|
||||||||
Cum
preferred stock dividends-unconverted (1)
|
*** | *** | ||||||
Cum
preferred stock dividends-prior to conv
|
*** | *** | ||||||
Income
available to common stockholders
|
||||||||
+
assumed conversions
|
$ | (2,086,618 | ) | $ | 275,630 | |||
Denominator
|
||||||||
Weighted
average shares outstanding (2)
|
26,823,216 | 3,442,152 | ||||||
Plus:
Incremental shares from assumed conversions
|
||||||||
Unvested
stock awards (3)
|
--- | --- | ||||||
Stock
options (4) (5)
|
* | 5,127 | ||||||
Stock
warrants (4) (5)
|
* | 0 | ||||||
Series
A and B preferred stock-unconverted (5)
|
* | 42,329 | ||||||
Series
A & B preferred stock-prior to conv (N/A)
|
0 | 0 | ||||||
Weighted
average shares
|
26,823,216 | 3,489,608 | ||||||
Diluted
Loss Per Share
|
$ | (0.08 | ) | $ | 0.08 | |||
China
Logistics Group, Inc.
|
||||||||||||||||||||||
Earnings
Per Share
|
||||||||||||||||||||||
December
31, 2008
|
||||||||||||||||||||||
Options:
|
||||||||||||||||||||||
Remaining
|
Aggregate
|
|||||||||||||||||||||
Date
|
Exercise
|
Term
|
Market
|
Intrinsic
|
||||||||||||||||||
Number
|
Issued
|
Expire
|
Price
|
(Years)
|
12/31/2008
|
Value
|
||||||||||||||||
2,000,000 |
12/31/07
|
12/30/10
|
$ | 0.3000 | 2 | $ | 0.19 | $ | (220,000 | ) | ||||||||||||
Warrants: (*)
|
||||||||||||||||||||||
Proceeds
|
||||||||||||||||||||||
2,500 |
04/02/04
|
04/02/09
|
52.0000 | 0.5 | 0.19 | 130,000 | ||||||||||||||||
2,500 |
04/02/05
|
04/02/10
|
52.0000 | 1.5 | 0.19 | 130,000 | ||||||||||||||||
110,000 |
05/15/06
|
05/15/09
|
6.8000 | 0.6 | 0.19 | 748,000 | ||||||||||||||||
2,500 |
04/02/06
|
04/02/11
|
52.0000 | 2.5 | 0.19 | 130,000 | ||||||||||||||||
117,500 | 1,138,000 | |||||||||||||||||||||
(A)
|
(B)
|
|||||||||||||||||||||
(*)
Retroactively restated for 1:40 reverse-split
|
||||||||||||||||||||||
Average
exercise price = (B)/(A)
|
$ | 9.69 | ||||||||||||||||||||
April
2008 Offering:
|
||||||||||||||||||||||
16,445,500 |
04/24/08
|
04/23/13
|
0.3500 | 5,755,925 |
Class
A
|
|||||||||||||||||
15,113,000 |
04/24/08
|
04/23/13
|
0.5000 | 7,556,500 |
Class
B
|
|||||||||||||||||
31,558,500 | 13,312,425 | |||||||||||||||||||||
(C
)
|
(D)
|
|||||||||||||||||||||
Average
exercise price = (D)/(C)
|
$ | 0.42 | ||||||||||||||||||||
Overall
average exercise price = ((B)+(D))/((A)+(C ))
|
$ | 0.46 | ||||||||||||||||||||
China
Logistics Group, Inc.
|
||||||||||||||||||||||||||||||||||
Earnings
Per Share
|
||||||||||||||||||||||||||||||||||
Year
Ended December 31, 2008
|
||||||||||||||||||||||||||||||||||
Diluted
Earnings Per Share:
|
||||||||||||||||||||||||||||||||||
Average
|
||||||||||||||||||||||||||||||||||
Denominator
|
Date
|
Exercise
|
Assumed
|
Market
|
Shares
|
Incremental
|
Issuance
Proration
|
|||||||||||||||||||||||||||
Number
|
Issued
|
Price
|
Proceeds
|
Value
|
Repurch
|
Shares
|
2008
|
2007
|
||||||||||||||||||||||||||
Options
issued 12/31/07
|
||||||||||||||||||||||||||||||||||
2,000,000 |
12/31/07
|
0.3000 | 600,000 | 0.5406 | 1,109,878 | 890,122 | * |
(See
Below)
|
||||||||||||||||||||||||||
Warrants
|
||||||||||||||||||||||||||||||||||
2,500 |
04/02/04
|
52.00 | 130,000 | 0.5406 | 240,474 | * | * | |||||||||||||||||||||||||||
2,500 |
02/02/05
|
52.00 | 130,000 | 0.5406 | 240,474 | * | * | |||||||||||||||||||||||||||
110,000 |
05/15/06
|
6.80 | 748,000 | 0.5406 | 1,383,648 | * | * | |||||||||||||||||||||||||||
2,500 |
04/02/06
|
52.00 | 130,000 | 0.5406 | 240,474 | * | * | |||||||||||||||||||||||||||
117,500 | 1,138,000 | 2,105,068 | 0 | 0 | ||||||||||||||||||||||||||||||
Less:
Anti-dilutive shares
|
(117,500 | ) | (1,138,000 | ) | (2,105,068 | ) | ||||||||||||||||||||||||||||
0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||
April
2008 Offering
|
||||||||||||||||||||||||||||||||||
Series
A
|
(6 |
)
|
16,445,500 |
04/24/08
|
0.35 | 5,755,925 | 0.5406 | 10,647,290 | 5,798,210 | * | ||||||||||||||||||||||||
Series
B
|
15,113,000 |
04/24/08
|
0.50 | 7,556,500 | 0.5406 | 13,977,987 | 1,135,013 | * | ||||||||||||||||||||||||||
31,558,500 | 13,312,425 | 24,625,277 | 6,933,223 | 0 | ||||||||||||||||||||||||||||||
Total
Warrants
|
0 | |||||||||||||||||||||||||||||||||
Class B
Convertible
|
||||||||||||||||||||||||||||||||||
Preferred
stock
|
4,500,000 |
12/31/07
|
Conv
|
0 | 0.6766 | 0 | 4,500,000 | * | ||||||||||||||||||||||||||
Prior
to conversion:
|
||||||||||||||||||||||||||||||||||
Series
A
|
2,500,000 |
12/31/07
|
Conv
|
0 | 0.5406 | 0 | 2,500,000 | * | ||||||||||||||||||||||||||
Series
B
|
8,450,000 |
12/31/07
|
Conv
|
0 | 0.5406 | 0 | 8,450,000 | * | ||||||||||||||||||||||||||
0 | 0 | 10,950,000 | 0 | |||||||||||||||||||||||||||||||
* Exercise
or conversion is anti-dilutive
|
China
Logistics Group, Inc.
|
|||||||||||||||||||||||||||||||||||||
Earnings
Per Share
|
|||||||||||||||||||||||||||||||||||||
Year
Ended December 31, 2007
|
|||||||||||||||||||||||||||||||||||||
Diluted
Earnings Per Share:
|
|||||||||||||||||||||||||||||||||||||
Average
|
|||||||||||||||||||||||||||||||||||||
Denominator
|
Date
|
Exercise
|
Assumed
|
Market
|
Shares
|
Incremental
|
Issuance
Proration
|
||||||||||||||||||||||||||||||
Number
|
Issued
|
Price
|
Proceeds
|
Value
|
Repurch
|
Shares
|
2008
|
2007
|
|||||||||||||||||||||||||||||
Options
issued 12/31/07
|
|||||||||||||||||||||||||||||||||||||
2,000,000 |
12/31/07
|
0.3000 | 600,000 | 4.6600 | 128,755 | 1,871,245 |
(See
Above)
|
5,127 | |||||||||||||||||||||||||||||
Warrants
|
|||||||||||||||||||||||||||||||||||||
2,500 |
04/02/04
|
52.00 | 130,000 | 4.6600 | 27,897 | * | * | ||||||||||||||||||||||||||||||
2,500 |
02/02/05
|
52.00 | 130,000 | 4.6600 | 27,897 | * | * | ||||||||||||||||||||||||||||||
110,000 |
05/15/06
|
6.80 | 748,000 | 4.6600 | 160,515 | * | * | ||||||||||||||||||||||||||||||
2,500 |
04/02/06
|
52.00 | 130,000 | 4.6600 | 27,897 | * | * | ||||||||||||||||||||||||||||||
117,500 | 1,138,000 | 244,206 | 0 | 0 | |||||||||||||||||||||||||||||||||
Less:
Anti-dilutive shares
|
(117,500 | ) | (5,771,000 | ) | (1,238,412 | ) | |||||||||||||||||||||||||||||||
0 | (4,633,000 | ) | (994,206 | ) | 0 | 0 | |||||||||||||||||||||||||||||||
April
2008 Offering
|
|||||||||||||||||||||||||||||||||||||
Series
A
|
(6 |
)
|
16,445,500 |
04/24/08
|
0.35 | 5,755,925 | 4.6600 | 1,235,177 | N/A | N/A | N/A | ||||||||||||||||||||||||||
Series
B
|
15,113,000 |
04/24/08
|
0.50 | 7,556,500 | 4.6600 | 1,621,567 | N/A | N/A | N/A | ||||||||||||||||||||||||||||
31,558,500 | 13,312,425 | 2,856,744 | 0 | 0 | |||||||||||||||||||||||||||||||||
Total
Warrants
|
0 | ||||||||||||||||||||||||||||||||||||
Preferred
Stock
|
|||||||||||||||||||||||||||||||||||||
Series
A
|
(7 |
)
|
2,500,000 |
12/31/07
|
Conv
|
0 | 4.6600 | 0 | 2,500,000 | 6,849 | |||||||||||||||||||||||||||
Series
B
|
(7 |
)
|
12,950,000 |
12/31/07
|
Conv
|
0 | 4.6600 | 0 | 12,950,000 | 35,479 | |||||||||||||||||||||||||||
0 | 0 | 15,450,000 | 42,329 |
CHLO
|
||||||||||||||||||
Weighted
shares calculation
|
||||||||||||||||||
For
the Fiscal Year Ended
|
||||||||||||||||||
12/31/2008
|
||||||||||||||||||
Fiscal
Year Ended 12/31/2008
|
||||||||||||||||||
(Basic)
|
||||||||||||||||||
Period
|
#
of
|
Weighted
|
||||||||||||||||
Issue
|
End
|
Shares
|
Days
|
Shares
|
||||||||||||||
Date
|
Date
|
Outstanding
|
O/S | O/S | ||||||||||||||
1/1/08
|
12/31/08
|
Per 12/31/07 Form 10-K (199,961,626/40 = 4,999,041 + 309)
|
4,999,350 | 366 | 100 | % | 4,999,350 | |||||||||||
3/20/08
|
12/31/08
|
President converted accrued compensation
|
581,247 | 287 | 78 | % | 455,787 | |||||||||||
3/20/08
|
12/31/08
|
Conversion of note Payable into common shares / related
party
|
2,864,606 | 287 | 78 | % | 2,246,289 | |||||||||||
3/26/08
|
12/31/08
|
Conversion of 1,000,000 shares of Series A Convertible Preferred
Stock
|
2,500,000 | 281 | 77 | % | 1,919,399 | |||||||||||
3/26/08
|
12/31/08
|
Conversion of 840,000 shares of Series A Convertible Preferred
Stock
|
8,450,000 | 281 | 77 | % | 6,487,568 | |||||||||||
4/16/08
|
12/31/08
|
Private Placement of 15.113 Units @ $240,000/unit
|
12,698,000 | 260 | 71 | % | 9,020,437 | |||||||||||
4/17/08
|
12/31/08
|
Private Placement of 15.113 Units @ $240,000/unit
|
1,525,000 | 259 | 71 | % | 1,079,167 | |||||||||||
4/23/08
|
12/31/08
|
Private Placement of 15.113 Units @ $240,000/unit
|
890,000 | 253 | 69 | % | 615,219 | |||||||||||
34,508,203 | 26,823,216 | |||||||||||||||||
CHLO
|
||||||||||||||||||
Weighted
shares calculation
|
||||||||||||||||||
For
the Period Ended
|
||||||||||||||||||
3/31/2009
|
||||||||||||||||||
Fiscal
Year Ended 12/31/2009
|
||||||||||||||||||
(Basic)
|
||||||||||||||||||
Period
|
#
of
|
Weighted
|
||||||||||||||||
Issue
|
End
|
Shares
|
Days
|
Shares
|
||||||||||||||
Date
|
Date
|
Outstanding
|
O/S | O/S | ||||||||||||||
1/1/2009
|
3/31/2009
|
Per 12/31/08 Form 10-K
|
34,508,203 | 90 | 100 | % | 34,508,203 | |||||||||||
34,508,203 | 34,508,203 |
China
Logistics Group, Inc.
|
|||||||||||||||
Share
Analysis - Shandong Jiajia Acquisition
|
|||||||||||||||
(
A )
|
(
B )
|
(
C )
|
(D)
|
||||||||||||
MediaReady
S/H
|
Jiajia
S/H
|
Consultants
|
2008
Unit Offering
|
China
Logistics
|
Equity
|
Equity
|
Equity
|
Equity
|
|||||||
Description
|
No.
Shares
|
No.
Shares
|
No.
Shares
|
No.
Shares
|
No.
Shares
|
%
|
%
|
%
|
%
|
||||||
Prior
to transaction:
|
|||||||||||||||
Shares
outstanding prior
|
|||||||||||||||
to
transaction
|
4,686,850
|
4,686,850
|
94%
|
||||||||||||
China
Direct Investment, Inc.
|
(E)
|
62,500
|
62,500
|
1%
|
|||||||||||
Capital
One Resource Co.
|
(E)
|
250,000
|
250,000
|
5%
|
|||||||||||
4,686,850
|
0
|
312,500
|
4,999,350
|
100%
|
|||||||||||
Percent
of total shares
|
94%
|
0%
|
6%
|
0%
|
100%
|
||||||||||
Post
Transaction:
|
|||||||||||||||
Shares
outstanding prior
|
|||||||||||||||
to
transaction
|
4,686,850
|
0
|
312,500
|
4,999,350
|
47%
|
22%
|
7%
|
||||||||
Series
A Preferred
|
2,500,000
|
2,500,000
|
23%
|
11%
|
4%
|
||||||||||
Series
B Preferred
|
1,200,000
|
1,200,000
|
11%
|
5%
|
2%
|
||||||||||
Stock
Purchase options
|
2,000,000
|
2,000,000
|
19%
|
9%
|
3%
|
||||||||||
4,686,850
|
5,700,000
|
312,500
|
10,699,350
|
100%
|
|||||||||||
Weidong
Wang
|
350,000
|
350,000
|
2%
|
1%
|
|||||||||||
Dragon
Venture (Shanghai)
|
2,400,000
|
2,400,000
|
11%
|
3%
|
|||||||||||
Capital
One Resource Co.
|
4,500,000
|
4,500,000
|
20%
|
7%
|
|||||||||||
China
Direct Investment, Inc.
|
4,500,000
|
4,500,000
|
20%
|
7%
|
|||||||||||
Subtotal
- Consultants
|
11,750,000
|
11,750,000
|
|||||||||||||
Total
Shares
|
4,686,850
|
5,700,000
|
12,062,500
|
22,449,350
|
100%
|
||||||||||
Percent
of total shares
|
21%
|
25%
|
54%
|
0%
|
100%
|
||||||||||
Post
April 2008 Unit Offering:
|
|||||||||||||||
Common
shares issued
|
15,113,000
|
15,113,000
|
22%
|
||||||||||||
Class
A Warrants
|
407,500
|
16,038,000
|
16,445,500
|
24%
|
|||||||||||
Class
B Warrants
|
15,113,000
|
15,113,000
|
22%
|
||||||||||||
Total
Shares
|
4,686,850
|
5,700,000
|
12,062,500
|
46,264,000
|
69,120,850
|
100%
|
|||||||||
Percent
of total shared
|
7%
|
8%
|
17%
|
67%
|
100%
|
||||||||||
Legend:
|
( A
) Equity percentage prior to transaction
|
( B
) Equity percentages exclusive of transaction date related consulting
shares issued
|
( C
) Total equity positions post transaction
|
( D
) Equity percentages after the April 2008 Unit Offering
|
( E
) Includes 62,500 shares issued to China Direct Investments, Inc. under
May 22, 2007 consulting agreement and 250,000 to Capital One Resource Co.,
Ltd. shares under September 5, 2007
agreement.
|
China
Logistics Group, Inc.
|
|||||||||||||||||||
Post
Transaction Voting Analysis - Shandong Jiajia
Acquisition
|
|||||||||||||||||||
MediaReady
S/H
|
Jiajia
S/H
|
Consultants
|
China
Logistics
|
Voting
|
|||||||||||||||
Description
|
Votes
|
Votes
|
Votes
|
Votes
|
%
|
||||||||||||||
Prior
to transaction:
|
|||||||||||||||||||
Shares
outstanding prior
|
|||||||||||||||||||
to
transaction
|
4,686,850
|
4,686,850
|
|||||||||||||||||
0
|
0
|
||||||||||||||||||
(A)
|
312,500
|
312,500
|
|||||||||||||||||
4,686,850
|
0
|
312,500
|
4,999,350
|
||||||||||||||||
Post
Transaction:
|
|||||||||||||||||||
Shares
outstanding prior
|
|||||||||||||||||||
to
transaction
|
4,686,850
|
0
|
312,500
|
4,999,350
|
38%
|
||||||||||||||
Shares
to Shandong Jiajia
|
|||||||||||||||||||
Series
A Preferred
|
(B)
|
6,250,000
|
6,250,000
|
47%
|
|||||||||||||||
Series
B Preferred
|
(C)
|
0
|
0
|
||||||||||||||||
Stock
Purchase options
|
(D)
|
2,000,000
|
2,000,000
|
15%
|
|||||||||||||||
4,686,850
|
8,250,000
|
312,500
|
13,249,350
|
||||||||||||||||
Weidong
Wang
|
(E)
|
0
|
0
|
||||||||||||||||
Dragon
Venture (Shanghai)
|
(E)
|
0
|
0
|
||||||||||||||||
Capital
One Resource Co.
|
(E)
|
0
|
0
|
||||||||||||||||
China
Direct Investment, Inc.
|
(E)
|
0
|
0
|
||||||||||||||||
Subtotal
- Consultants
|
0
|
0
|
|||||||||||||||||
Total
Votes
|
4,686,850
|
8,250,000
|
312,500
|
13,249,350
|
100%
|
||||||||||||||
Percent
of total votes
|
35%
|
62%
|
2%
|
100%
|
|||||||||||||||
Legend:
|
|||||||||||||
( A
) Includes 62,500 shares issued under May 22, 2007 consulting agreement
and 250,000 shares under September 5, 2007 agreement.
|
|||||||||||||
( B
) Reflects votes (post reverse split) represented by 2,500,000 shares of
Series A Preferred (250-1 Super Voting shares)
|
|||||||||||||
( C
) Reflects 120,000 of Series B Preferred issued - Non
Voting
|
|||||||||||||
( D
) Options granted assumed exercised for purposes of this
analysis
|
|||||||||||||
( E
) Reflects Series B Preferred issued - Non
Voting
|
China
Logistics Group, Inc.
|
||||||||||||||
Note
payable Worksheet
|
||||||||||||||
Intrinsic
Value Worksheet
|
||||||||||||||
Per
Share Data
|
Number
|
|||||||||||||
Transaction
|
Conv
|
Fair
|
of
Shares
|
Intrinsic
|
Quarterly
|
|||||||||
Date
|
Description
|
Amount
|
Price
|
Value
|
Difference
|
Convertible
|
Value
|
Total
|
||||||
01/04/05
|
Deposit
|
$10,000
|
0.0100
|
0.73
|
0.7200
|
1,000,000
|
$720,000
|
|||||||
01/10/05
|
Deposit
|
10,000
|
0.0100
|
0.80
|
0.7900
|
1,000,000
|
790,000
|
|||||||
01/11/05
|
Deposit
|
16,000
|
0.0100
|
0.70
|
0.6900
|
1,600,000
|
1,104,000
|
|||||||
01/31/05
|
Deposit
|
25,000
|
0.0100
|
0.70
|
0.6900
|
2,500,000
|
1,725,000
|
|||||||
02/08/05
|
Deposit
|
25,000
|
0.0100
|
0.61
|
0.6000
|
2,500,000
|
1,500,000
|
|||||||
02/15/05
|
Deposit
|
25,000
|
0.0100
|
0.51
|
0.5000
|
2,500,000
|
1,250,000
|
|||||||
02/23/05
|
Deposit
|
25,000
|
0.0100
|
0.52
|
0.5100
|
2,500,000
|
1,275,000
|
|||||||
03/01/05
|
Deposit
|
30,000
|
0.0100
|
0.45
|
0.4400
|
3,000,000
|
1,320,000
|
|||||||
03/03/05
|
Deposit
|
25,000
|
0.0100
|
0.48
|
0.4700
|
2,500,000
|
1,175,000
|
|||||||
03/23/05
|
Deposit
|
25,000
|
0.0100
|
0.75
|
0.7400
|
2,500,000
|
1,850,000
|
|||||||
03/28/05
|
Deposit
|
50,000
|
0.0100
|
0.69
|
0.6800
|
5,000,000
|
3,400,000
|
|||||||
266,000
|
26,600,000
|
16,109,000
|
$16,109,000
|
|||||||||||
04/11/05
|
Deposit
|
75,000
|
0.0100
|
0.69
|
0.6800
|
7,500,000
|
5,100,000
|
|||||||
04/26/05
|
Deposit
|
50,000
|
0.0100
|
0.58
|
0.5700
|
5,000,000
|
2,850,000
|
|||||||
05/05/05
|
Deposit
|
60,000
|
0.0100
|
0.72
|
0.7100
|
6,000,000
|
4,260,000
|
|||||||
05/10/05
|
Deposit
|
50,000
|
0.0100
|
0.65
|
0.6400
|
5,000,000
|
3,200,000
|
|||||||
05/16/05
|
Deposit
|
50,000
|
0.0100
|
0.59
|
0.5800
|
5,000,000
|
2,900,000
|
|||||||
05/26/05
|
Deposit
|
50,000
|
0.0100
|
0.57
|
0.5600
|
5,000,000
|
2,800,000
|
|||||||
06/07/05
|
Deposit
|
100,000
|
0.0100
|
0.55
|
0.5400
|
10,000,000
|
5,400,000
|
|||||||
06/14/05
|
Deposit
|
50,000
|
0.0100
|
0.58
|
0.5700
|
5,000,000
|
2,850,000
|
|||||||
06/24/05
|
Deposit
|
50,000
|
0.0100
|
0.51
|
0.5000
|
5,000,000
|
2,500,000
|
|||||||
535,000
|
53,500,000
|
31,860,000
|
31,860,000
|
|||||||||||
07/12/05
|
Deposit
|
50,000
|
0.0860
|
0.43
|
0.3440
|
581,395
|
200,000
|
|||||||
07/21/05
|
Deposit
|
50,000
|
0.0840
|
0.42
|
0.3360
|
595,238
|
200,000
|
|||||||
08/02/05
|
Deposit
|
50,000
|
0.0760
|
0.38
|
0.3040
|
657,895
|
200,000
|
|||||||
08/05/05
|
Deposit
|
50,000
|
0.0820
|
0.41
|
0.3280
|
609,756
|
200,000
|
|||||||
08/09/05
|
Deposit
|
40,000
|
0.0760
|
0.38
|
0.3040
|
526,316
|
160,000
|
|||||||
08/18/05
|
Deposit
|
50,000
|
0.0840
|
0.42
|
0.3360
|
595,238
|
200,000
|
|||||||
08/19/05
|
Deposit
|
25,000
|
0.0800
|
0.40
|
0.3200
|
312,500
|
100,000
|
|||||||
09/01/05
|
Deposit
|
25,000
|
0.0720
|
0.36
|
0.2880
|
347,222
|
100,000
|
|||||||
09/02/05
|
Deposit
|
110,000
|
0.0720
|
0.36
|
0.2880
|
1,527,778
|
440,000
|
|||||||
09/09/05
|
Deposit
|
20,000
|
0.0780
|
0.39
|
0.3120
|
256,410
|
80,000
|
|||||||
09/13/05
|
Deposit
|
30,000
|
0.0760
|
0.38
|
0.3040
|
394,737
|
120,000
|
|||||||
09/19/05
|
Deposit
|
20,000
|
0.0640
|
0.32
|
0.2560
|
312,500
|
80,000
|
|||||||
09/22/05
|
Deposit
|
50,000
|
0.0640
|
0.32
|
0.2560
|
781,250
|
200,000
|
|||||||
09/30/05
|
Deposit
|
50,000
|
0.0700
|
0.35
|
0.2800
|
714,286
|
200,000
|
|||||||
620,000
|
8,212,521
|
2,480,000
|
2,480,000
|
|||||||||||
10/05/05
|
Deposit
|
20,000
|
0.1320
|
0.33
|
0.1980
|
151,515
|
30,000
|
|||||||
10/07/05
|
Deposit
|
12,500
|
0.1400
|
0.35
|
0.2100
|
89,286
|
18,750
|
|||||||
10/14/05
|
Deposit
|
25,000
|
0.1160
|
0.29
|
0.1740
|
215,517
|
37,500
|
|||||||
10/20/05
|
Deposit
|
25,000
|
0.1160
|
0.29
|
0.1740
|
215,517
|
37,500
|
10/20/05
|
Deposit
|
25,000
|
0.1160
|
0.29
|
0.1740
|
215,517
|
37,500
|
||||
10/25/05
|
Accounts
Pay
|
824
|
0.1120
|
0.28
|
0.1680
|
7,357
|
1,236
|
||||
10/27/05
|
Deposit
|
10,000
|
0.1120
|
0.28
|
0.1680
|
89,286
|
15,000
|
||||
10/27/05
|
Deposit
|
10,000
|
0.1120
|
0.28
|
0.1680
|
89,286
|
15,000
|
||||
10/31/05
|
-SPLIT-
|
1,680
|
0.1160
|
0.29
|
0.1740
|
14,481
|
2,520
|
||||
10/31/05
|
Public
Rel
|
9,012
|
0.1160
|
0.29
|
0.1740
|
77,690
|
13,518
|
||||
10/31/05
|
-SPLIT-
|
3,221
|
0.1160
|
0.29
|
0.1740
|
27,769
|
4,832
|
||||
10/31/05
|
-SPLIT-
|
4,349
|
0.1160
|
0.29
|
0.1740
|
37,491
|
6,524
|
||||
10/31/05
|
-SPLIT-
|
1,301
|
0.1160
|
0.29
|
0.1740
|
11,215
|
1,951
|
||||
10/31/05
|
Wire
Fees
|
225
|
0.1160
|
0.29
|
0.1740
|
1,940
|
338
|
||||
11/01/05
|
-SPLIT-
|
5,254
|
0.1040
|
0.26
|
0.1560
|
50,515
|
7,880
|
||||
11/01/05
|
-SPLIT-
|
6,168
|
0.1040
|
0.26
|
0.1560
|
59,310
|
9,252
|
||||
11/01/05
|
-SPLIT-
|
8,515
|
0.1040
|
0.26
|
0.1560
|
81,873
|
12,772
|
||||
11/02/05
|
Deposit
|
25,000
|
0.1000
|
0.25
|
0.1500
|
250,000
|
37,500
|
||||
11/02/05
|
Deposit
|
25,000
|
0.1000
|
0.25
|
0.1500
|
250,000
|
37,500
|
||||
11/10/05
|
Deposit
|
25,000
|
0.1000
|
0.25
|
0.1500
|
250,000
|
37,500
|
||||
11/18/05
|
Deposit
|
25,000
|
0.1040
|
0.26
|
0.1560
|
240,385
|
37,500
|
||||
11/22/05
|
Deposit
|
25,000
|
0.1040
|
0.26
|
0.1560
|
240,385
|
37,500
|
||||
11/25/05
|
Deposit
|
20,000
|
0.1040
|
0.26
|
0.1560
|
192,308
|
30,000
|
||||
11/29/05
|
Deposit
|
20,000
|
0.1000
|
0.25
|
0.1500
|
200,000
|
30,000
|
||||
11/30/05
|
-SPLIT-
|
2,245
|
0.1000
|
0.25
|
0.1500
|
22,448
|
3,367
|
||||
11/30/05
|
Travel
|
1,113
|
0.1000
|
0.25
|
0.1500
|
11,135
|
1,670
|
||||
11/30/05
|
Shipping
|
316
|
0.1000
|
0.25
|
0.1500
|
3,157
|
474
|
||||
11/30/05
|
-SPLIT-
|
1,411
|
0.1000
|
0.25
|
0.1500
|
14,114
|
2,117
|
||||
11/30/05
|
-SPLIT-
|
7,176
|
0.1000
|
0.25
|
0.1500
|
71,763
|
10,764
|
||||
12/01/05
|
-SPLIT-
|
2,291
|
0.1040
|
0.26
|
0.1560
|
22,027
|
3,436
|
||||
12/01/05
|
-SPLIT-
|
3,799
|
0.1040
|
0.26
|
0.1560
|
36,525
|
5,698
|
||||
12/01/05
|
-SPLIT-
|
1,987
|
0.1040
|
0.26
|
0.1560
|
19,108
|
2,981
|
||||
12/06/05
|
Deposit
|
20,000
|
0.0960
|
0.24
|
0.1440
|
208,333
|
30,000
|
||||
12/09/05
|
Deposit
|
10,000
|
0.1000
|
0.25
|
0.1500
|
100,000
|
15,000
|
||||
12/12/05
|
Deposit
|
10,000
|
0.1000
|
0.25
|
0.1500
|
100,000
|
15,000
|
December
5th
|
|||
12/15/05
|
Deposit
|
15,000
|
0.0920
|
0.23
|
0.1380
|
163,043
|
22,500
|
Through
YE
|
|||
12/16/05
|
Deposit
|
10,000
|
0.0880
|
0.22
|
0.1320
|
113,636
|
15,000
|
||||
12/19/05
|
Deposit
|
15,000
|
0.0880
|
0.22
|
0.1320
|
170,455
|
22,500
|
$240,000
|
|||
12/22/05
|
Deposit
|
25,000
|
0.1000
|
0.25
|
0.1500
|
250,000
|
37,500
|
||||
12/23/05
|
Deposit
|
10,000
|
0.1000
|
0.25
|
0.1500
|
100,000
|
15,000
|
||||
12/27/05
|
Deposit
|
10,000
|
0.0920
|
0.23
|
0.1380
|
108,696
|
15,000
|
||||
12/30/05
|
Deposit
|
10,000
|
0.1040
|
0.26
|
0.1560
|
96,154
|
15,000
|
||||
12/31/05
|
Public
Rel
|
25,000
|
0.1040
|
0.26
|
0.1560
|
240,385
|
37,500
|
||||
513,387
|
4,909,621
|
770,080
|
770,080
|
||||||||
Annual
Totals
|
$1,934,387
|
93,222,142
|
$51,219,080
|
$51,219,080
|
|||||||
01/03/06
|
Deposit
|
$40,000
|
0.1040
|
0.26
|
0.1560
|
384,615
|
$60,000
|
||||
01/04/06
|
Deposit
|
10,000
|
0.0920
|
0.23
|
0.1380
|
108,696
|
15,000
|
||||
01/05/06
|
Deposit
|
10,000
|
0.1000
|
0.25
|
0.1500
|
100,000
|
15,000
|
||||
01/09/06
|
Deposit
|
15,000
|
0.1000
|
0.25
|
0.1500
|
150,000
|
22,500
|
||||
01/10/06
|
Deposit
|
10,000
|
0.1000
|
0.25
|
0.1500
|
100,000
|
15,000
|
||||
01/17/08
|
Transfer
|
10,000
|
0.1200
|
0.30
|
0.1800
|
83,333
|
15,000
|
||||
01/18/06
|
Transfer
|
10,000
|
0.1120
|
0.28
|
0.1680
|
89,286
|
15,000
|
01/23/06
|
Deposit
|
10,000
|
0.0960
|
0.24
|
0.1440
|
104,167
|
15,000
|
||||
01/24/06
|
Deposit
|
20,000
|
0.1040
|
0.26
|
0.1560
|
192,308
|
30,000
|
||||
01/25/06
|
Deposit
|
10,000
|
0.1040
|
0.26
|
0.1560
|
96,154
|
15,000
|
||||
01/26/06
|
Deposit
|
10,000
|
0.1000
|
0.25
|
0.1500
|
100,000
|
15,000
|
||||
01/30/06
|
Deposit
|
10,000
|
0.1000
|
0.25
|
0.1500
|
100,000
|
15,000
|
||||
01/31/06
|
SPLIT
|
1,574
|
0.0960
|
0.24
|
0.1440
|
16,396
|
2,361
|
||||
01/31/06
|
SPLIT
|
1,001
|
0.0960
|
0.24
|
0.1440
|
10,425
|
1,501
|
||||
01/31/06
|
SPLIT
|
9,026
|
0.0960
|
0.24
|
0.1440
|
94,022
|
13,539
|
||||
01/31/06
|
SPLIT
|
3,380
|
0.0960
|
0.24
|
0.1440
|
35,204
|
5,069
|
||||
02/01/06
|
Deposit
|
10,000
|
0.0920
|
0.23
|
0.1380
|
108,696
|
15,000
|
||||
02/03/06
|
Deposit
|
25,000
|
0.0960
|
0.24
|
0.1440
|
260,417
|
37,500
|
||||
02/06/06
|
Deposit
|
10,000
|
0.0880
|
0.22
|
0.1320
|
113,636
|
15,000
|
||||
02/08/06
|
Deposit
|
10,000
|
0.0880
|
0.22
|
0.1320
|
113,636
|
15,000
|
||||
02/13/06
|
Deposit
|
10,000
|
0.0880
|
0.22
|
0.1320
|
113,636
|
15,000
|
||||
02/13/06
|
Deposit
|
10,000
|
0.0880
|
0.22
|
0.1320
|
113,636
|
15,000
|
||||
02/17/06
|
Deposit
|
25,000
|
0.0840
|
0.21
|
0.1260
|
297,619
|
37,500
|
||||
02/23/06
|
Deposit
|
20,000
|
0.0800
|
0.20
|
0.1200
|
250,000
|
30,000
|
||||
02/27/06
|
Deposit
|
10,000
|
0.0880
|
0.22
|
0.1320
|
113,636
|
15,000
|
||||
02/28/06
|
SPLIT
|
3,274
|
0.0800
|
0.20
|
0.1200
|
40,927
|
4,911
|
||||
02/28/06
|
SPLIT
|
6,723
|
0.0800
|
0.20
|
0.1200
|
84,037
|
10,084
|
||||
02/28/06
|
SPLIT
|
1,283
|
0.0800
|
0.20
|
0.1200
|
16,033
|
1,924
|
||||
02/28/06
|
SPLIT
|
850
|
0.0800
|
0.20
|
0.1200
|
10,625
|
1,275
|
||||
02/28/06
|
SPLIT
|
1,782
|
0.0800
|
0.20
|
0.1200
|
22,273
|
2,673
|
||||
03/02/06
|
Deposit
|
10,000
|
0.0920
|
0.23
|
0.1380
|
108,696
|
15,000
|
||||
03/06/06
|
Deposit
|
10,000
|
0.0880
|
0.22
|
0.1320
|
113,636
|
15,000
|
||||
03/07/06
|
Deposit
|
10,000
|
0.0880
|
0.22
|
0.1320
|
113,636
|
15,000
|
||||
03/08/06
|
Deposit
|
15,000
|
0.0880
|
0.22
|
0.1320
|
170,455
|
22,500
|
||||
03/10/06
|
Deposit
|
10,000
|
0.0840
|
0.21
|
0.1260
|
119,048
|
15,000
|
||||
03/13/06
|
Deposit
|
25,000
|
0.0840
|
0.21
|
0.1260
|
297,619
|
37,500
|
||||
03/16/06
|
Deposit
|
15,000
|
0.0840
|
0.21
|
0.1260
|
178,571
|
22,500
|
||||
03/21/06
|
Deposit
|
15,000
|
0.0880
|
0.22
|
0.1320
|
170,455
|
22,500
|
||||
03/23/06
|
Deposit
|
5,000
|
0.0840
|
0.21
|
0.1260
|
59,524
|
7,500
|
||||
03/27/06
|
Deposit
|
10,000
|
0.0880
|
0.22
|
0.1320
|
113,636
|
15,000
|
||||
03/28/06
|
Deposit
|
5,000
|
0.0880
|
0.22
|
0.1320
|
56,818
|
7,500
|
||||
03/30/06
|
Deposit
|
10,000
|
0.0840
|
0.21
|
0.1260
|
119,048
|
15,000
|
||||
03/31/06
|
Deposit
|
5,000
|
0.0840
|
0.21
|
0.1260
|
59,524
|
7,500
|
||||
03/31/06
|
Meals
& Enter
|
288
|
0.0840
|
0.21
|
0.1260
|
3,428
|
432
|
||||
03/31/06
|
SPLIT
|
2,728
|
0.0840
|
0.21
|
0.1260
|
32,478
|
4,092
|
||||
03/31/06
|
SPLIT
|
1,166
|
0.0840
|
0.21
|
0.1260
|
13,879
|
1,749
|
||||
473,074
|
5,153,864
|
709,611
|
$709,611
|
||||||||
04/03/06
|
Deposit
|
10,000
|
0.0760
|
0.19
|
0.1140
|
131,579
|
15,000
|
||||
04/03/06
|
Refund
|
3,045
|
0.0760
|
0.19
|
0.1140
|
40,066
|
4,568
|
||||
04/06/06
|
Deposit
|
10,000
|
0.0840
|
0.21
|
0.1260
|
119,048
|
15,000
|
||||
04/10/06
|
Deposit
|
15,000
|
0.0880
|
0.22
|
0.1320
|
170,455
|
22,500
|
||||
04/11/06
|
Deposit
|
10,000
|
0.0760
|
0.19
|
0.1140
|
131,579
|
15,000
|
||||
04/12/06
|
Deposit
|
10,000
|
0.0720
|
0.18
|
0.1080
|
138,889
|
15,000
|
||||
04/13/06
|
Deposit
|
15,000
|
0.0720
|
0.18
|
0.1080
|
208,333
|
22,500
|
||||
04/19/06
|
Deposit
|
10,000
|
0.0640
|
0.16
|
0.0960
|
156,250
|
15,000
|
||||
04/21/06
|
Deposit
|
10,000
|
0.0680
|
0.17
|
0.1020
|
147,059
|
15,000
|
04/24/06
|
Deposit
|
8,000
|
0.0640
|
0.16
|
0.0960
|
125,000
|
12,000
|
||||
04/27/06
|
Deposit
|
15,000
|
0.0720
|
0.18
|
0.1080
|
208,333
|
22,500
|
||||
04/28/06
|
Deposit
|
10,000
|
0.0720
|
0.18
|
0.1080
|
138,889
|
15,000
|
||||
05/04/06
|
Deposit
|
10,000
|
0.0720
|
0.18
|
0.1080
|
138,889
|
15,000
|
||||
05/05/06
|
Deposit
|
20,000
|
0.0680
|
0.17
|
0.1020
|
294,118
|
30,000
|
||||
05/11/06
|
Deposit
|
25,000
|
0.0720
|
0.18
|
0.1080
|
347,222
|
37,500
|
||||
05/17/06
|
Deposit
|
40,000
|
0.0680
|
0.17
|
0.1020
|
588,235
|
60,000
|
||||
05/19/06
|
Deposit
|
25,000
|
0.0680
|
0.17
|
0.1020
|
367,647
|
37,500
|
||||
05/22/06
|
Deposit
|
20,000
|
0.0680
|
0.17
|
0.1020
|
294,118
|
30,000
|
||||
05/25/06
|
Deposit
|
25,000
|
0.0640
|
0.16
|
0.0960
|
390,625
|
37,500
|
||||
06/02/06
|
Deposit
|
40,000
|
0.0600
|
0.15
|
0.0900
|
666,667
|
60,000
|
||||
06/08/06
|
Deposit
|
10,000
|
0.0560
|
0.14
|
0.0840
|
178,571
|
15,000
|
||||
06/09/06
|
Deposit
|
15,000
|
0.0600
|
0.15
|
0.0900
|
250,000
|
22,500
|
||||
06/15/06
|
Deposit
|
15,000
|
0.0560
|
0.14
|
0.0840
|
267,857
|
22,500
|
||||
06/20/06
|
Deposit
|
15,000
|
0.0560
|
0.14
|
0.0840
|
267,857
|
22,500
|
||||
06/21/06
|
Deposit
|
20,000
|
0.0600
|
0.15
|
0.0900
|
333,333
|
30,000
|
||||
06/22/06
|
Deposit
|
10,000
|
0.0640
|
0.16
|
0.0960
|
156,250
|
15,000
|
||||
06/23/06
|
Deposit
|
10,000
|
0.0600
|
0.15
|
0.0900
|
166,667
|
15,000
|
||||
06/27/06
|
Deposit
|
10,000
|
0.0600
|
0.15
|
0.0900
|
166,667
|
15,000
|
||||
06/28/06
|
Deposit
|
10,000
|
0.0560
|
0.14
|
0.0840
|
178,571
|
15,000
|
||||
06/29/06
|
Deposit
|
10,000
|
0.0600
|
0.15
|
0.0900
|
166,667
|
15,000
|
||||
06/30/06
|
Deposit
|
15,000
|
0.0680
|
0.17
|
0.1020
|
220,588
|
22,500
|
||||
06/30/06
|
SPLIT
|
28,000
|
0.0680
|
0.17
|
0.1020
|
411,759
|
41,999
|
||||
06/30/06
|
Rec
Adj
|
59,303
|
0.0680
|
0.17
|
0.1020
|
872,099
|
88,954
|
||||
558,347
|
8,439,886
|
837,521
|
837,521
|
||||||||
07/06/06
|
Deposit
|
20,000
|
0.0640
|
0.16
|
0.0960
|
312,500
|
30,000
|
||||
07/12/06
|
Deposit
|
15,000
|
0.0680
|
0.17
|
0.1020
|
220,588
|
22,500
|
||||
07/17/06
|
Deposit
|
10,000
|
0.0720
|
0.18
|
0.1080
|
138,889
|
15,000
|
||||
07/19/06
|
Deposit
|
19,000
|
0.0680
|
0.17
|
0.1020
|
279,412
|
28,500
|
||||
07/20/06
|
Deposit
|
15,000
|
0.0640
|
0.16
|
0.0960
|
234,375
|
22,500
|
||||
07/25/06
|
Deposit
|
10,000
|
0.0640
|
0.16
|
0.0960
|
156,250
|
15,000
|
||||
07/27/06
|
Deposit
|
10,000
|
0.0520
|
0.13
|
0.0780
|
192,308
|
15,000
|
||||
07/31/06
|
SPLIT
|
8,797
|
0.0520
|
0.13
|
0.0780
|
169,177
|
13,196
|
||||
08/01/06
|
Deposit
|
20,000
|
0.0520
|
0.13
|
0.0780
|
384,615
|
30,000
|
||||
08/04/06
|
Deposit
|
15,000
|
0.0560
|
0.14
|
0.0840
|
267,857
|
22,500
|
||||
08/08/06
|
Deposit
|
10,000
|
0.0560
|
0.14
|
0.0840
|
178,571
|
15,000
|
||||
08/11/06
|
Deposit
|
15,000
|
0.0480
|
0.12
|
0.0720
|
312,500
|
22,500
|
||||
08/15/06
|
Deposit
|
10,000
|
0.0480
|
0.12
|
0.0720
|
208,333
|
15,000
|
||||
08/16/06
|
Deposit
|
10,000
|
0.0520
|
0.13
|
0.0780
|
192,308
|
15,000
|
||||
08/17/06
|
Funds
Trans
|
10,000
|
0.0520
|
0.13
|
0.0780
|
192,308
|
15,000
|
||||
08/18/06
|
Funds
Trans
|
10,000
|
0.0600
|
0.15
|
0.0900
|
166,667
|
15,000
|
||||
08/22/06
|
Funds
Trans
|
10,000
|
0.0600
|
0.15
|
0.0900
|
166,667
|
15,000
|
||||
08/25/06
|
SPLIT
|
21,972
|
0.0600
|
0.15
|
0.0900
|
366,196
|
32,958
|
||||
08/25/06
|
Accounts
Pay
|
2,000
|
0.0600
|
0.15
|
0.0900
|
33,333
|
3,000
|
||||
08/28/06
|
Accounts
Pay
|
1,000
|
0.0560
|
0.14
|
0.0840
|
17,857
|
1,500
|
||||
08/30/06
|
SPLIT
|
2,560
|
0.0600
|
0.15
|
0.0900
|
42,667
|
3,840
|
||||
08/31/06
|
Accounts
Pay
|
1,000
|
0.0560
|
0.14
|
0.0840
|
17,857
|
1,500
|
||||
08/31/06
|
SPLIT
|
4,252
|
0.0560
|
0.14
|
0.0840
|
75,937
|
6,379
|
09/01/06
|
Accounts
Pay
|
1,000
|
0.0560
|
0.14
|
0.0840
|
17,857
|
1,500
|
||||
09/01/06
|
Accounts
Pay
|
4,551
|
0.0560
|
0.14
|
0.0840
|
81,271
|
6,827
|
||||
09/01/06
|
Accounts
Pay
|
2,500
|
0.0560
|
0.14
|
0.0840
|
44,643
|
3,750
|
||||
09/05/06
|
Accounts
Pay
|
1,500
|
0.0560
|
0.14
|
0.0840
|
26,786
|
2,250
|
||||
09/06/06
|
Accounts
Pay
|
1,000
|
0.0560
|
0.14
|
0.0840
|
17,857
|
1,500
|
||||
09/08/06
|
SPLIT
|
21,972
|
0.0560
|
0.14
|
0.0840
|
392,353
|
32,958
|
||||
09/08/06
|
Accounts
Pay
|
1,000
|
0.0560
|
0.14
|
0.0840
|
17,857
|
1,500
|
||||
09/12/06
|
Accounts
Pay
|
7,727
|
0.0520
|
0.13
|
0.0780
|
148,590
|
11,590
|
||||
09/12/06
|
Accounts
Pay
|
1,000
|
0.0520
|
0.13
|
0.0780
|
19,231
|
1,500
|
||||
09/21/06
|
Funds
Trans
|
10,000
|
0.0520
|
0.13
|
0.0780
|
192,308
|
15,000
|
||||
09/22/06
|
Funds
Trans
|
10,000
|
0.0520
|
0.13
|
0.0780
|
192,308
|
15,000
|
||||
09/27/06
|
Funds
Trans
|
20,000
|
0.0520
|
0.13
|
0.0780
|
384,615
|
30,000
|
||||
09/28/06
|
Funds
Trans
|
15,000
|
0.0520
|
0.13
|
0.0780
|
288,462
|
22,500
|
||||
09/30/06
|
SPLIT
|
5,000
|
0.0480
|
0.12
|
0.0720
|
104,170
|
7,500
|
||||
09/30/06
|
Rec
Adj
|
68,083
|
0.0480
|
0.12
|
0.0720
|
1,418,401
|
102,125
|
||||
420,914
|
7,673,879
|
631,372
|
631,372
|
||||||||
10/06/06
|
Funds
Trans
|
1,000
|
0.0480
|
0.12
|
0.0720
|
20,833
|
1,500
|
||||
10/10/06
|
Funds
Trans
|
5,000
|
0.0480
|
0.12
|
0.0720
|
104,167
|
7,500
|
||||
10/11/06
|
Funds
Trans
|
10,000
|
0.0480
|
0.12
|
0.0720
|
208,333
|
15,000
|
||||
10/12/06
|
Funds
Trans
|
10,000
|
0.0440
|
0.11
|
0.0660
|
227,273
|
15,000
|
||||
10/13/06
|
Funds
Trans
|
15,000
|
0.0400
|
0.10
|
0.0600
|
375,000
|
22,500
|
||||
10/16/06
|
Funds
Trans
|
10,000
|
0.0440
|
0.11
|
0.0660
|
227,273
|
15,000
|
||||
10/18/06
|
Funds
Trans
|
15,000
|
0.0440
|
0.11
|
0.0660
|
340,909
|
22,500
|
||||
10/19/06
|
Funds
Trans
|
10,000
|
0.0440
|
0.11
|
0.0660
|
227,273
|
15,000
|
||||
10/20/06
|
Deposit
|
10,000
|
0.0440
|
0.11
|
0.0660
|
227,273
|
15,000
|
||||
10/24/06
|
Deposit
|
10,000
|
0.0400
|
0.10
|
0.0600
|
250,000
|
15,000
|
||||
10/25/06
|
Deposit
|
10,000
|
0.0400
|
0.10
|
0.0600
|
250,000
|
15,000
|
||||
10/26/06
|
Deposit
|
20,000
|
0.0360
|
0.09
|
0.0540
|
555,556
|
30,000
|
||||
10/31/06
|
SPLIT
|
1,386
|
0.0440
|
0.11
|
0.0660
|
31,505
|
2,079
|
||||
10/31/06
|
SPLIT
|
5,291
|
0.0440
|
0.11
|
0.0660
|
120,260
|
7,937
|
||||
10/31/06
|
Meals
& Enter
|
344
|
0.0440
|
0.11
|
0.0660
|
7,816
|
516
|
||||
10/31/06
|
SPLIT
|
1,062
|
0.0440
|
0.11
|
0.0660
|
24,136
|
1,593
|
||||
11/03/06
|
Deposit
|
12,000
|
0.0440
|
0.11
|
0.0660
|
272,727
|
18,000
|
||||
11/10/06
|
Deposit
|
20,000
|
0.0360
|
0.09
|
0.0540
|
555,556
|
30,000
|
||||
11/17/06
|
Deposit
|
15,000
|
0.0480
|
0.12
|
0.0720
|
312,500
|
22,500
|
||||
11/20/06
|
Deposit
|
10,000
|
0.0440
|
0.11
|
0.0660
|
227,273
|
15,000
|
||||
11/30/06
|
SPLIT
|
796
|
0.0360
|
0.09
|
0.0540
|
22,105
|
1,194
|
||||
12/07/06
|
Deposit
|
15,000
|
0.0320
|
0.08
|
0.0480
|
468,750
|
22,500
|
||||
12/12/06
|
Public
Rel
|
599
|
0.0320
|
0.08
|
0.0480
|
18,719
|
899
|
||||
12/18/06
|
Deposit
|
10,000
|
0.0320
|
0.08
|
0.0480
|
312,500
|
15,000
|
||||
12/19/06
|
Deposit
|
25,000
|
0.0320
|
0.08
|
0.0480
|
781,250
|
37,500
|
||||
12/21/06
|
Deposit
|
10,000
|
0.0280
|
0.07
|
0.0420
|
357,143
|
15,000
|
||||
12/22/06
|
Deposit
|
10,000
|
0.0320
|
0.08
|
0.0480
|
312,500
|
15,000
|
||||
12/31/06
|
SPLIT
|
12,580
|
0.0240
|
0.06
|
0.0360
|
524,153
|
18,870
|
||||
12/31/06
|
SPLIT
|
2,774
|
0.0240
|
0.06
|
0.0360
|
115,574
|
4,161
|
||||
277,832
|
7,478,356
|
416,748
|
416,748
|
12/31/06
|
o/b
(A)
|
117,772
|
0.0240
|
0.06
|
0.0360
|
4,907,184
|
176,659
|
||||
Annual
Totals
|
(Excl
o/b)
|
$1,730,168
|
28,745,985
|
$2,595,251
|
$2,595,251
|
||||||
01/03/07
|
Deposit
|
$20,000
|
0.0360
|
0.09
|
0.0540
|
555,556
|
$30,000
|
||||
01/17/07
|
Deposit
|
20,000
|
0.0480
|
0.12
|
0.0720
|
416,667
|
30,000
|
||||
01/19/07
|
Deposit
|
10,000
|
0.0400
|
0.10
|
0.0600
|
250,000
|
15,000
|
||||
01/22/07
|
Deposit
|
10,000
|
0.0440
|
0.11
|
0.0660
|
227,273
|
15,000
|
||||
01/23/07
|
Deposit
|
4,000
|
0.0440
|
0.11
|
0.0660
|
90,909
|
6,000
|
||||
01/31/07
|
Deposit
|
10,000
|
0.0480
|
0.12
|
0.0720
|
208,333
|
15,000
|
||||
01/31/07
|
SPLIT
|
564
|
0.0480
|
0.12
|
0.0720
|
11,745
|
846
|
||||
01/31/07
|
SPLIT
|
14,884
|
0.0480
|
0.12
|
0.0720
|
310,088
|
22,326
|
||||
01/31/07
|
SPLIT
|
22,204
|
0.0480
|
0.12
|
0.0720
|
462,573
|
33,305
|
||||
01/31/07
|
SPLIT
|
809
|
0.0480
|
0.12
|
0.0720
|
16,852
|
1,213
|
||||
01/31/07
|
SPLIT
|
1,718
|
0.0480
|
0.12
|
0.0720
|
35,791
|
2,577
|
||||
01/31/07
|
SPLIT
|
2,191
|
0.0480
|
0.12
|
0.0720
|
45,655
|
3,287
|
||||
01/31/07
|
SPLIT
|
902
|
0.0480
|
0.12
|
0.0720
|
18,797
|
1,353
|
||||
01/31/07
|
SPLIT
|
462
|
0.0480
|
0.12
|
0.0720
|
9,634
|
694
|
||||
02/01/07
|
Deposit
|
20,000
|
0.0560
|
0.14
|
0.0840
|
357,143
|
30,000
|
||||
02/14/07
|
Deposit
|
5,000
|
0.0440
|
0.11
|
0.0660
|
113,636
|
7,500
|
||||
02/15/07
|
Deposit
|
20,000
|
0.0480
|
0.12
|
0.0720
|
416,667
|
30,000
|
||||
02/21/07
|
Deposit
|
10,000
|
0.0440
|
0.11
|
0.0660
|
227,273
|
15,000
|
||||
02/28/07
|
SPLIT
|
1,085
|
0.0440
|
0.11
|
0.0660
|
24,659
|
1,628
|
||||
02/28/07
|
SPLIT
|
10,290
|
0.0440
|
0.11
|
0.0660
|
233,855
|
15,434
|
||||
02/28/07
|
SPLIT
|
1,959
|
0.0440
|
0.11
|
0.0660
|
44,531
|
2,939
|
||||
02/28/07
|
SPLIT
|
3,884
|
0.0440
|
0.11
|
0.0660
|
88,277
|
5,826
|
||||
02/28/07
|
SPLIT
|
11,962
|
0.0440
|
0.11
|
0.0660
|
271,863
|
17,943
|
||||
02/28/07
|
SPLIT
|
769
|
0.0440
|
0.11
|
0.0660
|
17,476
|
1,153
|
||||
03/02/07
|
Deposit
|
15,000
|
0.0400
|
0.10
|
0.0600
|
375,000
|
22,500
|
||||
03/06/07
|
Deposit
|
14,000
|
0.0400
|
0.10
|
0.0600
|
350,000
|
21,000
|
||||
03/08/07
|
Deposit
|
10,000
|
0.0440
|
0.11
|
0.0660
|
227,273
|
15,000
|
||||
03/15/07
|
Deposit
|
5,000
|
0.0360
|
0.09
|
0.0540
|
138,889
|
7,500
|
||||
03/16/07
|
Deposit
|
10,000
|
0.0360
|
0.09
|
0.0540
|
277,778
|
15,000
|
||||
03/30/07
|
Deposit
|
10,000
|
0.0360
|
0.09
|
0.0540
|
277,778
|
15,000
|
||||
03/31/07
|
SPLIT
|
13,484
|
0.0360
|
0.09
|
0.0540
|
374,548
|
20,226
|
||||
03/31/07
|
SPLIT
|
661
|
0.0360
|
0.09
|
0.0540
|
18,362
|
992
|
||||
03/31/07
|
SPLIT
|
1,424
|
0.0360
|
0.09
|
0.0540
|
39,550
|
2,136
|
||||
03/31/07
|
SPLIT
|
3,877
|
0.0360
|
0.09
|
0.0540
|
107,701
|
5,816
|
||||
03/31/07
|
SPLIT
|
478
|
0.0360
|
0.09
|
0.0540
|
13,275
|
717
|
||||
03/31/07
|
SPLIT
|
16,186
|
0.0360
|
0.09
|
0.0540
|
449,603
|
24,279
|
||||
302,793
|
7,105,010
|
454,190
|
$454,190
|
||||||||
03/31/07
|
o/b
(A)
|
(564,811)
|
0.0360
|
0.09
|
0.0540
|
(15,689,192)
|
(847,216)
|
||||
04/02/07
|
Deposit
|
10,000
|
0.0360
|
0.09
|
0.0540
|
277,778
|
15,000
|
||||
04/03/07
|
Deposit
|
5,000
|
0.0320
|
0.08
|
0.0480
|
156,250
|
7,500
|
||||
04/09/07
|
Deposit
|
1,000
|
0.0320
|
0.08
|
0.0480
|
31,250
|
1,500
|
04/10/07
|
Deposit
|
7,000
|
0.0320
|
0.08
|
0.0480
|
218,750
|
10,500
|
||||
04/11/07
|
Deposit
|
7,200
|
0.0320
|
0.08
|
0.0480
|
225,000
|
10,800
|
||||
04/12/07
|
Deposit
|
10,000
|
0.0320
|
0.08
|
0.0480
|
312,500
|
15,000
|
||||
04/13/07
|
Deposit
|
5,000
|
0.0360
|
0.09
|
0.0540
|
138,889
|
7,500
|
||||
04/19/07
|
Deposit
|
10,000
|
0.0320
|
0.08
|
0.0480
|
312,500
|
15,000
|
||||
04/23/07
|
Deposit
|
10,000
|
0.0320
|
0.08
|
0.0480
|
312,500
|
15,000
|
||||
04/24/07
|
Deposit
|
5,000
|
0.0320
|
0.08
|
0.0480
|
156,250
|
7,500
|
||||
04/24/07
|
Deposit
|
5,000
|
0.0320
|
0.08
|
0.0480
|
156,250
|
7,500
|
||||
04/26/07
|
Deposit
|
5,000
|
0.0320
|
0.08
|
0.0480
|
156,250
|
7,500
|
||||
04/27/07
|
Deposit
|
5,000
|
0.0320
|
0.08
|
0.0480
|
156,250
|
7,500
|
||||
05/01/07
|
Deposit
|
4,000
|
0.0320
|
0.08
|
0.0480
|
125,000
|
6,000
|
||||
05/03/07
|
Deposit
|
7,000
|
0.0280
|
0.07
|
0.0420
|
250,000
|
10,500
|
||||
05/04/07
|
Deposit
|
5,000
|
0.0320
|
0.08
|
0.0480
|
156,250
|
7,500
|
||||
05/07/07
|
Deposit
|
3,000
|
0.0320
|
0.08
|
0.0480
|
93,750
|
4,500
|
||||
05/08/07
|
Deposit
|
7,000
|
0.0320
|
0.08
|
0.0480
|
218,750
|
10,500
|
||||
05/09/07
|
Deposit
|
3,000
|
0.0320
|
0.08
|
0.0480
|
93,750
|
4,500
|
||||
05/10/07
|
Deposit
|
4,000
|
0.0320
|
0.08
|
0.0480
|
125,000
|
6,000
|
||||
05/15/07
|
Deposit
|
11,000
|
0.0280
|
0.07
|
0.0420
|
392,857
|
16,500
|
||||
05/17/07
|
Deposit
|
2,000
|
0.0280
|
0.07
|
0.0420
|
71,429
|
3,000
|
||||
05/21/07
|
Deposit
|
2,000
|
0.0280
|
0.07
|
0.0420
|
71,429
|
3,000
|
||||
05/22/07
|
Deposit
|
8,000
|
0.0280
|
0.07
|
0.0420
|
285,714
|
12,000
|
||||
05/23/07
|
Deposit
|
2,000
|
0.0280
|
0.07
|
0.0420
|
71,429
|
3,000
|
||||
05/24/07
|
Deposit
|
2,500
|
0.0280
|
0.07
|
0.0420
|
89,286
|
3,750
|
||||
05/29/07
|
Deposit
|
1,000
|
0.0240
|
0.06
|
0.0360
|
41,667
|
1,500
|
||||
05/30/07
|
Deposit
|
6,000
|
0.0280
|
0.07
|
0.0420
|
214,286
|
9,000
|
||||
05/31/07
|
Deposit
|
7,000
|
0.0280
|
0.07
|
0.0420
|
250,000
|
10,500
|
||||
06/04/07
|
Deposit
|
3,500
|
0.0280
|
0.07
|
0.0420
|
125,000
|
5,250
|
||||
06/06/07
|
Deposit
|
11,000
|
0.0240
|
0.06
|
0.0360
|
458,333
|
16,500
|
||||
06/07/07
|
Deposit
|
6,000
|
0.0240
|
0.06
|
0.0360
|
250,000
|
9,000
|
||||
06/12/07
|
Deposit
|
5,000
|
0.0240
|
0.06
|
0.0360
|
208,333
|
7,500
|
||||
06/14/07
|
Deposit
|
8,000
|
0.0240
|
0.06
|
0.0360
|
333,333
|
12,000
|
||||
06/18/07
|
Deposit
|
1,000
|
0.0240
|
0.06
|
0.0360
|
41,667
|
1,500
|
||||
06/19/07
|
Deposit
|
11,000
|
0.0240
|
0.06
|
0.0360
|
458,333
|
16,500
|
||||
06/20/07
|
Deposit
|
5,500
|
0.0240
|
0.06
|
0.0360
|
229,167
|
8,250
|
||||
06/20/07
|
Deposit
|
7,000
|
0.0240
|
0.06
|
0.0360
|
291,667
|
10,500
|
||||
06/21/07
|
Deposit
|
1,000
|
0.0200
|
0.05
|
0.0300
|
50,000
|
1,500
|
||||
06/22/07
|
Deposit
|
1,000
|
0.0200
|
0.05
|
0.0300
|
50,000
|
1,500
|
||||
06/26/07
|
Deposit
|
2,000
|
0.0200
|
0.05
|
0.0300
|
100,000
|
3,000
|
||||
06/28/07
|
Deposit
|
3,000
|
0.0200
|
0.05
|
0.0300
|
150,000
|
4,500
|
||||
06/29/07
|
Deposit
|
2,000
|
0.0200
|
0.05
|
0.0300
|
100,000
|
3,000
|
||||
06/30/07
|
SPLIT
|
2,670
|
0.0200
|
0.05
|
0.0300
|
133,517
|
4,006
|
||||
06/30/07
|
SPLIT
|
24,394
|
0.0200
|
0.05
|
0.0300
|
1,219,701
|
36,591
|
||||
06/30/07
|
SPLIT
|
5,697
|
0.0200
|
0.05
|
0.0300
|
284,847
|
8,545
|
||||
06/30/07
|
Accounts
Pay
|
49,789
|
0.0200
|
0.05
|
0.0300
|
2,489,445
|
74,683
|
||||
309,250
|
12,134,355
|
463,875
|
463,875
|
||||||||
07/02/07
|
Deposit
|
2,000
|
0.0200
|
0.05
|
0.0300
|
100,000
|
3,000
|
||||
07/03/07
|
Deposit
|
2,500
|
0.0240
|
0.06
|
0.0360
|
104,167
|
3,750
|
||||
07/03/07
|
Deposit
|
2,700
|
0.0240
|
0.06
|
0.0360
|
112,500
|
4,050
|
||||
07/05/07
|
Deposit
|
1,000
|
0.0240
|
0.06
|
0.0360
|
41,667
|
1,500
|
07/05/07
|
Deposit
|
2,000
|
0.0240
|
0.06
|
0.0360
|
83,333
|
3,000
|
||||
07/13/07
|
Deposit
|
10,000
|
0.0240
|
0.06
|
0.0360
|
416,667
|
15,000
|
||||
07/16/07
|
Deposit
|
2,000
|
0.0200
|
0.05
|
0.0300
|
100,000
|
3,000
|
||||
07/17/07
|
Deposit
|
7,000
|
0.0200
|
0.05
|
0.0300
|
350,000
|
10,500
|
||||
07/17/07
|
Deposit
|
4,000
|
0.0200
|
0.05
|
0.0300
|
200,000
|
6,000
|
||||
07/20/07
|
Deposit
|
3,000
|
0.0200
|
0.05
|
0.0300
|
150,000
|
4,500
|
||||
07/24/07
|
Deposit
|
4,000
|
0.0200
|
0.05
|
0.0300
|
200,000
|
6,000
|
||||
07/26/07
|
Deposit
|
2,000
|
0.0220
|
0.06
|
0.0330
|
90,909
|
3,000
|
||||
07/27/07
|
Deposit
|
1,000
|
0.0200
|
0.05
|
0.0300
|
50,000
|
1,500
|
||||
07/30/07
|
Deposit
|
5,000
|
0.0200
|
0.05
|
0.0300
|
250,000
|
7,500
|
||||
07/31/07
|
Deposit
|
2,500
|
0.0160
|
0.04
|
0.0240
|
156,250
|
3,750
|
||||
07/31/07
|
SPLIT
|
1,838
|
0.0160
|
0.04
|
0.0240
|
114,871
|
2,757
|
||||
08/01/07
|
Deposit
|
2,000
|
0.0200
|
0.05
|
0.0300
|
100,000
|
3,000
|
||||
08/02/07
|
Deposit
|
6,000
|
0.0240
|
0.06
|
0.0360
|
250,000
|
9,000
|
||||
08/03/07
|
Deposit
|
10,000
|
0.0200
|
0.05
|
0.0300
|
500,000
|
15,000
|
||||
08/06/07
|
Deposit
|
5,000
|
0.0160
|
0.04
|
0.0240
|
312,500
|
7,500
|
||||
08/09/07
|
Deposit
|
5,000
|
0.0160
|
0.04
|
0.0240
|
312,500
|
7,500
|
||||
08/21/07
|
Deposit
|
15,000
|
0.0160
|
0.04
|
0.0240
|
937,500
|
22,500
|
||||
08/31/07
|
SPLIT
|
2,707
|
0.0160
|
0.04
|
0.0240
|
169,181
|
4,060
|
||||
09/18/07
|
Deposit
|
2,000
|
0.0120
|
0.03
|
0.0180
|
166,667
|
3,000
|
||||
09/19/07
|
Deposit
|
5,000
|
0.0120
|
0.03
|
0.0180
|
416,667
|
7,500
|
||||
09/21/07
|
Deposit
|
5,000
|
0.0120
|
0.03
|
0.0180
|
416,667
|
7,500
|
||||
09/25/07
|
Deposit
|
10,000
|
0.0080
|
0.02
|
0.0120
|
1,250,000
|
15,000
|
||||
09/27/07
|
Deposit
|
4,000
|
0.0120
|
0.03
|
0.0180
|
333,333
|
6,000
|
||||
09/30/07
|
SPLIT
|
1,266
|
0.0120
|
0.03
|
0.0180
|
105,500
|
1,899
|
||||
09/30/07
|
SPLIT
|
4,114
|
0.0120
|
0.03
|
0.0180
|
342,799
|
6,170
|
||||
129,624
|
8,133,676
|
194,437
|
194,437
|
||||||||
09/30/07
|
o/b
(A)
|
66,825
|
0.0120
|
0.03
|
0.0180
|
5,568,757
|
100,238
|
||||
10/01/07
|
Deposit
|
2,000
|
0.0120
|
0.03
|
0.0180
|
166,667
|
3,000
|
||||
10/02/07
|
Deposit
|
4,000
|
0.0120
|
0.03
|
0.0180
|
333,333
|
6,000
|
||||
10/05/07
|
Deposit
|
4,000
|
0.0160
|
0.04
|
0.0240
|
250,000
|
6,000
|
||||
10/09/07
|
Deposit
|
10,000
|
0.0120
|
0.03
|
0.0180
|
833,333
|
15,000
|
||||
10/10/07
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
10/24/07
|
Deposit
|
3,000
|
0.0120
|
0.03
|
0.0180
|
250,000
|
4,500
|
||||
10/29/07
|
Deposit
|
2,000
|
0.0080
|
0.02
|
0.0120
|
250,000
|
3,000
|
||||
10/30/07
|
Deposit
|
2,000
|
0.0080
|
0.02
|
0.0120
|
250,000
|
3,000
|
||||
10/31/07
|
Deposit
|
8,000
|
0.0080
|
0.02
|
0.0120
|
1,000,000
|
12,000
|
||||
10/31/07
|
SPLIT
|
2,511
|
0.0080
|
0.02
|
0.0120
|
313,913
|
3,767
|
||||
11/02/07
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
11/05/07
|
Deposit
|
5,000
|
0.0120
|
0.03
|
0.0180
|
416,667
|
7,500
|
||||
11/06/07
|
Deposit
|
7,500
|
0.0080
|
0.02
|
0.0120
|
937,500
|
11,250
|
||||
11/09/07
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
11/14/07
|
Deposit
|
2,500
|
0.0080
|
0.02
|
0.0120
|
312,500
|
3,750
|
||||
11/15/07
|
Deposit
|
2,500
|
0.0080
|
0.02
|
0.0120
|
312,500
|
3,750
|
||||
11/16/07
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
11/20/07
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
11/21/07
|
Deposit
|
1,000
|
0.0040
|
0.01
|
0.0060
|
250,000
|
1,500
|
||||
11/26/07
|
Deposit
|
1,500
|
0.0080
|
0.02
|
0.0120
|
187,500
|
2,250
|
11/27/07
|
Deposit
|
2,500
|
0.0080
|
0.02
|
0.0120
|
312,500
|
3,750
|
||||
11/28/07
|
Deposit
|
4,000
|
0.0040
|
0.01
|
0.0060
|
1,000,000
|
6,000
|
||||
11/30/07
|
SPLIT
|
937
|
0.0080
|
0.02
|
0.0120
|
117,140
|
1,406
|
||||
12/04/07
|
Deposit
|
10,000
|
0.0080
|
0.02
|
0.0120
|
1,250,000
|
15,000
|
||||
12/11/07
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
12/19/07
|
Deposit
|
10,000
|
0.0080
|
0.02
|
0.0120
|
1,250,000
|
15,000
|
||||
12/20/07
|
Deposit
|
5,000
|
0.0120
|
0.03
|
0.0180
|
416,667
|
7,500
|
||||
12/26/07
|
Deposit
|
4,000
|
0.0080
|
0.02
|
0.0120
|
500,000
|
6,000
|
||||
12/28/07
|
Deposit
|
3,000
|
0.0080
|
0.02
|
0.0120
|
375,000
|
4,500
|
||||
12/31/07
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
12/31/07
|
SPLIT
|
548
|
0.0080
|
0.02
|
0.0120
|
68,476
|
822
|
||||
132,496
|
15,728,695
|
198,744
|
198,744
|
||||||||
12/31/07
|
o/b
(A)
|
29,398
|
0.0080
|
0.02
|
0.0120
|
3,674,713
|
44,097
|
||||
Annual
Totals
|
(Excl
o/b)
|
$874,164
|
43,101,737
|
$1,311,246
|
$1,311,246
|
||||||
01/02/08
|
Deposit
|
$5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
$7,500
|
||||
01/04/08
|
Deposit
|
5,000
|
0.0120
|
0.03
|
0.0180
|
416,667
|
7,500
|
||||
01/06/08
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
01/09/08
|
Deposit
|
5,000
|
0.0800
|
0.20
|
0.1200
|
62,500
|
7,500
|
||||
01/14/08
|
Deposit
|
3,000
|
0.0080
|
0.02
|
0.0120
|
375,000
|
4,500
|
||||
01/15/08
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
01/17/08
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
01/18/08
|
Deposit
|
10,000
|
0.0080
|
0.02
|
0.0120
|
1,250,000
|
15,000
|
||||
01/21/08
|
Deposit
|
3,000
|
0.0080
|
0.02
|
0.0120
|
375,000
|
4,500
|
||||
01/23/08
|
Deposit
|
3,000
|
0.0080
|
0.02
|
0.0120
|
375,000
|
4,500
|
||||
01/24/08
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
01/29/08
|
Deposit
|
3,000
|
0.0080
|
0.02
|
0.0120
|
375,000
|
4,500
|
||||
01/31/08
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
02/04/08
|
Deposit
|
2,000
|
0.0080
|
0.02
|
0.0120
|
250,000
|
3,000
|
||||
02/05/08
|
Deposit
|
7,000
|
0.0080
|
0.02
|
0.0120
|
875,000
|
10,500
|
||||
02/06/08
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
02/08/08
|
Deposit
|
7,000
|
0.0080
|
0.02
|
0.0120
|
875,000
|
10,500
|
||||
02/12/08
|
Deposit
|
12,000
|
0.0080
|
0.02
|
0.0120
|
1,500,000
|
18,000
|
||||
02/14/08
|
Deposit
|
3,000
|
0.0080
|
0.02
|
0.0120
|
375,000
|
4,500
|
||||
02/15/08
|
Deposit
|
1,000
|
0.0080
|
0.02
|
0.0120
|
125,000
|
1,500
|
||||
02/20/08
|
Deposit
|
3,000
|
0.0080
|
0.02
|
0.0120
|
375,000
|
4,500
|
||||
02/21/08
|
Deposit
|
2,000
|
0.0080
|
0.02
|
0.0120
|
250,000
|
3,000
|
||||
02/22/08
|
Deposit
|
1,000
|
0.0080
|
0.02
|
0.0120
|
125,000
|
1,500
|
||||
02/26/08
|
Deposit
|
5,000
|
0.0080
|
0.02
|
0.0120
|
625,000
|
7,500
|
||||
02/28/08
|
Deposit
|
3,000
|
0.0080
|
0.02
|
0.0120
|
375,000
|
4,500
|
||||
02/29/08
|
Deposit
|
6,000
|
0.0080
|
0.02
|
0.0120
|
750,000
|
9,000
|
||||
03/04/08
|
Deposit
|
3,000
|
0.0080
|
0.02
|
0.0120
|
375,000
|
4,500
|
||||
03/06/08
|
Deposit
|
1,500
|
0.0080
|
0.02
|
0.0120
|
187,500
|
2,250
|
||||
03/11/08
|
Deposit
|
1,000
|
0.0040
|
0.01
|
0.0060
|
250,000
|
1,500
|
||||
03/12/08
|
Deposit
|
3,500
|
0.2400
|
0.60
|
0.3600
|
14,583
|
5,250
|
||||
03/13/08
|
Deposit
|
3,000
|
0.2720
|
0.68
|
0.4080
|
11,029
|
4,500
|
||||
03/18/08
|
Deposit
|
6,000
|
0.2600
|
0.65
|
0.3900
|
23,077
|
9,000
|
03/21/08
|
Deposit
|
5,000
|
0.2600
|
0.65
|
0.3900
|
19,231
|
7,500
|
|||||||
03/21/08
|
Deposit
|
2,000
|
0.2600
|
0.65
|
0.3900
|
7,692
|
3,000
|
|||||||
03/27/08
|
Deposit
|
2,000
|
0.3400
|
0.85
|
0.5100
|
5,882
|
3,000
|
|||||||
03/31/08
|
Deposit
|
2,200
|
0.3000
|
0.75
|
0.4500
|
7,333
|
3,300
|
|||||||
$148,200
|
15,005,495
|
$222,300
|
$222,300
|
|||||||||||
Legend:
|
||||||||||||||
(A)
|
Per
James Andrews CA, o/b indicates adjustment to "opening balance" and does
not represent an actual transaction.
|
|||||||||||||
Accordingly,
figures indicated (positive or negative) and no included in intrinsic
value totals.
|
China
Logistics Group, Inc.
|
||||||||||||||||||||||||||||
Common
Share Conversions
|
||||||||||||||||||||||||||||
Per
Share
|
||||||||||||||||||||||||||||
No.
of Shares converted
|
Fair
|
Conv.
|
Intrinsic
|
Total
|
Reduction
|
|||||||||||||||||||||||
Date
|
Pre-Split
|
Post-Split
|
Value
|
Price
|
Value
|
Intrinsic
Value
|
in
Note
|
|||||||||||||||||||||
2005
|
||||||||||||||||||||||||||||
01/19/05
|
3,600,000 | 90,000 | 0.7600 | 0.0100 | 0.7500 | $ | 2,700,000 | $ | 36,000 | |||||||||||||||||||
03/23/05
|
4,000,000 | 100,000 | 0.7500 | 0.0100 | 0.7400 | 2,960,000 | 40,000 | |||||||||||||||||||||
7,600,000 | 190,000 | 5,660,000 | 76,000 | |||||||||||||||||||||||||
04/22/05
|
4,200,000 | 105,000 | 0.5700 | 0.0100 | 0.5600 | 2,352,000 | 42,000 | |||||||||||||||||||||
06/22/05
|
4,800,000 | 120,000 | 0.5500 | 0.0100 | 0.5400 | 2,592,000 | 48,000 | |||||||||||||||||||||
9,000,000 | 225,000 | 4,944,000 | 90,000 | |||||||||||||||||||||||||
08/15/05
|
6,400,000 | 160,000 | 0.4000 | 0.0100 | 0.3900 | 2,496,000 | 64,000 | |||||||||||||||||||||
6,400,000 | 160,000 | 2,496,000 | 64,000 | |||||||||||||||||||||||||
11/02/05
|
6,500,000 | 162,500 | 0.2500 | 0.0400 | 0.2100 | 1,365,000 | 260,000 | |||||||||||||||||||||
12/19/05
|
2,600,000 | 65,000 | 0.2200 | 0.0800 | 0.1400 | 364,000 | 208,000 | |||||||||||||||||||||
9,100,000 | 227,500 | 1,729,000 | 468,000 | |||||||||||||||||||||||||
32,100,000 | 802,500 | $ | 14,829,000 | $ | 698,000 | |||||||||||||||||||||||
2006
|
||||||||||||||||||||||||||||
01/31/06
|
2,500,000 | 62,500 | 0.2400 | 0.0900 | 0.1500 | $ | 375,000 | $ | 225,000 | |||||||||||||||||||
2,500,000 | 62,500 | 375,000 | 225,000 | |||||||||||||||||||||||||
04/03/06
|
2,700,000 | 67,500 | 0.1900 | 0.0760 | 0.1140 | 307,800 | 205,200 | |||||||||||||||||||||
05/19/06
|
2,700,000 | 67,500 | 0.1700 | 0.0660 | 0.1040 | 280,800 | 178,200 | |||||||||||||||||||||
5,400,000 | 135,000 | 588,600 | 383,400 | |||||||||||||||||||||||||
07/05/06
|
3,000,000 | 75,000 | 0.1600 | 0.0620 | 0.0980 | 294,000 | 186,000 | |||||||||||||||||||||
07/21/06
|
3,600,000 | 90,000 | 0.1700 | 0.0660 | 0.1040 | 374,400 | 237,600 | |||||||||||||||||||||
09/05/06
|
4,500,000 | 112,500 | 0.1400 | 0.0500 | 0.0900 | 405,000 | 225,000 | |||||||||||||||||||||
11,100,000 | 277,500 | 1,073,400 | 648,600 | |||||||||||||||||||||||||
10/13/06
|
200,000 | 5,000 | 0.1000 | 0.0400 | 0.0600 | 12,000 | 8,000 | |||||||||||||||||||||
10/25/06
|
4,500,000 | 112,500 | 0.1000 | 0.0400 | 0.0600 | 270,000 | 180,000 | |||||||||||||||||||||
4,700,000 | 117,500 | 282,000 | 188,000 | |||||||||||||||||||||||||
23,700,000 | 592,500 | $ | 2,319,000 | $ | 1,445,000 | |||||||||||||||||||||||
China
Logistics Group, Inc.
|
||||||||||||||||||||||||||||
Common
Share Conversions
|
||||||||||||||||||||||||||||
Per
Share
|
||||||||||||||||||||||||||||
No.
of Shares converted
|
Fair
|
Conversion
|
Intrinsic
|
Total
|
Reduction
|
|||||||||||||||||||||||
Date
|
Pre-Split
|
Post-Split
|
Value
|
Price
|
Value
|
Intrinsic
Value
|
in
Note
|
|||||||||||||||||||||
2007
|
||||||||||||||||||||||||||||
01/04/07
|
1,700,000 | 42,500 | 0.1000 | 0.0380 | 0.0620 | $ | 105,400 | $ | 64,600 | |||||||||||||||||||
01/18/07
|
5,100,000 | 127,500 | 0.1300 | 0.0500 | 0.0800 | 408,000 | 255,000 | |||||||||||||||||||||
02/23/07
|
5,200,000 | 130,000 | 0.1100 | 0.0420 | 0.0680 | 353,600 | 218,400 | |||||||||||||||||||||
12,000,000 | 300,000 | 867,000 | 538,000 | |||||||||||||||||||||||||
04/03/07
|
5,400,000 | 135,000 | 0.0800 | 0.0320 | 0.0480 | 259,200 | 172,800 | |||||||||||||||||||||
04/20/07
|
5,500,000 | 137,500 | 0.0800 | 0.0328 | 0.0472 | 259,600 | 180,400 | |||||||||||||||||||||
05/23/07
|
5,700,000 | 142,500 | 0.0700 | 0.0276 | 0.0424 | 241,680 | 157,320 | |||||||||||||||||||||
06/15/07
|
5,000,000 | 125,000 | 0.0600 | 0.0240 | 0.0360 | 180,000 | 120,000 | |||||||||||||||||||||
21,600,000 | 540,000 | 940,480 | 630,520 | |||||||||||||||||||||||||
07/10/07
|
6,200,000 | 155,000 | 0.0600 | 0.0240 | 0.0360 | 223,200 | 148,800 | |||||||||||||||||||||
08/03/08
|
6,500,000 | 162,500 | 0.0500 | 0.0180 | 0.0320 | 208,000 | 117,000 | |||||||||||||||||||||
08/21/07
|
7,500,000 | 187,500 | 0.0400 | 0.0156 | 0.0244 | 183,000 | 117,000 | |||||||||||||||||||||
09/06/07
|
8,000,000 | 200,000 | 0.0400 | 0.0150 | 0.0250 | 200,000 | 120,000 | |||||||||||||||||||||
28,200,000 | 705,000 | 814,200 | 502,800 | |||||||||||||||||||||||||
10/24/07
|
6,000,000 | 150,000 | 0.0300 | 0.0100 | 0.0200 | 120,000 | 60,000 | |||||||||||||||||||||
12/04/07
|
2,000,000 | 50,000 | 0.0200 | 0.0066 | 0.0134 | 26,800 | 13,200 | |||||||||||||||||||||
12/14/07
|
2,000,000 | 50,000 | 0.0300 | 0.0036 | 0.0264 | 52,800 | 7,200 | |||||||||||||||||||||
10,000,000 | 250,000 | 199,600 | 80,400 | |||||||||||||||||||||||||
71,800,000 | 1,795,000 | $ | 2,821,280 | $ | 1,751,720 | |||||||||||||||||||||||
2008
|
||||||||||||||||||||||||||||
03/20/08
|
2,864,606 | N/A | 0.6500 | 0.8802 | (0.2302 | ) | $ | (659,432 | ) | $ | 2,521,379 | |||||||||||||||||