Back to GetFilings.com



UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

(Mark One)

[ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 for the Period ended December 31, 2003

OR
 
[   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___________ to ___________ Commission File No. 0-3689

NRG INCORPORATED
(Exact name of registrant as specified in its charter)

Delaware
(State of other jurisdiction of incorporation or organization)

23-1682488
(I.R.S. Employer Identification No.)

4433 W. Touhy Ave.,
Suite 310,
    Lincolnwood, IL    

(Address of principal executive offices)


60712
(Zip Code)

Registrant's telephone number, including area code:   (847) 568-9246

Securities registered pursuant to Section 12(b) of the Act:

TITLE OF EACH CLASS     NAME OF EACH EXCHANGE ON WHICH REGISTERED    
             None                                   Not applicable  

Securities registered pursuant to Section 12(g) of the Act:
COMMON STOCK, PAR VALUE $.10 PER SHARE
(Title of class)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes    [ X  ] No    [   ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.    [ X ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).

Yes    [   ] No    [ X  ]

State the aggregate market value of the voting stock held by non-affiliates of the Registrant as of March 31, 2003: $58,926 (estimated).

Class     Outstanding at March 1, 2004    


Common Stock, $.1 par value   255,311 shares  

1


PART I


ITEM 1.      DESCRIPTION OF BUSINESS

        NRG is a majority-owned subsidiary of Telco Capital Corporation (“Telco”). In prior years all excess cash was loaned to Telco, payable on demand, as more fully described in Note C of the Notes to Consolidated Financial Statements.

        The Company’s business activities (or investments) during the past five years are as follows:

ENERGY-RELATED ACTIVITIES

    (i)        ENERGY GENERATION FROM SOLID WASTE. During 1975 and prior, the Company developed a unique system for collecting energy from sanitary landfills. In its present application the system involved drilling wells for the extraction of methane from specially selected landfill sites. At present, there are several plants in actual production. However, during the past five years the Company’s interest in such activities was limited to a net profits participation in plants operated be GSF Energy, Inc. (“GSF”), a subsidiary of Air Products and chemicals, Inc. Under the net profit participation, the Company was entitled to receive certain specified percentages of the net profits realized by GSF plus a return of certain previously paid-in capital. No payments were received in the last five years. In December1994, the Company’s remaining interest in this activity was purchased by GSF. As a part of the transaction each party released the other from all future claims under the participation agreement and NRG received $75,000.

        Any revenues realized by the Company from the arrangement with GSF were subject to the cash receipts participation rights of TELCO, as described in Note B of the Notes to Consolidated Financial Statements contained herein.

    (ii)        MINING ACTIVITIES. Until May, 1995, the Company held interest in mining claims located in the State of Arizona, containing types of zeolite, known as chabazite, a crystalline absorbent filtering substance determined to have various gas filtration and other unique applications, including agriculture feed, odor absorption and fertilizers. No revenues were received from this activity during the last five years.

        Although the Company has sizeable estimates of zeolite reserves – approximately 132,000 tons of high-grade chabazite and over 1,300,000 tons of lower grade material – the Company lacks the financial resources to actively pursue the market development of this material. The Company is also subject to strong competition from both other grades of natural zeolite and synthetic zeolites marketed by competitors of the Company. The mining claims are on government-owned land and consist of 15 claims encompassing a total of 300 acres.

        In May, 1995, the Company sold its mining rights in exchange for a future royalty of $2.00 per ton of zeolite mined, however, there is no assurance that the purchaser will be able to sell any significant amounts of zeolite. The purchaser, who owns other mining rights in the same area, will absorb all costs of maintaining the claims and will attempt to develop the market for this type of zeolite. The Company retained ownership of approximately 20 acres of land in close proximity to the mining claims.

2


INVESTMENT IN AFFILIATED COMPANY

        The Company owned 20,000 shares (representing approximately 1.4% of all outstanding shares) of Wisconsin Real Estate Investment Trust (“WREIT”). Hickory Furniture Company, a majority owned subsidiary of Telco, owned the majority of the outstanding stock of WREIT. The Company’s shares were purchased in 1980 at cost of $93,836. The Company used the equity method of accounting for this investment which had a book value of $-0- as the Company’s share of WREIT losses had exceeded the original cost. WREIT was dissolved by operation of law in April, 1996 with no distribution to shareholders.

EMPLOYEES

        The Company has not had any employees since 1989.


ITEM 2.      DESCRIPTION OF PROPERTIES

        The Company has no plants or other materially important physical properties, except the property described below.

        Reference is made to Item (b) (ii) regarding ownership of certain mining rights (which were sold in 1995) and 20 acres of land in Arizona. Revenues generated from these assets are subject to the cash receipts participation rights of TELCO.


ITEM 3.      LEGAL PROCEEDING

        There are no known legal proceedings to which the Company or any of its subsidiaries is subject, except as follows.

        The Secretary of State of Delaware has proclaimed the certificate of incorporation of the Company to be forfeited for nonpayment of franchise tax and fees. The Company has no corporate powers until the fees, aggregating approximately $2,300 have been paid and the appropriate corporate reports have been filed.


ITEM 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

        None.



PART II

ITEM 5.      MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED SECURITY OLDER MATTERS

        NRG’s common shares are traded through brokers who have registered with the National Association of Securities Dealers to make a market in these shares. The following table sets forth for the periods indicated the range of high and low bid prices as reported by the primary market maker, Mesirow Financial. These quotations do not reflect retail mark-ups, markdowns or commissions and do not represent actual transactions. There is no significant trading market for NRG common stock.

3


Bid Prices
LOW                    HIGH
     All Quarters 2002     No Known Trades    
     All Quarters 2003   No Known Trades  
  


3.    Approximate number of shareholders

         December 31, 2003               607

4.     Dividends

        There are no restrictions on the payment of dividends, but the Company has never paid dividends and has no plans for paying dividends in the foreseeable future.

5.     Number of shares authorized and outstanding

A.   Common Stock $.10 par value      
        -Authorized    15,000,000  
        -Outstanding (new shares)    255,311 *


*    In December 1983, the Company’s Board of Directors approved a reverse stock split, effective as of the close business of December 19, 1983 pursuant to which one new share of common stock, par value $.10 per share, was issued for every 20 shares of old common stock, par value $.005 per share, then outstanding. No other changes in the attributes of the common shares were made.

        The Company undertook to repurchase fractional shares resulting from the implementation of the reverse stock split at the rate of $.25 for each old share. Through oversight, certain of the corporate actions necessary to implement fully the reverse stock split have not yet been competed; however, the Company intends to complete the action as soon as practicable. All comments relating to common shares have been adjusted to reflect the full implementation of the reverse stock split. Since December 19, 1983 no matters have been submitted to the Company’s stockholders for their approval, nor has the Company taken any action requiring the submission of any matter to the stockholders for approval.

        After giving consideration to the Company’s commitment to purchase all fractional shares resulting from the reverse stock split, the Company has 255,311 new shares of stock outstanding. As of December 31, 1996, 305,619 new shares (including 50,518 new shares held in treasury) were issued, which represents a 100% conversion of old shares into new shares.

4


ITEM 6.     SELECTED FINANCIAL DATA


YEAR ENDED DECEMBER
2003
2002
2001
2000
Revenues     $-0-   $-0-   $-0-   $-0-  
Loss    (29,000 )  (29,000 )  (29,000 )  (29,000 )
Net loss    (29,000 )  (29,000 )  (29,000 )  (29,000 )
Total Assets                                              (a)    2,489    2,489    2,489    2,489  
Per Common Share:  
    Loss   $ (.11 ) $ (.11 ) $ (.11 ) $ (.11 )

(a)     See Note C of Notes to Consolidated financial Statements


ITEM 7.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS OPERATING RESULTS

        The Company reported a net loss of $(29,000) ($.11 per share) in 2003 compared to $(29,000) ($.11 per share) in 2002 and 2001, respectively. In May, 1995 the Company sold its mining rights in exchange for future royalty of $2.00 per ton of zeolite mined, however, there is no assurance that the purchaser will be able to sell any significant amount of zeolite. General and administrative expenses were $29,000, in 2003, 2002 and 2001 respectively. These amounts include fees of $29,000, charged by Telco and Hickory for management services (accounting, shareholder services, legal, etc.) provided.

LIQUIDITY AND CAPITAL RESOURCES

        The Company has no cash generating activities. Substantially all the Company’s cash surpluses were loaned in 1980‘s to its major stockholder, TELCO, in the form of a demand note carrying interest at the rate of 2% over prime. This note had a balance of $1,523,441 as of December 31, 2003, December 31, 2002 and December 31, 2001. Through January 1994, administrative expenses of NRG were paid for by Telco and charged against the note and management service fees from Telco were also charged against the note. Interest income was not received in cash during the last years. No schedule for payment of the amounts advances has been established and no significant collection on the amount due, including interest, are anticipated within the next year. Because of the uncertainty as to the period for recovery that exists due to the illiquidity of Telco, at December 31, 1991 the Company classified the loan with stockholders’ equity and effective January 1, 1992 suspended recognition of interest in its financial statements with respect to the loan. The receivable balance includes accrued interest receivable of $455,879. At December 31, 2003, interest earned but not accrued was an additional $3,555,000.

5


        Effective February 1994, the administrative expenses and management services were paid for/provided by Hickory. As of December 31, 2003, NRG owes Hickory $229,737 for administrative expenses and management service fees.

        The Company has current liabilities of $2,154 along with a liability to Telco of $1,805, which is payable only from actual future cash receipts realized by the Company from the sale of vacant land.

        The Company has no plans for capital expenditures or borrowing funds.


ITEM 8.      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

        The response to Item 8 is submitted on pages 12 to 20 of this report. Pursuant to Regulation S-X Rule 3-11 of the Securities Exchange Act of 1934 NRG met the definition of an inactive entity in 2003, 2002, and 2001. Therefore, its financial statements for those years are unaudited.


ITEM 9.      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

         None.



PART III

ITEM 10.      DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANTS

        The following sets forth the names and ages of all directors and executive officers of the registrant, all positions and offices with the registrant held by each such person and the year in which each such person was first elected a director of the registrant. Directors of the registrant are elected to serve until their successors have been elected and qualified.

Year First
Became
Positions and Offices with NRG Inc.
and Business Experience
NAME
AGE
DIRECTOR
DURING LAST FIVE YEARS
Clyde Wm. Engle      61   1979     Chairman of the Board of Directors
  and Chief Executive Officer of NRG, Inc.
   


        Chairman of the Board of Directors and Chief Executive Officer of TELCO; Chairman of the Board and President of RDIS Corporation; General Partner of Sierra Associates, itself the General Partner of Sierra Capital Group (an investment partnership); Chairman of the Board and Chief Executive Officer of Lincolnwood Bancorp Inc. (a one-bank holding company), and Chairman of the Board of its subsidiary, Bank of Lincolnwood; Chairman, Chief Executive Officer and Director of Hickory Furniture Company; Director of Wellco Enterprises, inc. (until December, 1995); Director and Chairman of Alba-Waldensian, Inc. (until May, 1999); Director and Chief Executive Officer (since July 1, 1992) of Indiana Financial Investors, Inc.; Chairman of the Board of Directors and Chief Executive Officer of Sunstates Corporation; Director of Rocky Mountain Chocolate Factory, Inc. (since May, 1999).

6


(1)     The following information is provided voluntarily by Mr. Engle although it is not deemed material information, as it is not deem material information as that term is used in Item 401 of Regulation S-K. Mr. Engle is the subject of Cease and Desist Order dated October 7, 1993, issued by the Securities and Exchange Commission (the Commission), requiring Mr. Engle and certain of his affiliated companies to permanently cease and desist from committing any further violations of Section 16(a) of the Securities Exchange Act of 1934 as amended, and the rules promulgated thereunder, which requires monthly and other periodic reports of transactions in certain securities. The Commission found some of the reports of such transactions to have been filed delinquently although many of these transactions were between affiliated entities or had been publicly reported in other reports filed with the Commission or had been otherwise publicly announced.

        COMPLIANCE WITH SECTION 16(a) OF SECURITIES EXCHANGE ACT OF 1934

        No Forms 3 and 4 have been filed and no Forms 5 have been furnished to the Company during the fiscal year ended December 31, 2003. To the best of the Company’s knowledge, no person who was a director, officer or beneficial owner of more than ten percent of any class of equity securities of the Company (a reporting person), failed to file on a timely basis reports required by Section 16(a) of the Securities Exchange Act of 1934 during the most recent fiscal year.



ITEM 11.      EXECUTIVE COMPENSATION

(a)      No officer received compensation during 1995-2003

(b) No director received compensation during 1995-2003


ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        The following table shows the name, address, relationship to the Company, and record and beneficial ownership, as of March 1, 2004, of each person known to the Company to be either the record or beneficial owner of more that five percent (5%) of its outstanding, $.10 par value, common stock:

Name, Address, and Company
Affiliation of Beneficial
OWNER

Amount and Nature
of Beneficial
OWNERSHIP

Percent of Class
OUTSTANDING (1)

           
Clyde Wm. Engle, Director (2)
               And
RDIS Corp., and TELCO
Suite 310, 4433 W. Touhy Avenue
Lincolnwood, IL 60712
     216,027
(of record and
   beneficially)
    84.62(2)  
         
All officers and directors
as a group (three persons)
      216,027
(beneficially)
    84.62



7


NOTE (1)

        At March 1, 2004 the Company has 255,311 shares of new common stock outstanding (excluding 50,518 shares held in treasury), after consideration of the implementation of a 1 for 20 reverse stock split authorized by the Company’s Board of Directors on December 19, 1983, and subsequent purchase of related fractional shares by the Company.


NOTE (2)

    Mr.        Clyde Wm. Engle, who is a director of the Company, is the Chairman of the Board of directors of RDIS Corporation (“RDIS”) and is the beneficial owner of in excess of 50% of the outstanding common stock of RDIS. RDIS presently owns 100% of the outstanding common stock of TELCO. Mr. Engle is Chairman of the Board and Chief Executive Officer of TELCO. As of March 1, 2004, TELCO owned beneficially 84.62% of the Company’s common stock.


ITEM 13.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        In December 1979 TELCO and the Company entered into a certain cash receipts participation arrangement. Under this arrangement, which was principally to compromise certain indebtedness owed by the Company, TELCO will receive 75% of the cash receipts realized by the Company from specific enumerated areas of activity, until such time as the total amount realized by TELCO is $992,853. Thereafter TELCO will receive 25% of any further cash receipts realized by the Company from the indicated areas of activity. The cumulative payments since 1979 have amounted to $785,060.

        See discussion of investment in affiliated company under Description of Business. See discussion of balances due to and from affiliates in Management Discussion and in Note C of the Notes to Consolidated Financial Statements.

        All transactions with affiliates are done on terms as fair as those that would exist for transactions with non-affiliates.


ITEM 14.      CONTROLS AND PROCEDURES

        The Chairman and Chief Executive and Chief Financial Officer of the Company (its principal executive officer and principal financial officer) have evaluated the Company’s disclosure controls and procedures (as defined in Exchange Act Rules 13a-14(c) and 15d-14(c)) as of a date within 90 days of the date of the filing of this Report on Form 10-K. Based upon that evaluation, he has concluded that the Company’s disclosure controls and procedures are effective in timely alerting him to material information required to be included in the Company’s periodic SEC filings relating to the Company (including its consolidated subsidiaries). There were no significant changes in the Company’s internal controls, or in other factors that could significantly affect these controls, subsequent to the date of such evaluation.



8


PART IV

ITEM 15.      EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)     LIST OF DOCUMENTS FILED AS PART OF THIS REPORT

  (1) Financial Statements and (2) Financial Statement Schedules - The response to this portion of Item 14 is submitted on page 12 to 20 as a separate section of this report.

  (3) Exhibits - - Exhibit 21, Subsidiaries of the Registrant Exhibit 22, Financial Data Schedule

(b) REPORTS ON FORM 8-K
None

(c) EXHIBIT - -  Exhibit 21, Subsidiaries of the Registrant
                     Exhibit 22, Financial Data Schedule
                     Exhibit 32, Certification Pursuant to Section 1350 of Chapter 63
                               of Title 18 of the United States Code

(d) FINANCIAL STATEMENT SCHEDULES

All schedules for which provision is made in the applicable accounting regulation of the Securities and Exchange Commission are not required under the related instructions or the required information is included in the Consolidated Financial Statements and notes thereto and therefore have been omitted.

9


SIGNATURES

        Pursuant to the requirements of Section 13 of 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



NRG INCORPORATED


   By:    /s/  CLYDE WM. ENGLE
Chairman, Chief Executive
Officer and Director
         
   Date:    March 29, 2004


        Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dated indicated.

  
   By:    /s/  CLYDE WM. ENGLE
Clyde Wm. Engle
Chairman, Board of Directors,
Chief Executive, Financial and
Accounting Officer
         
   Date:    March 29, 2004




10


CERTIFICATION OF CHIEF EXECUTIVE AND CHIEF FINANCIAL OFFICER

I, Clyde Wm. Engle, certify that:

    1.        I have reviewed this annual report on Form 10-K of NRG, Incorporated;

    2.        Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;

    3.        Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;

    4.        The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

  a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
  b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the “Evaluation Date”); and

  c) presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

    5.        The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

  a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

  b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

    6.        The registrant’s other certifying officers and I have indicated in this annual report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.



Date:  March 29, 2004      
      /s/  CLYDE WM. ENGLE
Clyde Wm. Engle
Chief Executive and Financial Officer


11


Annual Report on form 10-K

Item 8, Item 14 (a) (1) and (2), and Item 14 (d)

List of Financial Statements and Financial Statement Schedules

Financial Statements

Year Ended December 31, 2003





12


NRG INCORPORATED

Lincolnwood, Illinois






FORM 10-K ITEM 15 (a) (1) AND (2)

NRG INCPORATED

List of Financial Statements and Financial Statement Schedules

The following consolidated financial statements of the Registrant are included in Item 8:

          Consolidated Financial Statements of NRG incorporated:

Consolidated Balance Sheets-        
     December 31, 2003 and December 31, 2002 ......................    12  
Consolidated Statements of Operations - Years Ended        
     December 31, 2003, 2002, 2001 ..........................................      13  
Consolidated Statements of Changes in Stockholder's Equity        
     Years Ended December 31, 2003, 2002, 2001 ....................       14  
Consolidated Statements of Cash Flows - Years Ended        
     December 31, 2003, 2002, 2001 ...........................................       15  
Notes to Consolidated Financial Statements .......................       16  
           


All schedules for which provision is made in the applicable accounting regulation of the Securities and Exchange Commission are not required under the related instructions or the required information is included in the Consolidated Financial Statements and notes thereto and therefore have been omitted.

Pursuant to Regulation S-X Rule 3-11 of the Securities Exchange Act of 1934, NRG has met the definition of an inactive entity in 2003, 2002, and 2001. Therefore its 2003, 2002 and 2001 financial statements are unaudited.




13


NRG INCORPORATED

Consolidated Balance Sheets
(Unaudited)


December 31,
2003

December 31,
2002

             ASSETS    
     
        Cash     $ 81   $ 81  
        Other assets       2,408     2,408  


               2,408     2,408  


     
LIABILITIES AND STOCKHOLDERS' EQUITY            
     
             LIABILITIES    
     
        Accounts payable and accrued expenses       2,154     2,154  
        Payable to affiliates    229,737    200,737  
        Estimated amount payable to stockholder    1,805    1,805  


             Total liabilities     233,696    204,696  


STOCKHOLDERS' EQUITY   
     
        Common stock, par value $.10 per share-  
         authorized 15,000,000 shares; issued,  
         including shares held in treasury,  
           305,829 shares    30,583    30,583  
       Additional paid-in capital    4,541,845    4,541,845  
       Retained earnings (deficit)    (2,721,335 )  (2,692,335 )
       Treasury stock, at cost - 50,518 shares    (102,980 )  (102,980 )


            Total stockholders' equity     1,748,113    1,777,113  


       Less receivable from majority  
         stockholder    (1,979,320 )  (1,979,320 )


      $ 2,489   $ 2,489  




See notes to consolidated financial statements

14


NRG INCORPORATED

Consolidated Statements of Operations
(Unaudited)



YEAR ENDED DECEMBER 31,
2003
2002
2001
REVENUES:     $ --   $ --   $ --  



    --   --   $ --  



EXPENSES:  
  General and administrative    29,000    29,000    29,000  



     (29,000 )  (29,000 )  (29,000 )



NET LOSS    (29,000 )  (29,000 )  (29,000 )



PER SHARE INFORMATION  
   Weighted average number of  
   Common shares outstanding    255,311    255,311    255,311  



Net Loss   $ (.11 ) $ (.11 ) $ (.11 )





See notes to consolidated financial statements

15


NRG INCORPORATED

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDER’S EQUITY
(UNAUDITED)

Common
Shares

Stock
Amount

Additional
Paid-in
Capital

Retained
Earnings
(DEFICIT)

Treasury
Shares

Stock
Amount

Balance at Dec 31, 2001     $ 305,829   $ 30,583   $ 4,541,845   $ (2,663,335 ) $ 50,518   $ (102,980 )
                               
     Net Loss                   (29,000 )      






Balance at Dec 31, 2002   $ 305,829   $ 30,583   $ 4,541,845   $ (2,692,335 ) $ 50,518