[X]
|
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934
|
|
|
|
For
the quarterly period ended March
31,
2007
|
|
|
[
]
|
Transition
Report pursuant to 13 or 15(d) of the Securities Exchange Act of
1934
|
|
|
|
For
the transition period __________
to __________
|
|
|
|
Commission
File Number: 000-30653
|
Nevada
|
80-0068489
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
12202
North Scottsdale
Road, Phoenix, AZ 85054
|
(Address
of principal executive offices)
|
949
851-1069
|
(Issuer’s
telephone number)
|
_______________________________________________________________
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
|
Page
|
|
PART
I - FINANCIAL
INFORMATION
|
||
PART
II - OTHER
INFORMATION
|
||
ASSETS
|
|
|
|
|
|
Properties,
net of accumulated depreciation of $116,376
|
$
|
1,524,231
|
Cash
and cash equivalents
|
|
2,752
|
Prepaid
expenses
|
|
6,249
|
Restricted
cash
|
|
72,432
|
Asset
held for sale
|
|
17,513
|
Other
assets
|
|
1,696
|
Total
Assets
|
$
|
1,624,874
|
|
|
|
LIABILITIES
AND STOCKHOLDERS'
DEFICIT
|
|
|
|
|
|
Mortgages
payable
|
$
|
1,136,207
|
Mortgages
payable, related parties
|
|
138,630
|
Notes
payable, related parties
|
|
3,275
|
Interest
payable
|
|
47,371
|
Payroll
liabilities
|
|
22,607
|
Accounts
payable, accrued expenses and other liabilities
|
|
212,800
|
Total
Liabilities
|
|
1,560,890
|
|
|
|
Minority
Interest
|
|
84,275
|
|
|
|
STOCKHOLDERS'
DEFICIT
|
|
|
|
|
|
Series
A Preferred Stock, 375,000 shares authorized, $0.01 par value,
355,978
shares issued & outstanding
|
|
3,559
|
Series
B Preferred Stock, 1,000,000 shares authorized, $0.01 par value,
8,044
shares issued & outstanding
|
|
80
|
Series
C Preferred Stock, 1,125,000 shares authorized, $0.01 par value,
0 shares
issued & outstanding
|
|
-
|
Common
Stock, 100,000,000 shares authorized, $0.001 par value, 2,896,820
shares
issued and outstanding
|
|
2,897
|
Paid
In Capital
|
|
8,812,272
|
Unissued
shares
|
|
5,830
|
Accumulated
Deficit
|
|
(8,844,931)
|
Total
Stockholders'
Deficit
|
|
(20,291)
|
Total
Liabilities and
Stockholder's Deficit
|
$
|
1,624,874
|
|
For
the three month periods
ended
March
31,
|
||||
|
2007
|
|
2006
|
||
Net
revenues
|
|
|
|
||
Rental
income
|
$
|
73,985
|
|
$
|
76,940
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
General
and administrative expenses
|
|
151,752
|
|
|
247,568
|
Operating
loss
|
|
(77,767)
|
|
|
(170,628)
|
|
|
|
|
|
|
Other
income (expenses)
|
|
|
|
|
|
Interest
expense
|
|
(34,434)
|
|
|
(37,369)
|
Interest
income
|
|
144
|
|
|
143
|
Minority
interest
|
|
7,460
|
|
|
5,336
|
Gain
on settlement of debt
|
|
9,998
|
|
|
-
|
Others
|
|
(3,305)
|
|
|
134,318
|
Total
other income (expenses)
|
|
(20,136)
|
|
|
102,428
|
|
|
|
|
|
|
Loss
from continued operation
|
|
(97,903)
|
|
|
(68,200)
|
|
|
|
|
|
|
Loss
from discontinued operation
|
|
(6,031)
|
|
|
-
|
Net
loss
|
$
|
(103,934)
|
|
$
|
(68,200)
|
|
|
|
|
|
|
Net
income (loss) per share, continuing operations
|
$
|
(0.03)
|
|
$
|
(0.00)
|
Net
income (loss) per share, discontinued operations
|
$
|
(0.00)
|
|
$
|
-
|
Basic
earnings (loss) per common share
|
$
|
(0.04)
|
|
$
|
(0.02)
|
*Basic
and diluted weight average shares
|
|
2,896,820
|
|
|
2,896,820
|
|
|
|
|
|
|
|
|
|
|
|
|
*Basic
and diluted weighted average number of shares are same for
the period
ended March 31, 2006 due to its anti-dilutive
nature
|
|
For
the three month periods
ended
March
31,
|
||||
|
2007
|
|
2006
|
||
Cash
flows from operating
activities:
|
|
|
|
||
Net
loss
|
$
|
(103,934)
|
|
$
|
(68,200)
|
Adjustment
to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
Depreciation
and Amortization
|
|
7,430
|
|
|
10,646
|
Bad
debt expense
|
|
(1,449)
|
|
|
-
|
Minority
Interest
|
|
(7,460)
|
|
|
(5,336)
|
Shares
cancelled
|
|
-
|
|
|
(11,250)
|
Loss
from discontinued operations
|
|
6,031
|
|
|
-
|
Gain
on settlement of debt
|
|
(9,998)
|
|
|
(134,318)
|
Increase
(decrease) in assets and liabilities
|
|
|
|
|
|
Receivables
|
|
-
|
|
|
1,164
|
Note
Receivable
|
|
-
|
|
|
32,277
|
Accounts
payable and other payables
|
|
81,649
|
|
|
(6,140)
|
Accrued
interest added to notes payable
|
|
7,938
|
|
|
8,507
|
Payroll
liabilities
|
|
19,142
|
|
|
(910)
|
Prepaid
Expenses and other assets
|
|
(4,658)
|
|
|
598
|
Net
cash used in operating activities
|
|
(5,310)
|
|
|
(172,963)
|
|
|
|
|
|
|
Cash
flows from investing
activities:
|
|
|
|
|
|
Investment
in real estate
|
|
-
|
|
|
(200,000)
|
Increase
in restricted cash
|
|
144
|
|
|
-
|
Net
cash provided by (used in) investing activities
|
|
144
|
|
|
(200,000)
|
|
|
|
|
|
|
Cash
flows from financing
activities:
|
|
|
|
|
|
Payments
on notes payable - related party
|
|
-
|
|
|
(25,000)
|
Payments
on mortgage payable
|
|
(4,967)
|
|
|
(5,220)
|
Net
cash used in financing activities
|
|
(4,967)
|
|
|
(30,220)
|
|
|
|
|
|
|
Net
decrease in cash & cash equivalent
|
|
(10,133)
|
|
|
(403,183)
|
|
|
|
|
|
|
Cash
and cash equilvalent, beginning period
|
|
12,885
|
|
|
1,230,404
|
|
|
|
|
|
|
Cash
and cash equalivent, end of period
|
$
|
2,752
|
|
$
|
827,221
|
|
|
|
|
|
|
Supplemental
disclosures:
|
|
|
|
|
|
Cash
paid for interest
|
$
|
26,495
|
|
$
|
37,369
|
Cash
paid for income tax
|
$
|
-
|
|
$
|
-
|
|
|
|
Estimated
Life
|
||
Buildings
and improvements
|
$
|
1,648,037
|
|
|
39
years
|
Less
accumulated depreciation
|
|
(123,806)
|
|
|
|
|
$
|
1,524,231
|
|
|
|
Mortgage
note, bearing interest at 11.5%, due on June 25, 2007, secured
by
1st
trust deed on Katella Center
|
$
|
370,000
|
Mortgage
note, bearing interest at the “1 year constant maturity treasury rate”
plus 3.5%, adjusting annually, currently 8.0%, principal and interest
monthly, maturing February 2, 2013, secured by 1st
trust deed on 5030 Campus
|
|
656,207
|
Mortgage
note, bearing interest at 8%, due on Feb. 4, 2008, secured by
2nd
trust deed on 5030 Campus
|
|
110,000
|
Total
mortgages payable
|
$
|
1,136,207
|
Mortgage
note, bearing interest at 8%, due on Feb. 17, 2007, secured by
5030 Campus
Drive
|
$
|
67,000
|
Mortgage
note, bearing interest at 8%, due on Dec. 31, 2006, secured by
3rd
trust deed on 5030 Campus
|
|
71,630
|
Total
mortgages payable- related parties
|
$
|
138,630
|
Date
|
Number
of
Warrants
|
Exercise
Price
|
Expiration
Date
|
April
4, 2005
|
400,000
|
Range
from $0.50 to $2.00
|
April
4, 2010
|
|
Warrants
Outstanding
|
|
Aggregate
Intrinsic
Value
|
||
Outstanding
at December 31, 2006
|
|
400,000
|
|
$
|
-
|
Granted
|
|
-
|
|
|
|
Forfeited
|
|
-
|
|
|
|
Exercised
|
|
-
|
|
|
|
Outstanding
at March 31, 2007
|
|
400,000
|
|
$
|
-
|
Outstanding
Warrants
|
|
Exercisable
Warrants
|
||||
Exercise
Price
|
Number
|
Remaining
Contractual
Life
|
|
Weighted
Average
Exercise
Price
|
Number
|
Weighted
Average
Exercise
Price
|
$
0.50 - $2.00
|
400,000
|
3
years
|
|
$
1.25
|
75,000
|
$1.25
|
|
3rd
Party Lease Obligation
|
|
Related
Party Debt
|
|
3rd
Party Debt
|
|
Officer
Salaries
|
|
Total
|
|||||
2007
|
|
72,650
|
|
|
67,000
|
|
|
370,000
|
|
|
21,000
|
|
|
530,650
|
2008
|
|
92,472
|
|
|
-
|
|
|
110,000
|
|
|
-
|
|
|
202,472
|
2009
|
|
92,472
|
|
|
-
|
|
|
22,764
|
|
|
-
|
|
|
115,236
|
2010
|
|
92,472
|
|
|
-
|
|
|
22,764
|
|
|
-
|
|
|
115,236
|
2011
|
|
92,472
|
|
|
-
|
|
|
22,764
|
|
|
-
|
|
|
115,236
|
|
$
|
350,066
|
|
$
|
67,000
|
|
$
|
525,528
|
|
$
|
21,000
|
|
$
|
963,594
|
1.
|
a
significant negative industry or economic trend;
|
2.
|
a
significant underperformance relative to historical or projected
future
operation results; and
|
3.
|
a
significant change in the manner in which the asset is used.
|
Exhibit
Number
|
Description
of
Exhibit
|
|
Secured
Diversified Investment,
Ltd.
|
|
|
Date:
|
January
22, 2008
|
|
|
|
By: /s/ Munjit
Johal
Munjit Johal
Title: Chief
Executive Officer, Chief Financial Officer and
Director
|