| Quantum Bit Induction Technology, Inc. | |||||||||||
| Balance Sheet Prev Year Comparison | |||||||||||
| As of December 31, 2005 | |||||||||||
| Dec 31, 05 | Dec 31, 04 | $ Change | % Change | ||||||||
| ASSETS | |||||||||||
| Current Assets | |||||||||||
| Checking/Savings | |||||||||||
| Capital OneBank | |||||||||||
| Operations | 13,690.25 | 1,588.48 | 12,101.77 | 761.85% | |||||||
| - Savings | 23,727.41 | 301.19 | 23,426.22 | 7,777.89% | |||||||
| - LOC | 4,102.25 | -5,600.00 | 9,702.25 | -173.25% | |||||||
| - President | 4,305.35 | 333.07 | 3,972.28 | 1,192.63% | |||||||
| Total Capital OneBank | 45,825.26 | -3,377.26 | 49,202.52 | -1,456.88% | |||||||
| Hibernia - DBA - PTA | 3,770.15 | 4,480.85 | -710.70 | -15.86% | |||||||
| Paypal | 20,295.29 | 5,237.05 | 15,058.24 | 287.53% | |||||||
| Wein Securities | 250.00 | 250.00 | 0.00 | 0.0% | |||||||
| Cash E - Trade | 10,066.58 | 2,738.25 | 7,328.33 | 267.63% | |||||||
| Total Checking/Savings | 80,207.28 | 9,328.89 | 70,878.39 | 759.77% | |||||||
| Other Current Assets | |||||||||||
| Stock Purchase | 671,279.49 | 1,000.00 | 670,279.49 | 67,027.95% | |||||||
| Loan - Chad Reed | 0.00 | 250.00 | -250.00 | -100.0% | |||||||
| Loan - Tom Neer | 0.00 | 800.00 | -800.00 | -100.0% | |||||||
| Loan - PTA | 6,100.00 | 6,100.00 | 0.00 | 0.0% | |||||||
| Hibernia Investment account | 61,530.07 | 19,000.00 | 42,530.07 | 223.84% | |||||||
| Treasury Stock | 8,750.00 | 8,750.00 | 0.00 | 0.0% | |||||||
| Short Term Investments | |||||||||||
| MPH | 465.00 | 0.00 | 465.00 | 100.0% | |||||||
| Short Term Investments - Other | 10,800.33 | 10,800.33 | 0.00 | 0.0% | |||||||
| Total Short Term Investments | 11,265.33 | 10,800.33 | 465.00 | 4.31% | |||||||
| Petty cash | 35,811.78 | 18,816.96 | 16,994.82 | 90.32% | |||||||
| Total Other Current Assets | 794,736.67 | 65,517.29 | 729,219.38 | 1,113.02% | |||||||
| Total Current Assets | 874,943.95 | 74,846.18 | 800,097.77 | 1,068.99% | |||||||
| Fixed Assets | |||||||||||
| Equipment | |||||||||||
| Accumulated depreciation | -587.00 | -587.00 | 0.00 | 0.0% | |||||||
| Equipment - Other | 4,647.28 | 4,647.28 | 0.00 | 0.0% | |||||||
| Total Equipment | 4,060.28 | 4,060.28 | 0.00 | 0.0% | |||||||
| Software | 1,984.08 | 1,984.08 | 0.00 | 0.0% | |||||||
| Total Fixed Assets | 6,044.36 | 6,044.36 | 0.00 | 0.0% | |||||||
| Other Assets | |||||||||||
| Receivable - Investment | 1,987.00 | 1,737.00 | 250.00 | 14.39% | |||||||
| New Utopia Land | -2,100.00 | -2,100.00 | 0.00 | 0.0% | |||||||
| Total Other Assets | -113.00 | -363.00 | 250.00 | -68.87% | |||||||
| TOTAL ASSETS | 880,875.31 | 80,527.54 | 800,347.77 | 993.88% | |||||||
| LIABILITIES & EQUITY | |||||||||||
| Liabilities | |||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | |||||||||||
| Accounts Payable | 22,133.60 | 23,212.48 | -1,078.88 | -4.65% | |||||||
| Total Accounts Payable | 22,133.60 | 23,212.48 | -1,078.88 | -4.65% | |||||||
| Credit Cards | |||||||||||
| American Express | 3,455.07 | 3,455.07 | 0.00 | 0.0% | |||||||
| Total Credit Cards | 3,455.07 | 3,455.07 | 0.00 | 0.0% | |||||||
| Other Current Liabilities | |||||||||||
| Loan - Chris Hymel | 376.00 | 376.00 | 0.00 | 0.0% | |||||||
| Loan - Peter McCain | 100,000.00 | 0.00 | 100,000.00 | 100.0% | |||||||
| Payroll Taxes Payable | 16,465.00 | 16,465.00 | 0.00 | 0.0% | |||||||
| Accured Interest | 1,562.00 | 1,562.00 | 0.00 | 0.0% | |||||||
| Accured Payable | 1,162.00 | 1,162.00 | 0.00 | 0.0% | |||||||
| Loan- Ellis Gibson | 156,696.48 | 2,445.34 | 154,251.14 | 6,307.96% | |||||||
| Loan- Cyril A. Brandt | 30,000.00 | 30,000.00 | 0.00 | 0.0% | |||||||
| Loan- Mike Skillern | 396,000.63 | 13,495.98 | 382,504.65 | 2,834.21% | |||||||
| Loan- Other | -250.00 | 200.00 | -450.00 | -225.0% | |||||||
| Total Other Current Liabilities | 702,012.11 | 65,706.32 | 636,305.79 | 968.41% | |||||||
| Total Current Liabilities | 727,600.78 | 92,373.87 | 635,226.91 | 687.67% | |||||||
| Total Liabilities | 727,600.78 | 92,373.87 | 635,226.91 | 687.67% | |||||||
| Equity | |||||||||||
| Offering 2003 | 38,940.00 | 38,940.00 | 0.00 | 0.0% | |||||||
| Opening Bal Equity | 509.16 | 509.16 | 0.00 | 0.0% | |||||||
| Common Stock | 45,511.20 | 45,000.00 | 511.20 | 1.14% | |||||||
| Paid in Capital | -14,869.99 | -14,869.99 | 0.00 | 0.0% | |||||||
| Retained Earnings | -81,425.50 | -159,169.58 | 77,744.08 | -48.84% | |||||||
| Net Income | 164,609.66 | 77,744.08 | 86,865.58 | 111.73% | |||||||
| Total Equity | 153,274.53 | -11,846.33 | 165,120.86 | -1,393.86% | |||||||
| TOTAL LIABILITIES & EQUITY | 880,875.31 | 80,527.54 | 800,347.77 | 993.88% | |||||||