<HTML>
<HEAD>
<TITLE>UNITED STATES</TITLE>
</HEAD>
<BODY>

<B><P ALIGN="CENTER">UNITED STATES<BR>
SECURITIES AND EXCHANGE COMMISSION<BR>
Washington, DC 20549</P>
<FONT SIZE=4><P ALIGN="CENTER">FORM 8-K/A</P>
</FONT><P ALIGN="CENTER">CURRENT REPORT<BR>
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934</P>
</B><FONT SIZE=2><P ALIGN="CENTER">Date of Report (Date of earliest event reported): April 21, 2003</P>
</FONT><FONT SIZE=5><P ALIGN="CENTER">ALLERGY IMMUNO TECHNOLOGIES, INC.<BR>
</FONT><FONT SIZE=2>(Exact name of small business issuer as specified in its charter)</P></FONT>
<P ALIGN="CENTER"><CENTER><TABLE BORDER=0 CELLSPACING=0 CELLPADDING=0 WIDTH=638>
<TR><TD WIDTH="50%" VALIGN="TOP">
<B><FONT SIZE=2><P ALIGN="CENTER">Delaware </B></FONT></TD>
<TD WIDTH="50%" VALIGN="TOP">
<B><FONT SIZE=2><P ALIGN="CENTER">95-3937129</B></FONT></TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(State or other jurisdiction of incorporation or organization) </FONT></TD>
<TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(I.R.S. Employer Identification No.)</FONT></TD>
</TR>
</TABLE>
</CENTER>


<P ALIGN="CENTER"><CENTER><TABLE BORDER=0 CELLSPACING=0 CELLPADDING=0 WIDTH=638>
<TR><TD VALIGN="TOP">
<B><FONT SIZE=2><P ALIGN="CENTER">510 West Arizona Ave, DeLand, FL 32720</B></FONT></TD>
</TR>
<TR><TD VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(Address of principal executive offices) </FONT></TD>
</TR>
<TR><TD VALIGN="TOP">
<P ALIGN="LEFT">&nbsp;</TD>
</TR>
<TR><TD VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">Registrant's telephone number including area code: 386.943.6222</FONT></TD>
</TR>
<TR><TD VALIGN="TOP">
<P ALIGN="LEFT">&nbsp;</TD>
</TR>
<TR><TD VALIGN="TOP">
<B><FONT SIZE=2><P ALIGN="CENTER">20462 Chartwell Center Drive, Cornelius, NC 28031</B></FONT>&nbsp;</TD>
</TR>
<TR><TD VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(Former name, former address and former fiscal year, if changed since last report.)</FONT></TD>
</TR>
</TABLE>
</CENTER>

<B><P ALIGN="LEFT">Item 7. Financial Statements and Exhibits. </P>
</B><P ALIGN="LEFT">Allergy Immuno Technologies, Inc  hereby amends its current report on Form 8-K filed with the Securities and Exchange Commission on April 22, 2003 to submit financial statements, pro forma financial information, and related
exhibits with respect to the Company's recent acquisition of Ball Products,
Inc.. </P>
<B><P ALIGN="LEFT">EXHIBITS: </B>The following exhibits are filed herewith:<BR>
<BR>
99.1 Financial Statements of Ball Products, Inc.</P>
<P ALIGN="LEFT">99.2 Unaudited Pro Forma Financial Information.<BR>
<BR>
32.1 Consent of PARKS, TSCHOPP, WHITCOMB &amp; ORR, P.A., Independent Accountants<BR>
<BR>
</P>
<B><P ALIGN="CENTER">SIGNATURES</P>
</B><P ALIGN="LEFT">Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.<B><BR>
<BR>
Allergy Immuno Technologies, Inc.<BR>
</B>June 16, 2003<BR>
<BR>
<I>/s/ Larry Ball</I> <BR>
___________________________________________<BR>
Larry Ball,<BR>
President of Allergy Immuno Technologies, Inc.<BR>
<BR>
</P>
<B><P ALIGN="LEFT">EXHIBIT 99.1 Financial Statements of Ball Products, Inc.</P>

<P ALIGN="CENTER">&nbsp;</P>
<I><FONT SIZE=6><P ALIGN="RIGHT">Financial Statements</P>
<P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">&nbsp;</P>
</I><P ALIGN="RIGHT">BALL PRODUCTS, INC.</P>
<P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">&nbsp;</P>
</FONT><FONT SIZE=5><P ALIGN="RIGHT">December 31, 2002 and 2001</P>
<P ALIGN="RIGHT"></P>
</FONT><P ALIGN="CENTER">&nbsp;</P>
</B><P ALIGN="CENTER">BALL PRODUCTS, INC.</P>
<B><P ALIGN="CENTER">Table of Contents</P>
</B>
<table border="1" width="100%">
  <tr>
    <td width="50%">Independent Auditors' Report&nbsp;</td>
    <td width="50%">1</td>
  </tr>
  <tr>
    <td width="50%">Financial Statements:</td>
<B>
    <td width="50%">&nbsp;</td>
  </tr>
</B>
  <tr>
    <td width="50%">Balance Sheets&nbsp;</td>
    <td width="50%">
2</td>
  </tr>
  <tr>
    <td width="50%">Statements of Operations&nbsp;</td>
    <td width="50%">4</td>
  </tr>
  <tr>
    <td width="50%">Statements of Stockholders' Equity&nbsp;</td>
    <td width="50%">5</td>
  </tr>
  <tr>
    <td width="50%">Statements of Cash Flows&nbsp;</td>
    <td width="50%">6</td>
  </tr>
  <tr>
    <td width="50%">Notes to Financial Statements</td>
    <td width="50%">7</td>
  </tr>
</table>
<B>
<P ALIGN="CENTER">&nbsp;</P>
</B>
<P ALIGN="LEFT">&nbsp;</P>
<B><U><P ALIGN="CENTER">Independent Auditors' Report</P>

</B></U><P ALIGN="JUSTIFY">Board of Directors<br>
Ball Products, Inc.</P>
<P ALIGN="JUSTIFY">We have audited the accompanying balance sheets of Ball Products, Inc. as of December 31, 2002 and 2001, and the related statements of operations, stockholders' equity and cash flows for the years then ended.  These financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on these financial statements based on our audits.</P>

<P ALIGN="JUSTIFY">We conducted our audits in accordance with accepted standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.</P>

<P ALIGN="JUSTIFY">In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Ball Products, Inc. as of December 31, 2002 and 2001, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.</P>

<P ALIGN="JUSTIFY">The accompanying financial statements have been prepared assuming that the Company will continue as a going concern.  As discussed in note 9 to the financial statements, the Company has experienced net losses of approximately $657,000 and $181,000 for the two years ended December 31, 2002 and 2001, respectively.  At December 31, 2002, the Company has an accumulated deficit of approximately $589,000 and is not in compliance with certain loan covenants.  These matters raise substantial doubt about the Company's ability to continue as a going concern.  Management's plans in regard to these matters are described in note 9.  The accompanying financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should the Company be unable to continue as a going concern.</P>

<P ALIGN="JUSTIFY">&nbsp;</P>
<P ALIGN="LEFT">March 25, 2003</P>
<B>
<P ALIGN="CENTER">BALL PRODUCTS, INC.<br>
Financial Statements<br>
December 31, 2002 and 2001<br>
(With Independent Auditors' Report Thereon)</P>

</B><P ALIGN="CENTER"><BR>
<B>BALL PRODUCTS, INC.<br>
Balance Sheets<br>
December 31, 2002 and 2001</P>
</B>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH=643>
<TR><TD VALIGN="TOP" COLSPAN=7 HEIGHT=17 width="641">
<B><U><P ALIGN="CENTER">Assets</B></U></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<B><U><P ALIGN="CENTER">2002</B></U></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<B><U><P ALIGN="CENTER">2001</B></U></TD>
</TR>
<TR><TD WIDTH="138" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Current assets:</TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17>
<P ALIGN="LEFT">Cash</TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT"> $        3,740 </TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">              400 </TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Trade accounts receivable, less allowance</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">   for doubtful accounts of $235,000 and $103,902</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       596,576 </TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       378,011 </TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Due from related parties (note 5)</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       180,804 </TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">         96,527 </TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Due from affiliate (note 5)</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       568,558 </TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       366,028 </TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Inventories (notes 2 and 3)</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">       738,223 </U></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">       869,927 </U></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17>
<P ALIGN="LEFT">Total current assets</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">    2,087,901 </U></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">    1,710,893 </U></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="434" VALIGN="TOP" COLSPAN=4 HEIGHT=17>
<P ALIGN="LEFT">Property and equipment (note 3):</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Buildings and building improvements</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       555,032 </TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       458,732 </TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Manufacturing equipment</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       437,560 </TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       326,793 </TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="111" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<P ALIGN="LEFT">Office equipment</TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">         78,412 </TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17>
<P ALIGN="LEFT"> </TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       175,418 </TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17>
<P ALIGN="LEFT">Vehicles</TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">         25,896 </U></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">                &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">    1,096,900 </TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">       960,943 </TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Less accumulated depreciation</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">       447,282 </U></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">       378,487 </U></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17>
<P ALIGN="LEFT">Property and equipment, net</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">       649,618 </U></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">       582,456 </U></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="107" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<P ALIGN="LEFT">Other assets:</TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Deposits and other</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">           2,071 </TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">           5,810 </TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Debt issuance costs, net of accumulated amortization</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="407" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">   of $20,412 in 2001</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">                <U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">         19,729 </U></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">           2,071 </U></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">         25,539 </U></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT"> $ 2,739,590 </U></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">    2,318,888 </U></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="25" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="80" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="29" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="294" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="434" VALIGN="TOP" COLSPAN=4 HEIGHT=17>
<P ALIGN="LEFT">See accompanying notes to financial statements.</TD>
<TD WIDTH="92" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="16" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="93" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
</TABLE>

<P ALIGN="LEFT"><BR>
<BR>
</P>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH=655>
<TR><TD VALIGN="TOP" COLSPAN=7 HEIGHT=17>
<B><U><P ALIGN="CENTER">Liabilities and Stockholders' Equity</B></U></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<B><U><P ALIGN="CENTER">2002</B></U></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<B><U><P ALIGN="CENTER">2001</B></U></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=4 HEIGHT=17>
<P ALIGN="LEFT">Current liabilities:</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="63%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Current maturities of long-term debt (note 3)</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT"> $     644,968 </TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">        564,699 </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="63%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Accounts payable</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">        981,753 </TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">        979,461 </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="63%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Accrued expenses</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">          90,629 </TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">          17,787 </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="63%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Due to stockholders (note 5)</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">          16,000 </U></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">                 <U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="60%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<P ALIGN="LEFT">Total current liabilities</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">     1,733,350 </TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">     1,561,947 </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=4 HEIGHT=17>
<P ALIGN="LEFT">Long-term debt, less current maturities (note 3)</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">        951,061 </U></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">        544,651 </U></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="60%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<P ALIGN="LEFT">Total liabilities</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">     2,684,411 </U></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">     2,106,598 </U></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=4 HEIGHT=17>
<P ALIGN="LEFT">Commitment (note 8)</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=4 HEIGHT=17>
<P ALIGN="LEFT">Stockholders' equity (note 4):</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="63%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Preferred stock - $.000001 par value, authorized 50,000,000</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="60%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<P ALIGN="LEFT">shares; issued and outstanding 275,086 shares</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">                 -   </TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">                 -   </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="63%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Common stock - $.000001 par value, authorized 100,000,000</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="LEFT">                             </TD>
<TD WIDTH="60%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<P ALIGN="LEFT">shares; issued and outstanding 9,600,640 and</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="60%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<P ALIGN="LEFT">7,334,400 shares</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">                   9 </TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">                   7 </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="63%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Additional paid in capital</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">        643,815 </TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<P ALIGN="RIGHT">        143,817 </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="63%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<P ALIGN="LEFT">Retained (deficit) earnings</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">      (588,645)</U></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">          68,466 </U></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="60%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<P ALIGN="LEFT">Total stockholders' equity</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">          55,179 </U></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">        212,290 </U></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT"> $  2,739,590 </U></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17>
<U><P ALIGN="RIGHT">     2,318,888 </U></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=4 HEIGHT=17>
<P ALIGN="LEFT">See accompanying notes to financial statements.</TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
</TABLE>

<B><P ALIGN="LEFT"></P>
<P ALIGN="CENTER">BALL PRODUCTS, INC.<br>
Statements of Operations<br>
Years ended December 31, 2002 and 2001</P>
</B><P ALIGN="LEFT"></P>
<TABLE BORDER="0" CELLSPACING=0 WIDTH=619 cellpadding="0">
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18>
<B><U><P ALIGN="CENTER">2002</B></U></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18>
<B><U><P ALIGN="CENTER">2001</B></U></TD>
</TR>
<TR><TD VALIGN="BOTTOM" COLSPAN=7 HEIGHT=18><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
</TR>
<TR><TD WIDTH="20%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Net sales</TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right"> $  6,132,262 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     5,796,320 </TD>
</TR>
<TR><TD WIDTH="20%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Cost of goods sold</TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     <u>     4,316,011</u> </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     <u>     4,084,988</u> </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=24><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=24><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=24><P></P></TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=24><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=24><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=24><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=24><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="58%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Gross profit</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     1,816,251 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     1,711,332 </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=24><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=24><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=24><P></P></TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=24><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=24><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=24><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=24><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Selling, general and administrative</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     <u>     2,374,798</u> </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     <u>     1,790,149</u> </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="58%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=18>
<P ALIGN="LEFT">Operating loss</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18>
<P ALIGN="right">      (558,547)</TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18>
<P ALIGN="right">        (78,817)</TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="20%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=18>
<P ALIGN="LEFT">Other expense</TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="63%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=18>
<P ALIGN="LEFT">Interest (note 5)</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18>
<P ALIGN="right">        (93,520)</TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18>
<P ALIGN="right">        (94,421)</TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Other</TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">          <u>          (5,047)</u></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">          <u>          (8,119)</u></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="58%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=18>
<P ALIGN="LEFT">Loss before provision for income taxes</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18>
<P ALIGN="right">      (657,114)</TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18>
<P ALIGN="right">      (181,357)</TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Provision for income taxes (note 6)</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=18><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=18><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="5%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="LEFT">Net loss</TD>
<TD WIDTH="47%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right"> <u> $   (657,114)</u></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">      <u>      (181,357)</u></TD>
</TR>
</TABLE>

<P ALIGN="LEFT"></P>
<B><P ALIGN="CENTER">BALL PRODUCTS, INC.<br>
Statements of Stockholders' Equity<br>
Years ended December 31, 2002 and 2001<BR>
</P>
</B>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH=732 bordercolorlight="#FFFFFF">
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Additional</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Total</B></FONT></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=4 HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Common Stock</B></FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" COLSPAN=3 HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Preferred Stock</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Paid-in</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Retained</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Stockholders'</B></FONT></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Shares</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Amount</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Shares</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Amount</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Capital</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Earnings</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20>
<B><FONT SIZE=2><P ALIGN="CENTER">Equity</B></FONT></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20><P></P></TD>
</TR>
<TR><TD WIDTH="24%" VALIGN="TOP" COLSPAN=3 HEIGHT=20>
<FONT SIZE=2><P ALIGN="LEFT">Balances, December 31, 2000</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">    7,334,400 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT"> $               7 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">       275,086 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                -   </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">       143,817 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">       249,823 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">              393,647 </FONT></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20><P></P></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="LEFT">Net loss</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">     <u>     (181,357)</u></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">            <u>            (181,357)</u></FONT></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20><P></P></TD>
</TR>
<TR><TD WIDTH="24%" VALIGN="TOP" COLSPAN=3 HEIGHT=20>
<FONT SIZE=2><P ALIGN="LEFT">Balances, December 31, 2001</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">    7,334,400 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                  7 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">       275,086 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                -   </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">       143,817 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">         68,466 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">              212,290 </FONT></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20><P></P></TD>
</TR>
<TR><TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=20>
<FONT SIZE=2><P ALIGN="LEFT">Issuance of common stock</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">       432,640 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                -   </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                -   </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                -   </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">       500,000 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                -   </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">              500,000 </FONT></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20><P></P></TD>
</TR>
<TR><TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=20>
<FONT SIZE=2><P ALIGN="LEFT">Issuance of common stock</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20><P></P></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="LEFT">   to founder</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">    1,833,600 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                  2 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                -   </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                -   </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                (2)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                -   </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">                       -   </FONT></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20><P></P></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="LEFT">Net loss</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">     <u>     (657,114)</u></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20>
<FONT SIZE=2><P ALIGN="RIGHT">            <u>            (657,114)</u></FONT></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=20><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=20><P></P></TD>
</TR>
<TR><TD WIDTH="24%" VALIGN="TOP" COLSPAN=3 HEIGHT=21>
<FONT SIZE=2><P ALIGN="LEFT">Balances, December 31, 2002</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=21>
<FONT SIZE=2><P ALIGN="RIGHT">    <u>    9,600,640</u> </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=21>
<FONT SIZE=2><P ALIGN="RIGHT"> <u> $               9</u> </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=21>
<FONT SIZE=2><P ALIGN="RIGHT">       <u>       275,086</u> </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=21>
<p ALIGN="RIGHT"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=21>
<FONT SIZE=2><P ALIGN="RIGHT">       <u>       643,815</u> </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=21>
<FONT SIZE=2><P ALIGN="RIGHT">     <u>     (588,648)</u></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=21>
<FONT SIZE=2><P ALIGN="RIGHT">                <u>                55,176</u> </FONT></TD>
</TR>
</TABLE>

<P ALIGN="CENTER"><BR>
<B>BALL PRODUCTS, INC.<br>
Statements of Cash Flows<BR>
Years ended December 31, 2002 and 2001</P>
</B>
<TABLE BORDER="0" CELLSPACING=0 WIDTH=643 cellpadding="0" height="965">
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<B><U><P ALIGN="CENTER">2002</B></U></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<B><U><P ALIGN="CENTER">2001</B></U></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
</TR>
<TR><TD WIDTH="38%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Cash flows from operating activities:</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
</TR>
<TR><TD WIDTH="17%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">     Net loss</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right"> $  (657,114)</TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     (181,357)</TD>
</TR>
<TR><TD WIDTH="69%" VALIGN="BOTTOM" COLSPAN=6 HEIGHT=21>
<P ALIGN="LEFT">     Adjustments to reconcile net loss to net cash provided by</TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">       operating activities:</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="59%" VALIGN="BOTTOM" COLSPAN=5 HEIGHT=21>
<P ALIGN="LEFT">Depreciation and amortization expense</TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         88,524 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         78,352 </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="59%" VALIGN="BOTTOM" COLSPAN=5 HEIGHT=21>
<P ALIGN="LEFT">Net increase (decrease) in cash flows from changes in:</TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">     Accounts receivable</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     (218,565)</TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         40,898 </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">     Due from related parties</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       (84,277)</TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       (61,144)</TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">     Due from affiliate</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     (202,530)</TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     (270,028)</TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">     Inventories</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       131,704 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       123,610 </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">     Deposits and other</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           3,739 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">              773 </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">     Accounts payable</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           2,292 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       345,014 </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">     Accrued expenses</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         72,842 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       (19,825)</TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">     Due to stockholders</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         <u>         16,000</u> </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                <U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="52%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Net cash provided by (used in) operating activities</TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     <u>     (847,385)</u></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         <u>         56,293</u> </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="38%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Cash flows from investing activities:</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="49%" VALIGN="BOTTOM" COLSPAN=5 HEIGHT=21>
<P ALIGN="LEFT">     Purchase of property and equipment</TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     (135,957)</TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       (79,669)</TD>
</TR>
<TR><TD WIDTH="49%" VALIGN="BOTTOM" COLSPAN=5 HEIGHT=19>
<P ALIGN="LEFT">     Proceeds from issuance of common stock</TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=19><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=19>
<P ALIGN="right">       <u>       500,000</u> </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=19><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=19>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="52%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Net cash provided by (used in) investing activities</TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       <u>       364,043</u> </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       <u>       (79,669)</u></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="38%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Cash flows from financing activities:</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="49%" VALIGN="BOTTOM" COLSPAN=5 HEIGHT=21>
<P ALIGN="LEFT">     Proceeds from issuance of long-term debt</TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       910,000 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       100,896 </TD>
</TR>
<TR><TD WIDTH="49%" VALIGN="BOTTOM" COLSPAN=5 HEIGHT=21>
<P ALIGN="LEFT">     Principal payments on long-term debt</TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     (512,381)</TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       (50,409)</TD>
</TR>
<TR><TD WIDTH="69%" VALIGN="BOTTOM" COLSPAN=6 HEIGHT=21>
<P ALIGN="LEFT">     Net borrowings (repayments) on lines of credit</TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         <u>         89,063</u> </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       <u>       (28,238)</u></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="52%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Net cash provided by financing activities</TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       <u>       486,682</u> </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         <u>         22,249</u> </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="38%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Net increase (decrease) in cash</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           3,340 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         (1,127)</TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="38%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Cash at beginning of the period</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">              <u>              400</u> </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           <u>           1,527</u> </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Cash at end of the period</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right"> <u> $        3,740</u> </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">              <u>              400</u> </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="69%" VALIGN="BOTTOM" COLSPAN=6 HEIGHT=21>
<U><P ALIGN="LEFT">Supplemental disclosures of cash flow information:</U></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="28%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">     Cash paid for interest</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         93,520 </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         94,421 </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="38%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">     Cash paid for income taxes</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         <u>         16,700</u> </TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="7%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="49%" VALIGN="BOTTOM" COLSPAN=5 HEIGHT=21>
<P ALIGN="LEFT">See accompanying notes to financial statements.</TD>
<TD WIDTH="21%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="3%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="14%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
</TABLE>

<P ALIGN="LEFT"></P>
<B><P ALIGN="CENTER">BALL PRODUCTS, INC.<br>
Schedule of Selling, General and Administrative Expenses<br>
Year ended December 31, 2002</P>
</B>
<TABLE BORDER="0" CELLSPACING=0 WIDTH=621 cellpadding="0">
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Salaries, wages and benefits</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT"> $    913,915 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Insurance</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         28,210 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Rent - equipment</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         26,432 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Taxes and licenses</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">           6,328 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Depreciation and amortization</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         78,342 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Office and administrative</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         34,027 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Gas and oil</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">           6,756 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Telephone</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         57,412 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Travel and entertainment</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         58,048 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Bank fees</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         23,641 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Shop expense</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         64,778 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Data processing</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         29,089 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Legal and professional fees</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         20,790 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Utilities</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         33,367 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Shipping</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">       138,614 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Sales expense</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         49,041 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Bad debt expense</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         37,188 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Dues and subscriptions</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">           4,696 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Outside services</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         42,204 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Repairs and maintenance</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         69,337 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Knitting expense</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">           3,685 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">Research and development</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">         30,746 </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT"><u>Other</u></TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">           <u>           2,662</u> </TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=13><P></P></TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=13><P></P></TD>
</TR>
<TR><TD WIDTH="73%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="LEFT">Total</TD>
<TD WIDTH="27%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="LEFT"> $ 1,759,308 </TD>
</TR>
</TABLE>

<B><U>
</B></U><P ALIGN="CENTER"><b>BALL PRODUCTS, INC.<br>
Notes to Financial Statements<br>
December 31, 2002 and 2001</b></P>

<B><U>
<P ALIGN="JUSTIFY">&nbsp;</P>
</U><P ALIGN="JUSTIFY">1. <U>Organization and Summary of Significant Accounting Policies</P>

a. Nature of Operations</U>

</B><blockquote>
<DIR>

<P ALIGN="JUSTIFY">Ball Products, Inc. (the Company) was incorporated in 1987.  The Company's operations consist primarily of the manufacture and sale of sports field equipment and industrial fabrics used commercially as wind and privacy screen to customers throughout the United States.</P>
</DIR>
</blockquote>

<B><U>b. Inventories

<blockquote>
<DIR>

</B></U><P ALIGN="JUSTIFY">Inventories are stated at the lower of cost or market and consist of raw materials, manufactured and purchased products.  Cost is determined by the first-in, first-out method.</P>
</DIR>
</blockquote>

<B><U>c. Property and Equipment

<blockquote>
<DIR>

</B></U><P ALIGN="JUSTIFY">Property and equipment are recorded at cost. The Company provides for depreciation using the straight-line method over the estimated useful lives of the respective assets, which range from 5 to 39 years.  Expenditures for repairs and maintenance are charged to operations as
incurred. </P>
</DIR>

<B>
</blockquote>

<P ALIGN="JUSTIFY"><U>d. Research and Development Costs</P>
</U>

</B>

<blockquote>
<DIR>

<P ALIGN="JUSTIFY">Research and development costs are charged to operations in the year incurred.  Total research and development costs charged in 2002 and 2001 amount to $83,388 and $30,746, respectively.</P>
</DIR>
</blockquote>

<B><U>
<p>e. Revenue Recognition</p>

<OL START=5 TYPE="a">

</U>

</B><P ALIGN="JUSTIFY">The Company recognizes revenue upon shipment of its product from its warehouse facilities or when services are performed.  Revenue is generated primarily from sales of sports field equipment and industrial fabrics.  Revenue also includes commissions earned from the sale of lighting equipment sold on consignment.</P>

<B><U></OL>

<p>f. Advertising Costs</p>

</U><blockquote>
<DIR>

</B><P ALIGN="JUSTIFY">Advertising and sales promotion costs are expensed as incurred and charged to selling, general and administrative costs.  Total advertising and sales promotion expense amounted to $72,645 and $49,041 in 2002 and 2001, respectively.</P>
<B><U></DIR>
</blockquote>

</U><P ALIGN="JUSTIFY">&nbsp;  <U>g. Use of Estimates</P>
</U>
<blockquote>
<DIR>

</B><P ALIGN="JUSTIFY">Management of the Company has made certain estimates and assumptions relating to the reporting of assets and liabilities and disclosure of contingent assets and liabilities to prepare these financial statements in conformity with generally accepted accounting principles. Actual results could differ from those estimates.</P>
</DIR>

<B>
</blockquote>

<P ALIGN="JUSTIFY"><U>h. Financial Instruments Fair Value, Concentration of Business and Credit Risks</P>
</U>

</B>
<blockquote>
<DIR>

<P ALIGN="JUSTIFY">The carrying amount reported in the balance sheet for cash, accounts receivable, accounts payable and accrued expenses approximates fair value because of the immediate or short-term maturity of these financial instruments. The carrying amount reported in the accompanying balance sheet for long term debt approximates fair value because the actual interest rates do not significantly differ from current rates offered for instruments with similar characteristics. Financial instruments, which potentially subject the Company to concentrations of credit risk, consist principally of trade accounts receivable and amounts due from related parties and affiliate which amount to approximately $1,350,000. The Company performs periodic credit evaluations of its trade customers and generally does not require collateral.  </P>
</DIR>
</blockquote>

<B><U>i. Stock-Based Compensation

</B></U><blockquote>
<DIR>

<FONT SIZE=2><P ALIGN="JUSTIFY"></FONT>In October 1995, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123, &quot;Accounting for Stock-Based Compensation&quot; (SFAS 123) which sets forth accounting and disclosure requirements for stock-based compensation arrangements.  The new statement encourages but does not require, companies to measure stock-based compensation using a fair value method, rather than the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25 (APB No. 25).  The Company has adopted the disclosure requirements of SFAS 123 and has elected to continue to record stock-based compensation expense using the intrinsic value approach prescribed by<b><u>
</u></b>APB No. 25.  Accordingly, the Company computes compensation cost for each employee stock option granted as the amount by which the quoted market price of the Company's common stock on the date of grant exceeds the amount the employee must pay to acquire the stock.  The amount of compensation cost, if any, will be charged to operations over the vesting period. </P></DIR>
<B>
</blockquote>

<P ALIGN="JUSTIFY"><U>j. Income Taxes</P>
</U>

</B><blockquote>
<DIR>

<P ALIGN="JUSTIFY">Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.</P>
</DIR>

<B>
</blockquote>

<P ALIGN="JUSTIFY"><U>k. Intangible Assets </P>
</U>

</B><blockquote>
<DIR>

<P ALIGN="JUSTIFY">Debt issuance costs are amortized over the life of the related obligations on a straight-line basis.</P>
</DIR>

<B>
</blockquote>

<P ALIGN="JUSTIFY">l. <U>Cash and Cash Equivalents</P>
</U>

</B><blockquote>
<DIR>

<P ALIGN="JUSTIFY">For purposes of cash flows, the Company considers all highly liquid investments with an initial maturity of three months or less to be cash equivalents.</P>

</DIR>
</blockquote>

<B><P ALIGN="JUSTIFY">2. <U>Inventories</P>
</U>
<DIR>

</B><P ALIGN="JUSTIFY">At December 31, 2002 and 2001, inventories consist of the following:</P>

<P ALIGN="RIGHT"><TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH=481>
<TR><TD WIDTH="55%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="21%" VALIGN="TOP">
<B><U><P ALIGN="CENTER">2002</B></U></TD>
<TD WIDTH="4%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<B><U><P ALIGN="CENTER">2001</B></U></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="21%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="4%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP">
<P ALIGN="JUSTIFY">Raw materials</TD>
<TD WIDTH="21%" VALIGN="TOP">
<P ALIGN="RIGHT">$     622,840</TD>
<TD WIDTH="4%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<P ALIGN="RIGHT">728,941</TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP">
<P ALIGN="JUSTIFY">Finished goods</TD>
<TD WIDTH="21%" VALIGN="TOP">
<P ALIGN="RIGHT">115,383</TD>
<TD WIDTH="4%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<P ALIGN="RIGHT">170,986</TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP">
<P ALIGN="JUSTIFY">Reserve for obsolescence</TD>
<TD WIDTH="21%" VALIGN="TOP">
<P ALIGN="RIGHT"><u>(30,000)</u></TD>
<TD WIDTH="4%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<P ALIGN="RIGHT"><u>(30,000)</u></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="21%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="4%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="21%" VALIGN="TOP">
<P ALIGN="RIGHT">$     738,223</TD>
<TD WIDTH="4%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<P ALIGN="RIGHT">869,927</TD>
</TR>
</TABLE>

<U><DIR>

</U><P ALIGN="JUSTIFY">Shipping and handling costs associated with the Company's inventories amounted to approximately $225,000 and $180,000 in 2002 and 2001, respectively, and is recorded in selling, general and administrative expenses in the accompanying statements of operations.</P>

</DIR>

<U>

<B>
</dir>
<p>3. Long-Term Debt</p>


</B></U>
<DIR>

<P ALIGN="JUSTIFY">At December 31, 2002 and 2001, long-term debt consists of the following:</P>

<P ALIGN="RIGHT"><TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH=695 height="719">
<TR><TD WIDTH="362" VALIGN="TOP" height="21">&nbsp;</TD>
<TD WIDTH="101" VALIGN="TOP" height="21">
<B><U><P ALIGN="CENTER">2002</B></U></TD>
<TD WIDTH="86" VALIGN="TOP" height="21">
<B><U><P ALIGN="CENTER">2001</B></U></TD>
</TR>
<TR><TD WIDTH="362" VALIGN="TOP" height="137">
<P ALIGN="JUSTIFY">Revolving line of credit subject to maximum borrowings of $1,000,000.  Interest only is payable monthly at prime plus 1.5%.  Principal is due on or before December, 2002 and is secured by accounts receivable and inventory.  The obligation is guaranteed by the Company's stockholder and up to 75% of the balance of the loan is guaranteed by the U.S. Small Business Administration.</P>

  </TD>
<TD WIDTH="101" VALIGN="TOP" height="137">

<P ALIGN="right"><br>
<br>
<br>
<br>
<br>
-</P>
  </TD>
<TD WIDTH="86" VALIGN="TOP" height="137">

<P ALIGN="RIGHT"><br>
<br>
<br>
<br>
<br>
492,703</P>
  </TD>
</TR>
<TR><TD VALIGN="TOP" height="132">
Mortgage payable to bank in monthly installments of $4,980 including interest at 9.75% through October, 2016 when
remaining principal and accrued interest are due.  The obligation is secured by a first mortgage on the building and
a second mortgage on the principal residence of the Company's stockholder.  In addition, the loan is guaranteed (limited to 75% of the balance) by the U.S. Small Business Administration.</TD>
<TD WIDTH="101" VALIGN="TOP" height="132">

               <p ALIGN="right"><br>
               <br>
               <br>
               <br>

               -</p>
  </TD>
<TD WIDTH="86" VALIGN="TOP" height="132">

<P ALIGN="RIGHT"><br>
<br>
<br>
<br>
472,315</TD>
</TR>
<tr>
  <TD WIDTH="362" VALIGN="TOP" height="78">
<P ALIGN="JUSTIFY">Revolving line of credit subject to maximum borrowings of $2,500,000.  Interest only is payable monthly at prime plus 1.75%.  Principal is due on or before November 2005. The obligation is secured by accounts receivable and inventory.</TD>
<TD WIDTH="101" VALIGN="TOP" height="78">

<blockquote>

<P ALIGN="right">&nbsp;</P>
<P ALIGN="RIGHT">581,766
</blockquote>
  </TD>
<TD WIDTH="86" VALIGN="TOP" height="78">

<blockquote>
<P ALIGN="right">                <br>
<br>
                -
</blockquote>
  </TD>
</tr>
<tr>
  <TD WIDTH="362" VALIGN="TOP" height="81">

<P ALIGN="JUSTIFY">Mortgage note payable to bank in monthly installments of $7,331 including interest at 7.5%.  The obligation matures in November 2012 and is secured by a first mortgage on certain real property.</TD>
<TD WIDTH="101" VALIGN="TOP" height="81">
<P ALIGN="RIGHT"><br>
<br>
<br>
910,000</TD>
<TD WIDTH="86" VALIGN="TOP" height="81">
<P ALIGN="right"><br>
</P>
<P ALIGN="right">                -</TD>
</tr>
<tr>
  <TD WIDTH="362" VALIGN="TOP" height="64">

<P ALIGN="JUSTIFY">Notes payable to related parties due in total monthly installments of $2,445 including interest at 10% maturing at various dates through July, 2006, unsecured.</TD>
<TD WIDTH="101" VALIGN="TOP" height="64">

<P ALIGN="right">&nbsp;</P>
<P ALIGN="RIGHT">70,125</TD>
<TD WIDTH="86" VALIGN="TOP" height="64">
<P ALIGN="RIGHT"><br>
<br>
90,890</TD>
</tr>
<tr>
  <TD WIDTH="362" VALIGN="TOP" height="59">

<P ALIGN="JUSTIFY">Equipment loan payable to bank in monthly principal installments of $1,124 plus interest at 10.16% through December 2004.  Secured by certain equipment.</TD>
<TD WIDTH="101" VALIGN="TOP" height="59">
<P ALIGN="RIGHT"><br>
<br>
16,046</TD>
<TD WIDTH="86" VALIGN="TOP" height="59">
<P ALIGN="RIGHT"><br>
<br>
30,747</TD>
</tr>
<tr>
  <TD WIDTH="362" VALIGN="TOP" height="63">

<P ALIGN="JUSTIFY">Vehicle loan payable to bank in monthly principal installments of $533 including interest at 8.5% through April 2006.  Secured by automotive equipment.</TD>
<TD WIDTH="101" VALIGN="TOP" height="63">
<P ALIGN="RIGHT"><u><br>
<br>
18,092</u></TD>
<TD WIDTH="86" VALIGN="TOP" height="63">
<P ALIGN="RIGHT"><u><br>
<br>
22,695</u></TD>
</tr>
<tr>
  <TD WIDTH="362" VALIGN="TOP" height="21">&nbsp;</TD>
<TD WIDTH="101" VALIGN="TOP" height="21">
<P ALIGN="RIGHT">1,596,029</TD>
<TD WIDTH="86" VALIGN="TOP" height="21">
<P ALIGN="RIGHT">1,109,350</TD>
</tr>
<tr>
  <TD WIDTH="362" VALIGN="TOP" height="21">
<P ALIGN="JUSTIFY">Less current maturities</TD>
<TD WIDTH="101" VALIGN="TOP" height="21">
<P ALIGN="RIGHT"><u>(644,968)</u></TD>
<TD WIDTH="86" VALIGN="TOP" height="21">
<P ALIGN="RIGHT"><u>(564,699)</u></TD>
</tr>
<tr>
  <TD WIDTH="362" VALIGN="TOP" height="21">&nbsp;</TD>
<TD WIDTH="101" VALIGN="TOP" height="21">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="86" VALIGN="TOP" height="21">
  <p ALIGN="right"></p>
  </TD>
</tr>
<tr>
  <TD WIDTH="362" VALIGN="TOP" height="21">&nbsp;</TD>
<TD WIDTH="101" VALIGN="TOP" height="21">
<P ALIGN="RIGHT"><u>$    951,061</u></TD>
<TD WIDTH="86" VALIGN="TOP" height="21">
<P ALIGN="RIGHT"><u>544,651</u></TD>
</tr>
</TABLE>

</dir>


<P ALIGN="JUSTIFY">The Company is not in compliance with certain financial covenants associated with the revolving line of credit as described above as of December 31, 2002.  Therefore, in accordance with terms of the underlying financial agreement, the entire outstanding principal balance as of December 31, 2002 has been classified as a current liability in the accompanying 2002 balance sheet.</P>
<FONT SIZE=2>
</FONT><P ALIGN="JUSTIFY">The aggregate maturities of long-term debt, including the revolving line of credit, for each of the five years subsequent to December 31, 2002 are as follows:</P>

<DIR>

<DIR>

<DIR>

<P ALIGN="RIGHT"><TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH=486>
<TR><TD WIDTH="284" VALIGN="TOP">
<U><P ALIGN="CENTER">Year Ending December 31</U>:</P>
  </TD>
<TD WIDTH="198" VALIGN="TOP">
<U>
<P ALIGN="RIGHT"></U></TD>
</TR>
<TR><TD WIDTH="284" VALIGN="TOP" align="center">
2003</TD>
<TD WIDTH="198" VALIGN="TOP">
<p ALIGN="right">$      644,968</TD>
</TR>
<TR><TD WIDTH="284" VALIGN="TOP" align="center">
2004</TD>
<TD WIDTH="198" VALIGN="TOP">
<p ALIGN="right">50,007</TD>
</TR>
<TR><TD WIDTH="284" VALIGN="TOP" align="center">
2005</TD>
<TD WIDTH="198" VALIGN="TOP">
<p ALIGN="right">47,507</TD>
</TR>
<TR><TD WIDTH="284" VALIGN="TOP" align="center">
2006</TD>
<TD WIDTH="198" VALIGN="TOP">
<P ALIGN="RIGHT">35,214</P>
  </TD>
</TR>
<TR><TD WIDTH="284" VALIGN="TOP" align="center">
2007</TD>
<TD WIDTH="198" VALIGN="TOP">
<p ALIGN="right">27,531</TD>
</TR>
<TR><TD WIDTH="284" VALIGN="TOP" align="center">
       Thereafter</TD>
<TD WIDTH="198" VALIGN="TOP">
<U><P ALIGN="RIGHT">        790,802</P>
</U></TD>
</TR>
<TR><TD WIDTH="284" VALIGN="TOP">
  </TD>
<TD WIDTH="198" VALIGN="TOP">
<U><P ALIGN="RIGHT">$   1,596,029</P>
</U></TD>
</TR>
</TABLE>

<B><U>
</dir>
</dir>
</dir>
<p>4. Stockholder's Equity</p>
</U>

</B><P ALIGN="JUSTIFY">During the year ended December 31, 1999, the Articles of Incorporation of the Company were amended to effect a 110,024 to 1 stock split of the Company's existing outstanding common stock, to increase the authorized number of common shares to 100,000,000 and to provide for the authorization of 50,000,000 shares of preferred stock.  The amendment further provided that the par value of both the common and preferred shares be fixed at $.000001 per share. </P>

<P ALIGN="JUSTIFY">In 1998, the Company's Board of Directors adopted The 1998 Incentive Stock Option Plan for officers and employees of Ball Products, Inc. (ISO Plan) covering an aggregate of 1,000,000 shares of common stock.  The term of the ISO Plan shall be for a period of ten years from the effective date (June 30, 1998).  Options granted under the ISO Plan are exercisable for a period of up to ten years from the date of the grant.  The purchase price for a share of stock subject to any option granted shall be not less than the fair market value of the stock at the date of grant.</P>
<P ALIGN="JUSTIFY">Also in 1998, the Company's Board of Directors adopted The Ball Products, Inc. 1998 Directors' Stock Option Plan (Directors' Plan) covering up to 1,000,000 shares of common stock for the benefit of eligible Directors of the Company, as defined.  The term of the Directors' Plan shall be for a period of ten years.  Options granted are exercisable for a period of ten years from the date of grant.  The purchase price for a share of stock subject to the options shall be the fair market value of the stock at the date of grant.</P>

<P ALIGN="JUSTIFY">As of December 31, 2002 and 2001, there were no options granted under either the ISO or Directors' Plans.</P>

<P ALIGN="JUSTIFY">In 1998, the Board of Directors approved a stock option agreement whereby an option was granted to the sole stockholder (and President) to purchase all or any part (in 1,000 share increments) of an aggregate 2,000,000 shares of the Company's stock at an exercise price of $.10 per share.  The option is exercisable for a six year period terminating on June 30, 2004.  As of  December 31, 2002 and 2001, no shares had been purchased in connection with this option.</P>

<P ALIGN="JUSTIFY">The Company continues to account for stock-based compensation using the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25 under which no compensation cost for stock options is recognized for stock option awards granted at or above fair market value.</P>

<P ALIGN="JUSTIFY">Had compensation expense been determined based upon fair values at the grant date for the award of options as described herein in accordance with SFAS No. 123, &quot;Accounting for Stock-Based Compensation,&quot; the Company's net earnings and earnings per share would not be materially changed from the amounts as reported in the accompanying financial statements.<BR>
 </P>
<P ALIGN="JUSTIFY">Accordingly, management has not presented the pro forma effects of the application of SFAS No. 123 herein with respect to net loss per share for the years ended December 31, 2002 and 2001.</P>

<FONT SIZE=2>
</FONT><U>

<B>5. Related Party Transactions

</B></U><P ALIGN="JUSTIFY">The Company has certain long-term interest bearing obligations to related parties that are included in long-term debt in the accompanying balance sheet as more fully described in note 3.  During the year ended December 31, 2002 and 2001, the Company incurred total interest expense of approximately $6,000 and $6,500, respectively, associated with these obligations to related parties.</P>

<P ALIGN="JUSTIFY">Amounts due from related parties of $180,804 and $96,527 represent non-interest bearing unsecured advances (primarily to the principal stockholders) that are due on demand.  Amounts due from affiliate represent advances to a Mexican corporation controlled by the Company's principal stockholders primarily for the acquisition of land, buildings and equipment.  These advances are unsecured, non-interest bearing and due on demand.</P>

<B><P ALIGN="JUSTIFY">6.&nbsp; <U>Income Taxes</P>
</U>
</B>
<P ALIGN="JUSTIFY">During the years ended December 31, 2002 and 2001, the Company experienced net losses of approximately $650,000 and $180,000, respectively.  At December 31, 2002, the Company has net operating loss carryforwards of approximately $500,000 which will expire in 2022 and 2021.  A valuation allowance substantially equal to the tax benefit of the net operating loss carryforward has been established since it is uncertain that future taxable income will be realized during the carryforward period.  Accordingly, no income tax provision has been recognized in the accompanying financial statements.</P>

<P ALIGN="JUSTIFY">Income tax benefit attributable to the loss before provision for income taxes differed from the amount computed by applying the U.S. Federal income tax rate of 34% to loss from operations before income taxes as a result of the following:</P>
<DIR>

<DIR>

<DIR>

<DIR>

<P ALIGN="RIGHT"><TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH=552>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<B><U><P ALIGN="CENTER">2002</B></U></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<B><U><P ALIGN="CENTER">2001</B></U></TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">Computed &quot;expected&quot; tax benefit</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT">$  223,000</TD>
<TD WIDTH="3%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="15%" VALIGN="TOP">
<P ALIGN="RIGHT">62,000</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">Increase (reduction) in income tax benefit</P>
<P ALIGN="JUSTIFY">    resulting from:</TD>
<TD WIDTH="16%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="3%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="15%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;State income taxes, net of Federal income</P>
<P ALIGN="JUSTIFY">&#9;    tax benefit</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">(24,500)</TD>
<TD WIDTH="3%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="15%" VALIGN="TOP">
<U><P ALIGN="RIGHT"></P>
</U><P ALIGN="RIGHT">(7,000)</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;Non-deductible expenses</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT">6,500</TD>
<TD WIDTH="3%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="15%" VALIGN="TOP">
<P ALIGN="RIGHT">6,000</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;Increase in valuation allowance</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT">(205,000)</TD>
<TD WIDTH="3%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="15%" VALIGN="TOP">
<P ALIGN="RIGHT">(61,000)</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="3%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="15%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="right"> $           -</TD>
<TD WIDTH="3%" VALIGN="TOP">
  <p ALIGN="right"></p>
  </TD>
<TD WIDTH="15%" VALIGN="TOP">
<P ALIGN="right">            -</TD>
</TR>
</TABLE>

<FONT SIZE=2>
</FONT>

</dir>
</dir>
</dir>
</dir>
<p>&nbsp;</p>

<P ALIGN="JUSTIFY">The tax effects of temporary differences that give rise to significant portions of deferred tax assets and liabilities at December 31, 2002 and 2001 are presented below.</P>
<DIR>

<DIR>

<DIR>

<DIR>

<P ALIGN="RIGHT"><TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH=614>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="TOP">
<B><U><P ALIGN="CENTER">2002</B></U></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<B><U><P ALIGN="CENTER">2001</B></U></TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">Deferred tax assets:</TD>
<TD WIDTH="17%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;Accounts receivable due to allowance for </P>
<P ALIGN="JUSTIFY">&#9;   uncollectible accounts</TD>
<TD WIDTH="17%" VALIGN="TOP">
<P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">$       87,000</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">37,000</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;Net operating loss carryforwards</TD>
<TD WIDTH="17%" VALIGN="TOP">
<P ALIGN="RIGHT">185,000</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT">30,000</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;&#9;Total gross deferred tax assets</TD>
<TD WIDTH="17%" VALIGN="TOP">
<P ALIGN="RIGHT">272,000</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT">67,000</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;Valuation allowance</TD>
<TD WIDTH="17%" VALIGN="TOP">
<P ALIGN="RIGHT">(263,000)</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT">(58,000)</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="TOP">
<P ALIGN="RIGHT">9,000</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT">9,000</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">Deferred tax liabilities:</TD>
<TD WIDTH="17%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;Depreciation</TD>
<TD WIDTH="17%" VALIGN="TOP">
<P ALIGN="RIGHT">(9,000)</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT">(9,000)</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;&#9;Total gross deferred tax liabilities</TD>
<TD WIDTH="17%" VALIGN="TOP">
<P ALIGN="RIGHT">(9,000)</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="RIGHT">(9,000)</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="65%" VALIGN="TOP">
<P ALIGN="JUSTIFY">&#9;&#9;Net deferred tax assets (liabilities)</TD>
<TD WIDTH="17%" VALIGN="TOP">
<P ALIGN="LEFT"> $              -</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">
<P ALIGN="LEFT">                -</TD>
</TR>
</TABLE>

</dir>
</dir>
</dir>
</dir>

<P ALIGN="JUSTIFY">At December 31, 2002 and 2001, the Company has recorded a valuation allowance to reflect the estimated amount of deferred tax assets which may not be realized.  In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized.  The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible.</P>

<B><P ALIGN="JUSTIFY">7. <U>Significant Supplier</P>
</U>
</B>
<P ALIGN="JUSTIFY">For the years ended December 31, 2002 and 2001, the Company purchased approximately 20% of total raw materials from a single supplier.  In the event that certain raw material supplies were delayed or curtailed, the Company's ability to ship the related product in desired quantities and in a timely manner could be adversely affected.  The Company has attempted to mitigate this risk by maintaining a long-term relationship with this supplier while developing new relationships with additional raw material sources.</P>

<B><P ALIGN="JUSTIFY">8. <U>Employment Agreements</P>

<DIR>

<blockquote>

</U>
</B><P ALIGN="LEFT">&#9;&#9;</P>
</blockquote>

</dir>
<P ALIGN="JUSTIFY">&#9;In 1998, the Company entered into employment agreements with two of its officers (both of which are principal stockholders).  The agreements provide for aggregate annual salaries amounting to $142,000 for a period of three years expiring in June 2001.  The agreements also provide that the aforementioned obligation would continue for a period of six to twelve months subsequent to disability or termination without cause as defined in the agreement.  The agreements expired in 2001 and were not extended.  Accordingly, no payments attributable to these agreements were made to the officers subsequent to June 2001.</P>

<B><U>9. Going Concern and Management's Plan

</B></U>

<P ALIGN="JUSTIFY">The Company's financial statements have been presented on a going concern basis which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.  As described herein, the liquidity of the Company has been affected by net losses in 2001 and 2002.  In addition, at December 31, 2002, the Company is not in compliance with certain covenants associated with its revolving line of credit agreement.  Accordingly, these conditions raise substantial doubt about the combined Company's ability to continue as a going concern.</P>

<P ALIGN="JUSTIFY">During 2002, management began to more fully develop its industrial fabric operations.  As a result the Company incurred additional advertising, personnel and research and development costs associated with this effort.  In addition, management has employed additional administrative, production and sales staff in anticipation of significantly increased sales volume (particularly with respect to industrial fabrics) in 2003 and 2004 in accordance with its business plan.  In connection with this effort, the Company has restructured its long-term debt obligations and has identified sources of additional equity capital.</P>

<FONT SIZE=2><P ALIGN="JUSTIFY"></FONT>Accordingly, management is of the opinion that the activities described in the preceding paragraph has positioned the Company to experience increased sales volume of more profitable industrial fabrics.  Further, management contemplates that increased sales combined with anticipated additional capital contributions, will significantly improve operations and cash flow in 2003 and beyond.  However, there can be no assurance that management will be successful in obtaining additional funding or in attaining profitable operations.</P>

<B><P ALIGN="LEFT">EXHIBIT 99.2 Unaudited Pro Forma Financial Information.</B><BR>
</P>
<B><P ALIGN="CENTER">ALIM and Ball Products, Inc.<BR>
Proforma condensed consolidated balance sheet<BR>
February 28, 2003</P>
<DIR>

<DIR>

<DIR>

<DIR>

</B>
<TABLE BORDER="0" CELLSPACING=0 WIDTH=627 cellpadding="0">
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<B><P ALIGN="CENTER">Ball</B></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<B><P ALIGN="CENTER">Total</B></TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P align="left"></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<B><P ALIGN="CENTER"><u>ALIM</u></B></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<B><P ALIGN="CENTER"><u>Products</u></B></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<B><P ALIGN="CENTER"><u>Consolidated</u></B></TD>
</TR>
<TR>
<TD WIDTH="22%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Current assets</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
</TR>
<TR>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">   Cash and cash equivalents</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; -   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                  400 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                400 </TD>
</TR>
<TR>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">   Accounts receivable, net</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           967,413 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         967,413 </TD>
</TR>
<TR>
<TD WIDTH="22%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">   Inventory</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           832,380 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         832,380 </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="LEFT">   Other </TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">           <u>           910,934</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">         <u>         910,934</u> </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="22%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=22>
<P ALIGN="LEFT">Total current assets</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">               <U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">        <u>        2,711,127</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">      <u>      2,711,127</u> </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Property and equipment</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        1,181,410 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">      1,181,410 </TD>
</TR>
<TR>
<TD WIDTH="43%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=22>
<P ALIGN="LEFT">Less:  accumulated depreciation</TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">               <U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">           <u>           455,526</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">         <u>         455,526</u> </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="32%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=22>
<P ALIGN="LEFT">Property and equipment, net</TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">           <u>           725,884</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">         <u>         725,884</u> </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR>
<TD WIDTH="22%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=22>
<P ALIGN="LEFT">Other assets</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-</u>   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">               <u>               2,071</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">             <u>             2,071</u> </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="LEFT">    </TD>
<TD WIDTH="22%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=22>
<P ALIGN="LEFT">Total assets</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-</u>   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">        <u>        3,439,082</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">      <u>      3,439,082</u> </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
</TR>
<TR>
<TD WIDTH="22%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Current liabilities</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR>
<TD WIDTH="22%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">   Accounts payable</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        1,322,126 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">      1,322,126 </TD>
</TR>
<TR>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Accrued expenses and other </TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       87,929 </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">             60,079 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         148,008 </TD>
</TR>
<TR>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT"> Revolving line of credit</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           664,048 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         664,048 </TD>
</TR>
<TR>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=22>
<P ALIGN="LEFT"> Note payble - current</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">     <u>     225,282</u> </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">             <u>             65,000</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">         <u>         290,282</u> </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="32%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Total current liabilities</TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     313,211 </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        2,111,253 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">      2,424,464 </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                     -   </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                   -   </TD>
</TR>
<TR>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=22>
<P ALIGN="LEFT">Notes payble - long term </TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right"><u>&nbsp;</u></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">           <u>           958,981</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">         <u>         958,981</u> </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="22%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Total liabilities</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">     313,211 </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        3,070,234 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">      3,383,445 </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                     -   </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                   -   </TD>
</TR>
<TR>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Stockholders' Equity</TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">    <u>    (313,211)</u></TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           <u>           368,848</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           <u>           55,637</u> </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="10%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">                   -   </TD>
</TR>
<TR>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="32%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=22>
<P ALIGN="LEFT">Total liabilities and equity</TD>
<TD WIDTH="13%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">               <u>               -</u>   </TD>
<TD WIDTH="17%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">        <u>        3,439,082</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">      <u>      3,439,082</u> </TD>
</TR>
</TABLE>

<P ALIGN="LEFT">&nbsp;</P>
<B><P ALIGN="CENTER">ALIM and Ball Products, Inc. <BR>
Proforma statement of operations<BR>
Nine months ended February 28, 2003</P></B>
<TABLE BORDER="0" CELLSPACING=0 WIDTH=607 cellpadding="0">
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<B><P ALIGN="CENTER">Ball</B></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<B><P ALIGN="CENTER">Total</B></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<B><P ALIGN="CENTER">ALIM</B></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<B><P ALIGN="CENTER">Products</B></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<B><P ALIGN="CENTER">Consolidated</B></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Net sales </TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">                -   </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">     4,686,178 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">     4,686,178 </TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Cost of sales </TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<p align="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">     <u>     3,230,148</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">     <u>     3,230,148</u> </TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Gross profit</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">                -   </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">     1,456,030 </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">     1,456,030 </TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">    </TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="44%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Selling, general and administrative </TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">         <u>         87,929</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">     <u>     1,667,363</u> </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">     <u>     1,755,292</u> </TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22><P align="right"></P></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Income from operations</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">       (87,929)</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">       (211,333)</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">      (299,262)</TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P align="right"></P></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="32%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Other income (expense)</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">                <u>                -</u>   </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">         <u>         (78,314)</u></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">        <u>        (78,314)</u></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="33%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Net income (loss) before tax</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">       (87,929)</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">       (289,647)</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P align="right">      (377,576)</TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22><P align="right"></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22><P align="right"></P></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=22>
<P ALIGN="LEFT">Income tax expense</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">                -   </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">                  -   </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">                 -   </TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">&nbsp;</TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="21%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=22>
<P ALIGN="LEFT">Net income (loss)</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">       <u>       (87,929)</u></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">       <u>       (289,647)</u></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=22>
<P align="right">      <u>      (377,576)</u></TD>
</TR>
</TABLE>

<P ALIGN="LEFT">&nbsp;</P>
<B><P ALIGN="CENTER">ALIM and Ball Products, Inc.<BR>
Proforma condensed consolidated balance sheet <BR>
May 31, 2002</P></B>
<TABLE BORDER="0" CELLSPACING=0 WIDTH=570 cellpadding="0">
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<B><P ALIGN="CENTER">Ball</B></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<B><P ALIGN="CENTER">Total</B></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<B><P ALIGN="CENTER"><u>ALIM</u></B></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<B><P ALIGN="CENTER"><u>Products</u></B></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<B><P ALIGN="CENTER"><u>Consolidated</u></B></TD>
</TR>
<TR><TD WIDTH="24%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Current assets</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
</TR>
<TR><TD WIDTH="37%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">   Cash and cash equivalents</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                 250 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                     -   </TD>
</TR>
<TR><TD WIDTH="37%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">   Accounts receivable, net</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">          945,043 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                     -   </TD>
</TR>
<TR><TD WIDTH="24%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">   Inventory</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">          757,914 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                     -   </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="LEFT">   Other </TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">          <u>          317,528</u> </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="24%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=22>
<P ALIGN="LEFT">Total current assets</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">       <u>       2,020,735</u> </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">        <u>        2,020,735</u> </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="37%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Property and equipment</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       1,216,050 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        1,216,050 </TD>
</TR>
<TR><TD WIDTH="48%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=22>
<P ALIGN="LEFT">Less:  accumulated depreciation</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">          <u>          399,097</u> </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">           <u>           399,097</u> </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="36%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=22>
<P ALIGN="LEFT">Property and equipment, net</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">          <u>          816,953</u> </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">           <u>           816,953</u> </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="37%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Intangible and other assets</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">            19,769 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">             19,769 </TD>
</TR>
<TR><TD WIDTH="48%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=22>
<P ALIGN="LEFT">Less:  accumulated amortization</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">            <u>            19,769</u> </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">             <u>             19,769</u> </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="LEFT">    </TD>
<TD WIDTH="24%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=22>
<P ALIGN="LEFT">Total assets</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">       <u>       2,857,457</u> </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">        <u>        2,857,457</u> </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="24%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Current liabilities</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="24%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">   Accounts payable</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       1,078,719 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        1,078,719 </TD>
</TR>
<TR><TD WIDTH="37%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Accrued expenses and other </TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">            29,691 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">             29,691 </TD>
</TR>
<TR><TD WIDTH="37%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT"> Revolving line of credit</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">               -   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">          841,416 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">           841,416 </TD>
</TR>
<TR><TD WIDTH="37%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=22>
<P ALIGN="LEFT"> Note payble - current</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">      <u>      225,282</u> </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">            <u>            72,000</u> </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">           <u>           297,282</u> </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="36%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Total current liabilities</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">      225,282 </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       2,021,826 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        2,247,108 </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                    -   </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                     -   </TD>
</TR>
<TR><TD WIDTH="37%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=22>
<P ALIGN="LEFT">Notes payble - long term </TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">          534,434 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">           534,434 </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="24%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Total liabilities</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">      225,282 </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       2,556,260 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        2,781,542 </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                    -   </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">                     -   </TD>
</TR>
<TR><TD WIDTH="37%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Stockholders' Equity</TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">    <u>    (225,282)</u></TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">          <u>          301,197</u> </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">             <u>             75,915</u> </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="11%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">&nbsp;</TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">                     -   </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=22><P></P></TD>
<TD WIDTH="36%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=22>
<P ALIGN="LEFT">Total liabilities and equity</TD>
<TD WIDTH="15%" VALIGN="BOTTOM" HEIGHT=22>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U>   </TD>
<TD WIDTH="18%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">       <u>       2,857,457</u> </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=22>
<P ALIGN="right">        <u>        2,857,457</u> </TD>
</TR>
</TABLE>

<B><P ALIGN="LEFT">&nbsp;</P>
<P ALIGN="CENTER">ALIM and Ball Products, Inc. <BR>
Proforma statement of operations<BR>
Year ended May 31, 2002</P></B>
<TABLE BORDER="0" CELLSPACING=0 WIDTH=554 cellpadding="0">
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<B><P ALIGN="CENTER">Ball</B></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<B><P ALIGN="CENTER">Total</B></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<B><U><P ALIGN="CENTER">ALIM</B></U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<B><U><P ALIGN="CENTER">Products</B></U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<B><U><P ALIGN="CENTER">Consolidated</B></U></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
</TR>
<TR><TD WIDTH="23%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Net sales </TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        46,331 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       5,936,295 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        5,982,626 </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="23%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Cost of sales </TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">        63,434 </U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">       4,181,248 </U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">        4,244,682 </U></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="23%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Gross profit</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">      (17,103)</TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">       1,755,047 </TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">        1,737,944 </TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="LEFT">    </TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="46%" VALIGN="BOTTOM" COLSPAN=4 HEIGHT=21>
<P ALIGN="LEFT">Selling, general and administrative </TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">        57,962 </U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">       2,033,753 </U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">        2,091,715 </U></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="35%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Income from operations</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">      (75,065)</TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         (278,706)</TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">          (353,771)</TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="35%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Other income (expense)</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">             349 </U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">         (100,884)</U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">          (100,535)</U></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="35%" VALIGN="BOTTOM" COLSPAN=3 HEIGHT=21>
<P ALIGN="LEFT">Net income (loss) before tax</TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">      (74,716)</TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">         (379,590)</TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<P ALIGN="right">          (454,306)</TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21><P ALIGN="right"></P></TD>
</TR>
<TR><TD WIDTH="23%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Income tax expense</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">           (800)</U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<p ALIGN="right"><U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
-   </U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">                 (800)</U></TD>
</TR>
<TR><TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="23%" VALIGN="BOTTOM" COLSPAN=2 HEIGHT=21>
<P ALIGN="LEFT">Net income (loss)</TD>
<TD WIDTH="12%" VALIGN="BOTTOM" HEIGHT=21><P></P></TD>
<TD WIDTH="16%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">      (75,516)</U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">         (379,590)</U></TD>
<TD WIDTH="19%" VALIGN="BOTTOM" HEIGHT=21>
<U><P ALIGN="right">          (455,106)</U></TD>
</TR>
</TABLE>


<P ALIGN="LEFT"><BR>
<B>EXHIBIT 32.1 Consent of ~, Independent Accountants<br>
<br>
</P>
<p>PARKS, TSCHOPP, WHITCOMB &amp; ORR, P.A. <br>
2600 Maitland Center Parkway, Suite 330 <br>
Maitland, Florida 32751</p>
<p>The Board of Directors Allergy Immuno Technologies, Inc.</p>
<p>We consent to the use of our report, dated March 25, 2002, in the Current
Report on Form 8-K/A dated April 21, 2003 and to the reference to our firm under
the heading &quot;Experts&quot; therein.</p>
<p>/S/ PARKS, TSCHOPP, WHITCOMB &amp; ORR, P.A.</p>
<p>June 13, 2003 <br>
Maitland, Florida</p>
</B>
</dir>
</dir>
</dir>
</dir>


<P ALIGN="LEFT"><BR>
<B>EXHIBIT 32.1 Consent of PARKS, TSCHOPP, WHITCOMB &amp; ORR, P.A., Independent Accountants<br>
<br>
</P>
<p>PARKS, TSCHOPP, WHITCOMB &amp; ORR, P.A. <br>
2600 Maitland Center Parkway, Suite 330 <br>
Maitland, Florida 32751</p>
</B>
<p>The Board of Directors Allergy Immuno Technologies, Inc.</p>
<p>We consent to the use of our report, dated March 25, 2002, in the Current
Report on Form 8-K/A dated April 21, 2003 and to the reference to our firm under
the heading &quot;Experts&quot; therein.</p>
<p>/S/ PARKS, TSCHOPP, WHITCOMB &amp; ORR, P.A.</p>
<p>June 13, 2003 <br>
Maitland, Florida</p>
  </BODY>
</HTML>
[{"type": "8-K", "sequence": "1", "filename": "alim_8k-jun16.htm", "description": "ALLERGY IMMUNO TECHNOLOGY 8-K", "secsgml_size_bytes": 168334}]
{"company-data": {"conformed-name": "ALLERGY IMMUNO TECHNOLOGIES INC", "cik": "0001082737", "assigned-sic": "8071", "irs-number": "953937129", "state-of-incorporation": "DE", "fiscal-year-end": "0531"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "000-26189", "film-number": "03746841"}, "business-address": {"street1": "1531 MONROVIA AVENUE", "city": "NEWPORT BEACH", "state": "CA", "zip": "92663", "phone": "9496453703"}, "mail-address": {"street1": "1531 MONROVIA AVENUE", "city": "NEWPORT BEACH", "state": "CA", "zip": "92663"}}
UNITED STATES
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 21, 2003
ALLERGY IMMUNO TECHNOLOGIES, INC.
(Exact name of small business issuer as specified in its charter)
Delaware
95-3937129
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
510 West Arizona Ave, DeLand, FL 32720
(Address of principal executive offices)
Registrant's telephone number including area code: 386.943.6222
20462 Chartwell Center Drive, Cornelius, NC 28031
(Former name, former address and former fiscal year, if changed since last report.)
Item 7. Financial Statements and Exhibits.
Allergy Immuno Technologies, Inc  hereby amends its current report on Form 8-K filed with the Securities and Exchange Commission on April 22, 2003 to submit financial statements, pro forma financial information, and related
exhibits with respect to the Company's recent acquisition of Ball Products,
Inc..
EXHIBITS:
The following exhibits are filed herewith:
99.1 Financial Statements of Ball Products, Inc.
99.2 Unaudited Pro Forma Financial Information.
32.1 Consent of PARKS, TSCHOPP, WHITCOMB & ORR, P.A., Independent Accountants
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Allergy Immuno Technologies, Inc.
June 16, 2003
/s/ Larry Ball
___________________________________________
Larry Ball,
President of Allergy Immuno Technologies, Inc.
EXHIBIT 99.1 Financial Statements of Ball Products, Inc.
Financial Statements
BALL PRODUCTS, INC.
December 31, 2002 and 2001
BALL PRODUCTS, INC.
Table of Contents
Independent Auditors' Report
1
Financial Statements:
Balance Sheets
2
Statements of Operations
4
Statements of Stockholders' Equity
5
Statements of Cash Flows
6
Notes to Financial Statements
7
Independent Auditors' Report
Board of Directors
Ball Products, Inc.
We have audited the accompanying balance sheets of Ball Products, Inc. as of December 31, 2002 and 2001, and the related statements of operations, stockholders' equity and cash flows for the years then ended.  These financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with accepted standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Ball Products, Inc. as of December 31, 2002 and 2001, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern.  As discussed in note 9 to the financial statements, the Company has experienced net losses of approximately $657,000 and $181,000 for the two years ended December 31, 2002 and 2001, respectively.  At December 31, 2002, the Company has an accumulated deficit of approximately $589,000 and is not in compliance with certain loan covenants.  These matters raise substantial doubt about the Company's ability to continue as a going concern.  Management's plans in regard to these matters are described in note 9.  The accompanying financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should the Company be unable to continue as a going concern.
March 25, 2003
BALL PRODUCTS, INC.
Financial Statements
December 31, 2002 and 2001
(With Independent Auditors' Report Thereon)
BALL PRODUCTS, INC.
Balance Sheets
December 31, 2002 and 2001
Assets
2002
2001
Current assets:
Cash
$        3,740
400
Trade accounts receivable, less allowance
for doubtful accounts of $235,000 and $103,902
596,576
378,011
Due from related parties (note 5)
180,804
96,527
Due from affiliate (note 5)
568,558
366,028
Inventories (notes 2 and 3)
738,223
869,927
Total current assets
2,087,901
1,710,893
Property and equipment (note 3):
Buildings and building improvements
555,032
458,732
Manufacturing equipment
437,560
326,793
Office equipment
78,412
175,418
Vehicles
25,896
-
1,096,900
960,943
Less accumulated depreciation
447,282
378,487
Property and equipment, net
649,618
582,456
Other assets:
Deposits and other
2,071
5,810
Debt issuance costs, net of accumulated amortization
of $20,412 in 2001
-
19,729
2,071
25,539
$ 2,739,590
2,318,888
See accompanying notes to financial statements.
Liabilities and Stockholders' Equity
2002
2001
Current liabilities:
Current maturities of long-term debt (note 3)
$     644,968
564,699
Accounts payable
981,753
979,461
Accrued expenses
90,629
17,787
Due to stockholders (note 5)
16,000
-
Total current liabilities
1,733,350
1,561,947
Long-term debt, less current maturities (note 3)
951,061
544,651
Total liabilities
2,684,411
2,106,598
Commitment (note 8)
Stockholders' equity (note 4):
Preferred stock - $.000001 par value, authorized 50,000,000
shares; issued and outstanding 275,086 shares
-
-
Common stock - $.000001 par value, authorized 100,000,000
shares; issued and outstanding 9,600,640 and
7,334,400 shares
9
7
Additional paid in capital
643,815
143,817
Retained (deficit) earnings
(588,645)
68,466
Total stockholders' equity
55,179
212,290
$  2,739,590
2,318,888
See accompanying notes to financial statements.
BALL PRODUCTS, INC.
Statements of Operations
Years ended December 31, 2002 and 2001
2002
2001
Net sales
$  6,132,262
5,796,320
Cost of goods sold
4,316,011
4,084,988
Gross profit
1,816,251
1,711,332
Selling, general and administrative
2,374,798
1,790,149
Operating loss
(558,547)
(78,817)
Other expense
Interest (note 5)
(93,520)
(94,421)
Other
(5,047)
(8,119)
Loss before provision for income taxes
(657,114)
(181,357)
Provision for income taxes (note 6)
-
-
Net loss
$   (657,114)
(181,357)
BALL PRODUCTS, INC.
Statements of Stockholders' Equity
Years ended December 31, 2002 and 2001
Additional
Total
Common Stock
Preferred Stock
Paid-in
Retained
Stockholders'
Shares
Amount
Shares
Amount
Capital
Earnings
Equity
Balances, December 31, 2000
7,334,400
$               7
275,086
-
143,817
249,823
393,647
Net loss
-
-
-
-
-
(181,357)
(181,357)
Balances, December 31, 2001
7,334,400
7
275,086
-
143,817
68,466
212,290
Issuance of common stock
432,640
-
-
-
500,000
-
500,000
Issuance of common stock
to founder
1,833,600
2
-
-
(2)
-
-
Net loss
-
-
-
-
-
(657,114)
(657,114)
Balances, December 31, 2002
9,600,640
$               9
275,086
-
643,815
(588,648)
55,176
BALL PRODUCTS, INC.
Statements of Cash Flows
Years ended December 31, 2002 and 2001
2002
2001
Cash flows from operating activities:
Net loss
$  (657,114)
(181,357)
Adjustments to reconcile net loss to net cash provided by
operating activities:
Depreciation and amortization expense
88,524
78,352
Net increase (decrease) in cash flows from changes in:
Accounts receivable
(218,565)
40,898
Due from related parties
(84,277)
(61,144)
Due from affiliate
(202,530)
(270,028)
Inventories
131,704
123,610
Deposits and other
3,739
773
Accounts payable
2,292
345,014
Accrued expenses
72,842
(19,825)
Due to stockholders
16,000
-
Net cash provided by (used in) operating activities
(847,385)
56,293
Cash flows from investing activities:
Purchase of property and equipment
(135,957)
(79,669)
Proceeds from issuance of common stock
500,000
-
Net cash provided by (used in) investing activities
364,043
(79,669)
Cash flows from financing activities:
Proceeds from issuance of long-term debt
910,000
100,896
Principal payments on long-term debt
(512,381)
(50,409)
Net borrowings (repayments) on lines of credit
89,063
(28,238)
Net cash provided by financing activities
486,682
22,249
Net increase (decrease) in cash
3,340
(1,127)
Cash at beginning of the period
400
1,527
Cash at end of the period
$        3,740
400
Supplemental disclosures of cash flow information:
Cash paid for interest
93,520
94,421
Cash paid for income taxes
-
16,700
See accompanying notes to financial statements.
BALL PRODUCTS, INC.
Schedule of Selling, General and Administrative Expenses
Year ended December 31, 2002
Salaries, wages and benefits
$    913,915
Insurance
28,210
Rent - equipment
26,432
Taxes and licenses
6,328
Depreciation and amortization
78,342
Office and administrative
34,027
Gas and oil
6,756
Telephone
57,412
Travel and entertainment
58,048
Bank fees
23,641
Shop expense
64,778
Data processing
29,089
Legal and professional fees
20,790
Utilities
33,367
Shipping
138,614
Sales expense
49,041
Bad debt expense
37,188
Dues and subscriptions
4,696
Outside services
42,204
Repairs and maintenance
69,337
Knitting expense
3,685
Research and development
30,746
Other
2,662
Total
$ 1,759,308
BALL PRODUCTS, INC.
Notes to Financial Statements
December 31, 2002 and 2001
1.
Organization and Summary of Significant Accounting Policies
a. Nature of Operations
Ball Products, Inc. (the Company) was incorporated in 1987.  The Company's operations consist primarily of the manufacture and sale of sports field equipment and industrial fabrics used commercially as wind and privacy screen to customers throughout the United States.
b. Inventories
Inventories are stated at the lower of cost or market and consist of raw materials, manufactured and purchased products.  Cost is determined by the first-in, first-out method.
c. Property and Equipment
Property and equipment are recorded at cost. The Company provides for depreciation using the straight-line method over the estimated useful lives of the respective assets, which range from 5 to 39 years.  Expenditures for repairs and maintenance are charged to operations as
incurred.
d. Research and Development Costs
Research and development costs are charged to operations in the year incurred.  Total research and development costs charged in 2002 and 2001 amount to $83,388 and $30,746, respectively.
e. Revenue Recognition
The Company recognizes revenue upon shipment of its product from its warehouse facilities or when services are performed.  Revenue is generated primarily from sales of sports field equipment and industrial fabrics.  Revenue also includes commissions earned from the sale of lighting equipment sold on consignment.
f. Advertising Costs
Advertising and sales promotion costs are expensed as incurred and charged to selling, general and administrative costs.  Total advertising and sales promotion expense amounted to $72,645 and $49,041 in 2002 and 2001, respectively.
g. Use of Estimates
Management of the Company has made certain estimates and assumptions relating to the reporting of assets and liabilities and disclosure of contingent assets and liabilities to prepare these financial statements in conformity with generally accepted accounting principles. Actual results could differ from those estimates.
h. Financial Instruments Fair Value, Concentration of Business and Credit Risks
The carrying amount reported in the balance sheet for cash, accounts receivable, accounts payable and accrued expenses approximates fair value because of the immediate or short-term maturity of these financial instruments. The carrying amount reported in the accompanying balance sheet for long term debt approximates fair value because the actual interest rates do not significantly differ from current rates offered for instruments with similar characteristics. Financial instruments, which potentially subject the Company to concentrations of credit risk, consist principally of trade accounts receivable and amounts due from related parties and affiliate which amount to approximately $1,350,000. The Company performs periodic credit evaluations of its trade customers and generally does not require collateral.
i. Stock-Based Compensation
In October 1995, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" (SFAS 123) which sets forth accounting and disclosure requirements for stock-based compensation arrangements.  The new statement encourages but does not require, companies to measure stock-based compensation using a fair value method, rather than the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25 (APB No. 25).  The Company has adopted the disclosure requirements of SFAS 123 and has elected to continue to record stock-based compensation expense using the intrinsic value approach prescribed by
APB No. 25.  Accordingly, the Company computes compensation cost for each employee stock option granted as the amount by which the quoted market price of the Company's common stock on the date of grant exceeds the amount the employee must pay to acquire the stock.  The amount of compensation cost, if any, will be charged to operations over the vesting period.
j. Income Taxes
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
k. Intangible Assets
Debt issuance costs are amortized over the life of the related obligations on a straight-line basis.
l.
Cash and Cash Equivalents
For purposes of cash flows, the Company considers all highly liquid investments with an initial maturity of three months or less to be cash equivalents.
2.
Inventories
At December 31, 2002 and 2001, inventories consist of the following:
2002
2001
Raw materials
$     622,840
728,941
Finished goods
115,383
170,986
Reserve for obsolescence
(30,000)
(30,000)
$     738,223
869,927
Shipping and handling costs associated with the Company's inventories amounted to approximately $225,000 and $180,000 in 2002 and 2001, respectively, and is recorded in selling, general and administrative expenses in the accompanying statements of operations.
3. Long-Term Debt
At December 31, 2002 and 2001, long-term debt consists of the following:
2002
2001
Revolving line of credit subject to maximum borrowings of $1,000,000.  Interest only is payable monthly at prime plus 1.5%.  Principal is due on or before December, 2002 and is secured by accounts receivable and inventory.  The obligation is guaranteed by the Company's stockholder and up to 75% of the balance of the loan is guaranteed by the U.S. Small Business Administration.
-
492,703
Mortgage payable to bank in monthly installments of $4,980 including interest at 9.75% through October, 2016 when
remaining principal and accrued interest are due.  The obligation is secured by a first mortgage on the building and
a second mortgage on the principal residence of the Company's stockholder.  In addition, the loan is guaranteed (limited to 75% of the balance) by the U.S. Small Business Administration.
-
472,315
Revolving line of credit subject to maximum borrowings of $2,500,000.  Interest only is payable monthly at prime plus 1.75%.  Principal is due on or before November 2005. The obligation is secured by accounts receivable and inventory.
581,766
-
Mortgage note payable to bank in monthly installments of $7,331 including interest at 7.5%.  The obligation matures in November 2012 and is secured by a first mortgage on certain real property.
910,000
-
Notes payable to related parties due in total monthly installments of $2,445 including interest at 10% maturing at various dates through July, 2006, unsecured.
70,125
90,890
Equipment loan payable to bank in monthly principal installments of $1,124 plus interest at 10.16% through December 2004.  Secured by certain equipment.
16,046
30,747
Vehicle loan payable to bank in monthly principal installments of $533 including interest at 8.5% through April 2006.  Secured by automotive equipment.
18,092
22,695
1,596,029
1,109,350
Less current maturities
(644,968)
(564,699)
$    951,061
544,651
The Company is not in compliance with certain financial covenants associated with the revolving line of credit as described above as of December 31, 2002.  Therefore, in accordance with terms of the underlying financial agreement, the entire outstanding principal balance as of December 31, 2002 has been classified as a current liability in the accompanying 2002 balance sheet.
The aggregate maturities of long-term debt, including the revolving line of credit, for each of the five years subsequent to December 31, 2002 are as follows:
Year Ending December 31
:
2003
$      644,968
2004
50,007
2005
47,507
2006
35,214
2007
27,531
Thereafter
790,802
$   1,596,029
4. Stockholder's Equity
During the year ended December 31, 1999, the Articles of Incorporation of the Company were amended to effect a 110,024 to 1 stock split of the Company's existing outstanding common stock, to increase the authorized number of common shares to 100,000,000 and to provide for the authorization of 50,000,000 shares of preferred stock.  The amendment further provided that the par value of both the common and preferred shares be fixed at $.000001 per share.
In 1998, the Company's Board of Directors adopted The 1998 Incentive Stock Option Plan for officers and employees of Ball Products, Inc. (ISO Plan) covering an aggregate of 1,000,000 shares of common stock.  The term of the ISO Plan shall be for a period of ten years from the effective date (June 30, 1998).  Options granted under the ISO Plan are exercisable for a period of up to ten years from the date of the grant.  The purchase price for a share of stock subject to any option granted shall be not less than the fair market value of the stock at the date of grant.
Also in 1998, the Company's Board of Directors adopted The Ball Products, Inc. 1998 Directors' Stock Option Plan (Directors' Plan) covering up to 1,000,000 shares of common stock for the benefit of eligible Directors of the Company, as defined.  The term of the Directors' Plan shall be for a period of ten years.  Options granted are exercisable for a period of ten years from the date of grant.  The purchase price for a share of stock subject to the options shall be the fair market value of the stock at the date of grant.
As of December 31, 2002 and 2001, there were no options granted under either the ISO or Directors' Plans.
In 1998, the Board of Directors approved a stock option agreement whereby an option was granted to the sole stockholder (and President) to purchase all or any part (in 1,000 share increments) of an aggregate 2,000,000 shares of the Company's stock at an exercise price of $.10 per share.  The option is exercisable for a six year period terminating on June 30, 2004.  As of  December 31, 2002 and 2001, no shares had been purchased in connection with this option.
The Company continues to account for stock-based compensation using the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25 under which no compensation cost for stock options is recognized for stock option awards granted at or above fair market value.
Had compensation expense been determined based upon fair values at the grant date for the award of options as described herein in accordance with SFAS No. 123, "Accounting for Stock-Based Compensation," the Company's net earnings and earnings per share would not be materially changed from the amounts as reported in the accompanying financial statements.
Accordingly, management has not presented the pro forma effects of the application of SFAS No. 123 herein with respect to net loss per share for the years ended December 31, 2002 and 2001.
5. Related Party Transactions
The Company has certain long-term interest bearing obligations to related parties that are included in long-term debt in the accompanying balance sheet as more fully described in note 3.  During the year ended December 31, 2002 and 2001, the Company incurred total interest expense of approximately $6,000 and $6,500, respectively, associated with these obligations to related parties.
Amounts due from related parties of $180,804 and $96,527 represent non-interest bearing unsecured advances (primarily to the principal stockholders) that are due on demand.  Amounts due from affiliate represent advances to a Mexican corporation controlled by the Company's principal stockholders primarily for the acquisition of land, buildings and equipment.  These advances are unsecured, non-interest bearing and due on demand.
6.
Income Taxes
During the years ended December 31, 2002 and 2001, the Company experienced net losses of approximately $650,000 and $180,000, respectively.  At December 31, 2002, the Company has net operating loss carryforwards of approximately $500,000 which will expire in 2022 and 2021.  A valuation allowance substantially equal to the tax benefit of the net operating loss carryforward has been established since it is uncertain that future taxable income will be realized during the carryforward period.  Accordingly, no income tax provision has been recognized in the accompanying financial statements.
Income tax benefit attributable to the loss before provision for income taxes differed from the amount computed by applying the U.S. Federal income tax rate of 34% to loss from operations before income taxes as a result of the following:
2002
2001
Computed "expected" tax benefit
$  223,000
62,000
Increase (reduction) in income tax benefit
resulting from:
State income taxes, net of Federal income
tax benefit
(24,500)
(7,000)
Non-deductible expenses
6,500
6,000
Increase in valuation allowance
(205,000)
(61,000)
$           -
-
The tax effects of temporary differences that give rise to significant portions of deferred tax assets and liabilities at December 31, 2002 and 2001 are presented below.
2002
2001
Deferred tax assets:
Accounts receivable due to allowance for
uncollectible accounts
$       87,000
37,000
Net operating loss carryforwards
185,000
30,000
Total gross deferred tax assets
272,000
67,000
Valuation allowance
(263,000)
(58,000)
9,000
9,000
Deferred tax liabilities:
Depreciation
(9,000)
(9,000)
Total gross deferred tax liabilities
(9,000)
(9,000)
Net deferred tax assets (liabilities)
$              -
-
At December 31, 2002 and 2001, the Company has recorded a valuation allowance to reflect the estimated amount of deferred tax assets which may not be realized.  In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized.  The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible.
7.
Significant Supplier
For the years ended December 31, 2002 and 2001, the Company purchased approximately 20% of total raw materials from a single supplier.  In the event that certain raw material supplies were delayed or curtailed, the Company's ability to ship the related product in desired quantities and in a timely manner could be adversely affected.  The Company has attempted to mitigate this risk by maintaining a long-term relationship with this supplier while developing new relationships with additional raw material sources.
8.
Employment Agreements
In 1998, the Company entered into employment agreements with two of its officers (both of which are principal stockholders).  The agreements provide for aggregate annual salaries amounting to $142,000 for a period of three years expiring in June 2001.  The agreements also provide that the aforementioned obligation would continue for a period of six to twelve months subsequent to disability or termination without cause as defined in the agreement.  The agreements expired in 2001 and were not extended.  Accordingly, no payments attributable to these agreements were made to the officers subsequent to June 2001.
9. Going Concern and Management's Plan
The Company's financial statements have been presented on a going concern basis which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.  As described herein, the liquidity of the Company has been affected by net losses in 2001 and 2002.  In addition, at December 31, 2002, the Company is not in compliance with certain covenants associated with its revolving line of credit agreement.  Accordingly, these conditions raise substantial doubt about the combined Company's ability to continue as a going concern.
During 2002, management began to more fully develop its industrial fabric operations.  As a result the Company incurred additional advertising, personnel and research and development costs associated with this effort.  In addition, management has employed additional administrative, production and sales staff in anticipation of significantly increased sales volume (particularly with respect to industrial fabrics) in 2003 and 2004 in accordance with its business plan.  In connection with this effort, the Company has restructured its long-term debt obligations and has identified sources of additional equity capital.
Accordingly, management is of the opinion that the activities described in the preceding paragraph has positioned the Company to experience increased sales volume of more profitable industrial fabrics.  Further, management contemplates that increased sales combined with anticipated additional capital contributions, will significantly improve operations and cash flow in 2003 and beyond.  However, there can be no assurance that management will be successful in obtaining additional funding or in attaining profitable operations.
EXHIBIT 99.2 Unaudited Pro Forma Financial Information.
ALIM and Ball Products, Inc.
Proforma condensed consolidated balance sheet
February 28, 2003
Ball
Total
ALIM
Products
Consolidated
Current assets
Cash and cash equivalents
-
400
400
Accounts receivable, net
-
967,413
967,413
Inventory
-
832,380
832,380
Other
-
910,934
910,934
Total current assets
-
2,711,127
2,711,127
Property and equipment
-
1,181,410
1,181,410
Less:  accumulated depreciation
-
455,526
455,526
Property and equipment, net
-
725,884
725,884
Other assets
-
2,071
2,071
Total assets
-
3,439,082
3,439,082
Current liabilities
Accounts payable
-
1,322,126
1,322,126
Accrued expenses and other
87,929
60,079
148,008
Revolving line of credit
-
664,048
664,048
Note payble - current
225,282
65,000
290,282
Total current liabilities
313,211
2,111,253
2,424,464
-
-
Notes payble - long term
958,981
958,981
Total liabilities
313,211
3,070,234
3,383,445
-
-
Stockholders' Equity
(313,211)
368,848
55,637
-
Total liabilities and equity
-
3,439,082
3,439,082
ALIM and Ball Products, Inc.
Proforma statement of operations
Nine months ended February 28, 2003
Ball
Total
ALIM
Products
Consolidated
Net sales
-
4,686,178
4,686,178
Cost of sales
-
3,230,148
3,230,148
Gross profit
-
1,456,030
1,456,030
Selling, general and administrative
87,929
1,667,363
1,755,292
Income from operations
(87,929)
(211,333)
(299,262)
Other income (expense)
-
(78,314)
(78,314)
Net income (loss) before tax
(87,929)
(289,647)
(377,576)
Income tax expense
-
-
-
Net income (loss)
(87,929)
(289,647)
(377,576)
ALIM and Ball Products, Inc.
Proforma condensed consolidated balance sheet
May 31, 2002
Ball
Total
ALIM
Products
Consolidated
Current assets
Cash and cash equivalents
-
250
-
Accounts receivable, net
-
945,043
-
Inventory
-
757,914
-
Other
-
317,528
-
Total current assets
-
2,020,735
2,020,735
Property and equipment
-
1,216,050
1,216,050
Less:  accumulated depreciation
-
399,097
399,097
Property and equipment, net
-
816,953
816,953
Intangible and other assets
-
19,769
19,769
Less:  accumulated amortization
-
-
-
-
19,769
19,769
Total assets
-
2,857,457
2,857,457
Current liabilities
Accounts payable
-
1,078,719
1,078,719
Accrued expenses and other
-
29,691
29,691
Revolving line of credit
-
841,416
841,416
Note payble - current
225,282
72,000
297,282
Total current liabilities
225,282
2,021,826
2,247,108
-
-
Notes payble - long term
534,434
534,434
Total liabilities
225,282
2,556,260
2,781,542
-
-
Stockholders' Equity
(225,282)
301,197
75,915
-
Total liabilities and equity
-
2,857,457
2,857,457
ALIM and Ball Products, Inc.
Proforma statement of operations
Year ended May 31, 2002
Ball
Total
ALIM
Products
Consolidated
Net sales
46,331
5,936,295
5,982,626
Cost of sales
63,434
4,181,248
4,244,682
Gross profit
(17,103)
1,755,047
1,737,944
Selling, general and administrative
57,962
2,033,753
2,091,715
Income from operations
(75,065)
(278,706)
(353,771)
Other income (expense)
349
(100,884)
(100,535)
Net income (loss) before tax
(74,716)
(379,590)
(454,306)
Income tax expense
(800)
-
(800)
Net income (loss)
(75,516)
(379,590)
(455,106)
EXHIBIT 32.1 Consent of ~, Independent Accountants
PARKS, TSCHOPP, WHITCOMB & ORR, P.A.
2600 Maitland Center Parkway, Suite 330
Maitland, Florida 32751
The Board of Directors Allergy Immuno Technologies, Inc.
We consent to the use of our report, dated March 25, 2002, in the Current
Report on Form 8-K/A dated April 21, 2003 and to the reference to our firm under
the heading "Experts" therein.
/S/ PARKS, TSCHOPP, WHITCOMB & ORR, P.A.
June 13, 2003
Maitland, Florida
EXHIBIT 32.1 Consent of PARKS, TSCHOPP, WHITCOMB & ORR, P.A., Independent Accountants
PARKS, TSCHOPP, WHITCOMB & ORR, P.A.
2600 Maitland Center Parkway, Suite 330
Maitland, Florida 32751
The Board of Directors Allergy Immuno Technologies, Inc.
We consent to the use of our report, dated March 25, 2002, in the Current
Report on Form 8-K/A dated April 21, 2003 and to the reference to our firm under
the heading "Experts" therein.
/S/ PARKS, TSCHOPP, WHITCOMB & ORR, P.A.
June 13, 2003
Maitland, Florida