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

                                   FORM 10-QSB

(Mark One)
[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934

    For the quarterly period ended March 31, 2005

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act

    For the transition period from _____________ to _______________

                        Commission File Number 000-26887


                          FRANCHISE CAPITAL CORPORATION
        (Exact name of small business issuer as specified in its charter)


          Nevada                                           98-0353403
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)


                           7400 E. McDonald Suite 121
                              Scottsdale, AZ 85050
                    (Address of principal executive offices)


                                 (480) 355-8142
                           (Issuer's telephone number)

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing  requirements for the past 90 days.
Yes [X] No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

     The number of shares of the issuer's common equity  outstanding as of April
7, 2005 was 18,927,305 shares of common stock, par value $.0001.

     Transitional Small Business Disclosure Format (check one): Yes [ ] No [X]

                           INDEX TO FORM 10-QSB FILING
                      FOR THE QUARTER ENDED MARCH 31, 2005

                                TABLE OF CONTENTS

                                     PART I.
                              FINANCIAL INFORMATION

                                                                            Page
                                                                            ----
Item 1. Financial Statements

     Balance Sheet
          as of March 31, 2005 ............................................   3

     Schedule of Investments
          as of March 31, 2005 ............................................   4

     Statements of Operations
          for the Three Month Periods Ended March 31, 2005 ................   5

     Statements of Cash Flows
          for the Three Month Period Ended March 31, 2005 .................   6

     Notes to the Financial Statements ....................................   7

Item 2. Management's Discussion and Analysis ..............................  12

Item 3. Quantitative and Qualitative Disclosures About Market Risk ........  20

Item 4. Controls and Procedures ...........................................  20

                                  PART II
                             OTHER INFORMATION

Item 1. Legal Proceedings .................................................  21

Item 2. Changes in Securities .............................................  21

Item 3. Defaults Upon Senior Securities ...................................  21

Item 4. Submission of Matters to Vote of Security Holders .................  21

Item 5. Other Information .................................................  21

Item 6. Exhibits and Reports on Form 8-K ..................................  21

SIGNATURES ................................................................  22

                                       2

                          FRANCHISE CAPITAL CORPORATION
                                  BALANCE SHEET
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)


INVESTMENTS:
  Investments in and advances to controlled
   companies, at fair value (cost $512,473)                         $   799,244
  Cash and cash equivalents                                              15,836
  Other assets                                                            3,427
                                                                    -----------

      Total assets                                                      818,507
                                                                    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY:

CURRENT LIABILITIES
  Accounts payable and accrued expenses                             $    51,570
  Advances from shareholders                                              2,350
  Debentures payable                                                    446,227
  Amortization of beneficial conversion feature                         (46,035)

                                                                    -----------
      Total liabilities                                                 454,112
                                                                    -----------

TOTAL LIABILITIES                                                       454,112
                                                                    -----------
STOCKHOLDERS' EQUITY:
  Preferred Series C stock, $0.0001 par value, 30,000,000
   authorized, 13,187.500 issued and outstanding                          1,319
  Common stock, $0.0001 par value, 100,000,000 shares
   authorized, 16,289,627 shares issued and outstanding                   1,630
  Additional paid-in capital                                          6,159,646
  Deferred compensation                                                (192,000)
  Accumulated deficit                                                (5,606,200)
                                                                    -----------
      Total stockholders' deficit                                       364,395
                                                                    -----------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                         $   818,507
                                                                    ===========

               See accompanying notes to the financial statements.

                                       3

                          FRANCHISE CAPITAL CORPORATION
                             SCHEDULE OF INVESTMENTS
                              AS OF MARCH 31, 2005
                                   (UNAUDITED)




                                                       Title of Security              March 31, 2005
    Portfolio Company                   Industry        Held by Company           Fair Value       Cost
    -----------------                   --------        ---------------           ----------       ----
                                                                                     
Investments in Equity Securities:

Fathom Business Systems, Inc.          Retail            Common Stock   100.00%    337,480        225,709
                                                                                  --------       --------

                                                                                   337,480        225,709
                                                                                  --------       --------
Investments in and advances to controlled companies:

Comstock Jake's Franchise Co., LLC     Food Industry     Partnership     45.00%      7,500          7,500
Cousin Vinnie's Franchise Co., LLC     Food Industry     Partnership     50.00%         --             --
Kirby Foo's Franchise Co., LLC         Food Industry     Partnership    100.00%      7,500          7,500
Kokopelli Mexican Grill Franchise Co   Food Industry     Partnership     50.00%    250,000         75,000
                                                                                  --------       --------

                                                                                   265,000         90,000
                                                                                  --------       --------
Total Investments                                                                  602,480        315,709
                                                                                  ========       ========


               See accompanying notes to the financial statements.

                                       4

                          FRANCHISE CAPITAL CORPORATION
                             STATEMENT OF OPERATIONS
                                   (UNAUDITED)



                                                                      PRIOR TO BECOMING A BUSINESS
                                                                           DEVELOPMENT COMPANY
                                                                --------------------------------------------

                                                 FOR THE          FOR THE          FOR THE          FOR THE
                                                  THREE             SIX             THREE            NINE
                                                 MONTHS           MONTHS           MONTHS           MONTHS
                                                  ENDED            ENDED            ENDED            ENDED
                                                MARCH 31,       DECEMBER 31,      MARCH 31,        MARCH 31,
                                                  2005             2004             2004             2004
                                               -----------      -----------      -----------      -----------
                                                                                      
INCOME                                         $        --      $    62,334      $    31,238      $    39,645
UNREALIZED INCOME FROM PORTFOLIO COMPANIES         259,758               --

COST OF GOODS SOLD                                      --           13,808           18,416           23,391
                                               -----------      -----------      -----------      -----------
      Gross profit                                 259,758           48,526           12,822           16,254

COSTS AND EXPENSES:
  General and administrative expense               105,695          694,497          700,140        1,101,149
                                               -----------      -----------      -----------      -----------
      Total                                        105,695          694,497          700,140        1,101,149
                                               -----------      -----------      -----------      -----------
INCOME (LOSS) FROM OPERATIONS                      154,063         (645,971)        (687,318)      (1,084,895)

OTHER INCOME (EXPENSE)
  Goodwill impairment                                               (44,836)              --               --
  Minority interest                                                   2,510               --               --
  Interest income                                                     3,024               --               --
  Financial and interest expense                   (36,237)         (52,472)              --               --
                                               -----------      -----------      -----------      -----------

INCOME (LOSS) BEFORE INCOME TAXES                  117,826         (737,745)        (687,318)      (1,084,895)

INCOME TAXES                                            --               --               --               --
                                               -----------      -----------      -----------      -----------
INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF
 ACCOUNTING CHANGES                            $   117,826      $  (737,745)     $  (687,318)     $(1,084,895)

CUMULATIVE EFFECT OF CONVERSION TO BUSINESS
 DEVELOPMENT COMPANY, NET OF INCOME TAX
 EFFECT                                        $        --      $   549,727      $        --      $        --
                                               -----------      -----------      -----------      -----------
NET INCREASE (DECREASE) IN STOCKHOLDERS'
 EQUITY RESULTING FROM NET INCOME (LOSS)       $   117,826      $  (188,018)     $  (687,318)     $(1,084,895)
                                               ===========      ===========      ===========      ===========

NET INCOME (LOSS) PER COMMON SHARE
   Basic                                       $     0.024      $    (0.020)     $    (0.031)     $    (0.042)
                                               ===========      ===========      ===========      ===========
   Diluted                                     $     0.005      $    (0.020)     $    (0.031)     $    (0.042)
                                               ===========      ===========      ===========      ===========

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING       4,894,135       37,324,067       22,382,633       26,115,570
                                               ===========      ===========      ===========      ===========
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING -
 FULLY DILUTED                                  34,519,282
                                               ===========


               See accompanying notes to the financial statements.

                                       5

                          FRANCHISE CAPITAL CORPORATION
                            STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                                    PRIOR TO BECOMING A BUSINESS
                                                                                         DEVELOPMENT COMPANY
                                                                              ------------------------------------------------

                                                             FOR THE            FOR THE            FOR THE            FOR THE
                                                              THREE               SIX               THREE              NINE
                                                             MONTHS             MONTHS             MONTHS             MONTHS
                                                              ENDED              ENDED              ENDED              ENDED
                                                            MARCH 31,         DECEMBER 31,        MARCH 31,          MARCH 31,
                                                              2005               2004               2004               2004
                                                           ----------         ----------         ----------         -----------
                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net  Income (loss)                                       $  117,826         $ (188,018)        $ (687,318)        $(1,084,895)
  Adjustments to reconcile net income to net cash
   used in operating activities:
    Common stock issued as consideration for services                            296,000                                949,742
    Depreciation and amortization                                 777              5,243              3,666               3,336
    Amortization of deferred compensation                                         16,000
    Amortization of beneficial conversion feature              23,662             30,303
    Impairment of goodwill                                                        44,836
  Changes in assets and liabilities (net of business
   acquisition):
    Prepaid expenses                                                             (85,086)                               (24,963)
    Accounts receivable                                       106,626           (219,703)            (1,627)                679
    Equipment, net of accumulated depreciation
    Unrealized appreciation of portfolio investments         (286,771)
    Inventories                                                                                                          13,567
    Intangibles                                                                                     637,605             (11,870)
    Accounts payable and accrued liabilities                 (102,076)            75,335             82,733              64,414
    Deferred revenue                                                             325,000
    Minority interest                                                             (2,510)
    Cumulative effect of accounting change                                      (549,727)                                    --
                                                           ----------         ----------         ----------         -----------
        Net cash used in operating activities                (139,956)          (252,327)            35,059             (89,990)
                                                           ----------         ----------         ----------         -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Cash acquired in business  combination                                                                                  3,619
  Cash invested in portfolio companies                                           (29,166)
  Purchase of computer equipment                                                  (3,586)           (16,338)            (16,338)
  Advances to affiliate/officers                                                      --             (4,620)             (9,970)
                                                           ----------         ----------         ----------         -----------
                                                                   --            (32,752)           (20,958)            (22,689)
                                                           ----------         ----------         ----------         -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Common stock issued for cash                                284,792                               337,275              90,000
  Proceeds from advances from shareholder                                         (8,647)                                24,409
  Repayment of notes payable and convertible debentures      (131,211)                             (349,805)
  Proceeds from notes payable and convertible debentures                         249,938                                     --
                                                           ----------         ----------         ----------         -----------
                                                              153,581            241,291            (12,530)            114,409
                                                           ----------         ----------         ----------         -----------

INCREASE IN CASH AND EQUIVALENTS                               13,625            (43,788)             1,571               1,730

CASH AND EQUIVALENTS, BEGINNING OF PERIOD                       2,213             46,001                159                  --
                                                           ----------         ----------         ----------         -----------

CASH AND EQUIVALENTS, END OF PERIOD                        $   15,838         $    2,213         $    1,730         $     1,730
                                                           ==========         ==========         ==========         ===========


               See accompanying notes to the financial statements.

                                       6

                          FRANCHISE CAPITAL CORPORATION
                     NOTES TO UNAUDITED FINANCIAL STATEMENTS
                       FOR THE PERIOD ENDED MARCH 31, 2005


1. ORGANIZATION AND BASIS OF PRESENTATION

   The  accompanying  unaudited  financial  statements  have  been  prepared  in
   accordance with accounting principles generally accepted in the United States
   for interim  financial  information and the  instructions for Form 10-QSB and
   Regulation S-B.  Accordingly,  they do not include all of the information and
   footnotes required by accounting  principles generally accepted in the United
   States for  complete  financial  statements.  All  adjustments  that,  in the
   opinion of management,  are necessary for a fair  presentation of the results
   of operations  for the interim  periods have been made and are of a recurring
   nature unless otherwise  disclosed herein.  The results of operations for the
   three months ended  December 31, 2004 are not  necessarily  indicative of the
   results that will be realized for the entire  fiscal  year.  These  financial
   statements  should be read in conjunction with the Company's Annual Report on
   Form 10-KSB for the year ended June 30, 2004.

   a. General

   FRANCHISE  Capital  Corporation  (the  "Company") a Nevada  corporation,  was
   incorporated on July 6, 2001 as Cortex Systems,  Inc. In December of 2004 the
   Company changed its name to Franchise Capital Corporation, to more accurately
   reflect its true  business  nature.  The Company  invests in  developing  and
   franchising  casual  dining  restaurants.  The  Company is seeking to acquire
   additional investments within this industry and has acquired the rights to at
   least one concept.  To date, the Company has had no revenues  associated with
   these activities.  Effective  December 17, 2004, the Company as an internally
   managed,  closed end investment  company  elected to be treated as a business
   development company under the Investment Company Act of 1940, as amended.

   As a  business  development  company,  we provide  long-term  debt and equity
   investment capital to support the expansion of companies in the casual,  fast
   food restaurant  industry.  We generally  invest in private,  small to middle
   market  companies that lack access to public capital or whose  securities may
   not be marginable.  Today,  our investment and lending  activity is generally
   focused in private finance.

   Our  investment   portfolio  consists  primarily  of  equity  investments  in
   companies,  which may or may not constitute a controlling equity interest. At
   March 31, 2005 our investment  portfolio  totaled $602,480 at fair value. Our
   investment objective is to achieve current income.

   The Company did not elect to be treated for federal  income tax purposes as a
   regulated investment company under the Internal Revenue Code .

   b. Going Concern

   The  Company  faces  many  operating  and  industry  challenges.  There is no
   meaningful   operating  history  to  evaluate  the  Company's  prospects  for
   successful  operations.  Future losses for the Company are  anticipated.  The
   proposed plan of operations  would include  seeking an operating  entity with
   which to merge.  Even if  successful,  a merger  may not  result in cash flow
   sufficient to finance the continued expansion of a business.

                                       7

   The  accompanying  financial  statements  reflect the  accounts of  Franchise
   Capital  Corporation,  and the related  results of operations.  In accordance
   with  Article  6 of  Regulation  S-X  under  the  Securities  Act of 1933 and
   Securities  Exchange Act of 1934, the Company does not consolidate  portfolio
   company  investments in which the Company has a controlling  interest.  These
   financial  statements  have been  prepared  assuming  that the  Company  will
   continue as a going  concern.  The Company has  incurred  material  operating
   losses,  has  continued  operating  cash flow  deficiencies  and has  working
   capital  deficit at March 31, 2005.  These  factors raise  substantial  doubt
   about the  Company's  ability to  continue  as a going  concern.  The Company
   believes  that it will be  successful  in the  management  of its  investment
   portfolio. However, the Company will likely require additional debt or equity
   capital in order to implement its business plan. The  accompanying  financial
   statements  do not  include  any  adjustments  that  might  result  from this
   uncertainty.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Franchise  Capital  Corporation  changed to a Business  Development  Company,
   effective  December  17,  2004.  Therefore,  the prior  periods are no longer
   directly comparable.  The balance sheet as of March 31, 2005, is presented to
   reflect the change to a BDC. The  statements  of  operations  for the periods
   ended  December  31,  2004,  are  presented  as if the  all of the  Company's
   portfolio companies are consolidated  through the last day of the period. The
   Company determined that the effect of segregating operations for December 18,
   through December 31, would not be material.  The Company's Board of Directors
   determined that absent any other operating  information,  all investments are
   valued at cost.

   Cash and Cash Equivalents - Cash and cash equivalents  include all short-term
   liquid investments that are readily  convertible to known amounts of cash and
   have original maturities of three months or less.

   Income taxes - The Company  provides for income taxes based on the provisions
   of Statement of Financial Accounting Standards No. 109, ACCOUNTING FOR INCOME
   TAXES, which among other things, requires that recognition of deferred income
   taxes be measured by the provisions of enacted tax laws in effect at the date
   of financial statements.

   Use of Estimates - The preparation of financial statements in conformity with
   generally  accepted   accounting   principles  requires  management  to  make
   estimates  and  assumptions  that affect the  reported  amounts of assets and
   liabilities  and disclosure of contingent  assets and liabilities at the date
   of the financial statements and the reported amounts of revenues and expenses
   during  the  reporting  period.   Actual  results  could  differ  from  those
   estimates.

   Income (Loss) Per Common Share - Basic income per share is computed using the
   weighted average number of shares of common stock outstanding for the period.
   The  Company  has a  complex  capital  structure  and  therefore  there  is a
   presentation for diluted loss per share.

   Recently Issued Accounting Pronouncements -

   In  October  2001,  the FASB  issued  SFAS No.  143,  "Accounting  for  Asset
   Retirement Obligations," which requires companies to record the fair value of
   a liability for asset retirement  obligations in the period in which they are
   incurred.  The statement applies to a company's legal obligations  associated
   with the  retirement  of a tangible  long-lived  asset that  results from the
   acquisition, construction, and development or through the normal operation of
   a long-lived asset. When a liability is initially recorded, the company would
   capitalize the cost,  thereby  increasing the carrying  amount of the related
   asset. The capitalized  asset retirement cost is depreciated over the life of
   the  respective  asset while the liability is accreted to its present  value.
   Upon  settlement of the liability,  the obligation is settled at its recorded

                                       8

   amount or the company  incurs a gain or loss.  The statement is effective for
   fiscal years  beginning  after June 30, 2002. The Company does not expect the
   adoption to have a material  impact to the  Company's  financial  position or
   results of operations.

   In October 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment
   or Disposal of Long-Lived Assets". Statement 144 addresses the accounting and
   reporting for the impairment or disposal of long-lived  assets. The statement
   provides a single  accounting model for long-lived  assets to be disposed of.
   New  criteria  must be met to classify  the asset as an asset  held-for-sale.
   This  statement  also  focuses on  reporting  the  effects of a disposal of a
   segment of a business. This statement is effective for fiscal years beginning
   after  December 15, 2001.  The Company does not expect the adoption to have a
   material impact to the Company's financial position or results of operations.

   In July 2002, the FASB issued SFAS No. 146,  "Accounting for Costs Associated
   With Exit or Disposal  Activities".  This Standard  requires costs associated
   with exit or disposal activities to be recognized when they are incurred. The
   requirements of SFAS No. 146 apply prospectively after December 31, 2002, and
   as such, the Company cannot reasonably  estimate the impact of adopting these
   new rules.

   In December  2002, the FASB issued SFAS No. 148,  Accounting for  Stock-Based
   Compensation - Transaction and Disclosure, which provides alternative methods
   of transition for a voluntary change to fair value based method of accounting
   for stock-based  employee  compensation as prescribed in SFAS 123, Accounting
   for  Stock-Based  Compensation.  Additionally,  SFAS No.  148  requires  more
   prominent and more frequent  disclosures  in financial  statements  about the
   effects of  stock-based  compensation.  The  provisions of this statement are
   effective  for fiscal  years  ending  after  December  15,  2002,  with early
   application permitted in certain circumstances.

   In  November  2002,  the  FASB  issued  Interpretation  No.  45  ("FIN  45"),
   Guarantor's Accounting and Disclosure Requirements for Guarantees,  including
   Indirect  Guarantees of Indebtedness of Others. FIN 45 requires a company, at
   the time it issues a guarantee,  to recognize  an initial  liability  for the
   fair value of  obligations  assumed under the  guarantees  and  elaborates on
   existing disclosure  requirements  related to guarantees and warranties.  The
   initial  recognition  requirements  are effective for the Company  during the
   third quarter  ending March 31, 2003.  The adoption of FIN 45 did not have an
   impact on the Company's financial position or results of operations.

   In January  2003,  the FASB  issued  FASB  Interpretation  No. 46 ("FIN 46"),
   Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51.
   FIN 46 requires certain variable  interest entities to be consolidated by the
   primary  beneficiary  of the entity if the equity  investors in the entity do
   not have the  characteristics  of a controlling  financial interest or do not
   have  sufficient  equity at risk for the  entity to  finance  its  activities
   without additional  subordinated financial support from other parties. FIN 46
   is effective for all new variable interest entities created or acquired after
   January 31, 2003. For variable interest entities created or acquired prior to
   February  1, 2003,  the  provisions  of FIN 46 must be applied  for the first
   interim or annual period  beginning  after June 15, 2003. The adoption of FIN
   46 did not have an impact on the Company's  financial  position or results of
   operations.

3. ACCOUNTING CHANGE

   As a result of the Company converting to a Business  Development Company, the
   Company changed its accounting principles.  The primary difference relates to
   the  accounting  for  investments.   The  investments  that  were  previously
   consolidated,  are  now  reflected  at the  estimated  fair  value  of  those
   investments.  The Company  estimated that the investments at cost approximate
   fair value. The effect of recoding those investments at the original cost and

                                       9

   adjusting  for the  previously  recorded  consolidated  net  losses  of those
   investments was $549,727.

4. CONVERTIBLE DEBENTURE

   During  the  year  ended  June  30,  2004 the  Company  issued a 2-year  7.5%
   convertible  debenture amounting to $85,000 with interest payable monthly and
   due June 9, 2006.  The debenture  also included  non-detachable  warrants for
   2,500,000 shares of common stock.  During the three months ended December 31,
   2004,  this  debenture  was  increased  to  $177,438.  Upon  approval  of the
   Company's  change  to a  Business  Development  Company,  the  warrants  were
   cancelled. As of March 31, 2005, we currently owe $238,177.

   On October  14,  2004 the Company  issued a six month  convertible  debenture
   amounting  to  $25,000,  with  interest  payable at the end of the term.  The
   debenture may be converted,  at the option of the holder,  into common shares
   of the Company. The conversion price is 50% of the closing bid on the day the
   Company receives notice of conversion. The debenture may be converted, at the
   option of the  Company,  into common  shares of the Company.  The  conversion
   price is 50% of the  closing bid on the day the  Company  receives  notice of
   conversion.

   On October 4, 2004,  the  Company  issued a six month  convertible  debenture
   amounting  to  $25,000,  with  interest  payable at the end of the term.  The
   debenture may be converted,  at the option of the holder,  into common shares
   of the Company. The conversion price is 50% of the closing bid on the day the
   Company receives notice of conversion. The debenture may be converted, at the
   option of the  Company,  into common  shares of the Company.  The  conversion
   price is 50% of the  closing bid on the day the  Company  receives  notice of
   conversion  As of March 31,  2005 a total of 900,000  shares of common  stock
   were issued as partial  redemption of this debenture.  Total balance at March
   31, 2005 is $20,500.

   On December 1. 2004, the Company issued a twelve month convertible  debenture
   amounting to $50,000,  with interest of $1,250  payable  quarterly  beginning
   March 1, 2005.  The debenture may be converted,  at the option of the holder,
   into common shares of the Company. The conversion price is 50% of the closing
   bid on the day the Company  receives notice of conversion.  The debenture may
   be  converted,  at the  option  of the  Company,  into  common  shares of the
   Company.  The  conversion  price  is 50% of the  closing  bid on the  day the
   Company receives notice of conversion.

   For the debentures  issued in the period ended December 31, 2004, the Company
   computed the beneficial  conversion feature to be equal to the face amount of
   the  debentures.  The $100,000  discount is being amortized over the terms of
   the debt. During the three month period ended March 31, 2005,  $46,035 of the
   discount was amortized leaving a remaining discount of $53,965.

5. CAPITAL STOCK

   The  Company  declared a 6 for 1 stock  split  during the year ended June 30,
   2003. The number of shares  presented in these financial  statements has been
   retroactively restated for all periods to reflect this stock split.

   During the three  months ended  December  31, 2003,  the Company sold 125,000
   shares of its  common  stock for  $55,000.  In  connection  with this sale of
   common  stock,  the  Company  also  granted  137,500  warrants to acquire the
   Company's common stock at $0.50 per share.

                                       10

   Also during the three months ended  December  31, 2003,  the Company  granted
   275,000  shares of its  common  stock to  consultants  as  consideration  for
   services rendered.  The shares were valued at the trading price of the common
   shares aggregating to $99,966.

   Additionally,  during the three months ended  December 31, 2003,  the Company
   granted  675,000 shares of its common stock to  consultants as  consideration
   for  services  rendered.  The shares were valued at the trading  price of the
   common shares aggregating to $247,500.

   The Company  reacquired  15,535,000  shares of its common  stock in the three
   month period ended December 31, 2003.  The Company  entered into an agreement
   to acquire  all of the  outstanding  shares of "ICEBERG  FOOD  SYSTEMS,CORP."
   ("IFSC"). IFSC was owned by a former officer and director of the Company. The
   only holdings of IFSC were 30,000,000  shares of the Company's  common stock.
   As part of the agreement, IFSC distributed 14,465,000 shares of the Company's
   common stock to its  shareholder.  IFSC then became a wholly owned subsidiary
   of the Company with its only holdings being the remaining  15,535,000  shares
   of  the  Company's  common  stock.   Effectively,   the  transaction  was  an
   acquisition of treasury stock by the Company. In exchange,  the Company would
   assume a  commitment  to raise  capital  and  develop  the  Iceberg  Drive-In
   concept. The rights to develop that concept were previously held by IFSC. The
   Company is to assist  IFSC in  providing  up to  $1,130,000.  The Company has
   accounted for this  transaction  as an  acquisition of treasury stock through
   the issuance of a note payable of $1,130,000.

   During the three months ended  September  30, 2004,  the Company sold 140,000
   shares of its common stock for $35,000.

   Also during the three months ended  September 30, 2004,  the Company  granted
   3,050,000  shares of its common stock to  consultants  as  consideration  for
   services rendered.  The shares were valued at the trading price of the common
   shares aggregating to $602,275.

   On October 13,  2004,  the Company  negotiated a  consulting  agreement  with
   Javelin  Holdings,  Inc. The agreement with Javelin provides for $15,000 upon
   execution of the  agreement,  $15,000  cash and a $30,000 60 day  Convertible
   Note upon successful filing of requisite SEC documents. In addition,  Javelin
   receives 5% of any  Preferred  Class of stock  created for the benefit of the
   Company, 10% of any bridge financing and 5% of any subsequent funding. During
   October,  2004, Javelin earned finders fee of $5,000 from the Company for two
   short-term convertible debentures in the amount of $25,000 each.

   In November  2004,  the Company  converted its Preferred  Series B stock into
   common  stock.  This  conversion  resulted in the  retiring of all  Preferred
   Series B stock, and issuance of 10,000,000 shares of common stock.

   In  December,  2004,  the  Company  approved a reverse 1 for 10 common  stock
   split.

   In conjunction with the transactions  discussed in Note 4, the Company issued
   an aggregate of 5,015,000 shares of its common stock.

                                       11

ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

The information contained in this section should be read in conjunction with the
Selected Consolidated  Financial and Other Data, the Selected Operating Data and
our Consolidated  Financial  Statements and notes thereto appearing elsewhere in
this  Quarterly  Report.  This  Quarterly  Report,  including  the  Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations,
contains   forward-looking   statements  that  involve   substantial  risks  and
uncertainties.  These  forward-looking  statements are not historical facts, but
rather are based on current  expectations,  estimates and projections  about our
industry,  our  beliefs,  and our  assumptions.  Words  such  as  "anticipates",
"expects",   "intends",  "plans",  "believes",   "seeks",  and  "estimates"  and
variations  of these  words and  similar  expressions  are  intended to identify
forward-looking  statements.  These  statements  are not  guarantees  of  future
performance and are subject to risks, uncertainties,  and other factors, some of
which are beyond our control  and  difficult  to predict and could cause  actual
results  to  differ  materially  from  those  expressed  or  forecasted  in  the
forward-looking  statements including without limitation (1) any future economic
downturn could impair our customers' ability to repay our loans and increase our
non-performing  assets,  (2)economic  downturns  can  disproportionately  impact
certain sectors in which we concentrate,  and any future economic downturn could
disproportionately  impact the industries in which we concentrate  causing us to
suffer losses in our portfolio and experience  diminished  demand for capital in
these  industry  sectors,  (3) a  contraction  of  available  credit  and/or  an
inability to access the equity  markets could impair our lending and  investment
activities, (4) interest rate volatility could adversely affect our results, (5)
the risks  associated with the possible  disruption in the Company's  operations
due to terrorism and (6) the risks,  uncertainties and other factors we identify
from time to time in our filings with the  Securities  and Exchange  Commission,
including our Form 10-Ks, Form 10-Qs and Form 8-Ks. Although we believe that the
assumptions on which these forward-looking  statements are based are reasonable,
any of those  assumptions  could prove to be  inaccurate,  and as a result,  the
forward-looking  statements based on those  assumptions also could be incorrect.
In light of these and other  uncertainties,  the  inclusion of a  projection  or
forward-looking  statement in this Quarterly  Report should not be regarded as a
representation by us that our plans and objectives will be achieved.  You should
not place undue reliance on these forward-looking  statements,  which apply only
as of the date of this Quarterly Report.

OVERVIEW

Franchise Capital Corporation. is a solutions-focused financial services company
providing  financing and advisory  services to small and medium-sized  companies
throughout the United States primarily in the restaurant  franchising  industry.
Effective December 23, 2004, we became an internally  managed,  non-diversified,
closed-end  investment  company  that  elected  to  be  treated  as  a  business
development company under the Investment Company Act of 1940.  Franchise Capital
Corporation  will not elect to be treated for federal  income tax  purposes as a
regulated  investment company under the Internal Revenue Code with the filing of
its federal corporate income tax return for 2004.

                                       12

PORTFOLIO COMPOSITION AND ASSET QUALITY

Our primary business is lending to and investing in businesses, primarily in the
restaurant   franchising   industry,   through   investments   in  senior  debt,
subordinated debt and equity-based  investments,  including  warrants and equity
appreciation rights. Though we intend to increase our level of subordinated debt
and equity-based investments,  we expect a substantial majority of our portfolio
will continue to consist of investments in portfolio  companies.  The total fair
value of investments in non-publicly traded securities was $602,480 and $315,709
at March 31, 2005 and  December 31, 2004,  respectively  (exclusive  of unearned
income).

The following table summarizes  Franchise Capital  Corporation's assets held and
income from Majority Owned Companies, Controlled Companies and Other Affiliates:

                                                    March 31,      December 31,
                                                      2005             2004
                                                    -------          -------
ASSETS HELD:
  Majority Owned Companies (a):
    Investments in and advances to                  799,244          619,099
  Controlled Companies (b):
  Other Affiliates (c):
    Loans at fair value                                   0                0
    Equity Investments at fair value                      0                0

                                                   Nine Months Ended March 31,
                                                      2005             2004
                                                    -------          -------

INCOME RECOGNIZED:
  From Majority Owned Companies (a):
    Interest and fee income                       $      0         $      0
  From Controlled Companies (b):
  From Other Affiliates (c): 1
    Interest and fee income                              0                0
    Net change in unrealized appreciation
     (depreciation) on investments                 286,771                0
    Realized losses on investments                      --               --

----------
(a)  Majority owned companies are generally defined under the Investment Company
     Act of 1940 as companies in which Franchise  Capital  Corporation owns more
     than 50% of the voting securities of the company.
(b)  Controlled companies are generally defined under the Investment Company Act
     of 1940 as companies in which Franchise Capital  Corporation owns more than
     25% but not more than 50% of the voting securities of the company.
(c)  Other affiliates are generally defined under the Investment  Company Act of
     1940 as companies in which Franchise  Capital  Corporation owns at least 5%
     but not more than 25% of the voting securities of the company.

                                       13

ASSET QUALITY

Asset quality is generally a function of our underwriting and ongoing management
of our investment  portfolio.  As a business  development company, our loans and
equity  investments  are  carried at market  value or, in the  absence of market
value,  at fair value as determined by our board of directors in good faith on a
quarterly  basis.  As of  March  31,  2005 and  December  31,  2004,  unrealized
appreciation  on  investments  totaled  $259,758  and  $0,   respectively.   For
additional information on the change in unrealized  depreciation on investments,
see the section entitled "Reconciliation of Net Operating Income to Net Increase
(Decrease) in Stockholders' Equity from Earnings".

We monitor loan  concentrations  in our  portfolio,  both on an individual  loan
basis and on a sector or industry basis, to manage overall portfolio performance
due to specific customer issues or specific industry issues.

We  monitor  individual  customer's  financial  trends  in order to  assess  the
appropriate  course of action  with  respect to each  customer  and to  evaluate
overall portfolio quality. We closely monitor the status and performance of each
individual  investment  on a quarterly  and,  in some  cases,  a monthly or more
frequent  basis.  Because we are a provider of  long-term  privately  negotiated
investment  capital to  growth-oriented  companies  and we  actively  manage our
investments  through our contract  structure,  we do not believe  that  contract
exceptions  such as  breaches  of  contractual  covenants  or late  delivery  of
financial  statements  are  necessarily  an indication of  deterioration  in the
credit  quality  or the  need to  pursue  remedies  or an  active  workout  of a
portfolio investment.

When a loan  becomes 90 days or more past due, or if we  otherwise do not expect
the customer to be able to service its debt and other obligations, we will, as a
general  matter,  place the loan on  non-accrual  status  and cease  recognizing
interest income on that loan until all principal has been paid.  However, we may
make  exceptions  to this policy if the  investment  is well  secured and in the
process of collection.

As of March  31,  2005 and  December  31,  2004,  none of the loans to our other
affiliates were on non-accrual status.

When  principal and interest on a loan is not paid within the  applicable  grace
period, we will contact the customer for collection.  At that time, we will make
a determination  as to the extent of the problem,  if any. We will then pursue a
commitment  for immediate  payment and will begin to more  actively  monitor the
investment.  We will formulate strategies to optimize the resolution process and
will begin the process of  restructuring  the  investment to better  reflect the
current financial performance of the customer.  Such a restructuring may involve
deferring  payments of  principal  and  interest,  adjusting  interest  rates or
warrant  positions,  imposing  additional fees,  amending financial or operating
covenants or converting  debt to equity.  In general,  in order to compensate us
for any enhanced risk, we receive appropriate  compensation from the customer in
connection with a restructuring. During the process of monitoring a loan that is
out of  compliance,  we will  in  appropriate  circumstances  send a  notice  of
non-compliance outlining the specific defaults that have occurred and preserving

                                       14

our remedies,  and initiate a review of the collateral.  When a restructuring is
not the most appropriate  course of action,  we may determine to pursue remedies
available  under our loan documents or at law to minimize any potential  losses,
including initiating foreclosure and/or liquidation proceedings.

OPERATING INCOME

Operating income includes interest income on commercial loans, advisory fees and
other  income.  Interest  income is comprised  of  commercial  loan  interest at
contractual  rates and upfront fees that are amortized into income over the life
of the loan.  Most of our loans  contain  lending  features that adjust the rate
margin based on the financial and operating  performance of the borrower,  which
generally occurs quarterly.

The  change in  operating  income  from the nine  months  ended  March 31,  2005
compared to the same period in 2004 is attributable to the following items: (Due
to the  conversion to a Business  Development  Company,  effective  December 23,
2005, the periods are not directly comparable.)


NINE MONTHS ENDED

MARCH 13, 2005

CHANGE DUE TO:


        Asset growth                               $259,758
        Increase in fee income                            0
        Interest and other income                     8,881
        Manufacturing income                              0
                                                   --------
     Total change in operating income              $268,639
                                                   ========

Total  operating  income for the nine  months  ended  March 31,  2005  increased
$268,639 to $308,284  from  $39,645  for the nine months  ended March 31,  2005.
Operating  income for the three months ended March 31, 2005 increased  $841,381,
to $154,063 from $(687,318) for the three months ended March 31, 2005.

OPERATING EXPENSES

Operating   expenses   include   interest   expense  on  borrowings,   including
amortization of deferred debt issuance costs, employee compensation, and general
and administrative expenses.

The change in operating expenses from the nine months March 31, 2005 compared to
the same period in 2004 is attributable to the following items:

                                       15

NINE MONTHS ENDED

MARCH 31, 2005 VS. 2004

CHANGE DUE TO:

        Advertising & Selling                             (0)
        Interest Expense                               88709
        Depreciation & Amortization                    (-19)
        Salaries and benefits                         31,305
        General and administrative expense         (-420,952)
                                                   ---------
     Total change in operating expense             $(300,957)
                                                   =========

Total  operating  expenses  for the nine months  ended March 31, 2005  decreased
$300,957 to $800,192 from  $1,101,149  for the nine months ended March 31, 2005.
General and administrative expenses decreased $300,957 for the nine months ended
March  31,  2005 as  compared  to the same  period  in 2004  primarily  due to a
decrease in the  Company's  reliance  on outside  consultants.  Total  operating
expenses  decreased  $594,445 to $105,695 for the 3 months ended March 31, 2005,
from $700,140 for the three months ended March 31, 2004.

NET OPERATING INCOME

Net operating  income/loss before investment gains and losses (NOI) for the nine
months  ended  March  31,  2005  totaled  ($377,584)  compared  with a  loss  of
$(1,084,895) for the nine months ended March 31, 2004.

NET INVESTMENT GAINS AND LOSSES

There were no realized gains or losses for the three and nine months ended March
31, 2005.

The net change in  unrealized  appreciation  (depreciation)  on  investments  of
$259,758 for the nine months  ended March 31, 2005  consisted of $259,758 of net
appreciation  less $0 advanced to  controlled  companies.  The  appreciation  is
related to additional  equity  interest  granted an increase in the valuation of
Kokopelli  Franchise  Company  who  commenced  operations,  and Fathom  Business
Systems, Inc., who continues to increase sales.

INCOME TAXES

We are taxed under  Subchapter C of the Internal  Revenue Code. We did not elect
to be a regulated  investment company under Subchapter M of the Internal Revenue
Code with the filing of our federal corporate income tax return for 2004.

                                       16

NET INCOME


Net income (loss) totaled $117,826 and  $(619,919)for  the three months and nine
months ended March 31, 2005  compared to  $(687,318)  and  ($1,084,895)  for the
three months and nine months ended March 31, 2005.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

CASH, CASH EQUIVALENTS AND CASH, SECURITIZATION ACCOUNTS

At  March  31,  2005  and  December  31,  2004,   we  had  $15,836  and  $2,213,
respectively,  in cash  and  cash  equivalents.  Our  objective  is to  maintain
sufficient cash on hand to cover current funding requirements and operations.

LIQUIDITY AND CAPITAL RESOURCES

We expect our cash on hand,  future equity  offerings,  and cash  generated from
operations  to be  adequate  to meet our  cash  needs  at our  current  level of
operations.  We generally fund new originations  using cash on hand,  borrowings
under our credit facilities and equity financings.

During  the third  quarter  of 2005,  the  Company  raised  $165,500  by selling
8,573,231 shares of common stock issued under Regulation E.

BORROWINGS

At March 31, 2005, we had aggregate outstanding borrowings of $446,227.

At December 31, 2004, we had aggregate outstanding borrowings of $507,741.

See  the  Notes  to the  Financial  Statements  for  further  discussion  of our
borrowings.

CRITICAL ACCOUNTING POLICIES

The  financial  statements  are  based  on  the  selection  and  application  of
significant  accounting  policies,  which require management to make significant
estimates  and  assumptions.  We believe that the following are some of the more
critical  judgment  areas in the  application  of our  accounting  policies that
currently affect our financial condition and results of operations.

INCOME RECOGNITION

Interest on  commercial  loans is computed by methods that  generally  result in
level rates of return on principal amounts  outstanding.  When a loan becomes 90
days or more past due, or if we  otherwise do not expect the customer to be able
to service its debt and other obligations,  we will, as a general matter,  place
the loan on non-accrual  status and cease  recognizing  interest  income on that
loan until all principal has been paid.  However, we may make exceptions to this
policy if the investment is well secured and in the process of collection.

                                       17

In accordance  with GAAP, we include in income certain  amounts that we have not
yet received in cash, such as contractual  payment-in-kind (PIK) interest, which
represents  contractually  deferred  interest  added to the loan balance that is
generally due at the end of the loan term. We currently do not have any interest
income of this nature, but we may during future periods.

Loan  origination  fees are deferred and amortized as adjustments to the related
loan's  yield  over  the   contractual   life  of  the  loan.  In  certain  loan
arrangements,  warrants or other equity interests are received from the borrower
as additional  origination  fees.  The borrowers  granting  these  interests are
typically  non-publicly  traded companies.  We record the financial  instruments
received at estimated  fair value as determined by our board of directors.  Fair
values are determined  using various  valuation models which attempt to estimate
the underlying value of the associated entity.  These models are then applied to
our ownership share considering any discounts for transfer restrictions or other
terms which impact the value.  Changes in these values are recorded  through our
statement of operations.  Any resulting discount on the loan from recordation of
warrant and other equity  instruments  are accreted into income over the term of
the loan.

VALUATION OF INVESTMENTS

At March 31, 2005, approximately 98% of our total assets represented investments
recorded at fair value.  Value,  as defined in Section  2(a)(41) of 1940 Act, is
(i) the  market  price for those  securities  for  which a market  quotation  is
readily available and (ii) for all other securities and assets, fair value is as
determined in good faith by the board of directors.  Since there is typically no
readily  ascertainable  market value for the  investments in our  portfolio,  we
value  substantially  all of our investments at fair value as determined in good
faith by the board of directors  pursuant to a valuation policy and a consistent
valuation process.  Because of the inherent  uncertainty of determining the fair
value of investments that do not have a readily  ascertainable market value, the
fair value of our investments determined in good faith by the board of directors
may differ  significantly  from the values that would have been used had a ready
market existed for the investments, and the differences could be material.

There is no single  standard  for  determining  fair value in good  faith.  As a
result, determining fair value requires that judgment be applied to the specific
facts and circumstances of each portfolio  investment.  Unlike banks, we are not
permitted to provide a general reserve for anticipated loan losses.  Instead, we
must  determine  the fair value of each  individual  investment  on a  quarterly
basis. We will record  unrealized  depreciation  on investments  when we believe
that an investment has become impaired,  including where collection of a loan or
realization  of an equity  security  is  doubtful.  Conversely,  we will  record
unrealized  appreciation if we believe that the underlying portfolio company has
appreciated in value and,  therefore,  our  investment  has also  appreciated in
value, where appropriate.

As a business  development  company,  we invest primarily in illiquid securities
including debt and equity securities of private companies. The structure of each
debt and equity security is specifically  negotiated to enable us to protect our
investment and maximize our returns.  We generally  include many terms governing
interest rate,  repayment  terms,  prepayment  penalties,  financial  covenants,
operating covenants,  ownership  parameters,  dilution  parameters,  liquidation

                                       18

preferences,  voting  rights,  and  put or  call  rights.  Our  investments  are
generally  subject  to  some  restrictions  on  resale  and  generally  have  no
established trading market.  Because of the type of investments that we make and
the nature of our  business,  our  valuation  process  requires  an  analysis of
various factors.  Our fair value methodology  includes the examination of, among
other things, the underlying  investment  performance,  financial  condition and
market changing events that impact valuation.

AT  DECEMBER  31,  2004,  THE BOARD OF  DIRECTORS  ELECTED TO EMPLOY A VALUATION
METHOD CONSISTING OF COST BASIS FOR THOSE PORTFOLIO  COMPANIES THAT WERE NOT YET
OPERATIONAL,  AND A METHOD OF GROSS REVENUE, NET REVENE AND NET ASSETS FOR THOSE
COMPANIES THAT ARE OPERATIONAL.  THE COMPANY WILL EMPLOYE  INDEPENDENT  BUSINESS
VALUATION CONSULTANTS TO PROVIDE A VALUATION OF OUR EXISTING PORTFOLIO COMPANIES
AND CERTAIN OTHER INVESTMENTS FOR THE YEAR ENDED JUNE 30, 2005.

VALUATION OF LOANS AND DEBT SECURITIES

As a general rule, we do not value our loans or debt securities  above cost, but
loans and debt  securities  will be subject to fair value  write-downs  when the
asset is  considered  impaired.  In many cases,  our loan  agreements  allow for
increases in the spread to the base index rate if the  financial or  operational
performance of the customer  deteriorates  or shows negative  variances from the
customer's  business plan and, in some cases,  allow for decreases in the spread
if financial or operational performance improves or exceeds the customer's plan.

VALUATION OF EQUITY SECURITIES

With  respect to private  equity  securities,  each  investment  is valued using
industry  valuation  benchmarks,  and then  the  value is  assigned  a  discount
reflecting  the  illiquid  nature of the  investment,  as well as our  minority,
non-control  position.  When an external  event such as a purchase  transaction,
public offering,  or subsequent equity sale occurs, the pricing indicated by the
external  event  will be used  to  corroborate  our  private  equity  valuation.
Securities that are traded in the over-the-counter market or on a stock exchange
generally  will be valued at the  prevailing  bid price on the  valuation  date.
However, restricted and unrestricted publicly traded securities may be valued at
discounts from the public market value due to  restrictions on sale, the size of
our investment or market liquidity concerns.

RECENT DEVELOPMENT

Kokopelli  Franchise  Company,  LLC, a  portfolio  company  specializing  in the
franchising  of fast,  casual  sonoran style food,  opened its first  franchised
restaurant in April. As a result,  our valuation of Kokopelli  Franchise Company
was based on the projected operations of the franchise.  We anticipate receiving
royalty fee income from this and each franchise location as they develop.

                                       19

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest rate sensitivity  refers to the change in earnings that may result from
the  changes in the level of  interest  rates.  Our net  interest  income can be
affected by changes in various interest rates,  including LIBOR, prime rates and
commercial paper rates.

As a business  development  company,  we use a greater portion of equity to fund
our business. Accordingly, other things being equal, increases in interest rates
will result in greater  increases in our net interest  income and  reductions in
interest  rates will  result in greater  decreases  in our net  interest  income
compared  with the effects of interest  rate  changes on our results  under more
highly leveraged capital structures.

Currently,  we do not engage in hedging  activities  because we have  determined
that the cost of  hedging  the  risks  associated  with  interest  rate  changes
outweighs  the risk  reduction  benefit.  We monitor this position on an ongoing
basis.

ITEM 4. CONTROLS AND PROCEDURES

(a)  Within  the 90 days  prior to the date of this  report,  Franchise  Capital
Corporation  carried  out an  evaluation,  under  the  supervision  and with the
participation of Franchise Capital Corporation's management, including Franchise
Capital  Corporation's Chief Executive Officer and President and Chief Financial
Officer,  of the  effectiveness of the design and operation of Franchise Capital
Corporation 's disclosure  controls and procedures (as defined in Rule 13a-14 of
the  Securities  Exchange  Act of  1934).  Based on that  evaluation,  the Chief
Executive  Officer and President and the Chief Financial  Officer have concluded
that Franchise Capital  Corporation's current disclosure controls and procedures
are  effective  in timely  alerting  them of  material  information  relating to
Franchise  Capital  Corporation  that is required to be  disclosed  in Franchise
Capital Corporation's SEC filings.

(b) There have not been any  significant  changes in the  internal  controls  of
Franchise Capital Corporation or other factors that could  significantly  affect
these internal controls  subsequent to the date of their  evaluation,  including
any  corrective  actions with regard to  significant  deficiencies  and material
weaknesses.

                                       20

                          PART II -- OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company is not presently a party to any legal action.

ITEM 2. CHANGES IN SECURITIES

There were no material  changes in  securities  for the quarter  ended March 31,
2005, other than the debenture conversions previously discussed.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

None

ITEM 5. OTHER INFORMATION

None

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) The following exhibits are either attached hereto or incorporated  herein by
reference as indicated:

   Exhibit
   Number                               Description
   ------                               -----------
    31.1    CEO  Certification  pursuant to SEC Release No. 33-8238,  as adopted
            pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
    31.2    CFO  Certification  pursuant to SEC Release No. 33-8238,  as adopted
            pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
    32.1    CEO  Certification  pursuant to 18 U.S.C.  Section  1350, as adopted
            pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
    32.2    CFO  Certification  pursuant to 18 U.S.C.  Section  1350, as adopted
            pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(b) The  Registrant  has not filed any  Current  Reports  on Form 8-K during the
three-month period covered by this Quarterly Report.

                                       21

                                   SIGNATURES

     In accordance  with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

Dated:  May 16, 2005                       /s/  Bradford Miller
                                           -------------------------------------
                                           Bradford Miller, President and
                                           Chief Executive Officer
                                           (Principal Executive Officer)


Dated:  May 16, 2005                       /s/  Janet Crance
                                           -------------------------------------
                                           Janet Crance, Chief Financial Officer
                                           (Principal Accounting Officer)

                                       22