Financial Tables
Balance Sheet top
 
                                                                    June 30,            December 31,
                                                                     2008                  2007
                                                                  (Unaudited)            (Audited)
                                              ASSETS

                                                                                    
Current Assets:
   Cash                                                            $    33,284            $    45,499
   Restricted cash - security deposits                                   9,012                 13,728
   Accounts receivable                                                   7,972                  8,743
   Prepaid Insurance                                                       471                     --
   Note receivable - related party                                   2,025,106              2,131,780
   Other asset                                                           3,000                  3,719
                                                                     _________              _________
      Total current assets                                           2,078,845              2,203,469

   Fixed asset, net of accumulated depreciation of  $4,500 and
     $1,375 at June 30,2008 and December 31, 2007, respectively        165,500                163,625
   Intangible assets, net of accumulated amortization of $63,065
     and $32,113 at June 30, 2008 and December 31, 2007,
     respectively                                                       13,550                 44,502
   Goodwill                                                            148,146                148,146
                                                                     _________              _________
      Total Assets                                                  $2,406,041             $2,559,742
                                                                    __________             __________

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities:
   Accounts payable and accrued expenses                            $  189,324             $  311,371
   Security deposits                                                     7,799                 10,695
   Accrued consulting - related party                                   95,694                195,694
   Unsecured liability including accrued interest of $16,667 and $0
     at June 30, 2008 and December 31, 2007, respectively              566,249                604,582
   Notes payable including accrued interest
     of $63,593 and $590,374 at June 30, 2008
     and December 31, 2007, respectively                             2,177,311              1,980,008
   Convertible debentures including
     interest of $51,848 and $5,700
     at June 30, 2008 and December 31, 2007, respectively              156,849                 35,700
   Debt derivative                                                     395,858                150,269
                                                                     _________              _________
      Total current liabilities                                      3,589,084              3,288,319

Long Term Liabilities:
   Notes payable, noncurrent including interest of $8,930 as of
     June 30, 2008                                                      78,930                     --
   Convertible debentures, noncurrent including interest of
     $41,160 December 31, 2007                                              --                116,160
                                                                    __________             __________
      Total liabilities                                              3,668,014              3,404,479

Stockholders' Deficit:
   Preferred stock:  $0.001 par value,
     designated as Series A;    authorized 15,000,000 shares; none
     issued and outstanding at June 30, 2008 and December 31,
     2007, respectively                                                     --                     --
   Common stock: $0.001 par value; authorized 235,000,000
     shares; issued and outstanding 5,519,926 and 2,524,252 at
     June 30, 2008 and December 31, 2007, respectively                   5,520                  2,524
   Additional paid-in capital                                        9,652,194              8,690,453
   Accumulated deficit                                             (10,917,572)           (9,549,737)
   Stock payable                                                        (2,115)               12,023
                                                                   ___________            ___________
      Total stockholders' deficit                                   (1,261,973)             (844,737)
                                                                   ___________            ___________
      Total liabilities and stockholders' deficit                  $ 2,406,041            $2,559,742
                                                                   ___________            __________
Cash Flow Statement top
 
                                                                For the Six Months Ended
                                                                       June 30,
                                                                  2008           2007
                                                                           
Cash flows from operating activities
   Net loss                                                      $ (1,367,835)    $ (4,514,046)
Adjustments to reconcile net loss
to net cash used in operating activities:
   Depreciation and amortization expense                               34,077               --
   Stock issued for services                                          389,097        1,775,068
   Stock issued for interest expense                                   50,000               --
   Stock issued for accounts payable                                   11,500               --
   Stock issued for officer compensation                              500,000               --
   Loss on disposition of investment subsidiary                            --           64,170
   Gain on extinguishment of debt                                    (879,632)              --
   Fair value of debt derivative                                      245,589          (39,347)
   Interest income                                                         --           (1,700)
Change in operating assets and liabilities:
   Decrease in restricted cash - security deposits                      4,716               --
   Decrease in accounts receivable                                        771               --
   (Increase) in prepaid expense                                         (471)              --
   (Increase) in notes receivable-related party                       (40,317)      (1,067,040)
   (Increase) in notes receivable                                          --          (81,204)
   (Increase) in deposits                                                  --         (300,000)
   Decrease in other assets                                               719               --
   Increase in accounts payable and accrued expense                    24,946          101,821
   (Decrease) in security deposits                                     (2,896)              --
   Increase in accrued interest                                        57,829          394,511
   Increase in unsecured liability                                         --          500,000
                                                                   __________     ____________
Net cash used in operating activities                                (971,907)      (3,167,767)

Cash flows from investing activities:
   Property purchases                                                  (5,000)      (1,216,232)
   Property sales                                                          --          668,838
                                                                   ___________      ___________

Net cash used in investment activities                                 (5,000)        (547,394)

Cash flows from financing activities:
   Stock for cash                                                          --          127,200
   Accrued expense-related party                                     (100,000)              --
   Proceeds from notes payable                                      1,115,000        4,408,678
   Payments for notes payable and unsecured liability                 (50,308)        (705,636)
                                                                   ___________       __________
Net cash provided by financing activities                             964,692        3,830,242

(Decrease) increase in cash                                           (12,215)         115,081

Cash at beginning of period                                            45,499           12,026
                                                                   __________       __________

Cash at end of period                                             $    33,284      $   127,107
                                                                  ___________      ___________
Supplement disclosure of cash flow information:
   Interest paid                                                  $   94,476       $    61,843
                                                                  __________       ___________
   Income taxes paid                                              $       --       $        --
                                                                  __________       ___________

Non-cash transactions:
Note receivable and interest income exchanged for
   accounts payable, accrued expenses and debt                    $  146,991       $    45,988
                                                                  __________       ___________

Redevelopment houses acquired through
   note  receivable - related party                               $       --       $   185,913
                                                                  __________       ___________

Notes receivable - related party acquired
   through note payable                                           $       --       $ 1,184,414
                                                                  __________       ___________

Conversion of notes payable, debentures
   and accrued interest to common stock                           $        --      $   129,563
                                                                  ___________      ___________

Stock dividend                                                    $        --      $   746,035
                                                                  ___________      ___________



Unsecured liability converted to a note payable                   $    40,000      $        --
                                                                  ___________      ___________

Reclassification of investment in portfolio
   companies and prepaid expense to land
   and retained earnings                                          $        --      $  1,089,803
                                                                  ___________      ___________

Stock receivable from excess shares
   issued for compensation agreement                              $     2,115      $         --
                                                                  ___________      ____________

Release of stock payable                                          $    12,023      $         --
                                                                  ___________      ____________
© 2003-2007 Accelerize New Media, Inc. All rights reserved.
SECFilings.com is not affiliated with or approved by the SEC and shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon. Replication or redistribution of SECFilings.com content is expressly prohibited without the prior written consent of Accelerize New Media, Inc.