| | BERNARD, ALLAN & EDWARDS, INC. | |
| | CONSOLIDATED BALANCE SHEET | | |
| | AS OF MARCH 31, 2001 AND DECEMBER 31, 2000 | |
| | | | | | | |
| | | | | | | |
| | | ASSETS | | | |
| | | | | | | Audited |
| | | | | | Mar 31, 2001 | Dec 31, 2000 |
| Current Assets: | | | | | |
| Cash | | | | | $ 102,859 | $ 60,902 |
| Accounts Receivable | | | | 41,899 | - |
| Inventory | | | | | 12,795 | - |
| Prepaid Expenses | | | | 3,604 | - |
| Total Current Assets | | | $ 161,157 | $ 60,902 |
| | | | | | | |
| Equipment | | | | | | |
| Equipment | | | | - | 1,145 |
| Less Accumulated Depreciation | | | | 114 |
| Net Equipment | | | | - | 1,031 |
| | | | | | | |
| Other Assets | | | | | |
| Deposits | | | | | 5,450 | - |
| | | | | | | |
| TOTAL | | | | | $ 166,607 | $ 61,933 |
| | | | | | | |
| | | | | | | |
| | | LIABILITIES AND SHAREHOLDERS' EQUITY | |
| | | | | | | |
| Current Liabilities: | | | | | |
| Accounts Payable | | | | $ 1,950 | - |
| Commissions Payable | | | 1,290 | - |
| Deposits Held | | | | 20,122 | - |
| Total Current Liabilities | | | $ 23,362 | - |
| | | | | | | |
| Shareholders' Equity: | | | | | |
| Common stock - No Par Value | | | | |
| 30,000,000 shares authorized; 2,424,600 and | | | |
| 1,177,100 shares issued and outstanding | | 151,799 | 64,756 |
| Deficit accumulated during the development | | | |
| stage | | | | | (8,554) | (2,823) |
| TOTAL SHAREHOLDERS' EQUITY | | 143,245 | 61,933 |
| | | | | | | |
| TOTAL | | | | | $ 166,607 | $ 61,933 |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| The accompanying notes are an integral part of these financial statements. |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | BERNARD, ALLAN & EDWARDS, INC. | |
| | | STATEMENT OF COMBINED OPERATIONS | |
| | FOR THE PERIOD FEBRUARY 7, 2000 ( DATE OF INCEPTION) | |
| | | THROUGH MARCH 31, 2001 | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | Three Months | Audited |
| | | | | | Ended | Year Ended |
| | | | | | Mar 31, 2001 | Dec 31, 2000 |
| | | | | | | |
| Interest Income | | | | $ 743 | $867 |
| | | | | | | |
| Expenses | | | | | 6,474 | 3,690 |
| | | | | | | |
| Income (Loss) Before Income Taxes | | | $ (5,731) | $ (2,823) |
| | | | | | | |
| Provision for Income Taxes | | | 0 | 0 |
| | | | | | | |
| Net Income (Loss) | | | | $ (5,731) | $ (2,823) |
| | | | | | | |
| | | | | | | |
| Net Income (Loss) per Share of Common Stock | | | |
| | | | | | | |
| Basic | | | | | $0.00 | $0.00 |
| | | | | | | |
| Diluted | | | | | $0.00 | $0.00 |
| | | | | | | |
| | | | | | | |
| Weighted Average Number of Common Shares Outstanding | | |
| | | | | | | |
| Basic | | | | | 1,177,100 | 1,008,755 |
| | | | | | | |
| Diluted | | | | | 1,531,300 | 1,105,355 |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| The accompanying notes are an integral part of these financial statements. |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | BERNARD, ALLAN & EDWARDS, INC. | | |
| STATEMENT OF CHANGES IN CONSOLIDATED SHAREHOLDERS' EQUITY |
| FOR THE PERIOD FROM FEBRUARY 7, 2000 (DATE OF INCEPTION) | |
| | | THROUGH MARCH 31, 2001 | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | COMMON SHARES | |
| | | | SHARES | AMOUNT | DEFICIT | TOTAL |
| | | | | | | |
Balance February 7, 2000 | | 0 | $0 | $0 | $0 |
| | | | | | | |
Issuance February 21, 2000 | | 875,000 | 875 | | 875 |
| | | | | | | |
Issuance April 8, 2000 | | 125,000 | 125 | | 125 |
| | | | | | | |
Private Placement July 1, 2000 | | 177,100 | 70,840 | | 70,840 |
| | | | | | | |
Underwriting Expenses | | - | (7,084) | | (7,084) |
| | | | | | | |
Net (Loss) period ended December 31, 2000 | | | (2,823) | (2,823) |
| | | | | | | |
Balance December 31, 2000 (Audited) | 1,177,100 | 64,756 | (2,823) | 61,933 |
| | | | | | | |
| | | | | | | |
Issuance of Shares for Subsidiary | | 1,247,500 | - | - | 87,043 |
| | | | | | | |
Net (Loss) three months ended March 31, 2001 | | | (5,731) | (5,731) |
| | | | | | | |
Balance March 31, 2001 | | 2,424,600 | $ 64,756 | $ (8,554) | $ 143,245 |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| The accompanying notes are an integral part of these financial statements. |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | BERNARD, ALLAN & EDWARDS, INC. | | |
| | STATEMENT OF CONSOLIDATED CASH FLOWS | |
| | FOR THE PERIOD FROM FEBRUARY 7, 2000 (DATE OF INCEPTION) |
| | | TO MARCH 31, 2001 | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | Three Months | Audited |
| | | | | | Ended | Year Ended |
| | | | | | Mar 31, 2001 | Dec 31, 2000 |
| Cash Flows from Operating Activities: | | | | |
| Net Income (Loss) | | | | $ (5,731) | ($2,823) |
| Adjustment to Reconcile Net Income (Loss) to | | | |
| Net Cash (Used By) Operating Activities: | | | |
| Equipment as compensation | | | 1,031 | - |
| Depreciation | | | | - | 114 |
| Net Cash (Used By) Operating Activities | | (4,700) | (2,709) |
| | | | | | | |
| Cash Flows from Investing Activities | | | | |
| Loan from Affiliate | | | | 124 | - |
| Purchase of Equipment | | | - | 1,145 |
| Net Cash (Used By) Investing Activities | | 124 | (1,145) |
| | | | | | | |
| Cash Flows from Financing Activities | | | | |
| Issuance of Common Stock | | | 46,533 | 71,840 |
| Underwriting Expenses | | | - | (7,084) |
| Net Cash Provided by Financing Activities | | 46,533 | 64,756 |
| | | | | | | |
| Net Increase in Cash and Cash Equivalents | | 41,957 | 60,902 |
| | | | | | | |
| Cash and Cash Equivalents at Beginning of | | | |
| Period | | | | | 60,902 | - |
| | | | | | | |
| Cash and Cash Equivalents at End of Period | | $ 102,859 | $ 60,902 |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| The accompanying notes are an integral part of these financial statements. |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | BERNARD, ALLAN & EDWARDS, INC. | |
| | NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | |
| | FOR THE PERIOD FROM FEBRUARY 7, 2000 (DATE OF INCEPTION) |
| | | THROUGH MARCH 31, 2001 | | |
| | | | | | | |
| | | | | | | |
| NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
| | | | | | | |
| DESCRIPTION OF BUSINESS | | | | |
| | | | | | | |
| Bernard, Allan & Edwards, Inc. was incorporated on February 7, 2000 as Internet- |
| Estreet.Com, Inc. in the State of Florida. On March 16, 2001, the shareholders |
| approved the change of the name to Bernard, Allan & Edwards, Inc. The Company |
| is in the development stage. The Company intends to achieve future growth through |
| the acquisition of public accounting practices and the offering of investment banking |
| services to the clients of these firms and others. | | | |
| | | | | | | |
| BASIS OF PRESENTATION | | | | |
| | | | | | | |
| The accompanying financial statements have been prepared on the going concern basis, |
| which contemplates the realization of assets and the satisfaction of liabilities in the |
| normal course of business. The financial statements do not include any adjustments |
| relating to the recoverability and classification of recorded asset amounts or the amount |
| and classification of liabilities that might be necessary should the Company be unable |
| to continue as a going concern. The Company's continuation as a going concern is |
| dependent upon its ability to generate sufficient cash flow to meet its obligations on a |
| timely basis and to obtain additional financing as may be required. | |
| | | | | | | |
| CASH AND CASH EQUIVALENTS | | | | |
| | | | | | | |
| For purposes of the statement of cash flows, the Company considers all highly liquid |
| investments with a maturity of three months or less at the date of purchase to be cash |
| equivalents. | | | | | |
| | | | | | | |
| ESTIMATES | | | | | |
| | | | | | | |
| The preparation of the Company's financial statements in conformity with generally |
| accepted accounting principles requires the Company's management to make estimates |
| and assumptions that affect the reported amounts of assets and liabilities and | |
| disclosures of contingent assets and liabilities at the date of the financial statements and |
| the reported amount of revenues and expenses during the reporting period. Actual results |
| could differ from those estimates. | | | | |
| | | | | | | |
| FAIR VALUE OF FINANCIAL INSTRUMENTS | | | |
| | | | | | | |
| The carrying value of cash approximates fair value due to the short maturity of these |
| instruments. None of the financial instruments are held for trading purposes. | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | BERNARD, ALLAN & EDWARDS, INC. | |
| | NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) |
| | FOR THE PERIOD FROM FEBRUARY 7, 2000 (DATE OF INCEPTION) |
| | | THROUGH MARCH 31, 2001 | | |
| | | | | | | |
| | | | | | | |
| DEPRECIATION | | | | | |
| | | | | | | |
| Equipment is carried at cost. Depreciation is computed using the straight line method |
| for financial reporting purposes over a period of five years. | | |
| | | | | | | |
| INCOME TAXES | | | | | |
| | | | | | | |
| Deferred income taxes are provided for temporary differences between the financial |
| reporting and tax basis of assets and liabilities using enacted tax laws and rates for the |
| years when the differences are expected to reverse. | | |
| | | | | | | |
| NET INCOME (LOSS) PER SHARE OF COMMON STOCK | | |
| | | | | | | |
| As of December 31, 2000, the Company adopted Statement of Financial Accounting |
| Standards (SFAS) No. 128, "Earnings Per Share", which specifies the method of |
| computation, presentation, and disclosure for earnings per share. SFAS No. 128 requires |
| the presentation of two earnings per share amounts, basic and diluted. | |
| | | | | | | |
| Basic earnings per share is calculated using the average number of common shares |
| outstanding . Diluted earnings per share is computed on the basis of the average number |
| of common shares outstanding plus the dilutive effect of outstanding stock options |
| using the "treasury stock" method. | | | | |
| | | | | | | |
| PRINCIPLES OF CONSOLIDATION | | | | |
| | | | | | | |
| This report contains the accounts of Bernard, Allan & Edwards, Inc. and Bernard, |
| Lee & Edwards Securities, Inc. The assets of Bernard, Lee & Edwards Securities, |
| Inc. was acquired as a purchase in late March, 2001. All intercompany accounts |
| have been eliminated upon consolidation. | | | |
| | | | | | | |
| NOTE 2 - PREFERRED STOCK | | | | |
| | | | | | | |
| The Company is authorized to issue 3,000,000 shares of no par value preferred stock. |
| No shares have been issued to date. | | | | |
| | | | | | | |
| NOTE 3 - CAPITALIZATION -- PRIVATE PLACEMENT | | |
| | | | | | | |
| A private offering memorandum, dated July 1, 2000 provided for the sale | |
| of up to 250,000 units with an effective date of July 1, 2000. The offering | |
| price of a unit was $.40 and consisted of one share of common stock, one warrant A to |
| purchase eight shares of common stock and one warrant B to purchase two and one-half |
| shares of common stock. The agency agreement to offer the units for sale was signed |
| with Bernard, Lee & Edwards Securities, Inc., a Company related through common |
| ownership. The agreement for a payment of a 10% commission was for a period of |
| ninety days. The offering closed during September, 2000 with the sale of 177,100 units. |
| | | | | | | |
| | | BERNARD, ALLAN & EDWARDS, INC. | |
| | NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) |
| | FOR THE PERIOD FROM FEBRUARY 7, 2000 (DATE OF INCEPTION) |
| | | THROUGH MARCH 31, 2001 | | |
| | | | | | | |
| | | | | | | |
| NOTE 3 - CAPITALIZATION -- PRIVATE PLACEMENT (continued) | |
| | | | | | | |
| Warrant A gives the holder the right to acquire eight shares of the Company's common |
| stock for each warrant A at an exercise price of $1.25 per share. Warrant B gives the |
| holder the right to acquire two and one-half shares of the Company's common stock for |
| each warrant B at an exercise price of $4.00 per share. The warrants cannot be exercised |
| until the effective date of the registration statement being filed with the Securities and |
| Exchange Commission for the purpose of registering the common stock and warrants. |
| Warrant A will expire twelve months from said effective date, and warrant B will expire |
| eighteen months from said date. The warrants will remain effective during the exercise |
| period, and the Company's board of directors has the right to extend expiration dates as |
| long as the registration statement filed with the SEC is kept current. The Company will |
| have the right to call the warrants upon thirty days written notice to warrant owners, and |
| it will pay $.02 per warrant for each warrant not exercised. Warrant A cannot be called |
| unless the bid price of the Company's common stock is $2.00 or higher for a period of |
| twenty consecutive trading days, and warrant B cannot be called unless the bid price of |
| the common stock is $5.00 or higher for twenty consecutive trading days. | |
| | | | | | | |
| INCENTIVE STOCK OPTION PLAN | | | | |
| | | | | | | |
| The Board of Directors has approved on March 16, 2001 and the shareholders have |
| approved the plan to grant 1,000,000 options to purchase 1,000,000 common shares of |
| the Company's stock. No options have been granted as of this date. | |
| | | | | | | |
| PURCHASE OF SUBSIDIARY | | | | |
| | | | | | | |
| The Board of Directors, on March 16, 2001, also approved a plan to acquire Bernard, |
| Lee & Edwards Securities, Inc. This will facilitate the Company with its plan to offer, |
| besides accounting services, financial planning, variable annuities, mutual funds and |
| investment banking which are all classified as securities. The Company acquired all |
| of the outstanding common and preferred stock in exchange for 1,247,500 shares of |
| its unissued common shares. Bernard, Lee & Edwards Securities, Inc. had 500 |
| shares of 8% cumulative and convertible preferred stock outstanding. It also had a note |
| receivable from a company, both of which were owned by a company whose principal |
| stockholder and president is also a stockholder and the Chief Executive Officer of |
| Bernard, Allan & Edwards, Inc. As an inducement to the preferred stockholder to |
| forgive all unpaid cumulative preferred dividends and to reduce the note receivable from |
| $25,000 to $15,000, the Company has issued a warrant to purchase 200,000 shares |
| of the Company's common stock at the exercise price of $4.50 for a period of three |
| years from the effective date of the SEC registration with the understanding that the |
| underlying shares to be issued upon the exercise of the warrants will be registered |
| with the contemplated SEC filing. | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | BERNARD, ALLAN & EDWARDS, INC. | |
| | NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) |
| | FOR THE PERIOD FROM FEBRUARY 7, 2000 (DATE OF INCEPTION) |
| | | THROUGH MARCH 31, 2001 | | |
| | | | | | | |
| | | | | | | |
| NOTE 4 - INCOME TAXES | | | | |
| | | | | | | |
| Significant components of deferred income taxes are as follows: | | |
| | | | | | | |
| | Net Operating Loss | | $1,285 | | |
| | Total Deferred Tax Asset | | 1,285 | | |
| | Less Valuation Allowance | | 1,285 | | |
| | Net Deferred Tax Asset | | $0 | | |
| | | | | | | |
| The Company does not anticipate showing a profit as it will more than likely spend all |
| investment income on investigating merger candidates. A valuation allowance of $1,285 |
| as of March 31, 2001 is maintained on deferred tax assets which the Company has |
| not determined to be more likely than not realized at this time. The Company will |
| continue to review this valuation on an annual basis and make adjustments as | |
| appropriate. | | | | | |
| | | | | | | |
| As of March 31, 2001, the Company had a net operating loss carry forward of $8,554. |
| The net operating loss can be carried forward to offset future taxable income and will |
| expire December 31, 2020 and 2021. | | | | |
| | | | | | | |
| NOTE 5 - CONTRACT FOR SERVICES | | | |
| | | | | | | |
| The Board of Directors, on March 16, 2001, approved a consulting agreement with an |
| accountant. The accountant agreed to be involved in identifying and evaluating accounting |
| firms that may be acquired. The agreement will commence with the effective date of the |
| SEC registration for the Company. In exchange for his services, the consultant will receive |
| 100,000 shares of common stock as initial compensation. | | |
| | | | | | | |
| NOTE 6 - SUBSEQUENT EVENT | | | | |
| | | | | | | |
| On April 6, 2001, the Company formed a wholly-owned subsidiary called Accounting |
| Services Acquisition Partners, Inc. (ASAP). The Company's intent is to acquire |
| accounting firms that will operate as subsidiaries. | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |