VizConnect (VIZC) 8-K/A Financial Statements and Exhibits

EXHIBIT 99.2

Vizconnect, Inc.

Proforma Balance Sheets

	As of December 31, 2012 Vizconnect, Inc.			As of December 31, 2012 Viz Connect LLC			Combined				Proforma Adjustments			Proforma Consolidated
ASSETS
Current Assets:
Cash and cash equivalents	$	302		$	19,842		$	20,144	(1	)		(302	)	$	19,842
Prepaid expenses		-			760			760				-			760
Total assets	$	302		$	20,602		$	20,904				(302	)	$	20,602
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities:
Accounts payable	$	4,030		$	93,401		$	97,431	(1	)		(4,030	)	$	93,401
Accrued Expenses					21,943			21,943							21,943
Deferred Revenue					36,667			36,667							36,667
Advance from shareholder		6,425			-			6,425	(1	)		(6,425	)		-
Loans payable		-			310,000			310,000				-			310,000
Note payable - related party		-			22,500			22,500				-			22,500
Note payable		-			15,000			15,000				-			15,000
Total current liabilities		10,455			499,511			509,966				(10,455	)		499,511
Stockholders' (Deficit) Equity:
Preferred stock: $0.001 par value, 5,000,000 shares authorized, none		-			-			-				-			-
share issued and outstanding as of December 31, 2012
Common stock: $0.001 par value, 70,000,000 shares authorized,
40,680,000 shares issued and outstanding at December 31, 2012		15,680			25,000			40,680				-			40,680
Additional paid-in capital		33,520			(5,000	)		28,520	(1	)		(49,200	)		(20,680	)
Accumulated deficit		(59,353	)		(498,909	)		(558,262	(1	)		59,353			(498,909	)
Total stockholders’ deficit		(10,153	)		(478,909	)		(489,062				10,153			(478,909	)
Total liabilities and stockholders’ deficit	$	302		$	20,602		$	20,904				(302	)	$	20,602

See Notes to Financial Statements.

1

Vizconnect, Inc.

Proforma Statement of Operations

	For the twelve months eneded December 31, 2012 VizConnect, Inc.			For the twelve months eneded December 31, 2012 VizConnect LLC			Combined			Proforma Adjustments			Proforma Consolidated
REVENUE
Subscription Revenue	$	-		$	23,531		$	23,531		$	-		$	23,531
Total Revnue		-			23,531			23,531			-			23,531
OPERATING EXPENSES
Programming, Hosting & Technology Expense		-			108,834			108,834						108,834
Professional Fees		-			109,693			109,693						109,693
General and Administrative		9,523			46,727			56,250	(1)		(9,523	)		46,727
Selling Expense		-			17,430			17,430			-			17,430
Total Operating Expenses		9,523			282,684			292,207			(9,523	)		282,684
Loss From Operations		(9,523	)		(259,153	)		(268,676	)		9,523			(259,153	)
Interest expense		-			14,306			14,306						14,306
NET LOSS	$	(9,523	)	$	(273,459	)	$	(282,982	)	$	9,523		$	(273,459	)
Basic and diluted loss pet common share													$	(0.01	)
Weighted average shares outstanding														40,680,000

Note:

(1) Effect on elimination of VizConnect, Inc. upon consolidation

See Notes to Financial Statements.

2