MVP NETWORK, INC. (survivor) and MVP NETWORK ONLINE GAMES, INC.
PRO-FORMA COMBINED BALANCE SHEETS
September 30, 2008
(stated in 1,000’s)


	Network		Online				Adjustm			Combined
ASSETS
CURRENT ASSETS
Cash		-		116							116
Prepaid Expenses		-		55							55
Total Current Assets		-		171							171

PROPERTY and EQUIPMENT-
net of accumulated depreciation		-		1,151							1,151

CAPITALIZED COMPUTER GAME PROGRAMS –
net of amortization		-		3,110							3,110


OTHER ASSETS		1,896		549		(1)		(1,896	)		855

TOTAL ASSETS		1,896		4,981							5,103

LIABILITIES & STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable		-		21							21
Deferred revenue		-		70							70
Other current liabilities		-		1,961		(1)		(1,896	)		66
Mortgage payable and capital lease obligations- current maturities		-		2,863							2,863
Total Current Liabilities		-		4,916							3,021

LONG TERM LIABILITIES –
less current maturities		-		847							847

STOCKHOLDERS’ EQUITY
Total Stockholders’ Equity		1,896		(782	)						1,114

TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY		1,896		4,981							5,103

-1-

MVP NETWORK, INC. (survivor) and MVP NETWORK ONLINE GAMES, INC.
PRO-FORMA COMBINED OPERATING STATEMENTS
Nine Months Ended September 30, 2008 and
Year Ended December 31, 2007
(stated in 1,000’s)

	Network			Online			Adjustm	Combined
Nine Months ending September 30, 2008
Sales		-			931				931
Operating Expenses		157			1,509				1,666
Net Income (loss) from operations		(157	)		(578	)			(735	)
Other income and expense					(288	)			(288	)
Net Loss		(157	)		(866	)			(1,023	)
Loss per share		-			(0	)
Average outstanding shares

Year ending December 31, 2007
Sales		-			845				845
Operating Expenses		172			1,729				1,901
Net loss from operations		(172	)		(884	)			(1,056	)
Other income and expense		-			(342	)			(342	)
Net Loss		(172	)		(1,226	)			(1,398	)
Loss per share		-			-				-
Average outstanding shares

-2-

MVP Network, Inc. 8-K/A