HAL-PC Balance Sheet -- July 1997 (unaudited)

Sep 22, 1997                         HAL-PC                           Page 1    
 6:56 pm                         BALANCE SHEET                                  
                                                                                
                                                                                
                                  Jul/97        Jul/96       Inc/     %    
                               ============  ============  =====Var==== ==Var== 
                                                                                
                                     ASSETS                                     
                                                                                
  CURRENT ASSETS:                                                               
    Petty cash                      $790.98        $32.04       $758.94 2368.7% 
    Cash in bank                 489,787.93    417,521.73     72,266.20   17.3% 
    Clearing                         470.17          0.00        470.17         
    Accounts receivable           32,076.97     11,184.01     20,892.96  186.8% 
                               ------------  ------------  ------------         
    TOTAL CURRENT ASSETS         523,126.05    428,737.78     94,388.27   22.0% 
                               ------------  ------------  ------------         
                                                                                
  PROPERTY AND EQUIPMENT:                                                       
                                                                                
    Machinery & equipment                                                       
      Machinery & equipment        1,069.00      1,069.00          0.00    0.0% 
      Machinery & equipment      207,205.01    207,205.01          0.00    0.0% 
      Acc depr - Machinery & equip.                                             
                                -198,128.00   -186,692.00    -11,436.00   -6.1% 
                               ------------  ------------  ------------         
    TOTAL Machinery & equipment   10,146.01     21,582.01    -11,436.00  -53.0% 
                               ------------  ------------  ------------         
                                                                                
    Furniture and fixtures                                                      
      Furniture and fixtures      32,633.44     32,633.44          0.00    0.0% 
      Acc depr - Furniture & fixt.                                              
                                 -31,945.00    -31,521.00       -424.00   -1.3% 
                               ------------  ------------  ------------         
    TOTAL Furniture & fixtures       688.44      1,112.44       -424.00  -38.1% 
                               ------------  ------------  ------------         
                                                                                
    Leasehold improvements                                                      
      Leasehold improvements     135,721.18     10,286.85    125,434.33 1219.4% 
      Acc amort. - Leasehold impr.                                              
                                  -9,794.32    -10,286.85        492.53    4.8% 
                               ------------  ------------  ------------         
    TOTAL Leasehold improvements                                                
                                 125,926.86          0.00    125,926.86         
                               ------------  ------------  ------------         
    TOTAL PROPERTY AND EQUIPMENT                                                
                                 136,761.31     22,694.45    114,066.86  502.6% 
                               ------------  ------------  ------------         
                                                                                
  OTHER ASSETS:                                                                 
                                                                                
    Deposits                                                                    
      Geo. R. Brown special deposits   0.00      8,000.00     -8,000.00 -100.0% 
                                                                                
                                                                                
                                                                                
                          FOR DISCUSSION PURPOSES ONLY                          
                                                                                

Sep 22, 1997                         HAL-PC                           Page 2    
 6:56 pm                         BALANCE SHEET                                  
                                                                                
                                                                                
                                  Jul/97        Jul/96       Inc/     %    
                               ============  ============  =====Var==== ==Var== 
      Sheraton Astrodome deposit       0.00        500.00       -500.00 -100.0% 
      HBS Interests, Inc. - Rent   3,608.00      3,608.00          0.00    0.0% 
      4543 P. O., Inc. - Security  6,762.88          0.00      6,762.88         
      Deposits - Gulf Presort        500.00        500.00          0.00    0.0% 
                               ------------  ------------  ------------         
    TOTAL Deposits                10,870.88     12,608.00     -1,737.12  -13.8% 
                               ------------  ------------  ------------         
                                                                                
    Prepaid expenses                                                            
      Prepaid rent - Geo. R. Brown                                              
                                  12,000.00          0.00     12,000.00         
                               ------------  ------------  ------------         
    TOTAL Prepaid expenses        12,000.00          0.00     12,000.00         
                               ------------  ------------  ------------         
    TOTAL OTHER ASSETS            22,870.88     12,608.00     10,262.88   81.4% 
                               ------------  ------------  ------------         
      TOTAL ASSETS              $682,758.24   $464,040.23   $218,718.01   47.1% 
                               ============  ============  ============         
                                                                                
                                  LIABILITIES                                   
                                                                                
  CURRENT LIABILITIES:                                                          
    Accounts payable              $5,418.21     $9,773.23    -$4,355.02  -44.6% 
    SUI payable                        2.00          7.21         -5.21  -72.3% 
    Sales tax payable              1,406.15      4,036.27     -2,630.12  -65.2% 
    Deferred revenue--Membership                                                
                                 225,678.42    180,488.57     45,189.85   25.0% 
    Deferred revenue-Membership CL                                              
                                   3,401.25          0.00      3,401.25         
    Deferred revenue--Presentation                                              
                                  18,955.62      2,500.00     16,455.62  658.2% 
    Deferred revenue--Vendor fees  3,115.00        750.00      2,365.00  315.3% 
    Deferred revenue-Internet fees                                              
                                 188,370.73     57,682.00    130,688.73  226.6% 
    Deferred monthly fees - Exempt                                              
                                   6,440.00          0.00      6,440.00         
    Deferred monthly fees - CL       260.00          0.00        260.00         
    Unfunded scholarships          1,000.00      1,000.00          0.00    0.0% 
                               ------------  ------------  ------------         
    TOTAL CURRENT LIABILITIES    454,047.38    256,237.28    197,810.10   77.2% 
                               ------------  ------------  ------------         
      TOTAL LIABILITIES          454,047.38    256,237.28    197,810.10   77.2% 
                               ------------  ------------  ------------         
                                                                                
                                  FUND BALANCE                                  
                                                                                
    Earnings from prior years    182,756.82    160,207.63     22,549.19   14.1% 
    Current revenue over (under) expense                                        
                                                                                
                                                                                
                          FOR DISCUSSION PURPOSES ONLY                          
                                                                                

Sep 22, 1997                         HAL-PC                           Page 3    
 6:56 pm                         BALANCE SHEET                                  
                                                                                
                                                                                
                                  Jul/97        Jul/96       Inc/     %    
                               ============  ============  =====Var==== ==Var== 
                                  45,954.04     47,595.32     -1,641.28   -3.4% 
                               ------------  ------------  ------------         
    TOTAL FUND BALANCE           228,710.86    207,802.95     20,907.91   10.1% 
                               ------------  ------------  ------------         
                                                                                
      TOTAL LIABILITIES & FUND BALANCE                                          
                                $682,758.24   $464,040.23   $218,718.01   47.1% 
                               ============  ============  ============         
                                                                                
                          FOR DISCUSSION PURPOSES ONLY                          

Return to Financial Reports index
Return to BOD Page
Return to HAL-PC Home Page