Exhibit 99.1

310 HOLDINGS, INC. (unaudited consolidated proforma) BALANCE SHEET As of August 24, 2009
ASSETS
CURRENT ASSETS	8/24/2009
Cash	$	142,935
Accounts Receivable		737,606
Prepaid Expenses		25,075
Inventory		574,306
Total Current Assets		1,479,922
FIXED ASSETS
Property & Equipment, Net		602,259
Total Fixed Assets		602,259
OTHER  ASSETS
Deposits		4,333
Prepaid Media		9,997,134
Goodwill		3,036,947
Total Other Assets		13,038,414
TOTAL ASSETS	$	15,120,595

The accompanying notes are an integral part of these financial statements.

-1-

310 HOLDINGS, INC. (unaudited consolidated proforma) BALANCE SHEET As of August 24, 2009
LIABILITIES AND STOCKHOLDERS' EQUITY
	8/24/2009
CURRENT LIABILITIES	(unaudited)
Accounts Payable	$	345,454
Accrued Expenses		61,214
Notes payable and Line of Credit		206,352
Total Current Liabilities		613,020
LONG-TERM LIABILITIES
Loans Payable		157,549
Total Long-Term Liabilities		157,549
TOTAL LIABILITIES		770,569
STOCKHOLDERS' EQUITY
Preferred stock, $.001 par value,
Authorized: 5,000,000
Issued & Outstanding: None		-
Common Stock, $.001 par value
Authorized: 70,000,000
Issued: 68,100,106		68,101
Treasury Stock - returned to company at no value, 10,000,000 shares		-
Additional paid in capital		13,740,493
Accumulated income/(deficit)		541,432
Total Stockholders' Equity		14,350,026
TOTAL LIABILITIES AND EQUITY	$	15,120,595

The accompanying notes are an integral part of these financial statements.

-2-

310 HOLDINGS, INC.
STATEMENT OF OPERATIONS
(unaudited consolidated proforma)
For the 236 days ending August 24, 2009
	236
	days ending
	8/24/2009
	(unaudited)
REVENUE	$	3,595,624
COST OF SERVICES		2,900,574
GROSS PROFIT OR (LOSS)		695,050
GENERAL AND ADMINISTRATIVE EXPENSES		591,964
OPERATING INCOME/(LOSS)		103,086
INTEREST EXPENSE		(17,110	)
INCOME/(LOSS) BEFORE INCOME TAXES		85,976
PROVISION FOR INCOME TAXES
Federal		-
State		-
NET INCOME/(LOSS)	$	85,976
Earnings (loss) per share, basic and diluted	$	0.002
Weighted average common shares outstanding		53,721,094

The accompanying notes are an integral part of these financial statements.

-3-

310 HOLDINGS, INC. (unaudited consolidated proforma) STATEMENT OF STOCKHOLDERS' EQUITY As of August 24, 2009
							ADDITIONAL
	PREFERRED	COMMON			PAR		PAID IN		ACCUM			TOTAL
	STOCK	STOCK			VALUE		CAPITAL		DEFICIT			EQUITY
Balance, December 31, 2007			63,700,000			63,700		41,800		694,397			799,897
Net income (loss), December 31, 2008										(238,941	)		(238,941	)
Balance, December 31, 2008			63,700,000			63,700		41,800		455,456			560,956
In Kind Contribution						-		3,390					3,390
Common Stock returned to treasury stock			(10,000,000	)		-		-					-
at no value on June 16, 2009
Common stock issued for cash			66,667			67		199,933					200,000
on June 30, 2009 at $3.00 per share
Common stock issued for debt cancellation			23,846			24		71,514					71,538
on June 30, 2009 at $3.00 per share
Common Stock issued for assets			809,593			810		930,222					931,032
on July 15, 2009 at $1.15 per share
Common stock issued for media credits			1,000,000			1,000		9,996,134					9,997,134
Common stock issued for acquisition			2,500,000			2,500		2,497,500					2,500,000
on August 24, 2009
Net Income/(loss) for 236 days										85,976			85,976
ended August 24, 2009
Balance, August 24, 2009			58,100,106			68,101		13,740,493		541,432			14,350,026

The accompanying notes are an integral part of these financial statements.

-4-

310 HOLDINGS, INC. (unaudited consolidated proforma) STATEMENT OF CASH FLOWS For the 236 days ending August 24, 2009
	236
	days ending
	8/24/2009
CASH FLOWS FROM OPERATING ACTIVITIES	(unaudited)
Net income (loss)	$	85,976
Adjustments to reconcile net income to net cash
provided by (used in) operating activities:
Adjustments for charges not requiring outlay of cash:
In Kind Contribution		3,390
Stock issued for debt cancellation		71,538
Common stock issued as compensation and for expenses
Changes in operating assets and liabilitites:
(Increase)/Decrease in Accounts Receivable		392,097
(Increase)/Decrease in Inventory		79,540
Prepaid Expenses and other current assets		(23,631	)
(Increase)/Decrease in stock proceeds receivable		-
Increase/(Decrease) in Accounts Payable		(467,677	)
Accrued Expense		(16,089	)
Notes Payable and Lines of Credit		(55,127	)
Total adjustments to net income		(15,959	)
Net cash provided by (used in) operating activities		70,017
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition of subsidiaries, investments, and intangibles
Cash Received/(Paid) Furniture & Equipment		(153,769	)
Net cash flows provided by (used in) investing activities		(153,769	)
CASH FLOWS FROM FINANCING ACTIVITIES
Cash Proceeds from stock issuance		200,000
Net cash provided by (used in) financing activities		200,000
CASH RECONCILIATION
Net increase (decrease) in cash and cash equivalents		116,248
Cash and cash equivalents - beginning balance		26,687
CASH AND CASH EQUIVALENTS BALANCE END OF PERIOD	$	142,935

The accompanying notes are an integral part of these financial statements.

-5-