UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

(Mark One)

[X]  QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934

                  For the quarterly period ended June 30, 2006

[_]  TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

      For the transition period from _________________ to _________________

                        Commission file number 333-141347


                                Assure Data, Inc.
        (Exact name of small business issuer as specified in its charter)

             Nevada                                               06-1678089
(State or other jurisdiction of                                 (IRS Employer
 incorporation or organization)                              Identification No.)

                       6680 Yosemite, Dallas, Texas 75214
                    (Address of principal executive offices)

                   (972) 963-0007 (Issuer's telephone number)

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing  requirements for the past 90 days:
Yes [X] No [ ].

     Indicate  by check mark  whether  the  registrant  is a shell  company  (as
defined in Rule 12b-2 of the Exchange Act: Yes [ ] No [X ]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act: Yes [ ] No [X ].

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

     Check whether the registrant filed all documents and reports required to be
filed by Section l2, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by a court. Yes [ ] No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

     State the number of shares  outstanding of each of the issuer's  classes of
common equity, as of August 10, 2006: 1,640,000 shares of common stock.

<PAGE>

                                ASSURE DATA, INC.

                              INDEX TO FORM 10-QSB

Contents                                                                    PAGE

PART I.  FINANCIAL INFORMATION

ITEM 1:  Unaudited Financial Statements                                        2

         Balance Sheets - June 30, 2006 (unaudited)                            2

         Statements of Operations for the Three Months And Six
         Months Ended June 30, 2006 and 2005 and from(Unaudited)               3

         Statements of Cash Flows for the Six Months Ended
         June 30, 2006 and 2005 (Unaudited)                                    4

         Notes to Unaudited Financial Statements                               5

ITEM 2:  Management Discussion and Analysis and Plan of Operations             8

ITEM 3:  Controls and Procedures                                              11

PART II  OTHER INFORMATION                                                    11

ITEM 1:  Legal Proceedings                                                    11

ITEM 2:  Unregistered Sales of Equity Securities and Use of Proceeds          11

ITEM 3:  Defaults Upon Senior Securities                                      11

ITEM 4:  Submission of Matters to Vote of Security Holders                    11

ITEM 5:  Other information                                                    11

ITEM 6:  Exhibits                                                             11

         Signatures                                                           11

         Certifications                                                       12

<PAGE>

                         PART I -- FINANCIAL INFORMATION
                          Item 1. Financial Statements


                                ASSURE DATA, INC.
                                 Balance Sheets

                                                              June 30, 2006
                                                               (unaudited)
                                                              -------------
Assets

Current assets:
 Cash                                                         $     107,143
 Accounts receivable                                                 28,307
                                                              -------------

        Total current assets                                        135,450

 Computer equipment, net of accumulated
  depreciation of $9,484                                              5,560
                                                              -------------

        Total assets                                          $     141,010
                                                              =============

                      Liabilities and Stockholders' Equity

Current liabilities:

   Due to related party                                       $         961
   Deferred revenue                                                   1,743
                                                              -------------

        Total current liabilities                                     2,704
                                                              -------------

Stockholders' equity:
    Common stock: $.001 par value.  Authorized: 100,000,000
       shares; issued and outstanding: 1,640,000                      1,640
    Additional paid-in capital                                      375,206
    Accumulated deficit                                            (238,540)
                                                              -------------

         Total stockholders' equity                                 138,306
                                                              -------------

         Total liabilities and stockholders' equity           $     141,010
                                                              =============




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


                                       2
<PAGE>
<TABLE>
<CAPTION>

                                ASSURE DATA, INC.
                            Statements of Operations



                                             Three Months     Three Months     Six Months       Six Months
                                            June 30, 2006    June 30, 2005    June 30, 2006    June 30, 2005
                                             (Unaudited)      (Unaudited)      (Unaudited)      (Unaudited)
                                            -------------    -------------    -------------    -------------
<S>                                         <C>              <C>              <C>              <C>
Revenues                                    $      20,182    $       4,181    $      42,428    $      13,861
Cost of revenues                                   11,702            2,627           28,304            8,732
                                            -------------    -------------    -------------    -------------

Gross profit                                        8,480            1,554           14,124            5,129
                                            -------------    -------------    -------------    -------------

Operating expenses:
    Product development and marketing                --               --               --                308
    General and administrative                     50,383           20,596          103,426           22,179
                                            -------------    -------------    -------------    -------------
       Total operating expenses                    50,363           20,596          103,426           22,487
                                            -------------    -------------    -------------    -------------

       Loss from operations                       (41,903)         (19,042)         (89,302)         (17,358)

Other income:
       Interest income                              1,106             --              2,509             --
                                            -------------    -------------    -------------    -------------

       Net loss                             $     (40,797)   $     (19,042)   $     (86,793)   $     (17,358)

                                            =============    =============    =============    =============

Basic and diluted income (loss) per share   $       (0.02)   $        0.00    $       (0.05)   $        0.02
                                            =============    =============    =============    =============

Weighted average number of shares
   outstanding - basic and diluted              1,640,000        1,000,000        1,626,667        1,000,000
                                            =============    =============    =============    =============
</TABLE>








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


                                       3
<PAGE>

                                ASSURE DATA, INC.
                            Statements of Cash Flows



                                                   Six Months      Six Months
                                                      Ended           Ended
                                                  June 30, 2006   June 30, 2005
                                                   (Unaudited)     (Unaudited)
                                                  -------------   -------------

Cash flows from operating activities:
   Net income (loss)                              $     (86,793)  $     (17,358)
   Adjustments to reconcile net income (loss) to
      net cash provide by (used in) operating
      activities:
        Depreciation                                      2,508            --
        Changes in assets and liabilities:
           Accounts receivable                          (14,188)          5,312
           Accounts payable and accrued expenses         (6,767)          4,964
           Deferred revenue                                 624          (4,545)
                                                  -------------   -------------

        Net cash provided by (used in)
          operating activities                         (104,616)        (11,627)
                                                  -------------   -------------

Cash flows from investing activities:
   Net proceeds from issuance of common stock            19,960            --
   Common stock offering costs                               40            --
                                                  -------------   -------------

        Net cash provided by (used in)
          investing activities                           20,000            --
                                                  -------------   -------------
Cash flows from financing activities:
   Proceeds from loans payable                             --            19,778
   Repayment of notes payable to related party           (3,000)         (6,425)

         Net cash provided by (used in)                    --              --
         Financing activities                            (3,000)         13,353
                                                  -------------   -------------

        Net increase in cash                            (87,616)          1,726

Cash at beginning of period                             194,759             445
                                                  -------------   -------------

Cash at end of period                             $     107,143   $       2,171
                                                  =============   =============




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


                                       4
<PAGE>

                                ASSURE DATA, INC.
                     NOTES TO UNAUDITED FINANCIAL STATEMENTS
                                  JUNE 30, 2006



1.   ORGANIZATION

Assure Data,  Inc. (the "Company") is a Nevada  Corporation  which was formed in
November 2002 and commenced operations in April 2003. The Company provides fully
automated remote data backup services for small to medium sized businesses.

2.   BASIS OF PRESENTATION

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial  statements and with the instructions to Form l0-QSB and Article 10 of
Regulation  S-B.  Accordingly,  they  do not  include  all the  information  and
disclosures required for annual financial statements. These financial statements
should be read in conjunction  with the  consolidated  financial  statements and
related  footnotes for the year ended December 31, 2005,  included in the Annual
Report filed on Form l0-KSB for the year then ended.

In the opinion of the  management  of Assure Data,  Inc.  (the  "Company"),  all
adjustments  (consisting  of normal  recurring  accruals)  necessary  to present
fairly the Company's  financial position as of June 30, 2006, and the results of
operations  and cash flows for the  six-month  period  ending June 30, 2006 have
been included.  The results of operations  for the six-month  period ended March
31, 2006 are not  necessarily  indicative  of the results to be expected for the
full  year.  For  further  information,  refer  to  the  consolidated  financial
statements and footnotes  thereto  included in the Company's Annual Report filed
on Form l0-KSB as filed with the Securities and Exchange Commission for the year
ended December 31, 2005.

3.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CASH AND CASH EQUIVALENTS

The Company  considers  all highly liquid  temporary  cash  investments  with an
original maturity of three months or less to be cash equivalents.

The Company maintains its cash in bank accounts at high credit quality financial
institutions. The balances at times may exceed federally insured limits.

ESTIMATES AND ASSUMPTIONS

The  preparation  of financial  statements,  in  conformity  with the  generally
accepted  accounting  principles,  requires  management  to make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

REVENUE ROCOGNITION

The Company  charges its customers an initial set-up fee which is refundable for
a 30 day period. The revenues from set-up fees are deferred and, upon expiration
of the refund period, recognized over the expected period of performance,  which
management has estimated to be three years. In the event a customer  contract is
cancelled, any remaining deferred set-up fee revenue is recognized in the period
of cancellation.

The Company  charges its  customers  monthly fees for its services  based on the
provisions of each customer's contract.  The monthly fees consist of a base fee,
a volume based data  transfer fee and a volume based data storage fee.  Revenues
are recognized in the month the services are provided.


                                       5
<PAGE>

The  revenues  from  set-up fees and monthly  fees are  recognized  based on the
Company's  determination  that the  criteria  provided  in SEC Staff  Accounting
Bulletin 104 - Revenue  Recognition  have been met. These criteria  include that
persuasive evidence of an arrangement exists,  delivery has occurred or services
have been rendered, the seller's price to the buyer is fixed or determinable and
collectibility is reasonably assured. The Company determines that these criteria
have  been met by  entering  into  written  contracts  with its  customers  that
specifically  state the fees for set-up and  monthly  services.  Set-up fees are
invoiced after the actual set-up has been  performed.  Monthly fees are invoiced
based on the actual usage during a particular month.  Collectibility of revenues
has not been an issue as of December 31, 2005.  However, if the set-up fees have
not been paid,  monthly  service would not be initiated.  If the monthly service
fees were not paid, the monthly service would be discontinued.

IMPAIRMENT OF LONG-LIVED ASSETS

The Company reviews long-lived assets and certain identifiable assets related to
those on a quarterly basis for impairment whenever  circumstances and situations
change such that there is an  indication  that the  carrying  amounts may not be
recovered.  At June 30, 2006,  the Company does not believe that any  impairment
has occurred.

INCOME TAXES

Income taxes are accounted for in accordance  with SFAS No. 109,  Accounting for
Income Taxes.  SFAS No. 109 requires the  recognition of deferred tax assets and
liabilities  to reflect  the future tax  consequences  of events  that have been
recognized in the Company's financial statements or tax returns.  Measurement of
the  deferred  items is based on  enacted  tax laws.  In the  event  the  future
consequences of differences  between financial  reporting bases and tax bases of
the Company's  assets and liabilities  result in a deferred tax asset,  SFAS No.
109  requires  an  evaluation  of the  probability  of being able to realize the
future benefits  indicated by such assets.  A valuation  allowance  related to a
deferred tax asset is recorded  when it is more likely than not that some or the
entire deferred tax asset will not be realized

FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standard No. 107 `Disclosures about Fair Value
of  Financial  Instruments'  (SFAS 107)  requires the  disclosure  of fair value
information about financial instruments whether or not recognized on the balance
sheet,  for which it is practicable  to estimate the value.  Where quoted market
prices are not readily available,  fair values are based on quoted market prices
of comparable  instruments.  The carrying amount of cash,  accounts  payable and
accrued  expenses  approximate fair value because of the short maturity of those
instruments.

EARNINGS (LOSS) PER COMMON SHARE

The Company  reports  loss per common  share in  accordance  with  Statement  of
Financial  Accounting  Standards ("SFAS") no. 128, "Earnings per Share". The per
share effects of potential common shares such as warrants, options,  convertible
debt and convertible preferred stock have not been included, as the effect would
be antidilutive.

STOCK BASED COMPENSATION

In December 2004, the FASB issued SFAS No. 123(R),  "Share-Based Payment," which
replaces SFAS No. 123 and  supersedes APB Opinion No. 25. Under SFAS No. 123(R),
companies  are  required  to  measure  the  compensation  costs  of  share-based
compensation  arrangements  based on the grant-date fair value and recognize the
costs in the financial  statements  over the period  during which  employees are
required to provide  services.  Share-based  compensation  arrangements  include
stock  options,   restricted  share  plans,   performance-based   awards,  share
appreciation  rights and employee  share purchase  plans.  In March 2005 the SEC
issued Staff Accounting  Bulletin No. 107, or "SAB 107". SAB 107 expresses views
of the staff regarding the  interaction  between SFAS No. 123(R) and certain SEC
rules and  regulations and provides the staff's views regarding the valuation of
share-based payment  arrangements for public companies.  SFAS No. 123(R) permits
public  companies to adopt its requirements  using one of two methods.  On April
14,  2005,  the SEC adopted a new rule  amending the  compliance  dates for SFAS
123R. Companies may elect to apply this statement either prospectively,  or on a
modified version of retrospective  application under which financial  statements


                                       6
<PAGE>

for  prior  periods  are  adjusted  on a basis  consistent  with  the pro  forma
disclosures  required for those  periods  under SFAS 123.  Effective  January 1,
2006,  the Company has fully adopted the provisions of SFAS No. 123R and related
interpretations  as provided by SAB 107. As such,  compensation cost is measured
on the date of grant as the excess of the current market price of the underlying
stock over the exercise price. Such compensation  amounts, if any, are amortized
over the respective  vesting  periods of the option grant.  The Company  applies
this statement prospectively.

4.   RELATED PARTY TRANSACTIONS

During the six months ended June 30, 2006 an entity controlled by an officer and
director provided  approximately  $49,000 of product and services to the Company
which are  included in cost of goods sold.  The balance due to related  party of
approximately  $961 as of June 30, 2006 is non-interest  bearing,  due on demand
and unsecured.

5.   SALE OF COMMON STOCK

In March 2006, the Company  completed a private  offering in which 40,000 shares
of its common  stock were sold  resulting in proceeds of $19,960 net of offering
costs of $40.

6.   RECENTLY ISSUED ACCOUNTING STANDARDS

In February  2006, the FASB issued FASB Statement No. 155, which is an amendment
of FASB  Statements  No. 133 and 140.  This  Statement;  a)  permits  fair value
remeasurement  for any hybrid  financial  instrument  that  contains an embedded
derivative  that  otherwise  would  require  bifurcation,   b)  clarifies  which
interest-only strip and principal-only strip are not subject to the requirements
of  Statement  133,  c)  establishes  a  requirement  to evaluate  interests  in
securitized  financial  assets  to  identify  interests  that  are  freestanding
derivatives or that are hybrid  financial  instruments  that contain an embedded
derivative  requiring  bifurcation,  d) clarifies that  concentrations of credit
risk in the  form of  subordination  are not  embedded  derivatives,  e)  amends
Statement  140 to eliminate  the  prohibition  on a  qualifying  special-purpose
entity  from  holding a  derivative  financial  instrument  that  pertains  to a
beneficial  interest other than another derivative  financial  instrument.  This
statement is effective for financial statements for fiscal years beginning after
September 15, 2006.  Earlier  adoption of this  Statement is permitted as of the
beginning of an entity's fiscal year, provided the entity has not yet issued any
financial  statements for that fiscal year.  Management  believes this Statement
will have no impact on the financial statements of the Company once adopted.

In March 2006,  the FASB  issued  FASB  Statement  No.  156,  which  amends FASB
Statement  No.  140.  This  Statement  establishes,   among  other  things,  the
accounting  for  all  separately   recognized  servicing  assets  and  servicing
liabilities.  This Statement amends Statement 140 to require that all separately
recognized  servicing assets and servicing  liabilities be initially measured at
fair value, if practicable.  This Statement permits,  but does not require,  the
subsequent  measurement of separately  recognized servicing assets and servicing
liabilities  at fair  value.  An entity  that  uses  derivative  instruments  to
mitigate the risks  inherent in servicing  assets and servicing  liabilities  is
required to account for those derivative  instruments at fair value.  Under this
Statement,  an entity can elect subsequent fair value measurement to account for
its  separately  recognized  servicing  assets  and  servicing  liabilities.  By
electing  that  option,  an entity may  simplify  its  accounting  because  this
Statement  permits  income  statement  recognition  of the potential  offsetting
changes in fair value of those  servicing  assets and servicing  liabilities and
derivative  instruments  in  the  same  accounting  period.  This  Statement  is
effective for financial  statements for fiscal years  beginning  after September
15, 2006. Earlier adoption of this Statement is permitted as of the beginning of
an entity's  fiscal year,  provided the entity has not yet issued any  financial
statements for that fiscal year. Management believes this Statement will have no
impact on the financial statements of the Company once adopted.


                                       7
<PAGE>

Item 2 - Management's Discussion and Analysis and Plan of Operations

General

Assure Data began operations in 2003 offering data backup services.  We obtained
$100,000 of initial funding from a private  placement in mid-2003.  In September
of 2005 the Company  completed  a public  offering  in which  600,000  shares of
common stock were sold resulting in proceeds of $300,000  before  offering costs
were paid.  In March of 2006 we completed a private  placement of 40,000  shares
resulting in proceeds of $20,000 before offering costs. As of March 31, 2006, we
have added 10  customers  since  inception,  and  following  is a summary of our
financial  results and  condition  for the three months ended March 31, 2006 and
2005.

For the three months ended June 30, 2006 compared to the three months ended June
30, 2005, revenues increased from $4,181 to $20,182 respectively, an increase of
$16,001.  The  additional  revenues  were due to an  increase  in the  number of
customers  and the overall  billings for  additional  services  requested by our
customers. For the three months ended June 30, 2006 compared to the three months
ended June 30,  2005,  cost of revenues  increased  from  $2,627 to $11,702,  an
increase of $9,075.  The cost of revenue  increase  was due to the time spent by
our first  employee,  as well as that of two consultants  providing  services on
behalf of the Company.  For the three months ended June 30, 2006 compared to the
three months ended June 30, 2005,  gross profit increased from $1,554 to $8,480,
an increase of $6,926.  For the three months ended June 30, 2006 compared to the
three months ended June 30, 2005, general and administrative  expenses increased
from  $20,596  to  $50,383.  This is due to the  hiring of the  Company's  first
employee,  and expanded use of consultants to supply  required  services for the
customers,  as well as legal and accounting  fees associated with being a public
Company.

For the six months ended June 30, 2006 compared to the six months ended June 30,
2006,  revenues increased from $13,861 to $42,428  respectively,  an increase of
$28,567.  The  additional  revenues  were due to an  increase  in the  number of
customers  and the overall  billings for  additional  services  requested by our
customers.  For the six months  ended June 30,  2006  compared to the six months
ended June 30,  2005,  cost of revenues  increased  from  $8,732 to $28,304,  an
increase of $19,572.  The cost of revenue  increase was due to the time spent by
our first  employee,  as well as that of two consultants  providing  services on
behalf of the Company.  For the six months  ended June 30, 2006  compared to the
six months ended June 30, 2005,  gross profit  increased from $5,129 to $14,124,
an increase of $8,995.  For the six months  ended June 30, 2006  compared to the
six months ended June 30, 2005,  operating expenses for product  development and
marketing  decreased  from $308 to $0.  For the six months  ended June 30,  2006
compared  to the six months  ended June 30,  2005,  general  and  administrative
expenses  increased  from $22,179 to $103,426.  This is due to the hiring of the
Company's  first  employee,  and expanded use of consultants to supply  required
services for the customers, as well as legal and accounting fees associated with
being a public company.

We estimate the continuing  costs of being a public company to be $45,000 during
2006.  These  costs are being  paid  from  revenues  generated  by  services  to
customers,  the proceeds from the September  public  offering,  and the proceeds
from the March 2006  private  placement.  For the six months ended June 30, 2006
compared  to the six  months  ended  June 30,  2005,  total  operating  expenses
increased  from $22,487 to $103,426.  This is due to the hiring of the Company's
first employee,  and expanded use of consultants to supply required services for
the customers,  as well as fees legal and accounting  fees  associated  with the
public Company. Other total operating expense changes were due to the changes in
the number of customers being serviced,  as well as the services being billed to
the customers.  Service  charges are not a constant set fee for most  customers.
Costs for bandwidth,  other internet  related fees, and marketing  costs are not
fixed.  Both revenue and associated  costs change each month. For the six months
ended June 30, 2006  compared to the six months  ended June 30,  2005,  net loss
increased from $(17,358) to a loss of $(86,793).


                                       8
<PAGE>

Comparisons

Comparison of the three months ended June 30, 2006 and 2005:

Revenues  increased  to $20,182  for the three  months  ended June 30, 2006 from
$4,181 for the comparable  2005 period,  representing  an increase of 382%. This
increase is attributed to an increase in the number of customers and the overall
billings for additional services requested by our customers.

Gross  profit  increased to $8,480 for the three months ended June 30, 2006 from
$1,554 for the comparable  2005 period,  representing  an increase of 445%. This
increase was due to additional billing to existing customers and the addition of
new customers.

Operating expenses increased to $50,383 for the three months ended June 30, 2006
from $20,596 in the  comparable  2005  period.  This is due to the hiring of the
Company's  first  employee,  and expanded use of consultants to supply  required
services for the customers.  Other changes to the operating expenses were due to
the changes in the number of customers being  serviced,  as well as the services
being  billed  to the  customers,  as well as fees  associated  with the  public
Company. Service charges are no a constant set fee for most customers. Costs for
bandwidth, other internet related fees and marketing costs are not fixed.

Comparison of the six months ended June 30, 2006 and 2005:

Revenues  increased  to  $42,428  for the six months  ended  June 30,  2006 from
$13,861 for the comparable  2005 period,  representing an increase of 206%. This
increase is attributed to an increase in the number of customers and the overall
billings for additional services requested by our customers.

Gross  profit  increased  to $14,124 for the six months ended June 30, 2006 from
$5,129 for the comparable  2005 period,  representing  an increase of 175%. This
increase was due to additional billing to existing customers and the addition of
new customers.

Operating  expenses increased to $103,426 for the six months ended June 30, 2006
from $22,487 in the  comparable  2005  period.  This is due to the hiring of the
Company's  first  employee,  and expanded use of consultants to supply  required
services for the customers.  Other changes to the operating expenses were due to
the changes in the number of customers being  serviced,  as well as the services
being  billed  to the  customers,  as well as fees  associated  with the  public
Company. Service charges are no a constant set fee for most customers. Costs for
bandwidth, other internet related fees and marketing costs are not fixed.

Proceeds From Initial Public Offering

The initial public offering of the Company's  Common Stock was closed  September
26,  2005 and  resulted in the sale of 600,000  shares at $0.50 per shares,  for
gross proceeds of $300,000.  Offering costs of $43,953 have been paid, resulting
in net  proceeds of  $256,047.  The company  has hired its first  employee,  Max
Kipness. He is one of the officers and the developer of many of the services the
company  provides to its  customers.  His being full time will allow a much more
rapid  growth.  Additional  hardware has been  purchased to allow better  remote
maintenance  of systems  installed on customer  sites.  Additional  hardware and
software  will be  required to  continue  to enhance  the  company's  ability to
respond to customer requests.

Total expenditures of the net proceeds to date are as follows:

Offering Costs                         $ 43,953
Legal                                     6,200
Repayment of loans                       15,778
Contract Labor                          128,000
Payroll                                  59,400
SEC Filing Fees                           3,615
Corporation Fees NV                         783
Hardware                                  1,532
Accounting                               17,500
Taxes                                       350
Insurance                                 2,060
Misc Exp                                  2,400

Reporting costs to the SEC will continue, and proceeds from the offering will be
used as  required  to pay for the  legal and  accounting  costs  related  to the
filings.


                                       9
<PAGE>

Liquidity

All of our cash needs have been met from the results of our  limited  operations
and the sale of our equity securities.  Our cash flow statement and statement of
operations are essentially the same.

With the completion of our September 2005 public offering, we believe that, even
though our  auditors  have  expressed  substantial  doubt  about our  ability to
continue as a going concern in the Company's  10-KSB for the year ended December
31, 2005, we will have  sufficient  financial  resources to meet our obligations
for at least the next twelve months and beyond. Assuming that we do not increase
our current capacity to provide services, our primary cash requirements would be
those  associated with maintaining our current customer base and maintaining our
status as a reporting  entity.  We believe  that on an annual  basis those costs
would not exceed $35,000. Based on this belief, we believe we will have adequate
financial  resources to meet our financial  obligations as we currently  conduct
business for at least 12 months. In addition,  we currently have the capacity to
add 36 more  customers  with an  average  monthly  service  charge  of $250  per
customer without  increasing our current monthly  expenses.  If all 36 customers
were added this would increase our monthly revenues by $9,000 per month. We have
added four additional  clients since January  1,2006.  These four companies have
combined expected monthly revenue in excess of $400 per month. In addition,  one
of our current  customers  has added a new division that we now backup that adds
an additional  $350 per month.  Other current clients are increasing the size of
the data being backed up and the revenues for those clients are increasing.

Plan of Development

We obtained  full  funding in our initial  public  offering,  and an  additional
$20,000 in a private  offering.  Our projected  approximate use of the remaining
funds during the last two quarters of 2006 and the first  quarter of 2007 are as
follows:

Marketing Expenses                     $ 20,000
Web Site Improvements                     5,000
Salaries and taxes                       94,000
Working Capital and other uses           21,000

The early stages of our business plan are complete. We have a functional service
with paying  customers and an increasing  monthly revenue stream.  We have a web
site that is listed with a number of search  engines,  and have a specific  `Add
Words'  agreement in place with Google,  from which we receive  phone calls from
potential customers weekly as well as `hits' that are turning into customers and
potential  customers.  This site  needs to be  expanded  and the mass  marketing
portion of our business plan will be started. Mr. Lisle, the president of Assure
Data,  is  currently  acting as a  consultant  to the  company,  and billing for
services  rendered.  Mr.  Kipness is now working full time as an  employee.  Mr.
Kipness will add additional  functionality  to our current  services and add new
services  that are related to the remote  backup  process now in place.  Two new
products  have  been  introduced  and  are  now  available  to a  select  set of
customers.  These  customers  are involved in the final testing of the services,
prior to general  release in the first  quarter of 2006.  The new products are a
Small Business version of our backup services,  and a Home/Personal version that
can be used by anyone with a high speed internet  connection  with no additional
hardware required to be installed at the users location.

Low cost office  space is  available  and all other  expenses  will be monitored
closely to assure  that the focus of the next phase of the  business  plan moves
ahead as planned.

Our  challenge in 2006 and 2007 will be to use the proceeds of this  offering to
provide working capital for marketing to promote our product and salaries of our
officers to enable them to spend more time on growing our business.

As of October 15, 2005,  Max Kipness  became a full time  employee.  Mr Lisle is
acting as a consultant and charging for actual services rendered.

Capital Expenditures

As our business grows, we will have to acquire additional servers to accommodate
the growing disk storage capacity. Our current equipment can handle the needs of
20-30 customers. A new server will be required for each additional 20-30
customers. We believe we will be able to add such equipment and finance it from
customer charges and will not require debt or equity financing for our
anticipated capital expenditures.

Future Obligations

We have no indebtedness or other continuing financial commitments.


                                       10
<PAGE>

Item 3.  Controls and Procedures

a) Within the 90-day period prior to the date of this report,  we carried out an
evaluation,  under the supervision and with the participation of our management,
including  the Chief  Executive  Officer  and Chief  Financial  Officer,  of the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures  pursuant to Rule 13a-14 of the Securities  Exchange Act of 1934 (the
"Exchange  Act").  Based upon that evaluation,  the Chief Executive  officer and
Chief Financial  Officer  concluded that our disclosure  controls and procedures
are effective in timely  alerting them to material  information  relating to the
Company  required to be included in our Exchange Act filings.  The two Executive
Officers  responsible  for the financial  reporting and disclosure are in direct
control of the books and records of the Company and are involved  first-hand  in
the decision making process for material transactions.

b) There have been no significant  changes in our internal  controls or in other
factors,  which could  significantly  affect internal controls subsequent to the
date we carried out our evaluation.



                          PART II -- OTHER INFORMATION

Item 1.  Legal Proceedings

         None.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

         None.

Item 3.  Defaults Upon Senior Securities

         None.

Item 4.  Submission of Matters to a Vote of Security Holders

         None.

Item 5.  Other Information

         None

Item 6.  Exhibits .

         Exhibits

         31.1       Certification by CEO and CFO pursuant to 18 USC Section 1350
                    as adopted by Section 302 of the Sarbanes-Oxley Act of 2002.

         32.1       Certification by CEO and CFO pursuant to 18 USC Section 1350
                    as adopted by Section 906 of the Sarbanes-Oxley Act of 2002.


                                       11
<PAGE>

                                   SIGNATURES

     In accordance  with the  requirements  of the Exchange Act, the  registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

         Date:    August 14, 2006

                                                 ASSURE DATA, INC.



                                                 By: /s/ Robert Lisle
                                                    ----------------------------
                                                    Robert Lisle, President and
                                                    Principal Accounting Officer




















                                       12