U.S. 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 ending June 30, 2005


     TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934


               For the transition period from         to
                                              -------    --------

                         Commission file number   33-58972
                                                ------------


                      URBAN TELEVISION NETWORK CORPORATION
       -------------------------------------------------------------------
                 (Name of Small Business Issuer in its Charter)


             NEVADA                                       22-2800078
-------------------------------                ---------------------------------
    (State of Incorporation)                   (IRS Employer Identification No.)



           2707 South Cooper, Suite 119, Arlington, TX      76015
         -------------------------------------------------------------
           (Address of principal executive offices)       (Zip Code)



                  Issuer's telephone number, ( 817 )   303  -  7449
                                             -------  -----   ------

     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 
                                                                       ---  ---

     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 12, 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  class of
common equity, as of the latest practicable date:

     132,928,379 shares of common stock, $0.0001 par value, as of August 3, 2005

     Transitional Small Business Disclosure Format
     (Check One)      Yes    No X
                         ---   ---








PART I.  FINANCIAL INFORMATION



Item 1.   Financial Statements.................................................3
          Balance Sheet (unaudited)............................................4
          Statements of Operations (unaudited).................................5
          Statements of Cash Flows (unaudited).................................6
          Notes to Financial Statements........................................8

Item 2.  Management's Discussion and Analysis of Plan
           of Operation.......................................................17

Item 3.  Controls and Procedures..............................................22


PART II. OTHER INFORMATION

Item 1.   Legal Proceedings...................................................22

Item 2.   Changes in Securities and Use of Proceeds...........................22

Item 3.   Defaults upon Senior Securities.....................................22

Item 4.   Submission of Matters to a Vote
          of Security Holders.................................................22

Item 5.   Other Information...................................................23

Item 6.   Exhibits and Reports on Form 8-K....................................23






Signatures....................................................................23















                      URBAN TELEVISION NETWORK CORPORATION
                                   FORM 10-QSB




PART I-FINANCIAL INFORMATION



Item 1.  Financial Statements.  (Unaudited)

As  prescribed  by Item 310 of  Regulation  S-B,  the  independent  auditor  has
reviewed these unaudited interim financial  statements of the registrant for the
nine  months  ended  June  30,  2005.  The  financial   statements  reflect  all
adjustments  which  are,  in the  opinion  of  management,  necessary  to a fair
statement  of the  results  for the  interim  period  presented.  The  unaudited
financial  statements  of  registrant  for the nine months  ended June 30, 2005,
follow.

























                                        3





                          PART I - FINANCIAL STATEMENTS

                      URBAN TELEVISION NETWORK CORPORATION

                           Consolidated Balance Sheet

                                                                            June  30,      September 30,
                                                                               2005             2004                     
                                                                           (Unaudited)       (Audited)
                                                                          -------------    -------------
                                                                                      
                                     Assets                                                  
Currents assets                                                                              
                                                                                             
  Cash and cash equivalents                                               $       2,536    $       8,995
  Accounts receivable                                                             7,332           14,855
  Deposits                                                                        5,795             --
                                                                          -------------    -------------
              Total current assets                                               15,663           23,850
                                                                          -------------    -------------
                                                                                             
Furniture, fixtures and equipment, net                                          113,674          136,133
                                                                          -------------    -------------
Other assets                                                                                 
  Network assets, net                                                            69,342           98,340
  Organizational costs                                                              360              360
                                                                          -------------    -------------
             Total other assets                                           $      69,702    $      98,700
                                                                          -------------    -------------
                                                                                             
             Total assets                                                 $     199,039    $     258,683
                                                                          -------------    -------------
                                                                                             
                      Liabilities and stockholders' equity                                   
                                                                                             
Current liabilities                                                                          
  Accounts payable                                                        $     306,001    $     334,403
  Due to stockholders                                                            85,500              750
  Notes payable to stockholder                                                  165,000             --
  Bridge loans payable                                                          400,657          402,657
  Advances                                                                      665,000             --
  Accrued compensation                                                          268,377          150,000
  Deferred revenue                                                                 --             67,400
  Accrued interest payable                                                        4,070           10,049
                                                                          -------------    -------------
             Total current liabilities                                        1,894,605          964,859
                                                                          -------------    -------------
                                                                                              
Stockholders' equity                                                                         
  Preferred stock, $1 par value, 500,000 shares authorized, none issued            --               --
  Common stock, $0.0001 par value, 200,000,000 shares authorized;                            
    136,428,379 and 67,135,177 outstanding at June 30, 2005 and                              
    September 30,2004, respectively                                              13,643            6,714
  Additional paid-in capital                                                 23,518,664       23,677,544
  Stock subscriptions receivable                                             (6,750,000)      (8,000,000)
  Retained earnings (deficit)                                               (18,477,873)     (15,590,434)
                                                                          -------------    -------------
             Total stockholders' equity                                      (1,695,566)        (706,176)
                                                                          -------------    -------------
                                                                                             
Total liabilities and stockholders' equity                                $     199,039    $     258,683
                                                                          -------------    -------------

                                                                               




                       See notes to financial statements.

                                        4





                      URBAN TELEVISION NETWORK CORPORATION

                      Consolidated Statement of Operations


                                   (UNAUDITED)

                                     Three months ended June 30,        Nine months ended June 30,
                                         2005             2004             2005             2004
                                    -------------    -------------    -------------    -------------
                                                                                     
Revenues                            $      55,624    $      71,842    $     225,757    $     129,009
                                    -------------    -------------    -------------    -------------
Expenses:
  Satellite and uplink services            80,049           80,174          240,267          266,194
  Master control and production            61,660           34,073          181,394          213,329
  Affiliate relations                      25,853           11,250           41,053           11,250
  Programming                             139,586           12,600          188,368           49,000
  Station operating costs                  71,231           74,934          255,255          246,071
  Technology expenses                      58,655          147,260          152,690          203,108
  Administration                          332,850        4,484,054        1,966,378        5,018,787
  Depreciation and amortization            23,907           22,937           69,782           58,697
                                    -------------    -------------    -------------    -------------
Total expenses                            793,791        4,867,282        3,095,187        6,066,436
                                    -------------    -------------    -------------    -------------
Income (loss) from operations            (738,167)      (4,795,440)      (2,869,430)      (5,937,427)

Other (income) expense
  Interest income                               9             --                 12              333
  Interest (expense)                       (6,007)            --            (18,021)          (3,354)
                                    -------------    -------------    -------------    -------------

Net loss                            $    (744,165)   $  (4,795,440)   $  (2,887,439)   $  (5,940,448)
                                    -------------    -------------    -------------    -------------

Earnings per share:
   Net income (loss)                $       (0.01)   $       (0.09)   $       (0.03)   $       (0.13)
Weighted average number of common
  shares outstanding                  113,910,631       55,352,099      114,285,131       44,007,166






                       See notes to financial statements.

                                        5




                      URBAN TELEVISION NETWORK CORPORATION

                      Consolidated Statement of Cash Flows

                                   (UNAUDITED)

                                                    Three months ended June 30,    Nine months ended June 30,
                                                        2005            2004           2005           2004
                                                    -----------     -----------    -----------    -----------
                                                                                       
Operating Activities                                              
Net (loss)                                          $  (744,165)    $(4,795,440)   $(2,887,439)   $(5,940,448)
Adjustments to reconcile net income to net cash                   
  provided by Operating activities:                               
    Depreciation and amortization                        23,907          22,937         69,782         58,697
    Common stock issued for services                    267,500       3,870,500      1,139,500      3,920,500
Changes in operating assets and liabilities:                      
  Accounts receivable                                       428            --            7,523         (2,505)
  Prepaid expense                                        (2,195)         (5,000)        (5,795)        (5,000)
  Accounts payable                                      (43,595)        (26,000)       (27,994)       (11,982)
  Accrued interest expense                               (3,993)          1,455         (5,979)         1,869
  Accrued compensation                                   37,377          40,000        118,377        115,000
  Advances from stockholders                             85,500            --           84,750           --
  Advances from others                                  250,000         665,000           --
  Deferred revenue                                      (17,500)         91,750        (67,400)        91,750
                                                    -----------     -----------    -----------    -----------
Net cash provided by operating activities              (146,736)       (799,798)      (909,675)    (1,772,119)
                                                    -----------     -----------    -----------    -----------
Investing Activities                                              
 Capital expenditures                                   (16,660)        (15,000)       (18,325)      (118,704)
                                                    -----------     -----------    -----------    -----------
 Net cash (used in) investing activities                (16,660)        (15,000)       (18,325)      (118,704)
                                                    -----------     -----------    -----------    -----------
Financing Activities                                              
Proceeds from common stock sales                           --           100,000           --
Proceeds from bridge loans                                 --           628,219        508,541      1,782,432
Proceeds from notes payable                                --              --          240,000         25,000
Payments on notes payable                               (30,000)        (20,000)       (77,000)      (140,000)
Collection on subscription receivable                      --           150,000           --
                                                    -----------     -----------    -----------    -----------
Net cash provided by financing activities               (30,000         608,219        921,541      1,667,432
                                                    -----------     -----------    -----------    -----------
                                                                  
Increase (decrease) in cash                            (193,396)       (206,579)        (6,459)      (223,391)
                                                                  
Cash at beginning of period                             195,932         218,596          8,995        235,408
                                                    -----------     -----------    -----------    -----------
Cash at end of period                               $     2,536     $    12,017    $     2,536    $    12,017
                                                    -----------     -----------    -----------    -----------
Supplemental disclosure of cash flow information:                 
 Cash paid during the period for:                   $      --       $      --      $      --      $      --
    Interest                                                      
    Income taxes                                    $      --       $      --      $      --      $      --
                                                                  
  Non-cash transactions:                                          
    Common stock issued for services                $   267,500     $ 3,870,500    $ 1,139,500    $ 3,920,500

                                                                 


                       See notes to financial statements.

                                        6



                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


1.   BASIS OF PRESENTATION:

     The  unaudited  financial  statements  have been  prepared by the  Company,
     pursuant  to the rules  and  regulations  of the  Securities  and  Exchange
     Commission.  Certain information and footnote disclosures normally included
     in financial  statements  prepared in accordance  with  generally  accepted
     accounting  principles  have been  omitted  pursuant  to such SEC rules and
     regulations;  nevertheless,  the Company  believes that the disclosures are
     adequate to make the information presented not misleading.  These financial
     statements  and the notes  hereto  should be read in  conjunction  with the
     financial  statements  and notes  thereto  included in the  Company's  Form
     10-KSB for the year ended  September 30, 2004,  which was filed January 13,
     2005.  In the opinion of the Company,  all  adjustments,  including  normal
     recurring adjustments necessary to present fairly the financial position of
     Urban Television Network Corporation as of June 30, 2005 and the results of
     its  Operations  and cash flows for the nine months  then ended,  have been
     included.  The  results  of  operations  for  the  interim  period  are not
     necessarily indicative of the results for the full year.


     ACCOUNTING POLICIES:

     There have been no  changes  in  accounting  policies  used by the  Company
     during the quarter ended June 30, 2005.

2.   Significant Accounting Policies

     Description of Business

     Urban  Television  Network  Corporation  (the "Company")  formerly known as
     Waste Conversion Systems, Inc. was incorporated under the laws of the state
     of Nevada on October 21, 1986. The principal  office of the  corporation is
     2707 South Cooper, Suite 119, Arlington, Texas 76015.

     In January  2002,  the Company  underwent a change of control in connection
     with  Urban   Television   Network   Corporation,   a  Texas   corporation,
     (Urban-Texas).  The directors of the Company appointed Urban-Texas officers
     as new officers of the Company,  and at the same time resigned  their board
     positions and appointed the directors of  Urban-Texas  as the Company's new
     board of directors.

     On May 1, 2002, the Company  entered into an agreement with  Urban-Texas to
     acquire the rights to the Urban-Texas  affiliate network signal space which
     included the assignment of the  Urban-Texas  broadcast  television  station
     affiliates  for  16,000,0000  shares of common stock,  which became 800,000
     after a 1 for 20 reverse stock split.

     On February 7, 2003, the Company  entered into a Stock  Exchange  Agreement
     with the majority  shareholders  of  Urban-Texas.  Among other things,  the
     Agreement  provided for the Company's  purchase of approximately 90% of the
     issued  and  outstanding  capital  stock  of  Urban-Texas   (13,248,000  of
     14,759,000  shares) in exchange for the  Company's  issuance of  13,248,000
     shares of its authorized but unissued  common stock,  $.0001 par value (the
     "Exchange Shares"), to the majority shareholders of Urban-Texas. In June of
     2003, the remaining 10% of Urban-Texas  common stock was contributed to the
     Company.

     Urban-Texas  is considered the accounting  acquirer,  and the  accompanying
     financial  statements  include  the  operations  of  Urban-Texas  from  the
     earliest  period  presented.  The  Company  operated  from  May 1,  2002 to
     February 7, 2003 as a 71% subsidiary of Urban-Texas,  a predecessor  entity
     to the existing business. The May 1, 2002 and February 7, 2003 transactions
     with the Company are presented as a recapitalization of Urban-Texas.

     The Company is authorized to issue  200,000,000  shares of $.0001 par value
     stock and 500,000 shares of $1.00 par value preferred stock.


                                        7


                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


2.   Significant Accounting Policies - continued

     The  Company  is  engaged  in the  business  of  supplying  programming  to
     broadcast  television  stations and cable  systems.  Formerly the Company's
     business  had been the  marketing  of thermal  burner  systems that utilize
     industrial and agricultural  waste products as fuel to produce steam, which
     generates electricity, air-conditioning or heat.

     Accounting Method

     The Company records income and expenses on the accrual method.

     Revenue Recognition

     The Company's sources of revenues includes sale of short-form  national and
     local spot advertising  long-form  program time slots. The Company's policy
     is to recognize the revenue associated with these sources of revenue at the
     time that it inserts the short-form advertising spots or airs the long-form
     program at the network or local level.

     Principles of Consolidation

     The consolidated  financial  statements include the accounts of the Company
     and its subsidiary. All material intercompany accounts and transactions are
     eliminated.  The Company owns 100% of Urban Television Network Corporation,
     a Texas  corporation,  Urban Records,  Inc., a Nevada corporation and Waste
     Conversion Systems of Virginia, Inc.

     Non Goodwill Intangible Assets

     Intangible assets other than goodwill consist of network assets acquired by
     purchase. They are being amortized over their expected lives of 5 years and
     are reviewed for  potential  impairment  whenever  events or  circumstances
     indicate that carrying  amounts may not be recoverable.  No impairment loss
     was  recognized  during the  reporting  periods.  On  January 1, 2002,  the
     Company  adopted  Statement  of  Financial  Accounting  Standards  No. 142,
     Goodwill and Intangible Assets. This provides that a recognized  intangible
     shall be amortized over its useful life to the reporting entity unless that
     life is determined to be indefinite.  The amount of an intangible  asset to
     be amortized shall be the amount initially  assigned to that asset less any
     residual value.

     Income (Loss) Per Share

     Income (loss) per common share is calculated in accordance  with  Statement
     of Financial  Accounting  Standards ("SFAS") No. 128, "Earnings per Share".
     Basic Income  (loss) per share is computed by dividing net income (loss) by
     the  weighted  average  number of common  shares  outstanding.  Diluted net
     income (loss) per share is computed  similar to basic net income (loss) per
     share,  except that the  denominator  is increased to include the number of
     additional  common shares that would have been outstanding if the potential
     common  shares had been  issued and if the  additional  common  shares were
     dilutive.  Stock options and warrants are  anti-dilutive,  and accordingly,
     are not included in the calculation of income (loss) per share.

     Comprehensive Income

     Comprehensive  income  (loss)  and net  income  (loss) are the same for the
     Company.

     Cash

     For  purposes  of the  statement  of  cash  flows,  the  Company  considers
     unrestricted cash and all highly liquid debt instruments  purchased with an
     original maturity of three months or less to be cash.





                                        8

                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


2. Significant Accounting Policies - continued

     Concentration of Credit Risk

     The Company  periodically  maintains  cash in excess of  federally  insured
     limits. The amount in excess at June 30, 2005 was $-0-.

     Advertising Costs

     The Company expenses non-direct  advertising costs as incurred. The Company
     did not incur any direct  response  advertising  costs for the nine  months
     ended June 30, 2005 and 2004.

     Stock Based Compensation

     The  Company  accounts  for  equity  instruments  issued to  employees  for
     services  based on the fair  value of the  equity  instruments  issued  and
     accounts for equity instruments issued to other than employees based on the
     fair value of the  consideration  received  or the fair value of the equity
     instruments, whichever is more reliably measurable. The determined value is
     recognized  as an expense in the  accompanying  consolidated  statements of
     operations.

     Use of Estimates

     The  preparation  of financial  statements  in  conformity  with  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.

     Recent Accounting Standards

     In May  2003,  the  FASB  issued  SFAS No.  150,  "Accounting  for  Certain
     Financial Instruments with Characteristics of both Liabilities and Equity".
     This  Statement  establishes  standards  for  classifying  and measuring as
     liabilities  certain financial  instruments that embody  obligations of the
     issuer and have  characteristics  of both liabilities and equity.  SFAS No.
     150 is effective at the  beginning of the first  interim  period  beginning
     after  June 15,  2003;  including  all  financial  instruments  created  or
     modified  after May 31, 2003.  SFAS No. 150  currently has no impact on the
     Company.

     In November  2004,  the FASB issued  SFAS No.  151,  "Inventory  Costs - an
     amendment  of  ARB  No.  43,  Chapter  4."  This  Statement  clarifies  the
     accounting for abnormal amounts of idle facility expense, freight, handling
     costs,  and wasted  materials.  This  Statement is effective  for inventory
     costs  incurred  during  fiscal years  beginning  after June 15, 2005.  The
     initial  application  of SFAS No. 151 will have no impact on the  Company's
     financial statements.

     In December 2004, the FASB issued SFAS No. 152, "Accounting for Real Estate
     Time-Sharing Transactions - an amendment of FASB Statements No. 66 and 67."
     This Statement  references the financial  accounting and reporting guidance
     for  real  estate  time-sharing  transactions  that is  provided  in  AICPA
     Statement  of  Position  04-2,  "Accounting  for Real  Estate  Time-Sharing
     Transactions."  This Statement also states that the guidance for incidental
     operations and costs  incurred to sell real estate  projects does not apply
     to real estate time-sharing  transactions.  This Statement is effective for
     financial  statements for fiscal years  beginning  after June 15, 2005. The
     initial  application  of SFAS No. 152 will have no impact on the  Company's
     financial statements.

     In December 2004,  the FASB issued SFAS No. 153,  "Exchanges of Nonmonetary
     Assets - an amendment of APB Opinion No. 29." This Statement eliminates the
     exception  for  nonmonetary  exchanges  of  similar  productive  assets and
     replaces it with a general  exception for exchanges of  nonmonetary  assets
     that do not have commercial substance. A nonmonetary exchange has



                                        9


                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


2.   Significant Accounting Policies - continued

     commercial substance if the future cash flows of the entity are expected to
     change  significantly  as a  result  of the  exchange.  This  Statement  is
     effective  for  nonmonetary  asset  exchanges  occurring in fiscal  periods
     beginning  after June 15, 2005. The Company does not expect  application of
     SFAS No. 153 to have a material affect on its financial statements.

     In December 2004, the FASB issued a revision to SFAS No. 123,  "Share-Based
     Payment." This Statement  supercedes  APB Opinion No. 25,  "Accounting  for
     Stock Issued to  Employees"  and its related  implementation  guidance.  It
     establishes  standards  for the  accounting  for  transactions  in which an
     entity  exchanges  its equity  instruments  for goods or services.  It also
     addresses  transactions  in which an entity incurs  liabilities in exchange
     for  goods or  services  that are based on the fair  value of the  entity's
     equity  instruments  or that may be settled by the issuance of those equity
     instruments.  This Statement  does not change the  accounting  guidance for
     share-based payment transactions with parties other than employees provided
     in Statement  No. 123 as originally  issued and EITF Issue No. 96-18.  This
     Statement  is effective  for public  entities  that file as small  business
     issuers as of the  beginning of the first  fiscal  period that begins after
     December 15, 2005.  The Company has not yet  determined  the impact of SFAS
     No. 123 (revised) on its financial statements.

     Stock Options

     The Company accounts for non-employee stock options under SFAS 123, whereby
     option costs are recorded at the fair value of the  consideration  received
     or the fair  value  of the  equity  instrument  issued,  whichever  is more
     reliable measurement, in accordance with EITF 96-18 "Accounting for Equity"
     instruments  that are issued to other than  employees  for  acquiring or in
     conjunction with selling goods or services.


3.   Accounts receivable

     Accounts  receivable  consists  of normal  trade  receivables.  The Company
     assesses the collectibility of its accounts receivable regularly.  Based on
     this assessment,  an allowance for doubtful  accounts is recorded.  At June
     30, 2005 and September 30, 2004 an allowance for doubtful  accounts was not
     considered necessary.

4.   Network Assets - Amortization

     Network  assets consist of  intangibles  other than Goodwill.  These assets
     automatically renew every year unless either party terminates the agreement
     by such notification to the other party. A useful life of five (5) years is
     estimated  for  the  assets.  These  agreements  are  not  expected  to  be
     terminated  by  either  party  prior  to  its  useful  life  period.  Total
     amortization of these assets has been $126,286 and the amortization for the
     nine  months  ended  June  30,  2005  and 2004  was  $25,552  and  $29,344,
     respectively.

     Future  amortization of the Network assets at June 30, 2005 will be $69,342
     and on an annual basis be as follows:

               Year ended September 30, 2005              $10,127
               Year ended September 30, 2006              $39,125
               Year ended September 30, 2007              $20,090






                                       10



                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


5.   Property, Plant and Equipment

     Furniture,  fixtures and  equipment,  their  estimated  useful  lives,  and
     related accumulated depreciation are summarized as follows:

                                     Range of
                                     Lives in       June 30,      September 30,
                                      Years           2005             2004
                                    ---------    -------------    -------------
Master Control, Editing Equipment         3-5    $      86,074    $      67,749
Studio and Production Equipment           3-5           60,500           60,500
Production Van                              5           45,000           45,000
Affiliated Receiver Equipment               5           18,247           18,247
                                                 -------------    -------------
                                                       209,821          191,496
Less: Accumulated Depreciation                         (96,147)         (55,363)
                                                 -------------    -------------
                                                 $     113,674    $     136,133
                                                 =============    =============
                                                                   
     The Company  acquired  equipment  totaling  $18,325 and $148,704 during the
     nine  months  ended June 30, 2005 and 2004,  respectively.  The 2004 amount
     included  the  issuance of 120,000  shares of the  Company's  common  stock
     valued at $30,000.  Total  depreciation  expense for the nine months  ended
     June 30, 2005 and 2004 was $40,784 and $29,353, respectively.

6    Related Party Transactions

     In May 2002,  the Company  issued  16,000,000  (800,000  after the 1 for 20
     Reverse)  shares  to  Urban  Television   Network   Corporation,   a  Texas
     corporation for asset purchase of network assets - See footnote 1.

     The Company leased office space from one its  shareholders and director for
     $2,000 per month.  The lease  expired on March 31,  2004.  The total rental
     expense for the nine months ended June 30, 2004 was 30,000.

     In 2003 and the first  six  months of fiscal  2004,  the  Company  used the
     services of a company  owned by  shareholders,  one being a director of the
     Company,  that provided the Company with the  equipment and master  control
     services  to put  the  Company's  programming  on  the  satellite  for  the
     broadcast  affiliates to receive and  rebroadcast  to their local  markets.
     During the nine months ended June 30, 2004 the amount paid was $260,067.

     The Company uses the services of a company owned by shareholders to provide
     it with technology  services  including  Internet and affiliate  relations.
     During the nine months ended June 30, 2005 and 2004, the total expense paid
     out for these services was $152,690 and $260,067, respectively.

     During the periods  ended  September  30,  2003,  the  Company  executed an
     interest  bearing notes a shareholder.  The Company  borrowed  $298,127 and
     $263,165 from the  shareholders and made repayments of $164,177 and $66,400
     during  the years  ended  September  30,  2003 and 2002,  respectively.  At
     September 30, 2003,  $168,765 of the notes plus accrued interest of $29,750
     were converted to a  non-interest  payable to the  shareholder.  In October
     2003,  a  shareholder  agreed to reduce the Company  payable by $198,515 to
     apply  towards the  purchase of common  stock by Wright  Entertainment  LLC
     during the period  ended  September  30, 2004 and was brought back onto the
     Company's books as part of the termination of the Wright  Entertainment LLC
     stock subscription agreement

     The Company  executed an interest  bearing note with a  shareholder  of the
     Company  during  the  period  ended  September  30,  2003 to pay  operating
     expenses.  During the period ended  September  30, 2003 the amounts  loaned
     totaled $132,200. The balance on this loan was $-0- at June 30, 2004.

     On October 30, 2003, the Company completed a stock  subscription  agreement
     with Wright Entertainment,  LLC, a Nevada limited liability company,  whose
     owner  and  managing  director  is Lonnie G.  Wright,  President  and Chief
     Executive Officer of the Company.  Wright  Entertainment,  LLC entered into
     the stock Subscription  agreement for Fourteen Million  (14,000,000) common
     shares for Seven  Million  ($7,000,000)  Dollars or Fifty ($0.50) Cents per
     share. The stock sale was structured as an installment stock sale. The


                                       11


                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)

6.   Related Party Transactions - continued

     terms of the stock  sale are as  follows:  $500,000  down,  the  $6,500,000
     balance  payable  on a  promissory  note  at  $875,000  Dollars  quarterly,
     including 6% interest on the declining balance. A portion ($200,000) of the
     $500,000  down  payment  was  achieved  by  one of  the  Company's  lenders
     forgiving  $198,515  of  advances  due the  lender  and  $1,485 of  accrued
     interest  on  a  note  payable  to  the  lender.  In  December  2004,  this
     subscription  agreement  was  terminated  by mutual  agreement  between the
     Company  and  Wright  Entertainment  LLC  as  well  as the  termination  of
     4,000,000 shares that has been issued to Wright  Entertainment  and were to
     be vested to Wright Entertainment upon the full payment of the subscription
     agreement.

     On December 13, 2004, we entered into a definitive agreement with World One
     Media Group, Inc., a Nevada  corporation.  The definitive  agreement called
     for  World  One  to  purchase  70,000,000   restricted  common  shares  for
     $7,000,000.  The subscription agreement signed on December 23, 2004 set the
     terms of the  installment  purchase at $100,000  being paid on December 23,
     2004 and with a promissory  note bearing no interest being executed for the
     remaining  $6,900,000  and being paid at the rate of $150,000 every 45 days
     beginning on January 31, 2005 until  promissory note has been paid in full.
     All the shares are pledged as collateral for the  promissory  note and will
     be physically held by the Company.  Additionally,  World One will be issued
     warrants  for  30,000,000  (reduced by mutual  agreement  from the original
     80,000,000  warrants) shares of common stock that can be exercised for $.01
     per share at any time after the Company's  stock price has maintained a $10
     bid price for 20 consecutive  trading days. The total warrants  exercisable
     will be subject the available authorized and unissued shares of the Company
     at the time of exercise.  See Note 13 - Subsequent  Event for discussion of
     change in ownership.

     As part of the definitive  agreement,  Wright  Entertainment  LLC which had
     previously  entered  into a stock  subscription  agreement  for  14,000,000
     shares agreed to the termination and  cancellation of that agreement by the
     Company and further agreed to the termination and cancellation of 4,000,000
     shares that had been issued in Wright  Entertainment LLC's name and were to
     be vested  when  Wright  Entertainment  LLC  completed  the payment for its
     subscription  agreement.  The definitive agreement calls for the Company to
     pay Wright Entertainment LLC, owned by Lonnie G. Wright,  $300,000 ($60,000
     at the signing and $15,000 per month for sixteen months  beginning  January
     15,  2005) and  issue  Wright  Entertainment  LLC  1,000,000  shares of the
     Company's restricted common stock.

     In summary, World One Media Group, Inc.'s acquisition of 70,000,000 Million
     restricted  common shares and the cancellation of 18,000,000  common shares
     in the name of Wright  Entertainment LLC leaves World One Media Group, Inc.
     owning approximately 51.3% of the Company's 136,428,379 outstanding shares.
     See Note 13 - Subsequent Event for discussion of change in ownership.

7.   Notes Payable

     Notes payable and advances consist of:
                                                      June 30,     September 30,
                                                        2005            2004
                                                   -------------   -------------
     Notes payable to stockholders at 6%                               
       interest payable on September 30, 2004      $         657   $       2,657
                                                                       
     Note payable to stockholder at 6%                                 
       interest payable July 31, 2005                    228,290         228,290
                                                                       
     Note payable to stockholder at 6%                                 
       interest payable August 31, 2005                  171,710         171,710
                                                                       
     Note payable to stockholder at no                                 
       interest, payable $15,000 per month               165,000            --
                                                                       
     Advances from a non-related party                                 
       that the Company expects to convert                             
       to a note payable with a term of at                             
       least one year                                    665,000            --
                                                                       
     Advances from shareholders                           85,500            --
                                                   -------------   -------------
       Total Notes Payable and Advances            $   1,316,157   $     402,657
                                                   -------------   -------------
                                                            
                                       12


                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


7.   Notes Payable - continued

     The holder of the July and August  2005 notes has a UCC-1 lien  against the
     Company's assets.

     The $228,290 and $171,710 notes payable are  convertible at any time before
     the  maturity  date  into the  Company's  common  stock at the rate of five
     shares of common stock for each dollar of loan amount plus accrued interest
     through the date of conversion.

8.   Income Tax

     The Company  accounts for income taxes under the provisions of Statement of
     Financial Accounting Standards No. 109, "Accounting for Income Taxes". This
     standard   requires,   among  other  things,   recognition  of  future  tax
     consequences,  measured  by enacted tax rates  attributable  to taxable and
     deductible temporary differences between financial statement and income tax
     bases of assets and liabilities. Valuation allowances are established, when
     necessary,  to reduce  deferred  tax  assets to the amount  expected  to be
     realized.  Income  tax  expense is the tax  payable  for the period and the
     change during the period in the deferred tax asset and liability.

     Temporary  differences between the financial statement carrying amounts and
     tax  basis of  assets  and  liabilities  did not give  rise to  significant
     portions of deferred taxes at June 30, 2005 and 2004.

     The (provision) benefit for income tax consist of the following:

                                     June 30,     September 30,
                                       2005            2004
                                  -------------   -------------
                       Current    $           0   $           0
                       Deferred               0               0
                                  -------------   -------------
                                  $           0   $           0
                                  =============   =============
                                                   
     The Company's utilization of any tax loss carryforward available to it will
     be  significantly  limited under Internal  Revenue Code Section 382, if not
     totally, by recent stock issuances and changes in control.  The Company has
     established  a 100%  valuation  allowance  until such time as it is decided
     that any tax loss  carryforwards  might be  available  to it.  The  Company
     accounts for income taxes pursuant to the Statement of Financial Accounting
     Standards  No.109.  The  Company  has no  current  or  deferred  income tax
     component.  For the year ended September 30, 2004, the Valuation  Allowance
     increased by approximately $1,100,000.

 9.  Capital Stock

     In May 2002,  the Company  issued  16,000,000  (800,000  after the 1 for 20
     reverse)  shares  to  Urban  Television   Network   Corporation,   a  Texas
     corporation for asset purchase of network assets -See footnote 1.

     In September  2002,  the Company  issued  100,000 (5,000 after the 1 for 20
     reverse) shares to Hispanic Television Network,  Inc. as part of the mutual
     settlement  agreement  between the two  companies  to cancel the  Satellite
     Transponder Service Agreement and notes payable/receivable.

     On November 21, 2002 the Company  completed a 1:20 reverse  stock split and
     amended its Articles of  Incorporation  to increase its  authorized  common
     shares to 200,000,000 and adjust its par value to $0.0001 per share.

     In December 2002, the Company issued 300,000 shares of its common stock for
     consulting and legal services, which the Company valued at $82,500.

     On February 7, 2003,  the Company  entered into an Exchange  Agreement with
     the majority shareholders of Urban Television Network Corporation,  a Texas
     corporation  (Urban-Texas).  The  Company  acquired  90% of the  issued and
     outstanding capital stock of Urban-Texas in return for 13,248,000 shares of
     the Company's common stock - See footnote 1.



                                       13



                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


9. Capital Stock - continued

     In May 2003,  the Company issued  5,075,000  shares of its common stock for
     consulting Services, which the Company valued at $253,750.

     In June 2003, the Company issued 1,900,000 of its common stock for employee
     compensation,  consulting  services and legal  services,  which the Company
     valued at $475,000 under the Plan.

     During the period ended  September 30, 2003, the Company  issued  1,957,300
     shares of its common  stock to Bridge  Loan  Lenders who elected to convert
     $978,650 of bridge  loans to common  stock at the rate of 2 shares for each
     dollar of bridge loan converted.

     The  accompanying  financial  statements  have been restated to reflect the
     Reverse of 1 for 20 stock split.

     On October 30, 2003, the Company completed a stock  subscription  agreement
     with Wright  Entertainment,  LLC, a Nevada limited liability  company.  The
     Company sold Fourteen Million  (14,000,000) common shares for Seven Million
     ($7,000,000)  Dollars or Fifty ($0.50) Cents per share.  The stock sale was
     structured as an installment stock sale. The terms of the stock sale are as
     follows: $500,000 down, the $6,500,000 balance payable on a promissory note
     at $875,000  Dollars  quarterly,  including  6%  interest on the  declining
     balance.  A portion ($200,000) of the $500,000 down payment was achieved by
     one of the Company's lenders forgiving  $198,515 of advances due the lender
     and $1,485 of accrued on a note  payable to the lender.  In December  2004,
     this subscription  agreement was terminated by mutual agreement between the
     Company  and  Wright  Entertainment  LLC  as  well  as the  termination  of
     4,000,000 shares that has been issued to Wright  Entertainment  and were to
     be vested to Wright Entertainment upon the full payment of the subscription
     agreement.

     In October 2003,  the Company issued 100,000 shares of its common stock for
     services rendered, which the Company valued at $60,000.

     In October 2003,  the Company  issued 100,000 shares of its common stock to
     management for services, which the Company valued at $25,000.00.

     In October 2003, the Company issued 120,000 shares of its common stock as
     part of the purchase of videoing and production equipment. The shares were
     valued at $30,000 in the purchase.

     In April 2004, the Company issued  8,300,000  shares of its common stock to
     management,  directors and advisory board members for management  services,
     which the Company valued at $2,075,000.

     In April 2004, the Company issued  7,167,000 shares of its common stock for
     legal services,  strategic planning  services,  financial planning services
     and technology consulting services, which the Company valued at $1,791,750.

     In April 2004, the Company issued 15,000 shares of its common stock in lieu
     payments due on a television  station  lease  agreement,  which the Company
     valued at $19,500.

     In July 2004,  the Company issued  1,000,000  shares of its common stock to
     directors, which the Company valued at $100,000.

     In August 2004, the Company issued 2,900,000 shares of its common stock to
     employees, directors and advisory board members for management services,
     which the Company valued at $290,000.

     In August 2004,  the Company  issued  100,000 shares of its common stock in
     lieu  Payments  due on a  television  station  lease  agreement,  which the
     Company valued at $9,000.

     In September 2004, the Company issued  1,506,000 shares of its common stock
     for services rendered, which the Company valued at $301,200.



                                       14



                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


9.   Capital Stock - continued

     During the period ended  September 30, 2004, the Company  issued  4,135,441
     shares of its common  stock to Bridge  Loan  Lenders who elected to convert
     $1,852,648 of bridge loans to common stock at an average  conversion  price
     of $.447 per share.

     During the nine months ended June 30, 2005,  the Company  issued  6,158,202
     shares of its common  stock to Bridge  Loan  Lenders who elected to convert
     $708,550 of bridge loans to common stock at an average  conversion price of
     $.115 per share.

     In October 2004,  the Company  issued 600,000 shares of its common stock to
     Directors, which the Company valued at $60,000.

     In October 2004,  the Company  issued 100,000 shares of its common stock in
     Lieu of payments due on a television  station  lease  agreement,  which the
     Company valued at $18,000.

     In October 2004,  the Company  issued 500,000 share of its common stock for
     for services rendered, which the Company valued at $50,000.

     In December 2004, the Company issued  1,000,000  shares of its common stock
     to Wright Entertainment,  LLC as part of the Definitive Agreement discussed
     in Footnote 6, which the Company valued at $200,000.

     On December 13, 2004, we entered into a definitive agreement with World One
     Media Group, Inc., a Nevada  corporation.  The definitive  agreement called
     for  World  One  to  purchase  70,000,000   restricted  common  shares  for
     $7,000,000.  The subscription agreement signed on December 23, 2004 set the
     terms of the  installment  purchase at $100,000  being paid on December 23,
     2004 and with a promissory  note bearing no interest being executed for the
     remaining  $6,900,000  and being paid at the rate of $150,000 every 45 days
     beginning on January 31, 2005 until  promissory note has been paid in full.
     All the shares are pledged as collateral for the  promissory  note and will
     be physically held by the Company.  Additionally,  World One will be issued
     warrants  for  30,000,000  (reduced by mutual  agreement  from the original
     80,000,000  warrant)  shares of common stock that can be exercised for $.01
     per share at any time after the Company's  stock price has maintained a $10
     bid price for 20 consecutive  trading days. The total warrants  exercisable
     will be subject the available authorized and unissued shares of the Company
     at the time of exercise.  See Note 13 - Subsequent  Event for discussion of
     change in ownership.

     As part of the definitive  agreement,  Wright  Entertainment  LLC which had
     previously  entered  into a stock  subscription  agreement  for  14,000,000
     shares agreed to the termination and  cancellation of that agreement by the
     Company and further agreed to the termination and cancellation of 4,000,000
     shares that had been issued in Wright  Entertainment LLC's name and were to
     be vested  when  Wright  Entertainment  LLC  completed  the payment for its
     subscription  agreement.  The definitive agreement calls for the Company to
     pay Wright Entertainment LLC, owned by Lonnie G. Wright,  $300,000 ($60,000
     at the signing and $15,000 per month for sixteen months  beginning  January
     15,  2005) and  issue  Wright  Entertainment  LLC  1,000,000  shares of the
     Company's restricted common stock.

     In January 2005,  the Company issued  5,000,000  shares of its common stock
     for  management  services  to an officer  and  director,  which the Company
     valued at $500,000.

     In February 2005, the Company issued  1,000,000  shares of its common stock
     to a bridge loan holder who converted a $200,000 bridge loan at the rate of
     5 shares for each $1.00 of bridge loan.

     In March 2005,  the Company  issued  200,000  shares of its common stock in
     lieu of payments due on a television  station  lease  agreement,  which the
     Company valued at $24,000.



                                       15
                                       


                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


9.   Capital Stock - continued

     In March 2005,  the Company  issued  200,000 shares of its common stock for
     marketing and sales services to be provided by an outside  consulting firm,
     which the Company valued at $20,000.

     In June 2005, the Company issued  2,500,000  shares of its common stock for
     management services to officers, which the Company valued at $250,000.

     Non-Qualified Stock Grant and Option Plan

     The Company is authorized  to issue up to 6,800,000  shares of common stock
     under its 2003  Non-Qualified  Stock  Grant and  Option  Plan (the  "Plan")
     through an S-8 registration,  as amended. This Plan is intended to serve as
     an  incentive  to and to encourage  stock  ownership by certain  directors,
     officers,  employees  of  and  certain  persons  rendering  service  to the
     Company, so that they may acquire or increase their proprietary interest in
     the  success  of the  Company,  and to  encourage  them  to  remain  in the
     Company's service.  During the period ended September 30, 2003, the Company
     distributed 1,900,000 of the shares through grants. During the period ended
     September 30, 2004, the Company distributed 1,606,000 of the shares through
     grants.  During the nine month  period  ended June 30,  2005,  the  Company
     distributed 200,000 of the shares through grants

10.  Preferred Stock

     The  Articles  of  Incorporation  of the  Company  authorize  issuance of a
     maximum of 500,000 shares of nonvoting  preferred stock with a par value of
     $1.00 per share. The Articles of Incorporation grant the Board of Directors
     of the Company  authority to determine the designations,  preferences,  and
     relative  participating,  optional or other special rights of any preferred
     stock issued.

     No preferred shares had been issued as of June 30, 2005.


11.  Commitments and Contingencies

     Satellite Transponder Lease

     The Company entered into a Satellite  space segment service  agreement with
     Loral  Skynet(now  Intelsat,  Inc.)  on  November  20,  2002  for 6 MHz  of
     satellite  bandwidth  on Telstar 5 (now  Intelsat  5) for a period of three
     year ending on November 21,  2005.  For the nine months ended June 30, 2005
     and 2004, the amounts expensed were $162,387 and $162,387, respectively.

     Future  lease  payments due during the term of the lease ending on November
     21, 2005 will equal $144,344 and be due as follows:

                  Year ended September 30, 2005            $54,129
                  Year ended September 30, 2006            $90,215


     Signal Uplink Lease

     The Company  entered into a Full Time  Broadcast  Agreement  with Verestar,
     Inc. on November  21, 2002 for a full time  redundant 6 MHz digital  C-band
     uplink service for a period of three years ending on November 21, 2005. For
     the nine months  ended June 30, 2004 and 2003,  the  amounts  expensed  for
     uplink services were $72,000 and $72,000, respectively.

     Future  lease  payments due during the term of the lease ending on November
     21, 2005 will equal $40,000 and be due as follows:

                  Year ended September 30, 2005            $24,000
                  Year ended September 30, 2006            $16,000



                                       16


                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


11.  Commitments and Contingencies - continued

     Station Lease

     The Company entered into a station programming  agreement for Channel 19 in
     Oklahoma City beginning October 1, 2003 for a period of five years. For the
     nine months ended June 30, 2005 and 2004, the amounts expensed were $42,000
     and $27,750, respectively.  This station lease was terminated in April 2005
     by mutual agreement between the Company and the station owner.

     Facilities Space Lease

     The Company  entered  into a lease for office and uplink  space on March 1,
     2004 for a period of one year  ending on  February  28,  2005 a the rate of
     $2,330 per month.  The lease was renewed  through  February 28, 2006 at the
     rate of $2,363 per month. For the nine months ended June 30, 2005 and 2004,
     the  amount  expensed  for  office  space  lease was  $23,432  and  $6,990,
     respectively.

     Future  lease  payments due during the term of the lease ending on February
     28, 2006 will equal $18,904 and be due as follows:

                  Year ended September 30, 2005            $ 7,089
                  Year ended September 30, 2006            $11,815


     The Company  entered  into a lease for studio and office  space on April 1,
     2005 for a period of one year ending on March 31, 2006 a the rate of $4,130
     per month.  For the nine months ended June 30, 2005 the amount expensed for
     this space lease was $12,390.

     Future lease  payments due during the term of the lease ending on March 31,
     2006 will equal $37,170 and be due as follows:

                  Year ended September 30, 2005            $12,390
                  Year ended September 30, 2006            $24,780

     Employment Agreements

     Mr. Randy Moseley is employed pursuant to a five-year  employment agreement
     that commenced on October 2, 2002. The agreement provides for a base annual
     salary equal to $200,000 and a possible  annual cash bonus as determined by
     the Board of Directors and/or the Compensation Committee.

     In October 2003, the  employment  agreement of Randy Moseley was amended to
     allow for the naming of a new President and Chief Executive Officer for the
     Company.  Mr.  Moseley  accepted  the officer  position of  Executive  Vice
     President  and Chief  Financial  Officer and agreed to defer the payment of
     salary for the period from October 2, 2002 to September  30, 2003 with this
     deferred  year being added to the end of the original term to make the term
     of the  contract end on  September  30, 2008.  During the nine months ended
     June 30,  2005,  $76,000 of Mr.  Moseley's  compensation  was  accrued as a
     payable.  At June 30, 2005 and  September 30, 2004, a total of $226,000 and
     $150,000 of Mr. Moseley's annual compensation was accrued as a payable.

     Mr. Stanley Woods is employed pursuant to a three-year employment Agreement
     that commenced on October 2, 2002. The agreement provides for a base annual
     salary equal to $50,000 and a possible  annual cash bonus as  determined by
     the Board of Directors  and/or the  Compensation  Committee.  Mr. Woods was
     issued  200,000 shares of common stock in 2003 in lieu of his annual salary
     for the period ended September 30, 2003.

     In June of 2004, the Company was granted a motion for default  judgment and
     entry of permanent  injunction against a former independent  contractor and
     his  companies.  The default  judgment is for  $1,575,850 and the permanent
     injunction is against the defendants,  their officers,  agents,  employees,
     and all persons acting in concert with them.  The  defendants  were further
     enjoined from  contacting the  directors,  officers,  agents,  consultants,
     servants,  and employees of the Company.  The Company has made the decision
     not to record the default  judgment as an asset until at such time as it is
     confident that asset value can be recovered from the defendants.


                                       17


                      Urban Television Network Corporation
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 2005
                                   (UNAUDITED)


11.  Commitments and Contingencies - continued

     In August  of 2004,  the  Company  settled  a  lawsuit  brought  by Three F
     Productions,  Inc.  vs.  Pacific  Family  Entertainment  LLC, et al.  which
     included the Company as a defendant  as the result of the Company  airing a
     program that Pacific  Family  Entertainment  had  represented as having the
     copyright  and rights to air.  The  settlement  amount  due by Company  was
     $50,000 to be paid at the rate of $5,000 per month  beginning  September 1,
     2004.  The  Company  paid the final  payment  of $5,000 on June 1, 2005 and
     received a  Stipulation  for  Dismissal of Action  Against the Company from
     Three F Productions.

12.  Going Concern

     The Company has suffered recurring losses from operations and has a deficit
     in both working capital and stockholders'  equity. In order for the Company
     to sustain operations and execute its television  broadcast and programming
     business plan , capital will need to be raised to support operations as the
     company  executes its business plan.  These  conditions  raise  substantial
     doubt about the Company's ability to continue as a going concern.

     The Company may raise additional  capital through operating cash flows, the
     sale of its equity securities,  or debt securities.  Subsequent to year end
     the Company has raised  additional  capital of approximately  $508,541 from
     bridge loans, that were subsequently converted to common stock, $450,000 in
     other  advances  to the  Company  and  $550,000  from World One towards the
     payment on its stock subscription agreement.


13.  Subsequent Event

     On July 26, 2005,  the Board of Directors  voted to (1) terminate the stock
     subscription agreement with Dove Media Group, Inc. (formerly known as World
     One  Media  Group,  Inc.) due to its  nonpayment  of  required  installment
     payments,  (2) cancel the 70,000,000  shares issued and held by the Company
     as  security on the stock  subscription  agreement,  (3) reissue  2,500,000
     shares to Dove Media  Group,  Inc.  for  $250,000  that it paid towards the
     stock  subscription  Agreement and (4) cancel the 5,000,000 shares that had
     been authorized for Dr. Ajibike Akinkoye for services to be rendered to the
     Company.

     On July 29, 2005, we entered into a stock subscription agreement with Miles
     Investment Group,  Inc., a Texas limited  liability  company  controlled by
     Jacob R.  Miles  III,  a  shareholder  and the  Company's  Chief  Executive
     Officer.  The agreement calls for Miles  Investment  Group, LLC to purchase
     69,000,000  restricted common shares for $6,900,000 on an installment basis
     over a 28 month period with the terms being  $100,000 as a down payment and
     $250,000 per month  beginning on September 1, 2005 and the first each month
     thereafter  until the total of  $6,800,000  has been paid in full.  All the
     shares  are  pledged  as  collateral  for the  promissory  note and will be
     physically held by the Company.  Additionally,  Miles Investment Group, LLC
     will be issued  warrants for 30,000,000  shares of restricted  common stock
     that can be exercised for $.01 per share on the following  basis: (1) three
     million shares at any time after the Company's stock bid price on the OTCBB
     exchange has maintained a $1.50 price for 10 consecutive  trading days, (2)
     seven million shares at any time after the Company's stock bid price on the
     OTCBB  exchange  has  maintained a $3.00 price for 10  consecutive  trading
     days,(3) ten million shares at any time after the Company's stock bid price
     on the OTCBB  exchange  has  maintained  a $5.00  price for 10  consecutive
     trading  days and (4) ten  million  shares at any time after the  Company's
     stock bid price on the OTCBB  exchange has  maintained a $6.00 price for 10
     consecutive trading days.



                                       18


Item 2. Management's Discussion and Analysis or Plan of Operation.

This  Form  10-QSB  contains   statements   that   constitute   "forward-looking
statements."  These  forward-looking  statements can be identified by the use of
predictive,  future-tense or  forward-looking  terminology,  such as "believes,"
"anticipates," "expects," "estimates," "plans," "may," "will," or similar terms.
These  statements  appear  in a number  of places  in this  report  and  include
statements regarding the intent,  belief or current expectations of the Company,
its directors or its officers  with respect to, among other  things:  (i) trends
affecting the  Company's  financial  condition or results of operations  for its
limited history;  (ii) the Company's business and growth  strategies;  (iii) the
Internet  and  Internet  commerce;  and,  (iv) the  Company's  financing  plans.
Investors  are  cautioned  that  any  such  forward-looking  statements  are not
guarantees   of  future   performance   and   involve   significant   risks  and
uncertainties,  and  that  actual  results  may  differ  materially  from  those
projected in the forward-  looking  statements  as a result of various  factors.
Factors that could  adversely  affect actual  results and  performance  include,
among  others,  the  Company's  limited  operating  history,  dependence  on key
management, financing requirements,  government regulation, technological change
and competition.  Consequently,  all of the  forward-looking  statements made in
this Form 10-QSB are qualified by these  cautionary  statements and there can be
no assurance that the actual results or developments  anticipated by the Company
will be realized  or, even if  substantially  realized,  that they will have the
expected consequence to or effects on the Company or its business or operations.
The  Company   assumes  no  obligations  to  update  any  such   forward-looking
statements.

Readers are urged to carefully review and consider the various  disclosures made
by us in this Quarterly Report on Form 10-QSB and our Form 10-KSB for the period
ended  September  30, 2004 and our other  filings with the U.S.  Securities  and
Exchange  Commission.  These  reports and filings  attempt to advise  interested
parties  of the  risks and  factors  that may  affect  our  business,  financial
condition  and  results  of  operations  and  prospects.   The   forward-looking
statements  made in this Form  10-QSB  speak  only as of the date  hereof and we
disclaim any  obligation  to provide  updates,  revisions or  amendments  to any
forward-looking  statements  to reflect  changes in our  expectations  or future
events.


Background

Urban Television  Network  Corporation  (the "Company")  formerly known as Waste
Conversion Systems,  Inc. was incorporated under the laws of the state of Nevada
On October 21, 1986. The principal  office of the corporation is 2707 S. Cooper,
Suite 119, Arlington, Texas 76015.

In January 2002, the Company underwent a change of control with the directors of
the Company  appointing the directors and officers of Urban  Television  Network
Corporation,  a  Texas  corporation,  (Urban-Texas)  as the  new  directors  and
officers of the Company, and at the same time resigning their board positions.

On May 1, 2002,  the Company  entered  into an  agreement  with  Urban-Texas  to
acquire  the rights to the  Urban-Texas  affiliate  network  signal  space which
included  the  assignment  of  the  Urban-Texas   broadcast  television  station
affiliates for 16,000,0000  shares of common stock,  which became 800,000 shares
after the 1 for 20 reverse split in November 2002.

On February 7, 2003, the Company  entered into a Stock  Exchange  Agreement with
the majority  shareholders  of Urban-Texas to acquire  approximately  90% of the
issued and  outstanding  capital stock of Urban-Texas  (13,248,000 of 14,759,000
shares) in  exchange  for the  Company's  issuance of  13,248,000  shares of its
authorized but unissued common stock,  $.0001 par value (the "Exchange Shares"),
to the majority  shareholders of Urban-Texas.  The remaining 10% was contributed
to the Company in June of 2003.

Urban-Texas  is  considered  the  accounting  acquirer,   and  the  accompanying
financial  statements  include the operations of  Urban-Texas  from the earliest
period  presented.  The May 2002 and February 2003 transactions with the Company
are presented as a recapitalization of Urban-Texas.

The consideration  exchanged in Stock Exchange  Agreement was negotiated between
the Company and Urban-Texas in a transaction with management.  The management of
the Company and Urban-Texas,  were the same individuals. The transaction did not
represent an arms-length transaction.


                                       19



On October 30, 2003, the Company completed a stock  subscription  agreement with
Wright Entertainment,  LLC, a Nevada limited liability company,  whose owner and
managing  director is Lonnie G. Wright,  Chairman and Chief Executive Officer of
the  Company.  Wright  Entertainment,  LLC entered  into the stock  subscription
agreement  for Fourteen  Million  (14,000,000)  common  shares for Seven Million
($7,000,000)  Dollars  or Fifty  ($0.50)  Cents per  share.  The stock  sale was
structured  as an  installment  stock  sale.  The terms of the stock sale are as
follows:  $500,000 down, the $6,500,000  balance payable on a promissory note at
$875,000 Dollars  quarterly,  including 6% interest on the declining  balance. A
portion  ($200,000)  of the $500,000  down  payment was  satisfied by one of the
Company's  lenders  forgiving  $198,515 of advances due the lender and $1,485 of
accrued  interest  on a note  payable to the  lender.  In  December  2004,  this
subscription  agreement was terminated by mutual  agreement  between the Company
and Wright Entertainment LLC as well as the termination of 4,000,000 shares that
has been  issued  to  Wright  Entertainment  and  were to be  vested  to  Wright
Entertainment upon the full payment of the subscription agreement.

On December 13, 2004,  we entered  into a  definitive  agreement  with World One
Media Group,  Inc., a Nevada  corporation.  The definitive  agreement called for
World One to purchase  70,000,000  restricted common shares for $7,000,000.  The
subscription  agreement  signed  on  December  23,  2004  set the  terms  of the
installment  purchase  at $100,000  being paid on  December  23, 2004 and with a
promissory note bearing no interest being executed for the remaining  $6,900,000
and being paid at the rate of $150,000  every 45 days  beginning  on January 31,
2005 until  promissory note has been paid in full. All the shares are pledged as
collateral for the promissory  note and will be physically  held by the Company.
Additionally,  World One will be issued  warrants  for  30,000,000  (reduced  by
mutual agreement from the original  80,000,000  warrants) shares of common stock
that can be exercised for $.01 per share at any time after the  Company's  stock
price has maintained a $10 bid price for 20 consecutive  trading days. The total
warrants  exercisable  will be subject the  available  authorized  and  unissued
shares of the Company at the time of exercise.  See Note 13 - Subsequent  Events
to the financial statements for discussion of change in ownership.

As  part  of the  definitive  agreement,  Wright  Entertainment  LLC  which  had
previously  entered into a stock  subscription  agreement for 14,000,000  shares
agreed to the termination and  cancellation of that agreement by the Company and
further agreed to the termination and  cancellation of 4,000,000 shares that had
been issued in Wright Entertainment LLC's name and were to be vested when Wright
Entertainment  LLC completed  the payment for its  subscription  agreement.  The
definitive  agreement  calls for the  Company to pay Wright  Entertainment  LLC,
owned by Lonnie G.  Wright,  $300,000  ($60,000  at the  signing and $15,000 per
month  for  sixteen  months  beginning   January  15,  2005)  and  issue  Wright
Entertainment LLC 1,000,000 shares of the Company's restricted common stock.

The Company is engaged in the business of supplying  programming  to independent
broadcast television stations and cable systems. Formerly the Company's business
had been the marketing of thermal  burner  systems that utilize  industrial  and
agricultural   waste  products  as  fuel  to  produce  steam,   which  generates
electricity, air-conditioning or heat.

The Company  acquired a general market  television  network  affiliate base from
Hispanic Television Network, Inc. This television network was rebranded to focus
on the minority  markets,  primarily the African American and Hispanic  markets,
across the United  States.  The  network  presently  includes  approximately  70
broadcast television station affiliates in various parts of the country.

We are  targeting  the  minority  markets,  primarily  the African  American and
English  speaking  Hispanic  Markets,  because we believe that they present vast
marketing  opportunities and that are currently under-served by our competition.
The African American market,  composes  approximately 13% of the U.S. population
with a spending power in excess of $500 billion. The Hispanic population is also
approximately  13% of the U.S.  total  with a  spending  power also in the $500+
billion range. With few competitors in broadcast television that are exclusively
devoted  to  programming  to the  minority  markets,  we  feel  that  there  are
attractive  opportunities  to  provide a  quality  broadcasting  service  to the
African  American  and  Hispanic  (especially  bi-lingual  and English  speaking
Hispanic programming)  populations that together make up in excess of 25% of the
U.S. population.

On July 10,  2004,  the Company  received a  certificate  from  Nevada  Minority
Business Council,  an affiliate of the National  Minority  Supplier  Development
Council,  indicating that the Company  qualifies as a Minority Owned and Managed
Company,  which has met the certification  criteria  established by the National
Minority Supplier  Development Council. The certification was renewed for a year
on February 1, 2005.

                                       20


Our financial  results depend on a number of factors,  including the strength of
the national economy and the local economies  served by our affiliate  stations,
total  advertising  dollars  dedicated  to the markets  served by our  affiliate
stations,  advertising  dollars  dedicated to the African  American and Hispanic
consumers  in the  markets  served  by our  affiliate  stations,  our  affiliate
stations' audience ratings,  our ability to provide interesting minority focused
programming,  local market competition from other television  stations and other
media, and government  regulations and policies,  such as the multiple ownership
rules, the ability of Class A affiliate stations to be considered must carry for
cable systems to increase  their  distribution  and the deadlines for television
stations converting to digital signals.

Management  is  implementing  a  revenue  generation  plan that  includes  local
advertising sales, for company operated stations,  securing network  advertising
at the best available  rate,  uplinking  other parties signals to the satellite,
plus  implementing a technology plan to assist its affiliates with sale of their
local  advertising  time.  Management  intends to  increase  rates as  affiliate
stations are added to the network. The implementation of this comprehensive plan
is expected to have a positive  affect upon sales  revenues.  In  addition,  the
Company has added a focus to secure  carriage  agreements with cable and digital
distribution companies.

Revenues

Our primary source of revenue is the sale of advertising and programming time on
our network and local  stations.  Our  revenues  are  affected  primarily by the
advertising  rates  that  we  are  able  to  charge  for  national   advertising
commercials on the Urban TV network and that the  television  stations we manage
on a  local  basis  are  able  to  charge  as well  as the  overall  demand  for
African-American and Hispanic television  advertising time. Advertising rates in
general are determined primarily by:

         o        the markets covered by broadcast television affiliates,

         o        the number of competing  African-American  television stations
                  in the same market as our affiliate stations,

         o        the  television  audience  share  in  the  demographic  groups
                  targeted by advertisers, and

         o        the supply and demand for African-American advertising time.

Seasonal  fluctuations  are also common to the  broadcast  industry  and are due
primarily to  fluctuations  in  advertising  expenditures  by national and local
advertisers.  The first calendar quarter typically produces the lowest broadcast
revenues  for  the  year  because  of  the  normal  post-holiday   decreases  in
advertising.

Currently most of our network  advertising  has been sold to direct response and
per inquiry advertisers.  Going forward, we plan to deploy a network advertising
team  consisting of account  executives that will solicit  advertising  directly
from  national  advertisers  as well as  soliciting  advertising  from  national
advertising agencies. Locally managed stations will also have account executives
that will solicit local and national  advertising  directly from advertisers and
from advertising agencies in the local markets.

We market our advertising time on the Urban Television network to:

         o        Advertising  agencies and independent  advertisers.  We market
                  commercial  time  to  advertising   agencies  and  independent
                  advertisers. The monetary value of this time is based upon the
                  estimated  size  of  the  viewing  audience;  the  larger  the
                  audience,  the more we are able to charge for the  advertising
                  time.

                  To  measure  the  size of a  viewing  audience,  networks  and
                  stations generally  subscribe to nationally  recognized rating
                  services,  such  as  Nielsen.  We do not  currently  have  the
                  resources to subscribe to the Nielsen service and this hinders
                  our  ability  to  attract  the  larger  advertising   clients.
                  Currently,  a number of Urban Television's  affiliate stations
                  are located in the smaller market areas of the country,  which
                  is also not as  desirable to the larger  advertising  clients.
                  Our goal is to enter into affiliate agreements with television
                  stations located in the top demographic  market areas (ideally
                  stations that are already on a cable system), which would give
                  us the  ability to justify  the cost of Nielsen  ratings  that
                  would  in  turn   justify   charging   higher  rates  for  our
                  advertising time.


                                       21


         o        Affiliate Stations.  In exchange for providing programming and
                  advertising  time  to  our  affiliate   stations,   we  retain
                  advertising  time and gain access to the  affiliate  stations'
                  markets. In a traditional  broadcasting contract, an affiliate
                  station would retain all available  advertising time, which it
                  would then sell to outside advertisers,  and the network would
                  receive a fee from the affiliate station.  However, we believe
                  that with a network  such as ours that  currently  is composed
                  primarily of small  independent low power stations that cannot
                  afford a significant affiliation fee, we will have the ability
                  to generate  larger  revenues  over time by taking half of the
                  affiliates  advertising  time,  aggregating  a  number  of the
                  affiliate stations and accumulating a large household coverage
                  base.  This household  coverage base of over the air broadcast
                  television stations (which a portion will be on local cable in
                  their local  markets)  can then be used to market the retained
                  commercial time to outside  advertisers.  Advertising  time is
                  generally  a  component  of  the  programming   contract  with
                  affiliate  stations.  As a result,  our advertising  spots are
                  inserted into the programs that go to the affiliates and we do
                  have  to  separately   market  the  advertising  time  to  our
                  affiliate stations.

         o        Program  Owners:  In exchange for  licensing  rights to select
                  programming,  the program  owner retains half of the available
                  advertising time in each program and we as the network get the
                  other half of the available  advertising time in each program.
                  The program owner is then able to sell the advertising time he
                  retains  to  outside   parties.   We  obtain   programming  by
                  contracting   with  program  owners  at  the  annual  National
                  Association of Television Program Executives convention and by
                  contracting  with  program  owners  who  during  the  year are
                  looking for distributions  sources.  In the future, to acquire
                  certain  exclusive,  original or first-run  usage and licenses
                  for   programming,   we  may  be  required  to  incur  upfront
                  programming expenses.

Expenses

Our most  significant  expenses are  satellite  and uplink  transmission  costs,
master control costs,  technology expenses,  employee compensation,  advertising
and promotional  expenses,  and production and programming  expenses.  In cases,
where  we may in the  future  incur  upfront  programming  expenses  to  procure
exclusive programming usages and licenses, upfront payments will, in most cases,
be amortized over the applicable  contract term. Until cash flow permits,  we do
not expect to acquire exclusive  programming usages and licenses that require up
front costs.  We will maintain  tight  controls  over our operating  expenses by
contracting master control and centralizing network programming,  finance, human
resources and management  information  system  functions.  Depreciation of fixed
assets and  amortization of costs  associated with the acquisition of additional
stations are also significant elements in determining our total expense level.

As a result of attracting key officers and personnel to Urban Television, we may
offer stock grants or options as an alternate form of compensation. In the event
that the strike  price of the stock option is less than the fair market value of
the stock on the date of grant, any difference will be amortized as compensation
expense over the vesting period of the stock options.

Our monthly  operating  expense level may vary from month to month due primarily
to the timing of significant  advertising and promotion expenses.  We will incur
significant  advertising  and promotion  expenses  associated with the growth of
Urban  Television  and with the  establishment  of our  presence  in new markets
associated  with any new  station  lease or  acquisition  agreements.  Increased
advertising  revenue associated with these advertising and promotional  expenses
will typically lag behind the incurrence of these expenses.

Advertising and Program Time Sales

The  majority  of  all  revenues  generated  come  from  the  sale  of  national
advertising  spots and program time slots and from advertising spots and program
time slots on managed local television stations.

Network  Advertising.  All  operated  stations  as  well  as  affiliates  have a
percentage of available  commercial  time  dedicated for  "network"  sales.  The
commercials  sold on the network are broadcast  simultaneously  and aired in the
affiliate markets that are at that time airing the network's programming.


                                       22


National Spot  Advertising.  National  advertisers  have the  opportunity to buy
"spot"  advertising in specific markets.  For example,  an advertising agency in
New York would could use spot  advertising to purchase  commercials in Dallas or
Oklahoma City.

Currently the Company generates its Network and National spot advertising sales.
The Company's plan is to have the yet to be established  sales personnel located
in all major markets that have a large  concentration  of  advertising  agencies
targeting the  African-American and English speaking Hispanic markets. The sales
of our local spot advertising would them be generated by these local sales staff
personnel placed at each of our television stations.

Local Spot Advertising.  Advertising agencies and businesses located in specific
markets will buy commercial air-time in their respective market. This commercial
time will be sold in the market by a local sales force or as a specific buy from
a national client.  Local spot  advertising  also includes event  marketing.  In
conjunction with a spot buy, the station incorporates events that may be held on
the premise of a business or  advertiser  for the purpose of driving  traffic to
that place of business.

Program Time Sales. Also known as long-form programs are sold on the network and
on locally managed stations to companies wanting to purchase the television time
and air their own programs.

Results of Operations

Urban Television  Network  Corporation - Historical  Results for the three month
and nine month periods ended June 30, 2005 and 2004.

REVENUES.   Revenues  are  primarily  derived  from  sales  of  advertising  and
programming  time.  Revenues for the three months and nine months ended June 30,
2005 were  $55,624 and  $225,757  compared to $71,842 and $129,009 for the three
months and nine month periods  ended June 30, 2004.  The decrease in revenues of
$16,218  for the three  month  period  ended June 30,  2005 and the  increase of
$96,748  for  the  nine  months   periods  ended  June  30,  2005  is  primarily
attributable  to the  fluctuations  in the sales of program  time  during  these
periods.  The  Company  is still in the  process  of  implementing  its  revenue
generation plan that includes  focusing on creating  advertising and sponsorship
opportunities  for the Fortune 500 companies  that want to target the 80 million
consumers  that consider  themselves  "urban",  uplinking  and providing  master
control  services for other  parties  wanting to have a satellite  signal,  plus
implementing a technology plan to assist its affiliates with sale of their local
advertising time.

The operations are still in the growth stages and the Company is dependent upon
working capital derived from management, significant shareholders and private
investors to provide sufficient working capital. There is no assurance, however,
that the Company will be able to generate the necessary working capital needs
from these sources.

OPERATING RESULTS. For the three months ended June 30, 2005 and 2004 the Company
had operating cost of $437,034 and $360,291,  respectively.  For the nine months
ended June 30, 2005 and 2004,  the Company had operating  cost of $1,059,027 and
$988,952, respectively. The major components of cost of operations for the three
month and nine month periods ended June 30, 2005 and 2004 were as follows:

                                  Three months ended        Nine months ended
                               -----------------------   -----------------------
                                  2005         2004         2005         2004
                               ----------   ----------   ----------   ----------

Satellite and uplink services  $   80,049   $   80,174   $  240,267   $  266,194
Master control and production      61,660       34,073      181,394      213,329
Affiliate relations                25,853       11,250       41,053       11,250
Programming                       139,586       12,600      188,368       49,000
Operations of stations             71,231       74,934      255,255      246,071
Technology expenses                58,655      147,260      152,690      203,108
                               ----------   ----------   ----------   ----------
   Total                       $  437,034   $  360,291   $1,059,027   $  988,952
                               ----------   ----------   ----------   ----------

The cost of  satellite  and  uplink  services  decreased  by $25,927 in the nine
months  ended June 30, 2005 as compared to 2004  primarily  as the result of the
Company  reducing its facilities  costs by moving its master control  facilities
from the Verestar uplink facilities to its own facilities in Arlington, Texas in
April of 2004.



                                       23


The cost of master  control  and  production  decreased  by $31,935 for the nine
months ended June 30, 2005 as compared to 2004 primarily as the result reduction
in expenses by moving its master  control  facilities  from the Verestar  uplink
facilities to its own facilities in Arlington, Texas in April of 2004 and moving
from a tape based system to a digital system.

The cost of master  control and  production  increased  by $27,587 for the three
months  ended June 30,  2005 as  compared  to 2004  primarily  due to  increased
production costs for programming.

Affiliate  relations  costs increased for the nine months and three months ended
June 30, 2005 as compared to 2004  primarily as the result of adding  additional
personnel to manage the networks television affiliates.

Programming costs increased for the nine months and three months ended March 31,
2005 as compared to 2004 primarily as the result of adding additional  personnel
to work with program suppliers and develop original programming for the Company.

The costs of operations  for stations  increased by $9,184 for nine months ended
June 30,  2005 as  compared  to 2004  primarily  as the result of the  increased
monthly lease costs of the Dallas and Oklahoma City stations.

The costs of operations  for stations  decreased for three months ended June 30,
2005 as compared to 2004 primarily as the result of the lease  agreement for the
Oklahoma  City station  being  terminated  in April of 2005 by mutual  agreement
between the station owner and the Company.

The technology  expenses decreased by for the nine months and three months ended
June 30, 2005 as compared to 2004 due  primarily  to due the  completion  of the
Conversion from a tape based system to a digital system in 2004.

Administration  expenses of $332,850  for the three  months  ended June 30, 2005
decreased by $4,151,204 from the  administrative  expenses of $4,484,054 for the
three months ended June 30, 2004.

Administration  expenses of  $1,966,378  for the nine months ended June 30, 2005
decreased by $3,052,409 from the  administrative  expenses of $5,018,787 for the
nine months ended June 30, 2004.

Following is a  comparative  of the major expense  categories  for the three and
nine months periods ending June 30, 2005 and 2004.

                                 Three months ended         Nine months ended
                               -----------------------   -----------------------
                                  2005         2004         2005         2004
                               ----------   ----------   ----------   ----------
Management personnel costs     $   90,000   $   66,500   $  232,500   $  191,500
Stock based compensation          167,500    3,666,750      849,000    3,716,750
Consulting                           --        578,279       45,697      638,168
Las Vegas Office                     --         20,000      473,129       20,000
Commissions                         1,882       21,400       14,111       27,194
Travel, conventions                17,901       33,154       40,394       95,694
Legal fees                           --         10,150      120,534       54,650
Accounting fees                     1,000          357       11,000       12,658
Employee benefits                   5,783         --          5,783         --
Public relations costs               --           --          2,460       10,230
Transfer Agent, permit fees         2,011        6,847       18,404       24,696
Rent and utilities expenses        19,878       40,239       40,722       64,115
Internet costs                      4,281        4,016       11,640       17,067
Supplies - digital operations       2,311       16,963       23,535       44,772
Supplies                            2,000        1,737        5,793       28,204
Telephone                           9,713        6,958       42,052       20,533
Postage and shipping                1,919        2,174        6,024        6,845
Marketing,printing,promotions       4,363        1,700        9,294       12,782
Other                               2,308        6,830       14,306       32,929
                               ----------   ----------   ----------   ----------
          TOTAL                $  332,850   $4,484,054   $1,966,378   $5,018,787
                               ----------   ----------   ----------   ----------

The  increase in  administration  costs for the three and nine months ended June
30, 2005 as compared to the same  periods for 2004 is due to the Company  adding
additional management personnel in the current fiscal year.

Stock based  compensation  decreased for the three and nine months periods ended
June 30, 2005 as compared to the same  periods for 2004  primarily  due to fewer
shares being issued to new management, board members and consultants.


                                       24


The  decreases in  consulting  fees for the three and nine months ended June 30,
2005  as  compared  to  2004  is due  the  Company  replacing  consultants  with
additional management personnel.

The  increases  in expenses  associated  with the Las Vegas office is due to the
costs associated with the resignation and termination of the stock  subscription
agreement  by Lonnie G.  Wright  and  Wright  Entertainment  LLC.  These  direct
expenses were $447,500 for the nine months ended June 30, 2005.  The $447,500 is
made up of $307,500  in cash and note  payable and  $140,000  value  assigned to
1,200,000 shares of common stock issued to Wright Entertainment LLC.

The decreases in  commissions  for the three and nine months ended June 30, 2005
as compared to 2004 is attributed  program sales  decreasing in the 2005 periods
as compared to the same periods ending in 2004.

The  decreases  in travel and  conventions  costs for the three and nine  months
ended June 30,  2005 as  compared  to 2004 is related to the  Company's  reduced
travel  related  cost  associated  with the  minority  ownership no longer being
located in Las Vegas, Nevada.

The  increases  in legal  expenses  for the nine  months  ended June 30, 2005 as
compared to the same period for 2004 is attributed to the legal fees  associated
with the pursuit of sources of capital  for the  Company and with the  continued
legal  requirements  regarding  permanent  injunction  obtained  by the  Company
against Walter E. Morgan, Jr.

The  decrease in public  relations  for the nine  months  ended June 30, 2005 as
compared to the same period for 2004 is due to the $7,250 cost associated with a
media event held in Las Vegas in November of 2004  announcing  the new  minority
ownership position of Wright Entertainment LLC.

The  decreases in rent and  utilities  costs for the three and nine months ended
June 30,  2005 as  compared  to 2004 is related to the  Company's  reduced  rent
expense  associated  with the minority  ownership no longer being located in Las
Vegas, Nevada.

Internet  cost  decreased  during  nine month  periods  ended  June 30,  2005 as
compared to the same period for 2004  primarily due to the Company  securing its
own high speed Internet line at the corporate  offices,  rather than contracting
with an outside provider.

The  decrease in supplies - digital  operations  during the three and nine month
periods  ended June 30, 2005 as compared to the same  periods for 2004 is due to
the completing in 2004 its conversion  from a tape digital based  operations for
its program insertions.

The increase in telephone related costs for the three and nine months ended June
30, 2005 as compared to the same periods in 2004 is due primarily to the Company
incurring a one time cost of $14,500 related to the  installation of video fiber
from the Arlington master control  facilities to the Verestar uplink  facilities
in De Soto, Texas and the monthly cost of the video fiber service.

Operating Results:

The Company had  operating  losses for the three  months ended June 30, 2005 and
2004  of  $738,167  and  $4,795,440,  respectively.  The  decrease  in  loss  of
$4,057,273  from  2005  to 2004  is due  primarily  to  $4,151,204  decrease  in
administrative  expenses of which  $3,499,250 was  attributable to a decrease in
stock  based  compensation  and  $578,279  was  attributable  to a  decrease  in
consulting expenses.

The Company  had  operating  losses for the nine months  ended June 30, 2005 and
2004  of  $2,869,430  and  $5,937,427,  respectively.  The  decrease  in loss of
$3,067,997  from  2005  to 2004  is due  primarily  to  $3,052,409  decrease  in
administrative  expenses of which  $2,867,750 was  attributable to a decrease in
stock based compensation;  $592,471 was attributable to a decrease in consulting
expenses  along with  increases  in Las Vegas Office costs of $453,129 and legal
expenses of $65,884.

EARNINGS PER SHARE OF COMMON STOCK. Income (loss) per common share is calculated
in accordance with Statement of Financial Accounting Standards ("SFAS") No. 128,
"Earnings  per Share." Basic Income (loss) per share is computed by dividing the
net income (loss) by the weighted  average number of common shares  outstanding.
Diluted  net  income  (loss) per share is  computed  similar to basic net income
(loss) per share, except that the denominator is increased to include the number
of additional common shares that would  have outstanding if the potential common


                                       25


shares had been issued and if the additional common shares were dilutive.  Stock
options and warrants are anti-dilutive, and accordingly, are not included in the
calculation of income (loss) per share. The basic and diluted net loss per share
of common stock was $0.01 and $0.09 for the three months June 30, 2005 and 2004,
respectively. The basic and diluted net loss per share of common stock was $0.03
and $0.13 for the nine months June 30, 2005 and 2004, respectively.


LIQUIDITY AND CAPITAL RESOURCES

We  have  financed  our   operations   through  a  combination   of  loans  from
stockholders,  proceeds from  convertible  promissory notes and to a much lesser
extent revenues generated from operations.  The Company has incurred  cumulative
losses of $18,477,873 from the inception of the Company through June 30, 2005.

Current  assets at June 30,  2005 were  $15,663  which were  exceeded by current
liabilities of $1,594,605 by $1,578,942. The Company's cash position at June 30,
2005 was $2,536, a decrease of $6,459 from the position at September 30,2004. As
discussed  below,  the  Company's  ability to continue  its growth will  require
additional  funds from various  sources.  If adequate funds are not available on
acceptable  terms, our business,  results of operations and financial  condition
could be materially adversely affected.  In a worse case scenario, we would have
to scale back or cease  operations,  and we might not be able to remain a viable
entity.  Accrued compensation is the result of management deferring a portion of
their annual compensation until the Company has funds available. Deferred income
is the result of the Company  receiving  full payment for a year contract to air
programming,  which amount was amortized on a monthly  basis as the  programming
was aired.

Our continued growth, will require additional funds that may come from a variety
of sources,  including stock subscription agreements,  shareholder loans, equity
or debt issuances,  bank borrowings and capital lease  financings.  We currently
intend to use any funds raised through these sources to fund various  aspects of
our continued growth,  including funding our working capital needs,  acquisition
of new stations,  performing digital upgrades of acquired stations,  funding key
programming  acquisitions,performing  station capital  upgrades,  securing cable
connections,   funding  master  control/  network  equipment  upgrades,   making
strategic investments.

The Company's  licensing  agreements with program  suppliers are generally for a
term of 13 to 52 weeks and are  cancelable by either party upon thirty (30) days
written notice.  These license  agreements  provide the Company with a source of
revenue by the Company's right to insert  commercial  spots during the programs.
The Company's  policy is to recognize the revenue  associated with these sources
of revenue at the time that it inserts the short-form  advertising spots or airs
the long-form program at the network or local level. As the Company continues to
grow,  it has been  entering  into new license  agreements  to replace  existing
licenses for programs  that do not fit into the Company's  business  model for a
minority focused  television  network.  The cancelable  feature of these license
agreements  could effect the  Company's  source of revenue  generation  should a
program be  cancelled  by a licensor  and the  Company not be able to replace it
within the 30 day notice of cancellation period.

We had net losses  $744,165 and  $4,795,440  for the three months ended June 30,
2005 and 2004,  respectively  and  $2,887,439 and $5,940,448 for the nine months
ended June 30, 2005 and 2004,  respectively.  We expect these losses to continue
as we incur operating expenses in the growth of the Company's television network
and its  affiliate  base and  convert  them to an  African-American  format.  We
currently  anticipate  that our  revenues  as well as cash from  financings  and
equity  sales will be  sufficient  to satisfy  operating  expenses by the end of
fiscal 2005,  although we can offer no assurance in this regard.  We may need to
raise  additional  funds,  however.  If  adequate  funds  are not  available  on
acceptable  terms, our business,  results of operations and financial  condition
could be materially adversely affected.

RISK FACTORS

We are  subject to a high degree of risk as we are  considered  to be in unsound
financial  condition.  The  following  risks,  if any one or more occurs,  could
materially  harm  our  business,   financial  condition  or  future  results  of
operations, and the trading price of our common stock could decline. These risks
factors include, but are not limited to, our limited operating history,  history
of operating losses, the inability to obtain for additional capital, the failure
to  successfully  expand  our  operations,  the  competition  in the  television
industry from competitors with substantially  greater  resources,  the legal and


                                       26


regulatory requirements and uncertainties related to our industry, the inability
to enter into strategic  partnerships  with major  advertisers,  the loss of key
personnel,  adverse economic conditions,  the control of our common stock by our
management, the classification of our common stock as "penny stock," the absence
of any right to  dividends,  the costs  associated  with the issuance of and the
rights granted to additional securities,  the unpredictability of the trading of
our common stock.

For a more  detailed  discussion  as to the risks  related  to Urban  Television
Network  Corporation,  our industry and our common stock, please see the section
entitled,  "Management's  Discussion  and  Analysis or Plan of  Operation - Risk
Factors," in our Annual Report on Form 10-KSB,  as filed with the Securities and
Exchange Commission on January 13, 2005.

Financing activities for the three months ended June 30, 2005 include:

         1) Issuance of common stock in lieu of cash payments  totaling $267,500
For management and consulting services.

         2) The  Company  received  $150,000  cash as  payments on the World One
Media Group, Inc.(name changed to Dove Media Group, Inc.) subscription agreement
as discussed  in Footnote 9 to the  Financial  Statements  and in Item 2 of this
Quarterly Report

         4) The Company  received  $100,000  cash as advances from a non-related
party that the Company  expects to convert to a note  payable  with a term of at
least one year

In addition,  common stock may also be issued for  conversion  or  settlement of
debt and/or payables for equity,  future  obligations  which may be satisfied by
the issuance of common shares,  and other  transactions and agreements which may
in the future result in the issuance of  additional  common  shares.  The common
shares that the Company may issue in the future could significantly increase the
number of shares outstanding and could be extremely dilutive.

Impact of Inflation

Management  does not  believe  that  general  inflation  has had or will  have s
material effect on operations.

Critical Accounting Policies

The discussion and analysis of the financial condition and results of operations
are based on the  financial  statements,  which have been prepared in accordance
with generally accepted accounting principles. Note 1 of the Notes describes the
significant  accounting  policies  essential to the  financial  statements.  The
preparation of these financial  statements requires management to make estimates
and assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ materially from those estimates.

We believe the following to be critical accounting policies and estimates.  That
is,  they  are  both  important  to the  portrayal  of the  Company's  financial
condition  and results,  and they require  significant  management  judgment and
estimates about matters that are inherently  uncertain.  As a result of inherent
uncertainty,  there is a likelihood that materially  different  amounts would be
reported under different conditions or using different assumptions.  Although we
believe  that our  judgments  and  estimates  are  reasonable,  appropriate  and
correct, actual future results may differ materially from our estimates.

Revenue Recognition

The Company's  sources of revenues  include the sale of short-term  national and
local spot advertising and long-form program time slots. The Company's policy is
to recognize  the revenue  associated  with these sources of revenue at the time
that it inserts the short-form  advertising  spots or airs the long-form program
at the network or local level.

Non Goodwill Intangible Assets

Intangible  assets other than  goodwill  consist of network  assets  acquired by
purchase.  They are being amortized over their expected lives of 5 years and are
reviewed for potential impairment whenever events or circumstances indicate that
carrying  amounts may not be  recoverable.  No  impairment  loss was  recognized
during the reporting periods.  On January 1, 2002, the Company adopted Statement
of Financial  Accounting Standards No. 142, Goodwill and Intangible Assets. This
provides that a recognized intangible shall be amortized over its useful life to
the reporting entity unless that life is determined to be indefinite. The amount
of an intangible asset to be amortized shall be the amount initially assigned to
that asset less any residual value.

                                       27



Stock Based Compensation

The Company  accounts for equity  instruments  issued to employees  for services
based on the fair value of the equity instruments issued and accounts for equity
instruments  issued  to other  than  employees  based  on the fair  value of the
consideration received or the fair value of the equity instruments, whichever is
more reliably  measurable.  The determined  value is recognized as an expense in
the accompanying consolidated statements of operations.

   Contingencies

In the normal course of business,  the Company is subject to certain  claims and
legal  proceedings.  The Company records an accrued  liability for these matters
when an adverse outcome is probable and the amount of the potential liability is
reasonably estimable.  The Company does not believe that the resolution of these
matters will have a material  effect upon its  financial  condition,  results of
operations, or cash flows for an interim or annual period.

   Recently Issued Accounting Pronouncements

Recently issued accounting  pronouncements  and their effect on us are discussed
in the notes to the  financial  statements  in our  September  30, 2004  audited
financial statements.


Other Events

None

Item 3.  Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures.

Within the 90 days prior to the date of this  Quarterly  Report for the  quarter
ended March 31, 2005, we carried out an evaluation,  under the  supervision  and
with the participation of our management,  including the Company's  Chairman and
Chief Executive Officer and the Chief Financial Officer, of the effectiveness of
the design and operation of our disclosure  controls and procedures  pursuant to
Rule 13a-4 of the Securities  Exchange Act of 1934 (the "Exchange  Act"),  which
disclosure  controls  and  procedures  are  designed to insure that  information
required to be  disclosed  by a company in the  reports  that it files under the
Exchange Act is recorded,  processed,  summarized and reported  within  required
time periods specified by the SEC's rules and forms.

Limitations on the Effectiveness of Controls

Our management  does not expect that our  disclosure  controls and procedures or
our internal  controls over  financial  reporting will prevent all error and all
fraud. A control system, no matter how well conceived and operated,  can provide
only  reasonable,  but not absolute,  assurance that the objectives of a control
system are met. Further,  any control system reflects  limitations on resources,
and the benefits of a control  system must be considered  relative to its costs.
Because of the inherent  limitations  in all control  systems,  no evaluation of
controls can provide absolute assurance that all control issues and instances of
fraud,  if any,  have been  detected.  These  inherent  limitations  include the
realities that judgments in  decision-making  can be faulty and that  breakdowns
can occur  because of simple  error or mistake.  Additionally,  controls  can be
circumvented by the individual acts of some persons, by collusion of two or more
people, or by management  override of a control.  The design of a control system
is also based upon certain  assumptions  about the  likelihood of future events,
there can be no assurance  that any design will succeed in achieving  its stated
goals under all  potential  future  conditions;  over time,  controls may become
inadequate  because of changes in conditions,  or the degree of compliance  with
the  policies or  procedures  may  deteriorate.  Although  unlikely,  due to the
inherent  limitations in a cost-effective  control system,  misstatements due to
error or fraud may occur and may not be detected.

Conclusions

Based  on this  evaluation,  our  chief  executive  officer  and  our  president
concluded that,  subject to the limitations noted above and as of the evaluation
date,  our  disclosure  controls and procedures are effective to ensure that the
information  we are required to disclose in reports that we file or submit under
the  Exchange  Act is  recorded,  processed,  summarized,  and  reported in such
reports  within  the time  periods  specified  in the  Securities  and  Exchange
Commission's rules and forms.

                                       28



(b) Changes in Internal Control.

Subsequent  to the date of such  evaluation  as  described in  subparagraph  (a)
above,  there were no  significant  changes in our  internal  controls  or other
factors that could significantly affect these controls, including any corrective
action with regard to significant deficiencies and material weaknesses.


PART II-OTHER INFORMATION

Item 1. Legal Proceedings.

The  Company  is a party to various  legal  actions  and  claims  arising in the
ordinary  course of its  business.  In the  Company's  opinion,  the Company has
adequate  legal  defenses for each of the actions and claims,  and believes that
their  ultimate  disposition  will not have a  material  adverse  effect  on the
Company's consolidated financial position, results of operations and liquidity.


Item 2. Changes in Securities

Recent Sales of Unregistered Securities

         During the quarter  ending  June 30, the  Company  offered and sold the
following  securities  pursuant to  securities  transaction  exemption  from the
registration requirements of the Securities Act of 1933, as amended.

         In June 2005, the Company issued  2,500,000  shares of its common stock
for management  services to officers and directors,  which the company valued at
$250,000.

         These securities that have been and will be issued above were issued in
a private transaction pursuant to Section 4(2) of the Securities Act of 1933, as
amended,  (the "Securities  Act").  These convertible  securities are considered
restricted  securities  and may not be publicly  resold  unless  registered  for
resale  with  appropriate  governmental  agencies  or  unless  exempt  from  any
applicable registration requirements.


Item 3. Defaults Upon Senior Securities.

None


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

No matter was submitted to a vote of security holders,  through the solicitation
of proxies or Otherwise, during the second quarter of the fiscal year covered by
this report.


Item 5. Other Information

On May 20, 2005,  Jacob R. Miles III,  Executive Vice President was appointed to
the position of Chief  Executive  Officer upon the  resignation  of Dr.  Ajibike
Olukunle  Akinkoye as Chief  Executive  Officer of the Company and. Mr. Miles is
also currently  President of Grapevine  Entertainment  Services and  Production,
Inc.,  which position he has held since 2002. Prior to 2002, Mr. Miles served as
President and CEO of Urban Cool Network,  Inc., an Internet  Portal  targeted at
the Urban Community from 1997 to 2002. Mr. Miles has also served as President of
the  Dallas-Fort  Worth  chapter of the National  Association  of  Minorities in
Cable. He is a past engineering and operations  executive with General Mills Toy
& Entertainment Group and Tonka Toys/Hasbro, respectively.


On May 20, 2005,  Sandra Pate was  appointed  to the position of Executive  Vice
President  of the  Company.  Her  television  career  began in 1991 at Twentieth
Television  as  executive  assistant  to the Sr. Vice  President of Business And
Legal  Affairs.   She  then  became  Manager  of  Current   Programming  at  Fox
Broadcasting  Company  in 1993  where  she  was  assigned  responsibilities  for
primetime  situation Comedies and dramas including,  "Martin",  "Living Single",
"New York  Undercover",  and other shows on the Fox  lineup.  For the past eight
years since 1997, she has been President of Entertainment & Talent  Consultants,
Inc.,  a company  she created to assist  recording  artists,  novelists,  visual
artists, and other creative talent.


                                       29


Item 6. Exhibits and Reports on Form 8-K.

     (a)  Exhibits

Exhibit No.       Description and Method of Filing
----------        --------------------------------

10.01*            Amended Subscription Agreement with Wright Entertainment, LLC.

31.1              Certification  by Chief  Executive  Officer,  pursuant to Rule
                  13a-14(a) of the Securities Exchange Act of 1934.
                 
31.2              Certification  by Chief  Financial  Officer,  pursuant to Rule
                  13a-14(a) of the Securities Exchange Act of 1934.
                 
32.1              Certification by Chief Executive  Officer,  pursuant to 18 USC
                  Section  1350  as  adopted  pursuant  to  Section  906  of the
                  Sarbanes-Oxley Act of 2002.
                 
32.2              Certification by Chief Financial  Officer,  pursuant to 18 USC
                  Section  1350  as  adopted  pursuant  to  Section  906  of the
                  Sarbanes-Oxley Act of 2002.



* Filed with previous filing

     (b)  Reports on Form 8-K.

On May 24,  2005,  the Company  filed an 8K Report  dealing  with Item 5, titled
"Departure of Directors or Principal Officers"

On July 5, 2005,  the  Company  filed an 8K Report  dealing  with Item 5, titled
"Departure of Directors or Principal Officers; Election of Directors".

On August 2, 2005,  the Company  files an 8K Report  dealing with Item 1, titled
"Entry into a Material  Definitive  Agreement"  and  "Termination  of a Material
Definitive Agreement", Item 3, titled "Unregistered Sales of Equity Securities",
Item 5, titled "Changes in Control of Registrant" and "Departure of Directors or
Principal  Officers;  Election  of  Directors"  and  Item 9,  titled  "Financial
Statements and Exhibits".


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.

Dated: August 11, 2005


Urban Television Network Corporation


By: /s/ Jacob R. Miles III                 By: /s/ Randy Moseley
   ------------------                        ------------------
   Jacob R. Miles III                        Randy Moseley
   Title: Chief Executive Officer            Title: Executive Vice President/CFO










                                       30