NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
NOTE
1 – SUMMARY OF ACCOUNTING POLICIES
Nature
of Business
Nano
Mobile Healthcare, Inc, formally Vantage mHealthcare, Inc (the “Company”) was incorporated in Nevada on April 21,
2010.
Effective
as of February 20, 2014, our majority shareholder sublicensed to the Company rights acquired under a license agreement with the
National Aeronautics and Space Administration (“NASA”) to certain inventions and patent rights owned by NASA relating
to chemical sensing nanotechnology, for use within the United States and its territories.
As
a result of the sublicense, the Company is now a mobile health technology company that is developing personalized and point-of-care
screening using applications based upon chemical sensing methods.
Basis
of Presentation
The
accompanying financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America and the rules of the Securities and Exchange Commission ("SEC"). In the opinion of management,
all adjustments necessary in order for the financial statements to be not misleading have been reflected herein. The Company has
adopted a June 30 year end.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with maturities of three months or less to be cash equivalents. The Company had
$0 and $249,986 of cash as of June 30, 2016, and 2015, respectively.
Property
and Equipment
Property
and equipment are recorded at historical cost. Minor additions and renewals are expensed in the year incurred. Major additions
and renewals are capitalized and depreciated over their estimated useful lives. When property and equipment are retired or otherwise
disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is included in
the results of operations for the respective period. Depreciation is provided over the estimated useful lives of the related assets
using the straight-line method for financial statement purposes. The Company uses other depreciation methods (generally accelerated)
for tax purposes where appropriate. The estimated useful lives for significant property and equipment categories are as follows:
Furniture
and fixtures
|
|
|
5
- 7 Years
|
|
Computer equipment
|
|
|
5
- 7 Years
|
|
The
Company recognized $1,734 and $1,479 of depreciation expense for the year ended June 31, 2016 and 2015, respectively. The accumulated
depreciation as of June 30, 2016, and 2015 are $3,213 and $1,479 respectively.
Fair
Value of Financial Instruments
The
Company’s financial instruments consist of cash and cash equivalents, accounts payable and accrued expenses and shareholder
loans. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest
rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
NOTE
1 – SUMMARY OF ACCOUNTING POLICIES (CONTINUED)
Financial
assets and liabilities recorded at fair value in our balance sheets are categorized based upon a fair value
hierarchy established by GAAP, which prioritizes the inputs used to measure fair value into the following levels:
Fair
Value of Financial Instruments, continued
Level 1—
Quoted market prices in active markets for identical assets or liabilities at the measurement date.
Level 2—
Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets and liabilities
in markets that are not active; or other inputs that are observable and can be corroborated by observable market data.
Level 3—
Inputs reflecting management’s best estimates and assumptions of what market participants would use in pricing assets or
liabilities at the measurement date. The inputs are unobservable in the market and significant to the valuation of the instruments.
financial
instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to
the fair value measurement.
Financial
assets and liabilities measured at fair value on a recurring basis are summarized below for the year ended June 30, 2016:
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities
-available for sale
|
|
$
|
400
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
400
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Financial
Instruments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,952,511
|
|
|
$
|
2,952,511
|
|
Financial
assets and liabilities measured at fair value on a recurring basis are summarized below for the year ended June 30, 2015:
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities
-available for sale
|
|
$
|
400
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
400
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Financial
Instruments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,494,236
|
|
|
$
|
2,494,236
|
|
The
following table presents details of the Company’s level 3 derivative liabilities as of June 30, 2016, and 2015:
|
|
Amount
|
|
Balance
June 30, 2014
|
|
$
|
659,934
|
|
Debt discount originated
from derivative liabilities
|
|
|
978,723
|
|
Initial loss recorded
|
|
|
579,360
|
|
Reclassification of
tainted warrants to derivative liability
|
|
|
6,157,610
|
|
Adjustment to derivative
liability due to debt conversion
|
|
|
(526,870)
|
|
Change in fair market
value of derivative liabilities
|
|
|
(5,354,521)
|
|
Balance June 30, 2015
|
|
$
|
2,494,236
|
|
Debt discount
originated from derivative liabilities
|
|
|
1,539,922
|
|
Initial loss recorded
|
|
|
10,411,656
|
|
Adjustment to derivative
liability due to debt conversion
|
|
|
(1,524,143
|
)
|
Change in fair market
value of derivative liabilities
|
|
|
(9,969,160
|
)
|
Balance
June 30, 2016
|
|
$
|
2,952,511
|
|
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
NOTE
1 – SUMMARY OF ACCOUNTING POLICIES (CONTINUED)
Investment
Securities
Under
Accounting Standards Codification (ASC) 320-10, Investments – Debt and Equity Securities, investment securities must be
classified as held-to-maturity, available-for-sale, or trading. Management has determined the appropriate classification at the
time of purchase to be available-for-sale. The classification of investment securities is significant since it directly impacts
the accounting for unrealized gains and losses on securities. Investment securities not classified as held-to-maturity are classified
as available-for-sale and are carried at fair value, with the unrealized gains and losses, net of tax, reported in other comprehensive
income and do not affect earnings until realized. Investment in stock is carried at cost. The Company has no trading account investment
securities. The fair values of the Company’s investment securities are generally determined by reference to quoted prices
from reliable independent sources utilizing observable inputs.
The
Company evaluates all the securities in its investment securities portfolio on a quarterly basis, and more frequently when economic
conditions warrant additional evaluations, to determine if an other-than-temporary impairment (OTTI) exists pursuant to guidelines
established in ASC 320-10. In evaluating for possible impairment, consideration is given to many factors including the length
of time and the extent to which the fair value has been less than cost, whether the market decline was affected by macroeconomic
conditions, the financial condition and near-term prospects of the issuer, and the Company’s ability and intent to retain
its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. In analyzing
an issuer’s financial condition, the Company may consider whether the investment securities are issued by the federal government
or its agencies or government sponsored agencies, whether downgrades by bond rating agencies have occurred, and the results of
reviews of the issuer’s financial condition. The assessment of whether an other-than-temporary decline exists involves a
high degree of subjectivity and judgment and is based on the information available to management at a point in time.
If
management determines that an investment experienced an OTTI, management must then determine the amount of the OTTI to be recognized
in earnings. If management does not intend to sell the investment security and it is more likely than not that the Company will
not be required to sell the investment security before recovery of its amortized cost basis less any current period loss, the
OTTI will be separated into the amount representing the credit loss and the amount related to all other factors. The amount of
the OTTI related to the credit loss is determined based on the present value of cash flows expected to be collected and is recognized
in earnings. The amount of the OTTI related to other factors will be recognized in other comprehensive income, net of applicable
taxes. The previous amortized cost basis less the OTTI recognized in earnings will become the new amortized cost basis of the
investment. If management intends to sell the investment security or it is more likely than not the Company will be required to
sell the investment security before recovery of its amortized cost basis less any current period credit loss, the OTTI will be
recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at
the balance sheet date. Any recoveries related to the value of these investment securities are recorded as an unrealized gain
(as other comprehensive income [loss] in shareholders’ equity) and not recognized in income until the investment security
is ultimately sold. From time to time, management may dispose of an impaired investment security in response to asset/liability
management decisions, market movements, business plan changes, or if the net proceeds can be reinvested at a rate of return that
is expected to recover the loss within a reasonable period of time.
Management
evaluates all investment securities on a quarterly basis, and more frequently when economic conditions warrant additional evaluations,
for determining if an OTTI exists pursuant to guidelines established in ASC 320-10, Investments – Debt and Equity Securities.
Current accounting guidance generally provides that if a marketable security is in an unrealized loss position, whether due to
general market conditions or industry or issuer-specific factors, the holder of the investment securities must assess whether
the impairment is other-than-temporary.
Revenue
Recognition
The
Company recognizes revenue when products are fully delivered or services have been provided and collection is reasonably assured.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
NOTE
1 – SUMMARY OF ACCOUNTING POLICIES (CONTINUED)
Income
Taxes
Income
taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and
liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and
are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax
assets that, based on available evidence, are not expected to be realized. Because the Company has no net income, the tax benefit
of the accumulated net loss has been fully offset by an equal valuation allowance.
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 the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results
could differ from those estimates.
Basic
Income (Loss) Per Share
Basic
income (loss) per share is calculated by dividing the Company’s net loss applicable to common shareholders by the weighted
average number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net
income available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted
weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt
or equity.
Other
Comprehensive Income (Loss)
Comprehensive
income (loss) consists of net income (loss) and other gains and losses affecting stockholder’s equity that, under GAAP,
are excluded from net income (loss), including foreign currency translation adjustments, gains and losses related to certain derivative
contracts, and gains or losses, prior service costs or credits, and transition assets or obligations associated with pension or
other postretirement benefits that have not been recognized as components of net periodic benefit cost.
Stock-Based
Compensation
The
Company accounts for employee stock-based compensation in accordance with the guidance of FASB ASC Topic 718,
Compensation
– Stock Compensation
which requires all share-based payments to employees, including grants of employee stock options,
to be recognized in the financial statements based on their fair values. The fair value of the equity instrument is
charged directly to compensation expense and credited to additional paid-in capital over the period during which services are
rendered.
The
Company follows ASC Topic 505-50, formerly EITF 96-18, “
Accounting for Equity Instruments that are Issued to Other than
Employees for Acquiring, or in Conjunction with Selling Goods and Services
,” for stock options and warrants issued to
consultants and other non-employees. In accordance with ASC Topic 505-50, these stock options and warrants issued as
compensation for services provided to the Company are accounted for based upon the fair value of the services provided or the
estimated fair market value of the option or warrant, whichever can be more clearly determined. The fair value of the equity
instrument is charged directly to compensation expense and additional paid-in capital over the period during which services are
rendered.
Recent
Accounting Pronouncements
The
Company does not expect any recently issued accounting pronouncements to have a significant impact on its results of operations,
financial position or cash flow.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
NOTE
2 – LIQUIDITY AND GOING CONCERN
The
Company has incurred losses since inception, and has not yet received any revenues from sales of products or services. These factors
create substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include
any adjustment that might be necessary if the Company is unable to continue as a going concern.
The
ability of the Company to continue as a going concern is dependent on the Company generating cash from the sale of its common
stock and/or obtaining debt financing and attaining future profitable operations. Management’s plans include selling its
equity securities and obtaining debt financing to fund its capital requirement and ongoing operations; however, there can be no
assurance the Company will be successful in these efforts.
NOTE
3 – PREPAID EXPENSES
During
the year ended June 30, 2016, the Company has prepaid interest of $57,375 on convertible notes payable. As of June 30, 2016 and
2015, the balance that remained capitalized as prepaid expenses is $969 and $41,637, respectively.
NOTE
4 – SECURITIES AVAILABLE FOR SALE
On
January 16, 2014, the Company acquired 2,000,000 restricted common shares of a publicly traded company. (See Note 6 for more details)
The investment was acquired at market value of $0.03 per share, and is held for future trade. The value of the investment will
be adjusted quarterly to reflect the change in market value of the holding. The investment does not represent a controlling interest
in the publicly traded company. The company has elected the fair value option under ASC 825 allowing gains and losses to be recorded
in earnings each period. From receipt of the shares on January 16, 2014 through June 30, 2016 the securities were reduced in value
from $60,000 to $400 due to a change in the publicly traded company’s stock price. These securities are measured under level
1 of ASC 820.
NOTE
5 – RELATED PARTY TRANSACTIONS
During
the years ended June 30, 2016 and 2015, the Company received cash advances from a shareholder in the amount of 1,323,902 and $1,285,136,
of which $557,933 and $432,002 was repaid during the same period, respectively. As of June 30, 2016 and 2015, there was a balance
due to the shareholder of $1,166,419 and $400,450, respectively. All amounts advanced to the Company are unsecured, non-interest
bearing and due upon demand.
NOTE
6 - CONVERTIBLE NOTES PAYABLE
Convertible
notes payable consist of the following as of June 30, 2016 and 2015:
|
|
|
2016
|
|
|
|
2015
|
Convertible
notes payable
|
|
|
1,615,708
|
|
|
|
1,149,744
|
Less:
Discounts
|
|
|
(151,912)
|
|
|
|
(647,773)
|
Convertible
notes net of discount
|
|
$
|
1,463,796
|
|
|
$
|
501,971
|
On
April 18, 2014, the Company issued a convertible promissory note in which the Company will be taking tranche payments on pre-defined
dates, the total of these payments cannot exceed $650,000. There is an original discount component of 10% per tranche and an additional
expense fee of $5,000. Therefore, the funds available to the Company will be $650,000 and the liability (net of interest) will
be $750,000 when all disbursements have been received by the Company. Each tranche is accounted for separately with each principal
and OID balance becoming due 18 months after receipt. Each tranche bears interest at 8% per annum. The loan is secured by shares
of the Company’s common stock. Each portion of the loan becomes convertible 180 days after date of the note. The loan and
any accrued interest can then be converted into shares of the Company’s common stock at a rate of 50% multiplied by the
market price, which is the lowest quoted price for the common stock during the 20 trading day period ending on the latest complete
trading day prior to the conversion date. During the year ended June 30, 2015, the Company received six additional tranche disbursements
of $50,000 on July 15, 2014, $100,000 on September 30, 2014, $50,000 on November 3, 2014, $50,000 on December 1, 2014, $50,000
on December 29, 2014, and $50,000 on February 2, 2015.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
On
July 20, 2015, the Company entered into a settlement agreement with the holder of the convertible note. Under the agreement the
note holder agreed not to seek to enforce its rights or remedies under the Note in relation to the notice of conversion issued
to convert a balance of the note amounting to $57,933; to not to exercise its rights of conversion pursuant to the Note, and if
an event of default occurs, the Holder agrees not to sell any shares of common stock of the Company having an aggregate conversion
value of $30,000 or more per week until such time as it has sold all of the Company’s common stock that it owns.
Under
the agreement the Company agreed to a penalty in relation to the issuance of a note in the amount of $95,000; to release the holder
from its obligation to advance additional funds to the Company; and to pay or refinance the amount due under the note plus accrued
interest in four installment payments due on July 20, 2015, August 10, 2015, September 14, 2015 and October 12, 2015. In accordance
with the agreement, the Company made the payments due on July 20, 2015 and August 10, 2015.
In
respect of prepayment penalties payable to the Holder pursuant to the Note, the Company agreed to issue to the Holder additional
convertible promissory notes with each having the same form, terms, and conditions as the original note. The value of the notes,
which are due by each installment payment date, are equal to 30% of the payment delivered. During the three months ended September
30, 2015, the Company issued two notes related to the prepayment penalties of the installments due on July 20, 2015 and August
10, 2015 of $35,399 and $35,610, respectively.
After
the payment was made on August 10, 2015, the Company and the note holder agreed to forgo the final two payments, cancel the settlements
agreement, and therefore allow the noteholder to convert the notes as agreed to in the original note agreement. During the year
ended December 31, 2016, the Company has converted $27,059 of the penalty note issued on July 20, 2015 into 20,900,000 (post split)
shares of common stock.
There
were no tranches taken during the year ended June 30, 2016
The
following details the disbursements as of June 30, 2016:
Tranche Date
|
|
Principal with
OID
|
|
|
Accrued
Interest
|
|
|
Converted to
Stock
|
|
|
Balance -June
30,
2016
|
|
April 21, 2014
|
|
$
|
110,776
|
|
|
$
|
6,167
|
|
|
$
|
116,943
|
|
|
|
-
|
|
May 6, 2014
|
|
|
55,384
|
|
|
|
4,443
|
|
|
$
|
59,827
|
|
|
|
-
|
|
June 11, 2014
|
|
|
55,384
|
|
|
|
5,147
|
|
|
$
|
60,531
|
|
|
|
-
|
|
July 16, 2014
|
|
|
55,384
|
|
|
|
4,236
|
|
|
$
|
59,620
|
|
|
|
-
|
|
September 30, 2014
|
|
|
110,768
|
|
|
|
14,192
|
|
|
$
|
16,221
|
|
|
|
108,739
|
|
November 3, 2014
|
|
|
55,384
|
|
|
|
7,332
|
|
|
|
None
|
|
|
|
62,716
|
|
December 1, 2014
|
|
|
55,384
|
|
|
|
6,743
|
|
|
|
None
|
|
|
|
62,127
|
|
December 29, 2014
|
|
|
55,384
|
|
|
|
6,436
|
|
|
|
None
|
|
|
|
61,820
|
|
February 2, 2015
|
|
|
55,384
|
|
|
|
6,227
|
|
|
|
None
|
|
|
|
61,611
|
|
Unamortized Original Issue Discount
|
|
|
(325)
|
|
|
|
-
|
|
|
|
|
|
|
|
(325
|
)
|
|
|
$
|
608,907
|
|
|
$
|
60,923
|
|
|
|
|
|
|
|
356,688
|
|
During
the year ended June 30, 2015, $20,223 of the debt discount related to the outstanding trances was amortized.
The
Note is shown net of an unamortized debt discount of $325.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
The
Company analyzed the conversion options embedded in the Convertible Promissory Notes for derivative accounting consideration under
ASC 815, Derivatives and Hedging, and determined that the tranches received on September 30, 2014, November 3, 2014, December
1, 2014, and December 29, 2014, and February 2, 2015 were convertible during the year ended June 30, 2016.
On
March 29, 2015, the Note issued on September 30, 2014 became convertible at the option of the holder. On this date the Company
recorded a debt discount in the amount of $110,768 in connection with the initial valuation of the derivative liability of the
note to be amortized utilizing the effective interest method of accretion over the term of the note. Further, the Company recognized
a derivative liability of $182,755 and initial interest expense of $71,987 based on the Black Scholes Merton pricing model.
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $16,221 of the note balance into 3,375,481
(post split) shares of common stock with a fair value of $34,753
As
of June 30, 2016, $110,768 of the debt discount has been amortized. The fair value of the derivative liability at June, 30 2016
is $189,074 resulting in a loss on the change in fair value of the derivative of $6,319. The Note is shown net of a debt discount
of $0 at June 30, 2016.
On
May 2, 2015, the Note issued on November 3, 2014 became convertible at the option of the holder. On this date the Company recorded
a debt discount in the amount of $55,384 in connection with the initial valuation of the derivative liability of the note to be
amortized utilizing the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative
liability of $100,842 and initial interest expense of $45,458 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $55,384 of the debt discount has been amortized. The fair value of the derivative liability at June, 30 2016
is $110,756 resulting in a gain on the change in fair value of the derivative of $9,914. The Note is shown net of a debt discount
of $0 at June 30, 2016.
On
May 30, 2015, the Note issued on December 1, 2014 became convertible at the option of the holder. On this date the Company recorded
a debt discount in the amount of $55,384 in connection with the initial valuation of the derivative liability of the note to be
amortized utilizing the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative
liability of $89,695 and initial interest expense of $34,311 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $55,384 of the debt discount has been amortized. The fair value of the derivative liability at June, 30 2016
is $110,756 resulting in a loss on the change in fair value of the derivative of $21,061. The Note is shown net of a debt discount
of $0 at June 30, 2016.
On
June 29, 2015, the Note issued on December 29, 2014 became convertible at the option of the holder. On this date the Company recorded
a debt discount in the amount of $55,384 in connection with the initial valuation of the derivative liability of the note to be
amortized utilizing the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative
liability of $90,811 and initial interest expense of $35,427 based on the Black Scholes Merton pricing model.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
As
of June 30, 2016, $55,384 of the debt discount has been amortized. The fair value of the derivative liability at June, 30 2016
is $110,756 resulting in a loss on the change in fair value of the derivative of $19,945. The Note is shown net of a debt discount
of $0 at June 30, 2016.
On
August 1, 2015, the Note issued on February 2, 2014 became convertible at the option of the holder. On this date the Company recorded
a debt discount in the amount of $55,384 in connection with the initial valuation of the derivative liability of the note to be
amortized utilizing the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative
liability of $93,642 and initial interest expense of $38,258 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $50,404 of the debt discount has been amortized. The fair value of the derivative liability at June, 30 2016
is $74,470 resulting in a gain on the change in fair value of the derivative of $19,172. The Note is shown net of a debt discount
of $4,980 at June 30, 2016.
On
October 1, 2014, the Company issued a short-term convertible promissory note in the amount of $70,000 for $50,000 cash, an original
issue discount of $12,500, and prepaid interest of $7,500. The note was due on March 30, 2015 and bears interest at 15% per annum,
which was prepaid by the Company and is being amortized over the life of the loan. The loan is secured by shares of the Company’s
common stock. The loan becomes convertible 180 days after date of the note. The loan and any accrued interest can then be converted
into shares of the Company’s comm
on stock
at a rate of 50% multiplied by the market price, which is the lowest quoted price for the common stock during the 25 trading day
period ending on the latest complete trading day prior to the conversion date. During the year ended June 30, 2015, $12,500 of
the debt discount has been amortized. The note matured on March 30, 2015.
During
the years ended June 30, 2016 and 2015, the holder of the note exercised his right to convert $14,000 and $56,000 for full settlement
of the note balance into 222,222 and 378,930 shares of common stock (post split) respectively.
On
November 17, 2014, the Company issued a short-term convertible promissory note in the amount of $70,000, which consisted of cash
proceeds of $50,000, a debt discount of $12,500 and prepaid interest of $7,500. The note is due on November 14, 2015 and bears
interest at 15% per annum, which was prepaid by the Company and is being amortized over the life of the loan. The loan is secured
by shares of the Company’s common stock. The loan becomes convertible 180 days after date of the note. The loan and any
accrued interest can then be converted into shares of the Company’s comm
on
stock at a rate of 50% multiplied by the market price, which is the lowest quoted price for the common stock during the 25 trading
day period ending on the latest complete trading day prior to the conversion date. During the year ended June 30, 2016, $4,731
of the debt discount has been amortized. The Note is shown net of an unamortized debt discount of $0 at June 30, 2016.
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $34,950 of the note balance into 3,474,111
(post split) shares of common stock.
During
the year ended June 30, 2015, the Company elected to prepay the entire term’s interest of $7,500. This payment was capitalized
as a prepaid asset and has been amortized over the term of the note. The interest expense related to this loan was $2,849 and
$4,651 for the years ending June 30, 2016 and 2015. As of June 30, 2016 and 2015 the remaining prepaid interest balance was $0
and $2,849, respectively.
On
May 16, 2015, the Note became convertible at the option of the holder. On this date the Company recorded a debt discount in the
amount of $70,000 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing the
effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of $93,179
and initial loss of $23,179 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $52,692 of the debt discount has been amortized. The fair value of the derivative liability at June, 30, 2016
is $40,094 resulting in a gain on the change in fair value of the derivative of $8,761.
On
December 23, 2014, the Company issued a short-term convertible promissory note in the amount of $70,000, which consisted of cash
proceeds of $50,000, a debt discount of $12,500 and prepaid interest of $7,500. The note is due on December 18, 2015 and bears
interest at 15% per annum, which was prepaid by the Company and is being amortized over the life of the loan. The loan is secured
by shares of the Company’s common stock. The loan becomes convertible 180 days after date of the note. The loan and any
accrued interest can then be converted into shares of the Company’s comm
on
stock at a rate of 50% multiplied by the market price, which is the lowest quoted price for the common stock during the 25 trading
day period ending on the latest complete trading day prior to the conversion date. During the year ended June 30, 2016, $5,938
of the debt discount has been amortized. The Note is shown net of an unamortized debt discount of $0 at June 30, 2016.
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $7,100 of the note balance and accrued interest
into 16,435,041 (post split) shares of common stock.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
The
Company elected to prepay the entire term’s interest of $7,500. This payment was capitalized as a prepaid asset and has
been amortized over the term of the note. The interest expense related to this loan was $3,573 and $3,927 for the year ending
June 30, 2016 and 2015. As of June 30, 2015, the remaining prepaid interest balance was $0.
On
June 21, 2015, the Note became convertible at the option of the holder. On this date the Company recorded a debt discount in the
amount of $70,000 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing the
effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of $104,711
and initial loss of $34,711 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $70,000 of the debt discount has been amortized. The fair value of the derivative liability at June, 30, 2016
is $99,985 resulting in a loss on the change in fair value of the derivative of $94,425.
On
January 13, 2015, the Company issued a short-term convertible promissory note in the amount of $74,000. The note is due on October
15, 2015 and bears interest at 8% per annum. The loan is secured by shares of the Company’s common stock. The loan becomes
convertible 180 days after date of the note. The loan and any accrued interest can then be converted into shares of the Company’s
comm
on stock at a rate of 58% multiplied by the
market price, which is the average of the lowest three quoted prices for the common stock during the 10 trading day period ending
on the latest complete trading day prior to the conversion date.
On
July 12, 2015, the Note became convertible at the option of the holder. On this date the Company recorded a debt discount in the
amount of $59,654 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing the
effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of $59,654
based on the Black Scholes Merton pricing model.
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $76,960 of the note balance and accrued interest
into 1,517,526 (post split) shares of common stock.
As
of June 30, 2016, $59,654 of the debt discount has been amortized. The fair value of the derivative liability at June, 30, 2016
is $0.
On
January 26, 2015, the Company issued a convertible promissory note in which the Company will be taking tranche payments based
on amounts determined by the note holder for total payments of not more than $250,000. There is an original discount component
of $25,000. Therefore, the funds available to the Company will be $225,000 and the liability (net of interest) will be $250,000
when all disbursements have been received by the Company. Each tranche is accounted for separately with each principal and OID
balance becoming due 24 months after receipt. Each tranche bears interest at 12% per annum. The loan is secured by shares of the
Company’s common stock. Each portion of the loan becomes convertible immediately upon issuance. The loan and any accrued
interest can then be converted into shares of the Company’s common stock at a rate of the lesser of $0.045 per share or
60% multiplied by the market price per share, which is the lowest quoted price for the common stock during the 25 trading day
period ending on the latest complete trading day prior to the conversion
The
Company has received two tranche disbursements of $75,000 on January 26, 2015 and 25,000 on April 28, 2015.
During
the year ended June 30, 2016, $5,014 of the debt discount has been amortized. The Notes are shown net of an unamortized debt discount
of $3,178 at June 30, 2016.
On
January 26, 2015, the first trance became convertible at the option of the holder. On this date the Company recorded a debt discount
in the amount of $82,500 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$135,740 and initial loss on derivative liabilities of $53,240 based on the Black Scholes Merton pricing model.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $63,285 of the note balance into 32,953,300
shares of common stock.
As
of June 30, 2016, $58,880 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $40,860 resulting in a gain on the change in fair value of the derivative of $1,873. The Note is shown net of a debt discount
of $23,620 at June 30, 2016.
On
April 28, 2015, the second trance became convertible at the option of the holder. On this date the Company recorded a debt discount
in the amount of $27,500 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$44,209 and initial loss on derivative liabilities of $16,709 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $16,191 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $45,823 resulting in a loss on the change in fair value of the derivative of $862. The Note is shown net of a debt discount
of $11,339 at June 30, 2016.
On
April 15, 2015, the Company issued a short-term convertible promissory note in the amount of $70,000 for $50,000 cash, an original
issue discount of $9,500, and prepaid interest of $10,500. The note is due on April 15, 2016 and bears interest at 15% per annum,
which was prepaid by the Company and is being amortized over the life of the loan. The loan is secured by shares of the Company’s
common stock. The loan becomes convertible 180 days after date of the note. The loan and any accrued interest can then be converted
into shares of the Company’s comm
on stock
at a rate of 50% multiplied by the market price, which is the lowest quoted price for the common stock during the 25 trading day
period ending on the latest complete trading day prior to the conversion date. During the year ended June 30, 2016, $7,527 of
the debt discount has been amortized and the note is shown net $0 in unamortized debt discount.
On
October 12, 2015, the second trance became convertible at the option of the holder. On this date the Company recorded a debt discount
in the amount of $60,500 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$248,055 and initial loss on derivative liabilities of $187,555 based on the Black Scholes Merton pricing model.
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $2,850 of the note balance and accrued interest
into 6,088,888 shares of common stock.
As
of June 30, 2016, $60,500 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $139,980 resulting in a gain on the change in fair value of the derivative of $47,575. The Note is shown net of a debt discount
of $11,339 at June 30, 2016.
On
May 20, 2015, the Company issued a convertible promissory note in the amount of $43,000 for $43,000 cash. The note is due on February
22, 2016 and bears interest at 8% per annum. The loan becomes convertible 180 days after date of the note. The loan can then be
converted into shares of the Company’s common stock at a rate of 58% multiplied by the market price, which is the average
of the lowest three (3) quoted price for the common stock during the 10 trading day period ending on the latest complete trading
day prior to the conversion date.
On
November 16, 2015, the note became convertible at the option of the holder. On this date the Company recorded a debt discount
in the amount of $43,000 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$52,875 and initial loss on derivative liabilities of $9,875 based on the Black Scholes Merton pricing model.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $19,510 of the note balance and accrued interest
into 9,030,880 shares of common stock.
As
of June 30, 2016, $43,000 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $27,757 resulting in a gain on the change in fair value of the derivative of $57,979. The Note is shown net of a debt discount
of $0 at June 30, 2016.
On
June 7, 2015, the Company issued a short-term convertible promissory note in the amount of $70,000 for $50,000 cash, an original
issue discount of $9,500, and prepaid interest of $10,500. The note is due on June 8, 2016 and bears interest at 15% per annum,
which was prepaid by the Company and is being amortized over the life of the loan. The loan is secured by shares of the Company’s
common stock. The loan becomes convertible 180 days after date of the note. The loan and any accrued interest can then be converted
into shares of the Company’s comm
on stock
at a rate of 50% multiplied by the market price, which is the lowest quoted price for the common stock during the 25 trading day
period ending on the latest complete trading day prior to the conversion date. During the year ended June 30, 2016, $8,905 of
the debt discount has been amortized and the note is shown net $0 in unamortized debt discount.
On
December 4, 2015, the note became convertible at the option of the holder. On this date the Company recorded a debt discount in
the amount of $60,500 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$121,252 and initial loss on derivative liabilities of $60,752 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $60,500 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $139,980 resulting in a gain on the change in fair value of the derivative of $18,979. The Note is shown net of a debt discount
of $0 at June 30, 2016.
On
June 19, 2015, the Company issued a short-term convertible promissory note in the amount of $37,500 for $25,000 cash, an original
issue discount of $6,875, and prepaid interest of $5,625. The note is due on June 19, 2016 and bears interest at 15% per annum,
which was prepaid by the Company and is being amortized over the life of the loan. The loan is secured by shares of the Company’s
common stock. The loan becomes convertible 180 days after date of the note. The loan and any accrued interest can then be converted
into shares of the Company’s common stock at a rate of 50% multiplied by the market price, which is the lowest quoted price
for the common stock during the 25 trading day period ending on the latest complete trading day prior to the conversion date.
As of June 30, 2016, $6,875 of the debt discount has been amortized and the note is shown net $0 in unamortized debt discount.
On
December 16, 2015, the Note became convertible at the option of the holder. On this date the Company recorded a debt discount
in the amount of $30,625 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$122,955 and an initial loss on derivative liabilities of $92,330 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $30,625 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
and June 30, 2015 was $74,989 and $0, respectively resulting in a loss on the change in fair value of the derivative of $47,966.
The Note is shown net of a debt discount of $0 at June 30, 2016.
On
June 28, 2015, the Company issued a convertible promissory note in the amount of $150,000 for $100,000 cash, an original issue
discount of $50,000. The note is due on December 28, 2016 and bears interest at 15% per annum. The loan becomes convertible 180
days after date of the note. The loan can then be converted into shares of the Company’s common stock at a rate of 50% multiplied
by the market price, which is the lowest quoted price for the common stock during the 25 trading day period ending on the latest
complete trading day to the conversion date. As of June 30, 2016, $33,515 of the debt discount has been amortized and the note
is shown net $16,485 in unamortized debt discount.
On
December 25, 2015, the Note became convertible at the option of the holder. On this date the Company recorded a debt discount
in the amount of $100,000 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$624,135 and an initial loss on derivative liabilities of $524,135 based on the Black Scholes Merton pricing model.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $4,250 of the note balance and accrued interest
into 13,268,375 (post split) shares of common stock.
As
of June 30, 2016, $50,949 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
and June 30, 2015 was $299,882 and $0, respectively resulting in a gain on the change in fair value of the derivative of $199,083.
The Note is shown net of a debt discount of $49,051 at June 30, 2016.
On
June 29, 2015, the Company issued a convertible promissory note in which the Company will be taking tranche payments based on
amounts determined by the note holder for total payments of not more than $100,000. There is an original discount component of
$10,000. Therefore, the funds available to the Company will be $90,000 and the liability (net of interest) will be $100,000 when
all disbursements have been received by the Company. Each tranche is accounted for separately with each principal and OID balance
becoming due 24 months after receipt. Each tranche bears interest at 15% per annum. Each portion of the loan becomes convertible
immediately upon issuance. The loan and any accrued interest can then be converted into shares of the Company’s common stock
at a rate of the lesser of $0.02 per share or 50% multiplied by the market price per share, which is the lowest quoted price for
the common stock during the 25 trading days immediately preceding the conversion date. During the period ended June 30, 2015,
the Company has received one tranche disbursements of $30,000 on June 29, 2015.As of June 30, 2016, $1,508 of the debt discount
has been amortized. The Note is shown net of an unamortized debt discount of $1,492 at June 30, 2016.
On
June 29, 2015, the first trance became convertible at the option of the holder. On this date the Company recorded a debt discount
in the amount of $33,000 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$67,818 and initial loss on derivative liabilities of $34,818 based on the Black Scholes Merton pricing model.
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $4,375 of the note balance and accrued interest
into 2,500,000 (post split) shares of common stock.
As
of June 30, 2016, $16,568 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
and June 30, 2015 is $57,242 and $79,497, respectively resulting in a gain on the change in fair value of the derivative of $22,255
The Note is shown net of a derivative debt discount of $16,432 at June 30, 2016.
On
July 7, 2015, the Company issued a convertible promissory note in the amount of $40,000 for $38,000 cash. The note is due on June
30, 2016 and bears interest at 8% per annum. The loan is secured by shares of the Company’s common stock. The loan becomes
convertible as of the date of the note. The loan and any accrued interest can then be converted into shares of the Company’s
common stock at a rate of 60% multiplied by the market price, which is the lowest quoted price for the common stock during the
25 trading day period ending on the latest complete trading day prior to the conversion date. During the year ended June 30, 2016,
$2,000 of the debt discount has been amortized. The Note is shown net of an unamortized debt discount of $0 at June 30, 2016.
On
July 7, 2015, the note became convertible at the option of the holder. On this date the Company recorded a debt discount in the
amount of $40,000 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing the
effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of $60,307
and initial loss on derivative liabilities of $20,307 based on the Black Scholes Merton pricing model.
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $7,634 of the note balance and accrued interest
into 25,806,701 (post split) shares of common stock.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
As
of June 30, 2016, $40,000 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016,
was $63,989 resulting in a loss on the change in fair value of the derivative of $214,842. The Note is shown net of a derivative
discount of $0 at June 30, 2016.
On
July 24, 2015, the Company issued a convertible promissory note in the amount of $56,250 for $50,000 cash. The note is due on
April 24, 2016 and bears interest at 10% per annum, which was prepaid by the Company and is being amortized over the life of the
loan. The loan is secured by shares of the Company’s common stock. The loan becomes convertible as of the date of the note.
The loan and any accrued interest can then be converted into shares of the Company’s common stock at a rate of 50% multiplied
by the market price, which is the lowest quoted price for the common stock during the 20 trading day period ending on the latest
complete trading day prior to the conversion date. The Note is shown net of an unamortized debt discount of $0 at June 30, 2016.
On
July 24, 2015, the note became convertible at the option of the holder. On this date the Company recorded a debt discount in the
amount of $56,250 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing the
effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of $101,339
and initial loss on derivative liabilities of $45,089 based on the Black Scholes Merton pricing model.
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $3,919 of the note balance into 7,072,292
shares of common stock.
As
of June 30, 2016, $56,250 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016,
was $108,924 resulting in a loss on the change in fair value of the derivative of $95,189. The Note is shown net of a derivative
discount of $0 at June 30, 2016.
On
August 3, 2015, the Company issued a convertible promissory note in the amount of $75,000 for $50,000 cash, an original issue
discount of $13,750 and prepaid interest of $11,250. The note is due on January 29, 2016 and bears interest at 15% per annum,
which was prepaid by the Company and is being amortized over the life of the loan. The loan is secured by shares of the Company’s
common stock. The loan becomes convertible 180 days after date of the note. The loan and any accrued interest can then be converted
into shares of the Company’s common stock at a rate of 50% multiplied by the market price, which is the lowest quoted price
for the common stock during the 25 trading day period ending on the latest complete trading day prior to the conversion date.
As of June 30, 2016, $13,750 of the debt discount has been amortized. The Note is shown net of an unamortized debt discount of
$0 at June 30, 2016.
On
January 30, 2016, the note became convertible at the option of the holder. On this date the Company recorded a debt discount in
the amount of $61,250 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$300,208 and initial loss on derivative liabilities of $238,958 based on the Black Scholes Merton pricing model.
During
the year ended June 30, 2016, the holder of the note exercised his right to convert $9,144 of the note balance into 23,169,420
shares of common stock.
As
of June 30, 2016, $61,250 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016,
was $149,857 resulting in a gain on the change in fair value of the derivative of $26,331. The Note is shown net of a derivative
discount of $0 at June 30, 2016.
On
August 5, 2015, the Company issued a convertible promissory note in the amount of $37,500 for $25,000 cash, an original issue
discount of $6,875 and prepaid interest of $5,625. The note is due on January 29, 2017 and bears interest at 15% per annum, which
was prepaid by the Company and is being amortized over the life of the loan. The loan is secured by shares of the Company’s
common stock. The loan becomes convertible 180 days after date of the note. The loan and any accrued interest can then be converted
into shares of the Company’s common stock at a rate of 50% multiplied by the market price, which is the lowest quoted price
for the common stock during the 25 trading day period ending on the latest complete trading day prior to the conversion date.
As of June 30, 2016, $4,178 of the debt discount has been amortized. The Note is shown net of an unamortized debt discount of
$2,697 at June 30, 2016.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
On
February 1, 2016, the note became convertible at the option of the holder. On this date the Company recorded a debt discount in
the amount of $30,625 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$183,481 and initial loss on derivative liabilities of $152,856 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $12,655 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016,
was $74,974 resulting in a gain s on the change in fair value of the derivative of $108,507. The Note is shown net of a derivative
discount of $17,970 at June 30, 2016.
On
August 12, 2015, the Company issued a convertible promissory note in the amount of $50,000 for $44,000 cash, an original issue
discount of $6,000. The note is due on February 12, 2016 and bears interest at 12% per annum, which was prepaid by the Company
and is being amortized over the life of the loan. The loan is secured by shares of the Company’s common stock. The loan
becomes convertible as of the date of the note. The loan and any accrued interest can then be converted into shares of the Company’s
common stock at a rate of 50% multiplied by the market price, which is the lesser of lowest quoted price for the common stock
during the previous 20 trading day period ending on the conversion date and the lowest trading price on the 30th trading day after
the funding of the note. As of June 30, 2016, $6,000 of the debt discount has been amortized. The Note is shown net of an unamortized
debt discount of $0 at June 30, 2016.
On
August 12, 2015, the note became convertible at the option of the holder. On this date the Company recorded a debt discount in
the amount of $50,000 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$358,250 and initial loss on derivative liabilities of $308,250 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $50,000 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $99,961 resulting in a gain on the change in fair value of the derivative of $258,289. The Note is shown net of a derivative
discount of $0 at June 30, 2016.
On
August 12, 2015, the Company issued a convertible promissory note in the amount of $115,000 for $115,000 cash. The note is due
on August 12, 2016 and bears interest at 12% per annum, which was prepaid by the Company and is being amortized over the life
of the loan. The loan is secured by shares of the Company’s common stock. The loan becomes convertible as of the date of
the note. The loan and any accrued interest can then be converted into shares of the Company’s common stock at a rate of
50% multiplied by the market price, which is the lesser of lowest quoted price for the common stock during the previous 20 trading
day period ending on the conversion date and the lowest trading price on the 30th trading day after the funding of the note.
On
August 12, 2015, the note became convertible at the option of the holder. On this date the Company recorded a debt discount in
the amount of $115,000 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$215,932 and initial loss on derivative liabilities of $100,932 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, the holder of the note exercised his right to convert $89,183 of the note balance and accrued interest into
50,006,582 shares of common stock (post split). The fair value of the derivative liability related to the converted debt as of
June 30, 2016 was $208,716.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
As
of June 30, 2016, $101,767 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $59,112 resulting in a loss on the change in fair value of the derivative of $51,896. The Note is shown net of a derivative
discount of $13,233 at June 30, 2016.
On
September 8, 2015, the Company issued a short-term convertible promissory note in the amount of $70,000 for $50,000 cash, an original
issue discount of $9,500, and prepaid interest of $10,500. The note is due on September 9, 2016 and bears interest at 15% per
annum, which was prepaid by the Company and is being amortized over the life of the loan. The loan is secured by shares of the
Company’s common stock. The loan becomes convertible 180 days after date of the note. The loan and any accrued interest
can then be converted into shares of the Company’s common stock at a rate of 50% multiplied by the market price, which is
the lowest quoted price for the common stock during the 25 trading day period ending on the latest complete trading day prior
to the conversion date. As of June 30, 2016, $7,662 of the debt discount has been amortized and the note is shown net $1,838 in
unamortized debt discount.
On
September 8, 2015, the note became convertible at the option of the holder. On this date the Company recorded a debt discount
in the amount of $60,500 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$406,912 and initial loss on derivative liabilities of $346,412 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $37,529 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $133,706 resulting in a gain on the change in fair value of the derivative of $273,206. The Note is shown net of a derivative
discount of $22,971 at June 30, 2016.
On
October 29, 2015, the Company issued a convertible promissory note in the amount of $37,500 for $25,000 cash, an original issue
discount of $7,500 and prepaid interest of $2,500. The note is due on October 28, 2016 and bears interest at 15% per annum, which
was prepaid by the Company and is being amortized over the life of the loan. The loan is secured by shares of the Company’s
common stock. The loan becomes convertible 180 days after date of the note. The loan and any accrued interest can then be converted
into shares of the Company’s common stock at a rate of 50% multiplied by the market price, which is the lowest quoted price
for the common stock during the 25 trading day period ending on the latest complete trading day prior to the conversion date.
As of June 30, 2016, $5,034 of the debt discount has been amortized. The Note is shown net of an unamortized debt discount of
$2,466 at June 30, 2016.
On
April 26, 2016, the note became convertible at the option of the holder. On this date the Company recorded a debt discount in
the amount of $37,500 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$62,469 and initial loss on derivative liabilities of $31,844 based on the Black Scholes Merton pricing model.
As
of June 30, 2016, $13,035 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $18,706 resulting in a gain on the change in fair value of the derivative of $43,763. The Note is shown net of a derivative
discount of $24,465 at June 30, 2016.
On
November 25, 2015, the Company issued two short-term convertible promissory note in the amount of $300,000 for $200,000 cash,
an original issue discount of $75,000, and prepaid interest of $25,000. The notes are due on May 22, 2016 and bears interest at
15% per annum, which was prepaid by the Company and is being amortized over the life of the loan. The loan is secured by shares
of the Company’s common stock. The loan becomes convertible 180 days after date of the note. The loan and any accrued interest
can then be converted into shares of the Company’s common stock at a rate of 50% multiplied by the market price, which is
the lowest quoted price for the common stock during the 25 trading day period ending on the latest complete trading day prior
to the conversion date. As of June 30, 2016, $75,000 of the debt discount has been amortized and the note is shown net $21,788
in unamortized debt discount.
On
May 21, 2016, the note became convertible at the option of the holder. On this date the Company recorded a debt discount in the
amount of $300,000 in connection with the initial valuation of the derivative liability of the note to be amortized utilizing
the effective interest method of accretion over the term of the note. Further, the Company recognized a derivative liability of
$8,700,201 and initial loss on derivative liabilities of $8,455,201 based on the Black Scholes Merton pricing model.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
As
of June 30, 2016, $300,000 of the debt discount has been amortized. The fair value of the derivative liability at June 30, 2016
was $389,817 resulting in a gain on the change in fair value of the derivative of $8,310,384. The Note is shown net of a derivative
discount of $0 at June 30, 2016.
Derivative
liability for these notes were valued under the Black-Scholes model, with the following assumptions:
Fair
value assumptions – derivative notes:
|
|
June 30, 2016
|
Risk
free interest rate
|
|
|
0.20-0.52
|
%
|
Expected
term (years)
|
|
|
0.09-1.50
|
|
Expected
volatility
|
|
|
456-605
|
%
|
Expected
dividends
|
|
|
0
|
%
|
Fair
value assumptions – derivative notes:
|
|
June 30, 2015
|
Risk
free interest rate
|
|
|
0.09-0.64
|
%
|
Expected
term (years)
|
|
|
0.45-1.01
|
|
Expected
volatility
|
|
|
198-288
|
%
|
Expected
dividends
|
|
|
0
|
%
|
NOTE
7 – COMMON STOCK
On
March 21, 2016, the “Company filed (i) a Certificate of Amendment to its Certificate of Incorporation (the “Charter”),
with the Secretary of State of the State of Delaware, to effect a 10:1 reverse stock split of the Company’s shares of common
stock, $0.001 par value and (ii) a Certificate of Amendment to its Charter with the Secretary of State of the State of Delaware,
to increase its authorized capital stock from 500,000,000 to 1,000,000,000 shares. The effect of the stock split has been retroactively
reflected in the financial statements.
On
August 24, 2015, the Company filed with the Secretary of State of the State of Delaware a Certificate of Designations of Rights,
Preferences, Privileges and Restrictions of Series A Convertible Preferred Stock.
Under
the terms of the Certificate of Designation, 24,000,000 shares of the Company’s preferred stock will be designated as Series
A Convertible Preferred. Each share of the Series A Convertible Preferred shall be convertible into five (5) shares of Common
Stock without the payment of additional consideration by the holder thereof, subject to certain terms, conditions and adjustments
as described in the Certificate of Designation. The holders of Series A Convertible Preferred shall be entitled to receive any
dividends before the holders of the Common Stock, in an amount at least equal to the product of (x) the dividend payable on each
share of Common Stock and (y) the number of shares of Common Stock issuable upon conversion of a share of Series A Convertible
Preferred, in each case calculated on the record date for determination of holders entitled to receive such dividend. Each holder
of outstanding Series A Convertible Preferred shall be entitled to vote with the holders of the Common Stock, as a single class,
on all matters presented to the holders of Common Stock an as-converted basis calculated as of the record date for such vote.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
During
the year ended June 30, 2015, the Company issued 368,353 shares of common stock (post split) with a fair value of $71,875 for
the conversion of a $71,875 note payable. The note also had an associated derivative liability with a fair value on the date of
conversion of $90,476. The conversion of the derivative liability has been recorded through additional paid-in capital.
During
the year ended June 30, 2015, the Company issued 371,197 (post split) shares of common stock with a fair value of $116,943 for
the conversion of a $116,943 note payable. The note also had an associated derivative liability with a fair value on the date
of conversion of $209,614. The conversion of the derivative liability has been recorded through additional paid-in capital.
During
the year ended June 30, 2015, the Company issued 166,667 (post-split) shares of common stock with a fair value of $25,000 for
the partial conversion of a note payable issued on May 6, 2014 The note also had an associated derivative liability with a fair
value on the date of conversion of $40,350. The conversion of the derivative liability has been recorded through additional paid-in
capital.
During
the year ended June 30, 2015, the Company issued 54,043 (post-split) shares of common stock for services with a fair value of
$21,077.
During
the year ended June 30, 2015, the Company issued 461,684 (post-split) shares of common stock for the settlement of related party
debt with a fair value of $461,684.
During
the year ended June 30, 2015, the Company issued 50,000 (post-split) shares of common stock for services with a fair value of
$20,500.
During
the year ended June 30, 2015, the Company issued 327,692 (post-split) shares of common stock with a fair value of $34,827 for
the partial conversion of a note payable issued on May 6, 2014 The note also had an associated derivative liability with a fair
value on the date of conversion of $52,643. The conversion of the derivative liability has been recorded through additional paid-in
capital.
On
February 27, 2015, the Company issued 600,000 (post-split) common shares for the conversion of the Parent Company common shares
of stock when a Parent Company shareholder exercised their stock warrant and converted their holdings into Vantage mHealthcare
common stock in a cashless transaction. The fair value of the common shares is $300,000. The fair value of the common shares is
considered to be the excess value from the carry over cost basis of $0 and is recorded as a pass through to additional paid in
capital.
During
the year ended June 30, 2015, the Company issued 378,930 (post split) shares of common stock with a fair value of $56,000 for
the partial conversion of a note payable issued on September 30, 2014. The note also had an associated derivative liability with
a fair value on the date of conversion of $79,464. The conversion of the derivative liability has been recorded through additional
paid-in capital.
During
the year ended June 30, 2015, the Company issued 440,451 (post split) shares of common stock with a fair value of $35,000 for
the partial conversion of a note payable issued on November 17, 2014. The note also had an associated derivative liability with
a fair value on the date of conversion of $54,353. The conversion of the derivative liability has been recorded through additional
paid-in capital.
On
August 25, 2015, the Company entered into an exchange agreement with its majority shareholder, Nanobeak, LLC, pursuant to which
Nanobeak exchanged 11,736,684 (post split) shares of the Company’s common stock in exchange for 23,473,368 shares of the
Company’s Series A Convertible Preferred Stock.
During
the year ended June 30, 2016, the Company issued 400,000 (post split) shares of common stock for services with a fair value of
$9,600.
During
the year ended June 30, 2016, the Company issued 215,820,752 (post split) shares of common stock with a fair value of $380,966
for the conversion of a notes payable and accrued interest. The notes also had an associated derivative liability with a fair
value on the date of conversion of $1,524,143. The conversion of the derivative liability has been recorded through additional
paid-in capital.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
NOTE
8 – STOCK WARRANTS
On
July 15, 2014, the Company granted stock warrants for 29,149 shares of common stock (post-split) in association with a long-term
loan at no cost to the lender. These warrants have an expiration date of July 15, 2019, and were valued using the Black Scholes
Valuation Model, the stock price at the grant date was $0.24/share, the exercise price is $0.0143/share, the value of the issuance
is $69,956.
On
October 1, 2014, the Company granted stock warrants for 32,012 shares of common stock (post-split) in association with a short-term
loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation Model,
the stock price at the grant date was $0.164/share, the exercise price is $0.123/share, the value of the issuance is $52,498.
On
November 17, 2014, the Company granted stock warrants for 80,769 shares of common stock (post-split) in association with a long-term
loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation Model,
the stock price at the grant date was $0.065/share, the exercise price is $0.049/share, the value of the issuance is $52,498.
On
December 23, 2014, the Company granted stock warrants for 115,894 shares of common stock (post-split) in association with a long-term
loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation Model,
the stock price at the grant date was $0.045/share, the exercise price is $0.034/share, the value of the issuance is $52,152.
On
April 15, 2015, the Company granted stock warrants for 256,098 shares of common stock (post-split) in association with a short-term
loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation Model,
the stock price at the grant date was $0.0443/share, the exercise price is $0.017/share, the value of the issuance is $113,438.
On
June 7, 2015, the Company granted stock warrants for 437,500 shares of common stock (post-split) in association with a short-term
loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation Model,
the stock price at the grant date was $0.024/share, the exercise price is $0.009/share, the value of the issuance is $104,985.
On
June 19, 2015, the Company granted stock warrants for 255,682 shares of common stock (post-split) in association with a short-term
loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation Model,
the stock price at the grant date was $0.025/share, the exercise price is $0.009/share, the value of the issuance is $63,911.
On
June 28, 2015, the Company granted stock warrants for 1,184,211 shares of common stock (post-split) in association with a long-term
loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation Model,
the stock price at the grant date was $0.021/share, the exercise price is $0.008/share, the value of the issuance is $278,251.
On
September 8, 2015, the Company granted stock warrants for 3,500,000 shares of common stock (post-split) in association with a
short-term loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation
Model, the stock price at the grant date was $0.0034/share, the exercise price is $0.001/share, the value of the issuance is $118,985.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
On
October 29, 2015, the Company granted stock warrants for 4,687,500 shares of common stock (post-split) in association with a short-term
loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation Model,
the stock price at the grant date was $0.0012/share, the exercise price is $0.0045/share, the value of the issuance is $60,930.
On
November 23, 2015, the Company granted stock warrants for 75,000,000 shares of common stock (post-split) in association with a
short-term loan at no cost to the lender. These warrants have a term of five years, and were valued using the Black Scholes Valuation
Model, the stock price at the grant date was $0.0012/share, the exercise price is $0.0045/share, the value of the issuance is
$524,937.
We
issued warrants to purchase 3,887,500 shares of common stock (post-split) to non-employees during the year ended June 30, 2014,
during such time the warrants were accounted for as equity. During the year end June 30, 2016, the Company issued convertible
notes payable that provide for the issuance of shares of common stock that became convertible. The conversion term for the convertible
notes are variable based on certain factors. As of June 30, 2016, the number of shares to be issued under the notes are indeterminate.
Due to the fact that the number of shares issuable are indeterminate, the equity environment is tainted and the warrants are included
in the value of the derivative. On the date the equity environment became tainted, the Company recorded a reduction to additional
paid in capital in the amount of $6,157,610 in connection with the initial valuation of the derivative liability of the warrants
based on the Black Scholes Merton pricing model. The derivative liability related to these warrants was $1,165 and $913,168 as
of June 30, 2016, and 2015, respectively. During the year ended June 30, 2016 and 2015, the Company recorded a gain of $912,003
and $0, respectively, related to the change in fair value on the warrants.
In
total the derivative liability related to the warrants as of June 30, 2016, and 2015 was $26,911 and $1,270,470, respectively
and the Company recorded a gain in the change in fair value due to derivative warrant liability of $1,243,559 and $5,547,074 during
the years ended June 30, 2016 and 2015, respectively. The Company also recorded a debt discount associated with the warrants in
the amount of $275,000 and an initial loss of $429,852. As of June 30, 2016, $257,108 of the debt discount has been amortized.
The associated notes are shown net of the $17,892 discount
Fair
value assumptions – derivative warrants:
|
|
Grant
Date
|
|
Risk
free interest rate
|
|
|
1.59%-
1.88
|
%
|
Expected
term (years)
|
|
|
5-7
|
|
Expected
volatility
|
|
|
206-362
|
%
|
Expected
dividends
|
|
|
0
|
%
|
Fair
value assumptions – derivative warrants:
|
|
June
30, 2016
|
|
Risk
free interest rate
|
|
|
0.71-1.01
|
%
|
Expected
term (years)
|
|
|
5-7
|
|
Expected
volatility
|
|
|
437-474
|
%
|
Expected
dividends
|
|
|
0
|
%
|
Fair
value assumptions – derivative warrants:
|
|
June
30, 2015
|
|
Risk free
interest rate
|
|
|
1.63
|
%
|
Expected term (years)
|
|
|
5-7
|
|
Expected volatility
|
|
|
206.48
|
%
|
Expected dividends
|
|
|
0
|
%
|
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
Summary
of warrant activity for the two years ended June 30, 2016 and 2015 is presented below:
|
|
|
|
|
|
Weighted
|
|
|
Weighted
Average
|
|
|
|
|
|
|
Number
of
|
|
|
Average
|
|
|
Remaining
|
|
|
Aggregate
|
|
|
|
Shares
|
|
|
Exercise
|
|
|
Contractual
Life
|
|
|
Intrinsic
|
|
|
|
Granted
|
|
|
Price
|
|
|
(years)
|
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
30, 2015
|
|
|
$
|
6,395,225
|
|
|
$
|
0.05
|
|
|
|
5
|
|
|
$
|
13,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grants
|
|
|
|
83,187,500
|
|
|
$
|
0.003
|
|
|
|
4.31
|
|
|
|
(254,569)
|
|
Expired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
30, 2015
|
|
|
$
|
89,582,725
|
|
|
$
|
0.05
|
|
|
|
9.31
|
|
|
$
|
(241,176)
|
Exercise
|
|
|
Shares
|
|
|
Shares
|
|
|
Weighted
Contractual Life
|
|
|
Weighted
Average
|
|
Price
Range
|
|
|
Outstanding
|
|
|
Exercisable
|
|
|
Remaining
(in Years)
|
|
|
Exercise
Price
|
|
$
|
0.009
|
|
|
|
1,045,213
|
|
|
|
1,045,213
|
|
|
|
4.92
|
|
|
$
|
0.009
|
|
$
|
0.030
|
|
|
|
228,675
|
|
|
|
228,675
|
|
|
|
4.37
|
|
|
$
|
0.030
|
|
$
|
.047-.050
|
|
|
|
4,387,500
|
|
|
|
4,387,500
|
|
|
|
3.98
|
|
|
$
|
0.05
|
|
$
|
0.059-0.070
|
|
|
|
273,576
|
|
|
|
273,576
|
|
|
|
6.5
|
|
|
$
|
0.0685
|
|
$
|
0.1
|
|
|
|
500,000
|
|
|
|
500,000
|
|
|
|
6.3
|
|
|
$
|
0.1
|
|
NOTE
9 – COMMITMENTS
On
January 1, 2014, the Company entered into a Sub-License Agreement affiliated with the National Aeronautics and Space Administration
(“NASA”) pursuant to which the Company was granted a royalty-bearing, non-transferable license to certain inventions
and patent rights owned by NASA relating to chemical sensing nanotechnology, for use within the United States and its territories.
The License is effective as of December 31, 2013 and subject to an initial five year term, during which the License will be exclusive
to the Company. Following the initial five-year term, the License shall automatically convert to a non-exclusive license. The
License may be terminated by NASA following a 30 day cure period, among other reasons, upon a breach of the License Agreement
or upon its determination that the Company has failed to adequately develop or commercialize the licensed patents. Specific milestones
and commercialization requirements are set forth in the License Agreement. NASA provides no warranties under the License Agreement
and assumes no responsibility for our use, sale or other disposition of the licensed technology. We agree to indemnify NASA against
all liabilities arising from such use, sale or other disposition. We must pay certain royalties in connection with the License
as set forth in the License Agreement. The Company expensed $378,919 and $491,403 in cost related to the agreement, during the
years ended June 30, 2016 and 2015, respectively.
NANO
MOBILE HEALTHCARE, INC
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2016 AND 2015
NOTE
10 – INCOME TAXES
For
the year ended June 30, 2016, the cumulative net operating loss carry-forward from continuing operations is approximately $10,424,192
at June 30, 2016, and will expire beginning in the year 2030.
The
cumulative tax effect at the expected rate of 34% of significant items comprising our net deferred tax amount is as follows as
of June 30, 2016 and 2015:
|
|
2016
|
|
2015
|
Deferred tax asset
attributable to:
|
|
|
|
|
|
|
|
|
Net
operating loss carryover
|
|
$
|
3,545,000
|
|
|
$
|
2,142,000
|
|
Valuation
allowance
|
|
|
(3,545,000
|
)
|
|
|
(2,142,000
|
)
|
Net
deferred tax asset
|
|
$
|
—
|
|
|
$
|
—
|
|
Due
to the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carry forwards of approximately $10,424,192
for Federal income tax reporting purposes are subject to annual limitations. Should a change in ownership occur, net operating
loss carry forwards may be limited as to use in future years.
NOTE
11 – SUBSEQUENT EVENTS
Subsequent
to year end, the Company issued 30,000,000 shares of common stock for services.
Subsequent
to year end, the Company issued 530,366,966 shares of common stock in settlement of notes payable.
On
October 6, 2016, the Company entered into an exchange agreement with John E. Groman Group (“Groman”) pursuant to which
the Company agreed with Groman to exchange his 811,938,579 shares of our common stock into 16,238,772 shares of Series B Convertible
Preferred Stock.
On
November 11, 2016, the Company’s Board of Directors voted to designate a class of preferred stock entitled Series B Convertible
Preferred Stock, consisting of up to twenty million (20,000,000) shares, par value $0.001. Under the Certificate of Designation,
the holders of Series B Convertible Preferred Stock are entitled to vote together with the holders of our common stock on all
matters submitted to the shareholders on at as converted basis, at a rate of fifty (50) vote for each share held. The holders
are further entitled to convert each share of their Series B Convertible Preferred Stock into fifty (50) shares of common.
On
November 14, 2016, we entered into a letter agreement with Kineret Kallman, the owner of certain promissory notes in our company.
Under the agreement, we agreed to pay Kallman $101,500 in 29 equal monthly installments of $3,500 starting on December 1, 2016.
We are current in our payment obligations.
On
March 10, 2017, we entered into a settlement agreement with JDF Capital, Inc. and agreed to pay a total of $300,000, with $50,000
monthly installments at the time of execution through August 1, 2017. We issued a convertible promissory note to JDF in the principal
amount of $100,000 with interest at 4% per annum and maturing on September 1, 2017. The note is convertible into shares of our
common stock at a price per share equal to 70% of our lowest trading price for the 20 trading days prior to JDF's notice of conversion.
In addition, we agreed to sign a confession of judgment for $693,952.88, which will be reduced to $392,952.88 upon payment of
$300,000, and will thereafter remain outstanding until the note is paid off or fully converted. All outstanding warrants held
by JDF will be returned to us upon fulfillment of the terms of the settlement agreement. Finally, we agreed to pay JDF's counsel
$14,000. Other than the initial $50,000 payment and the $5,000 legal fee payment made upon execution of the settlement agreement,
we have not made any subsequent payments under the settlement agreement. There can be no assurance that we are not declared in
default of the settlement agreement and subject to the default provisions of the settlement agreement.
On
April 24, 2017, we entered into a settlement agreement with Phoenix Worldwide Holdings, Inc. ("Phoenix"), Navesink River
Capital LLC ("Navesink") and Adam 2 LLC ("Adam"), concerning convertible promissory notes we issued in favor
of Phoenix in the aggregate amount of $275,000. Under the settlement agreement, we agreed to pay Navesink and Adam, on behalf
of Phoenix $275,000 as follows: monthly installments of $7,500 for six months starting May 1, 2017 (which initial payment has
been 2016 made); monthly installments of $10,000 for six months starting November 1, 2017; and a final balloon payment of $170,000
on or before May 1, 2018. Pursuant to the terms of the Phoenix notes, we will owe Phoenix a balance of $135,700 following the
above payout.