The accompanying unaudited notes are an integral
part of these Financial Statements
The accompanying unaudited notes are an integral
part of these Financial Statements
The accompanying unaudited notes are an integral
part of these Financial Statements
NOTES TO CONDENSED FINANCIAL
STATEMENTS
June 30, 2013
(Unaudited)
1.
|
NATURE
OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
NATURE OF OPERATIONS AND BASIS OF PRESENTATION
The interim condensed financial statements
included herein, presented in accordance with United States generally accepted accounting principles and stated in US dollars,
have been prepared by the Company, without audit, 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 condensed or omitted pursuant to such rules and regulations, although the Company believes that
the disclosures are adequate to not make the information presented misleading.
These statements reflect all adjustments,
which in the opinion of management, are necessary for fair presentation of the information contained therein. Except as otherwise
disclosed, all such adjustments are of a normal recurring nature. It is suggested that these interim condensed financial statements
be read in conjunction with the financial statements of the Company for the year ended December 31, 2012 and notes thereto included
in the Company’s 10-K annual report. The Company follows the same accounting policies in the preparation of interim reports.
The Company was incorporated on December 19,
2001 under the name Catalyst Set Corporation and was dormant until July 14, 2007. On September 7, 2007, the Company changed its
name to Interfacing Technologies, Inc. On March 24, 2008, the name was changed to Attune RTD.
Attune RTD (“The Company”, “us”,
“we”, “our”) was formed in order to provide developed technology related to the operations of energy efficient
electronic systems such as swimming pool pumps, sprinkler controllers and heating and air conditioning controllers among others.
The Company is presented as in the development
stage from July 14, 2007 (Inception of Development Stage) through June 30, 2013. To-date, the Company’s business activities
during development stage have been corporate formation, raising capital and the development and patenting of its products with
the hopes of entering the commercial marketplace in the near future.
USE OF ESTIMATES
The preparation of financial statements in
conformity with accounting principles generally accepted in the United States of America 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. Significant estimates in the accompanying financial statements include the estimates
of depreciable lives and valuation of property and equipment, allowances for losses on loans receivable, valuation of deferred
patent costs, valuation of equity based instruments issued for other than cash, valuation of officer’s contributed services,
and the valuation allowance on deferred tax assets.
CASH AND CASH EQUIVALENTS
For the purposes of the statements of cash
flows, the Company considers all highly liquid investments with an original maturity of three months or less when purchased to
be cash equivalents. There were no cash equivalents as of June 30, 2013 and December 31, 2012.
PROPERTY AND EQUIPMENT
Property and equipment is recorded at cost.
Depreciation is computed using the straight-line method based on the estimated useful lives of the related assets of five years.
Expenditures for additions and improvements are capitalized while maintenance and repairs are expensed as incurred.
CONCENTRATION
OF
CREDIT RISK
Financial instruments, which potentially subject
us to concentrations of credit risk, consist principally of cash. Our cash balances are maintained in accounts held by major banks
and financial institutions located in the United States. The Company occasionally maintains amounts on deposit with a financial
institution that are in excess of the federally insured limit of $250,000. The risk is managed by maintaining all deposits in
high quality financial institutions. The Company had $0 of cash balances in excess of federally insured limits at June 30, 2013
and December 31, 2012.
REVENUE RECOGNITION
We recognize revenue when the following criteria
have been met: persuasive evidence of an arrangement exists, the fees are fixed or determinable, no significant Company obligations
remain, and collection of the related receivable is reasonably assured.
The Company recognizes revenue in the same
period in which they are incurred from its business activities when goods are transferred or services rendered. The Company’s
revenue generating process consists of the sale of its proprietary technology or the rendering of professional services consisting
of consultation and engineering relating types of activity within the industry. The Company’s current billing process consists
of generating invoices for the sale of its merchandise or the rendering of professional services. Typically, invoices are accepted
by vendor and payment is made against the invoice within 60 days upon receipt.
There were limited revenues of $950 for the six months ending June
30, 2013.
DEFERRED PATENT COSTS AND TRADEMARK
Patent costs are stated at cost (inclusive
of perfection costs) and will be reclassified to intangible assets and amortized on a straight-line basis over the estimated future
periods to be benefited (twenty years) if and once the patent has been granted by the United States Patent and Trademark office
(“USPTO”). The Company will write-off any currently capitalized costs for patents not granted by the USPTO. Currently,
the Company has four patents.
Trademark costs are capitalized on our balance
sheet during the period such costs are incurred. The trademark is determined to have an indefinite useful life and is not amortized
until such useful life is determined no longer indefinite. The trademark is reviewed for impairment annually. On December 31,
2011, the Company evaluated and fully impaired all patents and trademarks due to uncertainty regarding funding of future cost.
SOFTWARE LICENSE
Due to insignificant revenue and lack of future
contract, the Company has recognized impairment of $74,269 as of the balance sheet date of December 31, 2012. The asset is fully
impaired.
ACCOUNTING FOR DERIVATIVES
The Company evaluates its convertible instruments,
options, warrants or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives
to be separately accounted for under ASC Topic 815, “Derivatives and Hedging.” The result of this accounting treatment
is that the fair value of the derivative is marked-to-market each balance sheet date and recorded as a liability. In the event
that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operations as other income
(expense). Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date
and then that fair value is reclassified to equity. Equity instruments that are initially classified as equity that become subject
to reclassification under ASC Topic 815 are reclassified to liabilities at the fair value of the instrument on the reclassification
date. We analyzed the derivative financial instruments (the Convertible Note and tainted Warrant), in accordance with ASC 815.
The objective is to provide guidance for determining whether an equity-linked financial instrument is indexed to an entity’s
own stock. This determination is needed for a scope exception which would enable a derivative instrument to be accounted for under
the accrual method. The classification of a non-derivative instrument that falls within the scope of ASC 815-40-05 “Accounting
for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s Own Stock” also hinges on
whether the instrument is indexed to an entity’s own stock. A non-derivative instrument that is not indexed to an entity’s
own stock cannot be classified as equity and must be accounted for as a liability. There is a two-step approach in determining
whether an instrument or embedded feature is indexed to an entity’s own stock. First, the instrument’s contingent
exercise provisions, if any, must be evaluated, followed by an evaluation of the instrument’s settlement provisions. The
Company utilized multinomial lattice models that value the derivative liability within the notes based on a probability weighted
discounted cash flow model. The Company utilized the fair value standard set forth by the Financial Accounting Standards Board,
defined as the amount at which the assets (or liability) could be bought (or incurred) or sold (or settled) in a current transaction
between willing parties, that is, other than in a forced or liquidation sale.
IMPAIRMENT OF LONG-LIVED ASSETS
In accordance with ASC 360, Property Plant
and Equipment, the Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances
indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited
to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors;
accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset;
current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with
the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before
the end of its estimated useful life. Recoverability is assessed based on the carrying amount of the asset and its fair value
which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual
disposal of the asset, as well as specific appraisal in certain instances. An impairment loss is recognized when the carrying
amount is not recoverable and exceeds fair value.
Long-lived assets held and used by Attune
RTD are reviewed for possible impairment whenever events or circumstances indicate the carrying amount of an asset may not be
recoverable or is impaired. Recoverability is assessed using undiscounted cash flows based upon historical results and current
projections of earnings before interest and taxes. Impairment is measured using discounted cash flows of future operating results
based upon a rate that corresponds to the cost of capital. Impairments are recognized in operating results to the extent that
carrying value exceeds discounted cash flows of future operations. Attune RTD recognized an impairment loss of $74,269 on software
assets during 2012.
RESEARCH AND DEVELOPMENT
In accordance generally accepted accounting
principles (ASC 730-10), expenditures for research and development of the Company’s products are expensed when incurred,
and are included in operating expenses.
ADVERTISING
The Company conducts advertising for the promotion
of its products and services. In accordance with generally accepted accounting principles (ASC 720-35), advertising costs are
charged to operations when incurred; such amounts aggregated $0 for the six months ended June 30, 2013 and 2012, respectively.
STOCK-BASED COMPENSATION
Compensation expense associated with the granting
of stock based awards to employees and directors and non-employees is recognized in accordance with generally accepted accounting
principles (ASC 718-20) which requires companies to estimate and recognize the fair value of stock-based awards to employees and
directors. The value of the portion of an award that is ultimately expected to vest is recognized as an expense over the requisite
service periods using the straight-line attribution method.
FAIR VALUE OF FINANCIAL INSTRUMENTS
Pursuant to ASC 820,
Fair Value Measurements
and Disclosures
, an entity is required to maximize the use of observable inputs and minimize the use of unobservable inputs
when measuring fair value. ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding
the inputs used to measure fair value. A financial instrument’s categorization within the fair value hierarchy is based
upon the lowest level of input that is significant to the fair value measurement. ASC 820 prioritizes the inputs into three levels
that may be used to measure fair value:
Level 1
Level 1 applies to assets or liabilities for
which there are quoted prices in active markets for identical assets or liabilities.
Level 2
Level 2 applies to assets or liabilities for
which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar
assets or liabilities in active markets; quoted prices for identical assets or Liabilities in markets with insufficient volume
or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can
be derived principally from, or corroborated by, observable market data.
Level 3
Level 3 applies to assets or liabilities for
which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of
the assets or liabilities.
The carrying amounts reported in the balance
sheets for cash, accounts payable and accrued expenses approximate their fair market value based on the short-term maturity of
these instruments. The following table presents assets and liabilities that are measured and recognized at fair value as of June
30, 2013, on a recurring basis:
Description
|
|
|
Level
1
|
|
|
|
Level
2
|
|
|
|
Level
3
|
|
|
|
Gains
(Losses)
|
|
Derivative
Liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
137,085
|
|
|
$
|
29,220
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
137,085
|
|
|
$
|
29,220
|
|
The following table presents assets and liabilities
that are measured and recognized at fair value as of December 31, 2012, on a recurring basis:
Description
|
|
|
Level
1
|
|
|
|
Level
2
|
|
|
|
Level
3
|
|
|
|
Gains
(Losses)
|
|
Derivative
Liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
110,828
|
|
|
$
|
38,946
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
110,828
|
|
|
$
|
38,946
|
|
BASIC AND DILUTED NET LOSS PER COMMON SHARE
Basic net loss per share is computed by dividing
the net loss by the weighted average number of common shares outstanding during the period. Diluted net loss per common share
is computed by dividing the net loss by the weighted average number of common shares outstanding for the period and, if dilutive,
potential common shares outstanding during the period. Potentially dilutive securities consist of the incremental common shares
issuable upon exercise of common stock equivalents such as stock options and convertible debt instruments. Potentially dilutive
securities are excluded from the computation if their effect is anti-dilutive. As a result; the basic and diluted per share amounts
for all periods presented are identical.
NEW ACCOUNTING PRONOUNCEMENTS
In February 2013, Financial Accounting Standards
Board (FASB) issued Accounting Standards Update (ASU) No. 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified
Out of Accumulated Other Comprehensive Income, to improve the transparency of reporting these reclassifications. Other comprehensive
income includes gains and losses that are initially excluded from net income for an accounting period. Those gains and losses
are later reclassified out of accumulated other comprehensive income into net income. The amendments in the ASU do not change
the current requirements for reporting net income or other comprehensive income in financial statements. All of the information
that this ASU requires already is required to be disclosed elsewhere in the financial statements under U.S. GAAP. The new amendments
will require an organization to:
|
●
|
Present
(either on the face of the statement where net income is presented or in the notes) the effects on the line items of net income
of significant amounts reclassified out of accumulated other comprehensive income - but only if the item reclassified is required
under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period; and
|
|
|
|
|
●
|
Cross-reference
to other disclosures currently required under U.S. GAAP for other reclassification items (that are not required under U.S.
GAAP) to be reclassified directly to net income in their entirety in the same reporting period. This would be the case when
a portion of the amount reclassified out of accumulated other comprehensive income is initially transferred to a balance sheet
account (e.g., inventory for pension-related amounts) instead of directly to income or expense.
|
The amendments apply to all public and private
companies that report items of other comprehensive income. Public companies are required to comply with these amendments for all
reporting periods (interim and annual). The amendments are effective for reporting periods beginning after December 15, 2012,
for public companies. Early adoption is permitted. The adoption of ASU No. 2013-02 is not expected to have a material impact on
our financial position or results of operations.
In January 2013, the FASB issued ASU No. 2013-01,
Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities, which clarifies which
instruments and transactions are subject to the offsetting disclosure requirements originally established by ASU 2011-11. The
new ASU addresses preparer concerns that the scope of the disclosure requirements under ASU 2011-11 was overly broad and imposed
unintended costs that were not commensurate with estimated benefits to financial statement users. In choosing to narrow the scope
of the offsetting disclosures, the Board determined that it could make them more operable and cost effective for preparers while
still giving financial statement users sufficient information to analyze the most significant presentation differences between
financial statements prepared in accordance with U.S. GAAP and those prepared under IFRSs. Like ASU 2011-11, the amendments in
this update will be effective for fiscal periods beginning on, or after January 1, 2013. The adoption of ASU 2013-01 is not expected
to have a material impact on our financial position or results of operations.
In October 2012, the Financial Accounting
Standards Board (FASB) issued Accounting Standards Update (ASU) 2012-04, “Technical Corrections and Improvements”
in Accounting Standards Update No. 2012-04. The amendments in this update cover a wide range of Topics in the Accounting Standards
Codification.
These amendments include technical corrections
and improvements to the Accounting Standards Codification and conforming amendments related to fair value measurements. The amendments
in this update will be effective for fiscal periods beginning after December 15, 2012. The adoption of ASU 2012-04 is not expected
to have a material impact on our financial position or results of operations.
In August 2012, the FASB issued ASU 2012-03,
“Technical Amendments and Corrections to SEC Sections: Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin
(SAB) No. 114. , Technical Amendments Pursuant to SEC Release No. 33-9250, and Corrections Related to FASB Accounting Standards
Update 2010-22 (SEC Update)” in Accounting Standards Update No. 2012-03. This update amends various SEC paragraphs pursuant
to the issuance of SAB No. 114. The adoption of ASU 2012-03 is not expected to have a material impact on our financial position
or results of operations.
In July 2012, the FASB issued ASU 2012-02,
“Intangibles - Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment” in Accounting
Standards Update No. 2012-02. This update amends ASU 2011-08, Intangibles - Goodwill and Other (Topic 350): Testing Indefinite-Lived
Intangible Assets for Impairment and permits an entity first to assess qualitative factors to determine whether it is more likely
than not that an indefinite-lived intangible asset is impaired as a basis for determining whether it is necessary to perform the
quantitative impairment test in accordance with Subtopic 350-30, Intangibles - Goodwill and Other - General Intangibles Other
than Goodwill. The amendments are effective for annual and interim impairment tests performed for fiscal years beginning after
September 15, 2012. Early adoption is permitted, including for annual and interim impairment tests performed as of a date before
July 27, 2012, if a public entity’s financial statements for the most recent annual or interim period have not yet been
issued or, for nonpublic entities, have not yet been made available for issuance. The adoption of ASU 2012-02 is not expected
to have a material impact on our financial position or results of operations.
The accompanying condensed financial statements
have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplate
continuation of the Company as a going concern. For the six months ended June 30, 2013, the Company had a net loss of $956,071;
net cash used in operations of $126,984 and was a development stage company with limited revenues. In addition, as of June 30,
2013, the Company had a working capital deficit of $1,036,381, and a deficit accumulated during the development stage of $5,835,930.
These conditions raise substantial doubt about
the Company’s ability to continue as a going concern. These financial statements do not include any adjustments to reflect
the possible future effect on the recoverability and classification of assets or the amounts and classifications of liabilities
that may result from the outcome of these uncertainties.
In order to execute its business plan, the
Company will need to raise additional working capital and generate revenues. There can be no assurance that the Company will be
able to obtain the necessary working capital or generate revenues to execute its business plan.
Management’s plan in this regard, includes
completing product development, generating marketing agreements with product distributors and raising additional funds through
a private placement offering of the Company’s common stock.
Management believes its business development
and capital raising activities will provide the Company with the ability to continue as a going concern.
The Company capitalized its
purchase of a software license in March 2011. The license is being amortized over 60 months following the straight-line method
and included in Other Assets on the balance sheet in accordance to ASC 350. During the year ended December 31, 2011, the Company
recorded $19,545 of amortization expense related to the license. The terms and conditions of the license arrangement that we have
in place with our vendor for software is based on a sixty month buyout agreement for a Perpetual License payable in equal consecutive
monthly installments in the amount of $5,650. The monthly payment includes interest, a one-time software license fee of $142,669
and associated maintenance fees, “the rider”. This agreement grants Attune the non exclusive, non transferable right
to use the specified software in object code form only on its designated servers. The Rider and the installments may not be cancelled.
If installments are not made when due, and the default continues for 30 days after notice, the remaining unpaid balance of the
One-Time License Fee shall be immediately due and payable. The Company may prepay the balance of remaining installments at any
time, with an appropriate credit, as determined by IBI, for the future portion of the interest. Maintenance will be provided for
the balance of the designated period. Vendor may transfer and assign the Licensee’s payment obligation hereunder. The “Buyout
Fee” is subject to adjustment in the event of upgrades. As of September 30, 2012, under the terms and conditions of the
agreement, the Company is in default on the license agreement. The Company has been in contact with IBI over the non-payment situation
and as of the date of this filing, IBI has not prevented access to the software and continues to bill the Company. Due to insignificant
revenue and lack of future contract, the Company has recognized full impairment of $74,269 as of the balance sheet date of December
31, 2012.
4
.
|
CONVERTIBLE
NOTE AND FAIR VALUE MEASUREMENTS
|
On October 2011, the Company issued convertible
promissory note in the amount of $42,500. The convertible note has a maturity date of July 2012 and an annual interest rate of
8% per annum. The holder of the note has the right to convert any outstanding principal and accrued interest into fully paid and
non-assessable shares of Common Stock. The note has a variable conversion price of 58% representing a discount rate of 42% of
the average of the three lowest closing bid stock prices over the last ten days and contains no dilutive reset feature. Due to
the indeterminable number of shares to be issued at conversion the Company recorded a derivative liability. On May 16, 2012, the
Company issued 137,931 shares of Class A Common Stock to convert $8,000 of the convertible note into equity. The note was converted
in accordance with the conversion terms; therefore, no gain of loss was recognized. On March 5, 2013, the Company issued 591,133
shares of Class A Common Stock to convert $12,000 of the convertible note into equity.
On December 3, 2012, the Company issued convertible
promissory note in the amount of $3,000. The convertible note has a maturity date of September 5, 2013 and an annual interest
rate of 8% per annum. The holder of the note has the right to convert any outstanding principal and accrued interest into fully
paid and non-assessable shares of Common Stock. The note has a variable conversion price of 50% representing a discount rate of
50% of the average of the three lowest closing bid stock prices over the last ten days and contains no dilutive reset feature.
Due to the indeterminable number of shares to be issued at conversion, the Company recorded a derivative liability. As of June
30, 2013, this note remains outstanding.
On January 5, 2012, the Company issued convertible
promissory note in the amount of $42,500. The convertible note has a maturity date of July 2012 and an annual interest rate of
8% per annum. The holder of the note has the right to convert any outstanding principal and accrued interest into fully paid and
non-assessable shares of Common Stock. The note has a variable conversion price of 58% representing a discount rate of 42% of
the average of the three lowest closing bid stock prices over the last ten days and contains no dilutive reset feature. Due to
the indeterminable number of shares to be issued at conversion the Company recorded a derivative liability. As of December 31,
2012 and June 30, 2013, this convertible note is in default under the terms of the note agreement and remains outstanding.
On February 21, 2013, the Company issued convertible
promissory note in the amount of $50,000. The convertible note has a maturity date of November 25, 2013 and an annual interest
rate of 8% per annum. The holder of the note has the right to convert any outstanding principal and accrued interest into fully
paid and non-assessable shares of Common Stock. The note has a conversion price of 50% representing a discount rate of 50% of
the average of the three lowest closing bid stock prices over the last ten days and contains no dilutive reset feature. Due to
the indeterminable number of shares to be issued at conversion, the Company recorded a derivative liability. As of June 30, 2013,
this note remains outstanding.
On April 18, 2013, the Company issued convertible
promissory note in the amount of $22,500. The convertible note has a maturity date of January 22, 2014 and an annual interest
rate of 8% per annum. The holder of the note has the right to convert any outstanding principal and accrued interest into fully
paid and non-assessable shares of Common Stock. The note has a variable conversion price of 45% representing a discount rate of
55% of the average of the three lowest closing bid stock prices over the last ten days and contains no dilutive reset feature.
Due to the indeterminable number of shares to be issued at conversion, the Company recorded a derivative liability. As of June
30, 2013, this note remains outstanding.
In June 2013, the Company converted a $10,000
note to a related party into 500,000 share of common stock. The stock was not issued as of June 30, 2013 and is included in Stock
Payable. In addition, the same related party, in June 2013, made another $10,000 loan to the Company. The loan is also convertible
into common stock at the option of the lender and is non-interest bearing.
Because the Company has failed to pay the
remaining principal balance together with accrued and unpaid interest upon the maturity dates, the Company is now in default under
the notes with maturity dates July 3, 2012 and September 12, 2012. On January 30, 2013, demand for immediate payment as provided
in the notes of $120,000, representing 150% of the remaining outstanding principal balance, together with default interest was
made by vendors counsel. As of the date of this filing, the Company continues to work with the investor who has advanced additional
funds beyond the date of the demand letter. The excess of $43,000 represents penalty on default and are recorded as a loss in
the income statement.
The derivative features of the Notes taint
(due to the indeterminate number of shares) the existing convertible instruments, specifically the warrants (“Tainted Warrants”)
issued April 15, 2010 (“2010 Investor Warrants” - 900,000 with an exercise price of $0.40 and maturity date of 4/15/13)
and issued June 21, 2013 (“2013 Investor Warrants” – 1,375,000 with an exercise price of $0.040 and maturity
date of 6/23/16). The 2010 Investor Warrants expired in this period.
5
.
|
FAIR
VALUE MEASUREMENTS-DERIVATIVE LIABILITIES
|
As discussed in Note 4 under Convertible Note
and Fair Value Measurements, the Company issued convertible notes payable that provide for the issuance of convertible notes with
variable conversion provisions. The conversion terms of the convertible notes are variable based on certain factors, such as the
future price of the Company’s common stock. The number of shares of common stock to be issued is based on the future price
of the Company’s common stock. The number of shares of common stock issuable upon conversion of the promissory note is indeterminate.
Due to the fact that the number of shares of common stock issuable could exceed the Company’s authorized share limit, the
equity environment is tainted and all additional convertible debentures and warrants are included in the value of the derivative.
Pursuant to ASC 815-15 Embedded Derivatives, the fair values of the variable conversion option and warrants and shares to be issued
were recorded as derivative liabilities on the issuance date.
The fair values of the Company’s derivative
liabilities were estimated at the issuance date and are revalued at each subsequent reporting date, using a lattice model. The
Company recorded current derivative liabilities of $137,084 and $110,828 at June 30, 2013 and December 31, 2012, respectively.
The change in fair value of the derivative liabilities resulted in a gain of $(59,336) for the six months ended June 30, 2013
and a loss of $7,647 for the six months ended 2012. The gain of $(29,220) for the six months ended June 30, 2013 consisted of
a gain of ($49,251) attributable to the fair value of warrants, a loss of ($30,116) due issuance of warrants, and a gain in market
value of ($10,085) on the convertible notes.
The following presents the derivative liability
value by instrument type at June 30, 2013 and December 31, 2012, respectively:
|
|
June
30, 2013
|
|
|
December
31, 2012
|
|
Convertible debentures
|
|
$
|
106,965
|
|
|
$
|
61,573
|
|
Common stock warrants
|
|
|
30,120
|
|
|
|
49,255
|
|
|
|
$
|
137,085
|
|
|
$
|
110,828
|
|
The following is a summary of changes in the
fair market value of the derivative liability during the
six months ended June 30, 2013
.
|
|
Derivative
|
|
|
|
Liability
|
|
|
|
Total
|
|
Balance, December 31, 2012
|
|
$
|
110,828
|
|
Increase in derivative value due to issuances
of convertible promissory notes
|
|
|
94,324
|
|
Change in fair market value of derivative
liabilities due to the mark to market adjustment
|
|
|
(59,336
|
)
|
Debt conversions
|
|
|
(8,732
|
)
|
Balance, June 30, 2013
|
|
$
|
137,084
|
|
Key inputs and assumptions used to value
the convertible debentures and warrants issued during the six months ended June 30, 2013 and the years ended December 31, 2012:
The Note #1 & #2 face
amount as of 6/30/13 is $108,000 with an initial conversion
price of 58%
of the 3 lowest lows out of the 10 previous days (effective rate of 58.00%). Both notes are in default and obligated to pay the
50% penalty and accrued interest – we therefore assumed the note balances of $41,766 and $66,234 (total $120,000) and no
additional interest is being accrued.
|
●
|
The
Note #3 face amount as of 6/30/13 is $3,000 with an initial conversion price of 50% of the 3 lowest lows out of the 10 previous
days (effective rate of 50.00%).
|
|
|
|
|
●
|
The
Note #4 face amount as of 6/30/13 is $50,000 with an initial conversion price of 50% of the lowest lows out of the 90 previous
days (effective rate of 32.56%).
|
|
|
|
|
●
|
The
Note #5 face amount as of 6/30/13 is $22,500 with an initial conversion price of 45% of the lowest lows out of the 90 previous
days (effective rate of 29.30%).
|
|
|
|
|
●
|
The
projected volatility curve for each valuation period was based on the annual historical volatility of the company in the previous
section.
|
|
|
|
|
●
|
For
Notes #1 & #2 an event of default would occur 10% of the time, increasing 5.00% per quarter to a maximum of 50%; for Note
#3 an event of default would occur 1% of the time, increasing 1.00% per quarter to a maximum of 10%; and for Notes #4 &
#5 an event of default would occur 10% of the time, increasing 5.00% per quarter to a maximum of 50%;
|
|
|
|
|
●
|
The
Holder would redeem based on availability of alternative financing, increasing 2.0% monthly to a maximum of 10%; and
|
|
|
|
|
●
|
The
Holder would automatically convert the notes at maturity if the registration was effective and the company was not in default.
|
The 3 year warrants with an exercise price
of $0.040 and no reset features were valued at issuance 6/21/13 using the Black Scholes model and the following assumptions: stock
price at valuation, $0.10; strike price, $0.040; risk free rate 0.70%; 3 year term and 36 month term remaining; and volatility
of 113.48% relating to these warrants as of issuance 6/21/13.
Upon formation, the Company was authorized
to issue 50,000 shares of common stock with no par value. On September 7, 2007, the Company amended its articles of incorporation
to increase the number of authorized common shares to 1,000,000. On September 7, 2007, the Company enacted a 280 for 1 forward
stock split pursuant to an Amended and Restated Articles of Incorporation filed with the Secretary of State of the State of Nevada.
All share and per share data in the accompanying financial statements has been retroactively adjusted to reflect the stock split.
On November 28, 2007, the Company again amended its articles of incorporation to establish two classes of stock. The first class
of stock is Class A Common Stock, par value $0.0166, of which 59,000,000 shares are authorized and the holders of the Class A
Common Stock are entitled to one vote per share. The second class of stock is Class B Participating Cumulative Preferred Super-voting
Stock, par value $0.0166, of which 1,000,000 shares are authorized. Each share of Class B preferred stock entitles the holder
to one hundred votes, either in person or by proxy, at meetings of shareholders. The holders are permitted to vote their shares
cumulatively as one class with the common stock. The Class B Participating Cumulative Preferred Super-voting Stock pays dividends
at 6%.For the years ended December 31, 2012, 2011, 2010, 2009, 2008, and 2007, the board of directors did not declare any dividends.
Total undeclared Class B Participating Cumulative Preferred Super-voting Stock dividends as of December 31, 2012, 2011, 2010,
2009, 2008, and 2007 were $110,737, $90,487, $70,237, $49,987 and $29,737, and $9,487, respectively.
Class A Common Stock
Issuances of the Company’s common stock
during the years ended December 31, 2007, 2008, 2009, 2010, 2011, 2012 and the six months ended June 30, 2013 included the following:
Shares Issued for Cash
During 2007, 224,000 shares of Class A common
stock were issued for $36,000 cash with various prices per share ranging from $0.15 to $0.25. Additionally, the Company paid cash
offering costs of $2,500.
During 2008, 2,352,803 shares of Class A common
stock were issued for $360,250 cash with various prices per share ranging from $0.13 to $0.25. Additionally, the Company paid
cash offering costs of $1,500.
In 2009, 3,688,438 shares of Class A common
stock were issued for $437,435 cash with various prices per share ranging from $0.04 to $0.35. Additionally, the Company paid
cash offering costs of $7,000.
In 2010, 2,138,610 shares of Class A common
stock were issued for $442,181 cash with various prices per share ranging from $.18 to $.35.
In 2011, 6,349,750 shares of Class A common
stock were issued for $1,318,750 cash with various prices per share ranging from $.20 to $.35.
In 2012, 1,530,000 shares of Class A common
stock were issued for $153,000 cash with $.10 price per share.
In the second quarter ended June 30, 2013,
357,143 shares of Class A common stock were sold for $12,500 cash with $.04 price per share. The shares related to this sale were
not issued as of June 30, 2013 and are recorded as Stock Payable at June 30, 2013.
Shares Issued for Services
In 2007, 14,000,000 vested shares of Class
A common stock were issued to founders having a fair value of $232,400, based on a nominal value of $0.0166 per share. The $232,400
was expensed upon issuance as the shares were fully vested.
In 2007, 50,000 shares of Class A common stock
were issued for legal services provided to the Company with a value of $7,500 or $0.15 per share, based on a Fair Market Value
sales price.
In 2008, 169,000 shares of Class A common
stock were issued for services having a fair value of $34,530 ranging from $0.13 to $0.25 per share, based on Fair Market Value
sales prices.
In March 2009, 8,000 shares of Class A common
stock were issued for services provided to the Company with a value of $2,400 or $0.07 per share, based on a Fair Market Value
sales price.
In June 2009, 17,333 shares of Class A common
stock were issued for services provided to the Company with a value of $2,600 or $0.15 per share, based on a Fair Market Value
sales price.
In August 2009, 41,000 shares of Class A common
stock were issued for services provided to the Company with a value of $6,150 or $0.15 per share, based on a Market Value sales
price.
In February 2009,
500,000
shares of contingently returnable Class A common stock were issued to a consultant pursuant to an agreement whereby the consultant
must establish a contract with a specific distributor and produce a sale of the Company’s product through such distribution
channel. As of the date of this filing, no sales have occurred under the contract and the shares are not considered issued or
outstanding for accounting purposes.
In January 2010, 21,000 shares of Class A
common stock were issued for services provided to the Company with a value of $5,250 or $0.25 per share, based on a Fair Market
Value sales price.
In June 2010, 750,000 shares of Class A common
stock were issued for services provided to the Company with a value of $270,200 at values ranging from $0.20 to $0.50 per share,
based on a Fair Market Value sales price.
In July 2010, 250,000 shares of Class A common
stock were issued for services provided to the Company with a value of 37,500 or $0.15 per share, based on a Fair Market Value
sales price.
In December 2010, 55,000 shares of Class A
common stock were issued to 2 vendors for services with a value of $28,050, based on based on a Fair Market Value sales price.
In June 2011, 815,000 shares of Class A common
stock were issued for services provided to the Company with a value of $220,050 at $0.27 per share, based on a Fair Market Value
sales price.
In August 2011, 50,000 shares of Class A common
stock were issued for services provided to the Company with a value of $10,000 at $.20 per share, based on a Fair Market Value
sales price.
In November 2011, 100,000 Shares of Class
A common stock were issued for services provided to the Company with a value of $20,000 at $0.20 per share, based on a Fair Market
Value sales price.
In March 2012, 125,000 shares of Class A common
stock were issued for services provided to the Company with a value of $12,500 at $.10 per share, based on a Fair Market Value
sales price.
In June 2012, 125,000 shares of Class A common
stock were issued for services provided to the Company with a value of $12,500 at $.10 per share, based on a Fair Market Value
sales price.
In July 2012, 888,900 shares of Class A common
stock were issued for services provided to the Company with a value of $88,890 at $.10 per share, based on a Fair Market Value
sales price.
In September 2012, 275,000 shares of Class
A common stock were issued for services provided to the Company with a value of $33,500 at $.10 per share, based on a Fair Market
Value sales price.
In October 2012, 360,000 shares of Class A
common stock were authorized for services provided to the Company with a value of $36,000 at $.10 per share, based on a Fair Market
Value sales price. As of December 31, 2012, the shares have not been issued and are recorded as stock payable.
In December 2012, 125,000 shares of Class
A common stock were authorized for services provided to the Company with a value of $12,500 at $.10 per share, based on a Fair
Market Value sales price. As of December 31, 2012, the shares have not been issued and are recorded as stock payable.
On January 30, 2013, the C.E.O and C.F.O were
each issued 3,000,000 shares for services. The shares were valued at $600,000 based on Fair Market Value on the date of grant.
On February 27, 2013, 300,000 shares were
issued for services provided to the company with a value of $30,000 based on Fair Market Value on the date of grant.
On March 21, 2013, 360,000 shares were issued
for services fulfilling a stock payable of $36,000 that was accrued for through December 31, 2012.
During the quarter ended June 30, 2013, the
company authorized 197,500 shares for services with a value of $19,750 based on Fair Market Value on the date of grant. The shares
have not been issued as of June 30, 2013 and are recorded as stock payable.
During the quarter ended June 30, 2013, the
company issued 72,500 shares for services with a value of $1,204 based on Fair Market Value on the date of grant.
Shares Issued in Conversion of Other
Liabilities
During 2008, 100,000 shares of Class A common
stock were issued upon conversion of a $35,000 liability to a vendor. The shares were valued at $0.15 per share or $15,000, based
on a contemporaneous cash sales price and the Company recorded a $20,000 gain on conversion of debt.
In July 2009, 139,944 shares of Class A common
stock were issued upon conversion of a $48,980 liability from a vendor. The shares were valued at $16,793 or $0.12, based on a
contemporaneous cash sales price. The Company agreed with the vendor, prior to conversion, that it would guarantee the value of
the stock, when sold by the vendor, up to the dollar value for the 2009 liability converted ($48,980) and the above mentioned
2008 conversion as it was the same vendor ($35,000) and any difference in value, if less than the liability, would be paid in
cash by the Company. As a result, the Company recorded the $48,980 conversion as a liability along with the prior year conversion
of $35,000 which resulted in an additional loss on conversion of $35,000. The total cumulative liability to guarantee equity value
from fiscal 2009 totaled $83,980 as relating to the above shares at December 31, 2009. These shares were actually issued in 2010;
however the liability was recorded in 2009 based on this guarantee.
In August 2009, the Company converted $55,200
of loans due to a shareholder into 788,571 shares of common stock, which were valued at $118,286 or $0.15 per share, based on
contemporaneous cash sales prices of the Company’s common stock. The Company recognized a loss on conversion of $62,637
and charged $449 to interest expense.
During 2010, 247,249 shares of Class A common
stock were issued upon conversion of $39,272 of vendor liabilities. The shares were valued from $0.10 to $.36 per share, based
on a contemporaneous cash sales price and the Company recorded a $49,615 loss on conversion of debt.
On October 2011, the Company issued a Convertible
Note which as a result taints all convertible instruments outstanding. As such the Company recorded a derivative liability of
$40,498 for warrant outstanding, refer to Note 8.
On May 16, 2012, the Company issued 137,931
shares of Class A Common Stock to convert $8,000 of the convertible note into equity. The note was converted in accordance with
the conversion terms; therefore, no gain or loss was recognized.
On March 6, 2013, the Company issued 591,133
shares of Class A Common Stock to convert $12,000 of the convertible note into equity. The note was converted in accordance with
the conversion terms; therefore, no gain or loss was recognized.
In June 2013, the Company converted a $10,000
note to a related party into 500,000 shares of Common Stock at $0.02 per share. The note was converted in accordance with the
conversion terms; therefore, no gain or loss was recognized.
In 2010 the Company issued 900,000 warrants
to several investors in the Company. These warrants are attached to issuances of common stock and expired on April 15, 2013.
Warrant Activity for the Quarter ended June
30, 2013 is as follows:
|
|
Warrant Shares
|
|
|
Exercise Price
|
|
|
Value if Exercised
|
|
|
Expiration Date
|
June
21, 2013
|
|
|
2,750,000
|
|
|
$
|
.04
|
|
|
$
|
110,000
|
|
|
June 23, 2016
|
Class B Participating Cumulative Preferred
Super-voting Stock
Issuances of the Company’s preferred
stock during the years ended December 31, 2007, 2008 and 2009 included the following:
Shares Issued for Cash
In 2007, 133,333 shares of Class B preferred
stock were issued for $45,000 cash or $0.3375 per share.
Shares Issued for Services
In 2007, 866,667 shares of Class B preferred
stock were issued to founders for services rendered during 2007 with a value of $0.3375 per share based on the above contemporaneous
sale of Class B preferred stock.
2010 Equity Incentive Plan
In June 2010, we registered 4,000,000 shares
of our Class A Common Stock pursuant to our 2010 Equity Incentive Plan which was also enacted in June 2010. Our Board of Directors
has authorized the issuance of the Class A Shares to employees upon effectiveness of a recently issued Registration Statement.
The Equity Incentive Plan is intended to compensate Employees for services rendered. The Employees who will participate in the
2010 Equity Incentive Plan have agreed or will agree in the future to provide their expertise and advice to us for the purposes
and consideration set forth in their written agreements pursuant to the 2010 Equity Incentive Plan. The services to be provided
by the Employees will not be rendered in connection with: (i) capital-raising transactions; (ii) direct or indirect promotion
of our Class A Common Shares; (iii) maintaining or stabilizing a market for our Class A Common Shares. The Board of Directors
may at any time alter, suspend or terminate the Equity Incentive Plan.
As of June 30, 2013, 800,000 shares were approved
under this plan for issuance by the Board of Directors. 200,000 shares each were approved for issuance to Shawn Davis, Thomas
Bianco, Paul Davis and Raymond Tai. As of June 30, 2013, the balance sheet date, none of the shares under this plan were granted
or issued.
7.
|
COMMITMENTS
AND CONTINGENCIES
|
Employment Agreements
On March 26, 2008, the Company established
two employment arrangements by resolution of the Board of Directors with Shawn Davis, our chief executive officer, and Thomas
Bianco, our chief financial officer. These arrangements established a yearly salary for each of $120,000. Because the employees
have been, and are currently, employed by the Company in critical managerial positions, the Company believes it to be in their
best interests to provide both Employees with certain severance protections and accelerated option vesting in certain circumstances.
Effective December 3, 2012 through December 31, 2016, the Company established two new “Employment Agreements” and
two new “Severance Agreements” by resolution of the board of directors with Mr. Davis, our Chief Executive Officer,
and Mr. Bianco, our Chief Financial Officer. The “Employment Agreements” establish a yearly base salary of $185,000
for each, and are governed by separate “Severance Agreements”. The “Employee Agreements” allow for employee
benefits of medical and dental insurance, life insurance, disability insurance, sick pay, paid leave, retirement, annual bonus
and other benefits when the Company is financially able to provide for them or as determined by the Board of Directors.
The “Severance
Agreements” provide for aggregate severance amounts equal to 300% of the Employee’s annual base salary in effect as
of the date of such termination. In addition to the Severance Amount, the Company shall provide Employees with full medical, dental,
and vision benefits through the third full year following the date of Employees termination.
Company agrees that Employee
shall have one year from the Employee’s termination date in which to exercise all options that are vested as of the date
upon which Employee’s employment was terminated, subject to any trading window requirements or other restrictions imposed
under the Company’s insider trading policy. The Severance Agreements state that if during the period of time during which
Employee is employed by the Company a Change of Control occurs, 100% of the unvested portion of all options held by Employee as
of the date of Change of Control Event shall be deemed vested and Employee shall be entitled to exercise such options.
The Company agrees that if the payments are
deemed “Golden Parachute” payments under the Internal Revenue Code of 1984 and the employees are obligated to pay
an excise tax, the Company shall reimburse the Employees in full for both the amount of the excise tax, or ordinary income taxes
owed in connection with the payment.
As of June 30, 2013, the Company owed its
officers $277,101 based on the terms of the agreements.
Amend the Fourth Article of the Articles
of Incorporation
On March 4, 2013, stockholders holding 68.77%
of the shares in the corporation, representing a majority of the voting power, voted in favor to amend the Fourth Article of the
Articles of Incorporation to (a) Increase the number of authorized shares of Common Stock from fifty nine million (59,000,000)
shares of Common Stock to twenty billion (20,000,000,000) shares of Common stock; (b) Amend the par value of Common Stock from
a par value $0.0166 per share to a par value of $0.00004897 per share; (c) Amend the Class B Preferred shares such that the voting
rights of Class B shareholders are increased from one hundred votes per share to twenty thousand votes per share; (d) Authorize
the issuance of five million (5,000,000) shares of “blank check” preferred stock, 0.0166 par value per share, to be
issued in series, and all properties of such preferred stock to be determined by the Company’s Board of Directors. The amendment
became effective on date of filing, July 10, 2013.
Stock Issuance Commitment
On April 3, 2012 The Company entered into
an agreement with one of its vendors, whereby the vendor will provide services valued at $15,000 in exchange for 150,000 shares
of contingently issuable Restricted Class A Common Stock at $0.10 per share.
Operating Leases
On September 30, 2012, the companies leased
office space located at 3700 E. Tahquitz Drive, Suite 117, Palm Springs, CA 92262 expired
. Our corporate
headquarters, including our principal administrative, marketing, technical support, and research and development departments,
are presently located in Palm Springs, CA, in office and warehouse provided by the Coachella Valley Economic Partnerships (CVEP)
iHub division. The Company has been assigned two office spaces and one area suitable for assembling our technology. Management
took possession of the space on April 17, 2013. Rent has yet to be determined.
Legal Matters
From time to time, we may be involved in litigation
relating to claims arising out of our operations in the normal course of business.
In March of 2010, Attune RTD engaged the services
of a vendor to complete work described in the Scope of Services portion of a March 2010 agreement. Pursuant to the Agreement,
the Company paid the vendor a total of $70,618 towards the completion of services. The agreement contained a “not to exceed
cost” of $89,435. On or about September 21, 2010 the Company issued vendor 250,000 shares of restricted Class A Common Stock
as an incentive for vendor to deliver services not later than March 1, 2011. Vendor agreed to incrementally deliver work in process.
No work in process was received from vendor. Vendor requested the Company pay an additional $18,818. On or about October 4, 2010,
vendor repudiated the agreement. On February 23, 2011 the Company engaged the services of legal counsel and made written demand
for the return of the stock certificate and attempted to initiate settlement negotiations. Vendor did not acknowledge receipt
of letter.
On September 25, 2011, the Company received
Notice of Chapter 7 Bankruptcy Case filed personally by vendor.
Company has placed a “Stop” on
the certificate with its Transfer Agent to prevent its consumption.
As of this date, the Company is currently
contemplating litigation with counsel to cancel the stock certificate. Attune’s alleged damages resulting from vendor’s
failure to perform and subsequent repudiation of the contract, including the Company’s lost opportunity costs, should it
pursue litigation against vendor, will need to be established by an economic expert. Vendor could conceivably pursue litigation
against the Company for the $18,818; however, the Company believes this is not probable and therefore a contingent liability is
not warranted.
On or about July 30 of 2012, Wakabayashi Fund,
LLC sent an email advertisement to Attune RTD, to which Mr. Davis, Attune RTD’s C.E.O and Thomas Bianco, Attune RTD’s
C.F.O, responded. In subsequent telephone conversations, Mr. Stone of Wakabayashi Fund, LLC (the “Fund”) stated that
he was a finance professional that previously held a high position in a well known securities firm and regularly provides services
for the purpose of funding public companies, and/or finding good companies for his clients to invest in. After several weeks,
and during two telephone conversations with both Davis and Bianco, Mr. Stone stated that several of his close colleagues with
whom he had a pre-existing relationship had reviewed Attune RTD’s information, agreed to invest immediately, and were imminently
prepared to send checks to the company, but that he would not advise them to do so until after the company delivered to the Fund
the first 750,000 share stock certificate. Only after Mr. Stone assured Davis and Bianco that the investment was assured, imminent
and forthcoming, and that the company would be receiving the first of many checks within a week or two after he received the stock
certificate, did Attune RTD agree to process the now pending stock certificate. Attune RTD negotiated the size of the stock certificate
based on the amount of money Mr. Stone claimed the Fund would deliver in those short weeks, based on promises he allegedly secured
from pre-existing relationships, amounting to $100,000 - $200,000 in funds that he stated would begin arriving at Attune RTD within
the first few weeks. The Company indicated an urgent need for capital and believed that Mr. Stone would fulfill the promise that
was bargained for. No funds or offers to provide funds for Attune RTD have been forthcoming from any person claiming any relationship
with the Fund or Mr. Stone. The Company believes Mr. Stone’s statements were false and made to induce management into delivering
the stock certificate. On May 17, 2013 the Company was notified by it transfer agent that Wakabayashi was attempting to clear
a stock certificate. The Company notified the transfer agent it was placing a stop on the transaction. On or about July 2, 2013
the Company received an email from its transfer agent with a letter from Mr. Stone’s counsel. On or about June 10, 2013
the Company replied to Stone’s counsel detailing Mr. Stone’s promise and indicated the Company would not process the
certificate, but in an effort to resolve this matter, the Company offered Mr. Stone 50,000 shares. The Company is prepared to
litigate the matter.
8.
|
RELATED
PARTY TRANSACTIONS
|
As of June 30, 2013 and December 31, 2012,
the Company owed its 2 principal officers combined accrued salaries of $277,101 and $181,538, respectively.
The CEO and CFO of the Company contributed
$4,647 for the January, February and March 2013 payments for two vehicles for the Company. They do not expect to be repaid by
the Company and therefore the contribution of $4,647 will be considered contributed capital to the Company.
On June 8, 2013, the Company released and
discharged two Ford F150 vehicles, and all claims of ownership along with the entire remaining debt obligations owed on each vehicle
to Mr. Davis, the Company’s CEO, and to Mr. Bianco, the Company’s principal financial officer. Both vehicles were
purchased personally by and registered to the officers for business use in a pilot program the Company participated in with a
major utility provider. The Company began making payments of $755.70 beginning on 6/06/2011 for the vehicle purchased by Mr. Davis
and ended making payments on December 2012. The Company began making payments of $755.70 beginning on 6/06/2011 for the vehicle
purchased by Mr. Bianco and ended making payments on December 2012. Both officers have agreed to reduce their deferred payroll
amounts by $20,000 each. The transaction resulted in no gain or loss and was reflected as additional paid in capital.
On July 25, 2013, the Company converted a
note with a related party that was issued on June 7, 2013 with a face value of $10,000 into restricted common stock shares at
$0.02 per share, satisfying the note dated 7/23/2012 in full.
On July 24, 2013 the Company issued 862,069
shares of Class A Common Stock to convert $15,000 principal of a convertible note dated September 28, 2011, as amended by Amendment
No 1 dated October 17, 2011 with a principal face value of $42,500. The principal due remaining on this note after conversion
is $24,750.
On August 8, 2013, the Company issued convertible
promissory note in the amount of $10,000. The convertible note has a maturity date of January 22, 2014 and an annual interest
rate of 8% per annum. The holder of the note has the right to convert any outstanding principal and accrued interest into fully
paid and non-assessable shares of Common Stock. The note has a variable conversion price of 35% representing a discount rate of
65% of the average of the three lowest closing bid stock prices over the last ten days and contains no dilutive reset feature.
Due to the indeterminable number of shares to be issued at conversion, the Company recorded a derivative liability.