DELAWARE
|
04-3005815
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
Large
accelerated filer £
|
Accelerated
filer £
|
Non-accelerated
filer £
|
Smaller
reporting company ý
|
(Do
not check if a smaller reporting company)
|
PART
I - FINANCIAL INFORMATION
|
||
|
||
Item
1 - Financial Statements
|
||
3
|
||
4
|
||
5
|
||
6
|
||
23
|
||
34
|
||
34
|
||
PART
II - OTHER INFORMATION
|
||
34
|
||
35
|
||
37
|
||
37
|
||
39
|
||
39
|
||
39
|
||
40
|
PART
I
|
FINANCIAL
INFORMATION
|
Item
1.
|
Financial
Statements
|
SEPTMBER 30,
|
DECEMBER 31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | — | $ | — | ||||
Accounts
receivable, net of allowance for doubtful accounts of $9,377 in 2009 and
2008
|
— | — | ||||||
Prepaid
expenses and other current assets
|
20,544 | 8,335 | ||||||
Total
current assets
|
20,544 | 8,335 | ||||||
Property
and equipment, net
|
63,035 | 111,152 | ||||||
Other
assets
|
||||||||
Patents,
net
|
112,641 | 148,889 | ||||||
$ | 196,220 | $ | 268,376 | |||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
||||||||
Current
liabilities
|
||||||||
Bank
overdraft
|
$ | 2,321 | $ | 49,236 | ||||
Accounts
payable and accrued expenses
|
2,966,934 | 2,267,273 | ||||||
Officer
loans and notes payable
|
948,308 | 783,524 | ||||||
Shareholder
loans and notes payable
|
1,105,960 | 882,431 | ||||||
Other
loans and notes payable
|
751,455 | 259,622 | ||||||
Total
current liabilities
|
5,774,978 | 4,242,086 | ||||||
Commitments
and Contingencies
|
— | — | ||||||
Stockholders’
deficiency
|
||||||||
Preferred
stock, par value $0.0001 per share; 5,000,000 shares authorized, none
issued and outstanding
|
— | — | ||||||
Common
stock, $0.01 par value; 40,000,000 shares authorized, 12,132,332 issued
and outstanding at September 30, 2009 and December 31,
2008
|
121,323 | 121,323 | ||||||
Additional
paid-in capital
|
18,912,559 | 18,786,046 | ||||||
Accumulated
deficit
|
(21,891,704 | ) | (21,891,704 | ) | ||||
Accumulated
deficit during development stage
|
(2,720,936 | ) | (989,375 | ) | ||||
Total
stockholders’ deficiency
|
(5,578,758 | ) | (3,973,710 | ) | ||||
$ | 196,220 | $ | 268,376 |
Three
Months Ended Sept. 30,
|
Nine
Months Ended Sept. 30,
|
Cumulative
from Re-entering Development Stage on October 1, 2008 to
Sept. 30, 2009
|
||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||||||
Revenues
|
||||||||||||||||||||
Product
sales
|
$ | — | $ | — | $ | — | $ | 21,951 | $ | — | ||||||||||
Royalties
|
— | 37,893 | — | 63,499 | — | |||||||||||||||
|
— | 37,893 | — | 85,450 | — | |||||||||||||||
Costs
and expenses
|
||||||||||||||||||||
Product
sales
|
— | — | — | 696 | — | |||||||||||||||
Research
and development
|
145,575 | 299,764 | 579,317 | 1,078,962 | 1,058,397 | |||||||||||||||
Selling,
general and administrative
|
269,911 | 454,190 | 874,277 | 1,942,580 | 1,312,878 | |||||||||||||||
415,486 | 753,954 | 1,453,594 | 3,022,238 | 2,371,275 | ||||||||||||||||
Operating
loss
|
(415,486 | ) | (716,061 | ) | (1,453,594 | ) | (2,936,788 | ) | (2,371,275 | ) | ||||||||||
Other
income (expense)
|
||||||||||||||||||||
Interest
and other expense
|
(96,532 | ) | (55,612 | ) | (279,573 | ) | (102,552 | ) | (351,951 | ) | ||||||||||
Interest
and other income
|
500 | 558 | 1,606 | 8,202 | 2,290 | |||||||||||||||
|
(96,032 | ) | (55,054 | ) | (277,967 | ) | (94,350 | ) | (349,661 | ) | ||||||||||
Net
loss
|
$ | (511,518 | ) | $ | (771,115 | ) | $ | (1,731,561 | ) | $ | (3,031,138 | ) | $ | (2,720,936 | ) | |||||
Accumulated
deficit - beginning
|
$ | (24,101,122 | ) | $ | (21,120,591 | ) | $ | (22,881,079 | ) | $ | (18,860,568 | ) | $ | — | ||||||
Accumulated
deficit - ending
|
$ | (24,612,640 | ) | $ | (21,891,706 | ) | $ | (24,612,640 | ) | $ | (21,891,706 | ) | $ | (2,720,936 | ) | |||||
Basic
and diluted loss per common share
|
$ | (0.04 | ) | $ | (0.06 | ) | $ | (0.14 | ) | $ | (0.25 | ) | $ | (0.22 | ) | |||||
Weighted
average common shares outstanding - basic and diluted
|
12,132,332 | 12,132,332 | 12,132,332 | 12,070,704 | 12,132,332 |
NINE
MONTHS ENDED SEPTEMBER 30,
|
Cumulative
from Re-entering Development Stage on OCTOBER 1, 2008 through
SEPTEMBER 30, 2009
|
|||||||||||
2009
|
2008
|
|||||||||||
Cash
flows from operations
|
||||||||||||
Net
loss
|
$ | (1,731,561 | ) | $ | (3,031,138 | ) | $ | (2,720,936 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Provision
for doubtful accounts
|
— | (1,193 | ) | — | ||||||||
Depreciation
and amortization
|
77,305 | 64,068 | 134,756 | |||||||||
Stock
compensation expense for employees and directors
|
64,217 | 46,723 | 92,595 | |||||||||
Original
issue discount
|
70,543 | 32,849 | 93,028 | |||||||||
Termination
of license
|
— | 22,329 | — | |||||||||
Patent
impairment
|
17,267 | — | 205,674 | |||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
— | 11,729 | — | |||||||||
Prepaid
expenses and other current assets
|
(12,210 | ) | 51,651 | 14,569 | ||||||||
Accounts
payable and accrued expenses
|
699,661 | 1,126,687 | 1,094,700 | |||||||||
Net
cash used in operating activities
|
(814,778 | ) | (1,676,295 | ) | (1,085,614 | ) | ||||||
Cash
flows from investing activities
|
||||||||||||
Purchases
of property and equipment
|
— | (8,322 | ) | — | ||||||||
Patent
costs
|
(10,207 | ) | (82,710 | ) | (32,323 | ) | ||||||
Net
cash used in investing activities
|
(10,207 | ) | (91,032 | ) | (32,323 | ) | ||||||
Cash
flows from financing activities
|
||||||||||||
Bank
overdraft
|
(46,915 | ) | 4,284 | (1,963 | ) | |||||||
Proceeds
for shareholder loans and notes payable
|
223,000 | 620,000 | 338,000 | |||||||||
Proceeds
from officer loans and notes payable
|
163,900 | 510,000 | 188,900 | |||||||||
Proceeds
from other loans and notes payable
|
485,000 | 160,000 | 593,000 | |||||||||
Proceeds
from sale of equity securities
|
— | 152,519 | — | |||||||||
Net
cash provided by financing activities
|
824,985 | 1,446,803 | 1,117,937 | |||||||||
Decrease
in cash and cash equivalents
|
— | (320,524 | ) | — | ||||||||
Cash
and cash equivalents — beginning
|
— | 320,524 | — | |||||||||
Cash
and cash equivalents — ending
|
$ | — | $ | — | $ | — | ||||||
Supplemental
Cash Flow Information:
|
||||||||||||
Cash
paid for interest
|
$ | — | $ | 5,933 | $ | — | ||||||
Warrants
issued in connection with notes payable – non-cash
|
$ | 62,296 | $ | 57,810 | $ | 73,138 | ||||||
Income
taxes
|
$ | — | $ | — | $ | — |
1.
|
The
Company and Basis of Presentation
|
2.
|
Summary
of Significant Accounting
Policies
|
Stock Options
|
Shares
|
Weighted- Average Exercise
Price
|
Weighted- Average Remaining Contractual
Term
|
|||||||||
Outstanding
at December 31, 2008
|
3,068,100 | $ | 4.4048 | |||||||||
Granted
|
— | |||||||||||
Exercised
|
— | |||||||||||
Cancelled
or expired
|
135,600 | 0.6933 | ||||||||||
Outstanding
at September 30, 2009
|
2,932,500 | $ | 4.5344 | 4.3770 | ||||||||
|
||||||||||||
Vested
at September 30, 2009
|
2,637,900 | $ | 4.9347 | 3.9893 | ||||||||
|
||||||||||||
Exercisable
at September 30, 2009
|
2,637,900 | $ | 4.9347 | 3.9893 |
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||
Range
of Exercise Prices
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Term
|
Weighted
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average Exercise Price
|
|||||||||||||||
$0.25
— 1.69
|
1,054,900 | 6.5368 | $ | 1.0203 | 717,300 | $ | 1.0474 | |||||||||||||
$2.71
— 6.59
|
1,282,600 | 2.5122 | $ | 5.4065 | 1,299,200 | $ | 5.4065 | |||||||||||||
$8.45
— 12.15
|
595,000 | 4.5674 | $ | 8.8849 | 599,000 | $ | 8.8849 | |||||||||||||
|
||||||||||||||||||||
Total
at September 30, 2009
|
2,932,500 | 4.3770 | $ | 4.5344 | 2,615,500 | $ | 4.9347 |
3.
|
Accounts
Receivable
|
Accounts
Receivable
|
September 30,
|
December 31,
|
||||||
|
2009
|
2008
|
||||||
Distributor
|
$ | — | $ | — | ||||
Direct
customers
|
9,377 | 9,377 | ||||||
|
$ | 9,377 | $ | 9,377 | ||||
|
||||||||
Less
allowance for doubtful accounts
|
$ | (9,377 | ) | (9,377 | ) | |||
|
||||||||
Net
accounts receivable
|
$ | — | $ | — |
4.
|
Property
and Equipment
|
Property
and Equipment
|
September 30,
|
December 31,
|
||||||
|
2009
|
2008
|
||||||
|
||||||||
Equipment
|
$ | 189,781 | $ | 189,781 | ||||
Software
|
32,943 | 32,943 | ||||||
Furniture
and fixtures
|
22,047 | 22,047 | ||||||
Leasehold
improvements
|
92,892 | 92,892 | ||||||
|
||||||||
|
$ | 337,663 | $ | 337,663 | ||||
|
||||||||
Less
accumulated depreciation
|
(274,628 | ) | (226,511 | ) | ||||
|
||||||||
|
$ | 63,035 | $ | 111,152 |
Description
|
Depreciable Lives
|
|
|
|
|
Equipment
|
5
years
|
|
Software
|
3
years
|
|
Furniture
and fixtures
|
7
years
|
|
Leasehold
improvements
|
Term
of lease
|
5.
|
Asset
Impairment
|
Gross Carrying Value
|
Accumulated Amortization
|
Accumulated Impairment
|
Net Book Value
|
|||||||||||||
December
31, 2008
|
$ | 414,523 | (37,227 | ) | (228,407 | ) | $ | 148,889 | ||||||||
March
31, 2009
|
$ | 420,524 | (46,833 | ) | (245,674 | ) | $ | 128,017 | ||||||||
June
30, 2009
|
$ | 423,736 | (56,599 | ) | (245,674 | ) | $ | 121,463 | ||||||||
September
30, 2009
|
$ | 424,726 | (66,411 | ) | (245,674 | ) | $ | 112,641 |
Year ended December 31,
|
||||
Three
months ended December 2009
|
7,667 | |||
2010
|
34,628 | |||
2011
|
34,628 | |||
2012
|
34,628 | |||
2013
|
1,200 |
6.
|
Accounts
Payable and Accrued Expenses
|
Accounts Payable
|
||||||||
|
September 30,
|
December 31,
|
||||||
|
2009
|
2008
|
||||||
Legal
and accounting expenses
|
$ | 1,712,000 | $ | 1,612,000 | ||||
Consulting
expenses
|
65,000 | 137,000 | ||||||
Interest
owed to Promissory Note holders
|
324,000 | 113,000 | ||||||
Corporate
insurance expenses
|
— | 5,000 | ||||||
Director
and Advisory Committee fees
|
86,000 | 43,000 | ||||||
Rent
expenses
|
57,000 | 18,000 | ||||||
Other
expenses
|
362,000 | 184,000 | ||||||
$ | 2,606,000 | $ | 2,112,000 |
Accrued Expenses
|
||||||||
|
September 30,
|
December 31,
|
||||||
2009
|
2008
|
|||||||
|
|
|
||||||
Accrued
audit expenses
|
$ | 127,000 | $ | 60,000 | ||||
Accrued
legal expenses
|
15,000 | 15,000 | ||||||
Accrued
consulting expenses
|
45,000 | 56,000 | ||||||
Accrued payroll and payroll taxes | 123,000 | — | ||||||
Other
accrued expenses
|
50,000 | 24,000 | ||||||
|
||||||||
|
$ | 360,000 | $ | 155,000 |
7.
|
Promissory
Notes, Loans and Warrants
|
Promissory Notes
and Loans Due To
David Spiegel
|
|||||||||||||
Date
of Promissory Note
|
Amount
|
Maturity
Date
|
Initial
Interest Rate
|
Current
Interest Rate
|
|||||||||
December
11, 2007
|
$ | 150,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
100,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
65,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
50,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
50,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February
8, 2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 2009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
35,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
80,000 |
July
5, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
64,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
May
19, 2009
|
35,000 |
November
15, 2009
|
8.00 | % | 12.00 | % | |||||||
June
10, 2009
|
25,000 |
December
7, 2009
|
8.00 | % | 12.00 | % | |||||||
July
1, 2009
|
32,000 |
December
28, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009*
|
67,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
$ | 1,108,000 |
Promissory Notes
and Loans Due To
Herbert M. Stein
|
|||||||||||||
Date of Promissory Note
|
Amount
|
Maturity Date
|
Initial Interest Rate
|
Current Interest Rate
|
|||||||||
December
11, 2007
|
$ | 250,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
50,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
35,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
40,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
30,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February
8, 2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 2009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
25,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
30,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
10,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
25,900 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
33,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
May
18, 2009
|
12,000 |
November
14, 2009
|
8.00 | % | 12.00 | % | |||||||
July
1, 2009
|
20,000 |
December
28, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009**
|
33,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
$ | 948,900 |
Promissory Notes and
Loans Due To
Robert Schacter et al
|
|||||||||||||
Date of Promissory Note
|
Amount
|
Maturity Date
|
Initial Interest Rate
|
Current Interest Rate
|
|||||||||
September
5, 2008
|
$ | 140,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | ||||||
October
27, 2008
|
100,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
8, 2009
|
100,000 |
July
7, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
50,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
50,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
50,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
20,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
June
10, 2009
|
25,000 |
December
7, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009
|
50,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
$ | 585,000 |
Promissory Notes
and Loans Due To
Others
|
|||||||||||||
Date of Promissory Note
|
Amount
|
Maturity Date
|
Initial Interest Rate
|
Current Interest Rate
|
|||||||||
July
28, 2008
|
$ | 20,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | ||||||
October
27, 2008
|
6,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
500 |
July
5, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
37,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
500 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
61,500 |
October
12, 2009
|
8.00 | % | 12.00 | % | |||||||
May
18, 2009
|
32,500 |
November
14, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009
|
10,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
$ | 168,000 |
*
|
This amount excludes funds
received subsequent to September 30, 2009. Total received
$103,000
|
**
|
This
amount excludes funds received subsequent to September 30, 2009. Total
received $42,500
|
Officer Loans Herbert M.
Stein
|
Shareholder Loans David
Spiegel
|
Total
|
||||||||||
Total
proceeds from Loans and Promissory Notes
|
$ | 948,900 | $ | 1,108,000 | $ | 2,056,900 | ||||||
Discount (Fair
Market Value of Warrants)
|
(592 | ) | (2,040 | ) | (2,632 | ) | ||||||
$ | 948,308 | $ | 1,105,960 | $ | 2,054,268 |
Loans Robert Schacter et al
|
Loans Others
|
Total
|
||||||||||
Total
proceeds from Loans and Promissory Notes
|
$ | 585,000 | $ | 168,000 | $ | 753,000 | ||||||
Discount
(Fair Market Value of Warrants)
|
(1,031 | ) | (514 | ) | (1,545 | ) | ||||||
$ | 583,969 | $ | 167,486 | $ | 751,455 |
David Spiegel
|
|||||||||||||||||||||||||||||
Date of Warrant
|
Number of Shares
|
Stock Price At Date of
Issuance
|
Term of Warrant
|
Strike Price
|
Risk Free Interest Rate
|
Volatility
|
Value Per Warrant
|
Total Value
|
|||||||||||||||||||||
February
21, 2008
|
10,000 | $ | 0.65 |
3
Years
|
$ | 1.00 | 2.23 | 98.45824 | % | $ | 0.3462 | $ | 3,462.00 | ||||||||||||||||
March
20, 2008
|
10,000 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.71 | 99.87467 | % | $ | 0.3867 | 3,867.00 | |||||||||||||||||
April
1, 2008
|
5,000 | $ | 0.85 |
3
Years
|
$ | 1.00 | 1.94 | 100.00925 | % | $ | 0.5042 | 2,526.00 | |||||||||||||||||
May
15, 2008
|
5,000 | $ | 0.83 |
3
Years
|
$ | 1.00 | 2.70 | 102.78266 | % | $ | 0.5036 | 2,518.00 | |||||||||||||||||
June
16, 2008
|
6,500 | $ | 0.63 |
3
Years
|
$ | 1.00 | 3.33 | 104.12541 | % | $ | 0.3555 | 2,310.75 | |||||||||||||||||
June
18, 2008
|
5,000 | $ | 0.61 |
3
Years
|
$ | 1.00 | 3.19 | 104.07197 | % | $ | 0.3397 | 1,698.50 | |||||||||||||||||
July
15, 2008
|
5,000 | $ | 0.87 |
3
Years
|
$ | 1.00 | 2.70 | 104.55357 | % | $ | 0.5429 | 2,714.50 | |||||||||||||||||
July
28, 2008
|
5,000 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.90 | 104.54508 | % | $ | 0.4481 | 2,240.60 | |||||||||||||||||
August
12, 2008
|
3,500 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.73 | 104.93498 | % | $ | 0.4488 | 1,570.80 | |||||||||||||||||
August
27, 2008
|
3,500 | $ | 0.85 |
3
Years
|
$ | 1.00 | 2.58 | 106.26182 | % | $ | 0.5331 | 1,865.85 | |||||||||||||||||
September
5, 2008
|
3,500 | $ | 0.86 |
3
Years
|
$ | 1.00 | 2.44 | 106.21122 | % | $ | 0.5404 | 1,891.40 | |||||||||||||||||
October
27, 2008
|
3,500 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.83 | 108.82589 | % | $ | 0.3431 | 1,200.85 | |||||||||||||||||
January
6, 2009
|
8,000 | $ | 0.75 |
3
Years
|
$ | 1.00 | 1.10 | 108.80131 | % | $ | 0.4566 | 3,652.80 | |||||||||||||||||
March
19, 2009
|
6,400 | $ | 0.68 |
3
Years
|
$ | 1.00 | 1.21 | 109.80676 | % | $ | 0.4057 | 2,596.48 | |||||||||||||||||
May
19, 2009
|
3,500 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.37 | 111.74849 | % | $ | 0.4288 | 1,500.80 | |||||||||||||||||
June
10, 2009
|
2,500 | $ | 0.60 |
3
Years
|
$ | 1.00 | 2.00 | 126.10551 | % | $ | 0.3959 | 989.75 | |||||||||||||||||
July
1, 2009
|
3,200 | $ | 0.87 |
3
Years
|
$ | 1.00 | 1.57 | 128.93341 | % | 0.6295 | 2,014.40 | ||||||||||||||||||
November
5, 2009
|
6,700 | $ | 1.02 |
3
Years
|
$ | 1.00 | 1.44 | 131.45892 | % | $ | 0.7681 | 7,911.43 | |||||||||||||||||
Total
|
95,800 | $ | 46,531.81 |
Herbert M. Stein
|
|||||||||||||||||||||||||||||
Date of Warrant
|
Number of Shares
|
Stock Price At Date of
Issuance
|
Term of Warrant
|
Strike Price
|
Risk Free Interest Rate
|
Volatility
|
Value Per Warrant
|
Total Value
|
|||||||||||||||||||||
February
21, 2008
|
10,000 | $ | 0.65 |
3
Years
|
$ | 1.00 | 2.23 | 98.45824 | % | $ | 0.3462 | $ | 3,462.00 | ||||||||||||||||
March
20, 2008
|
5,000 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.71 | 99.87467 | % | $ | 0.3867 | 1,933.50 | |||||||||||||||||
April
1, 2008
|
5,000 | $ | 0.85 |
3
Years
|
$ | 1.00 | 1.94 | 100.00925 | % | $ | 0.5042 | 2,526.00 | |||||||||||||||||
May
15, 2008
|
5,000 | $ | 0.83 |
3
Years
|
$ | 1.00 | 2.70 | 102.78266 | % | $ | 0.5036 | 2,518.00 | |||||||||||||||||
June
16, 2008
|
3,500 | $ | 0.63 |
3
Years
|
$ | 1.00 | 3.33 | 104.12541 | % | $ | 0.3555 | 1,244.25 | |||||||||||||||||
June
18, 2008
|
4,000 | $ | 0.61 |
3
Years
|
$ | 1.00 | 3.19 | 104.07197 | % | $ | 0.3397 | 1,358.80 | |||||||||||||||||
July
15, 2008
|
3,000 | $ | 0.87 |
3
Years
|
$ | 1.00 | 2.70 | 104.55357 | % | $ | 0.5429 | 1,628.70 | |||||||||||||||||
July
28, 2008
|
5,000 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.90 | 104.545 08 | % | $ | 0.4481 | 2,240.60 | |||||||||||||||||
August
12, 2008
|
3,500 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.73 | 104.93498 | % | $ | 0.4488 | 1,570.80 | |||||||||||||||||
August
27, 2008
|
3,500 | $ | 0.85 |
3
Years
|
$ | 1.00 | 2.58 | 106.26182 | % | $ | 0.5331 | 1,865.85 | |||||||||||||||||
September
5, 2008
|
3,500 | $ | 0.86 |
3
Years
|
$ | 1.00 | 2.44 | 106.21122 | % | $ | 0.5404 | 1,891.40 | |||||||||||||||||
October
27, 2008
|
2,500 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.83 | 108.82589 | % | $ | 0.3431 | 857.75 | |||||||||||||||||
February
2, 2009
|
3,000 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.27 | 109.04276 | % | $ | 0.4188 | 1,256.40 | |||||||||||||||||
February
17, 2009
|
1,000 | $ | 0.83 |
3
Years
|
$ | 1.00 | 1.22 | 109.04322 | % | $ | 0.5219 | 521.90 | |||||||||||||||||
March
19, 2009
|
2,590 | $ | 0.68 |
3
Years
|
$ | 1.00 | 1.21 | 109.80676 | % | $ | 0.4057 | 1,050.76 | |||||||||||||||||
April
13, 2009
|
3,300 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.27 | 110.59204 | % | $ | 0.3469 | 1,144.77 | |||||||||||||||||
May
18, 2009
|
1,200 | 0.70 |
3
Years
|
$ | 1.00 | 1.36 | 111.77410 | % | $ | 0.4288 | 514.56 | ||||||||||||||||||
July
1, 2009
|
2,000 | $ | 0.87 |
3
Years
|
$ | 1.00 | 1.57 | 128.93341 | % | 0.6295 | 1,259.20 | ||||||||||||||||||
November
5, 2009
|
4,250 | $ | 1.02 |
3
Years
|
$ | 1.00 | 1.44 | 131.45892 | % | $ | 0.7681 | 3,264.43 | |||||||||||||||||
Total
|
70,840 | $ | 32,109.57 |
Robert Schacter et al*
|
|||||||||||||||||||||||||||||
Date of Warrant
|
Number of Shares
|
Stock Price At Date of
Issuance
|
Term of Warrant
|
Strike Price
|
Risk Free Interest Rate
|
Volatility
|
Value Per Warrant
|
Total Value
|
|||||||||||||||||||||
September
5, 2008
|
14,000 | $ | 0.86 |
3
Years
|
$ | 1.00 | 2.44 | 106.21122 | % | $ | 0.5404 | $ | 7,565.60 | ||||||||||||||||
October
27, 2008
|
25,000 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.83 | 108.82589 | % | $ | 0.3431 | 8,577.50 | |||||||||||||||||
January
8, 2009
|
25,000 | $ | 0.90 |
3
Years
|
$ | 1.00 | 1.16 | 108.85621 | % | $ | 0.5777 | 14,442.50 | |||||||||||||||||
February
2, 2009
|
12,500 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.27 | 109.04276 | % | $ | 0.4188 | 5,235.00 | |||||||||||||||||
February
17, 2009
|
12,500 | $ | 0.83 |
3
Years
|
$ | 1.00 | 1.22 | 109.04322 | % | $ | 0.5219 | 6,523.75 | |||||||||||||||||
March
19, 2009
|
12,500 | $ | 0.68 |
3
Years
|
$ | 1.00 | 1.21 | 109.80676 | % | $ | 0.4057 | 5,071.25 | |||||||||||||||||
April
13, 2009
|
5,000 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.27 | 110.59204 | % | $ | 0.3469 | 1,734.50 | |||||||||||||||||
June
10, 2009
|
6,250 | $ | 0.60. |
3
Years
|
$ | 1.00 | 2.00 | 126.10551 | % | $ | 0.3959 | 2,474.38 | |||||||||||||||||
November
5, 2009
|
20,000 | $ | 1.02 |
3
Years
|
$ | 1.00 | 1.44 | 131.45892 | % | $ | 0.7681 | 15,362.00 | |||||||||||||||||
Total
|
132,750 | $ | 66,986.48 |
Others
|
|||||||||||||||||||||||||||||
Date of Warrant
|
Number of Shares
|
Stock Price At Date of
Issuance
|
Term of Warrant
|
Strike Price
|
Risk Free Interest Rate
|
Volatility
|
Value Per Warrant
|
Total Value
|
|||||||||||||||||||||
July
28, 2008
|
2,000 | $ | 0.75 |
3
Years
|
$ | 1.00 | 2.90 | 104.545 08 | % | $ | 0.4460 | $ | 892.00 | ||||||||||||||||
October
27, 2008
|
600 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.83 | 108.82589 | % | $ | 0.3431 | 205.86 | |||||||||||||||||
January
6, 2009
|
50 | $ | 0.75 |
3
Years
|
$ | 1.00 | 1.10 | 108.80131 | % | $ | 0.4566 | 22.83 | |||||||||||||||||
February
17, 2009
|
8,950 | $ | 0.83 |
3
Years
|
$ | 1.00 | 1.22 | 109.04322 | % | $ | 0.5219 | 4,671.01 | |||||||||||||||||
March
19, 2009
|
50 | $ | 0.68 |
3
Years
|
$ | 1.00 | 1.21 | 109.80676 | % | $ | 0.4057 | 20.29 | |||||||||||||||||
April
13, 2009
|
10,650 | $ | 0.60 |
3
Years
|
$ | 1.00 | 1.27 | 110.59204 | % | $ | 0.3469 | 3,694.49 | |||||||||||||||||
May
18, 2009
|
3,200 | 0.70 |
3
Years
|
$ | 1.00 | 1.36 | 111.77410 | % | $ | 0.4288 | 1,372.15 | ||||||||||||||||||
May
19 2009
|
50 | $ | 0.70 |
3
Years
|
$ | 1.00 | 1.37 | 111.74849 | % | $ | 0.4288 | 21.44 | |||||||||||||||||
November
5, 2009
|
1,000 | $ | 1.02 |
3
Years
|
$ | 1.00 | 1.44 | 131.45892 | % | $ | 0.7681 | 768.10 | |||||||||||||||||
Total
|
26,550 | $ | 11,668.17 |
8.
|
Stockholders’
Deficiency
|
9.
|
Related
Party Transactions
|
10.
|
Legal
and Related Indemnification Arrangements with our Executives and
Others
|
11.
|
Tax
Loss Carryforwards
|
December 31,
|
December 31,
|
|||||||
2008
|
2007
|
|||||||
Net
operating loss carryforwards
|
||||||||
Federal
|
$ | 19,000,000 | $ | 15,000,000 | ||||
State
|
$ | 12,000,000 | $ | 9,200,000 |
December 31,
|
December 31,
|
|||||||
2008
|
2007
|
|||||||
Business
credits available in the future
|
||||||||
Federal
|
$ | 940,000 | $ | 980,000 | ||||
State
|
$ | 330,000 | $ | 300,000 |
12.
|
Supplemental
Cash Flow Information
|
13.
|
Subsequent
Events
|
Date
of Loan or
Promissory Note and Warrant
|
Amount
of Loan or Note
|
Maturity
Date
|
Interest
|
Number
of Warrants
|
Risk
Free Interest Rate
|
Volatility
|
Value
Per Warrant
|
Total
Value of Warrants
|
|||||||||||||||||||||
David Spiegel
|
|||||||||||||||||||||||||||||
November
5, 2009*
|
$ | 36,000 |
May
4, 2010
|
8.00 | % | 3,600 | 1.44 | 131.4589 | % | $ | 0.7681 | $ | 2,765.16 | ||||||||||||||||
December
21, 2009
|
$ | 68,000 |
June
19, 2010
|
8.00 | % | 6,800 | 1.42 | 133.8376 | % | $ | 0.8029 | $ | 5,459.72 | ||||||||||||||||
December
29, 2009
|
$ | 4,665 | |||||||||||||||||||||||||||
$ | 108,665 |
Date
of Loan or Promissory Note and
Warrant
|
Amount
of Loan or Note
|
Maturity
Date
|
Interest
|
Number
of Warrants
|
Risk
Free Interest Rate
|
Volatility
|
Value
Per Warrant
|
Total
Value of Warrants
|
|||||||||||||||||||||
Herbert M. Stein
|
|||||||||||||||||||||||||||||
November
5, 2009**
|
$ | 9,500 |
May
4, 2010
|
8.00 | % | 950 | 1.44 | 131.4589 | % | $ | 0.7681 | $ | 729.70 | ||||||||||||||||
December
21, 2009
|
$ | 83,500 |
June
19, 2010
|
8.00 | % | 8,350 | 1.42 | 133.8376 | % | $ | 0.8029 | $ | 6,704.22 | ||||||||||||||||
December 30,
2009
|
27,000 | ||||||||||||||||||||||||||||
January
7, 2010
|
15,000 | ||||||||||||||||||||||||||||
January
8, 2010
|
10,000 | ||||||||||||||||||||||||||||
January 14, 2010 | 27,000 | ||||||||||||||||||||||||||||
$ | 172,000 |
Date
of Loan or
Promissory Note and Warrant
|
Amount
of Loan or Note
|
Maturity
Date
|
Interest
|
Number
of Warrants
|
Risk
Free Interest Rate
|
Volatility
|
Value
Per Warrant
|
Total
Value of Warrants
|
|||||||||||||||||||||
Others
|
|||||||||||||||||||||||||||||
November
5, 2009
|
$ | 60,000 |
May
4, 2010
|
8.00 | % | 15,000 | 1.44 | 131.4589 | % | $ | 0.7681 | $ | 11,521.50 | ||||||||||||||||
December
21, 2009
|
2,563 |
June
19, 2010
|
8.00 | % | 256 | 1.42 | 133.8376 | % | $ | 0.8029 | $ | 205.43 | |||||||||||||||||
January
6, 2010
|
30,000 | ||||||||||||||||||||||||||||
$ | 92,563 |
*
|
This
amount excludes funds received prior to September 30, 2009. Total received
$103,000
|
**
|
This
amount excludes funds received prior to September 30, 2009. Total recieved
$42,5000
|
For the Three-Month Period Ended
September 30,
|
For the Nine-Month Period Ended
September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Statement
of Operations Data:
|
||||||||||||||||
Revenue
|
$ | — | $ | 37,893 | $ | — | $ | 85,450 | ||||||||
Costs
and expenses
|
(415,486 | ) | (753,954 | ) | (1,453,594 | ) | (3,022,238 | ) | ||||||||
Other
Income (expenses)
|
(96,032 | ) | (55,054 | ) | (277,967 | ) | (94,350 | ) | ||||||||
Net
Loss
|
$ | (511,518 | ) | $ | (771,115 | ) | $ | (1,731,561 | ) | $ | (3,031,138 | ) | ||||
Shares
Outstanding
|
12,132,332 | 12,132,332 | 12,132,332 | 12,070,704 | ||||||||||||
Total
Assets
|
$ | 196,220 | $ | 518,896 | $ | 196,220 | $ | 518,896 | ||||||||
Stockholders’
deficiency
|
$ | (5,578,758 | ) | $ | (3,023,556 | ) | $ | (5,578,758 | ) | $ | (3,023,556 | ) | ||||
Loss
per share (basic and fully diluted)
|
$ | (0.04 | ) | $ | (0.06 | ) | $ | (0.14. | ) | $ | (0.25 | ) |
Cumulative from Re-entering Development Stage on
October 1, 2008 through September 30,
2009
|
||||
Statement
of Operations Data:
|
||||
Revenue
|
$ | — | ||
Costs
and expenses
|
(2,371,275 | ) | ||
Other
Income (expenses)
|
(349,661 | ) | ||
Net
Loss
|
$ | (2,720,936 | ) | |
Shares
Outstanding
|
12,132,332 | |||
Total
Assets
|
$ | 196,220 | ||
Stockholders’
deficiency
|
$ | (2,720,936 | ) | |
Loss
per share (basic and fully diluted)
|
$ | (0.22 | ) |
Interest Incurred
|
||||||||||||||||
Name
on
|
3
Months ended September 30,
|
9
Months ended September 30,
|
||||||||||||||
Promissory Note
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
David
Spiegel
|
$ | 37,489 | $ | 26,995 | $ | 101,483 | $ | 48,879 | ||||||||
Herbert
Stein
|
29,857 | 26,134 | 83,936 | 51,189 | ||||||||||||
Robert
Schacter et al
|
23,765 | 1,860 | 80,160 | 1,860 | ||||||||||||
Others
|
5,420 | 624 | 13,994 | 624 | ||||||||||||
$ | 96,531 | $ | 55,613 | $ | 279,573 | $ | 102,552 |
Herbert M. Stein | |||||||||||||
Date
of Promissory Note
|
Amount
|
Maturity
Date
|
Initial
Interest Rate
|
Current
Interest Rate
|
|||||||||
December
11, 2007
|
$ | 250,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
50,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
35,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
40,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
30,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February 8,
2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 3009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
25,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
30,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
10,000 |
August
16 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
25,900 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
33,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
May
18, 2009
|
12,000 |
November
14, 2009
|
8.00 | % | 12.00 | % | |||||||
July
1, 2009
|
20,000 |
December
28, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009
|
42,500 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
December
21, 2009
|
83,500 |
June
19, 2010
|
8.00 | % | 8.00 | % | |||||||
December
30, 2009
|
27,000 | ||||||||||||
January
7, 2010
|
15,000 | ||||||||||||
January
8, 2010
|
10,000 | ||||||||||||
January
14, 2010
|
27,000 | ||||||||||||
$ | 1,120,900 |
David Spiegel
|
|||||||||||||
Date of Promissory Note
|
Amount
|
Maturity Date
|
Initial Interest Rate
|
Current Interest Rate
|
|||||||||
December
11, 2007
|
$ | 150,000 |
March
10, 2008
|
8.00 | % | 12.00 | % | ||||||
February
21, 2008
|
100,000 |
August
19, 2008
|
8.00 | % | 12.00 | % | |||||||
March
20, 2008
|
100,000 |
September
16, 2008
|
8.00 | % | 12.00 | % | |||||||
April
1, 2008
|
50,000 |
September
28, 2008
|
8.00 | % | 12.00 | % | |||||||
May
15, 2008
|
50,000 |
November
11, 2008
|
8.00 | % | 12.00 | % | |||||||
June
16, 2008
|
65,000 |
December
13, 2008
|
8.00 | % | 12.00 | % | |||||||
June
18, 2008
|
50,000 |
December
15, 2008
|
8.00 | % | 12.00 | % | |||||||
July
15, 2008
|
50,000 |
January
11, 2009
|
8.00 | % | 12.00 | % | |||||||
July
28, 2008
|
50,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | |||||||
August
12, 2008
|
35,000 |
February
8, 2009
|
8.00 | % | 12.00 | % | |||||||
August
27, 2008
|
35,000 |
February
23, 3009
|
8.00 | % | 12.00 | % | |||||||
September
5, 2008
|
35,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
35,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
80,000 |
July
5, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
64,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
May
19, 2009
|
35,000 |
November
15, 2009
|
8.00 | % | 12.00 | % | |||||||
June
10, 2009
|
25,000 |
December
7, 2009
|
8.00 | % | 12.00 | % | |||||||
July
1, 2009
|
32,000 |
December
28, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009
|
103,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
December
21, 2009
|
68,000 |
June
19, 2010
|
8.00 | % | 8.00 | % | |||||||
December
30, 2009
|
4,665 | ||||||||||||
$ | 1,216,665 |
Robert
Schacter et al
|
||||||||||||||
|
|
|
|
|
|
|||||||||
Date of Promissory Notes
|
Name on Promissory Note
|
Amount
|
Maturity Date
|
Initial Interest Rate
|
Current Interest Rate
|
|||||||||
September
5, 2008
|
TYJO
Corporation Money Purchase Pension Plan
|
$ | 100,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | ||||||
September
5 2008
|
Mr.
Robert Schacter, as Custodian for Tyler Schacter
UTMA/CA
|
20,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
September
5 2008
|
Mr.
Robert Schacter, as Custodian for Joseph Schacter UTMA/CA
|
20,000 |
March
4, 2009
|
8.00 | % | 12.00 | % | |||||||
October
27, 2008
|
TYJO
Corporation Money Purchase Pension Plan
|
100,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
8, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
100,000 |
July
7, 2009
|
8.00 | % | 12.00 | % | |||||||
February
2, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000 |
August
1, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
20,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
June
10, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
25,000 |
December
7, 2009
|
8.00 | % | 12.00 | % | |||||||
November
5, 2009
|
TYJO
Corporation Money Purchase Pension Plan
|
50,000 |
May
10, 2010
|
8.00 | % | 8.00 | % | |||||||
$ | 585,000 |
Promissory Notes and Loans Due to Spiegel et al,
JAZFund and Erica Stein
|
||||||||||||||
Date of Promissory Note
|
Name on Promissory Note
|
Amount
|
Maturity Date
|
Initial Interest Rate
|
Current Interest Rate
|
|||||||||
February
3, 2009
|
Leo
Spiegel
|
$ | 35,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | ||||||
November
5, 2009
|
Leo
Spiegel
|
10,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
April
13, 2009
|
Spiegel
Family Limited Partnership
|
31,000 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
May
18, 2009
|
Spiegel
Family Limited Partnership
|
32,000 |
November
14, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
JAZFund
LLC
|
30,000 |
October
10, 2009
|
12.00 | % | 16.00 | % | |||||||
November
5, 2009
|
Erica
Stein
|
60,000 |
May
4, 2010
|
8.00 | % | 8.00 | % | |||||||
January
6, 2010
|
Friedrich
Reiner
|
30,000 | ||||||||||||
$ | 228,000 |
Others
|
|||||||||||||
|
|
|
|
|
|||||||||
Date of Promissory Note
|
Amount
|
Maturity Date
|
Initial Interest Rate
|
Current Interest Rate
|
|||||||||
July
28, 2008
|
$ | 20,000 |
January
24, 2009
|
8.00 | % | 12.00 | % | ||||||
October
27, 2008
|
6,000 |
April
25, 2009
|
8.00 | % | 12.00 | % | |||||||
January
6, 2009
|
500 |
July
6, 2009
|
8.00 | % | 12.00 | % | |||||||
February
17, 2009
|
2,000 |
August
16, 2009
|
8.00 | % | 12.00 | % | |||||||
March
19, 2009
|
500 |
September
15, 2009
|
8.00 | % | 12.00 | % | |||||||
April
13, 2009
|
500 |
October
10, 2009
|
8.00 | % | 12.00 | % | |||||||
May
19, 2009
|
500 |
November
15, 2009
|
8.00 | % | 12.00 | % | |||||||
December
21, 2009
|
2,563 |
June
19, 2010
|
8.00 | % | 8.00 | % | |||||||
$ | 32,563 |
Combined Loan Amounts
|
||||||||||||||||
Name
on
|
3
Months ended September 30,
|
9
Months ended September 30,
|
||||||||||||||
Promissory Note
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
David
Spiegel
|
$ | 67,000 | $ | 155,000 | $ | 223,000 | $ | 620,000 | ||||||||
Herbert
Stein
|
33,000 | 155,000 | 163,900 | 510,000 | ||||||||||||
Robert
Schacter et al
|
25,000 | 140,000 | 345,000 | 140,000 | ||||||||||||
Leo
Spiegel
|
10,000 | — | 45,000 | — | ||||||||||||
Spiegel
Family Limited Partnership
|
— | — | 63,000 | — | ||||||||||||
JAZFund,
LLC
|
— | — | 30,000 | — | ||||||||||||
Others
|
— | 20,000 | 2,000 | 20,000 | ||||||||||||
$ | 135,000 | $ | 470,000 | $ | 871,900 | $ | 1,290,000 |
|
·
|
anticipated
financing activities;
|
|
·
|
anticipated
strategic alliances or arrangements with development or marketing
partners;
|
|
·
|
anticipated
research and product development
results;
|
|
·
|
projected
development and commercialization
timelines;
|
|
·
|
descriptions
of plans or objectives of management for future operations, products or
services;
|
|
·
|
forecasts
of future economic performance; and
|
|
·
|
descriptions
or assumptions underlying or relating to any of the above
items.
|
David Spiegel
|
|||||
Date of Promissory Note
|
Maturity Date
|
Amount Accruing Post Maturity Interest Interest at
12%
|
|||
December
12, 2007
|
March
10, 2008
|
$ | 150,000 | ||
February
21, 2008
|
August
19, 2008
|
100,000 | |||
March
20, 2008
|
September
16, 2008
|
100,000 | |||
April
1, 2008
|
September
28, 2008
|
50,000 | |||
May
15, 2008
|
November
11, 2008
|
50,000 | |||
June
16, 2008
|
December
13, 2008
|
65,000 | |||
June
18, 2008
|
December
15, 2008
|
50,000 | |||
July
15, 2008
|
January
11, 2009
|
50,000 | |||
July
28, 2008
|
January
24, 2009
|
50,000 | |||
August
12, 2008
|
February
8, 2009
|
35,000 | |||
August
27, 2008
|
February
23, 2009
|
35,000 | |||
September
5, 2008
|
March
4, 2009
|
35,000 | |||
October
27,2008
|
April
25 ,2009
|
35,000 | |||
January
9, 2009
|
July
5, 2009
|
80,000 | |||
March
19, 2009
|
September
15, 2009
|
64,000 | |||
Total
|
$ | 949,000 |
Herbert M. Stein
|
|||||
Date of Promissory Note
|
Maturity Date
|
Amount Accruing Post Maturity Interest Interest at
12%
|
|||
December
12, 2007
|
March
10, 2008
|
$ | 250,000 | ||
February
21, 2008
|
August
19, 2008
|
100,000 | |||
March
20, 2008
|
September
16, 2008
|
50,000 | |||
April
1, 2008
|
September
28, 2008
|
50,000 | |||
May
15, 2008
|
November
11, 2008
|
50,000 | |||
June
16, 2008
|
December
13, 2008
|
35,000 | |||
June
18, 2008
|
December
15, 2008
|
40,000 | |||
July
15, 2008
|
January
11, 2009
|
30,000 | |||
July
28, 2008
|
January
24, 2009
|
50,000 | |||
August
12, 2008
|
February
8, 2009
|
35,000 | |||
August
27, 2008
|
February
23, 2009
|
35,000 | |||
September
5, 2008
|
March
4, 2009
|
35,000 | |||
October
27, 2008
|
April
25, 2009
|
25,000 | |||
February
2, 2009
|
August
1, 2009
|
30,000 | |||
February
17, 2009
|
August
16, 2009
|
10,000 | |||
March
19, 2009
|
September
15, 2009
|
25,900 | |||
Total
|
$ | 850,900 |
Robert Schacter et al
|
|||||
Date of Promissory Note
|
Maturity Date
|
Amount Accruing Post Maturity Interest Interest at
12%
|
|||
September
5, 2008
|
March
4, 2009
|
$ | 140,000 | ||
October
27, 2008
|
April
25, 2009
|
100,000 | |||
January
8, 2009
|
July
7, 2009
|
100,000 | |||
February
2, 2009
|
August
1, 2009
|
50,000 | |||
February
17, 2009
|
August
16, 2009
|
50,000 | |||
March
19, 2009
|
September
15, 2009
|
50,000 | |||
$ | 490,000 |
Others
|
|||||
Date of Promissory Note
|
Maturity Date
|
Amount Accruing Post Maturity Interest Interest at
12%
|
|||
July
28, 2008
|
January
24, 2009
|
$ | 20,000 | ||
October
27, 2008
|
April
25, 2009
|
6,000 | |||
January
6, 2009
|
July
5, 2009
|
500 | |||
February
17, 2009
|
August
16, 2009
|
37,000 | |||
March
19, 2009
|
September
15, 2009
|
500 | |||
$ | 64,000 |
Exhibit
|
||
Number
|
Description
|
|
10.1+
|
Promissory
Note dated as of July 1, 2009 and between Apogee Technology, Inc. and
Herbert M. Stein. (Previously filed on a Current Report on Form
8-K, July 2, 2009.)
|
|
10.2+
|
Promissory
Note dated as of July 1, 2009 by and between Apogee Technology, Inc. and
David Spiegel. (Previously filed on a Current Report on Form
8-K, July 2, 2009.)
|
|
10.3+
|
Form
of Warrant. (Previously filed on a Current Report on Form 8-K, July 2,
2009.)
|
|
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Chief
Executive Officer.
|
||
Certification
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Chief
Financial Officer.
|
||
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Chief
Executive Officer and Chief Financial
Officer.
|
|
APOGEE
TECHNOLOGY, INC.
|
||
|
|
||
Date:
January 15, 2010
|
By:
|
/s/ Herbert
M. Stein
|
|
|
Name:
Herbert M. Stein
|
||
|
Title:
Chairman of the Board,
|
||
|
President,
Chief Executive Officer
|
||
|
(principal
executive officer)
|
||
|
|
||
|
|
||
|
APOGEE
TECHNOLOGY, INC.
|
||
|
|
||
Date:
January 15, 2010
|
By:
|
/s/ Paul
J. Murphy
|
|
|
Name:
Paul J. Murphy
|
||
|
Title:
Chief Financial Officer and Vice President of Finance
|
||
|
(principal
financial officer and principal accounting
officer)
|