Exhibit
99.1



REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Shareholders
and Board of Directors

Cachet
Financial Solutions Inc.

Minneapolis,
Minnesota



We
have audited the accompanying balance sheets of Cachet Financial Solutions Inc. as of December 31, 2014 and 2013, and the related
statements of operations, shareholders’ deficit and cash flows for the years then ended. These financial statements are
the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements
based on our audits.



We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control
over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing
audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness
of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting
principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.



In
our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Cachet
Financial Solutions Inc. as of December 31, 2014 and 2013, and the results of its operations and its cash flows for the years
then ended in conformity with accounting principles generally accepted in the United States of America.



|/s/
    Lurie, LLP (formerly known as Lurie Besikof Lapidus & Company, LLP) | 
|--------------------------------------------------------------------------- | 
|Minneapolis,
    Minnesota                                                  | 



April
14, 2015, except for “Basis of Presentation” contained in Note 1 as to which the date is November 19, 2015.





F-1









CACHET
FINANCIAL SOLUTIONS, INC.

CONSOLIDATED
BALANCE SHEETS



|                                                                                                                               |  | As
    of             |            
|------------------------------------------------------------------------------------------------------------------------------ |  | --------------------- | -----------
|                                                                                                                               |  | December
    31, 2014 |            
|ASSETS                                                                                                                         |  |                       |            
|CURRENT ASSETS                                                                                                                 |  |                       |            
|Cash and cash equivalents                                                                                                      |  | $                     | 112,221    
|Accounts receivable, net                                                                                                       |  |                       | 314,743    
|Deferred commissions                                                                                                           |  |                       | 80,348     
|Prepaid expenses                                                                                                               |  |                       | 402,040    
|TOTAL CURRENT ASSETS                                                                                                           |  |                       | 909,352    
|                                                                                                                               |  |                       |            
|PROPERTY AND EQUIPMENT, net                                                                                                    |  |                       | 295,925    
|GOODWILL                                                                                                                       |  |                       | 204,000    
|INTANGIBLE ASSETS, NET                                                                                                         |  |                       | 1,437,001  
|DEFERRED COMMISSIONS                                                                                                           |  |                       | 103,312    
|DEFERRED FINANCING COSTS                                                                                                       |  |                       | 61,153     
|TOTAL
    ASSETS                                                                                                               |  | $                     | 3,010,743  
|                                                                                                                               |  |                       |            
|LIABILITIES AND
    SHAREHOLDERS’ DEFICIT                                                                                      |  |                       |            
|CURRENT LIABILITIES                                                                                                            |  |                       |            
|Accounts payable                                                                                                               |  | $                     | 746,554    
|Accrued expenses                                                                                                               |  |                       | 201,768    
|Accrued interest                                                                                                               |  |                       | 182,184    
|Deferred revenue                                                                                                               |  |                       | 747,113    
|Warrant liability                                                                                                              |  |                       | 163,570    
|Current portion of long-term debt                                                                                              |  |                       | 2,070,217  
|TOTAL CURRENT LIABILITIES                                                                                                      |  |                       | 4,111,406  
|                                                                                                                               |  |                       |            
|LONG TERM DEBT, net of current portion                                                                                         |  |                       | 2,566,486  
|WARRANT LIABILITY                                                                                                              |  |                       | 146,000    
|DEFERRED REVENUE                                                                                                               |  |                       | 412,219    
|ACCRUED INTEREST                                                                                                               |  |                       | 160,593    
|ACCRUED RENT                                                                                                                   |  |                       | 25,333     
|TOTAL
    LIABILITIES                                                                                                          |  |                       | 7,422,037  
|                                                                                                                               |  |                       |            
|COMMITMENTS AND
    CONTINGENCIES                                                                                              |  |                       |            
|                                                                                                                               |  |                       |            
|SHAREHOLDERS’
    DEFICIT                                                                                                      |  |                       |            
|Convertible preferred stock, $.0001 Par Value, 20,000,000 shares authorized,
    2,229,702 and 0 shares issued and outstanding |  |                       | 223        
|Common shares, $.0001 Par Value, 500,000,000 shares authorized, 16,934,497
    and 5,625,957 issued and outstanding            |  |                       | 1,694      
|Additional paid-in-capital                                                                                                     |  |                       | 47,307,314 
|Accumulated deficit                                                                                                            |  |                       | (51,720,525
|TOTAL
    SHAREHOLDERS’ DEFICIT                                                                                                |  |                       | (4,411,294 
|TOTAL
    LIABILITIES AND SHAREHOLDERS’ DEFICIT                                                                                |  | $                     | 3,010,743  



See
accompanying Notes to Consolidated Financial Statements.



F-2







CACHET
FINANCIAL SOLUTIONS, INC.

CONSOLIDATED
STATEMENTS OF OPERATIONS



|                                                    |  | Year
    Ended        |            
|--------------------------------------------------- |  | --------------------- | -----------
|                                                    |  | December
    31, 2014 |            
|REVENUE                                             |  | $                     | 2,648,108  
|                                                    |  |                       |            
|COST OF REVENUE                                     |  |                       | 2,747,343  
|GROSS LOSS                                          |  |                       | (99,235    
|                                                    |  |                       |            
|OPERATING EXPENSES                                  |  |                       |            
|Sales and Marketing                                 |  |                       | 2,854,959  
|Research and Development                            |  |                       | 2,663,633  
|General and Administrative                          |  |                       | 3,998,086  
|TOTAL OPERATING EXPENSES                            |  |                       | 9,516,678  
|                                                    |  |                       |            
|OPERATING LOSS                                      |  |                       | (9,615,913 
|                                                    |  |                       |            
|INTEREST EXPENSE                                    |  |                       | 5,704,533  
|                                                    |  |                       |            
|INDUCEMENT TO CONVERT DEBT AND WARRANTS             |  |                       | 424,335    
|                                                    |  |                       |            
|SHARE PRICE / CONVERSION ADJUSTMENT                 |  |                       | -          
|                                                    |  |                       |            
|OTHER (INCOME) EXPENSE                              |  |                       | (34,999    
|NET LOSS                                            |  |                       | (15,709,782
|                                                    |  |                       |            
|LESS: CUMULATIVE UNPAID PREFERRED DIVIDENDS         |  |                       | (48,409    
|                                                    |  |                       |            
|NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS        |  | $                     | (15,758,191
|                                                    |  |                       |            
|WEIGHTED AVERAGE COMMON SHARES OUTSTANDING          |  |                       |            
|Basic and fully diluted                             |  |                       | 11,337,482 
|                                                    |  |                       |            
|Net loss per common share - basic and fully diluted |  | $                     | (1.39      



See
accompanying Notes to Consolidated Financial Statements.



F-3







CACHET
FINANCIAL SOLUTIONS, INC.

CONSOLIDATED
STATEMENTS OF SHAREHOLDERS’ DEFICIT



|                                                            |  | Convertible         |           |  |                  |   |     |          |  |  | Additional  |   |  |               |         |   | Total   |  
|----------------------------------------------------------- |  | ------------------- | --------- |  | ---------------- | - | --- | -------- |  |  | ----------- | - |  | ------------- | ------- | - | ------- | -
|                                                            |  | Preferred
    Stock |           |  | Common
    Stock |   |     | Paid-In- |  |  | Accumulated |   |  | Shareholders’ |        
|                                                            |  | Shares              |           |  | Amount           |   |     | Shares   |  |  | Amount      |   |  | Capital       |         |   | Deficit |  
|Balance December 31, 2012                                   |  |                     | -         |  |                  | $ | -   |          |  |  | 1,524,991   |   |  | $             | 15,250  |   |         | $
|Issuance of shares, net of $78,450 related costs            |  |                     | -         |  |                  |   | -   |          |  |  | 319,000     |   |  |               | 3,190   |   |         |  
|Exercise of stock options                                   |  |                     | -         |  |                  |   | -   |          |  |  | 30,000      |   |  |               | 300     |   |         |  
|Conversion of debt and interest into shares                 |  |                     | -         |  |                  |   | -   |          |  |  | 2,765,953   |   |  |               | 27,660  |   |         |  
|Inducement to convert debt                                  |  |                     | -         |  |                  |   | -   |          |  |  | 168,604     |   |  |               | 1,686   |   |         |  
|Inducement to convert warrants                              |  |                     | -         |  |                  |   | -   |          |  |  | 389,790     |   |  |               | 3,898   |   |         |  
|Share price/conversion adjustment                           |  |                     | -         |  |                  |   | -   |          |  |  | 427,619     |   |  |               | 4,276   |   |         |  
|Issuance of warrants                                        |  |                     | -         |  |                  |   | -   |          |  |  | -           |   |  |               | -       |   |         |  
|Stock compensation expense                                  |  |                     | -         |  |                  |   | -   |          |  |  | -           |   |  |               | -       |   |         |  
|Net loss                                                    |  |                     | -         |  |                  |   | -   |          |  |  | -           |   |  |               | -       |   |         |  
|Balance December 31, 2013                                   |  |                     | -         |  |                  |   | -   |          |  |  | 5,625,957   |   |  |               | 56,260  |   |         |  
|Conversion of debt and interest into shares                 |  |                     | -         |  |                  |   | -   |          |  |  | 5,386,036   |   |  |               | 539     |   |         |  
|Common stock issued for debt issuance - Related Party       |  |                     | -         |  |                  |   | -   |          |  |  | 382,809     |   |  |               | 38      |   |         |  
|Issuance of common stock, net of costs                      |  |                     | -         |  |                  |   | -   |          |  |  | 4,542,782   |   |  |               | 454     |   |         |  
|Issuance of common stock related to debt modifications      |  |                     | -         |  |                  |   | -   |          |  |  | 666,667     |   |  |               | 67      |   |         |  
|Issuance of convertible preferred stock, net of costs       |  |                     | 2,229,702 |  |                  |   | 223 |          |  |  | -           |   |  |               | -       |   |         |  
|Warrant exchange                                            |  |                     | -         |  |                  |   | -   |          |  |  | 3,938       |   |  |               | -       |   |         |  
|Warrants issued as inducement for debt conversion to equity |  |                     | -         |  |                  |   | -   |          |  |  | -           |   |  |               | -       |   |         |  
|Issuance of warrants for professional services              |  |                     | -         |  |                  |   | -   |          |  |  | -           |   |  |               | -       |   |         |  
|DE acquisition 2, Inc. reverse merger                       |  |                     | -         |  |                  |   | -   |          |  |  | 488,970     |   |  |               | (55,648 | ) |         |  
|Beneficial conversion feature for convertible notes payable |  |                     | -         |  |                  |   | -   |          |  |  | -           |   |  |               | -       |   |         |  
|Stock compensation expense                                  |  |                     | -         |  |                  |   | -   |          |  |  | -           |   |  |               | -       |   |         |  
|Stock exchange                                              |  |                     | -         |  |                  |   | -   |          |  |  | (162,662    | ) |  |               | (16     | ) |         |  
|Net loss                                                    |  |                     | -         |  |                  |   | -   |          |  |  | -           |   |  |               | -       |   |         |  
|Balance December
    31, 2014                               |  |                     | 2,229,702 |  |                  | $ | 223 |          |  |  | 16,934,497  |   |  | $             | 1,694   |   |         | $



See
accompanying Notes to Consolidated Financial Statements.



F-4







CACHET
FINANCIAL SOLUTIONS, INC.

CONSOLIDATED
STATEMENTS OF CASH FLOWS



|                                                                            |  | Year
    Ended        |            
|--------------------------------------------------------------------------- |  | --------------------- | -----------
|                                                                            |  | December
    31, 2014 |            
|OPERATING ACTIVITIES                                                        |  |                       |            
|Net loss                                                                    |  | $                     | (15,709,782
|                                                                            |  |                       |            
|Adjustments to reconcile net loss to net cash used in operating activities: |  |                       |            
|Accretion of discount/amortization of financing costs                       |  |                       | 2,814,213  
|Accrued debt related costs                                                  |  |                       | 1,890,625  
|Debt forgiveness                                                            |  |                       | (40,000    
|Depreciation and amortization of intangibles                                |  |                       | 694,495    
|Stock compensation                                                          |  |                       | 316,176    
|Warrants issued for professional services                                   |  |                       | 23,735     
|Amortization of deferred commissions                                        |  |                       | 100,404    
|Debt/warrant inducement and share price adjustment                          |  |                       | 424,334    
|                                                                            |  |                       | (9,485,800 
|Changes in operating assets and liabilities:                                |  |                       |            
|Accounts receivable                                                         |  |                       | 14,814     
|Deferred commissions                                                        |  |                       | (119,865   
|Prepaid expenses                                                            |  |                       | 85,619     
|Accounts payable                                                            |  |                       | (270,801   
|Accrued expenses                                                            |  |                       | 12,507     
|Accrued interest                                                            |  |                       | (608,529   
|Deferred revenue                                                            |  |                       | 247,255    
|Net
    cash used in operating activities                                   |  |                       | (10,124,800
|                                                                            |  |                       |            
|INVESTING ACTIVITIES                                                        |  |                       |            
|Purchase of fixed assets                                                    |  |                       | (72,845    
|Cash paid for acquisition                                                   |  |                       | (2,125,000 
|Net
    cash used in investing activities                                   |  |                       | (2,197,845 
|                                                                            |  |                       |            
|FINANCING ACTIVITIES                                                        |  |                       |            
|Proceeds from issuance of notes and warrants                                |  |                       | 8,261,340  
|Repayment of notes                                                          |  |                       | (4,622,500 
|Issuance of shares of common stock, net of costs                            |  |                       | 5,579,208  
|Issuance of shares of convertible preferred stock, net of costs             |  |                       | 3,039,501  
|Proceeds from exercise of options                                           |  |                       | -          
|Payment of debt issuance costs                                              |  |                       | (88,098    
|Repayment of bank borrowing                                                 |  |                       | (92,838    
|Proceeds from bank borrowing                                                |  |                       | 207,698    
|Net
    cash provided by financing activities                               |  |                       | 12,284,311 
|                                                                            |  |                       |            
|NET INCREASE (DECREASE)
    IN CASH AND CASH EQUIVALENTS                    |  |                       | (38,334    
|CASH AND CASH EQUIVALENTS                                                   |  |                       |            
|Beginning of period                                                         |  |                       | 150,555    
|End of period                                                               |  | $                     | 112,221    
|                                                                            |  |                       |            
|SUPPLEMENTAL DISCLOSURES
    OF CASH FLOW INFORMATION                       |  |                       |            
|Cash paid for interest                                                      |  | $                     | 1,594,700  
|                                                                            |  |                       |            
|NONCASH FINANCING
    TRANSACTIONS                                          |  |                       |            
|Conversion of debt and interest to equity                                   |  |                       | 7,288,025  
|Debt issuance costs in exchange for notes and warrants                      |  |                       | -          
|Fixed asset purchases in accounts payable                                   |  |                       | 80,156     
|Conversion of accrued interest to note payable                              |  |                       | 150,660    



See
accompanying Notes to Consolidated Financial Statements.



F-5







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS



1.
Nature of Operations and Summary of Significant Accounting Policies



Nature
of Business and Operations Overview



Cachet
Financial Solutions, Inc. (the “Company” or “Cachet”) is a provider of technology solutions and services
to the financial services industry. The Company’s solutions and services enable its clients—banks, credit unions and
other types of financial institutions or financial service organizations—to provide their customers with remote deposit
capture technology (“RDC”) and related services. The Company’s cloud based Software as a Service (“SaaS”)
RDC solutions allow customers to scan checks remotely through their smart phones or other devices and transmit the scanned, industry
compliant images to a bank for posting and clearing. In addition, the Company’s offerings include a mobile wallet solution
which provides a virtual account for customers that do not have a bank account and is focused on the pre-paid card market. Through
the Company’s cloud based SaaS mobile wallet offering we provide consumers the ability to deposit and withdraw funds, transfer
funds, and pay bills with their mobile phone or tablet. As of December 31, 2014, we had entered into 348 contracts with customers
for our products and services. Approximately 252 of those agreements were “active,” meaning that they have implemented
the RDC software enabling the processing of customer transactions or deployed the mobile wallet application. The Company offers
its services to financial institutions in the United States, Canada and Latin America. Our business operations are conducted through
our wholly owned subsidiary, Cachet Financial Solutions Inc., a Minnesota corporation.



Basis
of Presentation



The
accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiary Cachet Financial
Solutions Inc. as of December 31, 2014 and December 31, 2013 and for the years ended December 31, 2014 and 2013. The wholly owned
subsidiary is the only entity with operational activity and therefore no intercompany transactions exist with the parent entity
which would need to be eliminated. The Company has prepared the consolidated financial statements in accordance with accounting
principles generally accepted in the United States of America.



The
accompanying consolidated financial statements have been prepared on the basis that the Company will continue as a going concern.
From inception to December 31, 2014, the Company has cumulative operating losses of approximately $51.7 million, and as of December
31, 2014, our current liabilities exceeded our current assets by approximately $3.2 million. In 2015, the Company expects to continue
to grow our client base and increase our revenues through higher RDC transaction volumes and monthly active user fees (“MAUs”)
from our Select Mobile Money offering. Nevertheless, the Company expects to continue to incur operating losses through December
31, 2015.





F-6







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Since
December 31, 2014, the Company raised approximately $7.3 million in gross proceeds from various PIPE transactions, and the exercising
of warrants and borrowed approximately $600,000, net principal from its directors. The Company extended debt and accrued interest
payments of approximately $2.2 million originally due in 2015 to January of 2016.



In
October 2015, the Company entered into a $10 million equity purchase agreement with Lincoln Park Capital, LLC (the “Purchase
Agreement”). Under the terms and subject to the conditions of the Purchase Agreement, the Company has the right to sell
to and Lincoln Park is obligated to purchase, up to $10.0 million in shares, as described below, of the Company’s common
stock, subject to certain limitations, from time to time, over the 36-month period commencing on the date that a registration
statement, which the Company filed with the Securities and Exchange Commission (the “SEC”) pursuant to the Registration
Rights Agreement, is declared effective by the SEC and a final prospectus in connection therewith is filed. The required registration
statement was filed on October 30, 2015 and the final prospectus was filed on November 5, 2015. The purchase price of shares of
common stock related to the future funding will be based on the prevailing market prices of such shares at the time of sales.
The Company may direct Lincoln Park, at its sole discretion and subject to certain conditions, to purchase up to 50,000 shares
of common stock on any business day (a “Regular Purchase”), provided that at least one business day has passed since
the most recent Regular Purchase, increasing to up to 200,000 shares, depending upon the closing sale price of the common stock.
However, in no event shall a Regular Purchase be more than $500,000. The Company may also direct Lincoln Park at its sole discretion
and subject to certain conditions, to purchase up to $100,000 worth of shares of common stock on any business day (an “Additional
Purchase”), provided that at least six business days have passed since the most recent Additional Purchase was completed.
In addition, the Company may direct Lincoln Park to purchase additional amounts as accelerated purchases if the request is submitted
on a Regular Purchase date and on that date the closing sale price of the common stock is not below $1.00. The Company may not
sell shares of common stock to Lincoln Park under the Purchase Agreement at any time to the extent that the number of shares to
be sold would result in the beneficial ownership by Lincoln Park and its affiliates exceeding 9.99% of the then outstanding shares
of the common stock.



As
of November 19, 2015, the Company has satisfied all the necessary filing requirements with the SEC. In addition, the Company has
in place an effective registration statement necessary for Lincoln Park to resell shares of the Company’s common stock sold
to Lincoln Park under an agreement which provides the Company the needed capital to fund its operations to December 31, 2015.
The Company believes it has adequate funds available to continue operations through December 31, 2015, however, there is no assurance
the Company will be able to fund operations beyond December 31, 2015 and fulfill debt obligations, including accrued interest
of approximately $5 million scheduled to mature in 2016 (approximately $2.4 million of principal and accrued interest due in January
2016).



Summary
of Significant Accounting Policies



A
summary of the significant accounting policies applied in the preparation of the accompanying financial statements is as follows:



Revenue
Recognition



The
Company generates revenue from the following sources: (1) subscription and support fees (2) transaction volume fees, (3) active
monthly user fees for mobile wallet offering (4) fees related to the implementation of RDC and mobile wallet software for clients,
and (5) professional services such as client specific software customization and other products and services.



The
Company’s arrangements do not contain general rights of return. The Company’s subscription arrangements do not provide
customers with the right to take possession of the SaaS technology platform and, as a result, are accounted for as service arrangements.
The Company records revenue net of any sales or excise taxes.



The
Company commences revenue recognition for its SaaS technology platform and professional services when all of the following criteria
are met:



| | ● | there
    is persuasive evidence of an arrangement;                        
| | - | ---------------------------------------------------------------------------
| |   |                                                                            
| | ● | the
    service has been or is being provided to the customer;             
| |   |                                                                            
| | ● | collection
    of the fees is reasonably assured; and                      
| |   |                                                                            
| | ● | the
    amount of fees to be paid by the customer is fixed or determinable.



F-7







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Subscription
and Support Revenue



Subscription
and support revenue is primarily derived from customers accessing the SaaS technology platform and includes subscription, support,
transaction volume fees and active user fees for mobile wallet offering. Subscription and support revenue is recognized ratably
over the contracted term of each respective subscription agreement, commencing on the date the service is provisioned to the customer,
provided the four revenue recognition criteria have been satisfied. Transaction volume fees are recognized as transactions are
processed and monthly services performed and active user fees for mobile wallet offering revenue is recognized on a monthly basis
as earned provided the four revenue recognition criteria have been satisfied.



Professional
Services and Other Revenue



Professional
services include implementation services, development of interfaces requested by customers, assistance with integration of the
Company’s services with the customers’ applications, dedicated support, and advisory services to customers who choose
to develop their own interfaces and applications. Professional services are typically performed within three to six months of
entering into an arrangement with the customer. Professional services are typically sold on a fixed-fee basis, but are offered
on a time-and-material basis as well. Revenue for time-and-material arrangements is recognized as the services are performed.
Revenue for fixed-fee arrangements is recognized under the proportional performance method of accounting as the Company has developed
a history of accurately estimating activity. The Company uses labor hours incurred to the end of each reporting period compared
to the total estimated labor hours as an input based measure of performance under customer arrangements. The Company believes
labor hours incurred is materially representative of the value delivered to the customer at any point in time during the performance
of the service. Professional services are not considered essential to the functionality of the SaaS offering.



Implementation
Fees



The
implementation fees are recognized over the term of the contract or expected life of the contract where no contractual term exists.
Generally, client agreements are entered into for 12 to 36 months. A majority of the implementation service component of the arrangement
with customers is performed within 120 days of entering into a contract with the customer.



Multiple
Element Arrangements



The
Company enters into multiple element arrangements in which a customer may purchase a subscription and professional services. For
arrangements with multiple deliverables, the Company evaluates whether the individual deliverables qualify as separate units of
accounting. In order to treat deliverables in a multiple element arrangement as separate units of accounting, the deliverables
must have standalone value upon delivery. If the deliverables have standalone value upon delivery, the Company accounts for each
deliverable separately and revenue is recognized for the respective deliverables as they are delivered. If one or more of the
deliverables does not have standalone value upon delivery, the deliverables that do not have standalone value are combined with
the final deliverable within the arrangement and treated as a single unit of accounting.



Subscription
and support contracts have standalone value as the Company sells subscriptions and support separately. In determining whether
professional services can be accounted for separately from subscription and support services, the Company considers the availability
of the professional services from other vendors, the nature of its professional services and whether the Company sells its applications
to new customers without professional services. Based on these considerations the Company assessed that its professional services
have standalone value.



F-8







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



The
Company determines the selling price for each element based on the selling price hierarchy of: (i) vendor-specific objective evidence
(“VSOE”) of fair value, (ii) third-party evidence (“TPE”), and (iii) estimated selling price (“ESP”).
The Company is unable to establish VSOE for any of its services, as the Company has not historically priced its services with
sufficient consistency. The Company is also unable to establish TPE, as the Company does not have sufficient information regarding
pricing of third-party subscription and professional services similar to its offerings. As a result, the Company has developed
estimates of selling prices based on margins established by senior management as the targets in the Company’s selling and
pricing strategies after considering the nature of the services, the economic and competitive environment, and the nature and
magnitude of the costs incurred. The amount of arrangement fee allocated is limited by contingent revenue, if any.



Deferred
Revenue



Deferred
revenue consists of billings and payments received in advance of revenue recognition from the Company’s subscription and
support offerings as described above and is recognized as the revenue recognition criteria are met. For subscription agreements,
the Company typically invoices its customers in monthly or annual fixed installments. Accordingly, the deferred revenue balance
does not represent the total contract value of these multi-year subscription agreements. Deferred revenue also includes certain
deferred professional services fees, which are recognized in accordance with the Company’s revenue recognition policy. The
portion of deferred revenue the Company expects to recognize during the succeeding 12-month period is recorded as current deferred
revenue, and the remaining portion is recorded as noncurrent.



Cost
of Revenue



Cost
of revenue primarily consists of costs related to hosting the Company’s cloud-based application, providing customer support,
data communications expense, salaries and benefits of operations and support personnel, software development fees, software license
fees, amortization expense associated with acquired developed technology assets, and property and equipment depreciation.



Cash
and Cash Equivalents



For
purposes of the statement of cash flows, the Company considers all highly liquid investments purchased with an original maturity
of three months or less to be cash equivalents. Cash and cash equivalents are maintained at one financial institution and, at
times, balances may exceed federally insured limits. The Company has never experienced any losses related to these balances and
does not believe it is exposed to any significant credit risk on cash and cash equivalents.



Accounts
Receivable



Accounts
receivable represent amounts due from customers. Management determines the allowance for doubtful accounts by regularly evaluating
individual customer receivables and considering a customer’s financial condition, credit history and current economic conditions.
Accounts receivable are written off when deemed uncollectible. Recoveries of accounts receivable previously written off are recorded
when received. The allowance for doubtful accounts was approximately $25,000 and $89,000 as of December 31, 2014 and December
31, 2013, respectively. Concentrations of credit risk with respect to accounts receivable are limited because a large number of
geographically diverse customers make up the Company’s customer base, thus spreading the credit risk.



F-9







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Property
and Equipment



Depreciation
and amortization is computed using the straight-line method over the following estimated useful lives:



|Computer
    and Data Center Equipment |  | 3
    years                           
|-------------------------------------- |  | --------------------------------------
|Purchased
    and Acquired software    |  | 3
    years                           
|Leasehold
    Improvements             |  | 3
    - 5 years, or lease term if less
|Furniture
    and fixtures             |  | 7
    years                           



Major
additions and improvements are capitalized, while replacements, maintenance and repairs, which do not improve or extend the life
of the respective assets, are expensed as incurred. When assets are retired or otherwise disposed of, related costs and accumulated
depreciation and amortization are removed and any gain or loss is reported.



Goodwill



Goodwill
represents the excess purchase price over the appraised value of the portion of identifiable assets that were acquired from the
DeviceFidelity Inc. acquisition completed in March 2014. Goodwill is not amortized but is reviewed at least annually for impairment,
or between annual dates if circumstances change that would more likely than not cause impairment. Management performs its annual
impairment test at the close of each fiscal year, and considers several factors in evaluating goodwill for impairment, including
the Company’s current financial position and results, general economic and industry conditions and legal and regulatory
conditions. No impairment of goodwill was identified for the years ended December 31, 2014 and 2013. See Note 11 for further discussion.



Impairment
of Long-lived Assets, Including License Agreements



The
Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount
of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount
of an asset to future undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired,
the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of
the assets. The Company did not identify any impairment events or circumstances during the year ended December 31, 2014 or December
31, 2013.



Deferred
Financing Costs



Deferred
financing costs are capitalized and amortized over the lives of the related debt agreements. The costs are amortized to interest
expense using the effective interest method. In the event debt is converted or paid prior to maturity, any unamortized issuance
costs are charged to expense.



Advertising
Costs



Advertising
costs are expensed as incurred and are included in sales and marketing expense on the accompanying statements of operations. During
the years ended December 31, 2014 and 2013, advertising costs totaled $15,888 and $15,495, respectively.



Deferred
Commissions



The
Company capitalizes commission costs that are incremental and directly related to the acquisition of customer contracts. Commission
costs are capitalized and amortized over the term of the related customer contract.



F-10







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Net
Loss Per Common Share



Basic
and diluted net loss per common share for all periods presented is computed by dividing the net loss available to common shareholders
by the weighted average common shares outstanding and common stock equivalents, when dilutive. Potentially dilutive common stock
equivalents include common shares issued pursuant to stock warrants, stock options, convertible preferred stock and convertible
note agreements. Common stock equivalents were not included in determining the fully diluted loss per share as they were antidilutive.



On
February 12, 2014, the Company completed a merger transaction with DE Acquisition 2, Inc. (“DE2”), a public company
with no operations. Pursuant to the terms of the merger, each share of the Company’s common stock that was issued and outstanding
at such time was cancelled and converted into 10.9532 (the “exchange ratio”) shares of DE2’s common stock.



On
March 18, 2014, the Company completed a reverse stock split of the Company’s issued and outstanding common stock on a 1-for-10.9532
basis. The Company’s authorized capital shares previous to this transaction consisted of 22,500,000 shares of $.01 par value
common stock and 2,500,000 shares of preferred stock. As a result of the DE 2 transaction, the Company’s new authorized
capital consists of 500,000,000 shares of $.0001 par value common stock and 20,000,000 shares of preferred stock.



All
amounts in the accompanying financial statements and notes related to shares, share prices and loss per share reflect retrospective
presentation of the reverse split.



The
following table reflects the amounts used in determining loss per share:



|                                                  |  | Year
    Ended        |            
|------------------------------------------------- |  | --------------------- | -----------
|                                                  |  | December
    31, 2014 |            
|Net loss                                          |  | $                     | (15,709,782
|Less: Cumulative unpaid preferred stock dividends |  |                       | (48,409    
|Net Loss attributable to common stockholders      |  |                       | (15,758,191
|Weighted average common shares outstanding        |  |                       | 11,337,482 
|Net loss per common share – basic and diluted     |  | $                     | (1.39      



The
following potential common shares were excluded from the calculation of diluted loss per share from continuing operations and
diluted net loss per share attributable to common stockholders because their effect would have been anti-dilutive for the periods
presented:



|                            |  | As
    of             |           
|--------------------------- |  | --------------------- | ----------
|                            |  | December
    31, 2014 |           
|Convertible Preferred Stock |  |                       | 2,229,702 
|Stock Options               |  |                       | 2,703,587 
|Warrants                    |  |                       | 8,903,348 
|                            |  |                       | 13,836,637



Fair
Value of Financial Instruments



The
Company uses fair value measurements to record fair value adjustments for certain financial instruments and to determine fair
value disclosures. Warrants issued with price protection features are recorded at fair value on a recurring basis. The carrying
value of cash and cash equivalents, accounts receivable and accounts payable approximated fair value due to the short maturity
of those instruments. With respect to determination of fair values of financial instruments there are the following three levels
of inputs:



F-11







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Level
1 Inputs– Quoted prices for identical instruments in active markets.



Level
2 Inputs– Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in
markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.



Level
3 Inputs– Instruments with primarily unobservable value drivers.



The
warrants that are carried at fair value are valued using level 3 inputs utilizing a Black-Scholes option pricing model under probability
weighted estimated outcomes.



Use
of Estimates



The
preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States
of America requires management to make estimates and assumptions that may affect certain reported amounts and disclosures in the
consolidated financial statements. Actual results could differ from those estimates. Significant estimates include the Company’s
ability to continue as a going concern, allowance for doubtful accounts, assumptions used to value stock options and warrants,
conversion incentive and share purchase price adjustment, and the value of shares of common stock issued for services.



Stock-Based
Compensation



The
Company accounts for stock-based compensation using the estimated fair values of warrants and stock options. For purposes of determining
the estimated fair values the Company uses the Black-Scholes option pricing model. For the periods prior to the Company’s
common stock being traded, the Company estimated the volatility of its common stock at the date of grant based on the volatility
of comparable peer companies which are publicly traded; for later periods, the Company uses its actual common stock trading to
compute volatility. The Company determines the expected life based on historical experience with similar awards, giving consideration
to the contractual terms, vesting schedules and post-vesting forfeitures. The Company uses the risk-free interest rate on the
implied yield currently available on U.S. Treasury issues with an equivalent remaining term approximately equal to the expected
life of the award. The Company has never paid any cash dividends on its common stock and does not anticipate paying any cash dividends
in the foreseeable future. Compensation expense for all share-based payment awards is recognized using the straight-line amortization
method over the vesting period. The fair values of stock award grants are determined based on the number of shares granted and
estimated fair value of the Company’s common stock on the date of grant.



Research
and Development Costs



The
Company considers those costs incurred in developing new processes and solutions to be research and development costs and they
are expensed as incurred.



Recent
Accounting Pronouncements



On
May 28, 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
No. 2014-09, Revenue from Contracts with Customers. The core principle of the ASU is for companies to recognize revenue
to depict the transfer of goods or services to customers in amounts that reflect the consideration, or payment, to which the company
expects to be entitled in exchange for those goods or services. The ASU may also result in enhanced disclosures about revenue.
For public entities, the ASU is effective for annual reporting periods beginning after December 15, 2016, including interim periods
within that reporting period. Due to the recent date of issuance for this ASU, management is currently evaluating what impact,
if any, the pronouncement will have on the Company’s disclosures, its financial position or results from operations.



F-12







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



In
June 2014, the FASB issued authoritative guidance related to share-based payments when the terms of an award provide that a performance
target could be achieved after the requisite period. The amendments require that a performance target that affects vesting and
that could be achieved after the requisite service period be treated as a performance condition. The requirements of the new standard
are effective for the annual reporting periods beginning after December 15, 2014, and interim periods within those annual periods.
We do not anticipate that this guidance will have a material impact on the Company’s financial position or results of operations.



In
August 2014, the FASB issued ASU 2014-15, Disclosure of Uncertainties About an Entity’s Ability to Continue as a Going Concern.
The amendments provide guidance about management’s responsibility to evaluate whether there is substantial doubt about an
entity’s ability to continue as a going concern and to provide related footnote disclosures. The standard will be effective
for the Company on December 31, 2016. The adoption of this pronouncement may impact future assessment and disclosures related
to the Company’s ability to continue as a going concern.



2.
Note Receivable



The
Company has a note receivable, bearing interest at 5%, for fees being refunded for an unsuccessful capital raising transaction.
The note has a face value of $501,000 and was due in October 2013. The collectability of this note is uncertain and the Company
has established a reserve for 100% of the balance owed as of December 31, 2014 and December 31, 2013. In February 2015 the Company
obtained a default judgment in our favor relating to such note in the amount of approximately $542,000 (including interest). The
Company continues to believe the collectability of the note is uncertain and therefore maintains a reserve for 100% of the balance
owed.



3.
Prepaid Expenses



Prepaid
expenses primarily consist of prepayment of licenses and maintenance fees, or deposits with, the providers of RDC software capabilities
to the Company.



4.
Property and Equipment



Property
and equipment consists of the following:



|                                   |  | As
    of             |           
|---------------------------------- |  | --------------------- | ----------
|                                   |  | December
    31, 2014 |           
|Computer
    equipment             |  | $                     | 216,486   
|Data center equipment              |  |                       | 444,906   
|Purchased software                 |  |                       | 651,016   
|Furniture and fixtures             |  |                       | 84,433    
|Leasehold improvements             |  |                       | 58,024    
|Total property and
    equipment   |  |                       | 1,454,865 
|Less:
    accumulated depreciation |  |                       | (1,158,940
|Net property and equipment         |  | $                     | 295,925   



Depreciation
expense was approximately $214,000 and $346,000, for the years ended 2014 and 2013, respectively.



F-13







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



5.
Accrued Expenses



Accrued
expenses consist of the following:



|                         |  | As
    of             |        
|------------------------ |  | --------------------- | -------
|                         |  | December
    31, 2014 |        
|Accrued
    compensation |  | $                     | 128,135
|Accrued rent             |  |                       | 36,149 
|Accrued sales tax        |  |                       | 37,484 
|Total accrued expenses   |  | $                     | 201,768



6.
Financing Arrangements



The
Company has raised debt through several forms of borrowing including bank loans, loans from directors and other affiliated parties
and unaffiliated third party investors. Certain of the debt was issued with warrants that permit the investor to acquire shares
of the Company’s common stock at prices as specified in the individual agreements. See Note 12 for additional information
regarding conversions of debt and accrued interest into common stock in 2013 and the year ended December 31, 2014.



Following
is a summary of debt outstanding:



|                                                                                                                                                  |  | As
    of             |          
|------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------- | ---------
|                                                                                                                                                  |  | December
    31, 2014 |          
|Senior
    Secured Note Payable, due August 2013                                                                                                  |  | $                     | -        
|Secured
    Convertible Notes, due June through August 2014                                                                                       |  |                       | -        
|Notes
    Payable to Directors and Affiliates                                                                                                     |  |                       | 1,350,000
|Convertible
    Notes, due March 2015, interest at 10%                                                                                            |  |                       | -        
|Convertible
    Term Loans, due December 2016, interest at 10%                                                                                    |  |                       | 2,300,000
|Convertible,
    Subordinated Notes, due March 2012 interest at 6%                                                                                |  |                       | -        
|Convertible
    Subordinated Note, due April 2015 interest at 9%                                                                                  |  |                       | -        
|Series
    Subordinated Notes, due April 2015 Stated interest rate of 12%, effective interest of 38%.                                             |  |                       | 613,808  
|Notes Payable, due
    February 2015, interest at 10%                                                                                             |  |                       | -        
|Notes
    Payable, due the earlier of raising $10 million in proceeds from private placements or January 2016, interest between 8.25%
    and 12% |  |                       | 74,486   
|Note Payable, due August
    2021, interest 0%                                                                                                    |  |                       | 192,000  
|Installment
    Note Payable – Bank                                                                                                               |  |                       | 252,244  
|Total                                                                                                                                             |  |                       | 4,782,538
|Unamortized
    discount                                                                                                                          |  |                       | (145,835 
|Total debt, net                                                                                                                                   |  |                       | 4,636,703
|Less:
    current maturities                                                                                                                      |  |                       | 2,070,217
|Long-term portion                                                                                                                                 |  | $                     | 2,566,486



F-14







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Future
maturities of long-term debt at December 31, 2014 are as follows:



|2015       |  | $ | 2,070,217 | 
|---------- |  | - | --------- | 
|2016       |  |   | 2,374,486 | 
|2017       |  |   | -         | 
|2018       |  |   | -         | 
|2019       |  |   | -         | 
|Thereafter |  |   | 192,000   | 
|           |  | $ | 4,636,703 | 



Senior
Secured Note Payable



In
October 2012, the Company entered into a Loan and Security Agreement (the “Secured Loan Agreement”) with Michaelson
Capital Partners, LLC (the “Senior Secured Lender”) that provides for borrowings of up to $1,500,000. Borrowing under
the Secured Loan Agreement is secured by all property of the Company including tangible and intangible property. In addition,
the Secured Loan Agreement contained certain negative pledges and restrictions on certain types of transactions and use of loan
proceeds. The note is guaranteed by a Company director and the spouse of the director. The loans carry stated interest rates from
10-16%. In the event of default the interest rate increases to 14% - 20%. The Secured Loan Agreement’s stated expiration
date was April 23, 2013. Beginning in August 2013, the Company was in default and outstanding borrowings and interest began to
accrue at the default rates. In addition, the agreement contains certain covenants, some of which the Company was not in compliance
with. The note was amended in February 2013 and an additional $1,000,000 was borrowed. Further, as part of this amendment the
lender received a payoff premium of $750,000 which the Company accrued as interest expense in 2013 and paid in 2014.



On
December 6, 2013, the Company entered into a Forbearance Agreement (the “Forbearance Agreement”) with the Senior Secured
Lender. The Forbearance Agreement provided that the Senior Secured Lender would not accelerate repayment of the amounts owing,
or enforce its security interests or any other rights, under the Secured Loan Agreement, until March 6, 2014.



In
March 2014 the Forbearance Agreement was extended to May 12, 2014. In consideration for the extension the Company agreed to issue
$1 million of the Company’s common stock, the number of shares to be determined by reference to the lowest per share price
in the Company’s then planned public offering of common stock. On July 14, 2014 the Company issued to the Senior Secured
Lender 666,667 shares of common stock at $1.50 per share for a total value of $1,000,000. In 2014, the Company recorded interest
expense of $1,000,000, related to this extension.



On
May 1, 2014, the Company entered into an agreement with an investor to draw on the $4 million convertible term loan, due December
2016, described below for an amount sufficient to satisfy their outstanding obligation to the Senior Secured Lender, but not to
exceed the loan limit of $4 million, for a maximum borrowing of $3.4 million as of March 31, 2014. On May 19, 2014, the Company
entered into a second forbearance agreement with the Senior Secured Lender through May 23, 2014 in return for the Company repaying
a total sum of $500,000 on this date. In addition, the Company agreed to reduce the price per share related to the $1.0 million
of common stock to 80% of the lowest price per share of common stock issued to any investor in the Company if the stock was not
publicly traded on or before July 15, 2014. On May 29, 2014, the Company received an advance totaling $1.950 million under the
terms of the convertible term loan and repaid a total of $2.0 million of the outstanding balance to the Senior Secured Lender,
leaving a remaining balance of $150,660. On May 30, 2014, the Company entered into an unsecured convertible note payable with
the Senior Secured Lender for a total of $150,660. The note bore interest at an annual rate of 10% and the principal and accrued
interest were due on or prior to July 31, 2014. Upon a thirty day written notice to the Company from the issuance date, the Senior
Secured Lender had an option to convert the note into common stock at 90% of the conversion terms offered in the Convertible Subordinated
Notes, due June 2015, described below. In addition, upon conversion of the note, the holder was entitled to receive warrants equal
to the number of shares received from the conversion at a price of 125% of the IPO price. In July 2014, the Company repaid the
remaining note outstanding of $150,660, along with accrued interest totaling $2,559 which satisfied all remaining obligations
to the Senior Secured Lender.



F-15







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



The
Senior Secured Lender also received a warrant to purchase 76,228 shares of Company common stock at $9.00 per share. The warrant
expires in October 2017. Including the value of the warrant at the date of issuance, the effective interest rate on the full $2,500,000
available under the Secured Loan Agreement was 38%. The exercise price of the warrant is subject to downward adjustment in the
event of the subsequent sale of common stock or convertible debt at a lower price, as defined, prior to exercise of the warrant.
As a result of this provision, the Company determined that the warrant should be accounted for as a liability carried at fair
value. In February 2013, the exercise price was adjusted to $2.88 and the number of shares of Company common stock to be acquired
was increased to 238,212 based on a qualifying transaction. In July 2014, the Company entered into an agreement to modify the
terms of the warrant. Under the new terms, the exercise price was reduced to $1.20 per share which is 80% of the IPO share price
and the number of shares of Company common stock to be acquired was increased to 571,708. In connection with the issuance of warrants
with an exercise price of $1.15 as part of the PIPE transaction completed in 2015, the Company increased the total number of shares
of common stock issuable upon exercise of the warrant issued to the Senior Secured Lender to 745,706 and reduced the exercise
price to $.92 per share (See Note 16 “Subsequent Events”).



The
Company determined the value of the warrant to be $146,000 and $309,000 at December 31, 2014 and December 31, 2013, respectively,
and both of these amounts were recorded as a liability on the balance sheet as of these dates.



The
Company also incurred financing costs in conjunction with this transaction aggregating $62,500 that are owed under the same terms
as terms as the Secured Loan Agreement. The entire amount was fully amortized as of December 31, 2014.



Secured
Convertible Notes, due June through August 2014



From
June through August 2013, the Company borrowed $770,000 under various secured convertible notes. The notes bore interest at the
annual rate of 10% and mature one year from the date of issue. Had the Company defaulted on the notes, the annual rate of interest
would have increased by 5%. There was no early repayment penalty on the loans. Borrowings under the notes were secured by all
property of the Company including tangible and intangible property. In addition, the notes contained certain negative pledges
and restrictions on certain types of transactions and use of loan proceeds.



Upon
completion of certain equity financing transactions as defined in the notes, the outstanding principal and unpaid interest was
automatically converted into common stock. The conversion rate per share was equal to 75% of the per share price of the securities
offered in the defined financing transaction.On May 12, 2014, the Company entered into a loan modification agreement
under which the holder of the note agreed to provide a $40,000 discount of the outstanding balance with a repayment of $150,000
of principal outstanding as of this date.During the year ended December 31, 2014, the Company repaid a total of
$660,000 of principal and $66,055 of accrued interest. In addition, the Company converted into equity $70,000 of principal and
$1,764 of accrued interest at a conversion rate of $4.00 per share. (See Note 12). No obligation remained outstanding under these
notes as of December 31, 2014.



Notes
Payable to Directors and Affiliates



In
November 2010, the Company borrowed $300,000 from a director. The loan was unsecured, had a stated interest rate of 6% and was
due in equal monthly installments of $9,127 until fully repaid in November 2013. In conjunction with the loan agreement, the director
received 17,484 shares of common stock with an aggregate value of $69,937. The remaining balance on this loan was converted to
common stock in 2013. (See Note 12)



F-16







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



In
2012, the Company borrowed $1,000,000 under unsecured notes from certain current or former directors or their affiliates. These
notes had a stated effective annual interest rate of 24% for the first 60 days and 40% thereafter until paid. These loans were
converted to common stock in 2013. (See Note 12)



In
October 2012, a director of the Company loaned the Company $1,105,000, replacing a note payable to a bank in an equal amount.
The loan was due in November 2013 and had an interest rate equal to the prime rate plus 1.25%, but not less than 4.5%. The note
issued in connection with this loan was secured by the pledge of 86,875 shares of Company stock and 136,250 options owned by the
President/CEO of the Company. The loan was subordinate to the Senior Secured Note Payable until such time as that note is repaid;
afterwards the loan would have become senior to all other debt. Concurrent with this loan, the Director received a warrant to
purchase 50,000 shares of Company common stock at $4.00 per share. In November 2013, the warrant was exchanged for common stock.
This note was converted into common stock in the February 2013 debt conversion. (See Note 12)



In
2013, the Company borrowed an additional $3,093,332 (including the refinancing of a $250,000 note and related interest of $43,332)
from two directors. Certain of these and other previously outstanding loans to these directors were converted to common shares
in 2013 as described in Note 12.



In
March 2014, the Company borrowed $1,500,000 from a director to fund the acquisition of Select Mobile Money from DeviceFidelity.
(See Note 10) The note had an interest rate equal to 24%, payable monthly commencing April 2014. The Company failed to pay the
accrued interest on the note due April 2014. As a result, the interest rate increased to 48% in April 2014 and continued to accrue
at this rate until the note and all accrued interest was repaid in full. The principal and any unpaid accrued interest became
due on May 15, 2014. In addition, the Company agreed to issue common stock as consideration for the note equal to 12.5% of the
principal amount or $187,500, which equals 78,125 shares using the required share price of $2.40. Because the Company failed to
pay the accrued interest due April 2014, the Company owed additional common stock equal to 3.125% of the outstanding principal
amount or $46,875, which equals 19,531 shares on each successive 5th business day for as long as any portion of the principal
amount of the loan was outstanding. The Company issued a total of 382,809 shares of common stock and recorded interest expense
of $890,624 related to the common stock issued for the year ended December 31, 2014. A total of $1,731,781 of principal and accrued
interest was repaid in July 2014.



In
addition to the $1,500,000 March 2014 note above, the Company also issued a total of $3,690,000 of new notes to three directors
during the year ended December 31, 2014. Of this amount, $1,925,000 of the notes bears interest at a rate of 10% and becomes due
between February and September of 2015, and $1,500,000 represents a line-of-credit agreement with one director of the Company.
The original terms of the line-of-credit agreement provided for a stated interest rate of 10% on the principal amount outstanding.
Both the principal and unpaid accrued interest is payable upon the earlier of September 30, 2014 or completion of a public offering
of securities. There are no financial covenants with the line-of-credit. Through the second quarter of 2014, the Company had drawn
down the entire $1,500,000 under this facility. At the option of the director, all the principal and unpaid accrued interest under
the line-of-credit could have been converted upon the completion of an IPO of the Company’s common stock at a 20% discount
to the price at which the shares are of the Company’s stock were sold in the offering. The director exercised this conversion
right with respect to $500,000 of indebtedness in connection with our July 2014 IPO (see June 24, 2014 Letter Agreement below).
The Company entered into three notes with directors totaling $265,000 that were due June 30, 2015 and accrued interest at a rate
of 8%. The terms of these notes included a provision whereby all principal and accrued interest automatically converted into the
Company’s common stock upon the successful consummation of an IPO. On July 14, 2014, the Company completed an IPO and the
conversion price equaled 80% of the per share purchase price at which the Company’s common stock was sold in the IPO. On
July 14, 2014, $265,000 of principal and $6,763 of accrued interest converted into 226,468 shares of common stock.



On
June 17, 2014, the Company entered into a conversion agreement with two directors under which a total of $1,050,000 of principal
related to the 10% term notes due between February and March 2015 would automatically convert into common stock upon the completion
of an IPO of the Company’s common stock at a 20% discount to the price at which the shares of the Company’s stock
were sold in the IPO. These notes were converted into common stock at the time of our IPO. Upon conversion, the two directors
also received 100% warrant coverage at a price equal to 125% of the IPO price or $1.875.



F-17







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



On
June 24, 2014, the Company entered into a letter agreement with two directors under which a total of $900,000 of the principal
of the 10% term notes due between February and March 2015 and $500,000 of principal owed under the 10% line-of-credit due September
2014 would automatically convert upon the Company completing an IPO. In addition, the director agreed to amend the repayment terms
of the line-of-credit to occur on the earlier of (a) raising an aggregate gross proceeds in one or more financing transactions
(other than the IPO) of at least $10 million or (b) July 31, 2015. The conversion terms are the same as described in the conversion
agreement dated June 17, 2014 above.



On
July 14, 2014, the Company completed its IPO resulting in $3,375,000 of principal and $204,134 of accrued interest of short-term
notes payable with a stated interest rate of 10% converting into 2,982,611 shares of the Company’s common stock. In addition,
the two directors received five-year warrants to purchase a total of 2,250,000 shares of the Company’s common stock at an
exercise price of 125% of the IPO price or $1.88 per share. Lastly, as part of the letter agreement entered into on June 24, 2014,
a director agreed to convert $500,000 of principal related to the $1.5 million line-of-credit outstanding into 416,667 shares
of common stock and also received five-year warrants to purchase a total of 333,333 shares of the Company’s common stock
at an exercise price of 125% of the IPO price or $1.88 per share. The amount of principal owed under the $1.5 million line-of-credit
as of December 31, 2014 was $1,000,000 plus accrued interest of $62,315.



As
a result of the Company completing its IPO on July 14, 2014, the Company determined there was a beneficial conversion feature
related to the $1.0 million outstanding balance of the line-of-credit which totaled $250,000. This amount was recorded as a discount
to the debt and is being amortized into interest expense through the maturity date of July 31, 2015. For the fiscal year ended
December 31, 2014, the Company recorded interest expense of $104,165 related to amortization expense associated with the beneficial
conversion feature. The unamortized balance of the beneficial conversion feature as of the end of December 31, 2014 was approximately
$146,000.



On
July 30, 2014, the Company entered into a financing commitment letter with two directors to lend the Company up to $2.5 million
through December 31, 2014, bearing interest at 10%, and due January 31, 2015, which was later extended to January 31, 2016. If
any portion of the notes issued under the commitment letter was outstanding beyond January 31, 2015, the default interest rate
would be adjusted to 18%. As of December 31, 2014, the total principal and accrued interest amount outstanding owed to its directors
related to advances under commitment letter equaled $350,000 and $9,465, respectively. On February 3, 2015, Michael Hanson, one
of our directors, converted $250,000 of the amount owed into 217,391 shares of Series B Convertible Preferred Stock (which Series
B Convertible Preferred Stock was converted into common stock on February 27, 2015). Also in February 2015, the Company amended
the terms of the commitment letter to extend the repayment of the outstanding principal balance owed as of that date of $450,000
to January 31, 2016 at a rate of 10% per annum (See Note 16 “Subsequent Events”). As part of the amendment, the directors
did not renew the remaining amount available under the original terms of the commitment letter.



Convertible
Notes due March 2015



In
2013, the Company borrowed $575,000 under convertible notes. These notes were due March 15, 2015 and carry same general conversion
provisions as the 2013 Notes Payable to the two directors described above. The notes bear a stated interest rate of 10%. Warrants
to purchase 87,500 shares of common stock at $4.00 per share were issued with $350,000 of this debt, resulting in an effective
interest rate of 19% on that portion of the borrowing.



In
May 2014, the Company entered into an amendment with various lenders to modify the terms on $350,000 of these convertible notes
to the terms provided under the convertible notes due December 2016. Therefore, prior to the Company’s completion of its
IPO on July 14, 2014, the total principal amount outstanding of convertible notes due March 31, 2015 was $225,000. Upon the completion
of the Company’s IPO, the total outstanding balance of $225,000 in principal and $15,015 of accrued interest automatically
converted into 177,786 shares of common stock.



F-18







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Convertible
Term Loan, due December 2016



In
December 2013, the Company entered into an agreement to issue convertible notes to an investor in a principal amount of up to
$4 million. The proceeds of borrowings under the notes are expressly to be used to repay amounts owed under the Senior Secured
Note Payable. Borrowings under the agreement bear interest at 10% and the note matures in December 2016. In the event of default,
the interest rate increases by either 2% or 4%, depending on the nature of the default. Under the note agreement, the investor
has the right, but not the obligation, to advance additional amounts up to the $4 million. The terms of the agreement provide
that the investor may have several options to convert the notes at varying rates and times following the completion of a qualifying
financing transaction. Depending on the timing of conversion, the holder may also receive warrants to purchase common stock. In
addition to conversion of the notes, the holder has the right to request shares of common stock, rather than cash, as payment
for interest. In May 2014 the Company agreed to include $356,616 in principal and accrued interest of the convertible notes, due
March 2015, under the terms of the Convertible Term Loan, due December 2016. The outstanding balance including accrued interest
as of December 31, 2013 was $502,603.



On
May 1, 2014, the Company entered into an agreement which requires, within 10 calendar days of a written request on or prior to
May 12, 2014, the holder of the convertible notes agreed to make additional advances to the Company in an amount sufficient to
satisfy the senior debt amount outstanding, but not to exceed the loan limit of $4.0 million.



On
May 12, 2014, the Company entered into an agreement to amend the conversion terms of the Convertible Term loan, due December 2016
as follows:



First
Conversion Right. The holder had the right at its election to convert the principal and accrued interest of the note into
common stock at a conversion rate equal to 90% of the price based on the terms offered in the Convertible Subordinated Note, due
June 2015. The first conversion right was extended for a period of 120 days following the closing date of the IPO, July 14, 2014.
Upon the holder’s election to convert, the Company would issue the holder 100% warrant coverage, with the exercise price
being the same offered in the IPO or 125% of the price at which the common stock was sold in the IPO.



Second
Conversion Right. To the extent that the holder did not elect to exercise the First Conversion Right, then the holder has
the right through the maturity date of the Note, December 2016, to convert the principal and accrued interest into common stock
at a conversion rate equal to 125% of the price at which the common stock was sold in the IPO. Under the terms of this conversion
agreement, the holder will receive 100% warrant coverage under the same terms provided pursuant to the First Conversion Right.



On
June 18, 2014, the holder agreed to convert $1,000,000 of the then outstanding principal balance of $3,250,000 together with the
accrued related interest into common stock upon the completion of the IPO based on the terms described above in the First Conversion
Right. Upon completion of the Company’s IPO on July 14, 2014, the $1,000,000 of principal and $58,630 of accrued interest
converted into 980,213 shares of common stock and the Company also issued to the investor a five-year warrant to purchase 705,753
shares of the Company’s common stock at an exercise price equal to 125% of the IPO price, or $1.875.



As
a result of the Company completing its IPO on July 14, 2014, the Company determined there was a beneficial conversion feature
related to the remaining $2.3 million outstanding balance of the Convertible Term Loan, due December 2016 which totaled $894,444.
This amount was recorded as a discount to the debt and was amortized into interest expense on a straight-line basis over the 120
days following the closing of the IPO which represents the period that allows for the debt to be converted at a discount to the
IPO price. During the year ended December 31, 2014, the Company recorded interest expense of $894,444 related to amortization
expense associated with the beneficial conversion feature. The unamortized balance of the beneficial conversion feature as of
December 31, 2014 was $0. The balance of the note as of December 31, 2014 was $2.3 million plus accrued interest of $140,275.
Total advances under the note during 2014 totaled $3.3 million.



F-19







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Convertible
Subordinated Notes, due March 2012



In
March 2011, the Company issued $1,432,561 in face amount of convertible debt, the “March 2011 Notes”. These notes
had a stated interest rate of 6%. The terms of the notes allowed the holders to convert the debt into common stock at any time
prior to maturity at a conversion rate equal to the lesser of $9.00 per share or 25% below the offering price in the sale of securities
in a qualified sale of securities, as defined. Payment of principal and interest on these notes was unsecured and subordinated
to senior indebtedness, as defined. Concurrent with the issuance of these notes, the Company issued warrants to purchase 107,442
shares of Company common stock at $4.00 per share. In July and August 2011, the Company prepaid the majority of these notes and
accrued interest. After the prepayment, holders of these notes purchased 124,449 shares of Company stock at $9.00 per share for
an aggregate purchase price of $1,120,000. In February 2013 and January 2014 an additional $200,000 and $14,422 was converted
into common stock, respectively. (See Note 12) The remaining outstanding balance of $100,000 was converted into 25,000 shares
of the Company’s common stock as part of its IPO on July 14, 2014 and the Company repaid accrued interest totaling $19,644
as of this date.



Convertible
Subordinated Note, due April 2015



In
April 2013 the Company borrowed $200,000 under a convertible note. The note had a stated interest rate of 9% and was due April
1, 2015. The note was convertible at the option of the holder any time after April 1, 2014. The note would be automatically converted
upon the occurrence of certain equity financing transactions or a change in control as defined in the note. The conversion price
was $4.00 per share. On July 14, 2014, the outstanding principal balance of $200,000 and $21,699 of accrued interest was converted
into 55,424 shares of common stock as a result of completing the Company’s IPO.



Convertible
Subordinated Notes, due February 2015



In
February 2014 the Company borrowed $100,000 under a convertible note. The note was non-interest bearing and was due the earlier
of February 27, 2015 or the completion of an equity offering by the Company of at least $5,000,000. The note was convertible at
the option of the holder at the time at in which the Company completed such an equity offering of its common stock. The conversion
price was equal to the offering price of the Company’s common stock. During the year ended December 31, 2014, the Company
repaid the principal balance outstanding of $100,000.



Convertible
Subordinated Notes, due June 2015



In
May 2014 the Company borrowed $330,000 under convertible notes. The notes bore interest at a stated rate of 8% per annum. The
principal amounts of the notes, along with the accrued interest, were both due June 2015. The terms of these notes includes a
provision whereby all principal and accrued interest automatically converted into the Company’s common stock upon the successful
consummation of an IPO. The conversion price was 80% of the per share price at which the Company’s common stock was sold
in our IPO. Upon completion of the July 14, 2014 IPO which raised $6,750,000 gross proceeds, the principal amount outstanding
of $330,000 was converted into 275,000 shares of common stock. The Company repaid accrued interest totaling $5,017 to the holders
of the notes.



Series
Subordinated Notes



Between
June 2011 and December 2012, the Company borrowed approximately $7,800,000 utilizing a series of notes (the “Series Notes”).
The Series Notes were issued in tranches that contained various terms with regard to maturity dates, interest rates, subordination,
conversion features and the number of warrants issued with each tranche. Certain Series Notes contained a Company option to extend
the due dates by up to 90 days, as well as provisions for acceleration upon completion of certain financings. In connection with
these Series Notes, the Company issued warrants to purchase an aggregate of 780,000 shares of Company common stock at $4.00 per
share. These warrants expire in November 2015.



F-20







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



During,
2013 the Company borrowed an additional $430,000, and issued warrants to purchase 35,688 shares, under the same general provisions
as the Series Notes. In 2013 all but $863,808 face amount of the Series Notes and $104,096 in accrued interest had been converted
into common stock and all but approximately 75,000 of the related warrants were exchanged for common stock. In January 2014 an
additional $250,000 in debt and $650,647 in accrued interest were converted into 225,162 share of common stock at a conversion
rate of $4.00 per share. (See Note 12) The remaining $613,808 in principal and accrued interest of $100,745 was originally due
in December 2014. In December 2014, the Company amended the terms of the note to include monthly installments of $50,000 due December
2014 and additional $50,000 due at the end of each following month through April of 2015, when the remaining principal balance
and related accrued interest becomes due.



Notes
Payable, due February 2015



In
December 2013 and January 2014, the Company issued promissory notes for $100,000 and $150,000, respectively. The notes accrued
interest at a rate of 10% and were originally due the earlier of the Company raising sufficient new funds as determined by the
holder or March 31, 2014. In February 2014, the Company entered into an amendment which extended the maturity date of the agreement
to February 18, 2015. All other terms of the agreement remained unchanged. During the year ended December 31, 2014, the Company
repaid the principal amount outstanding of $250,000, along with accrued interest totaling $13,233.



During
fiscal year 2014, the Company issued detachable warrants to purchase common stock equal to 25% of the principal amounts under
these notes. The life of the warrants range between three and five years with an exercise price of $3.60. The total number of
shares issuable under the warrants totaled 821,250 related to a total of $3,285,000 short term notes issued in consideration for
the loans to the Company. Of this total, $2,875,000 and warrants to purchase 718,750 shares relates to two directors of the Company.
In addition, of the total warrants issued, warrants to purchase 302,500 shares relates to short term notes, which were converted
into equity during 2013. The Company determined the fair value of the warrants to be $573 using the Black-Scholes model. See Note
12 for the inputs used in valuing the warrants using the Black-Scholes model.



Notes
Payable, due January 2016



In
January 2014, the Company assumed notes payable totaling $74,486 related to the acquisition of DE2. The original terms of the
notes required repayment on the earlier of January 31, 2016 or the date the Company completes a business combination with an operating
company in a reverse merger or reverse takeover transaction or other transaction after which the Company would cease to be a shell
company. The reverse merger was completed in February 2014, and the terms of the note were amended to state that the principal
and related accrued interest is due the earlier of January 31, 2016 or the date the Company completes one or more private placements
of debt or equity securities resulting in aggregate proceeds of $10,000,000.



Note
Payable, due August 2021



In
August 2014, the Company entered into a 0% interest $192,000 note payable with the State of Minnesota as part of an Angel Loan
program fund. There are no financial loan covenants associated with the loan, which has a maturity date of August 2021. The loan
contains a provision whereby if the Company transfers more than a majority of its ownership, the loan becomes immediately due,
along with a 30% premium amount of the principal balance. In addition, if the Company is more than 30 days past due on any payments
owed under the loan, an interest rate of 20% per annum becomes due.



F-21







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Installment
Note Payable – Bank



In
March 2014, the Company entered into an installment note with a bank for a total of $330,020. The note bears interest at the prime
rate plus 1%, but not less than 5%. The note is due on demand; if no demand is made then the note is due in monthly payments of
$9,903 from April 2014 through April 2017. Borrowings are secured by substantially all of the Company’s property and are
guaranteed by three of the Company’s directors.



Other
Information Regarding Debt



The
Company determined there was a contingent beneficial conversion feature related to $6.0 million of principal and accrued interest
for various convertible term loans and other short-term borrowings which automatically converted upon completion of its IPO. The
total beneficial conversion feature of $1,612,251 was recognized as interest expense in fiscal year 2014 upon the successful completion
of the Company’s IPO.



The
prime interest rate was 3.25% at December 31, 2014 and December 31, 2013.



At
December 31, 2014 and December 31, 2013, $0 and $1,675,061 in principal amount of debt was past due, respectively.



As
a result of either the short term duration or recency of the financing, the Company believes that the fair value of its outstanding
debt approximates market value.



7.
Employee Benefit Plan



The
Company has a defined contribution 401(k) saving plan covering all employees satisfying certain eligibility requirements. The
plan permits, but does not require, Company contributions; the Company did not make any contributions for the year ended December
31, 2014 and 2013.



8.
Commitments and Contingencies



Operating
Leases



The
Company leases approximately 22,000 square feet of office space in Chanhassen, Minnesota. The lease commenced on May 1, 2012 and
extends through August 31, 2016. In addition to the office space, the Company leases certain office furniture and equipment under
operating leases through November 2016. The Company entered into a lease agreement in April 2014 for a total of 1,812 square feet
of office space in Dallas, Texas related to the employees retained as part of the acquisition of Select Mobile Money. The lease
commenced on May 1, 2014 and extends through June 30, 2017. Rent expense under all leases was $441,148 in 2014 and $383,807 in
2013.



The
Company’s office space lease calls for rent increases over the term of the lease. The Company records rent expense on a
straight line basis using average rent for the term of the lease. The excess of the expense over cash rent paid is shown as accrued
rent.



The
Company also has various computer leases with three year terms. The Company is recording the expense on a monthly basis.



F-22







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Total
future minimum contractual lease payments for all operating leases are as follows:



Minimum
Lease Commitments:



|2015 |  | $ | 374,000 | 
|---- |  | - | ------- | 
|2016 |  |   | 260,000 | 
|2017 |  |   | 43,000  | 
|     |  | $ | 677,000 | 



Litigation



An
entity named Cachet Banq contacted the Company in December 2010 regarding their U.S. Trademark Registration No. 2,857,465 (registered
on June 29, 2004) for the standard character mark CACHET covering “financial services, namely automated clearinghouse processing
services for the payroll service industry.” Cachet Banq alleged that the Company’s use of “CACHET” infringes
on their federal trademark registration. On March 4, 2013, Cachet Banq filed a trademark infringement lawsuit against the Company
in the United States District Court for the Central District of California. The parties have filed cross motions for summary judgment.
The initial brief was filed on May 30, 2014, replies were filed on June 26, 2014 and the court took these motions under advisement
on July 8, 2014. The Company has denied that its use of the character mark CACHET infringes on Cachet Banq’s purported rights
in their mark, and will vigorously defend this and any future similar claims made by Cachet Banq.



The
Company is not currently involved in any other material legal proceedings.



Financial
Service Agreements



The
Company has an agreement with a financial advisory services company. The agreement contains various provisions including assisting
the Company in identifying potential investors. The agreement may require the Company to pay the advisor a monthly fee of cash,
warrants or combination thereof, based upon certain defined events including the closing of financing transactions. The agreement
also contains a termination provision which requires the Company to pay the advisor for transactions closing subsequent to the
agreement termination.



The
Company amended the agreement on March 25, 2014, to include an additional financial advisory services company. Per the terms of
the amended agreement, both investment firms are to provide investment advisory services in connection with raising additional
capital for a six month period. The agreement provides for a fixed retainer for advisory services aggregating $100,000 in cash
and equity securities. In addition, the agreement provides for a fee based upon the amount of capital raised (the “Agent
fee”). The Agent fee is to be paid in cash based upon a percentage and type of the capital raised. The Company has also
agreed to sell to the parties to the agreement, at a nominal price, warrants to purchase shares of the Company’s common
stock. The number of shares and the exercise price of the warrant are based upon the size and terms of the securities issued.
On June 23, 2014, the Company amended the agreement to have $100,000 fee be paid 100% in cash.



On
August 8, 2014, the Company entered into an agreement with the same financial advisory services company to assist in identifying
potential investors with the intent of conducting a private offering of equity. The terms of the agreement include compensation
of 8% of any funds raised as well as the issuance of five-year warrants to purchase the Company’s stock equal to 3% of shares
issued as part of the offering for a fee of $50. The exercise price of the warrants is equal to the same provided to the investors
as part of the offering. If there are no warrants offered to the investors, the exercise price is equal to the conversion price
of the common stock issued in the offering. The Company also agreed to pay a total of $50,000 of legal and other out of pocket
expenses incurred from the offering. The term of this agreement is for a period of six months, but may be extended upon mutual
consent of the parties. The Company provided a notice of termination to this financial advisory services company in December 2014.
No additional fees were owed upon terminating the agreement.



F-23







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



In
January 2015, the Company entered into an engagement letter with a new financial advisory services company. The terms of this
agreement include a six month term in which the financial advisory services company will assist the Company is completing a $15.0
million offering of its equity or equity-linked securities at a 7% commission. In addition, the Company agreed to provide the
financial advisory services company warrants equal to 7% of the securities issued in the offering at 120% of the price of the
securities sold under the offering. The terms of the warrant will be five years from the closing date of the offering. The Company
also agreed to reimburse any reasonable out of pocket expenses in connection with this engagement. The agreement is cancelable
by either party with a 30 day notice.



9.
Income Taxes



The
Company has not recorded a current or deferred tax provision for the year ended December 31, 2014 due to the Company’s net
losses and the uncertainty of realization of any related tax benefit in the future. The Company did not record any tax provision
for the year ended December 31, 2013 as the Company was an S Corporation and therefore did not pay corporate income taxes. Due
to the full valuation allowance on the Company’s net deferred tax assets, there was no deferred tax benefit or provision
recorded as a result of the tax status conversion.



A
reconciliation of our statutory tax expense (benefit) to our actual tax expense (benefit) is as follows:



|                                                      |  | December
    31, 2014 |           
|----------------------------------------------------- |  | --------------------- | ----------
|Federal
    statutory rate at 34 percent              |  | $                     | (5,341,000
|State taxes, net of
    federal tax expense (benefit) |  |                       | (440,000  
|                                                      |  |                       |           
|Nondeductible interest                                |  |                       | 750,000   
|Stock-based compensation                              |  |                       | 67,000    
|Nondeductible acquisition
    costs                   |  |                       | 34,000    
|Nondeductible meals
    & entertainment               |  |                       | 27,000    
|Change in valuation
    allowance                     |  |                       | 4,903,000 



F-24







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



The
components of our net deferred tax assets and liabilities are as follows:



|                                                       |  | December
    31, 2014 |           
|------------------------------------------------------ |  | --------------------- | ----------
|Deferred Tax Assets:                                   |  |                       |           
|Non-Current:                                           |  |                       |           
|Net
    operating loss carry forward                   |  | $                     | 4,396,000 
|Definite-lived intangibles                             |  |                       | 142,000   
|Non-qualified stock-based
    compensation             |  |                       | 293,000   
|                                                       |  |                       |           
|Current:                                               |  |                       |           
|Accounts
    receivable allowance                      |  |                       | 9,000     
|Accrued
    expenses                                   |  |                       | 72,000    
|Gross
    deferred tax assets                          |  |                       | 4,912,000 
|                                                       |  |                       |           
|Deferred Tax Liabilities:                              |  |                       |           
|Non-Current:                                           |  |                       |           
|Amortization of indefinite-lived
    intangible        |  |                       | (4,000    
|Property,
    plant and equipment                      |  |                       | (28,000   
|Gross
    deferred tax liabilities                     |  |                       | (32,000   
|Net deferred tax assets
    before valuation allowance |  |                       | 4,880,000 
|Less:
    valuation allowance                          |  |                       | (4,880,000
|Total net deferred
    tax asset (liability)           |  | $                     | -         



The
valuation allowance for net deferred tax assets as of December 31, 2014 was $4,880,000. In assessing the need for a valuation
allowance, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not
be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during
the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax
liabilities, projected future taxable income and tax planning strategies in making this assessment.



As
of December 31, 2014 the Company had approximate Federal NOL carryforwards of $11,818,000 and various state NOL carryforwards
of $6,886,000. The loss carryforwards for federal tax purposes will expire beginning in 2030. The expiration of the statute of
limitations related to the state NOL carryforwards varies by state. The Company is subject to income taxes in the U.S. federal
and various state jurisdictions. We are generally subject to U.S. federal and state tax examinations for all years after 2010.



Section
382 of the U.S. Internal Revenue Code generally imposes an annual limitation on the amount of net operating loss carryforwards
that might be used to offset taxable income when a corporation has undergone significant changes in stock ownership. During 2014
the Company has had significant equity transactions resulting from the reverse merger, IPO, and debt-to-equity conversions. The
Company has not yet completed a Section 382 analysis of the net operating loss carryforwards. Consequently, the Company’s
NOL carryforwards may be subject to annual limitations under Section 382.



The
Company recognizes tax liabilities for uncertain income tax positions based on management’s estimate of whether it is more
likely than not that additional taxes will be required. The Company had no uncertain tax positions as of December 31, 2014. It
is the Company’s practice to recognize interest and penalties accrued on any unrecognized tax benefits as a component of
income tax expense. The Company does not expect any material changes in unrecognized tax positions over the next twelve months.



F-25







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



The
Company has not recorded a current or deferred tax provision for the years ended December 31, 2014 and 2013 respectively. The
change in tax status did not impact the deferred tax provision due to the valuation allowance on our net deferred tax assets.
In addition, separate state tax information has not been presented as it is considered not material.



10.
Acquisition



Acquisition
of Select Mobile Money



On
March 4, 2014, the Company purchased from DeviceFidelty, Inc. (“DFI”), a Texas corporation, certain tangible and intangible
assets of a business engaged in the development and provision of technology platforms supporting mobile wallet applications. The
acquisition includes strategic relationships with Visa, Mastercard, MoneyGram and Navy Federal Credit Union, the providers of
those services to their consumers. The Company believes this capability complements and supports its RDC and mobile deposit business
by adding new features and services for consumers, creating an expanded consumer base and target market, and also expands the
scope of its potential partners in the FSO market. The software asset the Company purchased included an assignment of a contract
with Visa, to provide their customers the Visa endorsed mobile platform. It also includes the first mobile Moneygram implementation
and Moneygram’s endorsement of the mobile solution to their customers.



The
aggregate purchase price of up to $2,125,000 includes $1,125,000 paid at closing and contingent consideration aggregating up to
$1,000,000 based on satisfaction of certain performance related contingencies. The performance related contingencies are as follows:
(1) $375,000 in the event the Company enters into a new master services agreement or other agreement with a party of Visa U.S.A.
Inc. or any affiliate of Visa, (2) $250,000 on or before April 15, 2014 upon the Company’s receipt of written confirmation
from MoneyGram Payment Systems, Inc. on or before April 14, 2013 that its service is operational pursuant to a previously executed
contract between DFI and MoneyGram, and (3) $375,000 upon the Company’s execution of a contract with U.S. Bank on or before
August 1, 2014. The Company received written confirmation from MoneyGram Payment Systems that its service was operational as of
April 7, 2014 and the $250,000 was paid in May 2014. The Company also entered into a master services agreement with Visa U.S.A.
Inc. in July 2014 resulting in $375,000 of contingent consideration becoming due. The Company made a payment to DFI in July 2014
related to the signing of this contract. The Company received a contract with U.S. Bank in July 2014, resulting in the third and
final contingent consideration becoming due of $375,000. The Company made the final installment payment in October 2014.



|Purchase Price:                                            |  |   |           | 
|---------------------------------------------------------- |  | - | --------- | 
|Cash
    paid                                              |  | $ | 1,125,000 | 
|Contingent
    consideration                               |  |   | 1,000,000 | 
|Total purchase price                                       |  |   | 2,125,000 | 
|Fair
    Value of Assets Acquired and Liabilities Assumed  |  |   |           | 
|Tangible
    assets acquired:                              |  |   |           | 
|Property
    and equipment, net                            |  | $ | 4,000     | 
|Total
    tangible assets acquired                         |  |   | 4,000     | 
|Identified
    intangible assets acquired:                 |  |   |           | 
|Customer
    contracts                                     |  |   | 1,000,000 | 
|Proprietary
    software                                   |  |   | 917,000   | 
|Total
    assets acquired in excess of liabilities assumed |  |   | 1,921,000 | 
|Goodwill                                                   |  |   | 204,000   | 
|Total purchase
    price                                   |  | $ | 2,125,000 | 



The
fair value of assets acquired and liabilities assumed has been determined based upon our estimates of the fair values of assets
acquired and liabilities assumed in the acquisition as determined by an independent third-party valuation firm. The Company recorded
goodwill because the purchase price exceeded the fair value of net assets acquired, due to Select Mobile Money’s assembled
workforce and other intangible assets which do not qualify for separate recognition as well as anticipated synergies to be realized
from combining the Select Mobile Money operations with the Company’s.



F-26







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



The
following tables set forth the unaudited pro forma results of the Company for the years ended December 31, 2014 and 2013, as if
the acquisition had taken place on the first day of the period presented. These combined results are not necessarily indicative
of the results that may have been achieved had the companies always been combined:



|                                                |  | Year
    Ended        |            
|----------------------------------------------- |  | --------------------- | -----------
|                                                |  | December
    31, 2014 |            
|                                                |  | (unaudited)           |            
|Revenues                                        |  | $                     | 2,670,142  
|Net Loss                                        |  | $                     | (16,443,673
|Basic and diluted net
    loss per common share |  | $                     | (1.43      
|Weighted average shares - basic and diluted     |  |                       | 11,477,666 



11.
Goodwill and Finite Life Intangible Assets



The
Company assesses the carrying amount of our goodwill for potential impairment annually or more frequently if events or a change
in circumstances indicate that impairment may have occurred. The Company performs an impairment test for finite-lived assets,
such as intangible assets, and other long-lived assets, such as fixed assets, whenever events or changes in circumstances indicate
that the carrying value of such assets may not be recoverable.



The
Company has only one operating and reporting unit that earns revenues, incurs expenses and makes available discrete financial
information for review by the Company’s chief operations decision maker. Accordingly, the Company completes its goodwill
impairment testing on this single reporting unit.



In
conducting the annual impairment test of the Company goodwill, qualitative factors are first examined to determine whether the
existence of events, or circumstances, indicate that it is more likely than not that the fair value of a reporting unit is less
than its carrying amount. If it is determined that it is more likely than not that the fair value of the reporting unit is less
than its carrying amount, a two-step impairment test is applied. In the first step, the Company calculates the fair value of the
reporting unit and compares that amount with the reporting unit’s carrying amount, including goodwill. If the carrying amount
exceeds the fair value, the Company performs the second step of measuring the amount of the goodwill impairment loss, if any,
by comparing the implied fair value of the reporting unit’s goodwill with the carrying amount of goodwill. This requires
performing a hypothetical application of the acquisition method to determine the implied fair value of goodwill after measuring
the reporting unit’s identifiable assets and liabilities.



Goodwill
was $204,000 as of December 31, 2014. The Company conducted its annual goodwill impairment test as of December 31, 2014 and determined
there to be no indication of impairment. The Company will continue to monitor conditions and changes that could indicate an impairment
of goodwill.



As
of December 31, 2014, the Company determined that no triggering events had occurred since the acquisition date of Select Mobile
Money business on March 4, 2014 and the Company’s finite-lived assets and long-lived assets were not impaired.



F-27







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Identified
intangible assets are summarized as follows:



|                                       |  | Amortizable |                                                |  | December
    31, 2014 |  
|-------------------------------------- |  | ----------- | ---------------------------------------------- |  | --------------------- | -
|                                       |  | Period      |                                                |  | Gross                 |  
|                                       |  | (years)     |                                                |  | Assets                |  
|Customer
    Contracts                 |  |             | 3
                                         - 5 |  |                       | $
|Proprietary
    Software               |  |             | 3                                              |  |                       |  
|Total
    identified intangible assets |  |             |                                                |  |                       | $



Amortization
expense for identified intangible assets is summarized below:



|                                                       |  |                       |         |  | Statement of  
|------------------------------------------------------ |  | --------------------- | ------- |  | --------------
|                                                       |  | Year
    Ended        |         |  | Operations    
|                                                       |  | December
    31, 2014 |         |  | Classification
|Customer
    Contracts                                 |  | $                     | 226,869 |  |               
|Proprietary Software                                   |  |                       | 253,130 |  |               
|Total amortization
    on identified intangible assets |  | $                     | 479,999 |  |               



Based
on the identified intangible assets recorded at December 31, 2014, future amortization expense is expected to be as follows:



|2015 |  | $ | 589,000   | 
|---- |  | - | --------- | 
|2016 |  |   | 589,000   | 
|2017 |  |   | 170,000   | 
|2018 |  |   | 75,000    | 
|2019 |  |   | 14,001    | 
|     |  | $ | 1,437,001 | 



12.
Shareholders’ Equity



Reverse
Merger



On
February 12, 2014, the Company completed a merger transaction with DE Acquisition 2, Inc. (“DE2”), a public company
with no operations. Pursuant to the terms of the merger, each share of the Company’s common stock that was issued and outstanding
at such time was cancelled and converted into 10.9532 (the “exchange ratio”) shares of DE2’s common stock. As
a result of the merger, all of the Company’s outstanding warrants and stock options at the time were converted and exchanged
for warrants and stock options of DE2. The number of shares subject to and exercise prices of DE2 convertible securities issued
under the exchange was determined by application of the exchange ratio to the terms of the Cachet convertible debt and options
outstanding as of the Merger date. Subsequently DE2 changed its name to Cachet Financial Solutions, Inc.



On
dates up to 30 and 120 days following the merger, additional shares were required to be issued to those DE2 shareholders existing
immediately prior to the merger, for no additional consideration, such that they would hold 3% of the fully diluted shares outstanding
as of those dates. Accordingly, as of the 120th day following the merger acquisition, the Company issued an additional 32,484
shares to the shareholders of DE2.



The
fair value of estimated consideration paid to DE2 in exchange for the 3% interest was estimated to be $507,000 plus the long term
debt assumed of $85,105. As DE2 had no tangible or identifiable intangible assets at the time of the Merger, and recognition of
goodwill is not permitted in this type of merger transaction, no assets were recorded as a result of the Merger.



F-28







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



On
March 18, 2014, the Company completed a reverse stock split of the Company’s issued and outstanding common stock on a 1-for-10.9532
basis. The Company’s authorized capital consists of 500,000,000 shares of $.0001 par value common stock and 20,000,000 shares
of preferred stock.



Convertible
Preferred Stock



During
2014, the Company issued 2,229,702 shares of Series A Convertible Preferred Stock at $1.50 per share and issued five-year warrants
to purchase an aggregate of 2,229,702 shares of its common stock at a per-share price of $2.00 (since adjusted to $1.15 per share).
Net proceeds to the Company after offering costs were $3.0 million. Between December 31, 2014 and the date of this report, the
Company issued (i) 9,000 shares of Series A Convertible Preferred Stock at $1.50 per share and issued five-year warrants to purchase
an aggregate of 9,000 shares of its common stock at a per-share price of $2.00 (since adjusted to $1.15 per share) and (ii) 2,065,891
shares of Series B Convertible Preferred Stock at $1.15 per share and issued five-year warrants to purchase an aggregate of 2,065,891
shares of its common stock at a per-share price of $1.15. Net proceeds to the Company after offering costs were approximately
$2.2 million, including the cancellation of $250,000 in debt held by Michael J. Hanson, one of our directors. In February 2015,
all 2,238,702 outstanding Series A preferred shares were converted into 2,920,039 shares of the Company’s common stock,
while all 2,065,891 outstanding Series B preferred shares converted into 2,065,891 shares of the Company’s common stock.
In addition, the Company issued 74,765 shares of common stock to the Series A and B convertible preferred holders related to the
8% dividend accrued through the conversion date. None of the investors in this offering were deemed affiliates of the Company,
except for one of our directors, Michael J. Hanson.



Both
the Series A Convertible Preferred Stock and the Series B Convertible preferred stock entitled their holders to an 8% per annum
dividend, payable quarterly in cash or in kind (or a combination of both) as determined by the Company. Subject to certain customary
exceptions, our Series A Convertible Preferred Stock had full-ratchet conversion price protection in the event that the Company
issued common stock below the conversion price, as adjusted, until the earlier of (i) 180 days from the closing or (ii) such time
as the Company shall have obtained, after the closing, financing aggregating to at least $5 million. The warrants issued to purchasers
of the Series A Convertible Preferred Stock contain similar full-ratchet exercise price protection in the event that the Company
issues common stock below the exercise price, as adjusted, again subject to certain customary exceptions. On February 3, 2015,
the Company issued the Series B Convertible Preferred Stock at $1.15 per share, resulting in an adjustment to (i) the conversion
price of the Series A Convertible Preferred Stock from $1.50 per share to $1.15 per share and (ii) and the exercise price of the
warrants issued therewith, from $2.00 per share to $1.15 per share. Since the Company has now raised an aggregate of more than
$5 million, these full-ratchet price protections can no longer be triggered.



Upon
any liquidation, dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of the preferred stock
would have been entitled to receive out of the assets, whether capital or surplus, of the Company an amount equal to the Stated
Value (as defined in the Company’s Certificate of Designation for the applicable series of preferred stock), plus any accrued
and unpaid dividends thereon and any other fees or liquidated damages then due and owing thereon under the applicable Certificate
of Designation, for each share of Series A and B Preferred Stock, before any distribution or payment would have been made to the
holders of any Junior Securities (as defined in the Company’s Certificate of Designation for the applicable series of preferred
stock), and would not have participated with the holders of Common Stock or other Junior Securities thereafter. If the assets
of the Company had been insufficient to pay in full such amounts, then the entire assets distributed to the holders would have
been ratably distributed among the holders in accordance with the respective amounts that would have been payable on such shares
if all amounts payable thereon had been paid in full.



Common
Stock



The
estimated fair value assigned to shares issued for other than cash was based upon recent cash sales transactions.



F-29







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



During
the year ended December 31, 2013 the Company issued 319,000 shares of common stock at $4.00 per share for gross proceeds of $1,276,000.
During the year ended December 31, 2014, the Company also issued 488,970 shares of common stock to the shareholder of DE2 as consideration
for completing the reverse merger described above. In addition, the Company issued a total of 382,809 shares of commons stock
to a member of the Board of Directors as part of consideration for the promissory note provided to the Company to finance the
acquisition of Select Mobile Money from DeviceFidelity and also issued 4,500,000 shares of common stock at $1.50 per share for
gross proceeds of $6,750,000 from the IPO completed on July 14, 2014. In addition, the Company issued a consultant 2,222 shares
of common stock as consideration for identifying prospective investors. The Company recognized $3,000 of expense associated with
fair value of this common stock issued during fiscal year 2014.



In
February 2013, the Company offered to convert debt, plus accumulated interest, into shares of the Company’s common stock.
To encourage conversion the Company agreed to provide the debt holders a 10% share premium. As a result, $6,744,139 of debt and
accumulated interest was converted into 1,854,638 shares of common stock and the value of the premium shares of $674,414 was recorded
as an expense during the year ended December 31, 2013. Included in this conversion is $1.1 million of conversions by a former
director. In June 2013, a lender converted $140,000 of notes into 35,000 shares of common stock. In January 2014, an additional
$986,793 of debt and accumulated interest was converted into 246,867 shares of common stock. The Company did not provide a share
premium to those debt holders that converted in June 2013 or January 2014.



Concurrent
with the conversion of the those notes, the Board of Directors determined that it was in the best interest of the Company to adjust
the conversion rates for former noteholders that had previously converted or purchased shares at $9.00 per share. An adjustment
was made to reduce their conversion rate or purchase price, as applicable, to $4.00 per share. As a result, the Company issued
an additional 427,619 shares with a fair value of $1,710,475 which was recorded in other expense during the year ended December
31, 2013 in the statement of operations.



In
November 2013, the Company offered to exchange 1 share of common stock for every 5 warrants outstanding. As a result 389,790 shares
were issued and warrants to purchase 1,948,948 common shares were cancelled. At the time of the exchange, the fair value of the
shares issued exceeded the fair value of the warrants by $681,189 which was recorded in other expense in the 2013 statement of
operations.



In
July 2014, the Company completed its IPO resulting in $6,301,241 of debt and accumulated interest converting into 5,139,169 shares
of common stock.



During
the year ended December 31, 2014, the Company exchanged warrants to purchase 19,692 shares of common stock with an exercise price
of $4.00 for 3,938 shares of common stock. The Company recorded $7,906 in other expense which represents the excess of the fair
value of the stock issued and the fair value of the warrants as determined using the Black-Scholes option pricing model. In addition,
the Company issued a total of 382,809 shares of common stock to a director related to the loan for the Company’s acquisition
of Select Mobile Money during the year ended December 31, 2014.



Warrants



In
addition to warrants issued in connection with debt described above, the following are transactions involving issuance of warrants
during the year ended December 31, 2014 and 2013:



During
fiscal 2013, three directors guaranteed the note payable – bank each providing a guarantee of up to $1,041,000. Each director
received a warrant with an aggregate fair value of approximately $1,191,000 to purchase 78,125 share of the Company’s common
stock for providing their guarantees.



In
addition, a director received a warrant with a fair value of approximately $389,000 to purchase 76,560 shares of Company common
stock in exchange for his pledge of certain personal assets to secure the $1,105,000 loan provided under the bank credit facility.
In consideration for his incremental guarantee of that asset pledge, another director received a warrant with a fair value of
approximately $42,100 to purchase 8,291 shares.



F-30







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



In
February 2013, the Company issued warrants with a fair value of approximately $205,000 to purchase 281,250 shares of the Company’s
common stock at $4.00 per share and expiring November 2017 to a director for the director guaranteeing the Senior Secured Note
Payable.



In
addition to the warrants issued in February 2013 above, and those issued in connection with debt as described in Note 6, the Company
issued warrants to purchase 232,450 shares of common stock with an exercise price ranging from $4.00 to $5.00 in conjunction with
other debt, guarantees, issuances of equity and financing costs. These warrants had a fair value of approximately $157,000. These
warrants were all exchanged for shares in November 2013 described above.



In
January 2014, the Company issued detachable warrants to purchase common stock equal to 25% of the principal amounts under the
short term notes payable. The life of the warrants ranges between three and five years with an exercise price of $3.60. The total
number of shares issuable under the warrants totaled 821,250 related to a total of $3,285,000 short term notes issued by the Company
from March 2013 to February 2014. Of this total, $2,875,000 or 718,750 of the shares issuable under the warrants, relates to two
directors of the Company. In addition, of the total warrants issued, 302,500 of the shares issuable under the warrants relates
to short term notes, which were converted into equity during 2013. The Company determined the fair value of the warrants to be
$573 using the Black-Scholes option pricing model.



In
May 2014, the Company entered into an agreement to issue five-year warrants to purchase 50,000 shares of common stock to a consulting
firm providing professional services, upon the completion of an IPO. Additional warrants to purchase 30,000 shares of common stock
could be issued upon achieving certain performance goals agreed to between the Company and the consulting firm. The exercise price
of the warrants was set to equal the price of the shares offered in the Company’s IPO of $1.50 per-share. The Company recognized
expense of $20,611 in 2014 related to the fair value of warrants to purchase 50,000 shares of common stock issued in July 2014.
The fair value for the other 30,000 warrants will be recognized upon achieving the performance goals.



In
July 2014, the Company issued five-year warrants to purchase shares of its common stock totaling 3,289,086 at an exercise price
equal to 125% of the IPO price or $1.88 as a result of providing warrants on $5.1 million of the $6.3 million of debt and accumulated
interest that converted as of this date. Warrants to purchase 2,583,333 shares of common stock were issued as part of an inducement
to convert the debt into equity. In December 2014, we entered into an Amendment to Conversion Agreement with two of our directors,
effective June 17, 2014. Under the amendment the number of shares to be covered by warrants to be received by the two directors
as part of converting debt as outlined in the Conversion Agreement upon the successful completion of our IPO was clarified. Specifically,
(i) Michael Hanson received warrants to purchase 438,161 shares of common stock and (ii) James Davis received warrants to purchase
591,432 shares of common stock, which in each case equals 100% of the number of shares of common stock received by Hanson and
Davis under the Conversion Agreement. The amendment also reflects that the warrants have an exercise price of $2.00 per share
and a five-year term. The Company recognized a non-cash expense during the year ended December 31, 2014 of approximately $46,000
which represented the fair value of the warrants determined using the Black-Scholes option pricing model.



Effective
December 2014, the Company entered into an agreement with an investor which provided for the exchange of 162,662 shares of common
stock for a five-year warrant to purchase up to 325,324 shares of common stock at a per-share price of $1.50. A total of $590,320,
representing the difference between the fair value of the stock on the issuance date of $650,647 and the fair value of the warrant
issued using the Black-Scholes model of $60,327, was recorded as a reduction to additional paid in capital and accumulated deficit.



F-31







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



As
mentioned above, the Company issued five-year warrants to purchase 2,229,702 shares of the Company’s stock at a per share
price of $2.00 (since adjusted to $1.15 per share) as part of issuing 2,229,702 shares of Series A Convertible Preferred Stock.
As of December 31, 2014, the Company accounted for the warrants as a liability on the consolidated balance sheet at their estimated
fair value because the warrants had full-ratchet conversion price protection in the event that the Company issued common stock
below the conversion price, as adjusted. The Company determined the fair value of the warrants as of December 31, 2014 to be $163,570
based on the Black-Scholes option pricing model. Subsequent to December 31, 2014, the Company issued five-year warrants to purchase
9,000 shares of the Company stock at a per share price of $2.00 (since adjusted to $1.15 per share) as part of issuing 9,000 shares
of Series A Convertible Preferred Stock. Additionally, the Company issued five-year warrants to purchase 2,065,891 shares of Company’s
stock at a per share price of $1.15 as part of issuing 2,065,891 shares of Series B Convertible Preferred Stock. Since the Company
exceeded the $5.0 million of gross proceeds threshold in February 2015, the full-ratchet provisions provided in the terms of the
warrants expired.



In
connection with the private placement of the securities, the Company issued the placement agent a five-year warrant for the purchase
of up to 100,224 shares of common stock at $2.00 per share during fiscal year 2014. Since December 31, 2014, the Company issued
additional five-year warrants to the placement agents to purchase a total of 109,931 shares of common stock at $1.15 per share.



In
February 2015, the Company issued a five-year warrant for the purchase up to 407,614 shares of common stock at $1.15 per share
to a director of the Company for providing a personal guarantee on a lease (See Note 16 “Subsequent Events”).



The
following is a summary of warrant activity for 2014 and 2013:



|                           |  | Number
    of       |            |   |                    |   |      | Weighted         | 
|-------------------------- |  | ------------------- | ---------- | - | ------------------ | - | ---- | ---------------- | 
|                           |  | Shares
    Issuable |            |   | Weighted
    Avg.  |   |      | Remaining        | 
|                           |  | Under
    Warrants  |            |   | Exercise
    Price |   |      | Life
    (Years) | 
|                           |  |                     |            |   |                    |   |      |                  | 
|Balance, December 31, 2012 |  |                     | 1,557,980  |   |                    | $ | 4.16 |                  | 
|Issued                     |  |                     | 798,872    |   |                    |   | 3.80 |                  | 
|Exchanged
    for shares   |  |                     | (1,948,948 | ) |                    |   | 4.02 |                  | 
|Balance, December 31, 2013 |  |                     | 407,904    |   |                    |   | 3.35 |                  | 
|Issued                     |  |                     | 8,495,444  |   |                    |   | 2.05 |                  | 
|Balance, December 31, 2014 |  |                     | 8,903,348  |   |                    |   | 2.06 |                  | 



The
fair value of the warrants was determined using the Black-Scholes option pricing model and the following assumptions for the years
ended December 31, 2014 and 2013:



|                            |  | Both    |                                                       
|--------------------------- |  | ------- | ------------------------------------------------------
|                            |  | Periods |                                                       
|Expected term               |  |         | 1.5
                                         - 5 Years
|Expected
    dividend       |  |         | 0                                                     
|Volatility                  |  |         | 26%
                                         - 38     
|Risk-free interest
    rate |  |         | 0.12%
                                         - 1.14 



13.
Stock-Based Compensation and Benefit Plans



On
February 9, 2010, the board of directors adopted the 2010 Equity Incentive Plan (2010 EIP). The plan was approved by its shareholders.
Participants in the plan include its employees, officers, directors, consultants, or independent contractors. As of December 31,
2014, the number of shares of common stock reserved for issuance under the 2010 EIP was 625,000 shares. On February 12, 2014,
the Board of Directors approved the assumption of the 2010 EIP as part of the reverse merger transaction with DE2; however it
was agreed that no new grants would be made from this plan. On this same date the board of directors adopted the 2014 Equity Incentive
Plan (2014 EIP) with an aggregate of 1,524,327 shares of common stock, $0.0001 par value per share. The plan will be administered
by the Company’s Board of Directors or an authorized committee. The Company’s Chief Executive Officer may, on a discretionary
basis and without committee review or approval, grant non-qualified (non-statutory) stock options for up to 100,000 common shares
to new employees of the Company who are not officers of the Company during each fiscal year. Incentives under the plan may be
granted in one or a combination of the following forms: (a) non-statutory stock options (no incentive stock options may be issued,
because the plan was not submitted to and approved by our stockholders); (b) stock appreciation rights; (c) stock awards; (d)
restricted stock; (e) restricted stock units; and (f) performance shares. Eligible participants include officers and employees
of the company, members of the Board of Directors, and consultants or other independent contractors. No person is eligible to
receive grants of stock options and SARs under the plan that exceed, in the aggregate, 100,000 shares of common stock in any one
year. The term of each stock option shall be determined by the board or committee, but shall not exceed ten years. Vested stock
options may be exercised in whole or part by the holder giving notice to the Company. Options under the plan may provide for the
holder of the option to make payment of the exercise price by surrender of shares equal in value to the exercise price. The plan
expires on February 12, 2020. Options granted to employees generally vest over two to three years. Stock awards granted to non-employee
directors generally vest 50% on the grant date and 50% on the first anniversary of the date of the grant. Options expire five
years from the date of grant.



F-32







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



In
February 2013 the Board of Directors approved an adjustment to the exercise price of all outstanding employee stock options that
had been issued at a price greater than $4.00 per share. The vesting period for these options was unchanged. The aggregate excess
of the fair value of the $4.00 options over the $9.00 options on the date of modification was $236,000. As a result of this modification
the Company recorded additional share-based compensation expense of $119,000 for the vested portion of those options immediately,
and the remaining $117,000 will be recognized over the remaining vesting term.



the
year ended December 31, 2013, the Company originally issued options to purchase 330,470 shares with exercise prices ranging from
$4.00 to $9.00 per share and an aggregate fair value of approximately $306,000. Of those options, options issued to executive
management to purchase 250,000 shares were 100% vested immediately.



In
December 2014, the Board of Directors approved an adjustment to the exercise price of options to purchase 455,000 shares with
an exercise price of $4.00 per share to $1.50 per share. The vesting for these options was unchanged. The aggregate excess of
fair value of the $1.50 options over the $4.00 options on the date of the modification was approximately $42,000. As a result
of this modification the Company recorded additional share-based compensation expense of approximately $36,000 for the vested
portion of those options immediately, and the remaining $6,000 will be recognized over the remaining vesting term through March
2016.



During
the year ended December 31, 2014, the Company issued options to purchase 2,004,420 shares to its directors, executives and associates
of the Company at a weighted average exercise price of $1.50. The Company determined the fair value of the options granted to
be $339,671 for the fiscal year ended December 31, 2014 using the Black-Scholes option pricing model. Of the stock options granted,
options with respect to 337,750 shares are being expensed one third on date of grant and the other two thirds over the two anniversary
periods and options with respect to 1,665,670 shares were expensed 50% on date of grant and 50% on a straight-line basis over
a one year period. As of December 31, 2014, the Company had options with respect to a total of 698,420 shares granted under the
2014 EIP. As of this date, the 2010 EIP had outstanding stock options issued to employees totaling 255,167 shares. The Company
had also issued outside of the EIP plans options with respect to 1,750,000 shares of Company common stock to directors, certain
officers and business consultants.



Stock
Compensation Expense Information



FASB
ASC 718-10 requires measurement and recognition of compensation expense for all stock-based payments including warrants, stock
options, restricted stock grants and stock bonuses based on estimated fair values. Compensation expense recognized for the issuance
of warrants, stock options, restricted stock grants and stock bonuses for the years ended December 31, 2014 and 2013 was as follows:



F-33







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



|                                                |  | Year
    Ended        |        
|----------------------------------------------- |  | --------------------- | -------
|                                                |  | December
    31, 2014 |        
|Stock-based compensation
    costs included in: |  |                       |        
|Cost of revenue                                 |  | $                     | 21,753 
|Sales and marketing
    expenses                |  |                       | 51,803 
|Research and development
    expenses           |  |                       | 41,365 
|General and administrative
    expenses         |  |                       | 201,255
|Total stock-based compensation
    expense      |  | $                     | 316,176



As
of December 31, 2014 the total compensation cost related to unvested options awards not yet recognized was $178,934. That cost
will be recognized over a weighted average period of 7.6 months. There were no options exercised during the years ended December
31, 2014 and 2013.



The
estimated fair values of stock options granted and assumptions used for the Black-Scholes option pricing model were as follows:



|                                          |  | Year
    Ended        |                                                       
|----------------------------------------- |  | --------------------- | ------------------------------------------------------
|                                          |  | December
    31, 2014 |                                                       
|Estimated Fair Value                      |  | $                     | 339,671                                               
|Shares Issuable Under
    Options Granted |  |                       | 2,004,420                                             
|Expected Term                             |  |                       | 2
                                         to 3 Years 
|Expected Dividend                         |  |                       | -                                                     
|Volatility                                |  |                       | 27%
                                         to 29    
|Risk Free Interest
    Rate               |  |                       | 0.22%
                                         to 1.00



Following
is a summary of stock option activity in 2014:



|                                 |  |                     |           |   |                    |   |      | Weighted         |  |  |           | 
|-------------------------------- |  | ------------------- | --------- | - | ------------------ | - | ---- | ---------------- |  |  | --------- | 
|                                 |  | Number
    of       |           |   |                    |   |      | Remaining        |  |  |           | 
|                                 |  | Shares
    Issuable |           |   | Weighted
    Avg.  |   |      | Contractual      |  |  | Intrinsic | 
|                                 |  | Under
    Options   |           |   | Exercise
    Price |   |      | Life
    (Years) |  |  | Value     | 
|                                 |  |                     |           |   |                    |   |      |                  |  |  |           | 
|Balance, December 31, 2012       |  |                     | 614,042   |   |                    | $ | 6.00 |                  |  |  |           | 
|Granted                          |  |                     | 330,470   |   |                    |   | 4.13 |                  |  |  |           | 
|Exercised                        |  |                     | (30,000   | ) |                    |   | 0.80 |                  |  |  |           | 
|Forfeited
    or Expired         |  |                     | (86,969   | ) |                    |   | 4.55 |                  |  |  |           | 
|Balance, December 31, 2013       |  |                     | 827,543   |   |                    |   | 3.49 | *                |  |  | 2.81      | 
|Granted                          |  |                     | 2,004,420 |   |                    |   | 1.50 | *                |  |  |           | 
|Exercised                        |  |                     | -         |   |                    |   | -    |                  |  |  |           | 
|Forfeited
    or Expired         |  |                     | (127,376  | ) |                    |   | 3.69 |                  |  |  |           | 
|Balance, December 31, 2014       |  |                     | 2,704,587 |   |                    |   | 2.01 | *                |  |  | 4.05      | 
|Exercisable at December 31, 2014 |  |                     | 1,665,809 |   |                    |   | 2.33 | *                |  |  | 3.55      | 








*
Reflects the February 2014 and December 2014 exercise price adjustment.



F-34







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



Information
with respect to common stock options outstanding and exercisable at December 31, 2014:



|                           |                                                        |  | Stock
    Options Outstanding |  |           | Options
    Exercisable                         | 
|-------------------------- | ------------------------------------------------------ |  | ----------------------------- |  | --------- | ----------------------------------------------- | 
|Range
    ofExercise Price |                                                        |  | Number
    ofOptions          |  |           | Weighted
    Average Remaining Contractual Life | 
|                           |                                                        |  |                               |  |           |                                                 | 
|$                          | 0.80                                                   |  |                               |  | 112,500   |                                                 | 
|$                          | 1.35
                                         to $1.60 |  |                               |  | 1,898,670 |                                                 | 
|$                          | 4.00                                                   |  |                               |  | 693,417   |                                                 | 
|                           |                                                        |  |                               |  |           |                                                 | 
|                           |                                                        |  |                               |  | 2,704,587 |                                                 | 



The
Company calculates the estimated expected life based upon historical exercise data. The risk-free interest rate assumption is
based on observed interest rates appropriate for the term of the Company’s stock options. The Company estimates the volatility
of its common stock at the date of grant based on the volatility of comparable peer companies that are publicly traded for periods
prior to its public offering. The dividend yield assumption is based on the Company’s history and expectation of no future
dividend payouts.



The
Company has used an expected life of two to three years for the term of the options. As only a minimal number of options have
been exercised, management has made an estimate of an average life that is slightly longer than the vesting period. The Company
estimates forfeitures when recognizing compensation expense and this estimate of forfeitures is adjusted over the requisite service
period based on the extent to which actual forfeitures differ, or are expected to differ, from such estimates. Changes in estimated
forfeitures are recognized through a cumulative catch-up adjustment, which is recognized in the period of change, and also impacts
the amount of unamortized compensation expense to be recognized in future periods.



2014
Associate Stock Purchase Plan



In
September 2014, the Company’s Board of Directors approved the 2014 Associate Stock Purchase Plan, under which 500,000 shares
were reserved for purchase by the Company’s associates (employees). The Company has one year from September 2014 to obtain
Shareholder approval for the plan to qualify for favorable tax treatment under IRS Section 422. The purchase price of the shares
under the plan is the lesser of 85% of the fair market value on the first or last day of the offering period. Offering periods
are every six months ending on June 30 and December 31. Associates may designate up to ten percent of their compensation for the
purchase of shares under the plan. The first plan period starts on September 1, 2014 and ends December 31, 2014. The total number
of shares purchased for the plan period ended December 31, 2014 totaled 40,560.



14.
Related Party Transactions



Balances
with related parties consisting of members of the Board of Directors (collectively Affiliates) for borrowings and warrants were
as follows:



|                                     |  | As
    of             |          
|------------------------------------ |  | --------------------- | ---------
|                                     |  | December
    31, 2014 |          
|Debt held
    by related parties     |  | $                     | 1,350,000
|Warrants held by related
    parties |  |                       | 4,265,009
|Interest
    paid to related parties |  | $                     | 237,596  
|Related party interest
    expense   |  | $                     | 1,608,372



F-35







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



15.
Concentrations



The
Company continues to rely on vendors to provide technology and licensing components that are critical to its solutions. In addition,
the Company engaged a development firm located in Toronto, Canada beginning in March 2014 to augment its software development
efforts. During the year ended December 31, 2014, the Company expensed a total of $679,481, representing 10.1% of its total supplier
expenditures. As of December 31, 2014, the Company had total payables of $98,384 owed to the development firm, representing 13.2%
of its accounts payable balance.



No
customer accounted for more than 10% of the Company’s revenue for the years ended December 31, 2014 or 2013. Also, no customer
accounted for more than 10% of its outstanding accounts receivable balance at December 31, 2014 or 2013.



16.
Subsequent Events



Addendum
to Financing Commitment Letter



In
February 2015, the Company entered into an addendum to the financing commitment letter dated as of July 30, 2014 with our directors
James L. Davis and Michael J. Hanson, under which addendum Messrs. Davis and Hanson agreed to extend from January 31, 2015 to
January 31, 2016 the maturity date for the repayment of principal advanced under the commitment letter ($450,000), plus interest.
Under the addendum, interest will continue to accrue from the date of advance at the rate of 10% per annum. As part of the amendment,
the directors did not renew the remaining amount available under the original terms of the financial commitment letter.



Guarantee
of Lease by a Director



In
February 2015, the Company entered into an agreement with a director, James L. Davis which guarantees financial responsibility
for the obligations under the terms of a lease arrangement which he entered into on behalf of the Company. In addition, the Company
entered into an agreement with Mr. Davis which provides for the same lease terms as he entered into on behalf of the Company.
The lease agreement provides financing up to $500,000 of IT equipment the Company anticipates procuring for its data centers to
accommodate the overall increase in transactions and ensure it is able to meet customer uptime requirements. As consideration
to the director for providing his guarantee, the Company issued the director a five-year warrant to purchase up to 407,614 shares
of common stock at $1.15 per share. The warrant was 100% vested and exercisable upon issuance.



Executive
Employment and Board of Directors



On
January 5, 2015, the Company appointed Bruce Whitmore to serve as its Chief Information Officer and Executive Vice President.
Mr. Whitmore’s employment with the Company commenced according to the terms of an employment offer letter and executive
employment agreement effective January 5, 2015 (the “Employment Agreement”). The term of the Employment Agreement
is for one year with automatic annual renewals. Under the Employment Agreement, Mr. Whitmore will receive an annualized base salary
of $197,550, in accordance with the Company’s standard payroll practices, and is eligible for performance-based cash bonuses
in the discretion of Company’s board of directors and its compensation committee. In addition, Mr. Whitmore has been offered
the Company’s standard employee benefits for health, dental and life and disability insurance. As contemplated by the Employment
Agreement, on January 5, 2015, the Company granted to Mr. Whitmore a stock option for the purchase of up to 175,000 shares at
a price of $1.50 per share under its current stock incentive plan. A total of 58,333 shares purchasable under the option vested
immediately on January 5, 2015, 58,333 shares will vest on January 5, 2016 and the remaining 58,334 shares will vest on January
5, 2017, so long as Mr. Whitmore remains an employee of the Company.



F-36







CACHET
FINANCIAL SOLUTIONS, INC.

NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



On
January 21, 2015, Terril H. Peterson resigned from the board of directors of the Company. The Company does not believe that Mr.
Peterson’s resignation was caused by any disagreement with the Company or any of its executive officers or with respect
to any matter relating to the Company’s operations, policies or practices.



On
February 12, 2015, the Company appointed Rod Jardine as a director of our Company. In connection with his election, the Board
approved the issuance to Mr. Jardine of options to purchase 120,000 shares of the Company’s common stock, at an exercise
price equal to $1.00 per share, outside of the Company’s 2014 Equity Incentive Plan. These options vest one-third on the
date of grant and one-third on the first two anniversaries of the grant date, and have a 5 year term from the grant date.



Amendment
of Warrants



On
April 13, 2015, the Company’s board of directors amended the exercise price of warrants issued on January 14, 2014 to the
note holders who provided short-term financing. The number of shares covered by warrants issued totaled 821,250 which previously
had an exercise price of $3.60. The amendment reduced the exercise price to $1.40. All other terms of the warrants remained the
same.



Notes
Payable



Since
December 31, 2014, the Company borrowed $310,000 each from directors, Mr. Hanson and Mr. Davis. The loans are unsecured at a stated
interest rate of 10% and mature on June 30, 2015.



F-37







EXHIBIT
INDEX



|Exhibit
    No. |  | Description                                                                                                                                                                                                                                                                                                                                    
|--------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                |  |                                                                                                                                                                                                                                                                                                                                                
|2.1             |  | Agreement
    and Plan of Merger and Reorganization dated January 14, 2014, by and among the registrant, Cachet Acquisition Co., a Minnesota
    corporation, and Cachet Financial Solutions Inc., a Minnesota corporation (incorporated by reference to Exhibit 2.1 to the
    Company’s Current Report on Form 8-K filed on January 21, 2014)
|                |  |                                                                                                                                                                                                                                                                                                                                                
|2.2             |  | Amendment
    No. 1 to Agreement and Plan of Merger and Reorganization dated February 11, 2014 (incorporated by reference to Exhibit 2.2
    to the Company’s Current Report on Form 8-K filed on February 12, 2014)                                                                                                                           
|                |  |                                                                                                                                                                                                                                                                                                                                                
|2.3             |  | Asset
    Purchase Agreement with DeviceFidelity, Inc., dated March 4, 2014 (incorporated by reference to Exhibit 2.1 to the Company’s
    Current Report on Form 8-K filed on March 5, 2014)                                                                                                                                                  
|                |  |                                                                                                                                                                                                                                                                                                                                                
|3.1             |  | Amended
    and Restated Certificate of Incorporation, filed with the State of Delaware on March 18, 2014 (incorporated by reference to
    Exhibit 3.3 the Company’s Current Report on Form 8-K/A filed on February 14, 2014)                                                                                                                 
|                |  |                                                                                                                                                                                                                                                                                                                                                
|3.2             |  | Amended
    and Restated Bylaws, effective as of March 18, 2014 (incorporated by reference to Exhibit 3.4 to the Company’s Current
    Report on Form 8-K/A filed on February 14, 2014)                                                                                                                                                        
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.1            |  | Loan
    and Security Agreement with Michaelson Capital Partners, LLC (f/k/a Imperium Special Finance Fund, LP), dated October 26,
    2011, as amended on February 19, 2013 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on
    Form 8-K filed on February 12, 2014)                                            
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.2            |  | Forbearance
    Agreement with Michaelson Capital Partners, LLC, dated as of December 6, 2013 (incorporated by reference to Exhibit 10.2 to
    the Company’s Current Report on Form 8-K filed on February 12, 2014)                                                                                                                           
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.3            |  | Loan
    and Security Agreement with Trooien Capital, LLC, dated December 10, 2013 (together with form of promissory note) (incorporated
    by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on February 12, 2014)                                                                                              
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.4            |  | Employment
    Agreement with Jeffrey C. Mack, dated February 28, 2012 (incorporated by reference to Exhibit 10.4 to the Company’s
    Current Report on Form 8-K filed on February 12, 2014)                                                                                                                                                  
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.5            |  | Employment
    Agreement with Brian S. Anderson, dated February 28, 2012 (incorporated by reference to Exhibit 10.5 to the Company’s
    Current Report on Form 8-K filed on February 12, 2014)                                                                                                                                                
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.6            |  | Employment
    Agreement with Christopher Ebbert, dated February 28, 2012 (incorporated by reference to Exhibit 10.6 to the Company’s
    Current Report on Form 8-K filed on February 12, 2014)                                                                                                                                               
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.7            |  | Employment
    Agreement with Lawrence C. Blaney, dated February 28, 2012 (incorporated by reference to Exhibit 10.7 to the Company’s
    Current Report on Form 8-K filed on February 12, 2014)                                                                                                                                               
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.8            |  | Form
    of Assignment and Assumption of Employment Agreement by and among Cachet Financial Solutions Inc., the Company and executive
    officers (incorporated by reference to Exhibit 10.8 to the Company’s Current Report on Form 8-K filed on February 12,
    2014)                                                                      
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.9            |  | Form
    of Promissory Note Amendment entered into between the Company and holders of certain promissory notes as of February 11, 2014
    (incorporated by reference to Exhibit 10.9 to the Company’s Current Report on Form 8-K filed on February 12, 2014)                                                                                  
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.10           |  | Cachet
    Financial Solutions Inc. 2010 Equity Incentive Plan (incorporated by reference to Exhibit 10.10 to the Company’s Current
    Report on Form 8-K filed on February 12, 2014)                                                                                                                                                         
|                |  |                                                                                                                                                                                                                                                                                                                                                
|10.11           |  | Amendment
    No. 1 to Loan and Security Agreement with Michaelson Capital Partners, LLC (f/k/a Imperium Special Finance Fund L.P.), dated
    February 19, 2013 (incorporated by reference to Exhibit 10.11 to the Company’s Current Report on Form 8-K filed on February
    12, 2014)                                                       







E-1







|10.12 |  | 2014
    Stock Incentive Plan (incorporated by reference to Exhibit 10.12 to the Company’s Current Report on Form 8-K filed on
    February 12, 2014)                                                                                                               
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      |  |                                                                                                                                                                                                                                                                     
|10.13 |  | Warrant
    to Purchase Common Stock issued to Michaelson Partners, LLC (f/k/a) Imperium Special Finance Fund, L.P.), dated October 26,
    2012 (incorporated by reference to Exhibit 10.13 to the Company’s Current Report on Form 8-K filed on February 12, 2014)
|      |  |                                                                                                                                                                                                                                                                     
|10.14 |  | First
    Amendment to Forbearance Agreement with Michaelson Capital Partners, LLC, dated effective as of March 7, 2014 (incorporated
    by reference to Exhibit 10.14 to the Company’s Current Report on Form 8-K/A filed on March 31, 2014)                      
|      |  |                                                                                                                                                                                                                                                                     
|10.15 |  | Transition
    Agreement with Brian S. Anderson (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form
    8-K filed on March 26, 2014)                                                                                                 
|      |  |                                                                                                                                                                                                                                                                     
|10.16 |  | Employment
    Agreement with Darin P. McAreavey dated effective as of April 3, 2014 (incorporated by reference to Exhibit 10.2 to the Company’s
    Current Report on Form 8-K filed on March , 2014)                                                              
|      |  |                                                                                                                                                                                                                                                                     
|10.17 |  | Form
    of Subscription Agreement and Promissory Note (incorporated by reference to Exhibit 10.1 to the Company’s Current Report
    on Form 8-K filed on March 5, 2014)                                                                                           
|      |  |                                                                                                                                                                                                                                                                     
|10.18 |  | Loan
    and Security Agreement with Michael J. Hanson, dated as of March 5, 2014 (incorporated by reference to Exhibit 10.2 to the
    Company’s Current Report on Form 8-K filed on March 5, 2014)                                                                
|      |  |                                                                                                                                                                                                                                                                     
|10.19 |  | Promissory
    Note dated March 4, 2014 in favor of Michael J. Hanson, in original principal amount of $1,500,000 (incorporated by reference
    to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on March 5, 2014)                                
|      |  |                                                                                                                                                                                                                                                                     
|10.20 |  | Financing
    Commitment Letter with Michael J. Hanson and James L. Davis, dated as of July 30, 2014 (incorporated by reference to Exhibit
    10.1 to the Company’s Current Report on Form 8-K filed on August 6, 2014)                                            
|      |  |                                                                                                                                                                                                                                                                     
|10.21 |  | Conversion
    Agreement with Trooien Capital, Michael J. Hanson, James L. Davis dated as of June 18, 2014 (incorporated by reference to
    Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on June 18, 2014)                                       
|      |  |                                                                                                                                                                                                                                                                     
|10.22 |  | Bridge
    Loan with Michael J. Hanson dated as of June 18, 2014 (incorporated by reference to Exhibit 10.1 to the Company’s Current
    Report on Form 8-K filed on June 18, 2014)                                                                                 
|      |  |                                                                                                                                                                                                                                                                     
|10.23 |  | Amendment
    to Conversion Agreement with Michael J. Hanson and James L. Davis, dated as of December 16, 2014 (incorporated by reference
    to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on December 19, 2014)                               
|      |  |                                                                                                                                                                                                                                                                     
|10.24 |  | Amendment
    to Term Note with Margaret De Jonge Trust dated as of December 16, 2014 (incorporated by reference to Exhibit 10.1 to the
    Company’s Current Report on Form 8-K filed on December 19, 2014)                                                        
|      |  |                                                                                                                                                                                                                                                                     
|10.25 |  | Employment
    Agreement with Bruce Whitmore, dated January 5, 2015 (incorporated by reference to Exhibit 10 to the Company’s Current
    Report on Form 8-K filed on January 7, 2015)                                                                              
|      |  |                                                                                                                                                                                                                                                                     
|10.26 |  | Addendum
    to Finance Commitment Letter as of February 16, 2015 (incorporated by reference to Exhibit 10 to the Company’s Current
    Report on Form 8-K filed on February 16, 2015)                                                                              
|      |  |                                                                                                                                                                                                                                                                     
|10.27 |  | Agreement
    between Michael J. Hanson and Registrant as of February 3, 2015 (incorporated by reference to Exhibit 10.1 to the Company’s
    Current Report on Form 8–K filed on February 9, 2015)                                                                 
|      |  |                                                                                                                                                                                                                                                                     
|10.28 |  | Securities
    Purchase Agreement by and among the Registrant and certain purchasers, including Form of Warrant as of February 3, 2015 (incorporated
    by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K on February 4, 2015)              
|      |  |                                                                                                                                                                                                                                                                     
|10.29 |  | Securities
    Purchase Agreement by and among the Registrant and certain Purchasers, as of September 19, 2014 (incorporated by reference
    to Exhibit 10.1 to the Company’s Current Report on Form 8-K on September 22, 2014)                                    



E-2







|10.30 |  | Form
    of Warrant to Purchase Common Stock of the Registrant, to be issued to the Purchasers under the Securities Purchase Agreement,
    as of September 19, 2014 (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K on September
    22, 2014)
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      |  |                                                                                                                                                                                                                                                                                       
|14    |  | Code
    of Ethics (incorporated by reference to Exhibit 14 to Company’s Current Report on Form 8-K filed on February 12, 2014).                                                                                                                                                      
|      |  |                                                                                                                                                                                                                                                                                       
|21    |  | List
    of Subsidiaries (filed herewith).                                                                                                                                                                                                                                            
|      |  |                                                                                                                                                                                                                                                                                       
|31.1  |  | Certification
    pursuant to Section 302 of the Sarbanes Oxley Act of 2002 (filed herewith).                                                                                                                                                                                         
|      |  |                                                                                                                                                                                                                                                                                       
|31.2  |  | Certification
    pursuant to Section 302 of the Sarbanes Oxley Act of 2002 (filed herewith).                                                                                                                                                                                         
|      |  |                                                                                                                                                                                                                                                                                       
|32    |  | Certification
    pursuant to Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).                                                                                                                                                    
|      |  |                                                                                                                                                                                                                                                                                       
|101.0 |  | Financials
    in XBRL Format.                                                                                                                                                                                                                                                        



E-3