EX-99.1B 3 ex991b.htm EX 99.1B ex991b.htm

WESTERN WATER CONSULTANTS, INC.
     
Balance Sheets
     
(Unaudited)
     
       
ASSETS
September 30,
 
December 31,
 
2012
 
2011
Current Assets:
     
Cash
90,762
 
43,626
Trade Receivables, net of $0 allowance for doubtful accounts
395,676
 
349,551
Other
6,185
 
1,090
       
Total current assets
492,623
 
394,267
       
Property, plant and equipment, net of accumulated depreciation of 87,982 and 72,262
87,287
 
96,068
       
Total Assets
579,910
 
490,335
       
LIABILITIES AND STOCKHOLDERS EQUITY
     
       
Current Liabilities:
     
Accounts payable
104,539
 
130,320
Accrued liabilites
10,825
 
6,967
Deferred tax liability
11,516
 
19,131
Line of credit
185,458
 
62,022
Obligations under capital leases - short term
26,066
 
26,067
       
Total current liabilities
338,404
 
244,507
       
Obligations under capital leases - long term
24,192
 
54,247
       
Total liabilities
362,596
 
298,754
       
Stockholders' equity 1,000,000 shares authorized
105,000
 
5,000
140,000 and 100,000 issued and outstanding
     
       
Accumulated earnings (deficit)
112,314
 
186,581
       
Total shareholders' equity
217,314
 
191,581
       
Total liabilities and shareholder's equity
579,910
 
490,335
       
                                       See accompanying notes to the unaudited financial statements
     

 
 

 


WESTERN WATER CONSULTANTS, INC.
             
STATEMENT OF OPERATIONS
             
(Unaudited)
             
               
 
Three Months Ended
 
Nine Months Ended
 
Septmeber 30
 
30-Sep
   
 
2012
 
2011
 
2012
 
2011
               
               
Sales
$752,807
 
$602,245
 
$2,186,350
 
$1,566,214
Cost of revenues
388,602
 
348,841
 
1,337,126
 
850,088
Gross Profit
346,205
 
253,404
 
849,224
 
716,126
               
OPERATING COSTS AND EXPENSES:
           
Selling, General, and Administrative
327,669
 
156,993
 
908,397
 
456,859
Depreciation and Amortization Expense
5,085
 
3,866
 
13,237
 
11,597
               
OTHER (EXPENSE):
             
Interest Expense
(4,383)
 
(2,773)
 
(9,472)
 
-8,679
               
Net Income (loss) before income taxes
27,068
 
89,772
 
(81,882)
 
238,991
               
Income Tax Expense (benefit)
2,517
 
12,009
 
(7,615)
 
22,226
               
Net operating income (loss)
24,551
 
77,763
 
(74,267)
 
216,765
               
See accompanying notes to the unaudited financial statements
   

 
 

 


WESTERN WATER CONSULTANTS, INC.
       
STATEMENT OF CASH FLOWS
       
For Nine Months Ended September 30, 2012 and 2011
   
(Unaudited)
       
         
   
2012
 
2011
CASH FLOWS FROM OPERATIONS ACTIVIES:
       
Net Income (loss)
 
(74,267)
 
216,765
Adjustments to reconcile net income to
       
Net cash provided by operating activies:
       
Depreciation & Amortization
 
13,237
 
13,528
Changes in operating assets & liabilities:
       
Accounts receivable
 
(46,125)
 
(107,783)
Prepaid expenses and other current assets
 
(5,095)
   
Deferred tax liability
 
(7,615)
 
22,226
Interest expense incurred under capital lease
 
2,609
 
3,401
Accrued expenses
 
3,858
 
(800)
Accounts payable
 
(25,781)
 
(96,710)
Net (used in)/provided by operating activies
 
(139,179)
 
50,627
         
CASH FLOWS USED IN INVESTING ACTIVIES:
       
Cash paid for purchase of fixed assets
 
(37,121)
 
(22,072)
Net used in investing activies
 
(37,121)
 
(22,072)
         
CASH FLOWS USED IN FINANCING ACTIVIES:
       
Principal payments of on line of credit
 
123,436
 
(31,749)
Cash for common stock
 
100,000
   
Net (used in)/ provided by operating activies
 
223,436
 
(31,749)
         
NET CHANGE IN CASH AND CASH EQUIVALENTS
 
47,136
 
(3,194)
         
CASH AND CASH EQUIVALENTS--Beginning of period
 
43,626
 
22,749
         
Cash and Cash Equivalents--End of period
 
90,762
 
19,555
         
Supplemental schedule for cash flow information
       
Cash paid for interest
 
9,472
 
8,679
 
See accompanying notes to the unaudited financial statements

 
 

 
 

Western Water Consultants Inc.
Notes to Financial Statements
For the period ending September 30, 2012


NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS

Western Water Consultants Inc. (“we”, “our” or the “Company”) is a California corporation engaged in the business of operating water treatment programs for major manufacturers, oil and gas refiners, and the food and beverage industries. The company institutes programs that help conserve water use, energy use, and capital equipment costs.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

Management uses estimates and assumptions in preparing these financial statements in accordance with U.S. generally accepted accounting principles. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses.

CASH AND CASH EQUIVALENTS

Cash equivalents include short-term, highly liquid investments with maturities of three months or less at the time of acquisition.

ALLOWANCE FOR DOUBTFUL ACCOUNTS

We establish an allowance for bad debts through a review of several factors including historical collection experience, current aging status of the customer accounts, and financial condition of our customers. No allowance has been recorded as of 2012.

PROPERTY AND EQUIPMENT

Property and equipment are stated at cost. Depreciation is computed utilizing the straight-line method over the estimated economic life of five to ten years. Maintenance, repairs and minor renewals are charged directly to expenses as incurred. Additions and betterment to property and equipment are capitalized. When assets are disposed of, the related cost and accumulated depreciation thereon are removed from the accounts and any resulting gain or loss is included in the statement of operations.
 
IMPAIRMENT OF LONG-LIVED ASSETS

The Company reviews the carrying value of its long-lived assets annually or whenever events or changes in circumstances indicate that the historical-cost carrying value of an asset may no longer be appropriate. The Company assesses recoverability of the asset by comparing the undiscounted future net cash flows expected to result from the asset to its carrying value. If the carrying value exceeds the undiscounted future net cash flows of the asset, an impairment loss is measured and recognized. An impairment loss is measured as the difference between the net book value and the fair value of the long-lived asset. Fair value is estimated based upon either discounted cash flow analysis or estimated salvage value. No impairment has been recorded as of September 30, 2012.

FAIR VALUE OF FINANCIAL INSTRUMENTS

Financial instruments are recorded at fair value in accordance with the standard for “Fair Value Measurements codified within ASC 820”, which defines fair values, establishes a three level valuation hierarchy for disclosures of fair value measurement and enhances disclosure requirements for fair value measurements:

• Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical asset or liabilities in active markets.

• Level 2 – inputs to the valuation methodology include closing prices for similar assets and liabilities in active markets, and inputs that are observable for the assets and liabilities, either directly, for substantially the full term of the financial instruments.

• Level 3 – inputs to the valuation methodology are observable and significant to the fair value.

REVENUE RECOGNITION

Revenue is generated through the sale and shipment of customer orders.  Western provides a variety of products and services to various companies such as:

•  WW-2080, 2060, is a polymer used for separation of oil and water in the refining processes.

•  WW-1100,2100,1601 are potable coagulants and flocculants used for water clarification in the food and beverage industries.

•  CWT-509, 504 are for process cooling helping manage corrosion and scaling effects.

•  BWT- 700,702, 731 prevents oxygen corrosion, and boiler deposits.

Revenue is generated through the sale and shipment of customer orders.  Revenues are recognized when all of the following have been met:

•  Persuasive evidence of an arrangement exists;

•  Delivery or service has been performed;

•  The customer’s fee is deemed to be fixed or determinable and free of contingencies or significant uncertainties;

•  Collectability is probable.

Revenues are recognized when all of the following have been met:
    
•  Persuasive evidence of an arrangement exists;

•  Delivery or service has been performed;

•  The customer's fee is deemed to be fixed or determinable and free of contingencies or significant uncertainties;

•  Collectability is probable.

INCOME TAXES

The Company has elected under the provisions of the Internal Revenue Code to be an “S” Corporation. As a result, earnings and losses of the Company are passed through to its stockholders for federal tax purposes.  Going forward, the Company will be taxed as a C Corp.
 
Deferred tax assets and liabilities are recognized for the estimated future California state income tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. These assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which the temporary differences are expected to reverse.

We have net state operating loss carryforwards available to reduce future state taxable income. Future tax benefits for these net operating loss carryforwards are recognized to the extent that realization of these benefits is considered more likely than not. To the extent that we will not realize a future tax benefit, a valuation allowance is established.

CONCENTRATION OF CREDIT RISK

The Company maintains its cash and cash equivalents in various financial institutions. Accounts at these institutions are insured by the Federal Deposit Insurance Corporation up to $250,000. The Company performs ongoing evaluations of these institutions to limit concentration risk exposure.

INCOME (LOSS) PER SHARE

Basic net loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding. Diluted net loss per common share is computed similar to basic net loss per common share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. At September 30 2012, diluted net income or loss per share is equivalent to basic net income or loss per share.

RECENT ACCOUNTING PRONOUNCEMENTS

We do not expect the adoption of recently issued accounting pronouncements to have a significant impact on our results of operations, financial position, or cash flow.

NOTE 3 - RELATED PARTY TRANSACTIONS

The Company currently has no related party transactions.

NOTE 4 - INCOME TAXES

The Company uses the liability method, where deferred federal and California state income tax assets and liabilities are determined based on the expected future tax consequences of temporary differences between the carrying amounts of assets and liabilities for financial and income tax reporting purposes. Since inception through 2010, the Company incurred net losses which were used to offset income tax as of September 30, 2012. The Company incurred a $7,615 income tax benefit and $22,226 income tax expense for the nine months ended September 30, 2012 and 2011, respectively, calculated at statutory rates with no significant permanent differences between statutory and actual rates. Substantially all of this timing difference is due to the differences caused by using the cash method of accounting for tax purposes.

NOTE 5 - OBLIGATIONS UNDER CAPITAL LEASE

The Company purchased two vehicles in 2010 for $116,300. These vehicles were financed over 5 years at a 4.5% interest rate. Interest expense related to the capital leases total $2,609 and $3,401 and cash paid for the leases total $32,665 and $19,550 for the nine months ended September 30, 2012 and 2011, respectively. Total lease obligations are $50,258 and $80,314 as of September 30, 2012 and December 31, 2011, respectively.
 
NOTE 6 - LINE OF CREDIT

The Company has outstanding lines of credit with two US banks.  The Company is in compliance with the covenants of each agreement.

The company has a line of credit with Bank of America with a maximum credit line of $98,000, carrying an annual interest rate of 6%.  The Bank of America Line of Credit comes up for renewal every February, subject to an annual fee of $500 to renew.

The company has a line of credit with Wells Fargo Bank with a maximum credit line of $85,000 carrying an annual interest rate of 6.63%.  The Wells Fargo Bank Line of Credit comes up for renewal every April, subject to an annual fee of $500 to renew.

Outstanding line of credit totals $185,458 and $62,022 as of September 30, 2012 and December 31, 2011, respectively.

NOTE 7 - STOCKHOLDERS' EQUITY

On June 26, 2012, the Company sold 40,000 shares of its common stock for $100,000.

NOTE 8 - SUBSEQUENT EVENTS

On August 30, 2012, Pacific Clean Water Technologies, Inc. (“PCWT”, formerly known as Unseen Solar, Inc.) entered into a stock purchase agreement (the "Purchase Agreement") with Western Water Consultants Inc., ("Western") and the shareholders of Western. Pursuant to the Purchase Agreement, PCWT will issue 4,500,000 shares (now 180,000,000 shares after a PCWT 40 to 1 stock split) of its common stock, representing no less than 60% of the total issued and outstanding common stock of PCWT, to the shareholders of Western at the closing of the Purchase Agreement in exchange for 100% of the issued and outstanding capital stock of Western.

On November 13, 2012 (the "Closing Date"), Unseen Solar closed the stock purchase transaction with Western and the shareholders of Western pursuant to the Purchase Agreement. In accordance with the terms of Purchaser Agreement, on the Closing Date, PCWT issued 180,000,000 shares of its common stock to the shareholders of Western in exchange for 100% of the issued and outstanding capital stock of Western (the "Purchase Transaction"). As a result of the Purchase Transaction, the shareholders of Western acquired approximately 60% of PCWT's issued and outstanding common stock, Western became PCWT's wholly-owned subsidiary, and PCWT acquired the business and operations of Western.

For accounting purposes, the purchase transaction is being accounted for as a reverse acquisition. The transaction has been treated as a recapitalization of Western, with Western, whose shareholders and management took control of PCWT (the legal acquirer), considered the accounting acquirer.