Bitzio (BTZO) 8-K Entry into a Material Definitive Agreement

Exhibit 9.01.4

BITZIO, INC.
(FKA Rocky Mountain Fudge, Inc.)
Proforma Consolidated Balance Sheet
June 30, 2011
ASSETS
												Adjusted
			Bitzio		Bitzio		Combined		Pro Forma			ProForma
			Inc.		LLC		Totals		Adjustments		REF	Totals
CURRENT ASSETS
	Cash		$	2,731	$	-	$	2,731	$	-		$	2,731
	Prepaid expenses			292,500		-		292,500		-			292,500
	Accounts receivable, net			-		668		668		-			668
		Total Current Assets		295,231		668		295,899		-			295,899
PROPERTY AND EQUIPMENT, net				1,365		-		1,365		-			1,365
OTHER ASSETS
	Customer lists			-		-		-		2,350,000	[1]		2,350,000
		Total Other Assets		-		-		-		2,350,000			2,350,000
		TOTAL ASSETS	$	296,596	$	668	$	297,264	$	2,350,000		$	2,647,264

1

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES
	Accounts payable and accrued expenses		$	440	$	1,600	$	2,040	$	-		$	2,040
	Related party payable			392		-		392		-			392
	Notes payable-related party			25,000		-		25,000		-			25,000
		Total Current Liabilities		25,832		1,600		27,432		-			27,432
		TOTAL LIABILITIES		25,832		1,600		27,432		-			27,432
STOCKHOLDERS' EQUITY
	Preferred stock			-		-		-		-			-
	Common stock			33,750		-		33,750		5,000	[1]		38,750
	Additional paid-in capital			501,700		1,342		503,042		2,345,000	[1]		2,845,768
				-		-		-		(2,274)	[2]		-
	Retained earnings (deficit)			(264,686)		(2,274)		(266,960)		2,274	[2]		(264,686)
		Total Stockholders' Equity		270,764		(932)		269,832		2,350,000			2,619,832
		TOTAL LIABILITIES AND
		STOCKHOLDERS' EQUITY (DEFICIT)	$	296,596	$	668	$	297,264	$	2,350,000		$	2,647,264
		[1]		Record purchase of Bitzio LLC for 5,000,000 shares of common stock at $0.47 per share
		[2]		Eliminate deficit of subsidiary

2

BITZIO, INC.
(FKA Rocky Mountain Fudge, Inc.)
Proforma Consolidated Statements of Operations
For the Six Months Ended June 30, 2011
												Pro-Forma
												Adjusted
			Bitzio		Bitzio		Combined		Pro Forma			Combined
			Inc.		LLC		Totals		Adjustments		REF	Totals
REVENUES			$	-	$	2,415	$	2,415	$	-		$	2,415
COST OF SALES				-		-		-		-			-
GROSS PROFIT				-		2,415		2,415		-			2,415
OPERATING EXPENSES
	General and administrative			22,865		310		23,175		-			23,175
	Depreciation expense			341		-		341		-			341
	Professional fees			19,128		-		19,128		-			19,128
		Total Costs and Expenses		42,334		310		42,644		-			42,644
		OPERATING LOSS		(42,334)		2,105		(40,229)		-			(40,229)
OTHER INCOME (EXPENSE)
	Interest expense			(246)		-		(246)		-			(246)
		Total Other Income (Expense)		(246)		-		(246)		-			(246)
		LOSS BEFORE INCOME TAXES		(42,580)		2,105		(40,475)		-			(40,475)
		PROVISION FOR INCOME TAXES		-		(800)		(800)		-			(800)
		NET LOSS	$	(42,580)	$	1,305	$	(41,275)	$	-		$	(41,275)

3