RVUE HOLDINGS, INC.

PRO FORMA COMBINED BALANCE SHEET

March 31, 2010

(as restated)

(Unaudited)

	Historical											Pro Forma
	Rvue, Inc.			Rvue Holdings, Inc.				Pro Forma Adjustments				Combined
	3/31/2010			1/31/2010				Dr.		Cr.		3/31/2010
	(as restated)
ASSETS
Current Assets
Cash and cash equivalents	$	21,302		$	13,858		2	$	-	$	13,858	$	1,106,732
							4	$	100,000
		-			-		5		985,430		-		-
Accounts receivable		2,250			-				-		-		2,250
Prepaid expenses and other current assets		761			-				-		-		761
Total Current Assets		24,313			13,858				1,085,430		13,858		1,109,743
Property and equipment, net		8,744			-		5		1,906		-		10,650
Software development costs		309,658			-				-		-		309,658

	$	342,715		$	13,858			$	1,087,336	$	13,858	$	1,430,051

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Advance from director	$	-		$	1,189		2	$	1,189	$	-	$	-
Accounts payable		18,051			-				-		-		18,051
Accrued liabilities		5,424			-								5,424
Capital lease obligations		3,678			-				-		-		3,678
Deferred revenue		83,968											83,968
Notes payable		105,000			-		4, 5		205,000		100,000		-
Total Current Liabilities		216,121			1,189				206,189		100,000		111,121

Commitments and Contingencies		-			-				-		-		-

Stockholders' Equity
Preferred stock		-			-								-
Common stock		10,000			3,510		1		-		39,505		24,899
		-			-		2		36,765		-		-
		-			-		5		-		8,649		-
Additional paid-in capital		242,464			19,890		2		-		24,096		1,484,647
		-			-		3		50,236		-		-
		-			-		5		-		1,248,433		-
Retained earnings (accumulated deficit)		(125,870	)		(10,731	)	1		39,505		-		(190,616	)
		-			-		3		-		50,236		-
		-			-		5		64,746		-		-
Total Stockholders' Equity		126,594			12,669				191,252		1,370,919		1,318,930

	$	342,715		$	13,858			$	397,441	$	1,470,919	$	1,430,051

See summary of significant notes and assumptions to Pro Forma Financial Statements.

F-1

Pro Forma Combined Statement of Operations

For the year ended December 31, 2009

(as restated)

(Unaudited)

	Historical
	Rvue, Inc. September 15, 2009 (Inception) through December 31, 2009			Rvue Holdings, Inc. Year Ended January 31, 2010				Pro Forma Adjustments						Pro Forma
	(Audited)			(Audited)				Dr.			Cr.			Combined
	(as restated)

Revenue	$	7,079		$	726		5	$	726		$	-		$	7,079
Cost of revenue		14,491			-				-			-			14,491
Gross profit (loss)		(7,412	)		726				726			-			(7,412	)
Selling, general and administrative expenses		48,575			10,931		5,9		160,000			10,931			208,575
Depreciation and amortization		4,029			-				-			-			4,029
Operating loss		(60,016	)		(10,205	)			(159,274	)		(10,931	)		(220,016	)
Interest expense		249			-		8		64,746			-			64,995
Loss before income taxes		(60,265	)		(10,205	)			(224,020	)		(10,931	)		(285,011	)
Income taxes		-			-				-			-			-
Net loss	$	(60,265	)	$	(10,205	)		$	(224,020	)	$	(10,931	)	$	(285,011	)

Net loss per share - basic and diluted	$	(0.006	)	$	(0.003	)								$	(0.011	)
Weighted average number of common
shares outstanding - basic and diluted		10,000,000			3,510,000										24,898,730

See summary of significant notes and assumptions to Pro Forma Financial Statements.

F-2

RVUE HOLDINGS, INC.

Pro Forma Combined Statement of Operations

For the three months ended March 31, 2010

(as restated)

(Unaudited)

	Historical							Pro Forma Adjustments						Pro Forma
	Rvue, Inc., Three Months Ended March 31, 2010			Rvue Holdings, Inc. Three Months Ended January 31, 2010				Dr.			Cr.			Combined
	(as restated)

Revenue	$	149,968		$	-						$	-		$	149,968
Cost of revenue		37,777			-				-			-			37,777
Gross profit		112,191			-				-			-			112,191
Selling, general and administrative expenses		157,261			1,752		7,9		160,000			1,752			317,261
Depreciation and amortization		19,933			-				-			-			19,933
Operating loss		(65,003	)		(1,752	)			(160,000	)		(1,752	)		(225,003	)
Interest expense		602			-		8		64,746			-			65,348
Loss before income taxes		(65,605	)		(1,752	)			(224,746	)		(1,752	)		(290,351	)
Income taxes		-			-				-			-			-
Net loss	$	(65,605	)	$	(1,752	)		$	(224,746	)	$	(1,752	)	$	(290,351	)

Net loss per share - basic and diluted	$	(0.007	)	$	-									$	(0.012	)
Weighted average number of common
shares outstanding - basic and diluted		10,000,000			3,510,000										24,898,730

See summary of significant notes and assumptions to Pro Forma Financial Statements.

F-3

RVUE HOLDINGS, INC.

Significant Notes And Assumtions To Pro Forma Financial Statements

(as restated)

(Unaudited)

1.	Reflect the effect of the stock dividend.

	Retained earnings	$	39,505
	Common stock			$	39,505

2.	Reflect the effect of the Stock Purchase Agreement with Rivulet International Holdings, Inc.

	Common stock	$	36,765
	Advance from director	$	1,189
	Cash			$	13,858
	Additional paid-in capital			$	24,096

3.	Reverse the accumulated deficit of accounting acquiree RVUE Holdings, Inc.

	Additional paid-in capital	$	50,236
	Accumulated deficit			$	50,236

4.	Reflect additional bridge loans

	Cash	$	100,000
	Notes Payable			$	100,000

5.	Reclassify equity for the effects of the recapitalization
	Cash	$	985,430
	Property and Equipment, Net	$	1,906
	Bridge Loans	$	205,000
	Retained Earnings	$	64,746
	Common stock			$	8,649
	Additional paid-in capital			$	1,248,433

6.	Reverse the Statement of Operations of RVUE Holdings, Inc. at 12/31/09
	Revenue	$	726
	General and administrative expenses			$	10,931

7.	Reverse the Statement of Operations of RVUE Holdings, Inc. at 3/31/10
	General and administrative expenses			$	1,752

8.	Record Bonus Shares Expense
	Interest Expense	$	64,746

9.	Record Investor Relations Expense
	General and administrative expenses	$	160,000

		PAGE

PRO FORMA FINANCIAL STATEMENTS
Pro Forma Combined Balance Sheet – March 31, 2010		F-1
Pro Forma Combined Statement of Operations for the period from September 15, 2009 (inception ) through December 31, 2009		F-2
Pro Forma Combined Statement of Operations for the three month period ended March 31, 2010		F-3
Significant notes and assumptions to Pro Forma Financial Statements		F-4