NOTE 4. NOTES PAYABLE |
|
|
December
31, 2011 |
|
|
December
31, 2012 |
|
|
(Unaudited)
Sept.
30, 2013
|
|
Note payable to related party, unsecured, due
8/3/2012, interest rate 0% |
|
$ |
1,950 |
|
|
$ |
1,950 |
|
|
$ |
1,950 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable to related parties, unsecured, due 12/31/2012, interest
rate 0% |
|
$ |
11,810 |
|
|
$ |
11,810 |
|
|
$ |
11,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 09/15/2012, convertible
at holders option at $2.50 per TBT - CA share. |
|
$ |
16,000 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 2/8/12,
quarterly interest due, convertible at holders option at $0.3235688 per TBT - DE share, interest rate 30% |
|
$ |
10,000 |
|
|
$ |
10,000 |
|
|
$ |
10,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 2/8/12,
quarterly interest due, convertible at holders option at $0.3235688 per TBT - DE share, interest rate 30% |
|
$ |
25,000 |
|
|
$ |
25,000 |
|
|
$ |
25,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 2/17/12,
quarterly interest due, convertible at holders option at $0.3235688 per TBT - DE share, interest rate 30% |
|
$ |
25,000 |
|
|
$ |
25,000 |
|
|
$ |
25,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 2/18/12, quarterly
interest due, convertible at holders option at $0.3235688 per TBT - DE share, interest rate 30% |
|
$ |
10,000 |
|
|
$ |
10,000 |
|
|
$ |
10,000 |
|
Note payable to non-related party, unsecured,
due 2/18/13, annual interest due, convertible at holders option at $0.3235688 per TBT-DE share, interest rate 18% |
|
|
- |
|
|
$ |
750 |
|
|
$ |
750 |
|
Note payable to non-related party, unsecured,
due 2/18/13, annual interest due, convertible at holders option at $0.3235688 per TBT-DE share, interest rate 18% |
|
|
- |
|
|
$ |
6,875 |
|
|
$ |
6,875 |
|
Note payable to non-related party, unsecured,
due 2/15/13, annual interest due, convertible at holders option at $0.3235688 per TBT-DE share, interest rate 12% |
|
|
- |
|
|
$ |
2,500 |
|
|
$ |
2,500 |
|
Note payable to non-related party, unsecured,
due 2/20/13, annual interest due, convertible at holders option at $0.3235688 per TBT-DE share, interest rate 12% |
|
|
- |
|
|
$ |
3,750 |
|
|
$ |
3,750 |
|
Note payable to non-related party, unsecured,
due 2/21/13, annual interest due, convertible at holders option at $0.3235688 per TBT-DE share, interest rate 12% |
|
|
- |
|
|
$ |
2,625 |
|
|
$ |
2,625 |
|
Note payable to non-related party, unsecured,
due 3/20/13, annual interest due, convertible at holders option at $0.3235688 per TBT-DE share, interest rate 12% |
|
|
- |
|
|
$ |
5,433 |
|
|
$ |
5,433 |
|
Note payable to non-related party, unsecured,
due 3/22/13, annual interest due, convertible at holders option at $0.3235688 per TBT-DE share, interest rate 12% |
|
|
- |
|
|
$ |
3,203 |
|
|
$ |
3,203 |
|
Note payable to non-related party, unsecured,
due 1/05/13, annual interest due, convertible at holders option at 51% of market as defined, interest rate 8%, conversion
limited to total beneficial ownership of 4.99% |
|
|
- |
|
|
$ |
10,500 |
|
|
|
- |
|
Note payable to non-related party, unsecured,
due 2/25/13, annual interest due, convertible at holders option at 51% of market as defined, interest rate 8%, conversion
limited to total beneficial ownership of 4.99% |
|
|
- |
|
|
$ |
37,500 |
|
|
$ |
19,250 |
|
Note
payable to related party, unsecured, $731,763, 5-years at 0% simple interest, due 7/1/2016, payment
amounts vary each month,
various
late penalties.
|
|
$ |
726,763 |
|
|
$ |
726,763 |
|
|
$ |
726,763 |
|
Note payable to non-related party, unsecured,
due 4/19/13, annual interest due, convertible at holders option at 51% of market as defined, interest rate 8%, conversion
limited to total beneficial ownership of 4.99% |
|
|
- |
|
|
$ |
35,000 |
|
|
$ |
52,500 |
|
Note payable to non-related party, unsecured,
due 08/29/2013, simple interest 8% convertible at holders option at $.249 per TBT-CA share. |
|
|
- |
|
|
$ |
15,000 |
|
|
$ |
15,000 |
|
Note payable to non-related party, unsecured,
due 03/01/2013, simple interest 9%. |
|
|
- |
|
|
$ |
5,000 |
|
|
$ |
5,000 |
|
Note payable to non-related party, unsecured,
due 01/31/2013, $12,000 in interest (2 months) |
|
|
- |
|
|
$ |
32,000 |
|
|
|
- |
|
Note payable to non-related party,unsecured,
due 12/13/2013, simple interest 7%. |
|
|
- |
|
|
$ |
5,342 |
|
|
$ |
5,342 |
|
Note payable to non-related party,unsecured,
due 01/31/2013, simple interest 18%. |
|
|
- |
|
|
$ |
3,938 |
|
|
$ |
3,938 |
|
Note payable to non-related party, unsecured,
due on demand, simple interest 7%, convertible at anytimeinto common stock at 65% of market closing price on previous day |
|
|
- |
|
|
|
- |
|
|
$ |
55,000 |
|
Note payable to non-related party, unsecured,
due 01/07/2014, simpleinterest 7%, default interest 10%, stock option |
|
|
- |
|
|
|
- |
|
|
$ |
15,000 |
|
Note payable to non-related party, unsecured,
due 01/15/2014, simpleinterest 7%, default interest 10%, stock option |
|
|
- |
|
|
|
- |
|
|
$ |
5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 01/20/2014, simple
interest 7%, default interest 10%, stock option |
|
|
- |
|
|
|
- |
|
|
$ |
65,272 |
|
Note payable to non-related party, unsecured,
due 03/28/2013, $13,000in interest (1 month) |
|
|
- |
|
|
|
- |
|
|
$ |
45,000 |
|
Note payable to non-related party, unsecured,
due 01/23/2014, simple interest 9%, |
|
|
- |
|
|
|
- |
|
|
$ |
50,000 |
|
Note payable to non-related party, unsecured,
due 05/05/2014, simple interest 7%, default interest 10%, stock option |
|
|
- |
|
|
|
- |
|
|
$ |
50,060 |
|
Note payable to non-related
party,unsecured, due 10/25/2013, simple interest 18%, |
|
|
- |
|
|
|
- |
|
|
$ |
2,000 |
|
Note payable to non-related party, unsecured,
due 07/29/2014, simple interest 7%, default interest 10%, stock option |
|
|
- |
|
|
|
- |
|
|
$ |
1,900 |
|
Note payable to non-related party, unsecured,
due 09/19/2014, simple interest 7%, default interest 10%, stock option |
|
|
- |
|
|
|
- |
|
|
$ |
10,000 |
|
Note payable to non-related party, unsecured,
due 09/19/2014, simple interest 7%, default interest 10%, stock option |
|
|
- |
|
|
|
- |
|
|
$ |
65,000 |
|
Note payable to non-related party, unsecured,
due 09/29/2014, simple interest 7%, default interest 10%, stock option |
|
|
- |
|
|
|
- |
|
|
$ |
20,000 |
|
Note payable to non-related party, unsecured,
due 12/27/2013, simple interest 9%, |
|
|
- |
|
|
|
- |
|
|
$ |
15,000 |
|
Note payable to non-related party, unsecured,
due 07/02/2014, simple interest 9%, |
|
|
- |
|
|
|
- |
|
|
$ |
15,000 |
|
|
|
$ |
826,523 |
|
|
|
979,939 |
|
|
$ |
1,350,921 |
|
Less Note Discounts |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less current portion |
|
|
(277,260 |
) |
|
|
(616,051 |
) |
|
|
(1,183,914 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term portion |
|
$ |
549,263 |
|
|
$ |
363,888 |
|
|
$ |
167,007 |
|
Required principal payments from December 31,
2013 forward are as follows: |
|
|
|
|
2013 |
|
$ |
689,801 |
|
2014 |
|
$ |
494,113 |
|
2015 |
|
$ |
123,709 |
|
2016 |
|
$ |
43,298 |
|
2017 |
|
$ |
- |
|
|
|
|
|
|
|
|
$ |
1,350,921 |
|
Interest
expense under notes payable for the nine months ended September 30, 2013 and September 30, 2012 was $86,214 and $56,938, respectively.
During
the nine months ended September 30, 2013 and September 30, 2012 the Company recognized a beneficial conversion feature expense
on borrowing from convertible notes of $152,993 and $102,388, respectively.
At
September 30, 2013 the unamortized note discount from the beneficial conversion feature was $29,164.
In
2012 the Company borrowed $110,000 under convertible notes with a variable conversion price based on a percentage of market price.
$27,000 of the notes were converted in 2012. The Company determined that these notes have an embedded derivative and are therefore
accounted for at fair value. The Company recorded an expense of $448,137 in 2012 for fair value adjustments based on the Black-Scholes
method using the following assumptions: risk free interest rate of 0.08%, dividend yield of 0%, expected life of 2-4 months, volatility
of 172% - 197%. During the six months ended June 30, 2013 the Company borrowed $75,000 under a convertible note with a variable
conversion price based on a percentage of market price. The note was not converted as of June 30, 2013. The Company determined
that this note has an embedded derivative and are therefore accounted for at fair value. The Company recorded an expense of $389,297
during the six months ended June 30, 2013 for fair value adjustments based on the Black-Scholes method using the following assumptions:
risk free interest rate of 0.08%, dividend yield of 0%, expected life of 2 4 months, volatility of 172% - 197%. The fair
equity obligation liability under the notes at June 30, 2013 was $832,565.
|
|
December
31, |
|
|
Unaudited |
|
|
|
2011 |
|
|
2012 |
|
|
Sept.
30, 2013 |
|
Convertible debenture payable to unrelated
party, unsecured, due 04/1/2009, convertible at holder's option at $.25 per share, interest rate 8% Default interest rate
12% |
|
$ |
30,000 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|