NOTE 4. NOTES PAYABLE |
|
|
December 31, 2011 |
|
|
December 31, 2012
|
|
|
(Unaudited)
March 31, 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, unsecured, due 2/18/13, annually Interest due, convertible at holder's option at $0.3235688 per IMLE share, interest rate 18% |
|
$ |
- |
|
|
$ |
750 |
|
|
$ |
750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable, unsecured, due 2/18/13, annually Interest due, convertible at holder's option at $0.3235688 per IMLE share, interest rate 18% |
|
$ |
- |
|
|
$ |
6,875 |
|
|
$ |
6,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable, unsecured, due 2/15/13, annually Interest due, convertible at holder's option at $0.3235688 per IMLE share, interest rate 12% |
|
$ |
- |
|
|
$ |
2,500 |
|
|
$ |
2,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable, unsecured, due 2/20/13, annually Interest due, convertible at holder's option at $0.3235688 per IMLE share, interest rate 12% |
|
$ |
- |
|
|
$ |
3,750 |
|
|
$ |
3,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable, unsecured, due 2/21/13, annually Interest due, convertible at holder's option at $0.3235688 per IMLE share, interest rate 12% |
|
$ |
- |
|
|
$ |
2,625 |
|
|
$ |
2,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable, unsecured, due 3/20/13, annually Interest due, convertible at holder's option at $0.3235688 per IMLE share, interest rate 12% |
|
$ |
- |
|
|
$ |
5,433 |
|
|
$ |
5,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable, unsecured, due 3/22/13, annually Interest due, convertible at holder's option at $0.3235688 per IMLE share, interest rate 12% |
|
$ |
- |
|
|
$ |
3,203 |
|
|
$ |
3,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable, unsecured, due 1/05/13, annually Interest due, convertible at holder's option at 51% of market as defined, interest rate 8% Conversion limited to total beneficial ownership of 4.99% |
|
$ |
- |
|
|
$ |
10,500 |
|
|
$ |
- |
|
Note payable, unsecured, due 2/25/13, annually Interest due, convertible at holder's option at 51% of market as defined, interest rate 8% Conversion limited to total beneficial ownership of 4.99% |
|
$ |
- |
|
|
$ |
37,500 |
|
|
$ |
37,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to related party, unsecured, lien against company assets, $731,763, 5-years at 0% simple interest, due 7/1/2016, payment amounts vary each month. |
|
$ |
726,763 |
|
|
$ |
726,763 |
|
|
$ |
726,763 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to related party, lien against company assets, unsecured, due 4/19/2013, 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 |
|
|
$ |
35,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 8/29/2013, simple interest 8% convertible at holders' option at $.249 per TransBiotec 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, interest rate 7% |
|
$ |
- |
|
|
$ |
5,342 |
|
|
$ |
5,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 01/31/2013, interest rate 18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, interest rate 7%, due on demand, convertible at anytime into common stock at 65% of market closing price on previous day |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
75,000 |
|
Note payable to non-related party, unsecured, due 01/07/2014, interest rate 7%, default interest 10%, stock option |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
15,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 01/15/2014, interest rate 7%, default interest 10%, stock option |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 01/20/2014, interest rate 7%, default interest 10%, stock option |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
65,272 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 03/28/2013, $13,000 in interest (1 month) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
45,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable to non-related party, unsecured, due 01/23/2014, interest rate 9%, |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
50,000 |
|
|
|
$ |
826,523 |
|
|
$ |
979,939 |
|
|
$ |
1,192,711 |
|
Less current portion |
|
|
(277,260 |
) |
|
|
(616,051 |
) |
|
|
(1,025,704 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term portion |
|
$ |
549,263 |
|
|
$ |
363,888 |
|
|
$ |
167,007 |
|
Required principal payments from December 31, 2012 forward are as
follows:
2013 |
|
$ |
828,823 |
|
2014 |
|
$ |
196,881 |
|
2015 |
|
$ |
123,709 |
|
2016 |
|
$ |
43,298 |
|
2017 |
|
$ |
- |
|
|
|
|
|
|
|
|
$ |
1,192,711 |
|
Interest expense under notes payable for the three months ended
March 31, 2013 and March 31, 2012 was $38,095 and $23,960, respectively.
During the three months ended March 31, 2013 and March 31, 2012
the Company recognized a beneficial conversion feature expense on borrowing from convertible notes of $77,103 and $20,136, respectively.
At March 31, 2013 the unamortized note discount from the beneficial conversion feature was $51,804.
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 three months ended March 31, 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 March 31, 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 $95,613 during the three
months ended March 31, 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 March 31, 2013 was $555,796.
|
|
December 31, |
|
|
(Unaudited) |
|
|
|
2011 |
|
|
2012 |
|
|
March 31, 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 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|