Quarterly report pursuant to Section 13 or 15(d)

NOTE 4. NOTES PAYABLE

v2.4.0.8
NOTE 4. NOTES PAYABLE
6 Months Ended
Jun. 30, 2013
Notes to Financial Statements  
NOTE 4. NOTES PAYABLE

    December 31,   December 31,   June 30,
    2011   2012   2013
                      (unaudited)   
Note payable to related party, unsecured, due 8/3/2012,  interest rate 0%   $ 1,950     $ 1,950     $ 1,950  
                         
Notes payable to related party, unsecured, due 12/31/2012, interest rate 0%   $ 11,810     $ 11,810     $ 11,810  
                         
Note payable, unsecured, due 09/15/2012, convertible at holder's option at $2.50 per TransBioTec share, and any TransBioTec shares then converted into Imagine Media, LTD. shares at 7.726 shares for 1 TransBiotec share, interest rate 10%   $ 16,000     $ —       $ —    
                         
Note payable, unsecured, due 2/8/12, quarterly interest due, convertible at holder's option at $0.3235688 per IMLE share, interest rate 30%   $ 10,000     $ 10,000     $ 10,000  
                         
Note payable, unsecured,  due 2/8/12, quarterly interest due, convertible at  holder's option at $0.3235688 per IMLE share, interest rate 30%   $ 25,000     $ 25,000     $ 25,000  
                         
Note payable, unsecured, due 2/17/12, quarterly Interest due, convertible at holder's option at $0.3235688 per IMLE share, interest rate 30%   $ 25,000     $ 25,000     $ 25,000  

  

Note payable, unsecured, due 2/18/12, quarterly Interest due, convertible at holder's option at $0.3235688 per IMLE 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     $ 44,250  
                         
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     $ 52,500  
                         
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%   $ —       $ 3,938     $ 3,938  
                         
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 05/05/2014,  interest rate 7%, default interest 10%, stock option   $ —       $ —       $ 50,060  
                         
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     $ 1,267,021  

  

Less Note Discounts   -   -   -
             
Less current portion     (277,260 )     (616,051 )     (1,100,014 )
                         
Long-term portion   $ 549,263     $ 363,888     $ 167,007  

 

Required principal payments from December 31, 2012 forward are as follows:

 

2013   $ 717,801  
2014   $ 382,213  
2015   $ 123,709  
2016   $ 43,298  
2017   $ -  
         
    $ 1,267,021  

 

Interest expense under notes payable for the six months ended June 30, 2013 and June 30, 2012 was $61,550 and $40,788, respectively.

 

During the six months ended June 30, 2013 and June 30, 2012 the Company recognized a beneficial conversion feature expense on borrowing from convertible notes of $133,492 and $64,171, respectively. At June 30, 2013 the unamortized note discount from the beneficial conversion feature was $31,665.

 

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,   June 30,  
    2011     2012     2013  
                    (unaudited)
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     $ -     $ -