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 |
|
|
$ |
- |
|
|
$ |
- |
|
|