Notes Payables |
|
|
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 |
|
|