Quarterly report pursuant to Section 13 or 15(d)

NOTE 4. NOTES PAYABLE

v2.4.0.8
NOTE 4. NOTES PAYABLE
9 Months Ended
Sep. 30, 2013
Notes to Financial Statements  
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 holder’s 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 holder’s 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 holder’s 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 holder’s 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 holder’s 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 holder’s 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 holder’s 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 holder’s 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 holder’s 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 holder’s 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 holder’s 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 holder’s 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 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 to non-related party,  unsecured, due 2/25/13, annual 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     $ 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 holder’s 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 holder’s 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     $ -     $ -