Quarterly report pursuant to Section 13 or 15(d)

NOTE 4. NOTES PAYABLE

v3.5.0.2
NOTE 4. NOTES PAYABLE
9 Months Ended
Sep. 30, 2016
Notes to Financial Statements  
NOTE 4. NOTES PAYABLE

   

December 31,

2015

   

(Unaudited)

September 30,

2016

 
Note payable to related party, unsecured, due 8/3/2012, interest rate 0%. Currently in default.   $ 1,950     $ 1,950  
                 
Notes payable to related party, unsecured, due 12/31/2012, interest rate 0%. Currently in default.   $ 11,810     $ 11,810  
                 
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. Currently in default.   $ 180,001     $ 180,001  
                 
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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 750     $ 750  
                 
Note payable to non-related party, unsecured, due 2/8/13, annual interest due, convertible at holder’s option at $0.3235688 per TBT-DE share, interest rate 18%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 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%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 3,203     $ 3,203  
                 
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. Currently in default. Principal balance including interest to be paid upon receipt of equity funding and/or sales revenue.   $ 15,000     $ 15,000  
                 
Note payable to related party, unsecured, due 03/01/2013, simple interest 9%. Currently in default. Principal balance including interest to be paid upon receipt of equity funding and/or sales revenue.   $ 5,000     $ 5,000  
                 
Note payable to non-related party, unsecured, due 01/31/2013, simple interest 18%. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 3,938     $ 3,938  
                 
Note payable to related party, unsecured, due 01/23/2014, simple interest 9%. Currently in default.   $ 50,000     $ 50,000  
                 
Note payable to related party, unsecured, due 07/02/2014, simple interest 9%. Currently in default.   $ 15,000     $ 15,000  
                 
Note payable to non-related party, unsecured, due 10/25/2013, simple interest 18%. Currently in default.   $ 2,000     $ 2,000  
                 
Note payable to non-related party, unsecured, due 12/27/2013, simple interest 9% quarterly, Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 15,000     $ 15,000  
                 
Note payable to non-related party, unsecured, due 9/11/2014, simple interest 10% yearly, Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 5,000     $ 5,000  
                 
Note payable to related party, unsecured, due 11/12/2014, simple interest 9%, Convertible at $0.04 per share, currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 11,000     $ 11,000  
                 
Note payable to related party, unsecured, due 4/08/2015, simple interest 7%, Convertible at $0.0072 per share. Currently in default. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue.   $ 15,000     $ 15,000  
                 
Note payable to related party, unsecured, due 8/05/2015, simple interest 7%, default interest 10%. Currently in default. Note contains a stock option.   $ 10,000     $ 10,000  
                 
Note payable to related party unsecured, due 12/02/2015, simple interest 7%, default interest 10%. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue. Currently in default.   $ 106,334     $ 106,334  
                 
Note payable to non-related party, unsecured, due 3/26/2016, simple interest 8%, convertible at $0.0017 per share. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue. Currently in default.   $ 25,000     $ 25,000  
                 
Note payable to related party, unsecured, due 4/11/2016, simple interest 10%. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue. Currently in default.   $ 13,000     $ 13,000  
                 
Note payable to related party, unsecured, due 11/11/2015, simple interest 10%. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue. Currently in default.   $ 45,000     $ 45,000  
                 
Note payable to non-related party, unsecured, due 11/11/2015, simple interest 10%. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue. Currently in default.   $ 2,500     $ 2,500  
                 
Note payable to related party, unsecured, due 12/26/2015, simple interest 10%. Principal balance including interest to be paid upon the receipt of equity funding and/or sales revenue. Currently in default.   $ 25,000     $ 25,000  
                 
Note payable to related party, unsecured, due on demand, simple interest 10%.   $ -     $ 15,277  
                 
Note payable to related party, unsecured, due 7/23/2016, simple interest 10%. Currently in default.   $ -     $ 15,000  
                 
Note payable to related party, unsecured, due 5/1/2017, simple interest 7%. Note contains a stock option.   $ -     $ 3,750  
                 
Note payable to related party, unsecured, due 11/9/2016, simple interest 7%. Note contains a stock option.   $ -     $ 15,000  
                 
Note payable to related party, unsecured, due 7/26/2017, simple interest 7%. Note contains a stock option.   $ -     $ 3,900  
                 
Note payable to related party, unsecured, due 8/03/2017, simple interest 7%. Note contains a stock option.   $ -     $ 20,000  
                 
Note payable to related party, unsecured, due 9/28/2017, simple interest 7%. Note contains a stock option.   $ -     $ 20,000  
    $ 652,669     $ 745,596  
Less note discounts     (6,250 )     -  
                 
Less current - related parties     (489,095 )     (582,022 )
                 
Less current – non-related parties     (157,324 )     (163,574 )
                 
Long-term – related parties   $ -     $ -  

 

Required principal payments from September 30, 2016 forward are as follows:

 

2016   $ 697,946  
2017   $ 47,650  
2018   $ -  
2019   $ -  
2020   $ -  
    $ 745,596  

 

Interest expense under notes payable for the nine months ended September 30, 2016 and September 30, 2015 was $89,276 and $142,721 respectively.

 

During the nine months ended September 30, 2016 and September 30, 2015 the Company recognized a beneficial conversion feature expense on borrowing from convertible notes of $6,250 and $17,500, respectively.

 

During the nine months ended September 30, 2016 and September 30, 2015 the unamortized note discount from the beneficial conversion feature was none, and $12,500, respectively.

 

In 2012 the company borrowed $110,000 under convertible notes with a variable conversion price based on a percentage of market price of which $103,395 were converted at December 31, 2014. The Company paid the remaining principal balance due on these convertible notes in January 2015. The Company determined that these notes have an embedded derivative and are therefore accounted for at fair value. The Company recorded fair market value adjustments for the nine months ended September 30, 2016 and September 30, 2015 of none and $(25,456), respectively. The fair market value adjustments were based on the Black-Sholes method using the following assumptions: risk free rates ranging between 0.10% - 0.21%, dividend yield of 0%, expected life of 1 year, volatility between 128% - 354%. The fair value derivative liability under the notes as of September 30, 2016 and December 31, 2015 was none and none, respectively.