Note 4 - Note Payable | 6 Months Ended |
Jun. 30, 2014 |
Notes | ' |
Note 4 - Note Payable | ' |
NOTE 4 – NOTES PAYABLE |
|
Notes payable consists of: |
| | June 30, | | December 31, |
| | 2014 | | 2013 |
| | (Unaudited) | | |
Stockholder note payable, principal balance $40,000, unsecured, 5% stated annual interest, monthly interest only payments from September 2014 to April 2015, 24 fixed monthly payments of $3,290 from May 2015 to April 2017. Original discount of $33,233 applied to normalize interest to 5% will be amortized over the loan term. | $ | 73,233 | $ | - | |
| | | | | |
Stockholder note payable, principal balance of $53,000, unsecured, interest bearing, monthly payment of $3,790 starting February 1, 2014, due April 1, 2015 | | 36,113 | | 50,051 | |
| $ | 109,346 | $ | 50,051 | |
Note payable - current portion | | 42,081 | | 41,783 | |
Note payable - long term portion | $ | 67,265 | $ | 8,268 | |
Debt discount- current portion | $ | 15,223 | $ | 16,364 | |
Debt discount- long term portion | $ | 30,280 | $ | 4,091 | |
|
On June 18, 2014, the Company executed a promissory note (the “Note 1”) with a stockholder lender in the principal amount of $40,000. The terms of the Note 1 require the Company to make (a) monthly interest only payments (5% annual rate) starting on September 18, 2014; (b) twenty-four (24) payments of $3,290.35 each, including principal and interest, beginning May 18, 2015 through April 18, 2017, at which time the entire principal amount, plus any and all accrued interest shall be due and payable; and, (c) in the event of an investment or series of related investments of at least $5,000,000 before April 18, 2017, then the entire principal balance and all accrued and unpaid interest shall be due in full in addition to a $5,000 prepayment penalty. In connection with the issuance of Note 1, the Company has recorded a debt discount of $33,233 applied to normalize interest to 5% which will be amortized as interest expense over the life of the Note 1. The Company has recognized interest expense of $0 for amortization of debt discount related to Note 1 for the three months ended June 30, 2014. The unamortized portion of debt discount was $33,233 at June 30, 2014. |
|
On May 23, 2013, the Company executed a promissory note (the “Note 2”) with a stockholder in the principal amount of $53,000. The terms of the Note 2 required the Company to make (a) a principal payment of $3,000 on or before June 6, 2013, and (b) fifteen (15) monthly payments of $3,790 each, including principal and interest, beginning February 2014 through April 2015, at which time the entire principal amount, plus any and all accrued interest shall be due and payable. |
|
The Company has recorded interest expense of $921 and $1,838 for the three months and six months ended June 30, 2014 and $384 and $384 for the comparable periods in 2013. The Company has recorded accrued interest of $2,807 as of June 30, 2014. |
|
As additional consideration and not as additional interest, the Company agreed to issue 100,000 shares of restricted common stock at its fair value of $30,000 to the stockholder upon execution of Note 2. As of December 31, 2013, the Company had not issued the 100,000 shares of its common stock and as such the value of shares to be issued was reflected as a liability in the balance sheet at that date. The Company has formally issued the shares during the six months period ended June 30, 2014. |
|
In connection with the issuance of the Note 2, the Company has recorded a debt discount in the amount of $30,000 which is being amortized to interest expense over the life of the Note. The Company has recognized interest expense of $4,091 and $8,185 related to the amortization of debt discount related to Note 2 for the three months and six months ended June 30, 2014, respectively. The Company has recorded interest expense of $17,727 from May 23, 2013 to June 30, 2014, respectively, related to the amortization of debt discount related to Note 2. The net stock value of the unamortized portion of the debt discount was $12,271 and $16,364 at June 30, 2014 and 2013, respectively. |
|
The Company has recorded total interest expense, including amortization of debt discount, of $5,012 and $10,023 for the three months and six months ended June 30, 2014, respectively, and $384 and $384 for comparable periods in 2013, respectively. |