Note 4 - Note Payable | 9 Months Ended |
Sep. 30, 2014 |
Notes | ' |
Note 4 - Note Payable | ' |
NOTE 4 – NOTES PAYABLE |
|
Notes payable consists of: |
| | September 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 (P/Note 1) | $ | 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 (P/Note 2) | | 32,636 | | 50,051 | |
| $ | 105,869 | $ | 50,051 | |
Note payable - current portion | | 48,385 | | 41,783 | |
Note payable - long term portion | $ | 57,484 | $ | 8,268 | |
Debt discount- current portion | $ | 19,911 | $ | 16,364 | |
Debt discount- long term portion | $ | 18,569 | $ | 4,091 | |
|
On June 18, 2014, the Company executed a promissory note (the “P/Note 1”) with a stockholder lender in the principal amount of $40,000. The terms of the P/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 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 P/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 $2,935 for amortization of debt discount related to P/Note 1 for the three months and nine months ended September 30, 2014. The unamortized portion of debt discount was $30,298 at September 30, 2014. |
|
On May 23, 2013, the Company executed a promissory note (the “P/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 is delinquent in making 3 monthly payments and the note holder has not made a demand for the past due payments. |
|
The Company has recorded interest expense of $1,743 and $3,581 for the three months and nine months ended September 30, 2014 and $384 and $768 for the comparable periods in 2013. The Company has recorded accrued interest of $4,236 and $2,192 as of September 30, 2014 and December 31, 2013, respectively. |
|
As additional consideration, 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 P/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 nine months period ended September 30, 2014. |
|
In connection with the issuance of the P/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 $12,273 related to the amortization of debt discount related to Note 2 for the three months and nine months ended September 30, 2014 and $5,455 for the three and nine months ended September 30, 2013. The net book value of the unamortized portion of the debt discount was $8,182 and $20,455 at September 30, 2014 and December 31, 2013, respectively. |
|
The Company has recorded total interest expense, including amortization of debt discount, of $8,766 and $18,789 for the three months and nine months ended September 30, 2014, respectively; and, $6,384 and $6,768 for comparable periods in 2013, respectively. |