Notes Payable and Line of Credit | 9 Months Ended |
Sep. 30, 2013 |
Notes | ' |
Notes Payable and Line of Credit | ' |
Note 3. Notes Payable and Line of Credit |
|
Notes payable |
|
During the nine months ended September 30, 2013 the Company issued nineteen convertible unsecured short term notes payable to individuals totaling $661,585. These notes bear annual interest of 0% - 12%, mature within a period ranging from six (6) months to one (1) year from issuance and are convertible into EFactor common shares at prices ranging from $2 to $3 per common share. The Company also issued four unsecured short term notes payable to individuals totaling $138,488. These notes bear annual interest of 12% and mature within a period of six (6) months from issuance. The Company also issued 24,574 common shares with the convertible and unsecured short term notes issued during the nine months ended September 30, 2013. The relative fair value of the shares amounting to $189,939 was recognized as a debt discount and amortized over the term of the notes. The Company evaluated the embedded conversion features within the convertible debt under ASC 815 “Derivatives and Hedging” and determined the embedded conversion feature should be classified as equity. Additionally, the instruments were evaluated under ASC 470-20 “Debt with Conversion and Other Options” for consideration of any beneficial conversion features. The Company determined the beneficial conversion feature for all convertible notes to be $130,367 which was recognized as a debt discount and amortized over the term of the notes. |
|
|
|
During the nine months ended September 30, 2013, the Company made principal repayments totaling $1,876 and issued 31,364 shares to convert $214,000 of convertible debt. |
|
|
|
During the three and nine months ended September 30, 2013 the Company recognized $51,392 and $240,001, respectively, of interest expense due to the amortization of debt discounts on all convertible and unsecured short term notes. |
|
|
|
On September 19, 2013, the Company amended a convertible note dated January 14, 2013 to extend the maturity date to December 31, 2013 and to remove the convertible feature of the note. The Company issued 3,010 common shares as consideration for the amendment. The modification of the convertible note was considered substantial under ASC 470-50 and the rules on debt extinguishment were applied. Consequently, a loss on extinguishment of debt was recorded for the nine months ended September 30, 2013 amounting to $50,109 in connection with this amendment. |
|
|
|
A summary of activity for notes payable during the nine months ended September 30, 2013 is set forth below: |
|
|
|
Balance at December 31, 2012 | $ 397,285 | | | |
Proceeds from convertible notes | 661,585 | | | |
Proceeds from notes payable | 138,488 | | | |
Repayments of notes payable | (1,876) | | | |
Conversion of convertible notes to equity | (214,000) | | | |
Debt discount on new convertible notes and shares issued with debt | (320,306) | | | |
Amortization of debt discount | 240,001 | | | |
Balance at September 30, 2013 | 901,177 | | | |
Less: | | | | |
Convertible notes payable | (669,172) | | | |
Current portion of notes payable – third parties | (217,135) | | | |
Non-current portion of notes payable – third parties | $ 14,870 | | | |
|
|
|
Odom Line of Credit |
|
On June 7, 2013, the Company entered into a Revolving Line of Credit Agreement (the “Agreement”) with Charles Odom, the lender, in the amount of $750,000. Pursuant to the Agreement, the lender shall make loans to the Company from time to time commencing on the date of the Agreement and shall continue for a period of twenty four (24) months thereafter ending June 7, 2015. As of September 30, 2013, the Company has drawn $475,000 from the line leaving a current available balance of $275,000. As required by the Agreement, the Company also issued 118,750 shares to the lender, proportionate to amounts drawn, which was recognized as deferred financing fees of $475,000 and amortized over the term of the line of credit. For the nine months ended September 30, 2013, $29,613 has been amortized into interest expense. All amounts drawn from the line of credit are subject to annual interest of 15% and will mature within a period of 12 months or within 14 days after the Company has a capital raise with proceeds of $10 million, whichever is earlier. The line of credit is secured by all of the assets of the Company. |
|
Wells Fargo - Line of Credit |
|
As part of the acquisition of EQmentor, Inc. the Company obtained an operating line of credit from Wells Fargo, secured by assets of the former majority shareholder of EQmentor, Inc. The amount of the line of credit is $500,000 with a provision for over-limit drawdowns. The current over-limit drawdown at September 30, 2013 is $133,277. Interest is charged at a rate of 3.5% per annum. We have drawn down $633,277 as of September 30, 2013. |
|
A summary of activity on the line of credit during the nine months ended September 30, 2013 is set forth below: |
|
Balance at December 31, 2012 | | | | $ 625,604 |
Drawdowns from line of credit with Charles Odom | 475,000 |
Drawdowns from Wells Fargo - line of credit, net | 9,401 |
Balance at September 30, 2013 | | | | $ 1,110,005 |
|