Notes Payable, Note | 3 Months Ended |
Mar. 31, 2014 |
Notes | ' |
Notes Payable, Note | ' |
NOTE 2 - NOTES PAYABLE |
|
The Company had the following notes payable outstanding as of March 31, 2014 and December 31, 2013: |
|
| 31-Mar-14 | | 31-Dec-13 |
| | | | | |
McClelland Family Trust (N-1) | $ | 45,000 | | $ | 45,000 |
Dated - January, 2011 (Related Party) | | | | | |
| | | | | |
Lease Purchase Agreement - A & P Lease (N-2) | | 50,000 | | | 50,000 |
Dated - May, 2011 | | | | | |
| | | | | |
D & D McClelland Note (N-3) | | 63,000 | | | 63,000 |
Dated - January 19, 2012 (Related Party) | | | | | |
| | | | | |
Lease Purchase Agreement - A & P Lease (N-4) | | 50,000 | | | 50,000 |
Dated - April, 2011 | | | | | |
| | | | | |
Related Party (N-5) | | 2,300 | | | 2,300 |
Dated - January 27, 2012 (Related Party) | | | | | |
| | | | | |
Mike Myrick (N-6) | | 4,000 | | | 4,000 |
Dated - March 23, 2012 | | | | | |
| | | | | |
NPI Notes Payable (N-7) | | 200,000 | | | 200,000 |
Dated August 1, 2011 ($125,000 is Related Party) | | | | | |
| | | | | |
S Norderhaug Note (N-8) | | 50,000 | | | 50,000 |
Dated - June 24, 2010 | | | | | |
| | | | | |
Small World Traders Secured Note (N-9) | | | | | |
Dated - April 8, 2013 | | 200,327 | | | 170,277 |
| | | | | |
Total Notes payable | $ | 664,627 | | $ | 634,577 |
Less: discount applicable | | -- | | | -- |
Less: current portion of long-term debt | | 664,627 | | | 634,577 |
Long-term debt | $ | -- | | $ | -- |
|
N-1 McClelland Family Trust: In January, 2011, the Company issued four promissory notes payable to two related party individuals for a total of $45,000. The notes bear simple interest at an annual rate of 8% per annum and were due May 15, 2011. This note is in default. |
|
N-2 A & P Lease Agreement: In May, 2011, the Company issued a note payable for $50,000 to one of the individuals from which we have the lease purchase agreement for as the A&P Lease, covering the balance of the initial lease payment due. The note bears 12% interest rate and was due May 31, 2011. This note is in default. |
|
N-3 D & D McClelland Note: In January 2012, the Company issued a promissory note to a related party and a relative to a related party for a total of $63,000. The note bears simple interest at an annual rate of 20% per annum and is due July 27, 2012. This note is in default. |
|
N-4 A & P Lease Note Payable: In March, 2012, the Company issued a note payable for $50,000 to one of the individuals from which we have the lease purchase agreement for as the A&P Lease, covering the balance of the 2012 annual lease payment due. The note bears 12% interest rate and was due April 16, 2012. This note is in default. |
|
N-5 Related Party Notes: In September, 2011, the Company borrowed $1,300 and $1,000 from two individuals. The Notes bear no interest and are due upon demand. |
|
N-6 Mike Myrick: In March, 2012, the Company issued a note payable for $4,000 to one individual. The note bears interest at 20% per annum and was due May 31, 2012. This note is in default. |
|
N- 7 NPI Notes: In August, 2011, the Company secured a total of $200,000 in project financing from one individual and one related party. The principal and interest of, up to, 100% of the principal, was to be repaid from the processing of stockpiled ore at the Mineral Hill Gold Mine project, subject to the net profit (the "NPI") from the processed stockpile being adequate. At March 31, 2014, $125,000 of these notes payable were held by related parties. This note is in default. |
|
N-8 S Norderhaug Note: In June, 2010, the Company issued a note for $50,000 to one individual with an interest rate of 5%. The note was due December 21, 2011. This note is in default. |
|
N-9 Small World Traders Secured Note: On April 8, 2013, the Company issued a revolving line of credit for $200,000 with Small World Traders Secured Note with an interest rate of 8%. This note is secured by the following assets of the Company and a UCC1 was filed for all the Intellectual Property, Current or Previously Filed, Trademarks, Formulations, Research and Development Equipment, Manufacturing Equipment, Office Equipment, and all interests in Shooting Star Mining Company LLC. The note is due December 31, 2013. Small World Traders paid $200,327 of expenses on behalf of the Company. On January 1, 2014 the Note was extended to April 15, 2014 subject to additional consideration. The Company is negotiating the increase in this line of credit because it has exceed the $200,000 maximum line. |
|
Fair Value Measurements |
|
Assets and liabilities recorded at fair value in the consolidated balance sheet are categorized based upon the level of judgment associated with the inputs used to measure the fair value. Level inputs, as defined by ASC 820-10, are as follows: |
|
Level 1 - quoted in active markets for identical assets or liabilities. |
|
Level 2 - other significant observable inputs for the assets or liabilities through corroboration with market data at the measurement date. |
|
Level 3 - significant unobservable inputs that reflect management’s best estimate of what market participants would use to price the assets or liabilities at the measurement date. |
|
For certain of the Company’s financial instruments, including cash, prepaid expenses, accounts payable and accrued expenses the carrying amounts approximate fair value due to their short maturities. The carrying amounts of the Company’s notes payable approximates fair value based on the prevailing interest rates |
|
The following table summarizes fair value measurements by level at December 31, 2013 and December 31, 2012 for assets and liabilities measured at fair value on a recurring basis. These warrants and convertible notes are considered derivatives because the conversion prices are variable and the Company does not have enough authorized common stock to satisfy the convertible notes and warrants. |
|
at March 31, 2014 | | | | | |
| Level 1 | Level 2 | Level 3 | Total | |
Derivative liability | | | | | |
Conversion features | | | ($848,763) | ($848,763) | |
Warrants liability | | | -371 | -371 | |
Total Derivative liability | | | -885,863 | -885,863 | |
| | | | | |
| | | | | |
at December 31, 2013 | | | | | |
| Level 1 | Level 2 | Level 3 | Total | |
Derivative liability | | | | | |
Conversion features | | | ($315,573) | ($315,573) | |
Warrants liability | | | -371 | -371 | |
Total Derivative liability | | | -315,944 | -315,944 | |
|
Derivative liability for conversion features for the three months ended March 31, 2014 were valued using the Black-Scholes Option pricing model with the following assumptions: expected life of 0.1 to 1 year, risk free interest rate of 1%, dividend yield of 0, and expected volatility of 0.1%. |
|
The following is a reconciliation of the derivatives liability |
|
Value at December 31, 2013 | | $ | 315,944 | | |
Change in value | | | 569,919 | | |
Value at March 31, 2014 | | | 885,863 | | |
|
In accordance with ASC 815-10-35 the Company recognized loss of $569,919 in the change in derivative value for the three months ended March 31, 2014 and $576,550 for March 31, 2013. |