NOTE 4 - Notes Payable | Notes payable consist of: September 30, 2016 September 30, 2015 Note payable to individual, unsecured, 5% interest, due March 31, 2017 (Note A) $ 50,000 $ 50,000 Note payable to individual, unsecured, 5% interest, due March 31, 2017 (Note B) 68,000 68,000 Note payable to individual, unsecured, 5% interest, due March 31, 2017 (Note C) 7,500 7,500 Note payable to bank, secured, week day payment of $481.14 for 330 weekdays (Loan) 109,699 - 235,199 125,500 Less: Debt discount (34,343 ) - Notes payable - current portion, net of debt discount of $34,343 $ 200,856 $ 125,500 On January 9, 2015, the Company and the individual debt holder of the three promissory notes Note A, Note B and Note C, collectively referred to as (Notes), totaling $133,000, mutually agreed to extend the payment due date of the Notes due on March 31, 2015 to March 31, 2017, at which time, the unpaid principal and accrued interest on the Notes is due in full as a balloon payment. For the year ended September 30, 2016, the Company made no cash payments towards the Notes, and for the year ended September 30, 2015, the Company made a cash payment of $7,500 towards the Note C. Subsequent to the year ended September 30, 2016, management has negotiated with the debt holder an extension for payment for Note A, Note B and Note C amounting to $125,500, to December 31, 2017, bearing the same terms. The Company has recorded interest expense of $6,275 and $5,876 for the years ended September 30, 2016 and 2015, respectively. On May 9, 2016, the Company entered into a Business Loan Agreement (Loan) with a third party financier and received cash proceeds of $109,500. The Loan is secured by the assets of the Company and requires the Company to make a daily cash payment of principal and interest, amounting to $481.14 on each business day, for a total of 330 business days. The total daily cash payments of principal and interest at maturity date would amount to $158,775. In connection with the issuance of the Loan, the Company recorded an OID discount of $49,275 which is being amortized to interest expense over the term of Loan using the effective interest method. As of September 30, 2016, the Company has made total cash payments of $49,076 on the Loan. The Company has recorded the amortization of OID discount as interest expense of $14,932 for the year ended September 30, 2016. The unamortized portion of OID discount at September 30, 2016 was $34,343 and the principal balance due on the Loan at September 30, 2016 was $109,699. The Loan Agreement specifically requires the Company to use the cash proceeds solely for its working capital needs and not to be used for funding dividends or distributions to shareholders. The Company is in violation of the terms of Loan Agreement since the Company has used the cash proceeds received to fund its officer's compensation. |