Note 3 - Notes Payable and Long Term Loan | Note 3 - Notes Payable and Long Term Loan Notes Payable During the three months ended March 31, 2016, the Company issued a Convertible Note (Variable Note) with an original term of one year and nine months and an add-on interest equal to 10% of the initial principal which contains a variable conversion rate with a discount of 30% of the Companys common stock based on the terms included in the Variable Note. The Variable Note contains a prepayment option which enables the Company to prepay the note for a period of 0-180 days subsequent to issuance at a premium of 125%. The gross amount of this Variable Note outstanding is $302,500 as of March 31, 2016. March 31, December 31, 2016 2015 Notes payable at beginning of period $ 2,333,751 $ 1,377,416 Notes payable issued 302,500 1,586,250 Repayments of notes payable in cash (125,000) (138,000) Less amounts converted to equity (125,000) (491,915) Notes payable at end of period 2,386,251 2,333,751 Less debt discount (843,164) (799,307) $ 1,543,087 $ 1,534,444 Notes payable issued to related parties $ 245,000 $ 245,000 Notes payable issued to non-related parties $ 1,298,087 $ 1,289,444 The maturity dates on the notes payable are as follows: Notes to 12 months ending, Related parties Non-related parties Total March 31, 2017 $ 245,000 $ 1,328,750 $ 1,573,750 March 31, 2018 $ - $ 762,500 $ 762,500 March 31, 2019 $ - $ 50,000 $ 50,000 $ 245,000 $ 2,141,250 $ 2,386,250 Current notes payable $ 245,000 $ 1,328,750 $ 1,573,750 Long term notes payable $ - $ 812,500 $ 812,500 Derivative Liability The Company has issued Variable Debentures which contained variable conversion rates based on unknown future prices of the Companys common stock. This results in a conversion feature. The Company measures the conversion feature using the Black-Scholes option valuation model using the following assumptions: Three months ended March 31, 2016 2015 Expected term 3 to 28 months 0 Exercise price $0.07 to $0.26 $0.00 Expected volatility 221% to 264% 0% Expected dividends 0 0 Risk-free interest rate 0.59% to 1.06% 0.00% Forfeitures 0 0 The time period over which the Company will be required to evaluate the fair value of the conversion feature is nine to twenty-four months or conversion. The assumptions used in determining fair value represent managements best estimates, but these estimates involve inherent uncertainties and the application of managements judgment. As a result, if factors change, including changes in the market value of the Companys common stock, managements assessment or significant fluctuations in the volatility of the trading market for the Companys common stock, the Companys fair value estimates could be materially different in the future. The Company computes the fair value of the derivative liability at each reporting period and the change in the fair value is recorded as non-cash expense or non-cash income. The key component in the value of the derivative liability is the Companys stock price, which is subject to significant fluctuation and is not under its control. The resulting effect on net loss is therefore subject to significant fluctuation and will continue to be so until the Companys Variable Debentures, which the convertible feature is associated with, are converted into common stock or paid in full with cash. Assuming all other fair value inputs remain constant, the Company will record non-cash expense when its stock price increases and non-cash income when its stock price decreases. As of March 31, 2016 and December 31, 2015, the balances of the Derivative Liability are as follows: Derivative Liability Balance December 31, 2015 $ 3,973,542 Issuance of convertible debt 628,132 Settlements by debt extinguishment (236,439) Change in estimated fair value (1,024,602) Balance March 31, 2016 $ 3,340,633 Long Term Loan The Company has financed the purchase of an automobile. The maturity dates on the loan are as follows: Maturity dates of long term debt Twelve months ending, March 31, 2017 $ 12,121 March 31, 2018 $ 12,488 March 31, 2019 $ 1,064 $ 25,673 Current portion $ 12,121 Long term portion $ 13,552 |