Notes Payable | Note 5 Notes Payable Notes payable at March 31, 2016 and December 31, 2015 consist of the following: March 31, December 31, 2016 2015 Note payable dated June 5, 2015; unsecured; interest at 0% per annum; due June 5, 2016 $ 20,000 $ 20,000 Note payable dated April 15, 2015; unsecured; interest at 0% per annum; monthly payments of $500; due April 15,2020 24,500 26,000 Note payable dated July 15, 2015; unsecured; interest at 10% per annum; due July 1, 2016 28,600 28,600 Note payable dated October 1, 2015; unsecured; interest at 10% per annum; due October 1, 2016 16,890 74,390 Notes payable to Sharestates Investing, LLC, an unrelated party, dated November 20, 2015; secured by Creekside and Tall Pines properties and guaranteed by the Company's CEO; interest at 12% per annum; due November 30, 2016 6,270,000 5,320,000 Total 6,359,990 5,468,990 Note discount (142,766 ) (196,011 ) Net amount 6,217,224 5,272,979 Less current portion (6,198,724 ) (5,252,979 ) Long-term portion $ 18,500 $ 20,000 The Company issued four commercial promissory notes and four commercial non-revolving line of credit promissory notes to Sharestates Investing, LLC for an aggregate of $11,000,000 in connection with the purchase of the Creekside and Tall Pines properties. The interest rate for all the notes is 12% and all the notes are due on November 30, 2016. The four commercial promissory notes were issued at closing and totaled $5,320,000. The aggregate of the four commercial non-revolving line of credit promissory notes of $5,680,000 is available for the Company to draw down for the renovations of the Creekside and Tall Pines properties. During the three months ended March 31, 2016, the Company drew down $950,000 on the commercial non-revolving line of credit promissory notes. In connection with the issuances of these notes totaling $11,000,000, the Company was required to pay debt issuance costs of 2% of the total balance or $220,000. These debt issuance costs are shown as a note discount and amortized over the term of the notes. During the three months ended March 31, 2016, the Company amortized $53,245 of the debt issuance costs which is included in interest expense. Also, the Company was required to prepay interest for one year or $1,320,000 on the entire $11,000,000 credit facilities. During the three months ended March 31, 2016, the Company amortized $330,000 of the prepaid interest to interest expense. As of March 31, 2016 and December 31, 2015, the prepaid interest balance was $880,000 and $1,210,000, respectively. Aggregate future maturities of notes payable at March 31, 2016 are as follows: Year ending March 31, 2017 $ 6,198,724 2018 6,000 2019 6,000 2020 6,000 2021 500 $ 6,217,224 |