Note 7. Notes Payable | Note 7. Notes Payable Notes Payable owed by Morris consisted of the following: March 31, 2015 March 31, 2014 Notes payable to GE Financial, payable in monthly installments ranging from $2,999 to $7,535 including interest, through April 2013, with interest rates ranging from 6.69% to 8.53%, secured by equipment - 149,364 Notes payable to Wells Fargo Bank, payable in monthly installments ranging from $569 to $5,687 including interest, through March 2017, with interest rates ranging from 7.00% to 7.25%, secured by equipment 298,803 574,547 Note payable to Mack Financial Services, payable in monthly installments of $8,359 including interest, through May 2016, with interest at 7.19% secured by equipment. - 203,348 Note payable to Mack Financial Services, payable in monthly installments of $2,105 including interest, through May 2016, with interest at 7.19% secured by equipment. - 59,096 Notes payable to Volvo Financial Services, payable in monthly installments ranging from $1,884 to $6,408 including interest, through October 2016, with interest rates ranging from 7.00% to 7.50%, secured by equipment 266,344 859,337 Totals $ 565,147 $ 1,845,692 Notes payable owed by Smith consisted of the following: March 31, 2015 March 31, 2014 Notes payable to bank, payable in monthly installments of $60,000 including interest, through December 2012, with interest at 9%, collateralized by substantially all of Smith assets $ 628,262 $ 977,484 Notes payable to bank, payable in monthly installments including interest, through June 2011, with interest at 6.5%, collateralized by substantially all of Smith assets 1,392,754 1,447,753 Note payable to Ally, payable in monthly installments of $599 including interest, through December 2015, with interest at 4,707 11,503 Notes payable to John Deere, payable monthly including interest, secured by equipment - 5,135 Unsecured, non-interest bearing note payable to Colorado Holdings Valley Bank, payable in monthly installments of $5,000, through 2023. 701,570 701,570 Total $ 2,727,293 $ 3,143,445 Notes payable owed by Integrated Freight Corporation consisted of the following: March 31, 2015 March 31, 2014 Various notes payable currently payable on demand. Interest rates ranging from 4.0% to 18%. Various warrants issued with an exercise price ranging between $0.10 and $0.50 per share. Various notes contain a conversion feature allowing the holder to convert the debt into shares of common stock at a strike price between $0.30 and $0.50 per share. $ 792,476 $ 1,083,101 Note payable to a former related party, with interest at 12.00%, a default judgment has been awarded to the holder; the Company intends to comply with the judgment when funds are available. - 45,115 Note payable to Robins Consulting, payable in quarterly installments of $60,000, currently payable on demand, with interest at 7.50%, secured by 1,056,300 shares of Integrated Freight Corporation stock 572,500 572,500 Convertible promissory notes with an investment firm, simple interest of 8%, currently payable on demand, convertible at the option of the holder at prices as defined. - 151,155 Original Issue Discount Senior Debenture with an investment firm, currently payable on demand, secured by equipment 343,200 343,200 Convertible note payable to Wall Street Angel Partners LLC dated August 16, 2012, bearing interest at 8%, currently payable on demand 23,000 23,000 Convertible promissory notes with an investment firm, non-interest bearing, currently payable on demand, convertible at the option of the holder at prices as defined. 40,000 - Various convertible promissory notes dated November 5, 2014 totaling $30,000, non-interest, with a maturity date of August 5, 2015, convertible at the option of the holder at prices as defined, net of unamortized discount of $13,333 16,666 - Convertible promissory note with an investment firm, dated March 11, 2015, interest at 8%, with a maturity date of March 11, 2016. 20,000 - Totals $ 1,807,842 $ 2,218,071 Summary IFC Morris Smith Total Current portion of notes payable & other $ 1,807,842 $ 238,858 $ 2,015,714 $ 4,062,414 Notes payable, net of current portion - 326,289 711,579 1,037,868 Total as of March 31, 2015 $ 1,807,842 $ 565,147 $ 2,727,293 $ 5,100,282 Principal maturities of long term debt for the next five years are as follows Year Ending March 31, Total 2016 $ 4,062,414 2017 344,619 2018 138,768 2019 83,464 2020 38,742 Thereafter 432,275 5,100,282 The Company valued the Notes Payable at their face value and calculated the beneficial conversion feature of the warrants using Black Scholes in deriving a discount that is being amortized over the term of the Notes as interest expense using a straight line method. While there are no defaults of any obligations at the Company's two subsidiaries, the Company's parent company has a significant amount of its long-term obligations that are in default, and currently payable on demand. The Company is currently in negotiation with these debt holders and intends to extend the terms of the maturity dates or convert the debt into equity. The Company has determined that the conversion features of the convertible notes and the warrants issued with the convertible debentures are embedded derivative instruments pursuant to ASC 815-40-05 "Derivatives and Hedging-Contracts in Entity's Own Equity" and ASC 815-10-05 "Derivatives and Hedging Overall," the accounting treatment of these derivative financial instruments requires that the Company record the derivatives at their fair values as of the inception date of the note agreements and at fair value as of each subsequent balance sheet date as a liability. Any change in fair value is recorded as non-operating, non-cash income or expense at each balance sheet date. The fair value of the derivative liability at March 31, 2015 and March 31, 2014 was $3,634 and $8,874, respectively and are reflected on the Consolidated Balance Sheets. |