XML 22 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
NOTES PAYABLE
6 Months Ended
Jun. 30, 2014
NOTES PAYABLE  
NOTES PAYABLE

 

 

NOTE 3: NOTES PAYABLE

 

As of June 30, 2014 and December 31, 2013, the Company had the short term and long term notes payable as shown in the table below.

 

Notes and loans payable

 

June 30, 2014

 

December 31, 2013

 

 

 

 

 

 

 

Short Term

 

 

 

 

 

Maryland TEDCO Note

 

$

24,000

 

$

24,000

 

Note Payable (net of $0 and $1,155 discount, respectively)

 

 

148,845

 

Total

 

$

24,000

 

$

172,845

 

Long Term

 

 

 

 

 

Maryland TEDCO Note

 

$

65,800

 

$

79,800

 

Total

 

$

65,800

 

$

79,800

 

 

The Company previously had an outstanding loan from a third party in the amount of $74,900, which was originally issued during 2006 as part of an investment agreement.  The loan was unsecured and bore interest at 25% per year for four years. The Company had accrued interest of $74,900, which was included in accounts payable and accrued expenses on the balance sheet.  The note was in default until October 24, 2011, at which time the Company entered into a Termination and Release Agreement (“Release”) with the noteholder.  The terms of the Release, among other things, terminated the Investment Agreement between the parties, and required the Company to issue a Promissory Note to the noteholder in the combined amount of principal and accrued interest owed to date, for a total principal amount of $149,800 (the “Maryland TEDCO Note”).  The Maryland TEDCO Note is interest free, and is payable in monthly installments of $2,000 beginning November 1, 2011.  As of June 30, 2014 and December 31, 2013, the principal amount owed was $89,800 and $103,800, respectively, of which $24,000 and $24,000, respectively, has been recorded as the current portion of the note, and $65,800 and $79,800, respectively, as the long-term portion of the note.

 

On August 3, 2013, the Company borrowed $150,000 from a third party with a coupon rate of 10%, due on September 10, 2013 with a warrant to purchase 20,000 common shares that vested immediately with a strike price of $0.50. The warrant was valued at $6,930 on August 3, 2013 using a closing price that day of $0.47, a strike price of $0.50, term of 5 years, volatility of 100%, dividends of 0%, and a discount rate of 1.36%. The value of the warrant of $6,930 was reflected as a discount to the note for a net amount of $143,070. For the year ended December 31, 2013, interest was accrued in the amount of $2,384 and $5,755 was recognzied as amortization expense. During the six months ending June 30, 2014, the note principal of $150,000 and interest of $3,658 was paid in full and $1,155 was recognized as amortization expenses.