Quarterly report pursuant to Section 13 or 15(d)

NOTE 3 - DEBT (Tables)

v3.5.0.2
NOTE 3 - DEBT (Tables)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Notes Payable - Financing Agreements

 

 

September 30, 2016

 

December 31, 2015

 

Payable To

 

Principal

 

 

 

Interest

 

Principal

 

 

 

Interest

 

Third Party - Insurance Note 1

 

$

2,211

 

 

 

9.75

%

 

$

21,325

 

 

 

9.75

%

 

Third Party - Insurance Note 2

 

 

19,065

 

 

 

10.00

%

 

 

11,277

 

 

 

9.75

%

 

Third Party - Insurance Note 3

 

 

37,943

 

 

 

8.05

%

 

 

 

 

 

 

 

Third Party - Insurance Note 4

 

 

28,253

 

 

 

9.24

%

 

 

11,422

 

 

 

8.99

%

 

Total

 

$

87,472

 

 

 

 

 

 

$

44,024

 

 

 

 

 

 

Notes Payable - Related Parties

 

 

September 30, 2016

 

 

December 31, 2015

 

Payable To

 

Principal

 

 

Interest*

 

 

Principal

 

 

Interest*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related party

 

$

65,000

 

 

 

.75

%

 

$

65,000

 

 

 

.75

%

Related party

 

 

13,369

 

 

 

.67

%

 

 

17,651

 

 

 

.67

%

Related party

 

 

16,808

 

 

 

 

 

 

33,615

 

 

 

 

Related party

 

 

56,500

 

 

 

.67

%

 

 

36,500

 

 

 

.67

%

Related party

 

 

7,670

 

 

 

 

 

 

21,170

 

 

 

 

Related party

 

 

8,431

 

 

 

.67

%

 

 

11,131

 

 

 

.67

%

CFO

 

 

31,973

 

 

 

.67

 

 

7,841

 

 

 

 

Related party

 

 

241,346

 

 

 

.50

%

 

 

294,056

 

 

 

.50

%

CEO

 

 

58,610

 

 

 

.67

%

 

 

 

 

 

 

Related party

 

 

111,645

 

 

 

.67

%

 

 

 

 

 

 

Total

 

$

611,352

 

 

 

 

 

 

$

486,964

 

 

 

 

 


* effective interest rate per month including default penalties

Notes Payable

 

 

 

 

 

 

 

 

September 30, 2016

 

 

December 31, 2015

 

Payable To

 

 

 

 

 

 

 

Principal

 

 

Interest*

 

 

Principal

 

 

Interest*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholder

 

 

 

 

 

 

 

 

 

$

19,108

 

 

 

 

 

$

19,108

 

 

 

 

Shareholder

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125,000

 

 

 

.67%

 

Vendor

 

 

 

 

 

 

 

 

 

 

30,000

 

 

 

 

 

 

52,500

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

$

49,108

 

 

 

 

 

 

$

196,608

 

 

 

 

 


* effective interest rate per month including default penalties

Convertible Notes Payable-Net of Discounts, Including Premiums

 

 

September 30, 2016

 

 

December 31, 2015

 

Payable To

 

Principal

 

 

Premium

 

 

Principal, Including Premium

 

 

Principal

 

 

Premium

 

 

Principal, Including Premium

 

Vendor

 

$

50,000

 

 

$

50,000

 

 

$

100,000

 

 

$

50,000

 

 

$

50,000

 

 

$

100,000

 

Vendor

 

 

46,975

 

 

 

46,975

 

 

 

93,950

 

 

 

46,975

 

 

 

46,975

 

 

 

93,950

 

Total

 

$

96,975

 

 

$

96,975

 

 

$

193,950

 

 

$

96,975

 

 

$

96,975

 

 

$

193,950

 

Notes Payable - Third Party

 

 

 

 

 

 

 

 

September 30, 2016

 

 

December 31, 2015

 

Payable To

 

 

 

 

 

 

 

Principal

 

 

Interest

 

 

Principal

 

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable

 

 

 

 

 

 

 

 

 

$

1,800,000

 

 

 

14% + 2%

 

 

$

 

 

 

 

Less unamortized discounts

 

 

 

 

 

 

 

 

 

 

659,418

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, net

 

 

 

 

 

 

 

 

 

$

1,140,582

 

 

 

 

 

 

$