XML 35 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
4. Asset Purchase Acquisitions (Tables)
12 Months Ended
Dec. 31, 2013
Capital Lease Initiation Date  
Schedule of Assets Acquired and Liabilities Assumed

   March 28, 
   2012 
Consideration:     
Cash paid at closing  $39,200 
Small business loan(1)   360,800 
Seller financed note payable(2)(3)   124,697 
Fair value of total consideration exchanged  $524,697 
      
Fair value of identifiable assets acquired assumed:     
Other current assets  $7,367 
Equipment   2,703 
Contracts   258,000 
Technology-based intangible assets   124,000 
Non-compete agreement   18,000 
Total fair value of assets assumed   410,070 
Consideration paid in excess of fair value (Goodwill)(4)  $114,627 

 

  (1)Consideration included partial proceeds obtained from a $360,800 Small Business Association (“SBA”) loan, bearing interest at fixed and variable rates. The initial interest rate is 5.5% per year for three (3) years, consisting of the Prime Rate in effect on the first business day of the month in which the SBA loan application was received, plus 2.25%. The loan terms then transition to a variable interest rate over the remaining seven (7) years of the ten (10) year maturity term, calculated at 2.25% above the Prime Rate, as adjusted quarterly. The Company must pay principal and interest payments of $3,916 monthly. The SBA Loan is guaranteed by PRMI, K9 Bytes, Desk Flex, Inc., MS Health and the Company, and secured by the assets of MS Health and the Company.
 
  (2)Consideration included an unsecured $100,000 seller financed note payable (“MSHSC Note”), bearing interest at 6% per annum, a ten (10) year amortization, a right of offset, no payments of either principal or interest for two (2) years and equal payments of principal and interest commencing in year 3, no prepayment penalty, and full payment of all amounts due after five (5) years. The MSHSC Note is secured by a security interest over the assets of MS Health. We did not purchase and MSHSC agreed to retain and be responsible for any and all liabilities of MSHSC.
 
  (3)The fair value of the seller financed note in excess of the $100,000 principal balance attributable to the deferred payment terms will be amortized to interest expense over the deferred financing period.
 
  (4)The consideration paid in excess of the net fair value of assets acquired and liabilities assumed has been recognized as goodwill.

 

Unaudited Supplemental Pro Forma Results of Operations
   Combined Pro Forma: 
   For the years ended
December 31,
2012
 
     
Revenue:  $1,256,054 
      
Expenses:     
Operating expenses   2,710,529 
      
Net operating loss   (1,454,475)
      
Other income (expense)   (457,730)
      
Net loss  $(1,912,205)
      
Weighted average number of common shares     
Outstanding – basic and fully diluted   399,031,314 
      
Net loss per share – basic and fully diluted  $(0.00)