XML 54 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 4 - Convertible Debentures: Schedule of Convertible Debentures Outstanding (Tables)
12 Months Ended
Dec. 31, 2013
Tables/Schedules  
Schedule of Convertible Debentures Outstanding

The following is a schedule of the convertible debentures outstanding as of December 31, 2012:

 

 

 

Description

 

 

Date

Conversion Price

Original Principal Amount

Unpaid Principal Balance

 

 

Term

Interest Rate

 

 

 

 

 

 

 

Debenture 1

8/24/11

$30.00

$100,000

$100,000

12 months

14%

Debenture 2

9/27/11

$30.00

10,000

9,219

12 months

14%

Debenture 3

10/10/11

$30.00

25,000

25,000

12 months

14%

Debenture 4

12/20/11

$30.00

6,000

6,000

12 months

14%

Debenture 5

2/17/12

$30.00

10,000

10,000

12 months

14%

Debenture 6

3/9/12

$30.00

5,000

5,000

12 months

14%

Debenture 7

3/19/12

$30.00

5,000

5,000

12 months

14%

Debenture 8

4/29/12

$30.00

5,000

5,000

12 months

14%

Debenture 9

4/25/12

$30.00

10,000

10,000

12 months

14%

Debenture 10

7/1/12

$30.00

25,000

25,000

12 months

14%

Debenture 11

7/1/12

$30.00

25,000

25,000

12 months

14%

Debenture 12

7/21/12

$30.00

25,000

25,000

12 months

14%

Debenture 13

7/20/12

$30.00

62,000

62,000

12 months

14%

Debenture 14

7/29/12

$30.00

10,000

10,000

12 months

14%

Debenture 15

9/28/12

$30.00

25,000

25,000

12 months

14%

Debenture 16

9/1/12

$30.00

10,000

10,000

12 months

14%

Debenture 17

8/9/12

$30.00

15,000

15,000

12 months

14%

Debenture 18

10/9/12

$30.00

5,000

5,000

12 months

14%

Debenture 19

10/31/12

$30.00

12,500

12,500

12 months

14%

Debenture 20

11/20/12

$30.00

5,000

5,000

12 months

14%

Debenture 21

11/20/12

$30.00

2,000

2,000

12 months

14%

Debenture 22

11/20/12

$30.00

2,000

2,000

12 months

14%

Debenture 23

12/11/12

$30.00

5,000

5,000

12 months

14%

Debenture 24

12/2/12

$30.00

2,500

2,500

12 months

14%

Debenture 25

2/17/12

$30.00

2,500

2,500

12 months

14%

 

 

 

 

 

 

 

Total at December 31, 2012

 

 

$409,500

$408,719

 

 

 

Under the terms of the convertible debentures issued in 2011 and 2012, the interest rate is increased to 16% if the Company fails to make payments when due.  As of December 31, 2012, the Company had failed to make required payments on convertible debentures totaling $141,000.

 

During the year ended December 31, 2013, the Company issued various convertible debentures in the total amount of $1,224,516: $945,500 cash; $10,000 original issue discount; $5,000 services; $203,000 for other notes payable; and $61,016 for accrued interest payable.  In addition in 2013, $84,534 cash payments were made to reduce the principal balance of convertible debentures and a total principal balance of $548,411 was extinguished through the conversion of principal to common shares of the Company.  The debentures issued in 2013 are unsecured and bear simple interest ranging from 6% to 15% per annum, with maturities ranging from six months to one year.  The outstanding principal and accrued interest of the debentures are convertible into shares of the Company’s common stock at a fixed conversion price ranging from $0.15 to $30.00 per share in addition to variable discounted pricing based on the Bloomberg closing bid price or a discount of the market price.  The following is a schedule of the convertible debentures outstanding as of December 31, 2013:

 

 

 

Description

 

 

Date

Conversion Price

Original Principal Amount

Unpaid Principal Balance

 

 

Term

Interest Rate

 

 

 

 

 

 

 

Debenture 1

10/10/11

$30.00

25,000

25,000

12 months

16%

Debenture 2

12/20/11

$30.00

6,000

1,466

12 months

16%

Debenture 3

2/17/12

$30.00

10,000

10,000

12 months

16%

Debenture 4

3/9/12

$30.00

5,000

5,000

12 months

16%

Debenture 5

3/19/12

$30.00

5,000

5,000

12 months

16%

Debenture 6

4/29/12

$30.00

5,000

5,000

12 months

16%

Debenture 7

4/25/12

$30.00

10,000

10,000

12 months

16%

Debenture 8

10/9/12

$30.00

5,000

5,000

12 months

16%

Debenture 9

10/31/12

$30.00

12,500

12,500

12 months

16%

Debenture 10

11/15/12

$30.00

5,000

5,000

12 months

16%

Debenture 11

11/20/12

$30.00

2,000

2,000

12 months

16%

Debenture 12

12/11/12

$30.00

2,500

2,500

12 months

16%

Debenture 13

12/29/12

$30.00

2,500

2,500

12 months

16%

Debenture 14

1/5/13

$30.00

2,500

2,500

12 months

14%

Debenture 15

2/5/13

$30.00

2,500

2,500

12 months

14%

Debenture 16

7/11/13

Variable

21,500

21,500

12 months

12%

Debenture 17

7/23/13

Variable

62,000

62,000

9 months

8%

Debenture 18

7/26/13

Variable

78,500

78,500

12 months

8%

Debenture 19

7/29/13

$30.00

10,000

10,000

12 months

14%

Debenture 20

8/2/13

Variable

21,500

21,500

12 months

12%

Debenture 21

8/30/13

Variable

37,500

37,500

12 months

15%

Debenture 22

9/4/13

Variable

50,000

50,000

12 months

8%

Debenture 23

9/23/13

Variable

25,000

25,000

12 months

14%

Debenture 24

9/27/13

Variable

25,402

25,402

12 months

14%

Debenture 25

9/26/13

Variable

7,500

7,500

12 months

15%

Debenture 26

9/30/13

Variable

5,250

5,250

12 months

15%

Debenture 27

9/30/13

Variable

7,500

7,500

12 months

15%

Debenture 28

9/30/13

Variable

9,750

9,750

12 months

15%

Debenture 29

10/1/13

$1.50

75,000

75,000

12 months

14%

Debenture 30

10/2/13

$1.50

50,000

50,000

12 months

14%

Debenture 31

10/3/13

Variable

3,750

3,750

12 months

8%

Debenture 32

10/23/13

Variable

50,000

50,000

12 months

6%

Debenture 33

10/25/13

Variable

52,000

52,000

9 months

8%

Debenture 34

10/25/13

Variable

30,000

30,000

9 months

8%

 

 

 

 

 

 

Description

 

 

Date

Conversion Price

Original Principal Amount

Unpaid Principal Balance

 

 

Term

Interest Rate

 

 

 

 

 

 

 

Debenture 35

11/6/13

$1.50

50,000

50,000

12 months

14%

Debenture 36

11/29/13

Variable

30,000

30,000

6 months

15%

Debenture 37

11/29/13

Variable

25,000

25,000

6 months

15%

Debenture 38

11/29/13

Variable

25,000

25,000

6 months

15%

Debenture 39

12/2/13

Variable

25,000

25,000

6 months

15%

Debenture 40

12/2/13

Variable

1,476

1,476

6 months

15%

Debenture 41

12/2/13

Variable

1,476

1,476

6 months

15%

Debenture 42

12/2/13

Variable

1,476

1,476

6 months

15%

Debenture 43

12/2/13

Variable

1,475

1,475

6 months

15%

Debenture 44

12/30/13

$0.15

10,000

10,000

6 months

14%

Debenture 45

8/14/13

$1.875

100,000

100,000

12 months

14%

Debenture 46

2/24/12

Variable

11,268

11,268

12 months

15%

 

 

 

 

 

 

 

Total at December 31, 2013

 

 

$1,004,823

$1,000,289

 

 

Less discount

 

 

 

(408,194)

 

 

 

 

 

 

 

 

 

 

 

 

 

$592,095