XML 73 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 4 - Convertible Debentures: Schedule of Convertible Debentures Outstanding (Tables)
12 Months Ended
Dec. 31, 2014
Tables/Schedules  
Schedule of Convertible Debentures Outstanding

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

14%

Debenture 2

12/20/11

$30.00

6,000

1,466

12 months

14%

Debenture 3

2/17/12

$30.00

10,000

10,000

12 months

14%

Debenture 4

3/9/12

$30.00

5,000

5,000

12 months

14%

Debenture 5

3/19/12

$30.00

5,000

5,000

12 months

14%

Debenture 6

4/29/12

$30.00

5,000

5,000

12 months

14%

Debenture 7

4/25/12

$30.00

10,000

10,000

12 months

14%

Debenture 8

10/9/12

$30.00

5,000

5,000

12 months

14%

Debenture 9

10/31/12

$30.00

12,500

12,500

12 months

14%

Debenture 10

11/15/12

$30.00

5,000

5,000

12 months

14%

Debenture 11

11/20/12

$30.00

2,000

2,000

12 months

14%

Debenture 12

12/11/12

$30.00

2,500

2,500

12 months

14%

Debenture 13

12/29/12

$30.00

2,500

2,500

12 months

14%

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%

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

 

 

 

During the year ended December 31, 2014, the Company issued various convertible debentures in the total amount of $1,384,954: $1,158,332 cash; $19,040 original issue discount; $95,000 services; $50,000 transfer from stockholder advances; $17,454 adjustment to principal; and $45,128 for accrued interest payable.  In addition in 2014, $107,433 cash payments were made to reduce the principal balance of convertible debentures and a total principal balance of $329,251 was extinguished through the conversion of principal to common shares of the Company.  The debentures issued in 2014 are unsecured and bear simple interest ranging from 5% to 22% per annum, with maturities ranging from six months to two years.  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 $0.00025 to $0.06 per share in addition to variable discounted pricing based conversion prices defined in the underlying agreements.

 

The following is a schedule of the convertible debentures outstanding as of December 31, 2014:

 

 

 

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

14%

Debenture 3

2/17/12

$30.00

10,000

10,000

12 months

14%

Debenture 4

3/9/12

$30.00

5,000

5,000

12 months

14%

Debenture 5

3/19/12

$30.00

5,000

5,000

12 months

14%

Debenture 6

4/29/12

$30.00

5,000

5,000

12 months

14%

Debenture 7

4/25/12

$30.00

10,000

10,000

12 months

14%

Debenture 8

10/9/12

$30.00

5,000

5,000

12 months

14%

Debenture 10

11/15/12

$30.00

5,000

5,000

12 months

14%

Debenture 11

11/20/12

$30.00

2,000

2,000

12 months

14%

Debenture 12

12/11/12

$30.00

2,500

2,500

12 months

14%

Debenture 13

12/29/12

$30.00

2,500

2,500

12 months

14%

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 17

7/23/13

Variable

62,000

62,000

9 months

8%

Debenture 19

7/29/13

$30.00

10,000

10,000

12 months

14%

Debenture 21

8/30/13

Variable

37,500

27,800

12 months

15%

Debenture 22

9/4/13

Variable

50,000

50,000

12 months

8%

Debenture 23

9/19/13

Variable

25,000

25,000

12 months

14%

Debenture 24

9/27/13

Variable

25,402

21,545

12 months

14%

Debenture 31

10/3/13

Variable

3,750

3,750

12 months

8%

Debenture 32

10/23/13

Variable

50,000

35,000

12 months

6%

Debenture 33

10/25/13

Variable

52,000

52,000

9 months

8%

Debenture 34

10/25/13

Variable

30,000

47,455

9 months

8%

Debenture 36

11/29/13

Variable

30,000

30,000

6 months

15%

Debenture 37

11/29/13

Variable

25,000

17,200

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 47

6/23/13

Variable

35,000

17,500

7 months

10%

Debenture 48

6/23/13

Variable

12,500

12,500

7 months

10%

Debenture 49

1/12/14

Variable

26,000

26,000

12 months

22%

Debenture 50

1/12/14

Variable

60,000

60,000

12 months

12%

Debenture 51

2/3/14

$0.06

50,000

46,600

2 months

14%

Debenture 52

2/18/14

$0.06

5,000

5,000

12 months

14%

Debenture 53

3/17/14

Variable

25,000

23,500

12 months

18%

Debenture 54

3/20/14

Variable

10,000

10,000

12 months

18%

Debenture 55

3/25/14

Variable

10,000

10,000

12 months

18%

Debenture 56

3/28/14

Variable

55,000

55,000

12 months

18%

Debenture 57

4/1/14

$0.0025

50,000

800

6 months

14%

Debenture 58

4/9/14

Variable

75,000

75,000

11 months

18%

 

 

 

 

Description

 

 

Date

Conversion Price

Original Principal Amount

Unpaid Principal Balance

 

 

Term

Interest Rate

 

 

 

 

 

 

 

Debenture 59

4/10/14

Variable

60,000

60,000

11 months

18%

Debenture 60

4/11/14

Variable

2,272

2,272

11 months

18%

Debenture 61

4/11/14

Variable

40,000

40,000

12 months

15%

Debenture 63

4/23/14

$0.04

10,500

10,500

12 months

14%

Debenture 64

5/8/14

$0.06

4,000

4,000

12 months

14%

Debenture 65

5/21/14

Variable

50,000

45,300

12 months

16%

Debenture 66

6/3/14

Variable

15,000

15,000

12 months

8%

Debenture 67

7/2/14

Variable

27,500

27,500

12 months

12%

Debenture 68

7/11/14

$0.01

25,000

25,000

12 months

14%

Debenture 69

7/18/14

Variable

27,500

27,500

12 months

12%

Debenture 70

7/24/14

$0.06

48,360

48,360

12 months

14%

Debenture 71

8/4/14

Variable

35,250

35,250

9 months

8%

Debenture 72

9/22/14

Variable

15,500

15,500

9 months

8%

Debenture 73

8/29/14

Variable

67,595

23,201

6 months

5%

Debenture 75

9/8/14

$0.01

25,000

25,000

12 months

14%

Debenture 76

9/9/14

$0.01

36,359

36,359

12 months

14%

Debenture 77

9/9/14

$0.0025

8,641

811

12 months

14%

Debenture 78

9/9/14

$0.0025

10,000

10,000

12 months

14%

Debenture 79

9/9/14

$0.0025

10,000

10,000

12 months

14%

Debenture 80

9/9/14

$0.0025

10,000

10,000

12 months

14%

Debenture 81

9/9/14

$0.0025

77,595

73,845

12 months

14%

Debenture 82

9/10/14

$0.01

8,000

8,000

12 months

14%

Debenture 83

9/10/14

$0.01

15,000

15,000

12 months

14%

Debenture 84

9/10/14

$0.01

25,000

25,000

12 months

14%

Debenture 85

9/17/14

Variable

5,000

5,000

6 months

5%

Debenture 86

9/22/14

Variable

32,500

32,500

9 months

8%

Debenture 87

9/24/14

Variable

140,995

140,995

6 months

5%

Debenture 88

10/1/14

$0.00025

16,378

13,878

12 months

14%

Debenture 89

10/27/14

Variable

57,422

45,622

12 months

8%

Debenture 90

10/27/14

$0.01

50,000

50,000

12 months

14%

Debenture 91

10/31/14

Variable

53,097

51,097

12 months

8%

Debenture 92

10/31/14

$0.0025

63,097

63,097

12 months

16%

Debenture 93

11/13/14

Variable

33,000

33,000

9 months

8%

Debenture 94

12/9/14

Variable

15,000

15,000

12 months

8%

 

 

 

 

 

 

 

Total at December 31, 2014

 

 

$2,066,713

$1,899,237

 

 

Less discount

 

 

 

(539,557)

 

 

 

 

 

 

 

 

 

 

 

 

 

$1,359,680

 

 

 

The following is a schedule of long-term convertible debentures outstanding as of December 31, 2014:

 

Description

 

 

Date

Conversion Price

Original Principal Amount

Unpaid Principal Balance

 

 

Term

Interest Rate

 

 

 

 

 

 

 

Debenture 62

4/16/14

Variable

$37,520

$11,802

24 months

12%

Debenture 74

9/3/14

Variable

37,520

37,520

24 months

12%

 

 

 

 

 

 

 

Total at December 31, 2014

 

 

$75,040

$49,322

 

 

Less discount

 

 

 

(43,684)

 

 

 

 

 

 

 

 

 

 

 

 

 

$5,638