XML 22 R10.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 4 - Convertible Debentures
12 Months Ended
Dec. 31, 2015
Notes  
Note 4 - Convertible Debentures

Note 4 – Convertible Debentures

During the years ended December 31, 2012 and 2011, the Company issued various convertible debentures for cash in the total amount of $409,500. All debentures issued in 2011 and 2012 are unsecured and bear simple interest of 14% per annum with a one-year maturity. The outstanding principal and interest of the debenture is convertible into shares of common stock at a conversion price of $30.00 per share. The conversion rate was based upon the market price of the Company's common stock as determined by reference to recent cash sales.

 

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 conversion prices defined in the underlying agreements.

 

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. Related to these note issuances, the Company recorded $477,368 in debt discounts for beneficial conversion features and $1,127,938 in debt discounts for derivatives.  These debt discounts are being amortized over the term of the notes to interest expense. 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 short-term 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%

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%

 

 

 

Description

 

Date

Conversion Price

Original Principal Amount

Unpaid Principal Balance

Term

Interest Rate

 

 

 

 

 

 

 

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)

 

 

 

 

 

 

 

 

 

Net

 

 

 

$ 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)

 

 

 

 

 

 

 

 

 

Net

 

 

 

$ 5,638

 

 

 

During the year ended December 31, 2015, the Company issued various convertible debentures in the total amount of $1,864,501, as follows: $1,675,947 cash; $24,800 original issue discount; $10,000 transfer from short-term notes payable; $128,460 transfer from stockholder advances; and $25,293 for accrued interest payable. Related to these note issuances, the Company recorded $407,613 in debt discounts for beneficial conversion features and $1,227,525 in debt discounts for derivatives.  These debt discounts are being amortized over the term of the notes to interest expense. In addition, in 2015, $286,395 cash payments were made to reduce the principal balance of convertible debentures and a total principal balance of $311,768 was extinguished through the conversion of principal to common shares of the Company. The debentures issued in 2015 are unsecured and bear simple interest ranging from 8% to 15% 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 $0.001 to $0.0145 per share in addition to variable discounted pricing based conversion prices defined in the underlying agreements.

 

The following is a schedule of short-term convertible debentures outstanding as of December 31, 2015:

 

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 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 22

9/4/13

Variable

50,000

50,000

12 months

8%

Debenture 31

10/3/13

Variable

3,750

3,750

12 months

8%

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

22,800

6 months

15%

Debenture 37

11/29/13

Variable

25,000

25,000

6 months

15%

Debenture 39

12/2/13

Variable

25,000

15,000

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%

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

19,475

12 months

15%

Debenture 62

4/16/14

Variable

30,000

8,503

24 months

12%

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

50,000

12 months

15%

Debenture 68

7/11/14

$0.01

25,000

7,500

12 months

14%

Debenture 70

7/24/14

$0.06

48,360

48,360

12 months

14%

Debenture 73

8/29/14

Variable

67,595

19,966

6 months

5%

Debenture 74

9/3/14

Variable

37,520

37,520

24 months

12%

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 85

9/17/14

Variable

5,000

5,000

6 months

5%

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 90

10/27/14

$0.01

50,000

50,000

12 months

14%

Debenture 92

10/31/14

$0.0025

63,097

63,097

12 months

16%

Debenture 96

3/27/15

Variable

128,460

111,670

12 months

8%

Debenture 97

1/18/15

Variable

7,500

7,500

12 months

14%

Debenture 98

2/12/15

$0.0145

12,500

12,500

12 months

14%

Debenture 99

3/31/15

$0.01

112,972

112,972

12 months

14%

Debenture 100

2/2/15

Variable

79,115

79,115

12 months

12%

Debenture 101

2/2/15

Variable

45,000

45,000

12 months

12%

Debenture 102

2/24/15

$0.0025

10,000

9,000

12 months

14%

Debenture 104

3/12/15

Variable

25,000

25,000

12 months

14%

Debenture 105

3/21/15

$0.0025

30,000

30,000

12 months

14%

Debenture 106

1/5/15

Variable

15,000

15,000

6 months

15%

Debenture 107

1/5/15

Variable

15,000

5,300

6 months

15%

Debenture 109

2/11/15

Variable

25,000

25,000

12 months

8%

Debenture 110

2/26/15

Variable

16,000

16,000

12 months

8%

Debenture 111

3/4/15

Variable

27,500

27,500

12 months

8%

Debenture 112

3/1/15

$0.0015

10,000

10,000

12 months

14%

Debenture 114

4/2/15

Variable

26,947

24,447

12 months

8%

Debenture 115

4/2/15

$0.001

23,660

23,660

12 months

14%

Debenture 116

3/31/15

Variable

14,000

14,000

6 months

15%

Debenture 117

4/14/15

Variable

20,000

20,000

6 months

15%

Debenture 118

4/27/15

Variable

25,000

25,000

12 months

14%

Debenture 119

3/31/15

Variable

14,000

14,000

6 months

15%

Debenture 120

5/27/15

$0.0025

7,500

7,500

12 months

14%

Debenture 121

7/2/15

$0.0025

175,000

175,000

12 months

14%

Debenture 122

7/3/15

Variable

238,894

221,894

12 months

8%

Debenture 124

9/4/15

Variable

106,789

58,289

12 months

8%

Debenture 126

9/8/15

$0.0025

112,663

112,663

12 months

14%

Debenture 128

9/15/15

$0.0025

10,000

10,000

12 months

14%

Debenture 129

9/8/15

$0.0050

2,000

2,000

12 months

14%

Debenture 130

10/12/15

$0.0050

15,000

15,000

12 months

14%

Debenture 131

10/12/15

$0.0050

20,000

20,000

12 months

14%

Debenture 132

10/15/15

$0.0025

10,750

10,750

12 months

14%

Debenture 134

10/20/15

$0.0050

10,000

10,000

12 months

14%

Debenture 135

12/5/15

$0.0050

10,000

10,000

12 months

14%

Debenture 137

12/18/15

$0.0050

20,000

20,000

12 months

14%

 

 

 

 

 

 

 

Total at December 31, 2015

 

 

$ 3,053,312

2,765,246

 

 

Less discount

 

 

 

(377,265)

 

 

 

 

 

 

 

 

 

Net

 

 

 

$ 2,387,981

 

 

 

The following is a schedule of long-term convertible debentures outstanding as of December 31, 2015:

 

Description

 

Date

Conversion Price

Original Principal Amount

Unpaid Principal Balance

 

Term

Interest Rate

 

 

 

 

 

 

 

Debenture 123

8/24/15

Variable

$ 34,650

$ 34,650

24 months

8%

Debenture 125

9/4/15

Variable

105,000

105,000

24 months

8%

Debenture 127

9/25/15

Variable

50,000

50,000

24 months

8%

Debenture 133

10/20/15

Variable

100,000

100,000

24 months

8%

Debenture 136

12/4/15

Variable

160,000

160,000

24 months

8%

 

 

 

 

 

 

 

Total at December 31, 2015

 

 

$ 449,650

449,650

 

 

Less discount

 

 

 

(387,289)

 

 

 

 

 

 

 

 

 

Net

 

 

 

$ 62,361

 

 

 

 

As of December 31, 2015, $1,978,133 of the convertible debentures were delinquent. We believe we have good relationships with the debenture holders, and we continue to have discussions with them regarding the extension of maturity dates or settlement of amounts due. Several of the convertible debentures have default interest rates that apply when the debentures are delinquent, and we have accrued default interest where applicable. In addition, we have been unable to complete certain conversions of convertible debentures during the year ended December 31, 2015, pending the increase in the number of authorized shares of our common stock, and have accrued applicable penalties as of December 31, 2015.

Accrued interest payable for the convertible debentures, including accrued default interest and penalties, where applicable, totaled $1,141,478 and $195,458 as of December 31, 2015 and 2014, respectively.