XML 21 R10.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 5 - Convertible Debentures
6 Months Ended
Jun. 30, 2016
Notes  
Note 5 - Convertible Debentures

NOTE 5 – CONVERTIBLE DEBENTURES

Through June 30, 2016, we have financed our operations primarily through the issuance of various convertible debentures.  For the six months ended June 30, 2016, we received cash proceeds of $375,000 from the issuance of new convertible debentures.  Convertible debentures, net of discount, included in current liabilities totaled $2,760,088 and $2,387,981 as of June 30, 2016 and December 31, 2015, respectively.

 

The following is a schedule of short-term convertible debentures outstanding as of June 30, 2016:

 

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 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%

Debenture 138

1/7/16

Variable

50,000

50,000

12 months

14%

Debenture 139

1/11/16

Variable

25,000

25,000

12 months

14%

Debenture 140

1/25/16

Variable

10,000

10,000

12 months

14%

Debenture 141

1/29/16

Variable

125,000

125,000

12 months

16%

Debenture 146

5/10/16

Variable

50,000

50,000

12 months

14%

 

 

 

 

 

 

 

Total

 

 

$      3,206,523

2,966,957

 

 

Less discount

 

 

 

(218,841)

 

 

 

 

 

 

 

 

 

Net

 

 

 

$      2,748,116

 

 

 

 

The following is a schedule of long-term convertible debentures outstanding as of June 30, 2016:

 

Description

Date

Conversion Price

Original Principal Amount

Unpaid Principal Balance

Term

Interest Rate

 

 

 

 

 

 

 

Debenture 123

8/24/15

Variable

$        34,650

$        24,650

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%

Debenture 142

1/29/16

Variable

20,000

20,000

20 months

8%

Debenture 143

3/3/16

Variable

30,000

30,000

18 months

8%

Debenture 144

4/15/16

Variable

15,000

15,000

17 months

8%

Debenture 145

4/18/16

Variable

50,000

50,000

17 months

8%

 

 

 

 

 

 

 

Total

 

 

$     564,650

554,650

 

 

Less discount

 

 

 

(338,100)

 

 

 

 

 

 

 

 

 

Net

 

 

 

$     216,550

 

 

 

The convertible debentures are generally unsecured and bear 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 $30.00 per share or variable discounted pricing based on the market price of the Company's common stock as defined in the debt agreement.

 

We evaluated the convertible debentures in accordance with ASC Topic 815, "Derivatives and Hedging," and determined that the conversion feature of the convertible promissory notes with variable conversion prices were not afforded the exemption for conventional convertible instruments due to their variable conversion rates.  The notes have no explicit limit on the number of shares issuable so they did not meet the conditions set forth in current accounting standards for equity classification. We elected to recognize the notes under paragraph 815-15-25-4, whereby there would be a separation into a host contract and derivative instrument. We elected to initially and subsequently measure the notes in their entirety at fair value, with changes in fair value recognized in earnings.  We recorded a derivative liability and debt discount representing the imputed interest associated with the embedded derivative.

 

For those convertible debentures with fixed conversion prices, we recorded a beneficial conversion feature at the inception of the debt to additional paid-in capital and to debt discount where the conversion price was less that the market price of the stock.

 

At June 30, 2016, the convertible debentures and related accrued interest payable were convertible into approximately 6,698,670,000 shares of our common stock.  Based on the assumptions used to estimate the fair value of the derivative liability at June 30, 2016 and assuming all lenders convert the notes payable at the June 30, 2016 conversion prices, the Company would have insufficient authorized shares of common stock to complete the debt conversions.

 

As of June 30, 2016, $2,062,129 of the convertible debentures were delinquent.  We believe we have good relationships with the holders of the delinquent debentures, 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 an increase in the number of authorized shares of our common stock, and have accrued applicable penalties as of June 30, 2016 and December 31, 2015.

 

Accrued interest payable for the convertible debentures, including accrued default interest and penalties, where applicable, totaled $1,982,955 and $1,141,478 as of June 30, 2016 and December 31, 2015, respectively.