XML 30 R14.htm IDEA: XBRL DOCUMENT v2.3.0.15
- CONVERTIBLE NOTES PAYABLE AND NOTES PAYABLE
9 Months Ended
Sep. 30, 2011
- CONVERTIBLE NOTES PAYABLE AND NOTES PAYABLE

NOTE 9 - CONVERTIBLE NOTES PAYABLE AND NOTES PAYABLE

 

Upon inception, the Company evaluates each financial instrument to determine whether it meets the definition of “conventional convertible” debt under paragraph 4 of EITF 00-19, which was ultimately superseded by ASC 470.

 

Convertible Notes Payable

 

The following table reflects the convertible notes payable, other than the one remeasured to fair value, which is discussed in Note 10, as of September 30, 2011 and December 31, 2010:

 

Issue Date

 

Maturity Date

 

September 30, 2011

 

 

December 31, 2010

 

 

Interest Rate

 

 

Conversion

Rate

 

Convertible notes payable, in default:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 August 28, 2009

 

November 1, 2009

 

4,300

 

 

4,300

 

 

 

10.00

%

 

$

0.0150

 

November 30, 2009

 

May 30, 2010

 

 

--

 

 

 

10,000

 

 

 

6.00

%

 

$

0.0050

 

April 7, 2010

 

November 7, 2010

 

 

65,450

 

 

 

70,000

 

 

 

6.00

%

 

$

0.0080

 

November 12, 2010

 

November 7, 2010

 

 

40,000

 

 

 

40,000

 

 

 

6.00

%

 

$

0.0080

 

 

 

 

 

 

109,750

 

 

 

124,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes payable, in default – related parties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 January 9, 2009

 

January 9, 2010

 

 

10,000

 

 

 

10,000

 

 

 

10.00

%

 

$

0.0150

 

December 16, 2009

 

December 16, 2010

 

 

--

 

 

 

9,000

 

 

 

6.00

%

 

$

0.0050

 

January 25, 2010

 

January 25, 2011

 

 

6,000

 

 

 

6,000

 

 

 

6.00

%

 

$

0.0050

 

 

 

 

 

 

16,000

 

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

125,750

 

 

$

149,300

 

 

 

 

 

 

 

 

 

 

The convertible notes payable classified as “in default” are in default as of the date this quarterly report on Form 10-Q was ready for issue.

 

Notes Payable

 

The following table reflects the notes payable as of September 30, 2011 and December 31, 2010:

 

 

 

Issue Date

 

Maturity Date

 

September 30, 2011

 

 

December 31, 2010

 

 

Interest Rate

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

April 27, 2011

 

April 27, 2012

 

  $

5,000

 

 

 $

--

 

 

 

6.00

%

 

 

 

 

 

 

 

 

 

 

Notes payable, in default – related parties:

 

 

 

 

 

 

 

 

 

 

 

 

February 24, 2010

 

February 24, 2011

 

 

7,500

 

 

 

7,500

 

 

 

6.00

%

 

 

 

 

 

 

 

 

 

 

Notes payable, in default:

 

 

 

 

 

 

 

 

 

February 22, 2010

 

August 22, 2010

 

 

--

 

 

 

20,000

 

 

 

3.00

%

February 23, 2011

 

March 23, 2011

 

 

20,000

 

 

 

--

 

 

 

7.00

%

June 16, 2011

 

July 3, 2011

 

 

15,000

 

 

 

--

 

 

 

6.00

%

June 17, 2011

 

July 3, 2011

 

 

5,000

 

 

 

--

 

 

 

6.00

%

June 23, 2011

 

August 23, 2011

 

 

25,000

 

 

 

--

 

 

 

6.00

%

 

 

 

 

 

65,000

 

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

77,500

 

 

$

27,500

 

 

 

 

 

 

 

 

 

NOTE 9 - CONVERTIBLE NOTES PAYABLE AND NOTES PAYABLE - continued

 

Stockholder Loans

 

The following table reflects the stockholder loans as of September 30, 2011 and December 31, 2010:  

 

 

 

Issue Date

 

Maturity Date

 

 

September 30, 2011

 

 

 

December 31, 2010

 

 

Interest Rate

 

Various

 

None stated

 

$

--

 

 

$

7,900

 

 

 

8.00

%

October 26, 2010

 

January 25, 2011

 

 

--

 

 

 

350

 

 

 

6.00

%

November 16, 2010

 

January 16, 2011

 

 

--

 

 

 

1,875

 

 

 

6.00

%

 

 

 

 

$

--

 

 

$

10,125

 

 

 

 

 

 

At September 30, 2011 and December 31, 2010, combined accrued interest on the convertible notes payable, notes payable and stockholder loans was $14,607 and $9,038, respectively, and included in accounts payable and accrued liabilities on the accompanying balance sheets. Management intends to have discussions or has already had discussions with several of the promissory note holders who do not currently have convertible notes regarding amending their notes to make them convertible into shares of the Company’s common stock. Any such agreements to convert promissory notes into shares of the Company’s common stock would more than likely have a highly dilutive effect on current shareholders and such dilution may significantly negatively affect the trading price of the Company’s common stock.

 

Between July 13, 2011 and September 6, 2011, several promissory notes were modified to add a conversion option. These notes were converted into common stock immediately following the modifications. The following table details the promissory notes that were modified and subsequently converted:

 

 

Issue Date

 

Modification and Conversion Date

 

Face Value plus Accrued Interest

 

 

Shares Issued Upon Conversion

 

 

Extinguishment Loss

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

May 10, 2011

 

July 13, 2011

 

  $

5,050

 

 

 

631,555

 

 

  $

5,054

 

April 28, 2011

 

July 14, 2011

 

 

50,592

 

 

 

10,118,368

 

 

 

101,184

 

May 19, 2011

 

July 19, 2011

 

 

5,049

 

 

 

631,150

 

 

 

2,525

 

May 25, 2011

 

July 26, 2011

 

 

5,049

 

 

 

631,150

 

 

 

2,525

 

June 6, 2011

 

August 12, 2011

 

 

5,055

 

 

 

1,010,988

 

 

 

5,055

 

February 22, 2010

 

August 13, 2011

 

 

20,600

 

 

 

6,200,000

 

 

 

47,600

 

May 26, 2011

 

September 6, 2011

 

 

20,224

 

 

 

4,044,744

 

 

 

46,515

 

 

 

 

 

$

111,619

 

 

 

23,267,955

 

 

$

210,458

 

 

The following table details the convertible promissory notes that were converted between July 26, 2011 and August 26, 2011:

 

 

Issue Date

 

Modification and Conversion Date

 

Face Value plus Accrued Interest

 

 

Shares Issued Upon Conversion

 

 

Extinguishment Loss

 

Convertible notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

December 16, 2009

 

July 26, 2011

 

  $

9,540

 

 

 

1,908,000

 

 

  $

13,355

 

February 15, 2011

 

August 16, 2011

 

 

22,267

 

 

 

2,945,370

 

 

 

10,132

 

November 30, 2009

 

August 26, 2011

 

 

11,071

 

 

 

2,767,670

 

 

 

30,444

 

Various

 

August 26, 2011

 

 

4,900

 

 

 

1,200,000

 

 

 

13,100

 

 

 

 

 

$

47,778

 

 

 

8,821,040

 

 

$

67,031