XML 26 R22.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONVERTIBLE NOTES PAYABLE AND NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2014
Debt Disclosure [Abstract]  
Convertible Notes Payable

 

Issue Maturity   December 31,     December 31,     Interest     Conversion  
Date Date   2014     2013     Rate     Rate  
Convertible notes Payable:                          
October 13, 2014 April 13, 2015   $ 25,000   -     6.00 %   0.0050  
January 28,2013 January 28, 2014     -     25,000     6.00 %   0.0050  
January 28,2013 January 28, 2014     --     25,000     6.00 %   0.0050  
August 8, 2013 February 11, 2014     -                     40,000     6.00 %   0.0100  
September 18, 2013 March 18, 2013     -                      20,000     6.00 %   0.0125  
September 25, 2013 March 25, 2014     -                      10,000     6.00 %   0.0125  
October 21, 2013 April 21, 2014     -                      40,000     6.00 %   0.0100  
October 4, 2013 May 12, 2013     -     50,000     6.00 %   0.0125  
October 30, 2013 October 30, 2014     -                      49,990     6.00 %   0.0125  
        25,000                    259,990              
Unamortized discounts       (14,148 )   (120,553 )            
Balance     $ 10,852   $ 139,457              

 

Convertible notes payable, in default                    
October 31, 2012 April 30, 2013   $ 8,000   $ 8,000     6.00 %   0.0040  
July 16, 2012 July 30, 2013     5,000     5,000     6.00 %   0.0050  
November 20, 2012 May 20, 2013     50,000     50,000     6.00 %   0.0050  
January 19, 2013 July 30, 2013     5,000     5,000     6.00 %   0.0040  
February 11, 2013 August 11, 2013     9,000     9,000     6.00 %   0.0060  
September 25, 2013 March 25, 2014     10,000     -     6.00 %   0.0125  
August 28, 2009 November 1, 2009     4,300     4,300     10.00 %   0.0150  
April 7, 2010 November 7, 2010     70,000     70,000     6.00 %   0.0080  
November 12, 2010 November 7, 2011     40,000     40,000     6.00 %   0.0050  
October 4, 2013 April 4, 2014     50,000     -     6.00 %   0.0125  
October 30, 2013 October 30, 2014     50,000     -     6.00 %   0.0125  
May 15, 2014 November 15, 2014     40,000     -     6.00 %   0.0070  
        341,300     191,300              
Unamortized discount       -     -              
Balance     $ 341,300   $      191,300              
                             
Convertible notes payable - related party, in default                          
January 7, 2013 June 30, 3013   $ -   $ 7,500     6.00 %   0.0040  
January 19, 2013 July 30, 2013     15,000     15,000     6.00 %   0.0040  
February 7, 2013 August 7, 2013     -     10,000     6.00 %   0.0050  
July 9, 2013 December 19, 2013     -     15,000     6.00 %   0.0150  

    January 9, 2009 January 9, 2010     10,000      10,000      6.00  %   0.0150   
January 25, 2010 January 25, 2011     6,000     6,000     6.00 %   0.0050  
January 18, 2012 July 18, 2012     50,000     50,000     8.00 %   0.0040  
July 26, 2013 January 26, 2014     10,000     -     6.00 %   0.0100  
January 17, 2014 July 17, 2014     31,500     -     6.00 %   0.0060  
May 27, 2014 November 27, 2014     7,000     -     6.00 %   0.0070  
        129,500     113,500              
Unamortized discount       -      -              
Balance     $ 129,500   $ 113,500              
                             
Convertible notes payable - related party                          
July 21, 2014 January 25, 2015   $ 17,000   $ -     6.00 %   0.0080  
October 16, 2014 April 16, 2015     21,000     -     6.00 %   0.0045  
July 17, 2013 January 17, 2014     -     30,000     6.00 %   0.0010  
July 26, 2013 January 26, 2014     -     10,000     6.00 %   0.0010  
November 12, 2013 May 12, 2014     -     11,000     6.00 %   0.0125  
        38,000     51,000              
Unamortized discount       (15,064 )   (26,889)              
Balance     $ 22,936   $ 24,111              

Aggregate allocation
    2014     2013  
Face value of convertible notes payable   $ 151,500     $ 310,990  
                 
Beneficial conversion feature     (29,212 )     (147,422 )
                 
Carrying value   $ 122,288     $ 163,568  
Notes Payable

 

Issue Date

Maturity Date     2014     2013     Interest Rate        
Notes payable, in default –related parties:                    
February 24, 2010 February 24, 2011     $ 7,500   $ 7,500       6.00 %      
                             
Notes payable, in default:                          
June 23, 2011 August 23, 2011     25,000     25,000       6.00 %      
April 27, 2011 April 27, 2012     5,000     5,000       6.00 %      
        30,000     30,000              
                             
      $ 37,500   $ 37,500              
Summary of effect on earnings
    $ 2014     $ 2013  
Face value of the convertible notes payable     241,000       -  
Interest expense to record the convertible notes at                
fair value on the date of issuance     389,611       -  
Interest expense to mark to market the convertible notes                
      131,066       -  
Fair value, end of year   $ 761,677     $ -