XML 31 R23.htm IDEA: XBRL DOCUMENT v3.4.0.3
Convertible Notes Payable and Notes Payable (Tables)
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Convertible Notes Payable

Issue   Maturity   March 31,     Interest     Conversion  
Date   Date   2016     Rate     Rate  
Convertible notes payable:                      
April 20, 2015   April 20, 2016   $ 38,000       6.00 %     0.00320  
Unamortized discounts         1,720                  
Balance       $ 36,280                  
Convertible notes payable – related party                      
January 12, 2016   July 12, 2016   $ 5,000       6.00 %     0.00200  
                             
Convertible notes payable, in default                            
October 31, 2012   April 30, 2013   $ 8,000       6.00 %     0.0040  
November 20, 2012   May 20, 2013     50,000       6.00 %     0.0050  
January 19, 2013   July 30, 2013     5,000       6.00 %     0.0040  
February 11, 2013   August 11, 2013     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       10.00 %     0.0150  
April 7, 2010   November 7, 2010     70,000       6.00 %     0.0080  
November 12, 2010   November 7, 2011     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  
October 13, 2014   April 13, 2015     25,000       6.00 %     0.0050  
June 29, 2015   December 29, 2015     25,000       6.00 %     0.0050  
September 18, 2015   March 18, 2016     25,000       6.00 %     0.0020  
Balance       $ 411,300                  
                             
Convertible notes payable - related party, in default                        
January 19, 2013   July 30, 2013   $ 15,000       6.00 %     0.0040  
January 9, 2009   January 9, 2010     10,000       10.00 %     0.0150  
January 25, 2010   January 25, 2011     6,000       6.00 %     0.0050  
January 18, 2012   July 18, 2012     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  
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 14, 2015   January 14, 2016     9,000       6.00 %     0.0030  
Balance       $ 176,500                  

Notes Payable

 

Issue Date

  Maturity Date   2016   Interest Rate
     
Notes payable:          
March 15, 2016   June 15, 2016   $ 17,000   6.00 %
        $ 17,000    
     
     
Notes payable, in default –related parties:    
February 24, 2010   February 24, 2011   $ 7,500   6.00 %
October 6, 2015   November 11, 2015     10,000   6.00 %
      17,500    
           
Notes payable, in default:          
June 23, 2011   August 23, 2011     25,000   6.00 %
April 27, 2011   April 27, 2012     5,000   6.00 %
          30,000    
               
        $ 64,500    

Summary of effect on earnings

Face value of the convertible notes payable   $ 134,002  
Interest expense to record the convertible notes at        
fair value on the date of issuance     164,295  
Interest income to mark to market the convertible notes on March 31, 2016     (12,065)  
March 31, 2016 fair value   $ 286,232