XML 51 R13.htm IDEA: XBRL DOCUMENT v2.4.1.9
Convertible Promissory Notes Payable
12 Months Ended
Dec. 31, 2014
Convertible Promissory Notes Payable [Abstract]  
Convertible Promissory Notes Payable

NOTE G – Convertible Promissory Notes Payable

 As of December 31, 2014, the Company has outstanding six (6) security purchase agreements with accredited investors for the sale of convertible promissory notes bearing interest at 8.0% - 12%, per annum.  Pursuant to the convertible promissory notes the investor may convert the amount paid towards the Securities Purchase Agreements into common stock of the company at a conversion price equal to 50% - 55% of the average of the 3 lowest volume weighted average trading prices during the 10 day period ending on the latest complete trading day prior to the conversion date.   Trading price means the closing bid price on the OTC Market Over-the-Counter Bulletin Board Pink Sheets.

The conversion rights embedded in the Notes are accounted for as a derivative financial instruments because of the down round feature of the conversion price.  The beneficial conversion feature was valued at the date of issuance using the Black-Scholes-Merton options pricing model with the following assumptions:  risk free interest rates ranging from .07% to .15%, contractual expected life of nine (9) to twelve (12) months, expected volatility of 185% to 236%, calculated using the historical closing price of the company's common stock, and dividend yield of zero, resulting in fair market value.

The Company had convertible debentures outstanding as follows:


     

December 31, 2014

 

Outstanding Balance of Convertible Debenture

 



Unamortized
Discount

 

Net of Principal and
Unamortized
Discount

       

Convertible Debentures

     

January 10, 2014 - Debenture

      $      7,150  

––

    $      7,150

February 28, 2014 – Debenture

    13,910   (2,063)   11,847

April 2, 2014 – Debenture

    20,000   (6,000)   14,000

June 18, 2014 – Settlement Agreement

    58,420   (16,228)   42,192
       

Total Convertible Debentures

       $   99,480   (24,291)      $   75,189
       

December 31, 2013

 

Outstanding Balance of Convertible Debenture

 



Unamortized
Discount

 

Net of Principal and
Unamortized Discount

       

Convertible Debentures

 

 

 

 

 

 

 

July 1, 2013 – Debenture

   
        $  41,500  
  $    (13,734)  
$     27,766

August 6, 2013 - Debenture

    22,500   (10,000)   12,500

September 9, 2013 - Debenture

    27,500   (15,278)   12,222

October 8, 2013 - Debenture

    26,500   (17,667)   8,833

October 8, 2013 – Debenture

    15,700   (10,167)   5,533

November 11, 2013 - Debenture

    4,000   (3,911)   89

December 3, 2013 - Debenture

    32,500   (28,889)   3,611
       

Total Convertible Debentures

   
        $  170,200  
  $    (99,646)  
$     70,554