CONVERTIBLE NOTES PAYABLE | 12 Months Ended |
Dec. 31, 2013 |
Notes to Financial Statements | ' |
CONVERTIBLE NOTES PAYABLE | ' |
Note 5: CONVERTIBLE NOTES PAYABLE |
| | Face Value | | Principal Repayment/ | | Unamortized | | Balance at |
Settlement/Re-issued | Note | December 31, |
| Discount | 2013 |
| | | | | | | | | | | | | | | | |
February 2011 Secured Convertible Notes | | | | | | | | | | | | | | | | |
Senior Secured Notes, due February 24, 2014 | | $ | 1,184,694 | | | $ | 203,836 | | | $ | 20,083 | | | $ | 960,775 | |
| | | | | | | | | | | | | | | | |
April 2011 Secured Convertible Notes | | | | | | | | | | | | | | | | |
Senior Secured Notes, due April 4, 2014 | | | 215,000 | | | | — | | | | 8,835 | | | | 206,165 | |
| | | | | | | | | | | | | | | | |
June 2011 Secured Convertible Note | | | | | | | | | | | | | | | | |
Senior Secured Notes, due June 6, 2014 | | | 30,000 | | | | — | | | | 1,189 | | | | 28,811 | |
| | | | | | | | | | | | | | | | |
August 8, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due August 8, 2013 | | | 111,430 | | | | 111,430 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
August 12, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note became due November 12, 2012 | | | 27,500 | | | | — | | | | — | | | | 27,500 | |
| | | | | | | | | | | | | | | | |
August 20, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due August 20, 2013 | | | 20,000 | | | | — | | | | — | | | | 20,000 | |
September 18, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due October 1, 2013 | | | 82,500 | | | | 82,500 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
October 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due October 15, 2013 | | | 340,000 | | | | — | | | | — | | | | 340,000 | |
| | | | | | | | | | | | | | | | |
October 9, 2012 Convertible Notes | | | 100,000 | | | | 100,000 | | | | — | | | | — | |
Note due April 30, 2013 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
November 1, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due April 30, 2013 | | | 31,471 | | | | 31,471 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
November 20, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due November 20, 2013 | | | 55,710 | | | | 44,962 | | | | — | | | | 10,748 | |
| | | | | | | | | | | | | | | | |
December 14, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due April 18, 2013 | | | 189,210 | | | | 189,210 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
December 18, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due December 14, 2013 | | | 50,000 | | | | — | | | | — | | | | 50,000 | |
| | | | | | | | | | | | | | | | |
January 5, 2013 Convertible Notes | | | 567,729 | | | | 115,000 | | | | — | | | | 452,729 | |
| | | | | | | | | | | | | | | | |
January 31, 2013 Convertible Notes | | | 24,135 | | | | — | | | | — | | | | 24,135 | |
| | | | | | | | | | | | | | | | |
February 27, 2013 Convertible Note | | | | | | | | | | | | | | | | |
Note due February 27, 2014 | | | 58,500 | | | | — | | | | 8,819 | | | | 49,681 | |
| | | | | | | | | | | | | | | | |
April 2, 2013 Convertible Notes | | | 80,967 | | | | — | | | | — | | | | 80,967 | |
| | | | | | | | | | | | | | | | |
April 18, 2013 Convertible Note | | | | | | | | | | | | | | | | |
Note due December 18, 2013 | | | 60,000 | | | | 28,312 | | | | — | | | | 31,688 | |
| | | | | | | | | | | | | | | | |
May 2, 2013 Convertible Notes | | | 50,000 | | | | — | | | | — | | | | 50,000 | |
| | | | | | | | | | | | | | | | |
May 5, 2013 Convertible Notes | | | 45,000 | | | | — | | | | — | | | | 45,000 | |
| | | | | | | | | | | | | | | | |
May 14, 2013 Convertible Note | | | | | | | | | | | | | | | | |
Note due May 14, 2014 | | | 126,000 | | | | — | | | | 46,258 | | | | 79,742 | |
| | | | | | | | | | | | | | | | |
June 27, 2013 Convertible Note | | | | | | | | | | | | | | | | |
Note due June 27, 2014 | | | 37,620 | | | | — | | | | 17,515 | | | | 20,105 | |
| | | | | | | | | | | | | | | | |
June 19, 2013 Convertible Note | | | | | | | | | | | | | | | | |
Note due June 19, 2014 | | | 115,000 | | | | 83,000 | | | | 8,217 | | | | 23,783 | |
| | | | | | | | | | | | | | | | |
July 12, 2013 Convertible Note | | | | | | | | | | | | | | | | |
Note due July 12, 2014 | | | 125,000 | | | | 28,200 | | | | 57,200 | | | | 39,600 | |
| | | | | | | | | | | | | | | | |
October, 2013 Convertible Notes | | | | | | | | | | | | | | | | |
Notes due in April, 2014 | | | 94,444 | | | | — | | | | 56,044 | | | | 38,400 | |
| | | | | | | | | | | | | | | | |
November, 2013 Convertible Notes | | | | | | | | | | | | | | | | |
Notes due in May, 2014 | | | 80,000 | | | | — | | | | 52,996 | | | | 27,004 | |
| | | | | | | | | | | | | | | | |
December, 2013 Convertible Notes I | | | | | | | | | | | | | | | | |
Notes due May, 2014 | | | 277,222 | | | | — | | | | 258,478 | | | | 18,744 | |
| | | | | | | | | | | | | | | | |
December, 2013 Convertible Notes II | | | | | | | | | | | | | | | | |
Notes due May, 2014 | | | 536,400 | | | | — | | | | — | | | | 536,400 | |
| | | | | | | | | | | | | | | | |
Total | | $ | 4,715,532 | | | $ | 1,017,921 | | | $ | 535,634 | | | $ | 3,161,977 | |
The following is a summary of debt instrument transactions that are relevant to the previous year: |
|
| | Face Value | | Principal Repayment/ | | Unamortized | | Balance at |
Settlement | Note | December 31, |
| Discount | 2012 |
| | | | | | | | | | | | | | | | |
February 2011 Secured Convertible Notes | | | | | | | | | | | | | | | | |
Senior Secured Notes, due February 24, 2014 | | $ | 1,184,694 | | | $ | 203,836 | | | $ | 153,358 | | | $ | 827,500 | |
| | | | | | | | | | | | | | | | |
April 2011 Secured Convertible Notes | | | | | | | | | | | | | | | | |
Senior Secured Notes, due April 4, 2014 | | | 215,000 | | | | — | | | | 43,140 | | | | 171,860 | |
| | | | | | | | | | | | | | | | |
June 2011 Secured Convertible Note | | | | | | | | | | | | | | | | |
Senior Secured Notes, due June 6, 2014 | | | 30,000 | | | | — | | | | 3,953 | | | | 26,047 | |
| | | | | | | | | | | | | | | | |
August 8, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due August 8, 2013 | | | 111,430 | | | | — | | | | 67,163 | | | | 44,267 | |
| | | | | | | | | | | | | | | | |
August 12, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note became due November 12, 2012 | | | 27,500 | | | | — | | | | — | | | | 27,500 | |
| | | | | | | | | | | | | | | | |
August 20, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due August 20, 2013 | | | 20,000 | | | | — | | | | 12,712 | | | | 7,288 | |
| | | | | | | | | | | | | | | | |
September 18, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due October 1, 2013 | | | 82,500 | | | | — | | | | 59,741 | | | | 22,759 | |
| | | | | | | | | | | | | | | | |
October 9, 2012 Convertible Notes | | | | | | | | | | | | | | | | |
Note due April 30, 2013 | | | 100,000 | | | | — | | | | — | | | | 100,000 | |
| | | | | | | | | | | | | | | | |
October 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due October 15, 2013 | | | 340,000 | | | | — | | | | 268,275 | | | | 71,725 | |
| | | | | | | | | | | | | | | | |
November 1, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due April 30, 2013 | | | 31,471 | | | | — | | | | 18,200 | | | | 13,271 | |
| | | | | | | | | | | | | | | | |
November 20, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due November 20, 2013 | | | 55,710 | | | | — | | | | 49,605 | | | | 6,105 | |
| | | | | | | | | | | | | | | | |
December 14, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due April 18, 2013 | | | 189,210 | | | | — | | | | 81,302 | | | | 107,908 | |
| | | | | | | | | | | | | | | | |
December 18, 2012 Convertible Note | | | | | | | | | | | | | | | | |
Note due December 14, 2013 | | | 50,000 | | | | — | | | | — | | | | 50,000 | |
Total | | $ | 2,437,515 | | | $ | 203,836 | | | $ | 757,449 | | | $ | 1,476,230 | |
|
February 2011 Secured Convertible Notes |
On February 24, 2011, the Company entered into a securities purchase agreement with accredited investors to place Senior Secured Convertible Notes (the “February 2011 Notes”) with a maturity date of three years after the issuance thereof in the aggregate principal amount of $1,184,694. Consideration under the notes consisted of $944,694 in cash proceeds, including accrued interest. |
The February 2011 Notes bear interest at the rate of 10% per annum except in case of default, in which case they bear interest at the rate of 20% per annum. The Company paid a finders’ fee of $41,500 on the notes. |
In connection with the issuance of the February 2011 Notes, the Company issued 23,694 warrants, exercisable into common stock at $25.00 with five year terms. |
The Company has allocated the net proceeds to the warrants based on the calculated fair value at the date of issuance. The fair value of the warrants was recorded at $483,355 and recognized as derivative liabilities and the debt was recorded at $701,339. The fair value of the warrants was calculated using the Binomial option pricing model under the following assumptions: estimated life of five years, risk free rate of 2.06%, dividend yield of 0% and volatility of 199%. The debt discount is being accreted over the three year term of the February 2011 Notes using the effective interest rate method. |
During the year ended December 31, 2012, one of the investors settled the principal amount of $203,836 and accrued interest of $16,419 of the February 2011 Notes in exchange for December 14, 2012 Convertible Note (the “December 14, 2012 Note”). |
April 2011 Secured Convertible Notes |
On April 4, 2011, the Company entered into a securities purchase agreement with accredited investors to place Senior Secured Convertible Notes (the “April 2011 Notes”) with a maturity date of three years after the issuance thereof in the aggregate principal amount of $215,000. Consideration under the notes consisted of $190,000 in cash proceeds, and $25,000 was subscribed for by a holder of 2010 Notes in exchange for the extinguishment of warrants related to the 2010 Notes. |
The April 2011 Notes bear interest at the rate of 10% per annum except in case of default, in which case they bear interest at the rate of 20% per annum. The Company paid a finders’ fee of $4,550. |
In connection with the issuance of the April 2011 Notes, the Company issued 4,300 warrants, exercisable into common stock at $25.00 with 2 year terms. |
The Company has allocated the net proceeds to the warrants based on the calculated fair value. The fair value of the warrants was recorded at $130,720 and recognized as derivative liabilities and the debt was recorded at $84,280. The fair value of the warrants was calculated using the Binomial option pricing model under the following assumptions: estimated life of two years, risk free rate of 0.77%, dividend yield of 0% and volatility of 199%. The debt discount is being accreted over the three year term of the April 2011 Notes using the effective interest rate method. |
June 2011 Secured Convertible Note |
On June 6, 2011, the Company entered into a securities purchase agreement with accredited investors to place Senior Secured Convertible Note (the “June 2011 Note”) with a maturity date of three years after the issuance thereof in the aggregate principal amount of $30,000. |
The June 2011 Note bears interest at the rate of 10% per annum except in case of default, in which case it bears interest at the rate of 20% per annum. In connection with the issuance of the June 2011 Note, the Company issued 600 warrants, exercisable into common stock at $25.00 with two year terms. |
The Company has allocated the net proceeds to the warrants based on the calculated fair value. The fair value of the warrants was recorded at $8,280 and recognized as derivative liabilities and the debt was recorded at $21,720. The fair value of the warrants was calculated using the Binomial option pricing model under the following assumptions: estimated life of two years, risk free rate of 0.43%, dividend yield of 0% and volatility of 199%. The debt discount is being accreted over the three year term of the June 2011 Note using the effective interest rate method. |
August 8, 2012 Convertible Note |
On August 8, 2012, the Company entered into a securities purchase agreement with accredited investors to place a Convertible Note (the “August 8, 2012 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $111,430. Consideration under the notes consisted of $92,000 in cash proceeds after $8,000 payment of finders’ fee and an original issue discount of $11,430. |
The Company allocated the net proceeds to the conversion option based on the calculated fair value. The fair value of the conversion option was recorded at $100,000 and recognized as a derivative liability and the debt was recorded at $nil. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of one year, risk free rate of 0.19%, dividend yield of 0% and volatility of 139.77%. The debt discount was being accreted over the one year term of the August 8, 2012 Note using the effective interest rate method. |
During the year ended December 31, 2013, the investor converted the principal amount of $111,430 and accrued interest of the August 8, 2012 Note into common shares (Note 9). |
August 12, 2012 Convertible Note |
On August 12, 2012, the Company entered into a securities purchase agreement with accredited investors to place a Convertible Note (the “August 12, 2012 Note”) with a maturity date of three months after the issuance thereof in the aggregate principal amount of $27,500. Consideration under the notes consisted of $25,000 in cash proceeds after an original issue discount of $2,500. The agreement provides for the Company to issue 500 shares to the note holder as risk premium. The 500 shares were valued at $6,250 and recorded as loss on debt financing and obligation to issue shares. The August 12, 2012 Note bears interest at the rate of 10% per annum. |
The Company allocated the net proceeds to the conversion option based on the calculated fair value. The fair value of the conversion option was recorded at $31,100 and recognized as a derivative liability and the debt was recorded at $nil. The transaction resulted in an accounting loss on debt financing of $6,100. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of three months, risk free rate of 0.11%, dividend yield of 0% and volatility of 138.31%. The debt discount was accreted over the three month term of the August 12, 2012 Note using the effective interest rate method. |
August 20, 2012 Convertible Note |
On August 20, 2012, the Company entered into a securities purchase agreement with accredited investors to place a Convertible Note (the “August 20, 2012 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $20,000. The August 20, 2012 Note bears interest at the rate of 8% per annum. |
The Company allocated the net proceeds to the conversion option based on the calculated fair value. The fair value of the conversion option was recorded at $36,100 and recognized as a derivative liability and the debt was recorded at $nil. The transaction resulted in an accounting loss on debt financing of $16,100. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of one year, risk free rate of 0.19%, dividend yield of 0% and volatility of 140.11%. The debt discount is being accreted over the one year term of the August 20, 2012 Note using the effective interest rate method. |
September 18, 2012 Convertible Note |
On September 18, 2012, the Company entered into a securities purchase agreement with accredited investors to place a Convertible Note (the “September 18, 2012 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $82,500. Consideration under the notes consisted of $69,000 in cash proceeds after $6,000 payment of finders’ fee and an original issue discount of $7,500. |
The Company allocated the net proceeds to the conversion option based on the calculated fair value. The fair value of the conversion option was recorded at $75,000 and recognized as a derivative liability and the debt was recorded at $nil. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of one year, risk free rate of 0.20%, dividend yield of 0% and volatility of 141.43%. The debt discount was accreted over the one year term of the September, 2012 Note using the effective interest rate method |
During the year ended December 31, 2013, the investor converted the principal amount and accrued interest of $81,360 into common shares (Note 9). Of the balance of $24,990 remaining on the September 18, 2012 Note, the Company repaid $20,000 in full settlement and recognized $4,990 as gain on settlement of debt . |
October 2012 Convertible Note |
On October 15, 2012, the Company entered into a securities purchase agreement with an accredited investor to place a Convertible Note (the “October 2012 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $340,000. Consideration under the notes consisted of $310,000 in cash proceeds after $10,000 payment of legal fee and an original issue discount of $30,000. The October 2012 Note carries an interest rate of 8%. |
As part of the agreement, the Company also issued 30,000 warrants to the note holder exercisable at $25.00 per share expiring on October 31, 2016. |
The Company has allocated the net proceeds to the conversion option and equity based on the calculated fair value. The fair value of the conversion option was recorded at $248,000 and recognized as a derivative liability and the equity was recorded at $62,000. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of one year, risk free rate of 0.19%, dividend yield of 0% and volatility of 139.16%. The debt discount has being accreted over the one year term of the October 2012 Note using the effective interest rate method. |
October 9, 2012 Convertible Note |
On October 9, 2012, the Company converted accounts payable of $100,000 into convertible notes (the “October 9, 2012 Note”). The note has no terms of repayment and no interest charges. Only under certain events of default the note will incur an interest rate of 20% per year. |
During the year ended December 31, 2013, the note was amended and assigned to a third party with price adjustment features ratified by the Company and converted into 53,690 shares of the Company. (Note 9). |
November 1, 2012 Convertible Note |
During the year, the Company converted a promissory note of $100,000 (Note 7) with an accredited investor into three convertible notes of $105,000 cumulatively. The three convertible notes were assigned to a third party, of which, two notes were converted into equity. In November and December 2012, the Note holder converted $73,737 of principal and interest into 12,627 shares. The fair value of the shares was determined to be $140,538 based on the quoted market prices. (Note 9). The third Convertible Note (the “November 1, 2012 Note”) was issued with a maturity date of six months in the aggregate principal amount of $31,471. |
The November 1, 2012 Note bears interest at the rate of 10% per annum starting on November 15, 2012. If the Company is in default under certain events, the November 1, 2012 Note shall incur interest at the rate of 20% per annum retroactively. |
The Company has allocated $31,471 of the balance of the November 1, 2012 Note to the conversion option and debt based on the calculated fair value. The fair value of the conversion option was recorded at $27,300 and recognized as a derivative liability and the debt was recorded at $4,171. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of 0.49 year, risk free rate of 0.09%, dividend yield of 0% and volatility of 127.26%. The debt discount is being accreted over the 0.49 year term of the November 1, 2012 Note using the effective interest rate method. |
During the year ended December 31, 2013, the investor converted the November 1, 2012 Note and accrued interest into 5,128 common shares (Note 9). |
November 20, 2012 Convertible Note |
On November 20, 2012, the Company entered into a securities purchase agreement with an accredited investor to place a Convertible Note (the “November 20, 2012 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $55,710. Consideration under the notes consisted of $50,000 in cash proceeds after $4,000 payment of finder’s fee and an original issue discount of $5,710. A one-time interest of 5% was applied to the principal sum of the note as part of the agreement. |
The Company has allocated the net proceeds to the conversion option based on the calculated fair value. The fair value of the conversion option was recorded at $50,000 and recognized as a derivative liability and the debt was recorded at $nil. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of one year, risk free rate of 0.16%, dividend yield of 0% and volatility of 134.71%. The debt discount is being accreted over the one year term of the November 20, 2012 Note using the effective interest rate method. |
December 14, 2012 Convertible Note |
On December 14, 2012, the Company converted part of the February 2011 Notes in the amount of $220,255 into a Convertible Note (the “December 14, 2012 Note”) with a maturity date of four months after the issuance thereof in the aggregate principal amount of $252,280. Consideration under the notes consisted of $220,255 from February 2011 Notes, $10,000 payment of legal fee and an original issue discount of $22,025. The December 14, 2012 Note bears interest at the rate of 8% per annum. In the event of default under certain conditions, the interest will accrue at the rate of 18% per annum. |
In December 2012, the December 14, 2012 Note was assigned to a third party and the Company paid the first installment of $65,032 consisting of principal and interest in 10,785 shares. The fair value of the shares was determined to be $96,523 based on the quoted market price of $9.00 per share. (Note 9). |
The Company has allocated $189,210 of the balance of the December 14, 2012 Note to the conversion option and debt based on the calculated fair value. The fair value of the conversion option was recorded at $94,100 and recognized as a derivative liability and the debt was recorded at $95,110. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of 0.35 year, risk free rate of 0.06%, dividend yield of 0% and volatility of 100.88%. The debt discount is being accreted over the 0.45 year term of the December 14, 2012 Note using the effective interest rate method. |
During the year ended December 31, 2013, the investor converted the remaining balance of the note and accrued interest of $189,210 on the December 14, 2012 Note into common shares (Note 9). |
December 18, 2012 Convertible Note |
On December 18, 2012, the Company entered into a securities purchase agreement with accredited investors to place convertible notes (the “December 18, 2012 Notes”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $50,000. The December 18, 2012 Notes carry an interest rate of 9%, due and payable on the maturity date. |
January 5, 2013 Convertible Notes |
On January 5, 2013, the Company exchanged amounts due to a consultant and related parties into convertible notes (the “January 5, 2013 Notes”) with no terms of repayment and no interest charges in the aggregate principal amount of $567,729, of which, $330,000 is due to related parties. |
In July, 2013, the consultant assigned $115,000 of the convertible note to a third party with amendments to adjustment of conversion price ratified by the Company. As of December 31, 2013, $452,729 of the January 5, 2013 Notes is outstanding. |
January 31, 2013 Convertible Note |
On January 31, 2013, the Company converted accounts payable of $24,134 into a convertible note (the “January 31, 2013 Note”) with a maturity date of sixteen months. The note has no terms of repayment and no interest charges. The conversion of the note occurs under the following conditions: |
On the date that Company files a certificate of designation creating a class of Series A convertible preferred stock (“Series A Convertible Preferred Stock”) (i) with voting rights per share equal to one thousand (1,000) shares of common stock at the rate of five shares of common stock (on a post-reverse stock split basis) for each share of Series A Convertible Preferred Stock and (ii) that are automatically convertible into common shares upon the occurrence of a 100:1 reverse stock split, the Company may convert the January 31, 2013 Note into shares of Series A Convertible Preferred Stock at a conversion price of four dollars ($4) per share of Series A Convertible Preferred Stock. |
February 27, 2013 Convertible Note |
On February 27, 2013, the Company entered into a securities purchase agreement with an accredited investor to place a Convertible Note (the “February 27, 2013 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $58,500. Consideration under the notes consisted of $46,000 in cash proceeds after $4,000 payment of finders’ fee and an original issue discount of $8,500. The Company accrued a one-time interest of 5% as per the agreement. |
The Company has allocated the net proceeds to the conversion option based on the calculated fair value. The fair value of the conversion option was recorded at $44,700 and recognized as a derivative liability and the debt was recorded at $5,300. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of one year, risk free rate of 0.17%, dividend yield of 0% and volatility of 123.76%. The debt discount is being accreted over the one year term of the February 27, 2013 Note using the effective interest rate method. |
April 2, 2013 Convertible Note |
On April 2, 2013, the Company exchanged accounts payable into convertible notes (the “April 2, 2013 Note”) in the aggregate principal amount of $80,967. The note holder has the option to convert a portion or all of the outstanding balance of the note into shares of the Company’s common stock at a conversion rate of $7.00 per share. The note will incur an interest rate of 8% per year unless the Company defaults under certain conditions, in which case, the note will incur an interest rate of 20% per year. |
|
April 18, 2013 Convertible Note |
On April 18, 2013, the Company entered into a securities purchase agreement with an accredited investor to place a Convertible Note (the “April 18, 2013 Note”) with a maturity date of eight months after the issuance thereof in the aggregate principal amount of $60,000. Consideration under the notes consisted of $50,000 in cash proceeds after $5,000 payment of transaction costs and an original issue discount of $5,000. The April 18, 2013 Note carries an interest rate of 8% per year unless the note is in default under certain conditions, in which case, the interest rate would be 18% per year. |
The Company has allocated the net proceeds to the conversion option based on the calculated fair value. The fair value of the conversion option was recorded at $27,800 and recognized as a derivative liability and the debt was recorded at $27,200. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of eight months, risk free rate of 0.10%, dividend yield of 0% and volatility of 115.82%. The debt discount is being accreted over the eight month term of the April 18, 2013 Note using the effective interest rate method. |
During the year ended December 31, 2013, the investor converted $31,733, part of the principal and accrued interest on the April 18, 2013 Note, into common shares (Note 9). |
May 2, 2013 Convertible Notes |
On May 2, 2013, the Company issued convertible notes (the “May 2, 2013 Note”) in the aggregate principal amount of $50,000. The note matures on May 31, 2014 and would only start to accrue interest of 10% per year after February 15, 2014. The note is automatically convertible into Series B convertible preferred shares (‘Series B Preferred Shares”) when the Company enacts a 100:1 reverse stock split, where each of the Series B Preferred Shares are convertible at the rate of seven shares of common stock (Note 15). |
May 5, 2013 Convertible Note |
On May 5, 2013, the Company exchanged accounts payable into convertible notes (the “May 5, 2013 Note”) in the aggregate principal amount of $45,000. The note holder has the option to convert a portion or all of the outstanding balance of the May 5, 2013 Note into shares of the Company’s common stock at a conversion rate of $7.00 per share. The note will incur an interest rate of 8% per year unless the Company defaults under certain conditions, in which case, the note will incur an interest rate of 20% per year. |
May 14, 2013 Convertible Note |
On May 14, 2013, the Company entered into a securities purchase agreement with an accredited investor to place a Convertible Note (the “May 14, 2013 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $126,000. The Company also issued 20,000 warrants to the note holder, exercisable at $6.00 per share with a four year term. Consideration under the notes consisted of $110,000 in cash proceeds after $5,000 payment of finders’ fee and an original issue discount of $11,000. |
The May 14, 2013 Note carries an interest rate of 8% per year unless the note is in default, in which case, the note will incur an interest rate of 18% per year. |
The Company has allocated the net proceeds to the conversion option and warrants based on the calculated fair values. The fair value of the conversion option was recorded at $62,678,000 and fair value of the warrants was recorded as $52,322 recognized as a derivative liabilities and the debt was recorded at $nil. The fair value of the conversion option was calculated using the Black Scholes option pricing model under the following assumptions: estimated life of four years, risk free rate of 0.4%, dividend yield of 0% and volatility of 161%. The debt discount is being accreted over the one year term of the May 14, 2013 Note using the effective interest rate method. |
June 27, 2013 Convertible Note |
On June 27, 2013, the Company entered into a securities purchase agreement with an accredited investor to place a Convertible Note (the “June 27, 2013 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $37,620. Consideration under the notes consisted of $30,000 in cash proceeds after $3,000 payment of finder’s fee and an original issue discount of $4,620. The Company accrued a one-time interest of 5% as per the agreement. |
The Company has allocated the net proceeds to the conversion option based on the calculated fair value. The fair value of the conversion option was recorded at $30,200 and recognized as a derivative liability and the debt was recorded at $2,800. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of one year, risk free rate of 0.15%, dividend yield of 0% and volatility of 156.41%. The debt discount is being accreted over the one year term of the June 27, 2013 Note using the effective interest rate method. |
|
June 19, 2013 Convertible Note |
In June, 2013, a consultant assigned $115,000 of its convertible note to a third party with amendments ratified by the Company (the “June 19, 2013 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $115,000. |
The June 19, 2013 Note carries an interest rate of 10% per year unless the note is in default under certain conditions, in which case, the interest rate would be 20% per year. |
The Company has allocated the net proceeds to the conversion option based on the calculated fair value. The fair value of the conversion option was recorded at $31,600 and recognized as a derivative liability and the debt was recorded at $83,400. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of one year, risk free rate of 0.15%, dividend yield of 0% and volatility of 156.46%. The debt discount is being accreted over the one year term of the June 19, 2013 Note using the effective interest rate method. |
During the year ended December 31, 2013, the third party converted the principal amount of $83,000 and accrued interest of the June 19, 2013 Note into 108,188 common shares (Note 9). |
July 12, 2013 Convertible Note |
In July, 2013, the Company entered into a securities purchase agreement with an accredited investor to place a Convertible Note (the “July 12, 2013 Note”) with a maturity date of one year after the issuance thereof in the aggregate principal amount of $125,000. The Company also issued 41,667 warrants to the note holder, exercisable at $3.00 per share with a five year term. Consideration under the notes consisted of $110,000 in cash proceeds after $15,000 payment of finders’ fee and an original issue discount of $11,000. |
The July 12, 2013 Note carries an interest rate of 8% per year unless the note is in default, in which case, the note will incur an interest rate of 18% per year. |
|
The Company has allocated the net proceeds to the conversion option and warrants based on the calculated fair values. The fair value of the conversion option was recorded at $59,615 and fair value of the warrants was recorded as $54.385 recognized as a derivative liabilities and the debt was recorded at $nil. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of five year, risk free rate of 1.4%, dividend yield of 0% and volatility of 199%. The debt discount is being accreted over the one year term of the July 12, 2013 Note using the effective interest rate method. |
|
During the year ended December 31, 2013, the investor converted the principal amount and accrued interest of $28,200 of the July 12, 2013 Note into 50,000 common shares (Note 9). |
October, 2013 Convertible Notes |
|
In October, 2013, the Company entered into securities purchase agreements with accredited investors to place Convertible Notes (the “October, 2013 Notes”) with a maturity date of six months after the issuance thereof in the aggregate principal amount of $55,000. |
|
The October, 2013 Notes carry no interest charges unless the note is in default, in which case, the note will incur an interest rate of 20% per year. |
The Company has allocated the net proceeds to the conversion option based on the calculated fair value. The full value was recorded as the fair value of the conversion option and the debt was recorded at $nil. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of six months, risk free rate of 0.10%, dividend yield of 0% and volatility of 199%. The debt discount is being accreted over the six month term of the October, 2013 Notes using the effective interest rate method. |
November, 2013 Convertible Notes |
|
In November, 2013, the Company entered into securities purchase agreements with accredited investors to place Convertible Notes (the “November, 2013 Notes”) with a maturity date of six months after the issuance thereof in the aggregate principal amount of $80,000. Consideration under the notes consisted of $77,000 in cash proceeds and an original issue discount of $3,000. |
|
The November, 2013 Notes carry no interest charges other than an original issue discount unless the note is in default, in which case, the note will incur an interest rate of 20% per year. |
|
The Company has allocated the net proceeds to the conversion option based on the calculated fair value. The full value was recorded as the fair value of the conversion option and the debt was recorded at $nil. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of six months, risk free rates of 0.10% and 0.04%, dividend yield of 0% and volatility of 199%. The debt discount is being accreted over the six month term of the November, 2013 Notes using the effective interest rate method. |
|
December, 2013 Convertible Notes I |
In December, 2013, the Company entered into securities purchase agreements with accredited investors to place Convertible Notes (the “December, 2013 Notes I”) with a maturity date of six months after the issuance thereof in the aggregate principal amount of $250,000. The December, 2013 Notes I carry no interest charges unless the note is in default, in which case, the note will incur an interest rate of 20% per year. |
The Company has allocated the net proceeds to the conversion option based on the calculated fair value. The full value was recorded as the fair value of the conversion option and the debt was recorded at $nil. The fair value of the conversion option was calculated using the Binomial option pricing model under the following assumptions: estimated life of six months, risk free rates of 0.10% , dividend yield of 0% and volatility of 199%. The debt discount is being accreted over the six month term of the December, 2013 Notes I using the effective interest rate method. |
December, 2013 Convertible Notes II |
In December, 2013, the Company entered into securities purchase agreements with accredited investors to place Convertible Notes (the “December, 2013 Notes II”) with a maturity date of six months after the issuance thereof in the aggregate principal amount of $536,400. Consideration under the notes consisted of $141,000 of conversion of accounts payable, $267,950 of cash proceeds, of which $100,000 were received during the year ended December 31, 2012 as subscription proceeds and $27,450 of interest costs. The conversion of the notes occurs under the following conditions: |
On the date that Company files a certificate of designation creating a class of Series B Convertible Preferred Stock (i) with voting rights per share equal to one thousand (1,000) shares of common stock and (ii) that are automatically convertible into common shares upon the occurrence of a 100:1 reverse stock split at the rate of seven shares of common stock (on a post-reverse stock split basis) for each share of Series B Convertible Preferred Stock, the Company may convert the December, 2013 Convertible Notes II into shares of Series B Convertible Preferred Stock at a conversion price of one dollar per share of Series B Convertible Preferred Stock. If the Series B Convertible Preferred Stock is duly authorized and outstanding, on the date that the Company enacts a 100:1 reverse stock split, the December, 2013 Convertible Notes II will automatically convert into shares of Series B Convertible Preferred Stock at a conversion price of one dollar per share of Series B Convertible Preferred Stock. |
Any amount of the December, 2013 Notes II that are outstanding on February 15, 2014 will carry an interest rate of 10% per year. |
For the year ended December 31, 2013, the Company recorded accretion of debt discount of $1,110,831 for the convertible notes. |
Subsequent to year ended December 31, 2013, the Company substantially converted all of the convertible debt into shares of common stock of the Company under a restructuring plan (Note 15). |