Debt | 9 Months Ended |
Sep. 30, 2014 |
Notes | |
Debt | CONVERTIBLE NOTES AND LOANS PAYABLE |
|
| 30-Sep-14 | 31-Dec-13 |
10% Convertible notes, issued prior to January 1, 2012, bears interest at a rate of 12% (default rate), past due, payable on demand, convertible at $320 per share | $ 114,034 | $ 114,034 |
| | |
Convertible notes, bear interest at rates ranging between 10% and 15% maturing between March 2012 and September 2015, convertible at rates ranging between 50% to 65% of a price ranging from the volume weighted-average price for the ten days prior to conversion (highest) to the average of the 3 lowest closing bids of the 20 days prior to conversion (lowest) | 950,282 | 412,188 |
| | |
Convertible loans - related party (Note 7) | 122,000 | 122,000 |
| | |
Convertible notes, past due, convertible at fixed rates ranging between $56 and $112 per share | 724,124 | 1,031,455 |
| | |
Loans payable, interest bearing at 10%, payable on demand | 24,730 | - |
| $ 1,935,170 | $ 1,679,677 |
Unamortized debt discount | (514,826) | (245,852) |
| $ 1,420,344 | $ 1,433,825 |
|
|
The Company generated proceeds of $663,500 and $275,500 from the issuance of convertible notes payable during the nine-month period ended September 30, 2014 and 2013, respectively. |
The Company generated proceeds of $49,980 and $6,000 from the issuance of loans payable during the nine-month period ended September 30, 2014 and 2013, respectively. |
The Company made principal repayments of $112,080 and $30,000 of the convertible notes payable and loans payable during the nine-month period ended September 30, 2014. |
The Company issued 602,189,407 and 392,312 shares of its common stock to satisfy its obligations under an aggregate principal of $402,342 and $155,110 of convertible promissory notes and loans payable during the nine-month period ended September 30, 2014 and 2013, respectively. Additionally, upon conversion of such promissory notes during the nine month period ended September 30, 2014, the Company reclassified embedded conversion features associated with the promissory notes amounting to $359,090 from liability contracts to equity, which is recorded in the Company’s additional paid-in capital. |
The Company satisfied its obligations accrued interest aggregating $3,900 by issuing 10,050 shares of its common stock during the nine-month period ended September 30, 2013. |
The Company issued 125,000 shares of its common stock in connection with the issuance of two notes payable during the nine-month period ended September 30, 2014. |
During the nine-month period ended September 30, 2014, certain holders of convertible notes aggregating $376,412 in principal assigned their rights to certain investors. Contemporaneously to the assignment, the Company restructured certain terms of the convertible notes, primarily as they related to the conversion terms. The revised conversion terms provide for conversion rates ranging from 50% to 65% of a price ranging from the volume weighted-average price for the ten days prior to conversion ( highest conversion ratio) to the lowest trading price s of the 45 days prior to conversion ( lowest conversion ratio). This change in terms resulted in embedded conversion features amounting to approximately $961,736 recognized at the date of restructure and were recognized as derivative liabilities during the nine-month period ended September 30, 2014. |
During the nine-month period ended September 30, 2013, the Company and a holder of three convertible notes payable and accrued interest aggregating $45,861 restructured such notes to a non-convertible loan amounting to $55,000. The Company recorded an additional $9,139 as interest expense pursuant to this restructure. |
The Company recognized amortization of debt discount amounting to $704,762 and $168,122 for the nine-month period ended September 30, 2014 and 2013, respectively, which are included in the Company’s interest expense of approximately $820,942 and $198,508 respectively. |
The aggregate amount of outstanding principal under convertible notes payable which have matured at September 30, 2014 amounts to $981,341. |
Other terms- Revenue Linked Convertible Notes Payable: |
During 2012, the Company entered in to several short term convertible notes totaling $401,000. These noninterest bearing notes are in default and convertible at a rate of $56 at maturity. The Company is unable to assert that it will generate revenue relating to third party managed carrier branded corporate websites, as well as through the sales of its products, and through the proposed test and launch of a national direct response marketing and distribution campaign for its products. The noteholders, upon repayment in full, will be entitled to 10%, on a pro-rated basis, of the aforementioned gross revenue, as adjusted, over a 12 month period following the repayment. |