Convertible Note Payable | Note 4 Convertible Notes Payable In total there are eight convertible notes payable. All notes are non-interest bearing, unsecured and payable on demand. The notes are convertible into common stock at the discretion of the holder on four different conversion rate: $0.01 debt to 1 common share, $0.045 to 1; $0.005 to $1 and $0.15 to 1. The effect that conversion would have on earnings per share has not been disclosed due to the anti-dilutive effect. There are four convertible notes payable convertible on the basis of $0.01 of debt to 1 common share. The balance of the first convertible note payable convertible on the basis of $0.01 of debt to 1 common share is as follows: Dec 31, 2015 Dec 31, 2014 Balance Proceeds from promissory note $ 40,000 $ 40,000 Value allocated to additional paid-in capital 40,000 40,000 Balance allocated to convertible note payable - - Amortized discount 40,000 40,000 Balance, convertible note payable $ 40,000 $ 40,000 The total discount of $40,000 was amortized over 5 years starting April, 2008. No interest was recorded in either the year ended December 31, 2015 or 2014. The balance of the second convertible note payable convertible on the basis of $0.01 of debt to 1 common share is as follows: Dec 31, 2015 Dec 31, 2014 Balance Proceeds from promissory note $ 20,000 $ 20,000 Value allocated to additional paid-in capital 20,000 20,000 Balance allocated to convertible note payable - - Amortized discount 20,000 18,000 Balance, convertible note payable $ 20,000 $ 18,000 The total discount of $20,000 was amortized over 5 years starting June, 2010. Accordingly, the annual interest rate is 20% and for the year ended December 31, 2014, $2,000 was recorded as interest expense. No interest was recorded for the year ended December 31, 2015. The balance of the third convertible note payable convertible on the basis of $0.01 of debt to 1 common share is as follows: Dec 31, 2015 Dec 31, 2014 Balance Proceeds from promissory note $ 25,000 $ 25,000 Value allocated to additional paid-in capital 25,000 25,000 Balance allocated to convertible note payable - - Amortized discount 17,750 12,500 Balance, convertible note payable $ 17,750 $ 12,500 The total discount of $25,000 is being amortized over 5 years starting July, 2012. Accordingly, the annual interest rate is 20% and for the year ended December 31, 2015 and 2014, $5,000 was recorded as interest expense. As at December 31, 2015 the unamortized discount is $7,500. The balance of the fourth convertible note payable convertible on the basis of $0.01 of debt to 1 common share at is as follows: Dec 31, 2015 Dec 31, 2014 Balance Proceeds from promissory note $ 25,000 $ 25,000 Value allocated to additional paid-in capital 25,000 25,000 Balance allocated to convertible note payable - - Amortized discount 13,750 8,750 Balance, convertible note payable $ 13,750 $ 8,750 The total discount of $25,000 is being amortized over 5 years starting April, 2013. Accordingly, the annual interest rate is 20% and for the year ended December 31, 2015 and 2014, $5,000 was recorded as interest expense. As at December 31, 2015 the unamortized discount is $11,250. There are two convertible notes payable convertible on the basis of $0.005 of debt to 1 common share The balance of the first convertible note payable convertible on the basis of $0.005 of debt to 1 common share is as follows: Dec 31, 2015 Dec 31, 2014 Balance Proceeds from promissory note $ 10,000 $ 10,000 Value allocated to additional paid-in capital 10,000 10,000 Balance allocated to convertible note payable - - Amortized discount 9,500 7,500 Balance, convertible note payable $ 9,500 $ 7,500 The total discount of $10,000 is being amortized over 5 years starting April, 2011. Accordingly, the annual interest rate is 20% and for the years ended December 31, 2015 and 2014, $2,000 was recorded as interest expense. As at December 31, 2015, the unamortized discount is $500. The balance of the second convertible note payable convertible on the basis of $0.005 of debt to 1 common share is as follows: Dec 31, 2015 Dec 31, 2014 Balance Proceeds from promissory note $ 10,000 $ 10,000 Value allocated to additional paid-in capital 10,000 10,000 Balance allocated to convertible note payable - - Amortized discount 9,250 7,250 Balance, convertible note payable $ 9,250 $ 7,250 The total discount of $10,000 is being amortized over 5 years starting May, 2011. Accordingly, the annual interest rate is 20% and for the year ended December 31, 2015 and 2014, $2,000 was recorded as interest expense. As at December 31, 2015, the unamortized discount is $750. There is one convertible notes payable convertible on the basis of $0.045 of debt to 1 common share The balance of this convertible note payable is as follows: Dec 31, 2015 Dec 31, 2014 Balance Proceeds from promissory note $ 25,000 $ 25,000 Value allocated to additional paid-in capital 25,000 25,000 Balance allocated to convertible note payable - - Amortized discount 8,333 3,333 Balance, convertible note payable $ 8,333 $ 3,333 The total discount of $25,000 is being amortized over 5 years starting May, 2014. Accordingly, the annual interest rate is 20% and for the year ended December 31, 2015 $5,000 was recorded as interest expense. For the year ended December 31, 2014, $3,333 was recorded as interest expense. As at December 31, 2015 the unamortized discount was $16,667. There is one convertible notes payable convertible on the basis of $0.15 of debt to 1 common share The balance of this convertible note payable is as follows: Dec 31, 2015 Dec 31, 2014 Balance Proceeds from promissory note $ 25,000 $ - Value allocated to additional paid-in capital 25,000 - Balance allocated to convertible note payable - - Amortized discount 3,750 - Balance, convertible note payable $ 3,750 $ - The total discount of $25,000 is being amortized over 5 years starting April, 2015. Accordingly, the annual interest rate is 20% and for the year ended December 31, 2015 $3,750 was recorded as interest expense. As at December 31, 2015 the unamortized discount was $21,250. |