NOTES PAYABLE | 12 Months Ended |
Dec. 31, 2013 |
Notes Payable | ' |
NOTE 4 - NOTES PAYABLE | ' |
Notes payable |
|
Notes payable at December 31, 2013 and 2012 consisted of the following: |
|
| | Final Maturity | | Interest Rate | | | December 31, 2013 | | | December 31, 2012 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
C. Smith | | 9/18/11 | | | 8 | % | | $ | 14,850 | | | $ | 14,850 | | | | | | | | | | | | | |
D. Radcliffe | | 9/18/11 | | | 8 | % | | | 49,500 | | | | 49,500 | | | | | | | | | | | | | |
L. Kaswell | | 9/18/11 | | | 8 | % | | | 99,000 | | | | 99,000 | | | | | | | | | | | | | |
M. Trokel | | 9/18/11 | | | 8 | % | | | 49,500 | | | | 49,500 | | | | | | | | | | | | | |
Radcliffe Investment Partners I | | 9/18/11 | | | 8 | % | | | 34,650 | | | | 34,650 | | | | | | | | | | | | | |
Morchester International Limited | | 7/14/12 | | | 15 | % | | | 35,429 | | | | 35,429 | | | | | | | | | | | | | |
Morchester International Limited | | 7/14/12 | | | 8 | % | | | 10,000 | | | | 10,000 | | | | | | | | | | | | | |
Total | | | | | | | | $ | 292,929 | | | $ | 292,929 | | | | | | | | | | | | | |
|
On December 9, 2011, Elray entered into an Amended Splitrock Agreement whereby the Company acquired certain assets and liabilities of Splitrock. As part of the liabilities assumed in terms of the Amended Splitrock Agreement, the Company assumed notes payable of $292,929 bearing interest of 8% or 15% per annum. All of these notes are past due and currently in default. |
|
Convertible notes payable |
|
Convertible notes payable, net of discounts, at December 31, 2013 and 2012 consisted of the following: |
|
| | | | 31-Dec-13 | | | 31-Dec-12 | |
| | | | Principal | | | Unamortized Discount | | | Principal, net of Discounts | | | Principal | | | Unamortized Discount | | | Principal, net of Discounts | |
| | | | | | | | | | | | | | | | | | | | |
a. | | Alan Binder | | $ | 25,000 | | | $ | - | | | $ | 25,000 | | | $ | 25,000 | | | $ | - | | | $ | 25,000 | |
b. | | JSJ Investments, Inc. | | | - | | | | - | | | | - | | | | 25,000 | | | | (2,801 | ) | | | 22,199 | |
c. | | JSJ Investments, Inc. | | | 38,600 | | | | - | | | | 38,600 | | | | - | | | | - | | | | - | |
d. | | Asher Enterprises, Inc. | | | - | | | | - | | | | - | | | | 32,500 | | | | (5,639 | ) | | | 26,861 | |
e. | | Asher Enterprises, Inc. | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
f. | | Asher Enterprises, Inc. | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
g. | | Asher Enterprises, Inc. | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
h. | | Asher Enterprises, Inc. | | | 37,500 | | | | (15,492 | ) | | | 22,008 | | | | - | | | | - | | | | - | |
i. | | Asher Enterprises, Inc. | | | 37,500 | | | | (20,989 | ) | | | 16,511 | | | | - | | | | - | | | | - | |
j. | | Asher Enterprises, Inc. | | | 27,500 | | | | (21,689 | ) | | | 5,811 | | | | - | | | | - | | | | - | |
k. | | Asher Enterprises, Inc. | | | 42,500 | | | | (38,298 | ) | | | 4,202 | | | | - | | | | - | | | | - | |
l. | | GEL Properties, LLC | | | 50,000 | | | | (42,235 | ) | | | 7,765 | | | | - | | | | - | | | | - | |
m. | | LG Capital Funding, LLC | | | 50,000 | | | | (42,075 | ) | | | 7,925 | | | | - | | | | - | | | | - | |
n. | | Rousay Holdings Ltd. | | | 1,290,000 | | | | - | | | | 1,290,000 | | | | 1,290,000 | | | | - | | | | 1,290,000 | |
| | Total | | $ | 1,598,600 | | | $ | (180,778 | ) | | $ | 1,417,822 | | | $ | 1,372,500 | | | $ | (8,440 | ) | | $ | 1,364,060 | |
|
The table below presents the changes of debt discount during the years ended December 31, 2013 and 2012: |
|
| | Amount | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
31-Dec-11 | | $ | 24,156 | | | | | | | | | | | | | | | | | | | | | | | |
Addition | | | 132,500 | | | | | | | | | | | | | | | | | | | | | | | |
Amortization | | | (148,216 | ) | | | | | | | | | | | | | | | | | | | | | | |
31-Dec-12 | | | 8,440 | | | | | | | | | | | | | | | | | | | | | | | |
Addition | | | 412,500 | | | | | | | | | | | | | | | | | | | | | | | |
Amortization | | | (240,162 | ) | | | | | | | | | | | | | | | | | | | | | | |
31-Dec-13 | | $ | 180,778 | | | | | | | | | | | | | | | | | | | | | | | |
|
a. On December 9, 2011, as a result of the Splitrock transaction, the Company assumed a $25,000 convertible note. The note was due on August 4, 2012 with 10% annual interest. The note was convertible to Splitrock’s common stock at $0.10 per share prior to December 9, 2011 and is now convertible to 75,453 shares of the Company’s common stock. The Company recorded a beneficial conversion feature of $5,181 on December 9, 2011 and amortized debt discount of $4,704 during year ended December 31, 2012. The Company did not repay the note on August 4, 2012 and this note is currently in default. |
|
b. On January 19, 2012, the Company entered into an agreement with JSJ Investments, Inc ("JSJ") in which JSJ agreed to loan the Company $25,000 (the “Second JSJ note”). The note is for one year and bears interest at a rate of 10% per annum. From July 19, 2012 to July 19, 2013, the note holder has the option to convert the note to common shares in the Company at a discount of 50% of the average of the preceding seven days closing price. On May 28, 2013, JSJ converted this note into 327,120 shares of common stock. |
|
c. On May 31, 2013, the Company entered into a convertible promissory note with JSJ for $50,000 (the "Third JSJ Note"). The principal was received and recorded on June 5, 2013. The note bears interest at 10% and matured on December 2, 2013. From November 31, 2013 to November 31, 2014, the note holder has the option to convert the note to common shares in the Company at a discount of 50% of the average closing price over the last 120 days prior to conversion, or the average closing price over the last seven days prior to conversion. During the year ended December 31, 2013, JSJ converted $11,400 of its third note to 600,000 shares of common stock. There was principal of $38,600 which has not been converted. |
|
d. On June 5, 2012, the Company entered into a convertible promissory note with Asher Enterprises, Inc. (“Asher”) for $32,500 (the “Third Asher Note”). The principal was received and recorded on July 3, 2012. The note bears interest at 8% and matured on March 7, 2013. Asher has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 58% of the average lowest three closing prices during the ten trading days prior to the conversion date. During the year ended December 31, 2013, the Company issued 1,460,769 shares of common stock for the conversion of the Third Asher Note in the amount of $32,500. |
|
e. On January 30, 2013, the Company entered into a convertible promissory note with Asher for $47,500 (the "Fourth Asher Note"). The principal was received and recorded on February 15, 2013. The note bears interest at 8% and matured on November 1, 2013. Asher has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 45% of the average lowest three closing prices during the ten trading days prior to the conversion date. During the year ended December 31, 2013, the Company issued 2,084,731 shares of common stock for the conversion of the Fourth Asher Note in the amount of $47,500. |
|
f. On March 21, 2013, the Company entered into a convertible promissory note with Asher for $37,500 (the "Fifth Asher Note"). The principal was received and recorded on April 5, 2013. The note bears interest at 8% and matured on December 26, 2013. Asher has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 45% of the average lowest three closing prices during the ten trading days prior to the conversion date. During the year ended December 31, 2013, the Company issued 6,361,502 shares of common stock for the conversion of the Fifth Asher Note in the amount of $37,500. |
|
g. On May 29, 2013, the Company entered into a convertible promissory note with Asher for $32,500 (the "Sixth Asher Note"). The principal was received and recorded on June 5, 2013. The note bears interest at 8% and matures on March 4, 2014. Asher has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 45% of the average lowest three closing prices during the ten trading days prior to the conversion date. During the year ended December 31, 2013, the Company issued 1,250,553 shares of common stock for the conversion of the Seventh Asher Note in the amount of $37,500. |
|
h. On July 15, 2013, the Company entered into a convertible promissory note with Asher for $37,500 (the "Seventh Asher Note"). The principal was received and recorded on August 1, 2013. The note bears interest at 8% and matures on April 17, 2014. In the event that the note remains unpaid at that date, the Company will pay default interest of 22%. Asher has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 45% of the average lowest three closing prices during the ten trading days prior to the conversion date. |
|
i. On August 28, 2013, the Company entered into a convertible promissory note with Asher for $37,500 (the "Eighth Asher Note"). The principal was received and recorded on September 4, 2013. The note bears interest at 8% and matures on May 30, 2014. In the event that the note remains unpaid at that date, the Company will pay default interest of 22%. Asher has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 40% of the average lowest three closing prices during the ten trading days prior to the conversion date. |
|
j. On October 24, 2013, the Company entered into a convertible promissory note with Asher for $27,500 (the "Ninth Asher Note"). The principal was received and recorded on November 5, 2013. The note bears interest at 8% and matures on July 28, 2014. In the event that the note remains unpaid at that date, the Company will pay default interest of 22%. Asher has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 40% of the average lowest three closing prices during the ten trading days prior to the conversion date. |
|
k. On November 21, 2013, the Company entered into a convertible promissory note with Asher for $42,500 (the "Tenth Asher Note"). The principal was received and recorded on December 5, 2013. The note bears interest at 8% and matures on August 25, 2014. In the event that the note remains unpaid at that date, the Company will pay default interest of 22%. Asher has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 40% of the average lowest three closing prices during the ten trading days prior to the conversion date. |
|
l. On November 11, 2013, the Company entered into a convertible promissory note with GEL Properties LLC ("GEL") for $50,000. The principal was received and recorded on November 20, 2013. The note bears interest at 8% and matures on August 11, 2014. GEL has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 55% of the average lowest three closing prices during the ten trading days prior to the conversion date. |
|
m. On November 11, 2013, the Company entered into a convertible promissory note with LG Capital Funding LLC ("LG") for $50,000. The principal was received and recorded on November 19, 2013. The note bears interest at 8% and matures on August 11, 2014. LG has the right after a period of 180 days to convert the balance outstanding into the Company’s common stock at a rate equal to 55% of the average lowest three closing prices during the ten trading days prior to the conversion date. |
|
n. On April 25, 2012, the Company entered into a promissory note with Rousay Holdings Ltd. (“Rousay”) for $10,000,000 (“Original Rousay Note”). During year 2012, $2 million of the promissory note had been funded and $710,000 has been repaid. On October 8, 2012, the Company issued a new promissory note to Rousay to replace the Original Rousay Note, where the face of the note is $1,290,000. The new note was due on April 26, 2013 with an interest rate of 20% per annum. On the event of default, interest rate increases to 25% per annum. On April 26, 2013, Rousay has an option of receiving an amount of restricted common stock of the Company equal to 10% of the then outstanding and issued common stock of the Company in lieu of payment of principal and interest. In connection with the replacement of Original Rousay Note, the Company issued 1,018,648 common shares, valued at $81,492, to Rousay and recorded a loss on extinguishment of debt. The Company did not repay the note on April 26, 2013 and the note holder did not convert the note. This note is currently in default. |
|
The conversion feature of the convertible notes issued during year 2013 was valued at $710,815 on the issuance date. As a result, these notes were fully discounted and the fair value of the conversion feature in excess of the principal amount of the note of $299,737 was expensed immediately as additional interest expense. |
|
The conversion features of the Second JSJ Note and the Third Asher Note were valued at $40,743 and $46,970, respectively, on the issuance date. As a result, these notes were fully discounted and the fair value of the conversion features in excess of the principal amount of these notes totaled $51,934 and was expensed immediately as additional interest expense during the year ended December 31, 2012. |
|
Loans from shareholders |
|
On September 5, 2008, Elmside Pty Ltd, a company related to a former director, agreed to an interest free loan of $55,991 to the Company on an as-needed basis to fund the business operations and expenses of the Company until December 9, 2011, the due date of the loan. The note is in default. |