Note 6 - Debt | Sep 30, 2015 Dec 31, 2014 Convertible Notes Payable (2009 Offering), which are made up of various individual notes with an aggregate face value of $199,790 on September 30, 2015 and $224,738 on December 31, 2014, due one year from date of note, 6.0% interest $ 199,790 $ 224,738 Convertible Notes Payable (11/10 Offering), which are made up of various individual notes with an aggregate face value of $1,874,074 on September 30, 2015 and $1,861,003 on December 31, 2014, due one year from date of note, 6.0% interest 1,874,074 1,861,003 WL Meyer Legacy Trust (fomerly CMS Acquisition LLC) Note Payable, with a face value of $77,696 due on September 17, 2016, interest at 6.0% thru May 15,2011; 10.0% thereafter 77,696 77,696 Convertible Notes Payable (5/12 Offering), made up of various individual notes with a face value of $583,510, due in 18 months from date of note, interest at 6.0% 583,510 583,510 Convertible Note Payable (2/14 Offering), which is made up of one note with a face value of $100,000 due in 18 months from date of note, interest at 6.0% 100,000 100,000 Convertible Note Payable (7.1.2015), which is made up of one note with a face value of $25,877, minimum quarterly payments of $3,000, interest at 6.0% 25,877 - Convertible Note Payable (2015 Offering), which is made up of one note with a face value of $85,000, due in 18 months from date of note, interest at 6.0% 85,000 - Total debt 2,945,947 2,846,947 Current maturities (2,860,947 ) (2,846,947 ) Long-term debt $ 85,000 $ - Convertible Notes Payable Offering Note Interest Rate Note Conversion Price Warrant Exercise Price Term Closed or Open 2008 Offering 6.0 % $ 0.25 $ 0.45 One-year Closed 2009 Offering 6.0 % $ 0.08 $ 0.30 One-year Closed 6/10 Offering 12.0 % $ 0.08 $ 0.30 One-year Closed 11/10 Offering 6.0 % $ 0.06 $ 0.30 One-year Closed 5/12 Offering 6.0 % $ 0.10 $ 0.35 18 months Closed 2/14 Offering 6.0 % $ 0.10 n/a 18 months Closed 2015 Offering 6.0 % $ 0.10 $ 0.15 18 months Open Each note holder retains the option of a cash repayment of the note plus interest, or the note can be converted at any time during the term of the note or prior to the closing of any Qualifying Equity Financing (minimum capital received of $5 million), into shares of Common Stock at the conversion price noted above. All notes have been recorded as debt (notes payable) in the financial statements, net of discounts for the conversion and warrant features (except for the 11/10, 5/12, 2/14, and 2015 Offerings which carried no discounts). See Subsequent Events footnote for further disclosure regarding our notes. 2008 Offering 2009 Offering 6/10 Offering 11/10 Offering 5/12 Offering 2/14 Offering 2015 Offering WL Meyer Legacy Trust (formerly CMS Acquisition, LLC) Note Payable 7.1.15 Convertible Note Payable The discounts on all notes payable have been amortized on a straight-line basis over the original term of each note. All discounts were fully amortized and expensed as of June 30, 2011. The following is a summary of warrants issued and outstanding as of the dates below, at the exercise price and the amount of shares of Common Stock (these warrants have not been exercised or converted to shares of Common Stock). Exercise September 30, December 31, Warrants issued to: Price 2015 2014 Noteholders, 11/10 Offering $ 0.30 842,221 798,649 Noteholders, 5/12 Offering $ 0.35 - 571,428 Noteholders, 2015 Offering $ 0.15 2,550,000 - Investors in Subscription Agrements (a) $ 0.15 16,605,000 13,605,000 WL Meyer Legacy Trust $ 0.05 2,300,000 2,300,000 WL Meyer Legacy Trust $ 0.10 150,000 - 22,447,221 17,275,077 (a) Warrants issued to investors under these Subscription Agreements can be exercised anytime within three years from date of Agreement. These warrants currently expire at various dates from August 2016 through May 2018. |