CONVERTIBLE NOTES | NOTE 3 CONVERTIBLE NOTES On May 1, 2014, the Company entered into an agreement with Anubis Capital Partners, a business advisor. The agreement calls for monthly payments of $2,500 in service fees along with the issuance of a $500,000 fully earned convertible note that accrues interest at 8% per annum, convertible into common stock at a 50% discount to market. During December 2015, the Company issued 25,000,000 shares of common stock in conversion of $212,500 of principal on this convertible debt. At September 30, 2016 and December 31, 2015, $20,000 and $50,000 was owed in service fees, accrued interest was $82,847 and $65,581 and the outstanding convertible debt was $287,500 and $287,500, respectively. During the year ended December 31, 2014, the Company issued $173,500 of convertible notes. The convertible notes carry interest at 10% per annum, have a conversion rate equal to a 50% discount to market, and were due 24 months from the date of issuance, June 2016 through September 2016. The note holders had the option to convert into shares of the Company’s common stock after 180 days at 50% of the market price. During the second quarter of 2015, the Company issued 14,660,440 shares of common stock upon conversion of the convertible notes. At September 30, 2016 and December 31, 2015 the accrued and unpaid interest on the convertible notes was $12,027. During December 2015, the Company issued a one year convertible note in the amount of $175,000. The convertible note is due in one year and contains a prepayment penalty of $25,000. The remaining balance outstanding at September 30, 2016 was $175,000. During June 2016, the Company issued a one year convertible note in the principal amount of $121,325. The convertible note is due in one year and contains an original issue discount in the amount of $15,825. The balance due at September 30, 2016 was $91,237. During September 2016, the Company issued a one year convertible note in the principal amount of $63,825. The convertible note is due in one year and contains an original issue discount in the amount of $13,825. The balance due at September 30, 2016 was $62,641. Derivative Liability On May 1, 2014, the Company secured $500,000 in the form of a convertible promissory note. The note bears interest at the rate of 8% per annum until it matures, or until there is an event of default. The note matured on May 1, 2015 and is currently in default. The holder has the option to convert any balance of principal and interest into common stock of the Company. The rate of conversion for the note is calculated as the lowest of the 20 trading closing prices immediately preceding such conversion, discounted by 50%. A total of $287,500 remains outstanding as of September 30, 2016, and a total of $212,500 was converted into 25,000,000 shares of common stock. On December 3, 2015, the Company secured $175,000 in the form of a convertible promissory note. The note does not bear interest until or unless there is an event of default. The note matures on December 3, 2016. The holder has the option to convert any balance of principal into common stock of the Company. The rate of conversion for the note is calculated as the lowest of the 10 trading closing prices immediately preceding such conversion, discounted by 32.5%. The balance of this note was $175,000 as of September 30, 2016. The beneficial conversion feature has a value of $212,500 at September 30, 2016. On June 15, 2016, the Company secured $105,500 from the sale of a convertible promissory note, which contained a $15,825 original issue discount, bringing the principal amount of the note to $121,325. The note bears interest at 12% per annum. The note matures on June 15, 2017. The holder has the option to convert any balance of principal into common stock of the Company after the initial 180 days. The rate of conversion for this note is calculated as the average of the three lowest closing prices of the Company’s common stock during the 20 trading days immediately preceding such conversion, discounted by 50%. The outstanding balance of this note was $76,132 as of September 30, 2016. The beneficial conversion feature has a value of $154,755 at September 30, 2016. On September 23, 2016, the Company secured $55,500 from the sale of a convertible promissory note, which contained an $8,325 original issue discount, bringing the principal amount of the note to $63,825. The note bears interest at 12% per annum. The note matures on September 23, 2017. The holder has the option to convert any balance of principal into common stock of the Company after the initial 180 days. The rate of conversion for this note is calculated as the average of the three lowest closing prices of the Company’s common stock during the 20 trading days immediately preceding such conversion, discounted by 50%. The outstanding balance of this note was $49,119 as of September 30, 2016. The beneficial conversion feature has a value of $106,250 at September 30, 2016. Due to the variable conversion price associated with these convertible promissory notes, the Company has determined that the conversion feature is considered a derivative liability. The accounting treatment of derivative financial instruments requires that the Company record the fair value of the derivatives as of the inception date of the Convertible Promissory Note and to adjust the fair value as of each subsequent balance sheet date. The initial fair values of the embedded debt derivatives of $500,842, $227,746, $322,660 and $108,458 were charged to current period operations as interest expenses. The fair value of the described embedded derivative was determined using the Black-Scholes Model with the following assumptions: (1) risk free interest rate of 0.10% to 0.45% (2) dividend yield of 0%; (3) volatility factor of 248% to 435%; (4) an expected life of the conversion feature of 365 days; and (5) estimated fair value of the Company’s common stock of $0.006 to $0.008 per share. During the nine months ended September 30, 2016, the Company recorded a loss in fair value of derivative of $136,960. The following table represents the Company’s derivative liability activity for the nine months ended September 30, 2016: Balance at December 31, 2015 $ 824,468 Initial measurement at issuance date of the notes 431,118 Initial measurement due to insufficient shares available for issuance — Change in derivative liability during the nine months ended September 30, 2016 (294,158 ) Balance September 30, 2016 $ 961,428 |