Note 10 - NOTES AND LOANS PAYABLE | 9 Months Ended |
Sep. 30, 2014 |
Notes to Financial Statements | ' |
NOTE 10 - NOTES AND LOANS PAYABLE | ' |
Effective October 28, 2011, the Company received $12,000 in cash from a related party in exchange for a convertible note payable. The note accrues interest at 12% and is due twelve months from the date of origination or October 28, 2012. The principal balance of the note along with accrued interest is convertible at any time, at the option of the note holder, into the Company's common stock on or before the maturity date at a price of $0.25 per share. The balance in accrued interest is $3,806 and $2,411 as of September 30, 2014 and 2013, respectively. The note has been extended and has a maturity date of October 28, 2014. On April 28, 2014, the Company paid the note holder the amount of $6,000 in cash toward the principal amount due on this note as of the date of the payment. |
|
Effective February 3, 2012, and February 21, 2012 the Company borrowed $40,000 and $35,000, respectively, from an unrelated third party entity in the form of two promissory notes. The notes bear interest at 14%, are unsecured and are due on demand. During the year ended December 31, 2013, the Company recognized $7,714 of interest expense on these notes payable leaving balances in accrued interest of $403, respectively as of December 31, 2013. Effective April 3, 2013, the Company entered into a settlement agreement with a note holder whereby the Company would pay interest to the note holder from inception of the two notes through and including May 31, 2013. Payment of the interest due of $13,653 was made in the form of 2,185,879 shares of Rule 144 unrestricted common stock. It was further agreed that the principal amount of the combined notes would be paid on a monthly basis in the amounts of $5,833 for the $35,000 Note, and $6,667 for the $40,000 Note. Interest will continue to accrue at the agreed upon 14% per annum on each note until the principal balance has been retired. During the year ending December 31, 2013, the Company made three of the required aggregate monthly payments to the note holder in the form of the Company’s Unrestricted Common Stock. The aggregate payment for both notes for the month of May 2013 resulted in an issuance of 1,543,210 shares at a price per share of $0.0081. The aggregate payment for both notes for the month of June 2013 resulted in an issuance of 1,344,086 shares at a price per share of $0.0093. The aggregate payment for both notes for the month of July 2013 resulted in an issuance of 828,912 shares at a price per share of $0.0151. Effective November 1, 2013 the Company issued an aggregate of 1,253,117 shares of the Company’s unrestricted common stock as payment in full of the existing debt to this note holder as follows: the Company issued 644,330 shares at a price of $0.0194 for the month of August; in addition, the Company issued 256,674 at a price of $0.0487 for the month of September and we also issued 352,113 at a price of $0.0355 for the month of October, 2013. Upon receipt of all the shares listed in this paragraph, the note holder acknowledged that the principal amount of the note had been paid in full and requested that the interest payment in the form of stock also to be issued at this time. As a result, the notes have been paid in full. |
|
Effective February 24, 2012, the Company borrowed $100,000 from an unrelated third party in the form of a Line of Credit. The funds were to support the working capital requirements of E-Waste Systems (Ohio) and specifically, the procurement of electronic waste for refurbishment or recycling. The promissory note accrues interest at 14% and is due on March 24, 2013. On April 22, 2013 the Company issued 1,029,479 shares of the Company’s common stock in payment of all interest from inception of the note through May 31, 2013. The note holder has agreed to accept no payment on the principal amount of the note for the present time, and interest will continue to accrue on the note beginning with June 1, 2013 through the time the note is completely retired. During the period ended December 31, 2013 the Company recognized $14,000 of interest expense and made no payments on this promissory note leaving a balance of $8,167 accrued interest as of December 31, 2013. During the period ended September 30, 2014 the Company recognized $10,500 of interest expense and made no payments on this promissory note leaving a balance of $18,667 in accrued interest as of September 30, 2014. |
|
Effective August 27, 2012, the Company executed a convertible promissory note in the principal sum of $150,000. The consideration to be provided by the note holder is no more than $135,000. A $13,500 (10%) original issue discount (“OID”) applies to the principal sum. The note holder made payments to the Company of $25,000 and $15,000 of the total consideration during the year ended December 31, 2012, $95,000 through the year ended December 31, 2013. The principal sum due to the note holder is to be prorated based on the consideration actually paid together with the 10% original issue discount that will also be prorated based on the amount of consideration actually paid as well as any other interest or fees. The maturity date is one year from the date of each payment of consideration and is the date upon which the principal sum, as well as any unpaid interest and other fees, shall be due and payable. The OID in respect of the consideration received on the date of execution equaled $4,445 for the year ended December 31, 2012, and $10,556 for the year ended December 31, 2013. Effective February 28, 2013, the note holder elected to convert $7,350 of the principal balance into 1,500,000 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $3,625 to interest expense. Effective March 20, 2013, the note holder elected to convert an additional $11,466 of the principal into 1,800,000 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $5,026 to interest expense. Effective April 16, 2013, the note holder elected to convert $9,931 of the principal balance resulting in the issuance of 2,695,650 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $3,265 to interest expense. Effective May 6, 2013, the note holder elected to convert $8,341 of the principal balance resulting in the issuance of 2,500,000 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $4,062 to interest expense. Effective June 13, 2013, the note holder elected to convert $8,217 of the principal balance resulting in the issuance of 2,981,397 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $168 to interest expense. Effective August 27, 2013, the note holder elected to convert $27,778 of the principal balance resulting in the issuance of 4,700,856 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $18,418 to interest expense. Effective January 21, 2014, the note holder elected to convert $27,778 of the principal balance resulting in the issuance of 3,055,556 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $12,406 to interest expense. Effective February 25, 2014, the note holder elected to convert $27,778 of the principal balance resulting in the issuance of 3,055,556 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $17,199 to interest expense. Effective March 26, 2014, the note holder elected to convert $22,222 of the principal balance resulting in the issuance of 2,444,444 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $16,377 to interest expense. The note contains a conversion feature wherein the note may be converted to shares of the Company’s common stock at a conversion price of the lesser of $0.01 or 70% of the lowest trade price in the 25 trading days prior to the conversion date. Unless otherwise agreed in writing by both parties, at no time will the holder of the note convert any amount outstanding into common stock that would result in it owning more than 4.99% of the total common stock outstanding. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $402,675 and debt discounts of $105,556 on the payment dates of the note for the year ended December 31, 2013. As of September 30, 2014, the Company had recognized amortization on debt discounts on these notes of $45,982, leaving unamortized debt discounts of $0. See Note 11 for treatment of derivative liability associated with convertible notes payable. This loan is now considered to be paid in full and all debt discount has been amortized in full. |
|
Effective December 31, 2012, the Company negotiated satisfaction of an accounts payable of $50,000 owed to a Company consultant in exchange for the execution of a convertible note payable with a face value of $162,500. On the same date and under the same terms, the Company executed two other convertible notes payable with face values of $11,000 and $29,000 in exchange for services provided to the Company. The notes are unsecured, bear interest at 6% per annum and are due on December 31, 2015. The notes are also convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the lower of $0.0064 or the average of the three lowest volume weighted-average prices per share during the 30 calendar day period immediately prior to the date of conversion. The intrinsic value of the beneficial conversion features and the debt discounts associated with the equity issued in connection with these convertible debts were recorded based on the relative fair value of the equity in relation to the debt in accordance with ASC 470. The total initial beneficial conversion feature recorded was $25,313. The discount will be amortized and recorded to the statement of operations over the stated term of the notes and is included within interest expense. As of September 30, 2014 and December 31, 2013, the Company had recognized amortization on the debt discounts on these notes of $5,121 and $17,493 of the total outstanding debt discounts leaving an unamortized debt discounts of $283, and $7,820, respectively. Effective September 9, 2013, the note holder elected to convert $11,000 of the principal balance and accrued interest of $435 at $0.0064 per share into 1,786,641 shares of the Company’s common stock. In connection with the conversion, the Company recognized a pro rata portion of the unamortized debt discount of $1,114 to interest expense. As a result, the $11,000 note has been paid in full. Effective March 12, 2014, a settlement was reached with the note holder of the $29,000 convertible note whereby his note and all accrued interest was purchased by an unrelated third party. This $29,000 note has been retired in its entirety. |
|
On January 18, 2013, the Company executed a convertible note payable with a face value of $41,557 in exchange for services provided to the Company. This note is unsecured, bears interest at 6% per annum and is due January 18, 2016. The note is convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the lower of $0.0064 or the average of the three lowest volume weighted-average prices per share during the 30 calendar day period immediately prior to the date of conversion. The intrinsic value of the beneficial conversion features and the debt discounts associated with the equity issued in connection with the convertible debt was recorded based on the relative fair value of the equity in relation to the debt in accordance with ASC 470. The total initial beneficial conversion feature recorded was $41,557. Effective March 12, 2014, a settlement was reached with the note holder whereby his note and all accrued interest was purchased by an unrelated third party. This note has been retired in its entirety, and the remaining debt discount of $28,387 was amortized in full. |
|
Effective February 8, 2013, the Company executed a convertible note payable with a face value of $162,500 in exchange for services provided to the Company in the amount of $115,400 and forgiveness of accounts payable of $47,060. The intrinsic value of the beneficial conversion features and the debt discounts associated with the equity issued in connection with the convertible debts were recorded based on the relative fair value of the equity in relation to the debt in accordance with ASC 470. The total initial beneficial conversion feature recorded was $162,500. The discount will be amortized and recorded to the statement of operations over the stated term of the note and is included within as interest expense. As of September 30, 2014, the Company had recognized amortization on the debt discounts on this note of $40,959 of the total outstanding debt discounts leaving an unamortized debt discounts $73,162. |
|
Effective March 5, 2013, the Company executed a convertible note payable with a face value of $17,417 in exchange for services provided to the Company. This note is unsecured, bears interest at 6% per annum and is due March 5, 2016. The note is convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the lower of $0.0064 or the average of the three lowest volume weighted-average prices per share during the 30 calendar day period immediately prior to the date of conversion. Effective March 12, 2014, a settlement was reached with the note holder whereby his note and all accrued interest was purchased by an unrelated third party. This note has been retired in its entirety, and the remaining debt discount of $11,240 was amortized in full. The intrinsic value of the beneficial conversion features and the debt discounts associated with equity issued in connection with the convertible debts has been recorded based on the relative fair value of the equity in relation to the debt in accordance with ASC 470. The total initial beneficial conversion feature recorded was $15,371. The discount will be amortized and recorded to the statement of operations over the stated term of the note and is included within as interest expense. As of December 31, 2013, the Company has amortized $6,177 of the total outstanding debt discounts leaving an unamortized debt discount of $11,240. |
|
On June 25, 2013, the Company assumed loans payable with the acquisition of Surf in the amount of $222,928. These loans are non-interest bearing and due upon demand. Of the total amount of these loans, on the consolidated balance sheet, $74,539 is classified in accrued expenses, related party, and $90,000 is classified in accounts payable and accrued expenses. |
|
In connection with its acquisition of EWS-C, the Company assumed five financing agreements that comprise all the equipment listed in EWS-C. The total value of these notes is $180,368. The original terms of these notes consist of a term of 60 months, with interest rates ranging from 4.60% to 9.24%, due dates of May 1, 2015, May 27, 2015, September 30, 2015, June 14, 2016, and October 1, 2016, and total payments ranging from $282 to $3,414. Of the total balance of these notes, $205,563 is deemed to be the short term portion and is included in short-term notes payable on the consolidated balance sheet. |
|
Effective June 3, 2013, the Company executed a convertible note payable with a face value of $32,500. This note is unsecured, bears interest at 8% per annum and is due June 2, 2014. The note is convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the average of the three lowest volume weighted-average prices per share during the 10 calendar day period immediately prior to the date of conversion times 55 percent. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $60,352 and debt discount of $32,500 on the payment dates of the note for the period ended September 30, 2013. As of December 31, 2013, the Company had recognized amortization on debt discounts on these notes of $32,500 leaving unamortized debt discounts of $0. See Note 11 for treatment of derivative liability associated with convertible notes payable. On October 28, 2013, this note was paid in full by the Company. |
|
Effective July 15, 2013, the Company executed a convertible note payable with a face value of $32,500. This note is unsecured, bears interest at 8% per annum and is due April 17, 2014. The note is convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the average of the three lowest volume weighted-average prices per share during the 10 calendar day period immediately prior to the date of conversion times 55 percent. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $12,258 and debt discount of $32,500 on the payment dates of the note. As of December 31, 2013, the Company had recognized amortization on debt discounts on these notes of $32,500 leaving unamortized debt discounts of $0 See Note 11 for treatment of derivative liability associated with convertible notes payable. On December 31, 2013, this note was paid in full by the Company. |
|
Effective August 27, 2013, the Company executed a convertible note payable with a face value of $27,500. This note is unsecured, bears interest at 8% per annum and is due May 29, 2014. The note is convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the average of the three lowest volume weighted-average prices per share during the 10 calendar day period immediately prior to the date of conversion times 55 percent. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $55,751 and debt discount of $27,500 on the payment dates of the note for the period ended September 30, 2013. As of December 31, 2013, the Company had recognized amortization on debt discounts on these notes of $12,600 leaving unamortized debt discounts of $14,900. See Note 11 for treatment of derivative liability associated with convertible notes payable. On March 10, 2014, this note was paid in full by the Company, and the remaining debt discount of $14,900 was amortized in full, and the remaining derivative liability was reversed in full. |
|
Effective October 1, 2013, the Company executed a convertible note payable with a face value of $32,500. This note is unsecured, bears interest at 8% per annum and is due June 2, 2014. The note is convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the average of the three lowest volume weighted-average prices per share during the 10 calendar day period immediately prior to the date of conversion times 55%. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $25,339 on the payment dates of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. On April 18, 2014, the note holder elected to convert $20,000 of this note into 2,531,646 at a price per share of $0.00790, leaving an unconverted amount due of $12,500. On April 23, 2014, the note holder elected to convert the balance of the principal of $12,500 and accrued interest of $1,300 on this note into 2,059,701 shares of common stock. As a result, this note has been paid in full and the remaining derivative liability balance associated with this note has reversed. |
|
On November 30, 2013, the Company entered into a Credit Agreement with TCA Global Credit Master Fund for a loan of up to $5,000,000 with an initial draw of $1,000,000. At the initial funding of the first $1,000,000 on the TCA revolving credit facility, TCA held in reserve/escrow $160,000 pending completion of several post-closing matters. Those funds have not yet been released. The debt is secured by assets of the Company and its subsidiaries Surf and e-Waste Systems Cincinnati, Inc. and e-Waste Systems Ohio, Inc. Interest accrues at the rate of 16.5% per annum, calculated on the actual number of days elapsed over a 360-day year. Provisions for a Reserve of 15% there is a mandatory repayment of not less than 15% of the gross revenues. The Company determined the note qualified for derivative liability treatment under ASC 815. This note was restated on July 29, 2014, and this restatement replaces and supersedes the $1,000,000 note. |
|
On July 29, 2014, the Company entered into an amendment to the Credit Agreement with TCA Global Credit Master Fund and contemporaneous agreements with Redwood Management LLC to assume the TCA obligations through a series of note modification transactions. The terms of the agreement initially provided for the $1,000,000 plus accrued interest to be divided into two revolving notes for $135,710 and $949,970, respectively that replace and supersede a revolving convertible promissory note for $1,000,000 that was issued by the Company on July 31, 2013 and made effective on December 6, 2013. The aggregate of the new notes include the $1,000,000 in principal from the original note plus $51,685 of accrued interest and fees of $33,995. The notes carry an interest rate of 16.5% per annum calculated on the actual number of days elapsed over a 360-day year. These notes are convertible into common stock of the Company at a price equal to 85% of the lowest daily volume weighted average price of the common stock during the 5 business days immediately prior to the conversion date. During the period ended September 30, 2014, a total of $271,420 was assigned to Redwood Management LLC in the form of two separate convertible promissory notes. Effective July 31, 2014, the note holder elected to convert $61,824 of the principal balance resulting in the issuance of 22,400,000 shares of the Company’s common stock at a per share price of $0.0028. Effective August 12, 2014, the note holder elected to convert $34,413 of the principal balance resulting in the issuance of 24,757,400 shares of the Company’s common stock at a per share price of $0.0014. Effective August 18, 2014, the note holder elected to convert $30,852 of the principal balance resulting in the issuance of 24,880,900 shares of the Company’s common stock at a per share price of $0.0012. Effective August 21, 2014, the note holder elected to convert $8,621 of the principal balance resulting in the issuance of 8,707,959 shares of the Company’s common stock at a per share price of $0.001. Effective September 3, 2014, the note holder elected to convert $20,363 of the principal balance resulting in the issuance of 29,512,000 shares of the Company’s common stock at a per share price of $0.0007. Effective September 9, 2014, the note holder elected to convert $18,635 of the principal balance resulting in the issuance of 31,058,000 shares of the Company’s common stock at a per share price of $0.0006. Effective September 15, 2014, the note holder elected to convert $15,056 of the principal balance resulting in the issuance of 36,020,100 shares of the Company’s common stock at a per share price of $0.0004. Effective September 17, 2014, the note holder elected to convert $13,760 of the principal balance resulting in the issuance of 37,907,400 shares of the Company’s common stock at a per share price of $0.0004. Effective September 20, 2014, the note holder elected to convert $11,569 of the principal balance resulting in the issuance of 39,893,500 shares of the Company’s common stock at a per share price of $0.0003. Effective September 29, 2014, the note holder elected to convert $8,439 of the principal balance resulting in the issuance of 41,983,780 shares of the Company’s common stock at a per share price of $0.0002. |
|
Effective December 9, 2013, the Company executed a convertible note payable with a face value of $63,000. This note is unsecured, bears interest at 8% per annum and is due September 9, 2014. The note is convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the average of the three lowest volume weighted-average prices per share during the 10 calendar day period immediately prior to the date of conversion times 55%. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $75,362 on the payment date of the note for the period ended December 31, 2013. See Note 11 for treatment of derivative liability associated with convertible notes payable. On June 18, 2014, the note holder elected to convert $20,000 of this note into 3,846,154 shares of common stock at a price per share of $0.0052. On June 23, 2014, the note holder elected to convert $23,000 of this note into 4,693,878 shares of common stock at a price per share of $0.0049. On June 26, 2014, the note holder elected to convert $12,000 of this note into 2,727,273 shares of common stock at a price per share of $0.0044. On July 2, 2014, the note holder elected to convert the remaining $8,000 principal balance along with $2,520 of accrued interest into 2,768,421 shares of common stock at a per share price of $0.0038. As a result this note has been paid in full. |
|
On February 6, 2014, the Company executed a convertible promissory note in the principal sum of $500,000. The consideration to be paid to the Lender shall be equal to the consideration actually paid by the Lender plus prorated interest and any other fees such that the Company shall be required to pay. The Company will incur a one-time interest charge of 6% on the principal amount of each loan. The note holder made payments of $225,000 total to the Company of the total consideration during the period ending September 30, 2014, along with a one-time interest charge per payment that is added to the total principal in the amount of $13,500. The maturity date is two years from the date of each payment to the Company, and is the date upon which the principal sum, as well as any unpaid interest and other fees, shall be due and payable. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $338,975 on the payment date of the notes for the period ended June 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. This note is unsecured, bears interest at 6% per annum and is due February 8, 2016. The note is convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the lower of $0.0064 or the average of the three lowest volume weighted-average prices per share during the 30 calendar day period immediately prior to the date of conversion. Effective August 12, 2014, the note holder elected to convert $9,600 of the principal balance resulting in the issuance of 8,000,000 shares of the Company’s common stock at a per share price of $0.0012. Effective August 26, 2014, the note holder elected to convert $9,000 of the principal balance resulting in the issuance of 15,000,000 shares of the Company’s common stock at a per share price of $0.0006. Effective September 15, 2014, the note holder elected to convert $6,375 of the principal balance resulting in the issuance of 21,250,000 shares of the Company’s common stock at a per share price of $0.0003. Effective September 26, 2014, the note holder elected to convert $4,428 of the principal balance resulting in the issuance of 24,600,000 shares of the Company’s common stock at a per share price of $0.0002. |
|
Effective February 10, 2014, the Company executed a convertible note payable with a face value of $18,000, whereby the full $18,000 went towards payment for professional fees. This note is unsecured, bears interest at 8% per annum and is due September 9, 2014. The note is convertible, at the option of the holder, into shares of the Company’s common stock at a share price of the average of the three lowest volume weighted-average prices per share during the 10 calendar day period immediately prior to the date of conversion times 55%. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $22,230 on the payment date of the note for the period ended June 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. Effective August 19 2014, the note holder elected to convert the entire principal balance along with $720 in accrued interest into 15,600,000 shares of the Company’s common stock at a per share price of $0.0012. As a result, this note is paid in full. |
|
On January 30, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $100,000 which carries an interest rate of 12% per annum, whereby $10,000 of the proceeds were recorded as deferred financing costs. This note will mature on January 30, 2015. The issuer of the Note can convert unpaid portions of this Note any time after July 30, 2014. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $200,870 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. On July 31, 2014 the note holder elected to convert the $28,290 of this note into 10,000,000 shares of common stock at a per share price of $0.0028. On August 13, 2014 the note holder elected to convert the $29,201 of this note into 21,260,000 shares of common stock at a per share price of $0.0014. On September 4, 2014 the note holder elected to convert the $13,776 of this note into 21,000,000 shares of common stock at a per share price of $0.0007. On September 23, 2014 the note holder elected to convert the $7,817 of this note into 32,800,000 shares of common stock at a per share price of $0.0002. The unconverted balance due on this note is $78,406.67. |
|
On March 12, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $44,425 which carries an interest rate of 12% per annum. This note will mature on February 28, 2015. The issuer of the Note can convert unpaid portions of this Note any time after September 12, 2014. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $99,524 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. On April 1, 2014 the note holder elected to convert the $28,126 of this note into 2,000,000 shares of common stock at a per share price of $0.0270. On April 23, 2014, the note holder elected to convert the remaining balance of the note, and the related accrued interest, totaling $16,513, into 2,411,674 shares of common stock at a per share price of $0.0068. As a result, this note is paid in full. |
|
On March 12, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $18,483 which carries an interest rate of 12% per annum. This note will mature on February 28, 2015. The issuer of the Note can convert unpaid portions of this Note any time after September 12, 2014. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $41,407 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. On May 1, 2014, the note holder elected to convert the note and accrued interest totaling $18,775 into 2,742,054 shares of common stock at a per share price of $0.0068. As a result, this note is paid in full. |
|
On March 12, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $29,000 which carries an interest rate of 12% per annum. This note will mature on February 28, 2015. The issuer of the Note can convert unpaid portions of this Note any time after September 12, 2014. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $64,969 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. On May 5, 2014, the note holder elected to convert the remaining balance of the note, and the related accrued interest, totaling $31,539, into 4,606,292 shares of common stock at a per share price of $0.0068. As a result, this note is paid in full. |
|
On March 25, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $50,000 which carries an interest rate of 12% per annum, whereby $5,000 of the proceeds were recorded as deferred financing costs. This note will mature on March 25, 2015. The issuer of the Note can convert unpaid portions of this Note any time after September 25, 2014. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $69,748 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On March 7, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $60,000 with an interest rate of 8% per annum. This note will mature on February 28, 2015. The note holder can convert any unpaid balance only after the note has reached its maturity date. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $66,442 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On March 7, 2014, the Company entered into a Convertible Promissory note in the amount of $100,000 that carries an interest rate of 8% per annum, whereby $10,000 of the proceeds were recorded as deferred financing costs. This note will mature on September 7, 2014 and note holder can convert to the Company’s common stock any time after the maturity date. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $101,215 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. Effective September 17, 2014, the note holder elected to convert $3,098 of the principal balance resulting in the issuance of 10,500,000 shares of the Company’s common stock at a per share price of $0.0003. Effective September 24, 2014, the note holder elected to convert $4,720 of the principal balance resulting in the issuance of 20,000,000 shares of the Company’s common stock at a per share price of $0.0002. Effective September 30, 2014, the note holder elected to convert $3,540 of the principal balance resulting in the issuance of 20,000,000 shares of the Company’s common stock at a per share price of $0.0002 leaving a principal balance of $87,942.50. |
|
On March 7, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $50,000 with an interest rate of 8% per annum, whereby $7,500 of the proceeds were recorded as deferred financing costs. This note will mature on February 28, 2015. The note holder can convert any unpaid balance after 180 days from the original date of the note. This Note also contains a Back End note for $50,000 wherein note holder can convert to the Company’s common stock after 180 days and after full cash payment has been made for the convertible shares thereunder. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $50,295 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On March 20, 2014, the Company entered into a Convertible Promissory Note with an additional unrelated third party in the amount of $60,000 with an interest rate of 8% per annum. This note will mature on November 12, 2014. The note holder can convert any unpaid balance only after the note has reached its maturity date. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $59,406 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. Effective September 15, 2014, the note holder elected to convert $13,610 of the principal balance resulting in the issuance of 35,350,649 shares of the Company’s common stock at a per share price of $0.0012 leaving a balance of $46,390.00. |
|
On March 20, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $84,000 with an interest rate of 8% per annum, whereby $4,000 of the proceeds were recorded as deferred financing costs. This note will mature on March 20, 2015. The note holder can convert any unpaid balance after 180 days from the original date of the note. On March 20, 2014, we also entered into a Back End Convertible Note with this Note Holder for $84,000. This note has an interest rate of 8% per annum and will mature on March 20, 2015. On March 20, 2014 the Company also entered into a Collateralized Secured Promissory Back End Note with the same note holder in the amount of $84,000 with a Maturity date of November 20, 2014. The Back End Note and the Collateralized Secured Promissory Note can be offset against one another if the third party does not fund the Back End Note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $121,705 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. Effective September 24, 2014, the note holder elected to convert $9,000 of the principal balance and $361 of accrued interest resulting in the issuance of 39,004,125 shares of the Company’s common stock at a per share price of $0.0002 leaving a balance due on the note of $75,000. |
|
On March 21, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $50,000 with an interest rate of 8% per annum, whereby $7,500 of the proceeds were recorded as deferred financing costs. This note will mature on March 21, 2015. The note holder can convert any unpaid balance after 180 days from the original date of the note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $74,016 on the payment date of the note for the period ended March 31, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On April 1, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $102,600 with an interest rate of 8% per annum, in satisfaction of obligations for consulting services performed by the holder. This note is due on demand. Conversion features initially included in this note were deleted by agreement. |
|
On April 2, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $665,000 with an interest rate of 10% per annum, whereby $60,000 is original issue discount, and $5,000 is previously paid legal fees. The effective date of the note per the agreements is March 31, 2014, but will be recorded on April 2, 2014 as the proceeds of the note were issued on April 2, 2014 and all corresponding documents were signed on April 2, 2014 as well. This note will mature on May 31, 2015. The note holder can convert any unpaid balance after 180 days from the original date of the note. In connection with this Convertible Promissory Note, the Company also entered into four Secured Buyer Notes with this Note Holder for $100,000 each, which are being recorded as notes receivable on the consolidated balance sheet. This Secured Buyer Notes have an interest rate of 8% per annum and will mature on March 31, 2015. Also in connection with this Convertible Promissory Note, on March 31, 2014, the Company issued a warrant to purchase shares of the Company’s common stock equal to $332,500 divided by the Market Price, as defined in the Convertible Promissory Note, of the Company’s common stock on the date of issuance with an exercise price of $0.055 per share. The warrants expire on March 31, 2020. |
|
On April 4 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $55,000 with an interest rate of 8% per annum, whereby $5,000 is original issue discount. This note will mature on April 3, 2015. The note holder can convert any unpaid balance after six months from the original date of the note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $81,989 on the payment date of the note for the period ended June 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On April 7, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $40,000 with an interest rate of 8% per annum, whereby $2,000 of the proceeds were recorded as legal fees, and $4,000 of the proceeds were recorded as financing costs. This note will mature on April 7, 2015. The note holder can convert any unpaid balance after 180 days from the original date of the note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $54,228 on the payment date of the note for the period ended June 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On April 16 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $55,000 with an interest rate of 8% per annum, whereby $5,000 is original issue discount. This note will mature on April 3, 2015. The note holder can convert any unpaid balance after six months from the original date of the note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $41,870 on the payment date of the note for the period ended June 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On May 2, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $42,500 which carries an interest rate of 8% per annum. This note will mature on February 16, 2015. The note holder can convert any unpaid balance after 180 days from the original date of the note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $72,489 on the payment date of the note for the period ended June 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On May 13, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $250,000. The consideration to be paid to the Lender shall be equal to the consideration actually paid by the Lender plus prorated interest and any other fees such that the Company shall be required to pay. The Company will incur a one-time interest charge of 10% on the principal amount of each loan. The note holder made a payment to the Company of $50,000 of the total consideration on the date of the closing of the note, along with a one-time interest charge that is added to the principal in the amount of $5,000.This note will mature one year from the date of each payment of consideration. The note holder can convert any unpaid balance after 180 days from the original date of the note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $69,167 on the payment date of the note for the period ended June 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On June 18, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $32,500 which carries an interest rate of 8% per annum. This note will mature on March 20, 2015. The note holder can convert any unpaid balance after 180 days from the original date of the note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $44,859 on the payment date of the note for the period ended June 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On July 25, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $200,000, which carries an interest rate of 10% per annum. This note will mature on January 25, 2015. The note holder can convert any unpaid balance of the note at any time after the original date of the note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $223,206 on the payment date of the note for the period ended September 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |
|
On August 22, 2014, the Company entered into a Convertible Promissory Note with an unrelated third party in the amount of $32,500 which carries an interest rate of 8% per annum. This note will mature on May 26, 2015. The note holder can convert any unpaid balance after 180 days from the original date of the note. The Company determined the note qualified for derivative liability treatment under ASC 815. The Company recorded initial derivative liabilities of $43,033 on the payment date of the note for the period ended September 30, 2014. See Note 11 for treatment of derivative liability associated with convertible notes payable. |