NOTES PAYABLE - RELATED PARTIES | 3 Months Ended |
Mar. 31, 2014 |
Notes Payable - Related Parties | ' |
NOTE 4 - NOTES PAYABLE - RELATED PARTIES | ' |
Notes payable to related parties consists of the following: |
|
| | March 31, | | | 31-Dec-13 | |
2014 |
Secured Convertible Promissory Note - CLSS Holdings, LLC, dated September 30, 2010. Note accrues interest at 9% per annum, due and settled in 2014 (A)(B)(F) | | $ | - | | | $ | 50,000 | |
Secured Convertible Promissory Note - CLSS Holdings, LLC, dated March 12, 2011. Note accrues interest at 9% per annum, settled in 2014 (A)(B)(F) | | | - | | | | 66,750 | |
Secured Convertible Promissory Note - CLSS Holdings, LLC, dated September 30, 2011. Note accrues interest at 9% per annum, due and payable on March 30, 2015 (A)(B)(F) | | | 40,000 | | | | 95,000 | |
Secured Convertible Promissory Note - CLSS Holdings, LLC, dated March 12, 2011. Note accrues interest at 8% per annum, due and payable on March 30, 2015 (A)(F) | | | 272,287 | | | | 334,787 | |
Five (5) Secured Convertible Promissory Notes-CLSS Holdings LLC, dated February 21, 2014. Notes accrue interest at 8% per annum, due and payable on March 1, 2016 (A)(E)(F) | | | 756,155 | | | | - | |
Convertible Promissory Note - Officer dated June 17, 2013. Note accrues interest at 9% per annum, due and payable on March 30, 2015 , net of discount of $405,149 and $502,385, respectively (A)(D) | | | 298,190 | | | | 200,954 | |
Total Notes | | | 1,366,632 | | | | 747,491 | |
Other advances from CLSS Holdings, LLC, not evidenced by a Promissory Note (C) | | | 10,000 | | | | 1,125,632 | |
| | | 1,376,632 | | | | 1,873,123 | |
Less: Current portion | | | 620,477 | | | | - | |
| | $ | 756,155 | | | $ | 1,873,123 | |
|
The secured convertible promissory notes above are collateralized by substantially all the assets of the Company, and are convertible at the holder's option, into common shares of the Company at a fixed conversion price ranging from $0.25 to $0.50 per share. CLSS Holdings, LLC is wholly owned by the Company's former CEO who also is a principal shareholder of the Company. The Convertible Promissory Note-Officer is subordinate to the TCA security interest. |
|
(A) On August 13, 2013, the Company and an affiliate of the Company’s former CEO agreed to extend the maturity dates of the remaining Secured Promissory Notes to mature on March 30, 2015. As consideration for this extension the Company issued 300,000 shares of common stock valued at $0.03 per share to the affiliate. |
|
(B) During 2013, $556,250 was assigned to four (4) third parties, which subsequently converted to 1,533,632 shares of common stock. |
|
(C) On February 21, 2014 the Company memorialized the advances from CLSS Holdings into various convertible promissory notes, accruing interest at 9% and maturing March 1, 2016. |
|
(D) This note is convertible at a conversion price equal to the discount in the average of the lowest three closing bid prices of the common stock during the 10 day trading days prior to conversion. The embedded conversion features resulted in a derivative liability which has been measured using the Monte Carlo valuation method at March 31, 2014 and December 31, 2013.. |
|
(E) On January 28, 2014 and March 24, 2014, convertible notes totaling $596,967 were converted into 4,466,020 shares of common stock at conversion prices of $0.10 and $0.21 per share. |
|
(F) During 2014, $399,750 was assigned to five (5) third parties, which subsequently converted to 785,643 shares of common stock. |