XML 61 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
NOTES PAYABLE (Tables)
3 Months Ended
Mar. 31, 2014
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Notes Payable

Notes payable consist of the following:

 

    March 31, 
2014
    December 31, 
2013
 
90 day Convertible Notes (Chairman of the Board)   $ 2,498,980     $ 2,518,000  
24 month Convertible Notes ($100,000 to Board member)     225,000       225,000  
Tonaquint 9% OID Convertible Notes and Warrants     118,536       87,705  
Southridge Convertible Note     12,000       12,000  
Series A1 15% OID Convertible Notes and Warrants     100,076       81,415  
Series A2 15% OID Convertible Notes and Warrants     91,127       69,571  
Series A3 15% OID Convertible Notes and Warrants     37,007       -  
Series B OID Convertible Notes and Warrants     34,272       -  
Notes Payable, gross     3,116,998       2,933,691  
Less LPA amount     (485,980 )     (505,000 )
Notes Payable, net   $ 2,631,018     $ 2,488,691  

   

Details of notes payable as of March 31, 2014 are as follows:

 

    Principal
Amount
    Carrying
Value
    Cash
Interest
Rate
    Common
Stock
Conversion
Price
    Maturity
Date
90 day Convertible Notes (Chairman of the Board)   $ 2,498,980     $ 2,498,980       6 %   $ 1.05     Various 2014
24 month Convertible Notes ($100,000 to Board member)     225,000       225,000       6 %     1.05     March 2014 -
June 2014
Tonaquint 9% OID Convertible Notes (1)     112,500       118,536       7 %     0.30     May 2014
Southridge Convertible Note     12,000       12,000       None       75% of closing
bid
    June 2014
Series A1 15% OID Convertible Notes and Warrants     149,412       100,076       None       0.20     August 2014
Series A2 15% OID Convertible Notes and Warrants     134,236       91,127       None       0.25     September 2014
Series A3 15% OID Convertible Notes and Warrants     64,706       37,007       None       0.25     January 2015
Series B OID Convertible Notes and Warrants     80,000       34,272       None       0.35     March 2017
Notes Payable, gross   $ 3,276,834       3,116,998                      
Less LPA amount             (485,980 )                    
Notes Payable, net           $ 2,631,018                      

  

  (1) Original terms noted above. The Company executed a debt settlement agreement with Tonaquint during the first quarter of 2014, cash-settled the warrant during the first quarter of 2014 and cash-settled the note during the second quarter of 2014. See further discussion below under "Tonaquint 9% Original Issue Discount Convertible Notes and Warrants".

 

Schedule of 90 day Convertible Notes

The Company has issued 90-day notes payable to borrow funds from a director, now the chairman of our Board, as follows:

 

2013   $ 1,188,980  
2012     1,210,000  
2011     100,000  
Total   $ 2,498,980  

  

Series A 15% Original Issue Discount Convertible Notes and Warrants [Member]
 
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Estimated Fair Value of Notes Assumptions

We estimated the fair value of the warrants on the issue date using a Black-Scholes pricing model with the following assumptions:

 

    Warrants
(Tranche 1)-
November 15,
2013
    Warrants
(Tranche 2)-
December 30,
2013
    Warrants
(Tranche 3)-
February 14,
2014
 
Expected term     2 years       2 years       2 years  
Volatility     180.02 %     184.38 %     184.88 %
Risk Free Rate     0.31 %     0.39 %     0.32 %

 

Schedule of Proceeds of Notes Allocation

The proceeds of the Notes issued during the three months ended March 31, 2014 were allocated to the components as follows:

 

    Proceeds allocated
at issue date
 
Private Offering Notes   $ 32,390  
Private Offering Warrants     14,845  
Beneficial Conversion feature     7,765  
Total   $ 55,000  

 

Series B Original Issue Discount Convertible Notes and Warrants [Member]
 
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Estimated Fair Value of Notes Assumptions

We estimated the fair value of the warrants on the issue date using a Black-Scholes pricing model with the following assumptions:

 

    Warrants
March 20,
2014
 
Expected term     4 years  
Volatility     151.52 %
Risk Free Rate     1.32 %

 

Schedule of Proceeds of Notes Allocation

The proceeds of the Notes were allocated to the components as follows:

 

    Proceeds allocated
at issue date
 
Private Offering Notes   $ 34,272  
Private Offering Warrants     26,811  
Beneficial Conversion feature     3,917  
Total   $ 65,000