XML 47 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONVERTIBLE NOTES PAYABLE, NET (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Schedule of convertible notes payable outstanding

Convertible notes consisted of the following as of December 31, 2016 and December 31, 2015:

 

    2016     2015  
In June 2015, the Company issued 10% convertible notes with in the aggregate principal amount of $700,000. The notes are secured by the assets of the Company, matured in June 2016, and are convertible into common stock of the Company at a conversion rate of $0.03 per share, subject to adjustment. In connection with the issuance of these notes, the Company also issued warrants for the purchase of 15,400,000 shares of the Company’s common stock at an exercise price of $0.05 per share for a period of five years. The conversion rate on the notes and exercise price of the warrants are subject to adjustment for anti-dilution protection that requires these features to be bifurcated and presented as derivative liabilities. See Note 8. The Company also incurred debt issuance costs of $124,500, which are presented as a discount against the note and amortized into interest expense over the term of the notes. During the years ended December 31, 2016, a holder of a note elected to convert principal and accrued interest totaling $21,222 into 704,074 shares of common stock.   $ 680,000     $ 700,000  
                 
In July 2015, the Company issued 10% convertible notes with in the aggregate principal amount of $190,000.  The notes are secured by the assets of the Company, matured in July 2016, and are convertible into common stock of the Company at a conversion rate of $0.03 per share, subject to adjustment.  In connection with the issuance of these notes, the Company also issued warrants for the purchase of 4,180,000 shares of the Company’s common stock at an exercise price of $0.05 per share for a period of five years.  The conversion rate on the notes and exercise price of the warrants are subject to adjustment for anti-dilution protection that requires these features to be bifurcated and presented as derivative liabilities.  See Note 8. The Company also incurred debt issuance costs of $16,200, which are presented as a discount against the note and amortized into interest expense over the term of the notes.     166,000       166,000  

                 
In February 2016, the Company re-issued a 12% convertible note in the amount of $172,095. The note is secured by the assets of the Company, matured in September 2016, and is convertible into common stock of the Company at a rate of $0.10 per share.  In connection with the issuance of this note, the Company issued warrants for the purchase of 1,146,667 shares of the Company’s common stock at an exercise price of $0.15 per share for a period of five years.     172,095       172,095  
                 
In April 2016, the Company issued 12% convertible notes in the amount of $1,550,000. The notes are secured by the assets of the Company, mature in October 2016, and are convertible into common stock of the Company at a rate of $0.25 per share.  In connection with the issuance of these notes, the Company also issued 1,033,337 shares of common stock and warrants for the purchase of 6,200,000 shares of the Company’s common stock at an exercise price of $0.25 per share for a period of five years.  The conversion rate on the notes and exercise price of the warrants are subject to adjustment for anti-dilution protection that requires these features to be bifurcated and presented as derivative liabilities at their fair values.  The Company also incurred debt issuance costs of $226,400, which are presented as a discount against the note and amortized into interest expense over the term of the notes.  In August 2016, the Company entered into an agreement with the April 2016 Accredited Investors to reduce the exercise price on the embedded conversion features and warrants to $0.10 and increase the number of warrants to 15,500,000. The August 2016 change in terms of these Convertible Notes has been determined to be a loan extinguishment in accordance with ASC 470 Debt. The reported amounts under a loan extinguishment are not significantly different than that of the Company’s reported amounts. See notes 8 and 10.     1,550,000        
                 
Total Principal Outstanding   $ 2,568,095     $ 1,038,095  
Less Current Maturities     (250,000 )     (383,346 )
      2,318,095       654,749  
Unamortized Deferred Discounts     (6,466 )     (583,049 )
Unamortized Debt Issuance Costs     (66,033 )     (71,700 )
Notes Payable, Net   $ 2,245,596     $  
Schedule of convertible notes and related discounts

The following is a roll-forward of the Company’s convertible notes and related discounts for the years ended December 31, 2015 and 2016:

 

    Principal Balance     Discounts Issuance Costs     Debt Discounts     Total  
Balance at December 31, 2014   $     $     $     $  
New issuances     1,212,095       (140,700 )     (1,119,994 )     (48,599 )
Conversions     (174,000 )                 (174,000 )
Amortization           69,000       536,945       605,945  
Balance at December 31, 2015     1,038,095       (71,700 )     (583,049 )     383,346  
New issuances     1,550,000       (226,400 )     (636,373 )     687,227  
Conversions     (20,000 )                 (20,000 )
Amortization           232,067       1,212,956       1,445,023  
Balance at December 31, 2016   $ 2,568,095     $ (66,033 )   $ (6,466 )   $ 2,495,596