Quarterly report pursuant to sections 13 or 15(d)

NOTE PAYABLE - OID - LONG TERM LIABILITY - Shareholder

v2.4.0.6
NOTE PAYABLE - OID - LONG TERM LIABILITY - Shareholder
3 Months Ended
Mar. 31, 2013
NOTES PAYABLE [Abstract]  
NOTE PAYABLE - OID - LONG TERM LIABILITY - Shareholder

NOTE 9 - NOTE PAYABLE - OID - LONG TERM LIABILITY - Shareholder


                                                 

 

 

March 31, 2013

 

 

December 31, 2012

 

Notes Payable - Convertible

 

Principal

 

 

Unamort

Disc

 

 

Principal,

Net of

Discount

 

 

Principal

 

 

Unamort

Disc

 

 

Principal,

Net of

Discount

 

Shareholder

 

$

163,698

 

 

 

(17,781

)

 

$

145,917

 

 

$

165,000

 

 

 

(21,134

)

 

$

143,866

 


On July 15th, 2011 the Company received $125,000 from a shareholder in exchange for a one year original issue discount convertible note with detachable warrants. The face value of the note is $137,500. The $12,500 original issue discount is recorded as debt discount and expensed as interest over the term of the note. The convertible note payable is convertible into 1,375,000 shares of the Company's common stock at a conversion rate of $0.10 per share. The Company has valued the beneficial conversion feature attached to the note using the intrinsic value method at $62,500. The five-year warrants to purchase 1,250,000 shares of the Company's common stock at an exercise price of $0.10 were valued at the relative fair value of $62,500 based on using the Black-Scholes pricing model assuming a dividend yield of 0%, an expected volatility of 347.62%, and a risk free interest rate of 1.46%. The beneficial conversion feature and the relative fair value of the warrants are recorded as an increase to additional paid in capital and a discount to the note. The net liability of $63,664 was included as a current liability at December 31, 2011. On July 15, 2012, the maturity date, the $137,500 note was exchanged for a new two year original discount secured note. The note is secured by the Company's intellectual property, notably the patent for OSPI. In exchange for the security the investor agreed to waive the conversion rights and cancel the warrants issued with the original note. On February 8, 2013, the Company entered into an Inter-creditor Agreement with Liquid Capital Exchange, Inc. (the Company's factor) and a shareholder who has a $165,000 original discount note dated July 15, 2012, secured by the intellectual property. The Inter-creditor Agreement resolves a definition dispute concerning UCC's filed by both parties to protect their collateral. A part of this agreement calls for the shareholder to receive 5% of all factor advances to the company until such time the shareholder loan is paid in full. Additionally, until the loan is paid, if there is a trigger notice (loan is due or is called), the factor will pay to the shareholder all factor holdback amounts after collection of the related accounts receivable, less any factor fees. The face value of the note is $165,000. The $27,500 original issue discount is expensed as interest over the term of the note. The net value of the note at March 31, 2013 and December 31, 2012 was $147,219 and $143,866, respectively.