Annual report pursuant to section 13 and 15(d)

NOTE PAYABLE - OID - LONG TERM LIABILITY - Shareholder

v2.4.0.6
NOTE PAYABLE - OID - LONG TERM LIABILITY - Shareholder
12 Months Ended
Dec. 31, 2012
NOTE PAYABLE [Abstract]  
NOTE PAYABLE - OID - LONG TERM LIABILITY - Shareholder

NOTE 10 - NOTE PAYABLE - OID - LONG TERM LIABILITY - Shareholder


                                                 

 

 

As of

December 31,

 

 

 

2012

 

 

2011

 

Notes Payable - OID

 

Principal

 

 

Unamort

Disc

 

 

Principal,

Net of

Discount

 

 

Principal*

 

 

Unamort

Disc

 

 

Principal,

Net of

Discount

 

Shareholder

 

$

165,000

 

 

$

(21,134

)

 

$

143,866

 

 

$

137,500

 

 

$

(73,836

)

 

$

63,664

 

-------

* 2011 Note Payable - Convertible, OID


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. 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 December 31, 2012 is $143,866.