Convertible Notes Payable |
Note 7. Convertible Notes Payable
Convertible
notes payable consisted of the following at September 30, 2015 and September 30, 2014:
|
|
|
|
|
|
|
|
|
|
|
September
30, 2015 |
|
|
September
30, 2014 |
|
Convertible
note dated September 30, 2013 in the original principal amount of $528,434, maturing on September 30, 2016, bearing interest
at 10% per year, convertible into common stock at a rate of $0.04 per share. |
|
$ |
15,338 |
|
|
$ |
492,647 |
|
Convertible
note dated June 30, 2014 payable in the original principal amount of $276,825, maturing on June 30, 2016, bearing interest
at 10% per year, convertible into common stock at a rate of $0.03 per share. |
|
|
276,285 |
|
|
|
276,285 |
|
Convertible
note dated December 31, 2014 in the original principal amount of $118,620, maturing on December 31, 2016, bearing interest
at 10% per year, convertible into common stock at a rate of $0.01 per share. |
|
|
118,620 |
|
|
|
|
|
Convertible
note dated March 31, 2015 in the original principal amount of $49,190, maturing on March 31, 2017, bearing interest at 10%
per year, convertible into common stock at a rate of $0.005 per share |
|
|
49,190 |
|
|
|
|
|
Convertible
note dated June 30, 2015 in the original principal amount of $66,074, maturing on June 30, 2017, bearing interest at 10% per
year, convertible into common stock at a rate of $0.53 per share |
|
|
66,074 |
|
|
|
|
|
Convertible
note dated September 30, 2015 in the original principal amount of $235,313, maturing on September 30, 2018, bearing interest
at 10% per year, convertible into common stock a rate of $0.75 per share. |
|
|
235,313 |
|
|
|
|
|
Total convertible notes payable |
|
$ |
760,820 |
|
|
$ |
768,932 |
|
|
|
|
|
|
|
|
|
|
Less: current portion of convertible notes payable |
|
|
(291,623 |
) |
|
|
(492,647 |
) |
Less: discount on noncurrent convertible notes
payable |
|
|
(425,214 |
) |
|
|
(267,574 |
) |
Noncurrent convertible notes payable, net of
discount |
|
$ |
43,983 |
|
|
$ |
8,711 |
|
|
|
|
|
|
|
|
|
|
Current portion of convertible notes payable |
|
|
291,623 |
|
|
|
492,647 |
|
Less: discount on current convertible notes
payable |
|
|
(225,315 |
) |
|
|
(244,752 |
) |
Current portion of convertible notes payable,
net of discount |
|
$ |
66,308 |
|
|
$ |
247,895 |
|
All principal
along with accrued interest is payable on the maturity date. The notes are convertible into common stock at the option of the
holder. The holder of the notes cannot convert the notes into shares of common stock if that conversion would result in the holder
owning more than 4.9% of the outstanding stock of the Company.
The Company
accrued interest in the amount of $68,503 and $86,272 during the years ended September 30, 2015 and 2014, respectively. As of
September 30, 2015 and 2014, accrued interest payable was $47,647 and $11,283, respectively. During the years ended September
30, 2015 and 2014, discounts on convertible notes payable of $314,387 and $689,799, respectively, were amortized to interest expense.
Convertible notes issued
During the
year ended September 30, 2015, the Company signed convertible promissory notes of $469,197 in total with Vista View Ventures Inc.,
which refinanced non-interest bearing advances. These notes are payable at maturity and bear interest at 10% per annum. The holder
of the notes may not convert the convertible promissory note into common stock if that conversion would result in the holder owing
more than 4.99% of the number of shares of common stock outstanding on the conversion date. The convertible promissory notes are
convertible into common stock at the option of the holder.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date
Issued |
|
Maturity
Date |
|
Interest Rate |
|
|
Conversion
Rate |
|
|
Amount
of Note |
|
|
Beneficial
Conversion Discount |
|
December 31, 2014 |
|
December 31, 2016 |
|
|
10 |
% |
|
$ |
0.01 |
|
|
$ |
118,620 |
|
|
$ |
102,013 |
|
March 31, 2015 |
|
March 31, 2017 |
|
|
10 |
% |
|
|
0.005 |
|
|
|
49,190 |
|
|
|
49,190 |
|
June 30, 2015 |
|
June 30, 2017 |
|
|
10 |
% |
|
|
0.53 |
|
|
|
66,074 |
|
|
|
66,074 |
|
September 30, 2015 |
|
September 30, 2018 |
|
|
10 |
% |
|
|
0.75 |
|
|
|
235,313 |
|
|
|
235,313 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
$ |
469,197 |
|
|
$ |
452,590 |
|
On June 30,
2014, we issued a Convertible Promissory Note for $276,285 to refinance advances. The note is payable, with accrued interest,
on June 30, 2016. The note bears interest at rate of 10% per year, and is convertible into common stock at a rate of $0.03 per
share.
The Company
evaluated the terms of these notes in accordance with ASC Topic No. 815 40, Derivatives and Hedging - Contracts in Entitys
Own Stock and determined that the underlying common stock is indexed to the Companys common stock. The Company determined
that the conversion features did not meet the definition of a liability and therefore did not bifurcate the conversion feature
and account for it as a separate derivative liability. The Company evaluated the conversion feature for a beneficial conversion
feature. The effective conversion price was compared to the market price on the date of the notes and was deemed to be less than
the market value of underlying common stock at the inception of the notes. Therefore, the Company recognized beneficial conversion
features of $102,013; $49,190; $66,074; and $235,313 on December 31, 2014; March 31, 2015; June 30, 2015; and September 30, 2015,
respectively. The beneficial conversion feature was recognized as an increase in additional paid-in capital and a discount to
the Convertible Notes Payable. The discount to the Convertible Notes Payable is being amortized to interest expense over the life
of the notes using the effective interest method.
The Company
evaluated the application of ASC 470-50-40/55, Debtors Accounting for a Modification or Exchange of Debt Instrument
as it applies to the note listed above and concluded that the revised terms constituted a debt modification rather than a debt
extinguishment because the present value of the cash flow under the terms of each of the new instruments was less than 10% from
the present value of the remaining cash flows under the terms of the original notes. No gain or loss on the modifications was
required to be recognized.
Conversions to Common Stock
During year
ended September 30, 2014, the holders of the Convertible Note Payable dated February 28, 2013 elected to convert principal and
accrued interest in the amounts show below into share of common stock at a rate of $0.04 per share. On the conversion date, the
unamortized discount related to the principal amount converted was immediately amortized to interest expense. No gain or loss
was recognized on the conversions as they occurred within the terms of the agreement, which provided for conversion at $0.04 per
share.
|
|
|
|
|
|
|
|
|
|
Year
Ended September 30, 2014 |
|
Date |
|
Amount
Converted |
|
Number
of Shares Issued |
|
Unamortized
Discount |
|
October
25, 2013 |
|
$ |
20,000 |
|
5,000 |
|
$ |
14,119 |
|
October
31, 2013 |
|
|
20,000 |
|
5,000 |
|
|
15,961 |
|
December
10, 2013 |
|
|
10,000 |
|
2,500 |
|
|
5,818 |
|
December
12, 2013 |
|
|
20,000 |
|
5,000 |
|
|
15,717 |
|
December
27, 2013 |
|
|
20,000 |
|
5,000 |
|
|
15,083 |
|
February
7, 2013 |
|
|
20,000 |
|
5,000 |
|
|
13,028 |
|
March
3, 2014 |
|
|
24,000 |
|
6,000 |
|
|
16,222 |
|
March
4, 2014 |
|
|
24,000 |
|
6,000 |
|
|
16,967 |
|
April
1, 2014 |
|
|
24,000 |
|
6,000 |
|
|
15,637 |
|
April
14, 2014 |
|
|
28,000 |
|
7,000 |
|
|
18,761 |
|
April
25, 2014 |
|
|
24,000 |
|
6,000 |
|
|
15,699 |
|
May
15, 2014 |
|
|
32,000 |
|
8,000 |
|
|
20,181 |
|
May
21, 2014 |
|
|
29,852 |
|
7,463 |
|
|
17,578 |
|
Total |
|
$ |
295,852 |
|
73,963 |
|
$ |
200,771 |
|
As of September
30, 2014, there was no remaining balance of the note dated February 28, 2013.
During year
ended September 30, 2014, the holders of the Convertible Note Payable dated June 30, 2013 elected to convert principal and accrued
interest in the amounts show below into share of common stock at a rate of $0.04 per share. On the conversion date, the unamortized
discount related to the principal amount converted was immediately amortized to interest expense. No gain or loss was recognized
on the conversions as they occurred within the terms of the agreement, which provided for conversion at $0.04 per share.
|
|
|
|
|
|
|
|
|
|
Year
Ended September 30, 2014 |
|
Date |
|
Amount
Converted |
|
Number
of Shares Issued |
|
Unamortized
Discount |
|
June
16, 2014 |
|
$ |
32,000 |
|
8,000 |
|
$ |
7,699 |
|
June
17, 2014 |
|
|
32,000 |
|
8,000 |
|
|
16,525 |
|
June
26, 2014 |
|
|
36,000 |
|
9,000 |
|
|
18,816 |
|
July
24, 2014 |
|
|
40,000 |
|
10,000 |
|
|
20,652 |
|
August
4, 2014 |
|
|
40,000 |
|
10,000 |
|
|
15,184 |
|
August
11, 2014 |
|
|
30,404 |
|
7,601 |
|
|
9,119 |
|
Total |
|
$ |
210,404 |
|
52,601 |
|
$ |
87,995 |
|
As of September
30, 2014, there was no remaining balance on the note dated June 30, 2013.
During years
ended September 30, 2015 and 2014, the holders of the Convertible Note Payable dated September 30, 2013 elected to convert principal
and accrued interest in the amounts show below into share of common stock at a rate of $0.04 per share. On the conversion date,
the unamortized discount related to the principal amount converted was immediately amortized to interest expense. No gain or loss
was recognized on the conversions as they occurred within the terms of the agreement, which provided for conversion at $0.04 per
share.
|
|
|
|
|
|
|
|
|
|
Year
Ended September 30, 2014 |
|
Date |
|
Amount
Converted |
|
Number
of Shares Issued |
|
Unamortized
Discount |
|
August
20, 2014 |
|
$ |
40,000 |
|
10,000 |
|
$ |
20,344 |
|
August
29, 2014 |
|
|
44,000 |
|
11,000 |
|
|
21,578 |
|
Total |
|
$ |
84,000 |
|
21,000 |
|
$ |
41,922 |
|
|
|
|
|
|
|
|
|
|
|
Year
Ended September 30, 2015 |
|
Date |
|
Amount
Converted |
|
Number
of Shares Issued |
|
Unamortized
Discount |
|
October
15, 2014 |
|
$ |
48,000 |
|
12,000 |
|
$ |
21,578 |
|
December
3, 2014 |
|
|
48,000 |
|
12,000 |
|
|
17,121 |
|
January
15, 2015 |
|
|
52,000 |
|
13,000 |
|
|
17,832 |
|
January
30, 2015 |
|
|
56,000 |
|
14,000 |
|
|
19,095 |
|
February
16, 2015 |
|
|
56,000 |
|
14,000 |
|
|
17,397 |
|
March
16, 2015 |
|
|
64,000 |
|
16,000 |
|
|
15,690 |
|
May
12, 2015 |
|
|
64,000 |
|
16,000 |
|
|
|
|
June
12, 2015 |
|
|
70,000 |
|
17,500 |
|
|
|
|
July
8, 2015 |
|
|
400 |
|
10,000 |
|
|
|
|
August
12, 2015 |
|
|
480 |
|
12,000 |
|
|
|
|
August
13, 2015 |
|
|
28,960 |
|
724,000 |
|
|
|
|
August
18, 2015 |
|
|
2,400 |
|
60,000 |
|
|
|
|
September
3, 2015 |
|
|
8,000 |
|
200,000 |
|
|
|
|
September
18, 2015 |
|
|
6,520 |
|
163,000 |
|
|
|
|
Total |
|
$ |
504,760 |
|
1,283,500 |
|
$ |
108,713 |
|
As of September
30, 2015, there was a $15,338 balance on the note dated September 30, 2013.
|