XML 30 R14.htm IDEA: XBRL DOCUMENT v2.4.0.6
Convertible Notes Payable
9 Months Ended
Apr. 30, 2013
Convertible Notes Payable [Abstract]  
Convertible Notes Payable
7. Convertible Notes Payable

 

In summary, the following convertible notes payable outstanding at April 30, 2013:

 

Convertible note, original face value of $168,000, dated July 26, 2012, maturing January 26, 2013, 8% interest rate, deferred financing cost of $15,000 ratably charged to interest, unamortized $0, convertible at $.16 per share.  If converted as of April 30, 2013, it would represent approximately 627,103 additional shares.  Interest accrued to date is $10,236.  Partial conversion into common shares were exercised during the 2013 year.   $ 90,100  
         
Convertible note, original face value of $25,000, dated August 1, 2012, maturing March 2, 2013, 10% interest rate, deferred financing cost of $2,500 ratably charged to interest, unamortized $0, debt discount of $25,000 amortized to interest, unamortized $0, convertible at 50% discount to market.  If converted as of April 30, 2013, it would represent approximately 1,343,151 additional shares.  Interest accrued to date is $1,863.     25,000  
         
Convertible note, original face value of $25,000, dated August 28, 2012, maturing March 2, 2013, 10% interest rate, deferred financing cost of $2,500 ratably charged to interest, unamortized $0, debt discount of $25,000 amortized to interest, unamortized $0, convertible at 50% discount to market.  If converted as of April 30, 2013, it would represent approximately 1,333,904 additional shares.  Interest accrued to date is $1,678.     25,000  
         
Convertible note, original face value of $35,000, dated August 28, 2012, maturing March 2, 2013, 10% interest rate, deferred financing cost of $3,500 ratably charged to interest, unamortized $0, debt discount of $35,000 amortized to interest, unamortized $0, convertible at 50% discount to market.  If converted as of April 30, 2013, it would represent approximately 1,617,466 additional shares.  Interest accrued to date is $2,349.     30,000  
         
Convertible note, original face value of $75,000, dated September 19, 2012, maturing September 19, 2013, 6% interest rate, deferred financing cost of $4,750 ratably charged to interest, unamortized $1,848, debt discount of $75,000 amortized to interest, unamortized $29,178, convertible at 30% discount to market.  If converted as of April 30, 2013, it would represent approximately 1,791,047 additional shares.  Interest accrued to date is $2,749.  Partial conversion into common shares during quarter ended April 2013     47,400  
         
Convertible note, original face value of $50,000, dated October 5, 2012, maturing May 6, 2013, 10% interest rate, deferred financing cost of $5,000 ratably charged to interest, unamortized $1,848, debt discount of $50,000 amortized to interest, unamortized $29,178 convertible at 50% discount to market.  If converted as of April 30, 2013, it would represent approximately 1,682,934 additional shares.  Interest accrued to date is $2,836.     57,750  
         
Total Convertible Notes Payable     275,250  
Less: Debt Discounts and Deferred Financing Costs     89,153  
Convertible Notes Payable, net of discounts and financing cost   $ 186,097  
         
Long-term portion   $ -  
Current portion of debt   $ 186,097  

 

The Company evaluated the terms of these notes in accordance with ASC 815 - 40, Derivatives and Hedging - Contracts in Entity's Own Stock and determined that the underlying common stock is indexed to the Company's common stock. The Company determined that the conversion feature met the definition of a liability and therefore, bifurcated the conversion feature and account for it as a separate derivative liability. The Company has recognized a beneficial conversion resulting from the contract, which was recorded as a debt discount and is being amortized over the life of the loan to interest expense. A charge to the statement of operations was made to provide for the remaining portion of the recognized derivative liability at origination. The Company has re-measured the derivative at the period end, resulting in a derivative liability in the amount of $183,564 as of April 30, 2013. The corresponding change in derivatives, from origination to period end resulted in a change and recognition of expenses (income) in the amount of $64,983, ($16,821), and $7,272 for the three and nine months and from inception through the period ended April 30, 2013, respectively.

 

The derivative valuation was calculated using the Black-Scholes Model for the conversion feature. Assumptions to the calculation were as follows:

 

Weighted Average:        
Dividend rate     0.00 %
Risk-free interest rate     .08 %
Expected lives (years)      0. 680  
Expected price volatility     160.0 %
Forfeiture Rate     0.00 %

 

Based on the fair market value and the terms of the above agreements, there is a potential conversion of approximately 8,395,600 shares of common stock, if converted.