XML 39 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
Convertible Notes Payable
9 Months Ended
Jun. 30, 2014
Convertible Notes Payable [Abstract]  
Convertible Notes Payable

Note 8. Convertible Notes Payable


Balances


Convertible notes payable consists of the following as of June 30, 2014 and September 30, 2013:


               

 

 

June 30, 2014

 

September 30, 2013

 

Convertible note payable in the original principal amount of $329,050 due on February 28, 2015, bearing interest at 10% per year, convertible into common stock at a rate of $0.04 per share.

 

$

-

 

$

283,103

 

Convertible note payable in the original principal amount of $109,565 due on June 30, 2015, bearing interest at 10% per year, convertible into common stock at a rate of $0.04 per share.

 

 

109,296

 

 

190,565

 

Convertible note payable in the original principal amount of $528,434 due on September 30, 2015, bearing interest at 10% per year, convertible into common stock at a rate of $0.04 per share.

 

 

528,434

 

 

528,434

 

Convertible note payable in the original principal amount of $276,825 due on June 30, 2016, bearing interest at 10% per year, convertible into common stock at a rate of $0.03 per share.

 

 

276,285

 

 

-

 

Total convertible notes payable

 

$

914,015

 

$

1,002,102

 

 

 

 

 

 

 

 

 

Less: current portion of convertible notes payable

 

 

(109,296

)

 

-

 

Less: discount on noncurrent convertible notes payable

 

 

(607,087

)

 

(925,840

)

Long-term convertible notes payable, net of discount

 

$

$197,632

 

$

76,262

 


During nine months ended June 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.


                 

Date

 

Amount Converted

 

Number of Shares Issued

 

Unamortized Discount

October 25, 2013

 

$

20,000

 

500,000

 

$

14,119

October 31, 2013

 

 

20,000

 

500,000

 

 

15,961

December 10, 2013

 

 

10,000

 

250,000

 

 

5,818

December 12, 2013

 

 

20,000

 

500,000

 

 

15,717

December 27, 2013

 

 

20,000

 

500,000

 

 

15,083

February 7, 2013

 

 

20,000

 

500,000

 

 

13,028

March 3, 2014

 

 

24,000

 

600,000

 

 

16,222

March 4, 2014

 

 

24,000

 

600,000

 

 

16,967

April 1, 2014

 

 

24,000

 

600,000

 

 

15,637

April 14, 2014

 

 

28,000

 

700,000

 

 

18,761

April 25, 2014

 

 

24,000

 

600,000

 

 

15,699

May 15, 2014

 

 

32,000

 

800,000

 

 

20,181

May 21, 2014

 

 

29,852

 

746,296

 

 

17,578

Total

 

$

295,852

 

7,396,296

 

$

200,771


As of June 30, 2014, there was no remaining balance of the note dated February 28, 2013.


During nine months ended June 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.


                 

Date

 

Amount Converted

 

Number of Shares Issued

 

Unamortized Discount

June 16, 2014

 

$

32,000

 

800,000

 

$

7,699

June 17, 2014

 

 

32,000

 

800,000

 

 

16,525

June 26, 2014

 

 

36,000

 

900,000

 

 

18,816

Total

 

$

100,000

 

2,500,000

 

$

43,040


As of June 30, 2014, the remaining balance on the note dated February 28, 2013 was $109,296.


Issuance of Convertible Promissory Notes


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 this note in accordance with ASC Topic No. 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 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 a beneficial conversion feature in the amount of $276,285 on June 30, 2014. 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, Debtor's Accounting for a Modification or Exchange of Debt Instrument as it applies to the three notes 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.