Convertible Notes Payable |
Note 6.
Convertible Notes Payable
Convertible
notes payable due to Vista View Ventures Inc. consisted of the following at January 31, 2016 and July 31, 2015:
|
|
|
|
|
|
|
|
|
|
January
31, 2016 |
|
July
31, 2015 |
|
|
|
|
|
|
|
Convertible
note in the original principal amount of $516,920, issued October 31, 2013 and due October 31, 2015, bearing interest at 10%
per year, convertible into common stock at a rate of $0.02 per share |
|
$ |
320,342 |
|
$ |
320,342 |
|
Convertible
note in the original principal amount of $83,265, issued November 30, 2013 and due November 30, 2015, bearing interest at
10% per year, convertible into common stock at a rate of $0.01 per share |
|
|
83,265 |
|
|
83,265 |
|
Convertible
note in the original principal amount of $117,719, issued January 1, 2014 and due January 1, 2016, bearing interest at 10%
per year, convertible into common stock at a rate of $0.01 per share |
|
|
117,719 |
|
|
117,719 |
|
Convertible
note in the original principal amount of $401,075, issued July 31, 2014 and due July 31, 2016, bearing interest at 10% per
year, convertible into common stock at a rate of $0.01 per share |
|
|
401,075 |
|
|
401,075 |
|
Convertible
note in the original principal amount of $331,561, issued October 31, 2014 and due October 31, 2016, bearing interest at 10%
per year, convertible into common stock at a rate of $0.01 per share |
|
|
331,561 |
|
|
331,561 |
|
Convertible
note in the original principal amount of $269,815, issued January 31, 2015 and due January 31, 2017, bearing interest at 10%
per year, convertible into common stock at a rate of $0.025 per share |
|
|
269,815 |
|
|
269,815 |
|
Convertible
note in the original principal amount of $266,112, issued April 30, 2015 and due April 30, 2017, bearing interest at 10% per
year, convertible into common stock at a rate of $0.90 per share |
|
|
266,112 |
|
|
266,112 |
|
Convertible
note in the original principal amount of $275,461, issued July 31, 2015 and due July 31, 2017, bearing interest at 10% per
year, convertible into common stock at a rate of $0.80 per share |
|
|
275,461 |
|
|
275,461 |
|
Convertible
note in the original principal amount of $521,122, issued October 31, 2015 and due October 31, 2018, bearing interest at 10%
per year, convertible into common stock at a rate of $0.45 per share |
|
|
521,122 |
|
|
|
|
Convertible
note in the original principal amount of $161,937, issued January 31, 2016 and due January 31, 2019, bearing interest at 10%
per year, convertible into common stock at a rate of $0.14 per share |
|
|
161,937 |
|
|
|
|
Total
convertible notes payable |
|
|
2,748,409 |
|
|
2,065,350 |
|
|
|
|
|
|
|
|
|
Less:
current portion of convertible notes payable |
|
|
(1,523,777 |
) |
|
(922,401 |
) |
Less:
discount on noncurrent convertible notes payable |
|
|
(1,172,257 |
) |
|
(1,093,340 |
) |
Long-term
convertible notes payable, net of discount |
|
$ |
52,375 |
|
$ |
49,609 |
|
|
|
|
|
|
|
|
|
Current
portion of convertible notes payable |
|
|
1,523,777 |
|
|
922,401 |
|
Less:
discount on current convertible notes payable |
|
|
(688,542 |
) |
|
(512,883 |
) |
Current
convertible notes payable, net of discount |
|
$ |
835,235 |
|
$ |
409,518 |
|
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.
Convertible
notes issued
During the
six months ended January 31, 2016, the Company signed convertible promissory notes that refinance non-interest bearing advances
into convertible notes payable. The convertible promissory notes bear interest at 10% per annum and are payable along with accrued
interest. The convertible promissory note and unpaid accrued interest are convertible into common stock at the option of the holder.
|
|
|
|
|
|
|
|
|
|
|
|
Date
Issued |
|
Maturity
Date |
|
Interest
Rate |
|
Conversion
Rate |
|
Amount
of Note |
|
October 31, 2015 |
|
October 31, 2018 |
|
10 |
% |
|
Fixed at $0.45
per share |
|
$ |
521,122 |
|
January 31, 2016 |
|
January 31, 2019 |
|
10 |
% |
|
Fixed at $0.14
per share |
|
|
161,937 |
|
|
|
|
|
|
|
|
|
|
$ |
683,059 |
|
For notes
convertible at a discount to the market price, we use a 5-day volume weighted average to determine the market price.
The Company
evaluated the terms of the new 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 note and was deemed to be less than
the market value of underlying common stock at the inception of the note. Therefore, we recognized discounts for beneficial conversion
features of $521,122 and $161,937 on October 31, 2015 and January 31, 2016. The discount is amortized over the life of the notes
using the effective interest method. The discount is amortized at effective interest rates of 191.56% and 192.35%, respectively.
The beneficial conversion feature was recorded as increase to additional paid-in capital and a discount to the convertible note.
The Company
amortized $428,483 and $231,487 of the discount on the convertible notes payable to interest expense during the six months ended
January 31, 2016 and 2015.
Conversions
into Common Stock
During six
months ended January 31, 2016, the holder of our convertible promissory note dated October 31, 2013, elected to convert $24,726
of accrued interest into 1,236,300 shares of common stock at a rate of $0.02 per share.
During six
months ended January 31, 2016, Bloise International, elected to convert $5,611 of accrued interest into 14,029 shares of common
stock at a rate of $0.40 per share.
|