8. Notes Payable | (A) Related Party The following is a summary of the Companys related party liabilities: June 30, 2015 September 30, 2013 Notes payable (1) $ 20,915 $ 20,915 Advances (2) 7,226 7,226 Less: payments (968 ) (968 ) Total related party liabilities $ 27,173 $ 27,173 (1) The note is non-interest bearing, unsecured, and due on demand. (2) The advances are non-interest bearing, unsecured, and due on demand. (B) Convertible debt-net The following is a summary of the Company's outstanding convertible debt as of June 30, 2015: Date of Issuance Original Amount Conversions through June 30, 2015 Accrued Original Issue Discount, if any Gross Amount outstanding at June 30, 2015 Remaining Discount Net Amount Type of Note 2-Apr-13 5,000 0 5,000 0 5,000 a 31-May-13 5,500 0 5,500 0 5,500 a 31-May-13 5,500 0 5,500 0 5,500 a 23-Feb-11 300,000 300,000 0 0 0 a 1-Oct-12 165,000 165,000 0 0 0 b 1-Aug-13 25,000 14,400 10,600 0 10,600 b 1-Sep-13 25,000 25,000 0 0 0 b 1-Oct-13 25,000 25,000 0 0 0 b 1-Nov-13 25,000 0 25,000 0 25,000 b 1-Dec-13 25,000 0 25,000 0 25,000 b 1-Jan-14 25,000 0 25,000 0 25,000 b 1-Feb-14 25,000 25,000 0 0 0 b 1-Mar-14 25,000 10,600 14,400 0 14,400 b 1-Aug-13 12,500 40,000 27,500 0 0 0 a 27-Aug-13 12,500 1,250 13,750 0 13,750 a 10-Oct-13 15,000 1,500 16,500 0 16,500 a 19-Nov-13 10,000 1,000 11,000 0 11,000 a 27-Sep-13 25,000 0 25,000 0 25,000 a 13-Dec-13 20,000 11,470 8,530 0 8,530 a 27-Feb-14 20,000 20,000 0 0 0 a 17-Mar-14 25,000 4,848 1,610 21,762 8,904 12,857 a 2-Apr-14 30,000 32,500 2,500 0 0 0 a 21-Mar-14 30,000 8,725 21,275 0 21,275 a 14-Apr-14 35,000 0 35,000 0 35,000 a 5-May-14 50,000 8,706 41,294 0 41,294 a 21-May-14 35,000 1,349 33,651 0 33,651 a 2-Jun-14 27,500 26,875 625 0 625 a 23-Jun-14 27,500 0 27,500 0 27,500 a 1-Apr-14 25,000 0 25,000 0 25,000 b 1-May-14 25,000 0 25,000 0 25,000 b 1-Jun-14 25,000 0 25,000 0 25,000 b 1-Jul-14 25,000 0 25,000 0 25,000 b 1-Aug-14 25,000 0 25,000 0 25,000 b 1-Sep-14 25,000 0 25,000 0 25,000 b 7-Jul-14 37,500 5,267 32,233 0 32,233 a 14-Jul-14 25,000 1,385 23,615 0 23,615 a 22-Aug-14 27,500 0 27,500 0 27,500 a 26-Aug-14 10,000 0 10,000 3,740 6,260 a 26-Aug-14 10,000 10,000 0 0 0 a 8-Sep-14 10,000 7,205 2,795 0 2,795 a 15-Sep-14 20,000 0 20,000 0 20,000 a 15-Sep-14 10,000 6,300 3,700 3,898 (198 ) a 19-Sep-14 10,000 9,500 500 3,932 (3,432 ) a 1-Oct-14 25,000 0 25,000 0 25,000 b 1-Nov-14 25,000 0 25,000 0 25,000 b 1-Dec-14 25,000 0 25,000 0 25,000 b 1-Jan-15 25,000 0 25,000 414 24,586 b 1-Feb-15 25,000 0 25,000 4,420 20,580 b 6-Feb-15 14,500 0 14,500 8,560 5,940 b 1-Mar-15 25,000 0 25,000 7,043 17,957 a 3-Mar-15 29,500 0 29,500 14,750 14,750 a 1-Apr-15 25,000 0 25,000 12,705 12,295 a 1-May-15 25,000 0 25,000 16,848 8,152 a 1-Jun-15 25,000 0 25,000 21,038 3,962 a Totals 1,635,000 759,130 35,360 911,230 106,252 804,978 Legend: a- Note for cash b- Note for consulting services The following is a summary of the notes issued for cash and issued for consulting services: Original Amount Conversions through June 30, 2015 Accrued Original Issue Discount, if any Gross Amount outstanding at June 30, 2015 Remaining Discount Net Amount Notes for Cash 876,000 494,130 35,360 392,229 20,474 371,755 Notes for Consulting Services 759,000 265,000 0 519,000 85,778 433,222 Totals 1,635,000 759,130 35,360 911,230 106,252 804,978 (C) Notes Acquired in Hydra Acquisition As a result of the Hydra Acquisition, the Company acquired an additional $984,008 in debt as follows Investor Amount Interest Rate Golden State Equity Investors $ 350,000 7.5 % St. George Investments, LLC $ 415,000 7.75 % Bullivant Houser Bailey LLP $ 219,008 -0- During the Fiscal fourth quarter, $2,500 of the Bullivant Houser Bailer LLP Note was retired. Therefore, the remaining balance at June 30, 2015 is $981,508 All of the notes are currently past due and are payable on demand (D) Debt Issue Costs Deferred Issue costs relate to additional expenses associated with a financing that are amortized into expense over the length of the instrument. As of June 30, 2015, the value of these debt issue costs is $243 as follows: Original Balance Issue Date Maturity Date Total Days Days Remaining as of March 31, 2015 Percentage of Days as of December 31, 2014 Unamortized Balance $ 2,500 2-Apr-14 7-Jan-15 280 0 0 % $ 0 $ 7,375 5-May-14 30-Apr-15 360 0 0 % $ 0 $ 5,500 21-May-14 14-Jan-15 238 0 0 % $ 0 $ 2,500 2-Jun-14 14-Jan-15 226 0 0 % $ 0 $ 2,500 23-Jun-14 14-Jan-15 205 0 0 % $ 0 $ 12,500 7-Jul-14 8-Jan-15 185 0 0 % $ 0 $ 2,500 14-Jul-14 14-Jan-15 184 0 0 % $ 0 $ 2,500 22-Aug-14 15-Feb-15 177 0 0 % $ 0 $ 500 6-Feb-15 13-Nov-15 280 136 49 % $ 243 Total $ 38,375 $ 243 (E) Debt Discount During the nine months and three months ended June 30, 2015, the Company recorded debt discounts of $269,000 and $75,000, respectively. During the nine months and three months ended June 30, 2014, the Company recorded debt discounts of $582,125 and $325,000 respectively. The debt discount pertains to convertible debt containing embedded conversion options that are required to bifurcated and reported at fair value. During the nine and three months ended June 30, 2015, the Company amortized $390,394 and $111,037 in debt discount, respectively. |