Debt | Note 2 - Debt Debt consists of the following at May 31, 2016 and August 31, 2015: Description May 31, August 31, A. Unsecured convertible debt – derivative liabilities $ 87,500 $ 1,296,597 Less : debt discount — — Convertible debt – net 87,500 1,296,597 B. Unsecured convertible debt – non-derivatives 274,097 — Less : debt discount — — Convertible debt – net 274,097 — C. Unsecured demand/term debt 1,239,967 382,563 D. Secured debt 2,140,000 2,700,000 Total debt $ 3,741,564 $ 4,379,160 Debt in default consists of secured and unsecured notes totaling approximately $1.6 million and $2.6 million at May 31, 2016 and August 31, 2015, respectively. The corresponding debts above are more fully discussed below: (A) Unsecured Convertible Debt – Derivative Liabilities Description May 31, August 31, Carry forward balance $ 1,296,597 $ 1,533,154 Borrowings — 300,000 Repayment of derivative debt — (32,692 ) Conversion of derivative debt to common stock (305,000 ) (790,712 ) Reclassification of convertible debt to demand debt (630,000 ) - Reclassification of derivative debt back to convertible debt (tainting removed) (274,097 ) 286,847 Ending balance $ 87,500 $ 1,296,597 A summation of derivative debt issued during the nine months ended May 31, 2016 and the year ended August 31, 2015, respectively, are set out below: Description Information May 31, August 31, Interest Rate 10% Maturity Date(s) Oct. 6, 2016 Series 10 10% per annum interest; convertible on demand at $0.04 300,000 During the nine months ended May 31, 2016, the Company recorded a gain on the settlement of derivative debt of $48,653, which is included in “Gain (loss) on the settlement of debt” on the Company’s consolidated statement of operations. The Company also incurred a loss on the conversion of debt to stock equal to the difference in the stock issuance price ($0.04) per share and the actual fair market value, or $520,163, which is included in “Loss on debt extinguishment” on the Company’s consolidated statement of operations. Total derivative debt at May 31, 2016 and August 31, 2015 consists of the following. Description Information May 31, August 31, Series 2 Convertible at $1.00 per share $ 75,000 $ 120,000 Series 3 Convertible at $0.75 per share 12,500 72,500 Series 4 Convertible at $0.75 per share — 724,097 Series 7 Convertible at $0.60 per share — 280,000 Series 8 Convertible at $0.40 per share — 100,000 Total $ 87,500 $ 1,296,597 (B) Unsecured Convertible Debt – Non-derivatives Description May 31, August 31, Carry forward balance $ — $ 1,378,207 Borrowings 70,000 83,500 Repayment of convertible debt — (631,819 ) Conversion of convertible debt to common stock (70,000 ) (844,250 ) Gain on debt settlement — (48,791 ) Reclassification of derivative debt back to convertible debt (tainting removed) 274,097 63,153 Ending balance $ 274,097 $ — A summation of unsecured convertible non-derivative debt issued during the nine months ended May 31, 2016 and the year ended August 31, 2015, respectively, are set out below: Description Information May 31, August 31, Interest rate 8% Default interest rate N/A Term 9 months Maturity Sep. 5, 2015 to June 9, 2015 Series 5 debt Zero percent (0%) interest if repaid within 3 months; Convertible at the lesser of $0.47 or 65% of the lowest trade price in the then prior 25 days, but only after 180 days from the loan date — — Series 7 debt 1-year, 12% interest, fixed conversion at $0.60 — — Series 8 debt 24 month, 8% interest, fixed conversion at $0.40 — — Series 9 debt 9 month, 8% interest, convertible after 180 days at $0.02 per share. $ — $ 83,500 (C) Unsecured Demand/Term Debt Unsecured demand notes consist of the following at May 31, 2016 and August 31, 2015: Description May 31, August 31, Carry forward balance $ 382,563 $ 833,192 Borrowings — 100,000 Repayments (74,596 ) (150,629 ) Additional debt brought about in debt settlement 121,360 — Accrued interest reclassed to note principal 268,140 — Conversion into master license agreement (100,000 ) — Conversion of demand debt to common stock — (50,000 ) Rollup of accrued commissions to term debt 12,500 — Reclassification of derivative debt back to convertible debt (tainting removed) 630,000 — Reclassification to derivative debt due to tainting — (350,000 ) Ending balance $ 1,239,967 $ 382,563 Unsecured demand notes consisted of the following at May 31, 2016 and August 31, 2015: Information Maturity May 31, August 31, Represents current unsecured demand debt Nov. 6, 2015 – April 1, 2020 $ 1,209,550 $ 335,063 Represents an advance from a third party Due on demand 10,000 10,000 The Company settled litigation in this matter during the period; see Note 5. Settled 20,417 37,500 Total $ 1,239,967 $ 382,563 On November 16, 2015, the Company entered into a Master License Agreement (“MLA”) with The Grilled Cheese Truck, Inc., a Nevada corporation (“GCT”). As part of the agreement, GCT considered its $100,000 note with the Company as paid in full, and the Company agreed to apply the $100,000 towards the MLA. Since then, the Company had received $200,000 towards the MLA; however, in March 2016, the Company notified GCT that is was in breach of the agreement (for non-payment) and terminated the agreement. No monies are due GCT. During the nine months ended May 31, 2016, the Company settled a debt dispute with GSM for $50,000 plus 1,500,000 shares of common stock, having a fair value of $120,000, based upon the quoted closing price of the Company’s common stock on the date of the settlement. The Company recorded a loss of $120,000 in connection with the settlement, which is included in “Gain (loss) on settlement of debt” on the Company’s consolidated statement of operations. The Company also recorded a reduction of accrued commissions of $9,474, which is included in the gain on settlement of AP of $61,808 on the statement of cash flow . During the nine months ended May 31, 2016, the Company settled a debt dispute with a debt holder, incurring a loss of $121,360 in connection with the settlement, which is included in “Gain (loss) on settlement of debt” on the Company’s statement of operations. All previously accrued interest was reclassed to debt and a new note with interest at 12% was executed. Because the agreement calls for payment of the remaining $1,011,200 up to April 1, 2020, the Company recorded $293,800 as short-term debt and the remaining $935,600 as long-term debt. (D) Secured Debt Description May 31, August 31, Carry forward balance $ 2,700,000 $ 2,700,000 Additional debt brought about in debt settlement 155,242 — Repayment of debt (60,000 ) — Conversion of secured debt to Series B preferred stock (1,100,000 ) — Reclassification of accrued interest to debt 444,758 — Ending balance $ 2,140,000 $ 2,700,000 During the nine months ended May 31, 2016, the Company settled a debt dispute with Penny Hart (“Hart”), incurring a loss of $155,242 in connection with the settlement, which is included in “Gain (loss) on settlement of debt” on the Company’s statement of operations. As part of the settlement, Hart agreed to convert $1,100,000 of the total $2,100,000 debt into shares of the Company’s Preferred Series B stock at $0.04 per share; the Company incurred a loss on the conversion of $134,750, which is included in “Loss on Debt Extinguishment” on the Company’s statement of operations. All previously accrued interest was reclassed to debt and a new note with interest at 5% was executed. Because the agreement calls for payment of the remaining $940,000 over 3 years, the Company recorded $240,000 as short-term debt and the remaining $700,000 as long-term debt. Secured debt consisted of the following activity and terms for the nine months ended May 31, 2016 and the year ended August 31, 2015, respectively: Information May 31, August 31, Interest Rate 5.00% 12.75% Maturity November 9, 2018 Aug. 8, 2015 Secured by all the assets of OSM $ 2,140,000 $ 2,700,000 (E) Debt discount May 31, August 31, Total outstanding debt $ 3,741,564 $ 4,379,160 Carry forward debt discount – net — (335,318 ) Debt discount — (316,102 ) Amortization of debt discount — 621,009 Reclassification of debt discount — 30,411 Debt – net $ 3,741,564 $ 4,379,160 The Company records debt discount relating to its derivative debt to the extent of gross proceeds raised in its debt financing transactions, and immediately expenses the remaining value of the derivative if it exceeded the gross proceeds of the note. No derivative expenses were incurred during the nine months ended May 31, 2016. |