Debt | Note 2 - Debt Debt consists of the following at November 30, 2016 and August 31, 2016: Description November 30, August 31, A. Unsecured convertible debt derivative liabilities $ 3,466,000 $ 3,491,000 Less : debt discount (2,679,216 ) (3,173,653 ) Convertible debt – 786,784 317,347 B. Unsecured convertible debt – — — Less : debt discount — — Convertible debt – — — C. Unsecured demand/term debt 1,589,756 1,816,227 Less : debt discount (2,419 ) (4,731 ) Unsecured demand debt net² 1,587,337 1,811,496 D. Secured demand debt³ 1,890,000 1,890,000 Total debt $ 4,264,121 $ 4,018,843 1. Includes $106,000 short-term debt and $680,784 of long-term debt. 2. Includes $567,837 short-term debt and $1,019,500 long-term debt. 3. Includes $1,200,000 short-term debt and $690,000 long-term debt. The Companys total debt is $6,945,756 and is due and payable over the next 5 fiscal years as set out below: Year Principle Repayment 8/31/2016 $ 1,680,595 8/31/2017 195,661 8/31/2018 3,837,621 8/31/2019 620,231 8/31/2020 611,648 8/31/2021 $ 6,945,756 The corresponding debts above are more fully discussed below: (A) Unsecured Convertible Debt Derivative Liabilities Description November 30, August 31, Carry forward balance $ 3,491,000 $ 1,296,590 Borrowings 3,480,000 Loss for additional debt brought about by debt settlements 45,140 Repayment of derivative debt (25,000 ) (25,000 ) Conversion of derivative debt to common stock (370,000 ) Reclassification of convertible derivative debt to demand debt (936,740 ) Gain on settlement of debt (5,000 ) Reclassification of convertible debt to derivative debt due to tainting 6,000 Ending balance $ 3,466,000 $ 3,491,000 Total derivative debt at November 30, 2016 and August 31, 2016 consists of the following. Description Information November 30, August 31, Series 8 8% per annum interest; convertible at $0.40 per share; term expired. Shown as derivative due to tainting $ 100,000 $ 100,000 Series 12 10% per annum interest; 2-month term; convertible at $0.02 per share; term expired 25,000 Series 13 8% per annum interest; convertible at $0.02 per share; remaining term: term expired 6,000 6,000 Series 14 8% per annum interest; convertible at $0.02 per share only after the Company increases the number of authorized shares; remaining term: 16 months 3,360,000 3,360,000 Total $ 3,466,000 $ 3,491,000 Holders of derivative debt have the option to convert all or part of the notes principal plus accrued interest into shares of the Companys common stock at the conversion price(s) and terms set out above. (B) Unsecured Convertible Debt Non-derivatives Description November 30, August 31, Carry forward balance $ $ Borrowings (6,000 ) Repayment of convertible debt Conversion of convertible debt to stock Gain on debt settlement Reclassification of convertible debt to derivative due to tainting (6,000 ) Ending balance $ $ Holders of convertible non-derivative debt have the option to convert all or part of the notes principal plus accrued interest into shares of the Companys common stock at the conversion price(s) and terms set out above. (C) Unsecured Demand/Term Debt Unsecured demand notes consist of the following at November 30, 2016 and August 31, 2016: Description November 30, August 31, Carry forward balance $ 1,816,227 $ 382,563 Borrowings 360,000 Loss on additional debt brought about by debt settlements 121,360 Repayments (138,971 ) (165,080 ) Credit of note payable against franchise license agreement (100,000 ) Rollup of accrued interest into debt 268,140 Rollup of accrued commissions to debt 12,500 Reclassification of derivative debt to demand debt 936,744 Conversion of demand debt to stock (87,500 ) Reclassification to derivative debt due to tainting Ending balance $ 1,589,756 $ 1,816,227 During the three months ended November 30, 2016, $12,500 principal and $5,400 interest was converted into 447,500 shares of common stock. During the three months ended November 30, 2016, $75,000 principal and $27,369 accrued interest was converted into 30,000 shares of Series B Preferred stock. In connection with conversion, $61,939 gain on settlement of debt and accrued liabilities was recognized. Unsecured demand notes consisted of the following at November 30, 2016 and August 31, 2016: Information Maturity November 30, August 31, Represents all unsecured demand debt 8% to 12% per annum interest; maturity dates from past due to April 1, 2020 $ 1,589,756 $ 1,816,227 Total $ 1,589,756 $ 1,816,227 (D) Secured Debt Description November 30, August 31, Carry forward balance $ 1,890,000 $ 2,700,000 Borrowings Loss on new debt brought about by debt settlement 155,242 Repayment of debt (310,000 ) Conversion of debt to Series B preferred stock (1,100,000 ) Reclassification of accrued interest to debt 444,758 Ending balance $ 1,890,000 $ 1,890,000 Secured debt consisted of the following activity and terms for the nine months ended November 30, 2016 and the year ended August 31, 2016, respectively: Information November 30, August 31, Interest Rate 5% 5% Maturity Nov. 15, 2018 Nov. 15, 2018 Second security on the assets of OSM 1,890,000 1,890,000 (E) Debt discount November 30, August 31, Total outstanding debt $ 6,945,756 $ 7,197,227 Carry forward debt discount net (3,178,384 ) Debt discount related to derivatives (2,342,138 ) Debt discount related to Series D preferred stock issued along with debt (332,640 ) Debt discount related to original issue discounts (360,000 ) Debt discount related to debt issue costs (423,110 ) Debt discount related to beneficial conversion feature (1,800 ) Amortization of debt discount 496,749 281,304 Debt net $ 4,264,121 $ 4,018,843 |