6. CONVERTIBLE DEBT | NOTE 6 CONVERTIBLE DEBT The outstanding balance of these notes are convertible into a variable number of the Companys common stock. Therefore, the Company accounted for these Notes under ASC Topic 815-15 Embedded Derivative. The derivative component of the obligation are initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts have being amortized to interest expense over the respective term of the related noted. The Company valued the derivative liabilities at September 30, 2015 at $2,788,963. The Company recognized a change in the fair value of derivative liabilities for the three months ended September 30, 2015 of $262,932 which were credited to operations and an increase in derivative liabilities. In determining the indicated values at September 30, 2015 the Company used Black Scholes Option Model with risk-free interest rates ranging from 0.018% to 0.02%, volatility ranging from 160% to 336%, a trading price of $.065, and conversion prices ranging from $.05 per share. September 30, 2015 December 31, 2014 Convertible note - related party, Due December 31, 2017 (2) 500,000 500,000 Convertible note - 10% due June 9, 2015 (3) -0- 50,000 Convertible note - 10% due June 13, 2015 (4) -0- 25,000 Convertible note - 10% due July 11, 2015 (5) -0- 160,000 Convertible note - 10% due June 13, 2015 (6) -0- 100,000 Convertible note - 10% due June 30, 2015 (7) -0- 30,000 Convertible note - 10% due December 31, 2015 (9) 55,000 -0- Convertible note - 12% due December 31, 2015 (9) 27,500 -0- Convertible note - 12% due December 31, 2015 (9) 175,000 -0- Convertible note - 12% due December 31, 2015 (9) 116,500 -0- Convertible note - 12% due December 31, 2015 (9) 110,000 -0- Convertible note - 12% due December 31, 2015 (9) 110,000 -0- Convertible note - 12% due December 31, 2015 (9) 52,500 -0- Convertible note - 12% due December 31, 2015 (9) 63,000 -0- Convertible note - 12% due December 31, 2015 (9) 22,000 -0- Convertible note - 12% due December 31, 2015 (9) 22,000 -0- Convertible note - 12% due December 31, 2015 (9) 25,000 -0- Convertible note - 12% due December 31, 2015 (10) 110,000 -0- Convertible note - due September 30, 2015 (8) 25,000 -0- Convertible note-10% due September 21, 2017 50,000 -0- Convertible note-10% due September 21, 2017 100,000 -0- Convertible note-10% due September 21, 2017 50,000 -0- Convertible note- 6% due April 1, 2016 28,500 -0- Convertible note - stockholder, 10%, due April 30, 2013, (1) 25,000 25,000 $ 1,667,000 $ 890,000 (1) At the option of the holder the convertible note may be converted into shares of the Companys common stock at the lesser of $0.40 or 20% discount to the market price, as defined, of the Companys common stock. The Company is currently in discussions with the lender on a payment schedule. The outstanding balance of this note is convertible into a variable number of the Companys common stock. Therefore the Company accounted for these Notes under ASC Topic 815-15 Embedded Derivative. Accrued interest on this note that was charged to operations for the quarter ended September 30, 2015 totaled approximately $945. The balance of the convertible note at September 30, 2015 including accrued interest and net of the discount amounted to $25,000. (2) At December 31, 2013 the Company was indebted to an affiliated shareholder of the Company for $840,955, which consisted of $737,100 principal and $103,895 accrued interest, with interest accruing at 10%. On January 2, 2014 the Company entered into a Debt Modification Agreement whereby the total amount of the debt was reduced to $750,000 and there is no accrued interest or principal due until December 31, 2015. $500,000 of the debt is convertible into 50,000 Series C Convertible Preferred Shares of AFAI, which if converted are subject to resale restrictions through December 31, 2015. The two-year note in the aggregate amount of $500,000 is convertible into the Companys preferred stock at a conversion rate of $10.00 per share of preferred. At a conversion rate of 433.9297 common shares to 1 preferred share, this would result in a total of 21,696,485 common shares issued if all debt was converted. The market value of the stock at the date of issuance of the debt was $0.04. The debt issued is a result of a financing transaction and contain a derivative liability valued at $367,859. Total amortization for the three months ended September 30, 2016. As of September 30, 2015, the balance of the debt was $500,000. The net balance reflected on the balance sheet is $400,682. The remaining $250,000 is not convertible. The company has imputed interest on both the convertible debt and the non-convertible debt. The company used an interest rate of 4% for calculation purposes. This note was modified and restated as of June 20, 2015 see item (9) below. (3) On June 9, 2014 the Company received a total of $50,000 from an accredited investor in exchange for one year notes in the aggregate amount of $50,000. The note is convertible after December 9, 2014 and is convertible into the Companys common stock at a conversion rate of $0.04 per share. The market value of the stock at the date (December 9, 2014) when the debt becomes convertible was $0.09. The debt issued is a result of a financing transaction and contain a derivative liability. This note was extinguished and re-issued under new terms as of June 20, 2015, see Footnote 10 and item (9) below. (4) On June 15, 2014, the Company received a total of $25,000 from an accredited investor in exchange for one year notes in the aggregate amount of $25,000. The note is convertible after December 13, 2014 and is convertible into the Companys common stock at a conversion rate of $0.04 per share. The market value of the stock at the date (December 13, 2014) when the debt becomes convertible was $0.085. The debt issued is a result of a financing transaction and contain a derivative liability. This note was extinguished and re-issued under new terms as of June 20, 2015, see Footnote 10 and item (9) below. (5) On July 11, 2014 the Company received a total of $160,000 from an accredited investor in exchange for one year note in the aggregate amount of $160,000. The note is convertible after January 13, 2015 and is convertible into the Companys common stock at a conversion rate of $0.04 per share. The market value of the stock at the date (January 13, 2015) when the debt becomes convertible was $0.077. The debt issued is a result of a financing transaction and contains a derivative liability. This note was extinguished and re-issued under new terms as of June 20, 2015, see Footnote 10 and item (9) below. (6) On September 19, 2014 the Company received a total of $100,000 from an accredited investor in exchange for a six month note in the aggregate amount of $100,000. The note is convertible after December 13, 2014 and is convertible into the Companys common stock at a conversion rate of $0.04 per share. The market value of the stock at the date (December 13, 2014) when the debt becomes convertible was $0.085. The debt issued is a result of a financing transaction and contain a derivative liability. This note was extinguished and re-issued under new terms as of June 20, 2015, see Footnote 10 and item (9) below. (7) On November 14, 2014 the Company received a total of $30,000 from an accredited investor in exchange for a six month note in the aggregate amount of $30,000. The note is convertible after December 15, 2014 and is convertible into the Companys common stock at a conversion rate of $0.07 per share. The market value of the stock at the date (December 15, 2014) when the debt becomes convertible was $0.085. The debt issued is a result of a financing transaction and contain a derivative liability. As of December 31, 2014, the balance was $30,000. At December 31, 2014 the Company has recorded interest expense from amortization of debt discount in the amount of $30,000. As of September 30, 2015, the balance was $-0-. The note was converted into 450,000 shares common stock. (8) On March 13, 2015 the Company received a total of $25,000 from an accredited investor in exchange for a six month note in the aggregate amount of $25,000. The note is convertible after March 13, 2015 and is convertible into the Companys common stock at a conversion rate of $0.06 per share. The market value of the stock at the date when the debt becomes convertible was $0.085. The debt issued is a result of a financing transaction and contain a derivative liability. As of September 30, 2015, the balance was $25,000. The debt discount in the amount of $25,000 is being expensed as interest over the term of the note. At September 30, 2015 the Company has recorded interest expense from amortization of debt discount in the amount of $7,917. The company has issued 150,000 shares of common stock as prepaid interest. (9) On June 20, 2015 the Company renegotiated nine convertible and non-convertible notes payable. The Total face value of the notes issued was $778,500 the six month notes are due on December 31, 2015 in the aggregate amount of $888,500. The notes are convertible after June 20, 2015 and are convertible into the Companys common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.089. The debt was issued is a result of a financing transaction and contain a derivative liability. As of September 30, 2015, the balance was $778,500. The debt discount in the amount of $778,500 is being expensed as interest over the term of the note. At September 30, 2015 the Company has recorded interest expense from amortization of debt discount in the amount of $409,314. (10) On June 24, 2015 the Company received a total of $110,000 from an accredited investor in exchange for a six month note due on December 31, 2015 in the aggregate amount of $110,000. The note is convertible after June 24, 2015 and is convertible into the Companys common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.081. The debt issued is a result of a financing transaction and contain a derivative liability. As of September 30, 2015, the balance was $110,000. The debt discount in the amount of $110,000 is being expensed as interest over the term of the note. At September 30, 2015 the Company has recorded interest expense from amortization of debt discount in the amount of $56,737. (11) On April 27, 2015 the Company received a total of $30,000 from an accredited investor in exchange for a six month note in the aggregate amount of $30,000. The note is convertible after April 27, 2015 and is convertible into the Companys common stock at a conversion rate of $0.05 per share. The market value of the stock at the date when the debt becomes convertible was $0.089. The debt issued is a result of a financing transaction and contain a derivative liability. As of September 30, 2015, the balance was -0- On July 1, 2015 the Company received a total of $60,000 from an accredited investor in exchange for a six month note in the aggregate amount of $60,000 with interest accruing at 10%. The note is convertible after July 1, 2015 and is convertible into the Companys common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.095. The debt issued is a result of a financing transaction and contain a derivative liability. Note due on December 31, 2015 On September 23, 2015 the Company received a total of $50,000 from an accredited investor in exchange for a two year note in the aggregate amount of $50,000 with interest accruing at 10%. The note is convertible after September 23, 2015 and is convertible into the Companys common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.078. The debt issued is a result of a financing transaction and contain a derivative liability. Note due on September 21, 2017 On September 23, 2015 the Company received a total of $100,000 from an accredited investor in exchange for a two year note in the aggregate amount of $100,000 with interest accruing at 10%. The note is convertible after September 23, 2015 and is convertible into the Companys common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.078. The debt issued is a result of a financing transaction and contain a derivative liability. Note due on September 21, 2015 On September 23, 2015 the Company received a total of $50,000 from an accredited investor in exchange for a two year note in the aggregate amount of $50,000 with interest accruing at 10%. The note is convertible after September 23, 2015 and is convertible into the Companys common stock at a conversion rate of $0.03 per share. The market value of the stock at the date when the debt becomes convertible was $0.078. The debt issued is a result of a financing transaction and contain a derivative liability feature. Note due on September 21, 2015 On September 8, 2015 the Company received a total of $100,000 from an accredited investor in exchange for a two year note in the aggregate amount of $100,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 3,161,583 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the Warrant Exercise Price) for a period of five (5) years commencing from the earlier of such time as that certain $100K, 10% promissory note due September 9, 2017 has been fully repaid or the start of the Acceleration Period as defined in The Note or September 9, 2017. On September 9, 2015 the Company received a total of $100,000 from an accredited investor in exchange for a two year note in the aggregate amount of $100,000 with interest accruing at 10%. The note holder is entitled to subscribe for and purchase from the company 3,161,583 paid and non-assessable shares of the Common Stock at the price of $0.0316297 per share (the Warrant Exercise Price) for a period of five (5) years commencing from the earlier of such time as that certain $100K, 10% promissory note due September 9, 2017 has been fully repaid or the start of the Acceleration Period as defined in The Note or September 9, 2017. On July 27, 2015 the company issued a note payable for $28,500 The Company agrees to pay to the Holder $28,500 plus accrued interest pursuant to the following schedule: An initial payment of $5,000 is due no later than December 1, 2015. This amount represents the balance of the security deposit due for the lease of Commercial/Manufacturing Space occupied by MJAI Oregon 1, LLC, a majority-owned subsidiary of the company. A final payment of $23,500 principal, plus any accrued Interest at 10% is due no later than April 1, 2016. This amount represents the balance of accrued rent due for the initial monthly lease payments from August 1, 2015 through March 31, 2016 The note is convertible after March 31, 2016 and is convertible into the Companys common stock at a conversion rate of $0.10 per share or 20% discount to the thirty day moving average stock price. |