4. CONVERTIBLE DEBT | NOTE 4- CONVERTIBLE DEBT These debts have a price adjustment provision. 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 been amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk -free interest rate of ranging from 0.05% to 1.06%, volatility ranging from 134% of 221%, trading prices ranging from $.056 per share to $0.1 per share and a conversion price ranging from $0.03 per share to $0.045 per share. The total derivative liabilities associated with these notes are $3,044,859 at September 30, 2016. September 30, 2016 December 31, 2015 Convertible note - related party, Due December 31, 2017 (2) 500,000 500,000 Convertible note - 12% due January 1, 2017 (3) 58,556 58,556 Convertible note - 12% due January 1, 2017 (3) 28,278 28,278 Convertible note - 12% due January 1, 2017 (3) 186,316 186,316 Convertible note - 12% due January 1, 2017 (3) -0- 126,000 Convertible note - 12% due January 1, 2017 (3) 117,113 117,113 Convertible note - 12% due January 1, 2017 (3) 117,113 117,113 Convertible note - 12% due January 1, 2017 (3) 55,895 55,895 Convertible note - 12% due January 1, 2017 (3) 67,074 67,074 Convertible note - 12% due January 1, 2017 (3) 23,442 23,442 Convertible note - 12% due January 1, 2017 (3) 23,442 23,442 Convertible note - 12% due January 1, 2017 (3) 27,116 27,116 Convertible note - 12% due January 1, 2017 (3) 116,966 116,966 Convertible note 10% due January 1, 2017 (3) 25,000 25,000 Convertible note 10% due January 1, 2017 (6) 50,000 -0- Convertible note 10% due January 1, 2017 (5) 100,000 -0- Convertible note 10% due January 1, 2018 (8) 50,000 -0- Convertible note 10% due January 1, 2018 (9) 50,000 -0- Convertible note 10% due January 1, 2018 (10) 25,000 -0- Convertible note 10% due September 21, 2017 (4) 50,000 50,000 Convertible note 10% due September 21, 2017 (4) 100,000 100,000 Convertible note 10% due September 21, 2017 (4) 50,000 50,000 Convertible note - stockholder, 10%, due April 30, 2013, unsecured (1) 25,000 25,000 Convertible note 10% due April, 1, 2016 (7) 23,500 23,500 Totals 2,384,078 2,036,656, (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. Accrued interest on this note that was charged to operations for the quarter ended September 30, 2016 totaled approximately $935. The balance of the convertible note at September 30, 2016 including accrued interest and net of the discount amounted to $15,260. The Company valued the derivative liabilities at September 30, 2016 at $18,582. The Company recognized a change in the fair value of derivative liabilities for the three months ended September 30, 2016 of $166, which were credited to operations. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk-free interest rates ranging from 0.018% to 0.02%, volatility ranging from 134% to 336%, a trading price of $.07, and conversion price of $.03 per share. (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 $750,000.00 and there is no accrued interest or principal due until December 31, 2017. $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 an embedded conversion feature resulting in a debt discount valued at $500,000 to be amortized over the life of the debt. Total amortization for the quarter ended September 30, 2016 was $49,727. As of September 30, 2016, the balance of the debt was $500,000. The net balance reflected on the balance sheet is $249,181. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk-free interest rates ranging from 0.41% to 1.06%, volatility ranging from 134% to 234%, a trading price of $.07 and conversion price of $.03 per share. 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. The net balance of $250,000 of the non-convertible portion is reflected on the balance sheet. (4) During September 2015 the Company received $200,000 from the issuance of convertible debt. Interest is stated at 10% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in September of 2017. The debt was issued is a result of a financing transaction and contain a derivative liability feature. As of December 31, 2015, the balance was$528,746. The total derivative liabilities associated with these notes are $364,241 at September 30, 2016. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a riskfree interest rate ranging from 0.41% to 1.06%, volatility ranging from 134% of 235%, trading prices ranging from $.056 per share to $0.11 per share. The debt issued is a result of a financing transaction and contains an embedded conversion feature resulting in a debt discount valued at $200,000 to be amortized over the life of the debt. Total amortization for the quarter ended September 30, 2016 was $27,633. As of September 30, 2016, the balance of the debt was $200,000. The net balance reflected on the balance sheet is $89,468. (3) On December 31, 2015 the Company renegotiated twelve (12) convertible and non-convertible notes payable. The Total face value of the notes issued was $888,500 the six month notes were due on December 31, 2015. The new notes are convertible after January 1, 2016 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 $0.087. The debt was issued is a result of a financing transaction and contain a derivative liability feature. As of December 31, 2015, the balance was $947,311. In determining the indicated value of the convertible note issued, the Company used the Black Scholes Option Model with a risk-free interest rate of ranging from 0.05% to 1.06%, volatility ranging from 134% of 221%, trading prices ranging from $.056 per share to $0.11 per share and a conversion price ranging from $0.03 per share to $0.04 per share. The total derivative liabilities associated with these notes are $1,270,606 at September 30, 2016. (5) On March 31 of 2016 the Company received $100,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2017. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk-free interest rates ranging from 0.41% to 1.06%, volatility ranging from 134% to 234%, a trading price of $.07 and conversion price of $.03 per share. (6) In January of 2016 the Company received $50,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2017. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk-free interest rates ranging from 0.41% to 1.06%, volatility ranging from 134% to 234%, a trading price of $.07 and conversion price of $.03 per share. (7) 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 June 30, 2016 The note is convertible after June 30, 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. (8) On July 13, 2016, the Company received $50,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2018. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk-free interest rates ranging from 0.41% to 0.41%, volatility ranging from 134% to 157%, a trading price of $.07 and conversion price of $.03 per share. (9) On August 30, 2016, the Company received $50,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2018. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk-free interest rates ranging from 0.41% to 0.41%, volatility ranging from 134% to 157%, a trading price of $.07 and conversion price of $.03 per share. (10) On September 13, 2016, the Company received $25,000 from the issuance of convertible debt. Interest is stated at 12% The Note and Interest is convertible into common shares at $0.03 per share. Note is Due in January of 2018. In determining the indicated values at September 30, 2016, the Company used the Black Scholes Option Model with risk-free interest rates ranging from 0.41% to 0.41%, volatility ranging from 134% to 157%, a trading price of $.07 and conversion price of $.03 per share. |