The accompanying notes are an integral part of these consolidated financial statements.
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 1 Nature of Operations and Summary of Significant Accounting Policies
Nature of Operations
Alternative Energy Partners, Inc. (the
“
Company
”
) was incorporated in the State of Florida on April 28, 2008.
The Company is involved in the medical marijuana support market In addition to its existing operations, the Company is searching to acquire emerging growth companies to meet growing demands worldwide in the same sector.
Basis of Presentation
The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles (
“
GAAP
”
) as promulgated in the United States of America.
Principles of Consolidation
The accompanying consolidated financial statements include Alternative Energy Partners, Inc. and its wholly-owned subsidiaries, Sunarias Corporation, Shovan, LLC, and Clarrix, Energy, LLC for the period ended July 31, 2012. All intercompany balances and transactions were eliminated in that consolidation. During the year ended July 31, 2013, the Company closed all of its subsidiaries and discontinued there operations. The resulting loss is reported as a Loss for Discontinued Operations. For the year ended July 31, 2103, the results of operations and other financial results are reported for the Company only, without subsidiaries.
Development Stage
The Company has complied with Financial Accounting Standards (
“
ASC
”
) 915 and Securities Exchange Commission Guide 7 for its characterization of the Company as a development stage company. The Company has generated minimal revenues since inception.
Risks and Uncertainties
The Company operates in an industry that is subject to rapid technological change and significant government regulation. The Company's operations will be subject to significant risk and uncertainties including financial, operational, technological, regulatory and other risks associated with a development stage company, including the potential risk of business failure.
Use of Estimates
The preparation of consolidated financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. A significant estimate in 2013 and 2012 included a 100% valuation allowance for deferred tax assets arising from net operating losses incurred since inception.
Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ materially from estimates.
F-8
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 1 Nature of Operations and Summary of Significant Accounting Policies (continued)
Cash and Cash Equivalents
The Company considers all highly liquid instruments purchased with a maturity of three months or less to be cash equivalents. At July 31, 2013 and 2012, respectively, the Company had no cash equivalents.
Note 1 Nature of Operations and Summary of Significant Accounting Policies (continued)
The Company minimizes its credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits. At July 31, 2013 and 2012, respectively, there were no balances that exceeded the federally insured limit.
Earnings per Share
In accordance with accounting guidance now codified as Financial Accounting Standards Board (
“
FASB
”
) Accounting Standards Codification (
“
ASC
”
)Topic 260,
“
Earnings per Share,
”
Basic earnings per share (
“
EPS
”
) is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted EPS gives effect to all dilutive potential of shares of common stock outstanding during the period including stock options or warrants, using the treasury stock method (by using the average stock price for the period to determine the number of shares assumed to be purchased from the exercise of stock options or warrants), and convertible debt or convertible preferred stock, using the if-converted method. Diluted EPS excludes all dilutive potential of shares of common stock if their effect is anti-dilutive. The computation of basic and diluted loss per share for the period from April 28, 2008 (inception) to July 31, 2013 is equivalent since the Company has had continuing losses. The Company also has no common stock equivalents.
Stock-Based Compensation
Generally, all forms of share-based payments, including stock option grants, restricted stock grants and stock appreciation rights, are measured at their fair value on the awards
’
grant date, and based on the estimated number of awards that are ultimately expected to vest. The expense resulting from share-based payments is recorded as a component of consulting and general and administrative expense. The Company has not issued any stock-based compensation during the year ended July 31, 2013.
Non-Employee Stock Based Compensation
Share-based payment awards issued to non-employees for services rendered are recorded at either the fair value of the services rendered or the fair value of the share-based payment, whichever is more readily determinable. The Company has not issued any non-employee stock-based compensation during the year ended July 31, 2013.
Impairment of Long-Lived Assets
The Company reviews its long-lived assets for impairment when events or changes in circumstances indicate that the book value of an asset may not be recoverable. The Company evaluates, at each balance sheet date, whether events and circumstances have occurred which indicate possible impairment. The Company uses an estimate of future undiscounted net cash flows of the related asset or group of assets over the estimated remaining life in measuring whether the assets are recoverable. If it is determined that an impairment loss has occurred based on expected cash flows, such loss is recognized in the statement of operations.
F-9
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 1 Nature of Operations and Summary of Significant Accounting Policies (continued)
Income Taxes
The Company accounts for income taxes under the FASB ASC No. 740, Income Taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry-forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which these temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some or all of the deferred tax assets may not be realized.
The Company records and reviews quarterly its uncertain tax positions. The Company recognizes the financial statement effects of a tax position when it is more likely than not, based on the technical merits, that the position will be sustained upon examination. The Company measures a tax position that meets the more-likely-than-not recognition threshold as the largest amount of tax benefit that is greater than 50 percent likely of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. In its measurement of a tax position that meets the more-likely-than-not recognition threshold, the Company considers the amounts and probabilities of the outcomes that could be realized upon settlement using the facts and circumstances and information available at the reporting date.
Intangible Asset
As part of the acquisition of Sunarias Corporation on May 18, 2010, the Company acquired a solar generation technology asset which was identified as a definite-lived intangible asset. The Company recorded this technology asset as an allocation of purchase price based on the fair value. The intangible asset is amortized on a straight-line basis over an estimated 10 year life. The Company evaluates for impairment when events and circumstances warrant in accordance with ASC
Topic 350-30
,
Intangibles: Goodwill and Other,
and an impairment loss will be recognized if the carrying amount of an intangible asset is not recoverable and its carrying amount exceeds its fair value. After an impairment loss is recognized, the adjusted carrying amount of the intangible asset will be its new accounting basis. The Company performed its impairment test as of 7/31/12 and determined that the remaining amortized cost as of 7/31/12 was impaired and should be written off. The balance of the intangible asset, net of accumulated amortization of $12,500, was $85,000 at July 31, 2011. Amortization expense was zero and $10,000 for each of the years ended July 31, 2013 and 2012, respectively.
Goodwill
Goodwill represents the excess of the cost of an acquired business over the net amounts assigned to assets acquired and liabilities assumed. The Company recorded goodwill in conjunction with its acquisitions of Shovon, LLC in July 2010, SkyNet Energy Systems in October 2010, and Clarrix Energy, LLC in May 2012. As required, the Company performs its goodwill impairment test at least annually or more frequently if there is an indication of impairment. The Company expected to perform its first goodwill impairment test in July 2013 for the Clarrix Energy, LLC acquisition. During the year ended July 31, 2013, the Company closed all of its existing subsidiary operations and changed its corporate business direction, as a result of which, it has recorded a loss from discontinued operations as of July 31, 2013, including all of the recorded good will.
F-10
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 1 Nature of Operations and Summary of Significant Accounting Policies (continued)
In September 2011, the Financial Accounting Standards Board (
“
FASB
”
) issued updated accounting guidance amending the method an entity uses to test its goodwill for impairment, Accounting Standards Update (
“
ASU
”
) 2011-08,
Intangibles-Goodwill and Other (Topic 350)
Testing Goodwill for Impairment
. In accordance with ASU 2011-08, the Company will first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. The qualitative factors include macroeconomic conditions, industry and market considerations, overall financial performance, cost factors, and entity-specific events such as changes in strategy, management, key personnel, or customers. If the Company determines it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then it performs the two-step impairment test. Under ASU 2011-08, the Company has an option to bypass the qualitative assessment described above for any reporting unit in any period and proceed directly to performing the first step of the goodwill impairment test.
In the first step, the fair value of each reporting unit is compared to its carrying value. If the fair value of a reporting unit exceeds the carrying value of that unit, goodwill is not impaired and no further testing is required. If the carrying value of the reporting unit exceeds the fair value of that unit, then a second step must be performed to determine the implied fair value of the reporting entity
’
s goodwill. The second step of the goodwill impairment analysis requires the allocation of the fair value of the reporting unit to all of the assets and liabilities of that reporting unit as if the reporting unit had been acquired in a business combination. If the carrying value of a reporting unit
’
s goodwill exceeds its implied fair value, then an impairment loss equal to the difference is recorded as a separate line item within income from operations. Significant estimates and judgments are involved in this assessment and include the use of valuation methods for determining the fair value of goodwill assigned to each of the reporting units and the applicable assumptions included in those valuation methods such as financial projections, discount rates, tax rates and other related assumptions.
Fair Value of Financial Instruments
All financial instruments, including derivatives, are to be recognized on the balance sheet initially at fair value. Subsequent measurement of all financial assets and liabilities except those held-for-trading and available for sale are measured at amortized cost determined using the effective interest rate method. Held-for-trading financial assets are measured at fair value with changes in fair value recognized in earnings. Available-for-sale financial assets are measured at fair value with changes in fair value recognized in comprehensive income and reclassified to earnings when derecognized or impaired.
The carrying amounts of the Company
’
s other short-term financial instruments, including accounts payable and accrued liabilities, approximate fair value due to the relatively short period to maturity for these instruments. The Company does not utilize financial derivatives or other contracts to manage commodity price risks. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price).
The fair value of the Company's financial assets and liabilities reflects the Company's estimate of amounts that it would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from sources independent from the Company) and to minimize the use of unobservable inputs (the Company's assumptions about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
F-11
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 1 Nature of Operations and Summary of Significant Accounting Policies (continued)
Level 1 - Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2 - Pricing inputs are other than quoted prices in active markets included in level 1, which are either directly or indirectly observable as of the reported date and includes those financial instruments that are valued using models or other valuation methodologies.
Level 3 - Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management
’
s best estimate of fair value.
Derivatives
The Company evaluates embedded conversion features within convertible debt under ASC 815
“
Derivatives and Hedging
”
to determine whether the embedded conversion feature should be bifurcated from the host instrument and accounted for as a derivative at fair value with changes in fair value recorded in earnings. The Company uses a Binomial pricing model to estimate the fair value of convertible debt conversion features at the end of each applicable reporting period. Changes in the fair value of these derivatives during each reporting period are included in the consolidated statement of operation. Inputs into the Binomial pricing model require estimates, including such items as estimated volatility of the Company
’
s stock, risk-free interest rate and the estimated life of the financial instruments being fair valued.
If the conversion feature does not require derivative treatment under ASC 815, the instrument is evaluated under ASC 470-20
“
Debt with Conversion and Other Options
”
for consideration of any beneficial conversion features.
Recently Issued Accounting Pronouncements
There are no recently issued accounting pronouncements or standards updates that we have yet to adopt that are expected to have a material effect on our financial position, results of operations, or cash flows.
F-12
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 2 Going Concern
As reflected in the accompanying financial statements, the Company has not yet emerged from the development stage, has a net loss of $3,617,969 and net cash used in operations of $47,342 for the year ended July 31, 2013; and negative working capital of $2,841,151 and an accumulated deficit of $10,743,287 at July 31, 2013.
These factors, among others, raise doubt about the Company
’
s ability to continue as a going concern. The accompanying financial statements do not include any adjustments related to recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should the Company be unable to continue as a going concern.
In response to these problems, management has taken the following actions:
·
the Company is seeking third party debt and/or equity financing;
·
the Company is cutting operating costs, and
·
as described in Notes 6 and 7, the Company has been involved in numerous acquisitions with the intent of beginning operations and achieving a level of profitability
Note 3 Income Taxes
The Company recognized deferred tax assets and liabilities for both the expected impact of differences between the financial statements and the tax basis of assets and liabilities, and for the expected future tax benefit to be derived from tax losses and tax credit carry-forwards. The Company will establish a valuation allowance to reflect the likelihood of realization of deferred tax assets. The Company has a net operating loss carryforward for tax purposes totaling approximately $10,743,287 at July 31, 2013, expiring through 2029. There is a limitation on the amount of taxable income that can be offset by carryforwards after a change in control (generally greater than a 50% change in ownership). Temporary differences, which give rise to a net deferred tax asset, are as follows:
Significant deferred tax assets at July 31, 2013 and 2012 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
2012
|
|
Gross deferred tax assets:
|
|
|
|
|
|
|
Net operating loss carryforwards
|
|
$
|
(10,743,287
|
)
|
|
$
|
(7,125,318
|
)
|
|
|
Total deferred tax assets
|
|
|
4,039,476
|
|
|
|
2,681,257
|
|
|
|
Less: valuation allowance
|
|
|
(4,039,476
|
)
|
|
|
(2,681,257
|
)
|
|
|
Net deferred tax asset recorded
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The valuation allowance at July 31, 2012 was approximately $2,681,257. The net change in valuation allowance during the year ended July 31, 2013 was an increase of approximately $1,358,219. In assessing the reliability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized. The ultimate realization of deferred income tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred income tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based on consideration of these items, management has determined that enough uncertainty exists relative to the realization of the deferred income tax asset balances to warrant the application of a full valuation allowance as of July 31, 2013.
The actual tax benefit differs from the expected tax benefit for the periods ended July 31, 2013 and 2012 (computed by applying the U.S. Federal Corporate tax rate of 34% to income before taxes and 5.5% for State income taxes, a blended rate of 37.63%) as follows:
F-13
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 3 Income Taxes (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Expected tax expense (benefit)
–
Federal
|
|
$
|
(1,230,109
|
)
|
|
$
|
(269,967
|
)
|
|
Expected tax expense (benefit)
–
State
|
|
|
(198,988
|
)
|
|
|
(28,928
|
)
|
|
Change in Valuation Allowance
|
|
|
1,429,097
|
|
|
|
298,895
|
|
|
Actual tax expense (benefit)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 4 Loans Payable to Affiliates
During the quarter ended April 30, 2010, the Company recorded two separate loans payable to an affiliate, McDowell, LLC, totaling $12,500, and both remained payable as of July 31, 2013 and 2012. The managing member of McDowell, LLC is Jack Stapleton, who was also sole officer and director of the Company at the time the two promissory notes were executed. The loans are represented by two promissory notes signed by Mr. Stapleton, bear interest at 8% per annum with principal and interest and are due on demand by the holder of the notes. As of July 31, 2013 and 2012, accrued interest payable was $3,425 and $2,425, respectively. On December 3, 2010, Mr. Stapleton, as Managing Member of McDowell, LLC, issued a written demand for payment of the notes and subsequently filed suit to collect on the two notes. A judgment has been entered in favor of McDowell, LLC.
Note 5 Lease Agreement
The Company currently occupies office space in Boca Raton, Florida leased from a commercial landlord unaffiliated with the Company.
Note 6 Asset Purchases
In May, 2013, the Company acquired the PharmaJanes
TM
(a development stage company) marketing operation and related intellectual property from iEquity Corp. and changed its business model to focus purely in the medical marijuana marketing space. The Company will be changing its name to PharmaJanes, Inc. during the current fiscal year. PharmaJanes
™
is currently developing a web and phone application that allows individuals to place orders for medical marijuana through a website and smart phone application anywhere such a transaction is legal in the United States. The purpose of PharmaJanes
™
is to give patients a simple ordering platform, while allowing local collectives to service the orders in compliance with state and local laws and ordinances. PharmaJanes
TM
will act solely as an expediter and processor of the orders, and the fulfillment function will be done entirely within the particular state of residence of the purchaser, by licensed collectives or other licensed medical marijuana providers in that state. The acquisition of the PharmaJanes intellectual property was closed on May 31, 2013 in exchange for a promissory note payable to iEquity Corp., our controlling shareholder, in the amount of $50,000, due in three years at 8 percent interest and convertible after six months at the election of the Holder at 50 percent of the closing market price of our common stock at the date of closing, May 31, 2013, or a conversion price of $0.00105.
In May, 2013, the Company also acquired the Simple Prepay
TM
merchant payment solution from iEquity Corp. The Simple Prepay
TM
system was developed to offer dispensaries, collectives, and delivery services for medical cannabis, a convenient payment solution. Medical marijuana patients will be able to upload funds onto their Simple Prepay
TM
account via a smart phone application or via a website, allowing them to purchase their medical cannabis needs with privacy and simplicity. The acquisition of the Simple Prepay
TM
intellectual property and business was closed on May 31, 2013 in exchange for a promissory note payable to iEquity Corp. in the amount of $30,000, due in three years at 8 percent interest and convertible after six months at the election of the Holder at 50 percent of the closing market price of our common stock at the date of closing, May 31, 2013, or a conversion price of $0.00105.
F-14
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 6 Asset Purchases (Continued)
The Company also signed an agreement with SK3 Group, Inc. to be the exclusive on-line and smart phone ordering and marketing platform for collectives managed through the SK3 Group system. Members of the collectives managed by SK3 Group will be able to order their medical cannabis needs through PharmaJanes
TM
We issued a total of 100 million shares of our common stock to SKTO for this exclusive agreement, valued at $30,000 based on the closing market price for the stock on the date of the Agreement, and also undertook to register the planned distribution of the shares by SKTO to its shareholders. We have not yet filed the agreed to registration statement due to due to cost factors and the need to complete the fiscal year end audit, but expect to file the registration statement as soon as this Annual Report has been completed and filed.
Despite the recent acquisition of the assets of
the PharmaJanes
™
on-line and smart phone ordering platform and the Simple Prepay
TM
merchant payment solution for a total of $80,000, paid for by promissory notes, we have reported an impairment loss of the full amount of the acquisition cost for the fiscal year ended July 31, 2013, because we did not obtain an independent valuation of the intellectual property and intangible assets acquired and because we have not yet generated any revenues from these assets. While we believe this is the correct accounting treatment of these assets, we still plan to develop the underlying business using the intangible assets and intellectual property and still believe the business opportunity is substantial.
Note 7 Stockholders
’
Deficit
In August 2012, the Company converted $2,600 of notes into 8,125,000 shares of Common Stock (See Note 8).
In September 2012, the Company converted $2,200 of notes into 8,148,148 shares of Common Stock (See Note 8).
In October 2012, the Company converted $3,400 of notes into 15,594,203 shares of Common Stock (See Note 8).
In February 2013, the Company converted $10,200 of notes into 39,629,629 shares of Common Stock (See Note 8).
In March 2013, the Company converted $3,000 of notes into 9,375,000 shares of Common Stock (See Note 8).
In April 2013, the Company converted $5,250 of notes into 16,333,333 shares of Common Stock (See Note 8).
In April 2013, the Company retired 40,000,000 shares of Common Stock.
In May 2013, the Company converted $75,624 of notes into 336,096,369 shares of Common Stock (See Note 8).
In June 2013, the Company converted $69,410 of notes into 140,542,833 shares of Common Stock (See Note 8).
In July 2013, the Company converted $33,090 of notes into 104,805,237 shares of Common Stock (See Note 8).
As a result of these transactions, there were 826,402,041 common shares issued and outstanding and 5,000,000 preferred shares issued and outstanding at July 31, 2013.
F-15
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 8 Notes Payable
The following details the significant terms and balances of convertible notes payable, net of debt discounts:
|
|
|
|
July 31, 2013
|
July 31, 2012
|
Convertible promissory note dated February 7, 2012, bearing interest at a rate of 8% per annum, maturing May 9, 2013, convertible at a 55% discount to the average of the three lowest ten-day trading prices at date of conversion.
|
-
|
32,500
|
Convertible promissory note dated March 8, 2012, bearing interest at a rate of 8% per annum, maturing September 12, 2013 convertible at a 55% discount to the average of the three lowest ten-day trading prices at date of conversion.
|
-
|
32,500
|
Convertible promissory note dated April 26, 2012, bearing interest at a rate of 8% per annum, maturing October 26, 2013 convertible at a 55% discount to the average of the three lowest ten-day trading prices at date of conversion.
|
-
|
32,500
|
Convertible promissory note dated May 9, 2013, bearing interest at a rate of 8% per annum, maturing February 13, 2014 convertible after 6 months at a 55% discount to the average of the three lowest ten-day trading prices at date of conversion.
|
27,140
|
-
|
Judgment payable dated July 2010, bearing interest at a rate of 8% per annum
|
12,500
|
12,500
|
Convertible promissory note dated March 15, 2013, bearing interest at a rate of 8% per annum, maturing February 13, 2014 convertible at a 50% discount of the lowest twenty-day trading prices at date of conversion. The carrying amount of the debt discount was $83,868 and $0, respectively.
|
63,896
|
-
|
Convertible promissory notes, bearing interest at a rate of 8% per annum, convertible at a 55% discount of the lowest twenty-day trading prices at date of conversion. These notes are fully converted at July 31, 2013
|
-
|
109,339
|
Total short term notes payable
|
103,536
|
219,339
|
F-16
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 8 Notes Payable (continued)
|
|
|
|
July 31, 2013
|
July 31, 2012
|
Note payable bearing interest at a rate of 5% per annum and maturing December 31, 2014 convertible at a 50% discount to the average closing prices for the 5 trading days prior to the date of conversion. The carrying amount of the debt discount was $7,699 and $0, respectively.
|
4,056
|
-
|
Note payable bearing interest at a rate of 5% per annum and maturing December 31, 2014 convertible at a 50% discount to the average closing prices for the 5 trading days prior to the date of conversion. The carrying amount of the debt discount was $55,850 and $0, respectively.
|
14,650
|
-
|
Convertible promissory note dated May 1, 2013, bearing interest at a rate of 6% per annum, maturing May 1, 2014 convertible at a 50% discount to the average closing prices for the 5 trading days prior to the date of conversion The carrying amount of the debt discount was $33,945 and $0, respectively..
|
8,905
|
-
|
Convertible promissory note dated May 5, 2013, bearing interest at a rate of 8% per annum, maturing May 5, 2014 convertible at a fixed price of $0.00015.
|
41,137
|
-
|
Convertible promissory note dated May 5, 2013, bearing interest at a rate of 8% per annum, maturing May 5, 2014 convertible at a fixed price of $0.00015.
|
41,137
|
-
|
Convertible promissory note dated May 5, 2013, bearing interest at a rate of 8% per annum, maturing May 5, 2014 convertible at a fixed price of $0.00015.
|
41,137
|
-
|
Convertible promissory note dated May 5, 2013, bearing interest at a rate of 8% per annum, maturing May 5, 2014 convertible at a fixed price of $0.00015.
|
41,137
|
-
|
Convertible promissory note dated May 1, 2013, bearing interest at a rate of 6% per annum, maturing May 1, 2014 convertible at a 50% discount to the average closing prices for the 5 trading days prior to the date of conversion.
|
40,000
|
-
|
3-year note to acquire Pharmajanes
|
50,000
|
-
|
3-year note to acquire Smartpay
|
30,000
|
-
|
Total long-term notes payable
|
$ 312,159
|
$ -
|
Total notes payable
|
$ 415,695
|
$ 219,339
|
F-17
Alternative Energy Partners, Inc. and Subsidiaries
(A development stage company)
Notes to Consolidated Financial Statements
July 31, 2013 and 2012
Note 9 Derivative Liabilities
The Company has various convertible instruments outstanding more fully described in Note 8. Due to an amendment effective on May 9, 2013 increasing the authorized number of common shares to 2.5 billion, the Company has determined that it will have sufficient authorized common shares at a given date to settle any other of its share-settleable instruments.
As a result of conversion of notes payable described in Note 8, the Company reclassified $410,037 of derivative liabilities to equity and the change in fair value of derivatives was $2,182,805.
As of July 31, 2013, the fair value of the Company
’
s derivative liabilities was $2,643,904 and $2,205,740 was recognized as a gain on derivatives due to change in fair value of the liability during the year ended July 31, 2013.
The following table summarizes the derivative liabilities included in the consolidated balance sheet:
|
|
|
|
|
|
Fair Value
Measurements Using Significant
Unobservable
Inputs (Level 3)
|
Derivative Liabilities:
|
|
|
|
Balance at July 31, 2012
|
|
$
|
—
|
ASC 815-15 additions
|
|
|
1,048,097
|
Change in fair value
|
|
|
2,182,805
|
ASC 815-15 deletions
|
|
|
(586,998)
|
Balance at July 31, 2013
|
|
$
|
2,643,904
|
The following table summarizes the derivative gain or loss recorded as a result of the derivative liabilities above:
|
|
|
|
|
|
Included in Other Income (Expense) on Consolidated Statement of Operations
|
Gain/(Loss) on Derivative Liability:
|
|
|
|
Change in fair value of derivatives
|
|
$
|
(2,182,805)
|
Loss on discount
|
|
|
(22,937)
|
Derivative expense
|
|
|
(554,795)
|
Balance for year ended July 31, 2013
|
|
$
|
(2,760,537)
|
The fair values of derivative instruments were estimated using the Binomial pricing model based on the following weighted-average assumptions:
|
|
|
|
|
|
Convertible Debt Instruments
|
Risk-free rate
|
|
|
0.21% - 0.25%
|
Expected volatility
|
|
|
100% - 700%
|
Expected life
|
|
|
9 months
|
Note 10. Subsequent Events
As previously reported in the 8-K filed November 5, 2013, the Company converted $339,597 of notes into 1,339,318,962 shares. As a result of these transactions, there were 2,165,721,003 common shares issued and outstanding and 5,000,000 preferred shares issued and outstanding at November 13, 2013.
F-18