XML 38 R11.htm IDEA: XBRL DOCUMENT v3.3.0.814
NOTE PAYABLE
12 Months Ended
Aug. 31, 2015
NOTE PAYABLE [Abstract]  
NOTE PAYABLE
NOTE 5 – NOTE PAYABLE
 
 In relation to the Foundation lease discussed in Note 4 the Company recorded a note payable for an amount for the initial $45,000 due upon signing of lease and the nine (9) future payments due of $45,000 which has been recorded at its present value discounted with an imputed interest rate of 5% for a total note payable of $364,852. At August 31, 2015 the current portion due is $290,845 and long-term portion due is $0. The Company has also accrued interest expense of $18,292 as of yearend which is included in accrued liabilities.
 
During the fiscal year ended August 31, 2015 we have not paid the third installment of our surface lease in the amount of $45,000 to the Southwest Wildlife Foundation. As a result the full amount of the note payable has been classified as currently due.
 
           On August 26, 2015 the Company received promissory notes from two individuals for $40,000 each for total loan proceeds of $80,000, due on November 24, 2015 (due on demand upon default), non-interest bearing, and unsecured. As consideration for the loan the Company issued 80,000 common stock purchase warrants to each individual. The warrants have an exercise price of $0.20 and term of five years. The promissory note has a relative fair value of $56,766 and the warrants has a relative fair value of $23,234 at the date of issuance determined using the Black-Scholes option-pricing model.  The assumptions used to calculate the fair market value are as follows: (i) risk-free interest rate of 1.49% (ii) estimated volatility of 198% (iii) dividend yield of 0.00% and (iv) expected life of the warrants of five years.