XML 52 R45.htm IDEA: XBRL DOCUMENT v3.20.1
Convertible Debentures, Convertible Notes and Loans Payable - Schedule of Convertible Debentures (Details) - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2019
Dec. 31, 2018
May 03, 2011
Period End Principal Balance $ 110,000 $ 110,000 $ 110,000  
Period End Discount Balance  
Period End Debenture, Net Balance $ 110,000 110,000 110,000  
Accrued Interest Balance   $ 16,662 $ 10,162  
Convertible Debenture One [Member]        
Origination Date   Aug. 31, 2011 [1] May 03, 2011 [2]  
Maturity Date   Aug. 31, 2013 [1] May 05, 2012 [2]  
Interest Rate 5.00% [1] 5.00% [1] 10.00% [2] 10.00%
Origination Principal Balance $ 10,000 [1] $ 10,000 [1] $ 300,000 [2]  
Origination Discount Balance (4,286) [1] (4,286) [1] (206,832) [2]  
Period End Principal Balance 10,000 [1] 10,000 [1] [2]  
Period End Discount Balance [1] [1] [2]  
Period End Debenture, Net Balance $ 10,000 [1] 10,000 [1] [2]  
Accrued Interest Balance   $ 4,194 [1] [2]  
Convertible Debenture Two [Member]        
Origination Date   Dec. 01, 2017 [3] Aug. 31, 2011 [1]  
Maturity Date   Dec. 01, 2020 [3] Aug. 31, 2013 [1]  
Interest Rate 6.00% [3] 6.00% [3] 5.00% [1]  
Origination Principal Balance $ 50,000 [3] $ 50,000 [3] $ 10,000 [1]  
Origination Discount Balance (12,500) [3] (12,500) [3] (4,286) [1]  
Period End Principal Balance 50,000 [3] 50,000 [3] 10,000 [1]  
Period End Discount Balance [3] [3] [1]  
Period End Debenture, Net Balance $ 50,000 [3] 50,000 [3] 10,000 [1]  
Accrued Interest Balance   $ 6,250 [3] $ 3,694 [1]  
Convertible Debenture Three [Member]        
Origination Date   Dec. 05, 2017 [4] Feb. 10, 2012 [5]  
Maturity Date   Dec. 04, 2020 [4] Feb. 10, 2014 [5]  
Interest Rate 6.00% [4] 6.00% [4] 10.00% [5]  
Origination Principal Balance $ 50,000 [4] $ 50,000 [4] $ 39,724 [5]  
Origination Discount Balance (12,500) [4] (12,500) [4] [5]  
Period End Principal Balance 50,000 [4] 50,000 [4] [5]  
Period End Discount Balance [4] [4] [5]  
Period End Debenture, Net Balance $ 50,000 [4] 50,000 [4] [5]  
Accrued Interest Balance   $ 6,218 [4] [5]  
Convertible Debenture Four [Member]        
Origination Date [3]     Dec. 01, 2017  
Maturity Date Dec. 01, 2020   Dec. 01, 2019 [3]  
Interest Rate [3]     6.00%  
Origination Principal Balance [3]     $ 50,000  
Origination Discount Balance [3]     (12,500)  
Period End Principal Balance [3]     50,000  
Period End Discount Balance [3]      
Period End Debenture, Net Balance [3]     50,000  
Accrued Interest Balance [3]     $ 3,250  
Convertible Debenture Five [Member]        
Origination Date [4]     Dec. 05, 2017  
Maturity Date Dec. 31, 2020   Dec. 04, 2019 [4]  
Interest Rate [4]     6.00%  
Origination Principal Balance [4]     $ 50,000  
Origination Discount Balance [4]     (12,500)  
Period End Principal Balance [4]     50,000  
Period End Discount Balance [4]      
Period End Debenture, Net Balance [4]     50,000  
Accrued Interest Balance [4]     $ 3,218  
[1] The Company borrowed $10,000 in exchange for a convertible debenture. The lender at its option may convert all or part of the note plus accrued interest into common stock at a price of 30% discount as determined from the average four highest closing bid prices over the preceding five trading days. The Company valued the BCF of the convertible debenture at $4,286, which was accreted to interest expense over the period of the note.
[2] On May 3, 2011, the Company borrowed $300,000 in exchange for a convertible debenture. The convertible debenture carried an interest rate of 10% interest per annum. The lender could at any time convert any portion of the convertible debenture to common shares at a 30% discount of the "Market Price" of the stock based on the average of the previous 10 days weighted average closing prices on the date prior to the notice of conversion. The Company could prepay the convertible debenture plus accrued interest at any time before maturity. In addition, as further inducement for loaning the Company the funds, the Company granted the lender 300,000 and 600,000 warrants at $337.50 and $472.50 per share, respectively. As a result, the Company allocated fair market value ("FMV") to both the BCF and to the warrants, or $206,832, which was recorded as a discount against the debenture. The Company accreted the discount to interest expense. The Company recognized the FMV of the related warrants as $45,000 using the Black-Scholes valuation model.On November 15, 2018, the Company entered into a Note Conversion Agreement pursuant to which the Noteholder converted $526,583 of principal and accrued interest due under the convertible debenture into 50,000,000 shares of the Company's common stock in full satisfaction of this obligation. The Company recorded a loss on this conversion of this debt of $248,417 which was charged to interest expense.
[3] On December 1, 2017 the Company entered into a $50,000 principal amount 6% secured convertible promissory note, due December 1, 2018, subject to extension. The note is secured with such assets of the Company equal to the principal and accrued interest, and is guaranteed by the Company's wholly-owned subsidiaries, Trebor and BHP and the personal guarantee of Robert M. Carmichael.The conversion price under the note initially ranged from $0.02 per share if converted in the first year to $0.125 per share if converted in year five. The lender may convert at any time until the note plus accrued interest is paid in full. Various other fees and penalties apply if payments or conversions are not done timely by the Company. The lender will be limited to maximum conversion of 9.99% of the outstanding common stock of the Company at any one time. In 2019, the maturity date of the note was extended for one additional year to December 31, 2019 with a reduction in the conversion price to $0.01 per share. The Company recorded a loss on extinguishment of debt of $32,000 upon the modification of conversion price. Subsequent to December 31, 2019, the maturity date was further extended to December 1, 2020.
[4] On December 5, 2017 the Company entered into a $50,000 principal amount 6% secured convertible promissory note, due December 4, 2018, subject to extension. The note is secured with such assets of the Company equal to the principal and accrued interest, and is guaranteed by the Company's wholly-owned subsidiaries, Trebor and BHP and the personal guarantee of Robert M. Carmichael.The conversion price under the note initially ranged from $0.02 per share if converted in the first year to $0.125 per share if converted in year five. The lender may convert at any time until the note plus accrued interest is paid in full. Various other fees and penalties apply if payments or conversions are not done timely by the Company. The lender will be limited to maximum conversion of 9.99% of the outstanding common stock of the Company at any one time. In 2019, the note was extended for one additional year to December 31, 2019 with a reduction in the conversion price to $0.01 per share. The Company recorded a loss on extinguishment of debt of $99,000 upon the modification of conversion price. Subsequent to December 31, 2019, the maturity date was further extended to December 31, 2020.
[5] The Company entered into three new convertible debenture agreements upon sale/assignment of the original lenders. Because the stated terms of the new convertible debenture agreement and principal amounts were significantly different from the original convertible debenture, including analysis of value of the BCF at the assignment/purchase date, the transactions were treated as extinguishment of the old convertible debentures and recorded as new for accounting purposes.The conversion price under the convertible debentures was $0.37125 and the lender could convert at any time until the convertible debenture plus accrued interest was paid in full. Various other fees and penalties applied if payments or conversions were not done timely by the Company. The lender was limited to maximum conversion of 4.99% of the outstanding common stock of the Company at any one time.On June 15, 2018, the Company entered into a Note Satisfaction, Settlement and General Release Agreement with the lender. Under the terms of the agreement, the lender released and discharged the Company from any further obligation due the lender with no further consideration. The Company recognized income of $2,743 in principal and $4,457 in related accrued interest.