XML 47 R33.htm IDEA: XBRL DOCUMENT v3.19.1
SECURED PROMISSORY NOTE (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Short-term Debt Instruments
The following table provides a summary of the activity of the Company's secured notes:
 
Global Ichiban
St. George
Total
Secured Notes Principal Balance at December 31, 2017
$
4,557,227

$

$
4,557,227

New notes
1,935,000

1,315,000

3,250,000

Note conversions
(1,426,000
)

(1,426,000
)
Interest redocumented as principal
140,518


140,518

Note assignments
(250,000
)

(250,000
)
Secured Notes Principal Balance at December 31, 2018
4,956,745

1,315,000

6,271,745

Less: remaining discount
(2,012,698
)
(811,667
)
(2,824,365
)
Secured Notes, net of discount, at December 31, 2018
$
2,944,047

$
503,333

$
3,447,380

The following table provides a summary of the activity of the Company's non-convertible, unsecured, promissory notes:

 
Investor 1
Investor 2
Investor 3
Total
Promissory Notes Principal Balance at December 31, 2017
$
494,437

$
275,000

$
200,000

$
969,437

New notes


850,000

850,000

Notes redocumented

(275,000
)
(200,000
)
(475,000
)
Promissory Notes Principal Balance at December 31, 2018
494,437


850,000

1,344,437

Less: remaining discount


(104,583
)
(104,583
)
Promissory Notes, net of discount, at December 31, 2018
$
494,437

$

$
745,417

$
1,239,854

Schedule of Long-term Debt Instruments
As of December 31, 2018, the closing dates, closing amounts, and proceeds on completed Note tranches are as follows:

Closing Date
Closing Amount
Proceeds
11/7/2018
$
260,000

200,000

11/19/2018
$
120,000

100,000

11/30/2018
$
120,000

100,000

12/7/2018
$
120,000

100,000

12/17/2018
$
120,000

100,000

As of December 31, 2018, the closing dates, closing amounts, and maturity dates on completed note tranches are as follows:

Closing Date
Closing Amount
Maturity Date
11/30/2017
$
250,000

11/30/2018
12/28/2017
$
250,000

12/28/2018
1/11/2018
$
250,000

1/11/2019
1/25/2018
$
250,000

1/25/2019
2/8/2018
$
250,000

2/8/2019
2/21/2018
$
250,000

2/21/2019
3/7/2018
$
250,000

3/7/2019
3/21/2018
$
250,000

3/21/2019
Schedule of Debt Conversions
The following table summarizes the conversion activity of this note:

Conversion Period
Principal Converted
Interest Converted
Common Shares Issued
Q1 2018
$
1,250,000

$

2,450,981

Q2 2018
$
176,000

$

1,035,295

 
$
1,426,000

$

3,486,276

The following table summarizes the conversion activity of these notes:

Conversion Period
Principal Converted
Interest Converted
Common Shares Issued
Q3 2018
$
137,500

$
2,104

3,715,476

Q4 2018
$
107,500

$
4,000

7,554,399

 
$
245,000

$
6,104

11,269,875

The following table summarizes the conversion activity of these notes:

Conversion Period
Principal Converted
Interest Converted
Common Shares Issued
Q4 2017
$
275,000

$

404,412

Q1 2018
$
105,000

$
20,717

493,007

Q2 2018
$
408,000

$
6,090

2,435,823

Q3 2018
$
52,000

$
4,428

1,547,452

Q4 2018
$
207,500

$
4,303

16,008,198

 
$
1,047,500

$
35,538

20,888,892

The following table summarizes the conversion activity of this note:

Conversion Period
Principal Converted
Common Shares Issued
Q1 2018
$
75,000

187,500

Q2 2018
$
316,600

2,082,778

Q3 2018
$
102,500

3,142,333

Q4 2018
$
112,500

10,437,046

 
$
606,600

15,849,657

Derivative Liability Activity
The following table is a summary of the derivative liability activity for the years ended December 31, 2018:
Derivative Liability Balance as of December 31, 2017
$
6,406,833

Additional derivative liability on new notes
3,873,697

Derivative liability extinguished
(27,686
)
Change in fair value of derivative liability
(138,392
)
Derivative Liability Balance as of December 31, 2018
$
10,114,452

The following table summarizes the derivative liability transactions for these notes:

Derivative Liability Balance as of December 31, 2017
$
4,897,178

Additional derivative liability on new notes
1,446,156

Derivative Liability assigned to another investor
(119,039
)
Change in fair value of derivative liability
(2,690,434
)
Derivative Liability Balance as of December 31, 2018
$
3,533,861

The following table summarizes the derivative liability transactions for these notes:

Derivative Liability Balance as of December 31, 2017
$

Additional derivative liability on new notes
1,664,553

Change in fair value of derivative liability
1,628,139

Derivative Liability Balance as of December 31, 2018
$
3,292,692

The following table summarizes the derivative liability transactions for this note:

Derivative Liability Balance as of December 31, 2017
$
394,280

Additional derivative liability on new notes

Change in fair value of derivative liability
665,720

Derivative Liability Balance as of December 31, 2018
$
1,060,000

The following table summarizes the derivative liability transactions for this note:

Derivative Liability Balance as of December 31, 2017
$

Additional derivative liability on new notes
236,004

Derivative liability assigned
119,039

Change in fair value of derivative liability
131,236

Derivative Liability Balance as of December 31, 2018
$
486,279


The following table summarizes the derivative liability transactions for these notes:

Derivative Liability Balance as of December 31, 2017
$
542,733

Additional derivative liability on new notes
276,179

Change in fair value of derivative liability
(677,380
)
Liability extinguished
(27,686
)
Derivative Liability Balance as of December 31, 2018
$
113,846

The following table summarizes the derivative liability transactions for this note:

Derivative Liability Balance as of December 31, 2017
$

Additional derivative liability on new notes
246,860

Change in fair value of derivative liability
264,277

Derivative Liability Balance as of December 31, 2018
$
511,137

The following table summarizes the derivative liability transactions for this note:

Derivative Liability Balance as of December 31, 2017
$
572,643

Additional derivative liability on new notes

Change in fair value of derivative liability
303,838

Derivative Liability Balance as of December 31, 2018
$
876,481

The following table summarizes the derivative liability transactions for this note:

Derivative Liability Balance as of December 31, 2017
$

Additional derivative liability on new notes
3,945

Change in fair value of derivative liability
236,211

Derivative Liability Balance as of December 31, 2018
$
240,156