XML 49 R35.htm IDEA: XBRL DOCUMENT v3.19.1
CONVERTIBLE NOTES (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Convertible Debt
The following table provides a summary of the activity of the Company's unsecured, convertible, promissory notes:

 
Oct 2016 Notes
St. George Note
BayBridge Notes
Bellridge Notes
Power Up Notes
EMA Note
Total
Promissory Notes Principal Balance at December 31, 2017
$
330,000

$
1,705,833

$
565,000

$

$

$

$
2,600,833

New notes



150,000

225,000

75,000

450,000

Notes redocumented or assigned


270,000

550,000



820,000

Notes converted to common stock

(606,600
)
(772,500
)
(245,000
)


(1,624,100
)
Promissory Notes Principal Balance at December 31, 2018
330,000

1,099,233

62,500

455,000

225,000

75,000

2,246,733

Less: remaining discount

(96,177
)
(62,100
)
(123,360
)
(110,621
)
(1,753
)
(394,011
)
Promissory Notes, net of discount, at December 31, 2018
$
330,000

$
1,003,056

$
400

$
331,640

$
114,379

$
73,247

$
1,852,722

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

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