XML 39 R28.htm IDEA: XBRL DOCUMENT v3.19.2
CONVERTIBLE NOTES (Tables)
6 Months Ended
Jun. 30, 2019
Debt Disclosure [Abstract]  
Schedule of Convertible Debt
The following table provides a summary of the activity of the Company's unsecured, convertible, promissory notes:
 
Principal Balance 12/31/2017
New Notes
Notes assigned or exchanged
Notes converted
Principal Balance 12/31/2018
Less: Discount Balance
Net Principal Balance 12/31/18
October 2016 Notes
$
330,000

$

$

$

$
330,000

$

$
330,000

St. George Notes
1,705,833



(606,600
)
1,099,233

(96,177
)
1,003,056

BayBridge Notes
565,000


270,000

(772,500
)
62,500

(62,100
)
400

Bellridge Notes

150,000

550,000

(245,000
)
455,000

(123,360
)
331,640

Power Up Notes

225,000



225,000

(110,621
)
114,379

EMA Note

75,000



75,000

(1,753
)
73,247

 
$
2,600,833

$
450,000

$
820,000

$
(1,624,100
)
$
2,246,733

$
(394,011
)
$
1,852,722


 
Principal Balance 12/31/2018
New Notes
Notes assigned or exchanged
Notes converted
Principal Balance 6/30/2019
Less: Discount Balance
Net Principal Balance 6/30/2019
October 2016 Notes
$
330,000

$

$

$

$
330,000

$

$
330,000

St. George Notes
1,099,233



(166,070
)
933,163


933,163

BayBridge Notes
62,500


760,000

(179,000
)
643,500

(518,500
)
125,000

Bellridge Notes
455,000



(113,000
)
342,000

(5,358
)
336,642

Power Up Notes
225,000

149,500


(225,000
)
149,500

(95,960
)
53,540

EMA Note
75,000


(75,000
)




Widjaja Note

330,000



330,000

(109,817
)
220,183

GS Capital Notes

108,068

75,000

(15,000
)
168,068

(43,750
)
124,318

 
$
2,246,733

$
587,568

$
760,000

$
(698,070
)
$
2,896,231

$
(773,385
)
$
2,122,846



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

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

Additional derivative liability on new notes
1,752,197

Change in fair value of derivative liability
(2,106,461
)
Derivative Liability Balance as of June 30, 2019
$
2,938,428

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

Derivative Liability Balance as of December 31, 2018
$
3,533,861

Change in fair value of derivative liability
(869,138
)
Derivative Liability Balance as of June 30, 2019
$
2,664,723

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

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

Additional derivative liability on new notes

Change in fair value of derivative liability
(403,139
)
Derivative Liability Balance as of June 30, 2019
$
473,342


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

Derivative Liability Balance as of December 31, 2018
$

Additional derivative liability on new notes
101,063

Derivative liability assigned
240,156

Change in fair value of derivative liability
(197,291
)
Derivative Liability Balance as of June 30, 2019
$
143,928

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

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

Liability extinguished
(43,521
)
Change in fair value of derivative liability
(257,299
)
Derivative Liability Balance as of June 30, 2019
$
185,459

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

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

Change in fair value of derivative liability
(570,224
)
Derivative Liability Balance as of June 30, 2019
$
489,776

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

Derivative Liability Balance as of December 31, 2018
$

Additional derivative liability on new notes
219,634

Change in fair value of derivative liability
(70,931
)
Derivative Liability Balance as of June 30, 2019
$
148,703


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

Derivative Liability Balance as of December 31, 2018
$
113,846

Additional derivative liability on new notes
810,325

Change in fair value of derivative liability
(41,457
)
Liability extinguished
(113,846
)
Derivative Liability Balance as of June 30, 2019
$
768,868

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

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

Liability extinguishment
(240,156
)
Derivative Liability Balance as of June 30, 2019
$

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

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

Additional derivative liability on new notes
222,593

Liability extinguishment
(511,137
)
Change in fair value of derivative liability
(48,670
)
Derivative Liability Balance as of June 30, 2019
$
173,923

Schedule of Debt Conversions
The following table summarizes the conversion activity of this note:

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

2,450,981

Q2 2018
$
176,000

1,035,295

Q1 2019
$
115,000

9,595,327

 
$
1,541,000

13,081,603

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

Q1 2019
$
65,615

$
4,507

38,696,339

Q2 2019
$
47,385

$
3,875

68,142,087

 
$
358,000

$
14,486

118,108,301

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

Q1 2019
$
106,750

58,503,244

Q2 2019
$
59,320

86,636,364

 
$
772,670

160,989,265


The following table summarizes the conversion activity of these notes:

Conversion Period
Principal Converted
Interest Converted
Common Shares Issued
Q1 2019
$
182,500

$
7,300

95,014,902

Q2 2019
$
42,500

$
1,700

47,155,556

 
$
225,000

$
9,000

142,170,458

The following table summarizes the conversion activity of these notes:

Conversion Period
Principal Converted
Interest Converted
Common Shares Issued
Q4 2018
$
207,500

$
4,303

16,008,198

Q1 2019
$
90,500

$
3,278

47,400,806

Q2 2019
$
88,500

$
2,079

141,822,223

 
$
386,500

$
9,660

205,231,227

The following table summarizes the conversion activity of these notes:

Conversion Period
Principal Converted
Interest Converted
Common Shares Issued
Q2 2019
$
15,000

$
763

$
17,321,692

 
$
15,000

$
763

$
17,321,692