XML 39 R30.htm IDEA: XBRL DOCUMENT v3.19.1
CONVERTIBLE NOTES PAYABLE (Details) - USD ($)
Mar. 31, 2019
Dec. 31, 2018
Debt Instrument [Line Items]    
Total Convertible Notes $ 1,477,798 $ 1,484,531
Discount 146,700 (249,241)
Convertible notes, net 1,331,098 1,232,290
Various Convertible Notes [Member]    
Debt Instrument [Line Items]    
Total Convertible Notes [1] 43,500 45,000
Ylimit, LLC Convertible Notes [Member]    
Debt Instrument [Line Items]    
Total Convertible Notes [2] 707,500 707,500
Golock Capital, LLC Convertible Notes [Member]    
Debt Instrument [Line Items]    
Total Convertible Notes [3] 302,067 302,067
Other Convertible Notes [Member]    
Debt Instrument [Line Items]    
Total Convertible Notes [4] $ 424,731 $ 426,964
[1] (a)In August 2014 the Company issued a series of convertible notes with various interest rates ranging up to 10% per annum. The Note Conversion Price is determined as follows: (a) if the Note is converted upon the Next Equity Financing, an amount equal to 80% of the price paid per share paid by the investors in the Next Equity Financing; (b) if the Note is converted in the event of a Corporate Transaction, a price per share derived by dividing a "pre-money" valuation of $8,000,000 by the number of shares outstanding immediately prior to the time of such conversion, on a fully diluted basis; or (c) if the Note is converted as part of a Maturity Conversion, a price per unit derived by dividing a "pre-money" valuation of $8,000,000 by the total number of units (restricted and non-restricted) outstanding immediately prior to the time of such conversion, on a fully diluted basis. The notes are due and payable on demand at any time after the earlier of (i) 36 months following the note issuance or (ii) the consummation of a corporate transaction if not previously converted. The balance of the notes outstanding was $45,000 as of December 31, 2018. On March 4, 2019, a note holder elected to forgive and cancel their outstanding convertible note balance of $1,500, which the Company recorded as a gain on extinguishment of debt in the accompanying condensed consolidated statement of operations. The balance of the notes outstanding was $43,500 as of March 31, 2019, of which $28,500 was due to related parties.
[2] (b)On December 31, 2018, the aggregate convertible principal note balance to YLimit, LLC was $705,500 and the related debt discount was $70,078. The convertible notes have an interest rate of 10% per annum, a maturity date of May 9, 2019, and convertible into shares of common stock at 85% of the per share stock price in the equity funding, but in no event shall the conversion price be less than $0.035 per share. At March 31, 2019, the balance of notes outstanding was $707,500 and the balance of the debt discount was $6,330.
[3] (c)At December 31, 2018, the aggregate convertible notes balance to Golock Capital, LLC ("Lender") was $302,067. The convertible notes have an interest rate of 10% per annum and maturity dates ranging from June 1, 2018 to November 1, 2018, and are convertible into shares of common stock of the Company at the lower of (i) $0.015 per share or, (ii) 58% of the lowest closing bid price in the 20 trading days prior to the day that the Lender requests conversion. At March 31, 2019, the balance of the notes outstanding was $302,067 but is subject to dispute with said holder as to the actual principal amount and interest calculations.
[4] (d)At December 31, 2018, the aggregate convertible notes balance to five lenders was $426,964 and the related debt discount was $179,162. The convertible notes have interest rates ranging from 8% to 12% per annum, maturity dates ranging from August 21, 2018 to June 19, 2020, and are convertible into shares of common stock of the Company at discount rates between 38% and 58% of the lowest trading price for the Company's common stock during the prior twenty (20) trading day period, and for one lender, no lower than $0.035 per share. During the three months ended March 31, 2019, the Company entered into additional notes of $173,000, interest rates from 10% to 12%, and maturity dates ranging from January 22, 2020 to June 19, 2020 at conversion terms comparable to the terms above. During the three months ended March 31, 2019, the lenders elected to convert a portion of the Company's outstanding principal and interest balances into the Company's stock. In aggregate, the Company converted outstanding aggregate principal and interest balances of $186,574 into 127,152,659 shares of common stock with a fair value of $400,947, or $0.0015 per share. The aggregate difference between the total principal and interest converted of $186,574, and the market value of the shares issued of $400,947, was recorded as a loss on settlement of notes payable of $214,373 in the condensed consolidated statements of operations for the three months ended March 31, 2019. At March 31, 2019, the aggregate balance of the notes outstanding was $424,431 and the related debt discount was $140,370.