XML 41 R31.htm IDEA: XBRL DOCUMENT v3.21.4
CONVERTIBLE NOTES (Tables)
6 Months Ended 12 Months Ended
Feb. 28, 2021
Aug. 31, 2020
Convertible notes issued
Counterparties   Issuance date  

Maturity

Date

  Principal Amount   Purchase Price   Discount on Note issuance   Note issuance costs   Proceeds Received (USD)
Jefferson Street Capital   September 1,2020   September 1, 2021     82,500       75,000       7,500       6,051       68,949
FirstFire Global   September 1,2020   June1, 2021     75,000       71,250       3,750       9,752       61,498
Power Up Lending   October8, 2020   October 8, 2021     55,000       55,000             7,421       47,579
East Capital   October 9, 2020   October 9, 2021     62,700       62,700             7,708       54,992
            $ 275,200     $ 263,950     $ 11,250     $ 30,933     $ 233,017
Counterparties   Issuance date   Maturity date   Principal Amount   Purchase Price   Discount on Note issuance   Note issuance costs   Proceeds Received (USD)
EMA Financial   November 18, 2019   August 18, 2020   $ 75,000     $ 68,500     $ 6,500     $ 18,763     $ 64,737
Peak One Opportunity   December 9, 2019   December 9, 2022   $ 85,000     $ 76,500     $ 8,500     $ 11,188     $ 65,312
Crown Bridge (Tranche I)   January 8, 2020   January 8, 2021   $ 40,500     $ 36,500     $ 4,000     $ 1,508     $ 34,992
Auctus Fund Note   December 31, 2019   September 30, 2020   $ 75,000     $ 75,000     $ -       $ 15,658     $ 59,342
East Capital   February 13, 2020   February 13, 2021   $ 50,000     $ 50,000     $ -       $ 6,508     $ 43,492
Fidelis Capital   February 19, 2020   February 19, 2021   $ 50,000     $ 50,000     $ -       $ 6,513     $ 43,487
Armada Partners   March 12, 2020   March 12, 2021   $ 38,500     $ 35,000     $ 3,500     $ 2,008     $ 32,992
EMA Financial   July 17, 2020   July 17, 2021   $ 50,000     $ 47,500     $ 2,500     $ 4,513     $ 42,987
Crown Bridge (Tranche II)   July 23, 2020   July 23, 2021   $ 40,500     $ 36,500     $ 4,000     $ 2,208     $ 34,292
Power Up Lending (Tranche I)   July 24, 2020   July 24, 2021   $ 130,000     $ 130,000     $ -       $ 13,921     $ 116,079
Power Up Lending  (Tranche II)   August 18, 2020   August 18, 2021   $ 63,000     $ 63,000     $ -       $ 8,061     $ 54,939
            $ 697,500     $ 668,500     $ 29,000     $ 90,853     $ 592,647
Convertible note and derivative liability
Balance, August 31, 2020  $438,921
 Principal  $(160,846)
Discount on Note issuance  $48,139
 Accrued interest expense  $(909)
 Derivative liability  $(19,094)
 Balance, February 28, 2021  $306,212
 
Convertible note prepayments
Convertible Notes Beginning Principle after Note Conversion Total Interest Accrued Paid Date Paid Principle Paid Interest Principal balance Outstanding Payment amount Loss from prepaid convertible note
Crown Bridge (Tranche I)                        1,082             2,641 12/9/2020                (1,082)              (2,641)                                 -         72,500              (26,732)
Crown Bridge (Tranche II)                      40,500             1,545 12/9/2020              (40,500)              (1,545)                                 -   
EMA Financial                      50,000             1,990 12/9/2020              (50,000)              (1,990)                                 -         72,800              (20,810)
Power Up Lending                    130,000             6,491 1/22/2021           (130,000)              (6,491)                                 -       190,925              (54,434)
Power Up Lending                      63,000             3,042 2/10/2021              (63,000)              (3,042)                                 -         92,380              (26,338)
East Capital                      40,500             2,461                   -                           -                         -                        62,700                 -  
Power Up Lending                      50,000             3,042                   -                           -                         -                        55,000                 -  
Jefferson Street                      50,000             4,097                   -                           -                         -                        82,500                 -  
FirstFire Global                      38,500             6,586                   -                           -                         -                        75,000                 -  
Total                    463,582           31,895                   -           (284,582)           (15,709)                     275,200                 -            (128,315)
 
Arrmada Partners    
Convertible note conversions
Conversion date   Beginning principal balance   Principal Amount Converted   Interest Amount Converted   MFN Principal   Total converted principals and unpaid interest   Closing
Fee
  Ending principal balance   Conversion Price   Converted
Shares
September 25, 2020     25,500       13,000.00       213       —         13,213       500       12,500     $ 0.01020       1,344,363
October 6, 2020     12,500       12,500.00       38       —         12,538       500       —       $ 0.00960       1,358,145
Total             25,500.00       251       —         25,751       1,000                       2,702,508
 
EMA Financial, LLC    
Convertible note conversions
Conversion date   Beginning principal balance   Principal Amount Converted   Interest Amount Converted   MFN Principal   Total converted principals and unpaid interest   Closing
Fee
  Ending principal balance   Conversion Price   Converted
Shares
September 1, 2020     5,285       5,284.50       5,154       —         10,439       1,000       —       $ 0.00812       1,408,800
Total             5,284.50       5,154       —         10,439       1,000                       1,408,800
 
Auctus Fund, LLC    
Convertible note conversions
Conversion date   Beginning principal balance   Principal Amount Converted   Interest Amount Converted   MFN Principal   Total converted principals and unpaid interest   Closing
Fee
  Ending principal balance   Conversion Price   Converted
Shares
September 8, 2020     33,295       12,055       73       —         12,128       750       21,240     $ 0.00510       2,525,000
September 18, 2020     21,240       15,233       58       —         15,291       750       6,007     $ 0.00510       3,145,300
September 29, 2020     6,007       6,007       18       11,082       17,107       750       —       $ 0.00480       3,720,200
October 22, 2020     —         —         —         3,918       3,918       750       —       $ 0.00216       2,161,240
Total             33,294.51       149       15,000       48,444       3,000                       11,551,740
 
Crown Bridge Tranche I    
Convertible note conversions
Conversion date   Beginning principal balance   Principal Amount Converted   Interest Amount Converted   MFN Principal   Total converted principals and unpaid interest   Closing
Fee
  Ending principal balance   Conversion Price   Converted
Shares
September 8, 2020     20,867       6,400.00       —         —         6,400       1,250       14,467     $ 0.00765       1,000,000
September 22, 2020     14,467       5,635.00       —         —         5,635       1,250       8,832     $ 0.00765       900,000
October 1, 2020     8,832       7,750.00       —         —         7,750       1,250       1,082     $ 0.00720       1,250,000
Total             19,785.00               —         19,785       3,750                       3,150,000
 
East Capital Investment Corporation    
Convertible note conversions
Conversion date   Beginning principal balance   Principal Amount Converted   Interest Amount Converted   MFN Principal   Total converted principals and unpaid interest   Closing
Fee
  Ending principal balance   Conversion Price   Converted
Shares
September 8, 2020     26,600       13,300.00       250       —         13,550       —         13,300     $ 0.01020       1,328,431
September 25, 2020     13,300       13,300.00       129       —         13,429       —         —       $ 0.00960       1,398,854
Total             26,600.00       379       —         26,979       —                         2,727,285
 
Fidelis Capital, LLC    
Convertible note conversions
Conversion date   Beginning principal balance   Principal Amount Converted   Interest Amount Converted   MFN Principal   Total converted principals and unpaid interest   Closing
Fee
  Ending principal balance   Conversion Price   Converted
Shares
September 1, 2020     41,000       25,671.15       —         —         25,671       —         15,329     $ 0.01218       2,107,648
September 9, 2020     15,329       15,328.85       2,605       —         17,934       —         —       $ 0.01020       1,758,257
Total             41,000.00       2,605       —         43,605       —                       3,865,905