XML 44 R26.htm IDEA: XBRL DOCUMENT v3.19.1
Convertible Notes Payable (Tables)
 12 Months Ended
Dec. 31, 2018
Short-term Debt [Line Items]  
Schedule of notes payable

   December 31, 
   2018   2017 
         
$550k Note - July 2016  $594,813*  $550,000 
$50k Note - July 2016   60,312*   50,000 
$111k Note - May 2017   125,190*   111,000 
$53k Note - July 2017   ---    53,000 
$35k Note - September 2017   ---    35,000 
$55k Note - September 2017   ---    55,000 
$53k Note II - October 2017   ---    53,000 
$171.5k Note - October 2017   186,472    171,500 
$103k Note I - October 2018   103,000    --- 
$103k Note II - November 2018   103,000    --- 
$153k Note - November 2018   153,000    --- 
$103k Note III - December 2018   103,000    --- 
    1,428,787    1,078,500 
Less: unamortized discount   (386,473)   (266,642)
Convertible notes payable, net of original issue discount and debt discount   1,042,314    811,858 

 

* - Denotes that convertible note payable is carried at fair value
Convertible Notes Payable ($111,000) - May 2017 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Original issue discount  $11,000 
Warrants   27,595 
Embedded conversion feature   38,595 
Convertible note   33,810 
      
Gross proceeds  $111,000 
Convertible Notes Payable ($53,000) - July 2017 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $58,154 
Original issue discount   3,000 
Financing cost   (8,154)
Convertible note   --- 
      
Gross proceeds  $53,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $53,000 
Carrying value of derivative financial instruments arising from ECF   53,893 
Accrued interest   2,644 
Less cash repayment   (74,922)
Less carrying value of debt discount at extinguishment   (18,427)
      
Gain on extinguishment of debt  $16,188 
Convertible Notes Payable ($35,000) - September 2017  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $38,338 
Original issue discount   3,000 
Financing cost   (6,338)
Convertible note   --- 
      
Gross proceeds  $35,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $35,000 
Carrying value of derivative financial instruments arising from ECF   37,269 
Accrued interest   1,716 
Less cash repayment   (49,502)
Less carrying value of debt discount at extinguishment   (12,705)
      
Gain on extinguishment of debt  $11,778 
Convertible Notes Payable ($55,000) - September 2017  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $65,332 
Original issue discount   7,500 
Financing cost   (17,832)
Convertible note   --- 
      
Gross proceeds  $55,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $55,000 
Carrying value of derivative financial instruments arising from ECF   69,687 
Accrued interest   2,759 
Less cash repayment   (85,258)
Less carrying value of debt discount at extinguishment   (27,425)
      
Gain on extinguishment of debt  $14,763 
Convertible Notes Payable ($53,000) - October 2017 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $57,571 
Original issue discount   3,000 
Financing cost   (7,571)
Convertible note   --- 
      
Gross proceeds  $53,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $53,000 
Carrying value of derivative financial instruments arising from ECF   55,790 
Accrued interest   2,571 
Less cash repayment   (75,000)
Less carrying value of debt discount at extinguishment   (19,496)
      
Gain on extinguishment of debt  $16,865 
Convertible Notes Payable ($171,500) - October 2017 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $183,061 
Original issue discount   21,500 
Financing cost   (33,061)
Convertible note   --- 
      
Gross proceeds  $171,500 
Convertible Notes Payable ($57,750) - January 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $82,652 
Original issue discount and fees   7,750 
Financing cost   (32,652)
Convertible note   --- 
      
Gross proceeds  $57,750 
Convertible Notes Payable ($112,750) - February 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $161,527 
Original issue discount and fees   12,750 
Financing cost   (61,527)
Convertible note   --- 
      
Gross proceeds  $112,750 
Schedule of debt extinguishment

Face value of convertible note payable retired  $112,750 
Carrying value of derivative financial instruments arising from ECF   140,962 
Accrued interest   5,746 
Less cash repayment   (151,536)
Less fair value of warrant issued in connection with extinguishment   (50,614)
Less carrying value of debt discount at extinguishment   (55,294)
      
Gain on extinguishment of debt  $2,014 
Convertible Notes Payable ($83,000) - February 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $119,512 
Original issue discount and fees   8,000 
Financing cost   (44,512)
Convertible note   --- 
      
Gross proceeds  $83,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $83,000 
Carrying value of derivative financial instruments arising from ECF   106,720 
Accrued interest   4,184 
Less cash repayment   (111,596)
Less fair value of warrant issued in connection with extinguishment   (92,400)
Less carrying value of debt discount at extinguishment   (41,159)
      
Loss on extinguishment of debt  $(51,251)
Convertible Notes Payable ($105,000) - March 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $153,371 
Original issue discount and fees   5,000 
Financing cost   (53,371)
Convertible note   --- 
      
Gross proceeds  $105,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $105,000 
Carrying value of derivative financial instruments arising from ECF   136,175 
Accrued interest   5,121 
Less cash repayment   (140,697)
Less carrying value of debt discount at extinguishment   (53,795)
      
Gain on extinguishment of debt  $51,804 
Convertible Notes Payable ($63,000) - April 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $83,806 
Original issue discount and fees   3,000 
Financing cost   (23,806)
Convertible note   --- 
      
Gross proceeds  $63,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $63,000 
Carrying value of derivative financial instruments arising from ECF   72,336 
Accrued interest   3,124 
Less cash repayment   (89,198)
Less carrying value of debt discount at extinguishment   (23,406)
      
Gain on extinguishment of debt  $25,856 
Convertible Notes Payable ($57,750) - April 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $83,397 
Original issue discount and fees   7,750 
Financing cost   (33,397)
Convertible note   --- 
      
Gross proceeds  $57,750 
Schedule of debt extinguishment

Face value of convertible note payable retired  $57,750 
Carrying value of derivative financial instruments arising from ECF   74,428 
Accrued interest   2,895 
Less cash repayment   (81,850)
Less carrying value of debt discount at extinguishment   (28,796)
      
Gain on extinguishment of debt  $24,427 
Convertible Notes Payable ($90,000) - April 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $130,136 
Original issue discount and fees   4,500 
Financing cost   (44,636)
Convertible note   --- 
      
Gross proceeds  $90,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $90,000 
Carrying value of derivative financial instruments arising from ECF   123,030 
Accrued interest   3,156 
Less cash repayment   (119,240)
Less carrying value of debt discount at extinguishment   (58,438)
      
Gain on extinguishment of debt  $38,508 
Convertible Notes Payable ($53,000) - April 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $71,679 
Original issue discount and fees   3,000 
Financing cost   (21,679)
Convertible note   --- 
      
Gross proceeds  $53,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $53,000 
Carrying value of derivative financial instruments arising from ECF   59,533 
Accrued interest   2,657 
Less cash repayment   (75,039)
Less carrying value of debt discount at extinguishment   (19,206)
      
Gain on extinguishment of debt  $20,945 
Convertible Notes Payable ($68,250) - May 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $99,422 
Original issue discount and fees   3,250 
Financing cost   (34,422)
Convertible note   --- 
      
Gross proceeds  $68,250 
Schedule of debt extinguishment

Face value of convertible note payable retired  $68,250 
Carrying value of derivative financial instruments arising from ECF   91,132 
Accrued interest   3,366 
Less cash repayment   (91,644)
Less carrying value of debt discount at extinguishment   (34,684)
      
Gain on extinguishment of debt  $36,420 
Convertible Notes Payable ($37,000) - May 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $54,086 
Original issue discount and fees   2,000 
Financing cost   (19,086)
Convertible note   --- 
      
Gross proceeds  $37,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $37,000 
Carrying value of derivative financial instruments arising from ECF   47,763 
Accrued interest   1,815 
Less cash repayment   (49,144)
Less carrying value of debt discount at extinguishment   (18,855)
      
Gain on extinguishment of debt  $18,579 
Convertible Notes Payable ($63,000) - May 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $90,390 
Original issue discount and fees   3,000 
Financing cost   (30,390)
Convertible note   --- 
      
Gross proceeds  $63,000 
Schedule of debt extinguishment

Face value of convertible note payable retired  $63,000 
Carrying value of derivative financial instruments arising from ECF   81,017 
Accrued interest   3,107 
Less cash repayment   (89,198)
Less carrying value of debt discount at extinguishment   (31,760)
      
Gain on extinguishment of debt  $26,166 
Convertible Notes Payable ($78,750) - May 2018 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $116,027 
Original issue discount and fees   3,750 
Financing cost   (41,027)
Convertible note   --- 
      
Gross proceeds  $78,750 
Schedule of debt extinguishment

Face value of convertible note payable retired  $78,750 
Carrying value of derivative financial instruments arising from ECF   100,669 
Accrued interest   3,938 
Less cash repayment   (104,738)
Less carrying value of debt discount at extinguishment   (39,914)
      
Gain on extinguishment of debt  $38,705