XML 110 R31.htm IDEA: XBRL DOCUMENT v3.20.1
Convertible Notes Payable (Tables)
12 Months Ended
Dec. 31, 2019
Short-term Debt [Line Items]  
Schedule of convertible notes payable

   December 31, 
   2019   2018 
         
$550k Note - July 2016  $548,010 *  $594,813 
$50k Note - July 2016   56,866 *   60,312 
$111k Note - May 2017   118,606 *   125,190 
$171.5k Note - October 2017   —    186,472 
$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 
$357.5k Note - April 2019   328,728*   — 
$154k Note - June 2019   50,000    — 
$136k Notes - July 2019   135,850    — 
$78k Note III - July 2019   78,000    — 
$230k Note - July 2019   230,000    — 
$108.9k Note - August 2019   108,947    — 
$142.5k Note - October 2019   142,500    — 
$103k Note V - October 2019   103,000    — 
$108.9k Note II - October 2019   108,947    — 
$128.5k Note - October 2019   128,500    — 
$103k Note VI - November 2019   103,000    — 
$78.8k Note II - December 2019   78,750    — 
    2,319,704    1,428,787 
Less: unamortized discount   (777,668)   (386,473)
Convertible notes payable, net of original issue discount and debt discount  $1,542,036   $1,042,314 

 

* - Denotes that convertible note payable is carried at fair value

Schedule of Interest expense and amortization expense

   Interest Expense   Amortization of Debt Discount 
   Year Ended December 31,   Year Ended December 31, 
   2019   2018   2019   2018 
                 
$550k Note - July 2016  $33,000   $33,090   $—   $— 
$50k Note - July 2016   5,000    5,014    —    — 
$111k Note - May 2017   16,537    16,537    —    6,931 
$53k Note - July 2017   —    116    —    1,520 
$35k Note - September 2017   —    614    —    7,972 
$55k Note - September 2017   —    1,085    —    10,849 
$53k Note II - October 2017   —    1,568    —    20,443 
$171.5k Note - October 2017   1,786    17,150    —    140,875 
$57.8k Note - January 2018   —    3,786    —    37,925 
$112.8k Note - February 2018   —    5,746    —    57,456 
$83k Note - February 2018   —    4,184    —    41,841 
$105k Note - March 2018   —    5,121    —    51,205 
$63k Note I - April 2018   —    3,124    —    39,594 
$57.8k Note II - April 2018   —    2,895    —    28,954 
$90k Note - April 2018   —    3,156    —    31,562 
$53k Note III - April 2018   —    2,657    —    33,794 
$68.3k Note - May 2018   —    3,366    —    33,566 
$37k Note - May 2018   —    1,815    —    18,145 
$63k Note II - May 2018   —    3,107    —    31,240 
$78.8k Note - May 2018   —    3,938    —    38,836 
$103k Note I - October 2018   2,653    2,088    33,972    26,744 
$103k Note II - November 2018   3,584    1,383    44,952    17,344 
$153k Note - November 2018   7,008    1,761    91,451    23,538 
$103k Note III - December 2018   4,261    790    42,611    7,901 
$78k Note I - January 2019   3,889    —    52,000    — 
$78k Note II - January 2019   3,868    —    47,858    — 
$103k Note III - April 2019   5,108    —    56,323    — 
$104.5k Note - April 2019   5,768    —    58,246    — 
$104.5k Note II - April 2019   5,325    —    53,107    — 
$357.5k Note - April 2019   33,550    —    257,821    — 
$103k Note IV - May 2019   4,120    —    63,118    — 
$154k Note - June 2019   8,526    —    85,027    — 
$67.9k Note I - July 2019   3,220    —    34,765    — 
$67.9k Note II - July 2019   3,220    —    34,765    — 
$78k Note III - July 2019   3,590    —    45,343    — 
$230k Note - July 2019   10,460    —    104,317    — 
$108.9k Note - August 2019   3,791    —    31,560    — 
$142.5k Note - October 2019   1,366    —    35,430    — 
$103k Note V - October 2019   2,568    —    28,213    — 
$108.9k Note II - October 2019   1,851    —    14,805    — 
$128.5k Note - October 2019   2,183    —    21,768    — 
$103k Note VI - November 2019   1,609    —    17,989    — 
$78.8k Note II - December 2019   626    —    5,072    — 
                     
   $178,464   $124,090   $1,260,513   $708,235 

Schedule of unamortized debt discount on outstanding convertible notes payable

   Unamortized Discount as of December 31, 
   2019   2018 
$103k Note I - October 2018  $—   $76,256 
$103k Note II - November 2018   —    85,656 
$153k Note - November 2018   —    129,462 
$103k Note III - December 2018   —    95,099 
$154k Note - June 2019   21,175    — 
$67.9k Note - July 2019   20,497    — 
$67.9k Note II - July 2019   20,497    — 
$78k Note III - July 2019   32,657    — 
$230k Note - July 2019   125,684    — 
$103.5k Note - August 2019   59,392    — 
$142.5k Note - October 2019   107,070    — 
$103k Note V - October 2019   70,686    — 
$108.9k Note II - October 2019   72,592    — 
$128.5k Note - October 2019   106,732    — 
$103k Note VI - November 2019   81,740    — 
$78.8k Note II - December 2019   58,946    — 
           
   $777,668   $386,473 

Schedule of allocation of proceeds at inception

   Change in Fair Value of Debt   Fair Value of Debt as of 
   Year Ended December 31,   December 31, 
   2019   2018   2019   2018 
$550k Note - July 2016  $70,285   $96,787   $548,010   $594,813 
$50k Note - July 2016   7,125    13,257    56,866    60,312 
$111k Note - May 2017   14,789    10,474    118,606    125,190 
$171.5k Note - October 2017   1,781    5,241    —    186,472 
$104.5k Note II - April 2019   3,431    —    —    — 
                     
   $97,411   $125,759   $723,482   $966,787 

Convertible Note Payable ($357,500) - April 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Original issue discount  $32,500 
Warrants   96,411 
Embedded conversion feature   128,911 
Convertible note   99,678 
      
Gross proceeds  $357,500 

Convertible Note Payable ($67,925) - July 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $48,866 
Original issue discount and fees   2,925 
Fair value of shares recorded to equity   3,471 
Convertible note   12,663 
      
Gross proceeds  $67,925 

Convertible Note Payable ($67,925) - July 2019 One [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception
Embedded conversion feature  $48,866 
Original issue discount and fees   2,925 
Fair value of shares recorded to equity   3,471 
Convertible note   12,663 
      
Gross proceeds  $67,925 
Convertible Note Payable ($78,000) - July 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $76,763 
Original issue discount and fees   3,000 
Financing cost   (1,763)
Convertible note   — 
      
Gross proceeds  $78,000 

Convertible Note Payable ($230,000) - July 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $220,246 
Original issue discount and fees   20,000 
Financing cost   (10,246)
Convertible note   — 
      
Gross proceeds  $230,000 

Convertible Note Payable ($108,947) - August 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception

Embedded conversion feature  $82,004 
Original issue discount and fees   8,947 
Convertible note   17,996 
      
Gross proceeds  $108,947 

Convertible Note Payable ($142,500) - October 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception
Embedded conversion feature  $137,205 
Original issue discount and fees   7,500 
Financing cost   (2,205)
Convertible note   — 
      
Gross proceeds  $142,500 
Convertible Note Payable ($103,000) - October 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception
Embedded conversion feature  $95,899 
Original issue discount and fees   3,000 
Convertible note   4,101 
      
Gross proceeds  $103,000 
Convertible Note Payable ($108,947) - October 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception
Embedded conversion feature  $78,450 
Original issue discount and fees   8,947 
Convertible note   21,550 
      
Gross proceeds  $108,947 
Convertible Note Payable ($128,500) - October 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception
Embedded conversion feature  $125,080 
Original issue discount and fees   3,500 
Financing cost   (80)
Convertible note   — 
      
Gross proceeds  $128,500 
Convertible Note Payable ($103,000) - November 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception
Embedded conversion feature  $96,730 
Original issue discount and fees   3,000 
Convertible note   3,270 
      
Gross proceeds  $103,000 
Convertible Note Payable ($78,750) - December 2019 [Member]  
Short-term Debt [Line Items]  
Schedule of allocation of proceeds at inception
Embedded conversion feature  $56,068 
Original issue discount and fees   3,750 
Fair value of shares recorded to equity   4,200 
Convertible note   14,732 
      
Gross proceeds  $78,750