10-Q 1 cpwr_10q.htm QUARTERLY REPORT Blueprint
 
 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION 
Washington, D.C. 20549
 
FORM 10-Q
 
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended June 30, 2019
 
[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
Commission File Number 033-19411-C
 
OCEAN THERMAL ENERGY CORPORATION
(Exact name of registrant as specified in its charter)
 
Nevada
20-5081381
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
 
800 South Queen Street, Lancaster, PA  17603
(Address of principal executive offices, including zip code)
 
(717) 299-1344
(Registrant’s telephone number, including area code)
 
n/a
(Former name, former address and former fiscal year, if changed since last report)
 
Securities registered pursuant to Section 12(b) of the Exchange Act: None
 
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
 
 
 
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes  
[X]
No  
[  ]
 
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes  
[X]
No  
[  ]
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
 
 
Large accelerated filer [  ]
Accelerated filer [  ]
 
Non-accelerated filer [ X]
Smaller reporting company [X]
 
Emerging growth company [  ]
 
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [  ]
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes  
[  ]
No  
[X]
 
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
As of August 13, 2019, issuer had 133,838,944 outstanding shares of common stock, par value $0.001.
 
 
 
 
 
 
TABLE OF CONTENTS
 
 
Description
Page
 
 
 
 
PART I—FINANCIAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
PART II—OTHER INFORMATION
 
 
 
 
2
 
 
 
PART I - FINANCIAL INFORMATION
 
 
 
 
 
 
 
 
 
ITEM 1. FINANCIAL STATEMENTS
 
 
OCEAN THERMAL ENERGY CORPORATION AND SUBSIDIARIES
 
 
CONDENSED CONSOLIDATED BALANCE SHEETS
 
 
 
 
 
 
June 30,
2019
 
 
December 31,
2018
 
 
 
(unaudited)
 
 
 
 
ASSETS
 
 
 
 
 
 
Current Assets
 
 
 
 
 
 
  Cash
 $27,514 
 $8,398 
      Total Current Assets
  27,514 
  8,398 
 
    
    
  Property and equipment, net
  500 
  672 
 
    
    
Total Assets
 $28,014 
 $9,070 
 
    
    
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
    
    
 
    
    
Current Liabilities
    
    
 Accounts payables and accrued expense
 $9,726,171 
 $8,876,222 
 Due to related party
  32,000 
  - 
 Notes payable - related party, net
  2,393,473 
  2,398,473 
 Convertible notes payable -related party- net
  87,500 
  87,500 
 Notes payable, net
  3,003,152 
  2,671,640 
 Convertible note payable, net
  1,209,478 
  1,283,824 
 Derivative liability
  1,736,833 
  2,292,254 
Total Current Liabilities
  18,188,607 
  17,609,913 
 
    
    
Long-term Liabilities
    
    
 Notes payable, net
  168,334 
  168,334 
Total Liabilities
  18,356,941 
  17,778,247 
 
    
    
Stockholders' deficiency
    
    
Preferred Stock, Series B, $0.001 par value; 1,250,000 shares authorized,
    
    
62,500 and 0 shares issued and outstanding, respectively
  63 
  - 
Preferred Stock, Series C, $0.001 par value; 2,700,000 shares authorized,
    
    
2,300,000 and 0 shares issued and outstanding, respectively
  2,300 
  - 
Common stock, $0.001 par value; 200,000,000 shares authorized,
    
    
133,838,944 and 131,038,944 shares issued and outstanding, respectively
  133,839 
  131,039 
Additional paid-in capital
  58,039,948 
  57,683,015 
Accumulated deficit
  (76,505,077)
  (75,583,231)
Total Stockholders' Deficiency
  (18,328,927)
  (17,769,177)
 
    
    
Total Liabilities and Stockholders' Deficiency
 $28,014 
 $9,070 
 
    
    
 
The accompanying notes are an integral part of these condensed consolidated financial statements.
 
 
 
3
 
 
 
OCEAN THERMAL ENERGY CORPORATION AND SUBSIDIARIES
 
 
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the three months ended
 
 
For the six months ended
 
 
 
 June 30, 2019
 
 
 June 30, 2018
 
 
 June 30, 2019
 
 
 June 30, 2018
 
Operating Expenses
 
 
 
 
 
 
 
 
 
 
 
 
  Salaries and wages
 $163,428 
 $288,958 
 $315,845 
 $618,947 
  Professional fees
  97,006 
  663,731 
  301,571 
  870,968 
  General and administrative
  69,728 
  192,071 
  130,165 
  419,059 
  Stock based compensation
  159,337 
  - 
  159,337 
  - 
   Total Operating Expenses
  489,499 
  1,144,760 
  906,918 
  1,908,974 
 
    
    
    
    
Loss from Operations
  (489,499)
  (1,144,760)
  (906,918)
  (1,908,974)
 
    
    
    
    
Other Income & Expenses
    
    
    
    
  Interest Expense, net
  (230,395)
  (174,610)
  (443,098)
  (335,925)
  Amortization of debt discount
  (9,998)
  (63,259)
  (23,839)
  (89,540)
  Income from legal settlement
  - 
  50,000 
  - 
  50,000 
  Change in FV of derivative liability
  40,337 
  - 
  452,009 
  - 
   Total Other expense
  (200,056)
  (187,869)
  (14,928)
  (375,465)
 
    
    
    
    
Loss Before Income Taxes
  (689,555)
  (1,332,629)
  (921,846)
  (2,284,439)
 
    
    
    
    
Provision for Income Taxes
  - 
  - 
  - 
  - 
 
    
    
    
    
   Net Loss
 $(689,555)
 $(1,332,629)
 $(921,846)
 $(2,284,439)
 
    
    
    
    
  Net Loss per Common Share Basic and Diluted
 $(0.01)
 $(0.01)
 $(0.01)
 $(0.02)
 
    
    
    
    
Weighted Average Number of Common Shares Outstanding
  133,816,966 
  123,014,772 
  133,249,441 
  122,863,872 
 
    
    
    
    
 
The accompanying notes are an integral part of these condensed consolidated financial statements.
 
 
 
4
 
 
OCEAN THERMAL ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIENCY
FOR THE THREE-MONTH PERIODS ENDED JUNE 30, 2019 AND JUNE 30, 2018
(Unaudited)
 
 
 
Preferred Stock
 
 
Common Stock
 
 
 
 
 
 
 
 
 
 
 
 
Series B Preferred
 
 
Series C Preferred
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of
 
  $0.001 
 
Number of
 
  $0.001 
 
Number of
 
  $0.001 
 
Additional
 
 
Accumulated
 
 
Stockholders'
 
 
 
Shares
 
 
Par Value
 
 
Shares
 
 
Par Value
 
 
Shares
 
 
Par Value
 
 
Paid in capital
 
 
Deficit
 
 
Deficiency
 
Balance, March 31, 2018 (unaudited)
  - 
 $- 
  - 
 $- 
  122,762,904 
 $122,763 
 $57,135,228 
 $(68,655,028)
 $(11,397,037)
Common stock issued for exercise of warrants
  - 
  - 
  - 
  - 
  4,000 
  4 
  880 
  - 
  884 
Beneficial conversion feature
  - 
  - 
  - 
  - 
  - 
  - 
  2,525 
  - 
  2,525 
Common stock issued for services
  - 
  - 
  - 
  - 
  540,000 
  540 
  106,760 
  - 
  107,300 
Net Loss for the three months ended June 30, 2018
  - 
  - 
  - 
  - 
  - 
  - 
  - 
  (1,332,629)
  (1,332,629)
Balance, June 30, 2018 (unaudited)
  - 
 $- 
  - 
 $- 
  123,306,904 
 $123,307 
 $57,245,393 
 $(69,987,657)
 $(12,618,957)
 
 
 
Preferred Stock
 
 
Common Stock
 
 
 
 
 
 
 
 
 
 
 
 
Series B Preferred
 
 
Series C Preferred
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of
 
  $0.001 
 
Number of
 
  $0.001 
 
Number of
 
  $0.001 
 
Additional
 
 
Accumulated
 
 
Stockholders'
 
 
 
Shares
 
 
Par Value
 
 
Shares
 
 
Par Value
 
 
Shares
 
 
Par Value
 
 
Paid in capital
 
 
Deficit
 
 
Deficiency
 
 Balance, March 31, 2019 (unaudited)
  - 
 $- 
  - 
 $- 
  132,838,944 
 $132,839 
 $57,796,595 
 $(75,815,522)
 $(17,886,088)
 Common stock issued for conversions of notes payable
  - 
  - 
  - 
  - 
  1,000,000 
  1,000 
  23,733 
  - 
  24,733 
 Reclassification of derivative liabilities
  - 
  - 
  - 
  - 
  - 
  - 
  37,646 
  - 
  37,646 
 Preferred stock issued for cash
  62,500 
  63 
  - 
  - 
  - 
  - 
  24,937 
  - 
  25,000 
 Preferred stock issued for services
  - 
  - 
  2,300,000 
  2,300 
  - 
  - 
  157,037 
  - 
  159,337 
 Net Loss for the three months ended June 30, 2019
  - 
  - 
  - 
  - 
  - 
  - 
  - 
  (689,555)
  (689,555)
 Balance, June 30, 2019 (unaudited)
  62,500 
 $63 
  2,300,000 
 $2,300 
  133,838,944 
 $133,839 
 $58,039,948 
 $(76,505,077)
 $(18,328,927)
 
    
    
    
    
    
    
    
    
    
 
The accompanying notes are an integral part of these condensed consolidated financial statements.
 
 
 
 
5
 
 
 
OCEAN THERMAL ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIENCY
FOR THE SIX-MONTH PERIODS ENDED JUNE 30, 2019 AND JUNE 30, 2018
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred Stock
 
 Common Stock   
 

 
 
 
 
 
 
 
 
 
Series B Preferred
 
 
Series C Preferred
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
Number of
 
  $0.001 
 
Number of
 
  $0.001 
 
Number of
 
  $0.001 
 
Additional
 
 
Accumulated
 
 
Stockholders'
 
 
 
Shares
 
 
Par Value
 
 
Shares
 
 
Par Value
 
 
Shares
 
 
Par Value
 
 
Paid in capital
 
 
Deficit
 
 
Deficiency
 
Balance, December 31, 2017
  - 
 $- 
  - 
 $- 
  122,642,247 
 $122,642 
 $57,071,022 
 $(67,703,218)
 $(10,509,554)
Common stock issued for exercise of warrants
  - 
  - 
  - 
  - 
  34,000 
  34 
  9,061 
  - 
  9,095 
Common stock issued for services
  - 
  - 
  - 
  - 
  630,657 
  631 
  130,335 
  - 
  130,966 
Beneficial conversion feature
  - 
  - 
  - 
  - 
  - 
  - 
  34,975 
  - 
  34,975 
Net Loss for the six months ended June 30, 2018
  - 
  - 
  - 
  - 
  - 
  - 
  - 
  (2,284,439)
  (2,284,439)
Balance, June 30, 2018 (unaudited)
  - 
 $- 
  - 
 $- 
  123,306,904 
 $123,307 
 $57,245,393 
 $(69,987,657)
 $(12,618,957)
 
 
 
Preferred Stock
 
 
Common Stock
 
 
 
 
 
 
 
 
 
 
 
 
Series B Preferred
 
 
Series C Preferred
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of
 
  $0.001 
 
Number of
 
  $0.001 
 
Number of
 
  $0.001 
 
Additional
 
 
Accumulated
 
 
Stockholders'
 
 
 
Shares
 
 
Par Value
 
 
Shares
 
 
Par Value
 
 
Shares
 
 
Par Value
 
 
Paid in capital
 
 
Deficit
 
 
Deficiency
 
Balance, December 31, 2018
  - 
 $- 
  - 
 $- 
  131,038,944 
 $131,039 
 $57,683,015 
 $(75,583,231)
 $(17,769,177)
Common stock issued for conversions of notes payable
  - 
  - 
  - 
  - 
  2,800,000 
  2,800 
  71,547 
  - 
  74,347 
Reclassification of derivative liabilities
  - 
  - 
  - 
  - 
  - 
  - 
  103,412 
  - 
  103,412 
Preferred stock issued for cash
  62,500 
  63 
  - 
  - 
  - 
  - 
  24,937 
  - 
  25,000 
Preferred stock issued for services
  - 
  - 
  2,300,000 
  2,300 
  - 
  - 
  157,037 
  - 
  159,337 
Net Loss for the six months ended June 30, 2019
  - 
  - 
  - 
  - 
  - 
  - 
  - 
  (921,846)
  (921,846)
Balance, June 30, 2019 (unaudited)
  62,500 
 $63 
  2,300,000 
 $2,300 
  133,838,944 
 $133,839 
 $58,039,948 
 $(76,505,077)
 $(18,328,927)
 
    
    
    
    
    
    
    
    
    
 
The accompanying notes are an integral part of these condensed consolidated financial statements.
 
 
 
 
 
6
 
 
OCEAN THERMAL ENERGY CORPORATION AND SUBSIDIARIES
 
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 
 
FOR THE SIX MONTHS ENDED JUNE 30, 2019 AND JUNE 30, 2018
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
 
2018
 
Cash Flows From Operating Activities:
 
 
 
 
 
 
Net loss
 $(921,846)
 $(2,284,439)
Adjustments to reconcile net loss to net cash used in operating activities:
    
    
Depreciation
  172 
  339 
Change in derivative liability
  (452,009)
  - 
Stock issued for services
  - 
  130,966 
Amortization of debt discount
  23,839 
  89,540 
Preferred stock issued for services
  159,337 
  - 
Changes in assets and liabilities
    
    
    Prepaid expense
  - 
  (1,197)
         Accounts payable and accrued expenses
  849,950
  687,924 
Net Cash Used In Operating Activities
  (340,557)
  (1,376,867)
 
    
    
Cash Flow From Investing Activities:
    
    
Assets under construction
  - 
  (30,000)
Net Cash Used In Investing Activities
  - 
  (30,000)
 
    
    
Cash Flows From Financing Activities:
    
    
Repayment of notes payable - related party
  (5,000)
  (53,500)
Repayment of notes payable
  (2,327)
  (2,716)
Advance from related party
  32,000 
  - 
Proceeds from notes payable
  310,000 
  489,156 
Proceeds from convertible notes payable
  - 
  615,087 
Proceeds from exercise of warrants
  - 
  9,095 
    Proceeds from the sale of preferred stock
  25,000 
  - 
Net Cash Provided by Financing Activities
  359,673 
  1,057,122 
 
    
    
Net increase (decrease) in cash and cash equivalents
  19,116 
  (349,745)
Cash and cash equivalents at beginning of period
  8,398 
  425,015 
Cash and Cash Equivalents at End of Period
 $27,514 
 $75,270 
 
    
    
Supplemental disclosure of cash flow information
    
    
Cash paid for interest expense
 $4,747 
 $25,812 
Cash paid for income taxes
 $- 
 $- 
 
    
    
 
Supplemental disclosure of non-cash investing and financing activities:
 
    
Debt discount on note payable
 $- 
 $34,975 
Reclassification of derivative liability
 $103,412 
 $- 
Convertible note payable and accrued interest into common stock
 $74,347 
 $- 
 
    
    
 
The accompanying notes are an integral part of these condensed consolidated financial statements.
 
 
 
7
 
 
OCEAN THERMAL ENERGY CORPORATION AND SUBSIDIARIES
 
Notes to Condensed Consolidated June 30, 2019 Financial Statements
(Unaudited)
 
Note 1: Nature of Business and Business Presentation
 
Ocean Thermal Energy Corporation is currently in the businesses of:
 
OTEC and SWAC/LWAC—designing ocean thermal energy conversion (“OTEC”) power plants and seawater air conditioning and lake water air conditioning (“SWAC/LWAC”) plants for large commercial properties, utilities, and municipalities. These technologies provide practical solutions to mankind’s three oldest and most fundamental needs: clean drinking water, plentiful food, and sustainable, affordable energy without the use of fossil fuels. OTEC is a clean technology that continuously extracts energy from the temperature difference between warm surface ocean water and cold deep seawater. In addition to producing electricity, some of the seawater running through an OTEC plant can be efficiently desalinated using the power generated by the OTEC technology, producing thousands of cubic meters of fresh water every day for use in agriculture and human consumption in the communities served by its plants. This cold, deep, nutrient-rich water can also be used to cool buildings (SWAC/LWAC) and for fish farming/aquaculture. In short, it is a technology with many benefits, and its versatility makes OTEC unique.
 
EcoVillagesdeveloping and commercializing our EcoVillages, as well as working to develop or acquire new complementary assets. EcoVillages are communities whose goal is to become more socially, economically, and ecologically sustainable. EcoVillages are communities whose inhabitants seek to live according to ecological principles, causing as little impact on the environment as possible. We expect that our EcoVillage communities will range from a population of 50 to 150 individuals, although some may be smaller. We may also form larger EcoVillages, of up to 2,000 individuals, as networks of smaller sub communities. We expect that our EcoVillages will grow by the addition of individuals, families, or other small groups.
 
We expect to use our technology in the development of our EcoVillages, which should add significant value to our existing line of business.
  
The condensed consolidated financial statements include the accounts of the company and our wholly owned subsidiaries. Intercompany accounts and transactions have been eliminated in consolidation. In the opinion of management, our financial statements reflect all adjustments that are of a normal recurring nature necessary for presentation of financial statements in accordance with U.S. generally accepted accounting principles (GAAP).
 
We condensed or omitted certain information and footnote disclosures normally included in our annual audited financial statements, which we prepared in accordance with GAAP. The operating results for the six months ended June 30, 2019, are not necessarily indicative of the results to be expected for the year. Our interim financial statements should be read in conjunction with our annual report on Form 10-K for the year ended December 31, 2018, including the financial statements and notes.
 
Note 2: Summary of Significant Accounting Policies
 
Principal Subsidiary Undertakings
 
Our condensed consolidated financial statements include the following subsidiaries:
 
Name
Place of Incorporation / Establishment
Principal Activities
Date Formed
Ocean Thermal Energy Bahamas Ltd.
Bahamas
Intermediate holding company of OTE BM Ltd. and OTE Bahamas O&M Ltd.
07/04/2011
 
 
 
 
OTE BM Ltd.
Bahamas
OTEC/SDC development in the Bahamas
09/07/2011
 
 
 
 
OCEES International Inc.
Hawaii, USA
Research and development for the Pacific Rim
01/21/1998
 
We have an effective interest of 100% in each of our subsidiaries.
 
 
8
 
 
Use of Estimates
 
In preparing financial statements in conformity with GAAP, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reported period. Actual results could differ from those estimates. Significant estimates include the assumptions used in valuation of equity-based transactions, valuation of derivative liabilities, valuation of deferred tax assets, and depreciable lives of property and equipment.
 
Cash and Cash Equivalents
 
We consider all highly liquid temporary cash investments with an original maturity of three months or less to be cash equivalents. At June 30, 2019, and December 31, 2018, we had no cash equivalents.
 
Income Taxes
 
We use the liability method of accounting for income taxes. Under the liability method, deferred tax assets and liabilities are determined based on temporary differences between financial reporting and tax bases of assets and liabilities and on the amount of operating loss carry-forwards and are measured using the enacted tax rates and laws that will be in effect when the temporary differences and carry-forwards are expected to reverse. An allowance against deferred tax assets is recorded when it is more likely than not that such tax benefits will not be realized.
 
Our ability to use our net operating loss carryforwards may be substantially limited due to ownership change limitations that may have occurred or that could occur in the future, as required by Section 382 of the Internal Revenue Code of 1986, as amended (the “Code”), as well as similar state provisions. These ownership changes may limit the amount of net operating loss that can be utilized annually to offset future taxable income and tax, respectively. In general, an “ownership change” as defined by Section 382 of the Code results from a transaction or series of transactions over a three-year period resulting in an ownership change of more than 50.0% of the outstanding stock of a company by certain stockholders or public groups.
 
We have not completed a study to assess whether an ownership change has occurred or whether there have been multiple ownership changes since we became a “loss corporation” under the definition of Section 382. If we have experienced an ownership change, utilization of the net operating loss carryforwards would be subject to an annual limitation under Section 382 of the Code, which is determined by first multiplying the value of our stock at the time of the ownership change by the applicable long-term, tax-exempt rate, and then could be subject to additional adjustments, as required. Any limitation may result in expiration of a portion of the net operating loss carryforwards before utilization. Further, until a study is completed and any limitation known, no positions related to limitations are being considered as an uncertain tax position or disclosed as an unrecognized tax benefit. Any carryforwards that expire prior to utilization as a result of such limitations will be removed from deferred tax assets with a corresponding reduction of the valuation allowance. Due to the existence of the valuation allowance, it is not expected that any possible limitation will have an impact on our results of operations or financial position. 
 
Business Segments
 
We conduct operations in various foreign jurisdictions where we are developing projects to use our technology. Our segments are based on the location of these projects. The U.S. territories segment consists of projects in the U.S. Virgin Islands and Guam; and the other segment currently consists of projects in the Cayman Islands. Direct revenues and costs, depreciation, depletion, and amortization costs, general and administrative costs, and other income directly associated with their respective segments are detailed within the following discussion. Identifiable net property and equipment are reported by business segment for management reporting and reportable business segment disclosure purposes. Current assets, other assets, current liabilities, and long-term debt are not allocated to business segments for management reporting or business segment disclosure purposes.
 
 
 
9
 
 
 Reportable business segment information is as follows:
  
 
June 30, 2019
 
 
 
Headquarters
 
 
US Territories
 
 
Other
 
 
Total
 
Revenue
 $- 
 $- 
 $- 
 $- 
Assets
 $28,014 
 $- 
 $- 
 $28,014 
Net loss
 $(921,846)
 $- 
 $- 
 $(921,846)
Property and equipment
 $500 
 $- 
 $- 
 $500 
Assets under construction
 $- 
 $- 
 $- 
 $- 
Depreciation
 $172 
 $- 
 $- 
 $172 
 
 
June 30, 2018
 
 
 
Headquarters
 
 
US Territories
 
 
Other
 
 
Total
 
Revenue
 $- 
 $- 
 $- 
 $- 
Assets
 $102,480 
 $757,738 
 $164,901 
 $1,025,119 
Net Loss
 $(2,284,439)
 $- 
 $- 
 $(2,284,439)
Property and equipment
 $1,013 
 $- 
 $- 
 $1,013 
Capitalized construction in process
 $- 
 $757,738 
 $164,901 
 $922,639 
Depreciation
 $339 
 $- 
 $- 
 $339 
Additions to Property and equipment
 $- 
 $30,000 
 $- 
 $30,000 
 
During the year ended December 31, 2018, $892,639 of Guam and U.S. Virgin Islands assets under construction were considered to be impaired due to the uncertainty of the projects and were written off; consequently, there were no assets under construction as of June 30, 2019.
  
Property and Equipment
 
Furniture, equipment, and software are recorded at cost and include major expenditures that increase productivity or substantially increase useful lives.
 
Maintenance, repairs, and minor replacements are charged to expense when incurred. When furniture, vehicles, or equipment is sold or otherwise disposed of, the asset and related accumulated depreciation are removed from this account, and any gain or loss is included in the statement of operations.
 
Assets under construction represent costs incurred by us for our renewable energy systems currently in process. Generally, all costs incurred during the development stage of our projects are capitalized and tracked on an individual project basis and are included in construction in progress until the project has been placed into service. If a project is abandoned, the associated costs that have been capitalized are charged to expense in the year of abandonment. Expenditures for repairs and maintenance are charged to expense as incurred. Interest costs incurred during the construction period of defined major projects from debt that is specifically incurred for those projects are capitalized.
 
Direct labor costs incurred for specific major projects expected to have long-term benefits are capitalized. Direct labor costs subject to capitalization include employee salaries, as well as related payroll taxes and benefits. With respect to the allocation of salaries to projects, salaries are allocated based on the percentage of hours that our key managers, engineers, and scientists work on each project. These individuals track their time worked at each project. Major projects are generally defined as projects expected to exceed $500,000. Direct labor includes all of the time incurred by employees directly involved with construction and development activities. Time spent in general and indirect management and in evaluating the feasibility of potential projects is expensed when incurred.
 
We capitalize costs incurred once the project has met the project feasibility stage. Costs include environmental engineering, permits, government approval, and site engineering costs. We capitalize direct interest costs associated with the projects. As of June 30, 2019 and 2018, we have no interest costs capitalized for any of these projects.
 
The cost of furniture, vehicles, equipment, and software is depreciated over the estimated useful lives of the related assets.
 
 
10
 
 
Depreciation is computed using the straight-line method for financial reporting purposes. The estimated useful lives and accumulated depreciation for land, buildings, furniture, vehicles, equipment, and software are as follows:
 
 
 
Years
 
Computer Equipment
  3 
Software
  5 
 
Fair Value
 
Financial Accounting Standards Board (“FASB”) Accounting Standard Codification (“ASC”) Topic 820, Fair Value Measurements and Disclosures, defines fair value, establishes a framework for measuring fair value under GAAP, and enhances disclosures about fair value measurements. ASC 820 describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value, which are the following:
 
Level 1–Pricing inputs are quoted prices available in active markets for identical assets or liabilities as of the reporting date.
 
Level 2–Pricing inputs are quoted for similar assets or inputs that are observable, either directly or indirectly, for substantially the full term through corroboration with observable market data. Level 2 includes assets or liabilities valued at quoted prices adjusted for legal or contractual restrictions specific to these investments.
 
Level 3–Pricing inputs are unobservable for the assets or liabilities; that is, the inputs reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability.
 
Management believes the carrying amounts of the short-term financial instruments, including cash and cash equivalents, prepaid expense and other assets, accounts payable, accrued liabilities, notes payable, deferred compensation, and other liabilities reflected in the accompanying balance sheets approximate fair value at June 30, 2019, and December 31, 2018, due to the relatively short-term nature of these instruments.
 
We account for derivative liability at fair value on a recurring basis under level 3 at June 30, 2019 and December 31, 2018 (see Note 5).
 
Concentrations
 
Cash, cash equivalents, and restricted cash are deposited with major financial institutions, and at times, such balances with any one financial institution may be in excess of FDIC-insured limits. Management believes the risk in these situations to be minimal. As of June 30, 2019, and December 31, 2018, $0 and $0, respectively, were deposited in excess of FDIC-insured limits.
 
Loss per Share
 
The basic loss per share is calculated by dividing our net loss available to common shareholders by the weighted average number of common shares during the period. The diluted loss per share is calculated by dividing our net loss by the diluted weighted average number of shares outstanding during the period. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. We have 350,073 and 284,073 shares issuable upon the exercise of warrants and 52,334,858 and 9,697,398 shares issuable upon the conversion of convertible notes that were not included in the computation of dilutive loss per share because their inclusion is antidilutive for the six months ended June 30, 2019 and 2018, respectively.
 
Revenue Recognition
 
In May 2014, the FASB issued Accounting Standard Update (“ASU”) 2014-09, Revenue from Contracts with Customers (Topic 606). This ASU is a comprehensive new revenue recognition model that requires a company to recognize revenue to depict the transfer of goods or services to a customer at an amount that reflects the consideration it expects to receive in exchange for those goods or services. We adopted the ASU on January 1, 2018. The adoption of the ASU did not have an impact on our condensed consolidated financial statements during the six months ended June 30, 2019.
 
 
11
 
 
Recent Accounting Pronouncements
 
In June 2018, the FASB issued ASU 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting. This ASU relates to the accounting for non-employee share-based payments. The amendment in this update expands the scope of Topic 718 to include all share-based payment transactions in which a grantor acquired goods or services to be used or consumed in a grantor’s own operations by issuing share-based payment awards. The ASU excludes share-based payment awards that relate to: (1) financing to the issuer; or (2) awards granted in conjunction with selling goods or services to customers as part of a contract accounted for under Topic 606, Revenue from Contracts from Customers. The share-based payments are to be measured at grant-date fair value of the equity instruments that the entity is obligated to issue when the goods or service has been delivered or rendered and all other conditions necessary to earn the right to benefit from the equity instruments have been satisfied. This standard will be effective for public business entities for fiscal years beginning after December 15, 2018, including interim periods within that fiscal year. We adopted the provisions of this ASU on January 1, 2019. The adoption had no impact on our results of operations, cash flows, or financial condition.
 
We have reviewed all recently issued, but not yet adopted, accounting standards in order to determine their effects, if any, on our consolidated results of operations, financial position, and cash flows. Based on that review, we believe that none of these pronouncements will have a significant effect on current or future earnings or operations.
 
Note 3: Going Concern
 
The accompanying unaudited condensed consolidated financial statements have been prepared on the assumption that we will continue as a going concern. As reflected in the accompanying condensed consolidated financial statements, we had a net loss of $921,846 and used $340,557 of cash in operating activities for the six months ended June 30, 2019. We had a working capital deficiency of $18,161,093 and a stockholders’ deficiency of $18,328,927 as of June 30, 2019. These factors raise substantial doubt about our ability to continue as a going concern. Our ability to continue as a going concern is dependent on our ability to increase sales and obtain external funding for our projects under development. The financial statements do not include any adjustments that may result from the outcome of this uncertainty.
 
 Note 4: Convertible Notes and Notes Payable
 
On December 12, 2006, we borrowed funds from the Southeast Idaho Council of Governments (SICOG), the EDA-#180 loan. The interest rate is 6.25%, and the maturity date was January 5, 2013. During the six months ended June 30, 2019, we made a repayment of $2,327. The loan principal was $7,052 with accrued interest of $0 as of June 30, 2019. This note is in default.
 
On December 23, 2009, we borrowed funds from SICOG, the EDA-#273 loan. The interest rate is 7%, and the maturity date was December 23, 2014. The loan principal was $94,480 with accrued interest of $21,172 as of June 30, 2019. This note is in default.
 
On December 23, 2009, we borrowed funds from SICOG, the MICRO I-#274 loan and MICRO II-#275 loan. The interest rate is 7%, and the maturity date was December 23, 2014. The loan principal was $47,239 with accrued interest of $10,502 as of June 30, 2019. These notes are in default.
 
On December 1, 2007, we borrowed funds from the Eastern Idaho Development Corporation and the Economic Development Corporation. The interest rate is 7%, and the maturity date was September 1, 2015. The loan principal was $85,821 with accrued interest of $42,435 as of June 30, 2019. This note is in default.
 
On September 25, 2009, we borrowed funds from the Pocatello Development Authority. The interest rate is 5%, and the maturity date was October 25, 2011. The loan principal was $50,000 with accrued interest of $21,997 as of June 30, 2019. This note is in default.
 
On March 12, 2015, we combined convertible notes issued in 2010, 2011, and 2012, payable to our officers and directors in the aggregate principal amount of $320,246, plus accrued but unpaid interest of $74,134, into a single, $394,380 consolidated convertible note (the “Consolidated Note”). The Consolidated Note was assigned to JPF Venture Group, Inc., an investment entity that is majority-owned by Jeremy Feakins, our director, chief executive officer, and chief financial officer. The Consolidated Note was convertible to common stock at $0.025 per share, the approximate market price of our common stock as of the date of the issuance. On February 24, 2017, the Consolidated Note was amended to eliminate the conversion feature. The Consolidated Note bears interest at 6% per annum and is due and payable within 90 days after demand. As of June 30, 2019, the outstanding loan balance was $394,380 and the accrued but unpaid interest was $107,102 on the Consolidated Note.
 
During 2016 and 2015, we borrowed $75,000 from JPF Venture Group, Inc. pursuant to promissory notes. The terms of the notes are as follows: (i) interest is payable at 6% per annum; (ii) the notes are payable 90 days after demand; and (iii) payee is authorized to convert part or all of the note balance and accrued interest, if any, into shares of our common stock at the rate of one share each for $0.03 of principal amount of the note. This conversion share price was adjusted to $0.01384 for the reverse stock splits. As of December 31, 2018, we have recorded a debt discount of $75,000 for the fair value derivative liability and fully amortized the debt discount. As of June 30, 2019, the outstanding balance was $75,000, plus accrued interest of $14,436.
 
 
12
 
 
During 2016, we borrowed $112,500 from JPF Venture Group, Inc. pursuant to promissory notes. The terms of the notes are as follows: (i) interest is payable at 6% per annum; (ii) the notes are payable 90 days after demand; and (iii) payee is authorized to convert part or all of the note balance and accrued interest, if any, into shares of our common stock at the rate of one share for each $0.03 of principal amount of the note. On February 24, 2017, the notes were amended to eliminate the conversion features. As of June 30, 2019, the outstanding balance was $112,500, plus accrued interest of $21,590.
 
On October 20, 2016, we borrowed $12,500 from an independent director pursuant to a promissory note. The terms of the note are as follows: (i) interest is payable at 6% per annum; (ii) the note is payable 90 days after demand; and (iii) the payee is authorized to convert part or all of the note balance and accrued interest, if any, into shares of our common stock at the rate of one share for each $0.03 of principal amount of the note. This conversion share price was adjusted to $0.01384 for the reverse stock splits. As of December 31, 2018, we have recorded a debt discount of $12,500 for the fair value of derivative liability and fully amortized the debt discount. As of June 30, 2019, the outstanding balance was $12,500, plus accrued interest of $2,131.
 
During 2012, we issued a note payable for $1,000,000. The note had an interest rate of 10% per annum, was secured by a first lien in all of our assets, and was due on February 3, 2015. On March 6, 2018, the note was amended to extend the due date to December 31, 2018, On March 29, 2019, the maturity date of the note was extended to December 31, 2019. As of June 30, 2019, the outstanding balance was $1,000,000, plus accrued interest of $687,226.
 
During 2013, we issued Series B units. Each unit is comprised of a note agreement, a $50,000 promissory note that matures on September 30, 2023, and bears interest at 10% per annum payable annually in arrears, and a security agreement. During 2013, we issued $525,000 of 10% promissory notes. As of June 30, 2019, the loan balance was $158,334 and the accrued interest was $92,908.
 
During 2013, we issued a note payable for $290,000 in connection with the reverse merger transaction with Broadband Network Affiliates, Inc. We have determined that no further payment of principal or interest on this note should be made because the note holder failed to perform his underlying obligations giving rise to this note. As described in the litigation section of this filing, the note holder filed suit on May 21, 2019, and we remain confident that the court will decide in our favor by either voiding the note or awarding damages sufficient to offset the note value. As of June 30, 2019, the balance outstanding was $130,000, and the accrued interest as of that date was $56,086. This note is in default.
 
On January 18, 2018, Jeremy P. Feakins & Associates, LLC, an investment entity owned by our chief executive, chief financial officer, and a director, agreed to extend the due date for repayment of a $2,265,000 note issued in 2014 to the earlier of December 31, 2018, or the date of the financial closings of our Baha Mar project (or any other project of $25 million or more), whichever occurs first. As of June 30, 2019, the note balance was $1,102,500 and the accrued interest was $578,200. This note is in default.
 
We have $300,000 in principal amount of outstanding notes due to unrelated parties, issued in 2014, in default since 2015, accruing interest at a default rate of 22%. We intend to repay the notes and accrued interest upon the Baha Mar SWAC/LWAC project’s financial closing. Accrued interest totaled $280,229 as of June 30, 2019. The note is in default.
 
The due date of April 7, 2017, on a $50,000 promissory note with an unaffiliated investor, was extended to April 7, 2019. The note and accrued interest can be converted into our common stock at a conversion rate of $0.75 per share at any time prior to the repayment. This conversion price is not required to adjust for the reverse stock split as per the note agreement. Accrued interest totaled $21,431 as of June 30, 2019. The note is in default.
 
On March 9, 2017, an entity owned and controlled by our chief executive officer agreed to provide up to $200,000 in working capital. The note bears interest of 10% and is due and payable within 90 days of demand. During the year ended December 31, 2017, we received an additional $2,000 and repaid $25,000. As of June 30, 2019, the balance outstanding was $177,000, plus accrued interest of $41,750.
 
During the third quarter of 2017, we completed a $2,000,000 convertible promissory note private placement offering. The terms of the notes are as follows: (i) interest is payable at 6% per annum; (ii) the notes are payable two years after purchase; and (iii) all principal and interest on each note automatically converts on the conversion maturity date into shares of our common stock at a conversion price of $4.00 per share, as long as the closing share price of our common stock on the trading day immediately preceding the conversion maturity date is at least $4.00, as adjusted for stock splits, stock dividends, reclassification, and the like. If the price of our shares on such date is less than $4.00 per share, the notes (principal and interest) will be repaid in full. As of June 30, 2019, the outstanding balance for all four notes was $80,000, plus accrued interest of $9,400. As of the date of this report, the notes are in default.
 
On November 6, 2017, we entered into an agreement and promissory note with JPF Venture Group, Inc. to loan up to $2,000,000 to us. The terms of the note are as follows: (i) interest is payable at 10% per annum; (ii) all unpaid principal and all accrued and unpaid interest is due and payable at the earliest of a resolution of the Memphis litigation (as defined therein), December 31, 2018, or when we are otherwise able to pay. During the first quarter of 2019, we repaid $5,000. As of June 30, 2019, the outstanding balance was $607,093 and the accrued interest was $111,208. This note is in default.
 
 
13
 
 
In December 2017, we entered into a note and warrant purchase agreement pursuant to which we issued a series of unsecured promissory notes to accredited investors. These notes accrue interest at a rate of 10% per annum payable on a quarterly basis and are not convertible into shares of our capital stock. The notes are payable within five business days after receipt of gross proceeds of at least $1,500,000 from L2 Capital, LLC, an unaffiliated Kansas limited liability company (“L2 Capital”). We may prepay the notes in whole or in part, without penalty or premium, on or before the maturity date of July 30, 2019. In connection with the issuance of the notes, for each note purchased, the note holder received a warrant as follows:
 
● $10,000 note with a warrant to purchase 2,000 shares
 
● $20,000 note with a warrant to purchase 5,000 shares
 
● $25,000 note with a warrant to purchase 6,500 shares
 
● $30,000 note with a warrant to purchase 8,000 shares
 
● $40,000 note with a warrant to purchase 10,000 shares
 
● $50,000 note with a warrant to purchase 14,000 shares
 
The exercise price per share of the warrants is equal to 85% of the closing price of our common stock on the day immediately preceding the exercise of the relevant warrant, subject to adjustment as provided in the warrant. The warrant includes a cashless net exercise provision whereby the holder can elect to receive shares equal to the value of the warrant minus the fair market value of shares being surrendered to pay the exercise price. As of June 30, 2019, the balance outstanding was $979,156 and the accrued interest was $117,482. As of June 30, 2019, we have outstanding warrants to purchase 223,000 shares of common stock. As of the date of this report, these notes are in default.
 
On February 15, 2018, we entered into an agreement with L2 Capital for a loan of up to $565,555, together with interest at the rate of 8% per annum, which consists of up to $500,000 to us and a prorated original issuance discount of $55,555 and $10,000 for transactional expenses to L2 Capital. L2 Capital has the right at any time to convert all or any part of the note into fully paid and nonassessable shares of our common stock at the fixed conversion price, which is equal to $0.50 per share; however, at any time on or after the occurrence of any event of default under the note, the conversion price will adjust to the lesser of $0.50 or 65% multiplied by the lowest volume weighted average price of the common stock during the 20-trading-day period ending, in L2 Capital’s sole discretion on each conversion, on either the last complete trading day prior to the conversion date or the conversion date. During the year ended December 31, 2018, we received five tranches totaling $482,222. As of December 31, 2018, we have issued warrants to purchase 56,073 shares of common stock in accordance with a non-exclusive finder’s fee arrangement. These warrants have a fair value of $13,280 based on the Black-Scholes option-pricing model. The fair value was recorded as a discount on the notes payable and is being amortized over the life of the notes payable. As of December 31, 2018, we have fully amortized $91,222 of the debt issuance cost and have recorded a debt discount of $475,481 for the fair value of derivative liability and fully amortized the debt discount. As of June 30, 2019, we have outstanding warrants to purchase 56,073 shares of common stock. During the six months ended June 30, 2019, we issued 1,000,000 shares of common stock to L2 Capital for the conversion of a portion of our notes payable in the amount of $24,733. As of June 30, 2019, the outstanding balance of the original loan was $343,412, plus a default penalty of $261,307, for a total of $604,719, and accrued interest was $85,010. The note is in default.
  
On September 19, 2018, we executed a note payable for $10,000 with an unrelated party that bears interest at 6% per annum, which is due quarterly beginning as of September 30, 2018. The maturity date for the note is three years after date of issuance. In addition, the lender received warrants to purchase 2,000 shares of common stock upon signing the promissory note. The warrant can be exercised at a price per share equal to a 15% discount from the price of common stock on the last trading day before such purchase. As of June 30, 2019, we have outstanding warrants to purchase 2,000 shares of common stock. As of June 30, 2019, the balance outstanding was $10,000 and the accrued interest was $473.
 
On December 14, 2018, L2 Capital LLC purchased our note payable from Collier Investments, LLC. The total consideration was $371,250, including the outstanding note balance of $281,250, the accrued interest of $33,750, and liquidated damages of $56,250. There was also a default penalty of $153,123. In addition, we issued 400,000 shares of common stock to L2 Capital as commitment shares with a fair value of $21,200 in connection with the purchase of the note. We executed a replacement convertible note with L2 Capital in the amount of $371,250 with an interest rate of 12% per annum. The maturity date of the note is December 22, 2018. The holder of the note can convert the note, or any portion of it, into shares of common stock at any time after the issuance date. The conversion price is 65% of the market price, which is defined as the lowest trading price for our common stock during the 20-trading-day period prior to the conversion date. As of December 31, 2018, we have recorded a debt discount of $665,690 for the fair value of derivative liability and fully amortized the debt discount. During the six months ended June 30, 2019, we issued 1,800,000 shares of common stock to L2 Capital for the conversion of a portion of our notes payable in the amount of $49,614. As of June 30, 2019, the outstanding balance was $474,759, which includes a default penalty of $153,123, and the accrued interest was $33,148. This note is in default.
 
 
14
 
 
On January 2, 2019, we initiated a promissory note agreement pursuant to which we issued a series of promissory notes in the amount of $10,000 to accredited investors. Proceeds from these notes will be used to support the administrative and legal expenses of our lawsuit before the United District Court for the Western District of Tennessee, Ocean Thermal Energy Corporation v. Robert Coe, el al., Case No. 2:17-cv-02343SHL-cgc, and any subsequent actions brought about as a result of or in connection with this litigation. These notes are secured against the proceeds from the litigation. The notes bear an interest rate of 17%, plus one quarter of one percent of the actual funds received from the litigation. The repayment of the principal, accrued interest, and the percentage of the litigation funds received will be paid immediately following the receipt of sufficient funds from this litigation. As of June 30, 2019, the outstanding balance of these loans is $310,000 and the accrued interest was $23,847.
 
The following convertible note and notes payable were outstanding at June 30, 2019:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Related Party
 
 
Non Related Party
 
Date of Issuance
 
Maturity Date
 
 
Interest Rate
 
In Default
 
Original Principal
 
 
Principal at June 30, 2019
 
 
Discount at June 30, 2019
 
 
Carrying Amount at June 30, 2019
 
 
Current
 
 
Long-Term
 
 
Current
 
 
Long-Term
 
12/12/06
01/05/13
  6.25%
  Yes
  58,670 
  7,052 
  - 
  7,052 
  - 
  - 
  7,052 
  - 
12/01/07
09/01/15
  7.00%
  Yes
  125,000 
  85,821 
  - 
  85,821 
  - 
  - 
  85,821 
  - 
09/25/09
10/25/11
  5.00%
  Yes
  50,000 
  50,000 
  - 
  50,000 
  - 
  - 
  50,000 
  - 
12/23/09
12/23/14
  7.00%
  Yes
  100,000 
  94,480 
  - 
  94,480 
  - 
  - 
  94,480 
  - 
12/23/09
12/23/14
  7.00%
  Yes
  25,000 
  23,619 
  - 
  23,619 
  - 
  - 
  23,619 
  - 
12/23/09
12/23/14
  7.00%
  Yes
  25,000 
  23,620 
  - 
  23,620 
  - 
  - 
  23,620 
  - 
02/03/12
12/03/19
  10.00%
 No
  1,000,000 
  1,000,000 
  - 
  1,000,000 
    
  - 
  1,000,000 
  - 
08/15/13
10/31/23
  10.00%
 No
  525,000 
  158,334 
  - 
  158,334 
  - 
  - 
  - 
  158,334 
12/31/13
12/31/15
  8.00%
  Yes
  290,000 
  130,000 
  - 
  130,000 
  - 
  - 
  130,000 
  - 
04/01/14
12/31/18
  10.00%
 Yes
  2,265,000 
  1,102,500 
  - 
  1,102,500 
  1,102,500 
  - 
  - 
  - 
12/22/14
03/31/15
  22.00%*
  Yes
  200,000 
  200,000 
  - 
  200,000 
  - 
  - 
  200,000 
  - 
12/26/14
12/26/15
  22.00%*
  Yes
  100,000 
  100,000 
  - 
  100,000 
  - 
  - 
  100,000 
  - 
03/12/15
  (1)
  6.00%
 No
  394,380 
  394,380 
  - 
  394,380 
  394,380 
  - 
  - 
  - 
04/07/15
04/07/19
  10.00%
 Yes
  50,000 
  50,000 
  - 
  50,000 
  - 
  - 
  50,000 
  - 
11/23/15
  (1)
  6.00%
 No
  50,000 
  50,000 
  - 
  50,000 
  50,000 
  - 
  - 
  - 
02/25/16
  (1)
  6.00%
 No
  50,000 
  50,000 
  - 
  50,000 
  50,000 
  - 
  - 
  - 
05/20/16
  (1)
  6.00%
 No
  50,000 
  50,000 
  - 
  50,000 
  50,000 
  - 
  - 
  - 
10/20/16
  (1)
  6.00%
 No
  50,000 
  12,500 
  - 
  12,500 
  12,500 
  - 
  - 
  - 
10/20/16
  (1)
  6.00%
 No
  12,500 
  12,500 
  - 
  12,500 
  12,500 
  - 
  - 
  - 
12/21/16
  (1)
  6.00%
 No
  25,000 
  25,000 
  - 
  25,000 
  25,000 
  - 
  - 
  - 
03/09/17
  (1)
  10.00%
 No
  200,000 
  177,000 
  - 
  177,000 
  177,000 
  - 
  - 
  - 
07/13/17
07/13/19
  6.00%
 No
  25,000 
  25,000 
  - 
  25,000 
  - 
  - 
  25,000 
  - 
07/18/17
07/18/19
  6.00%
 No
  25,000 
  25,000 
  - 
  25,000 
  - 
  - 
  25,000 
  - 
07/26/17
07/26/19
  6.00%
 No
  15,000 
  15,000 
  - 
  15,000 
  - 
  - 
  15,000 
  - 
07/27/17
07/27/19
  6.00%
 No
  15,000 
  15,000 
  - 
  15,000 
  - 
  - 
  15,000 
  - 
12/20/17
  (2)
  10.00%
 Yes**
  979,156 
  979,156 
  596 
  978,560 
  - 
  - 
  978,560 
  - 
11/06/17
12/31/18
  10.00%
 Yes
  646,568 
  607,093 
  - 
  607,093 
  607,093 
  - 
  - 
  - 
02/19/18
  (3)
  18.00%*
  Yes
  629,451 
  604,719 
  - 
  604,719 
  - 
  - 
  604,719 
  - 
09/19/18
09/28/21
  6.00%
 No
  10,000 
  10,000 
  - 
  10,000 
  - 
  - 
  - 
  10,000 
12/14/18
12/22/18
  24.00%*
 Yes
  474,759 
  474,759 
  - 
  474,759 
  - 
  - 
  474,759 
  - 
01/02/19
  (4)
  17.00%
 No
  310,000 
  310,000 
    
  310,000 
    
    
  310,000 
    
Totals
 
    
 
 $8,775,484 
 $6,862,533 
 $596 
 $6,861,937 
 $2,480,973 
 $- 
 $4,212,630 
 $168,334 
 
(1) Maturity date is 90 days after demand.
(2) Bridge loans were issued at dates between December 2017 and May 2018. Principal is due on the earlier of 18 months from the anniversary date or the completion of L2 Capital financing with a gross proceeds of a minimum of $1.5 million.
(3) L2 Capital - Note was drawn down in five tranches between 02/16/18 and 05/02/18.
(4) Loans were issued from January 2, 2019, to March 23, 2019. Principal and interest are due when funds are received from the litigation between Ocean Thermal Energy Corporation vs. Robert Coe, el al.
* Default interest rate
** Partially in default as of June 30, 2019.
 
 
15
 
 
The following convertible notes and notes payable were outstanding at December 31, 2018:

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Related Party
 
 
Non Related Party
 
Date of Issuance
 
Maturity Date
 
 
Interest Rate
 
In Default
 
Original Principal
 
 
Principal at December 31, 2018
 
 
Discount at December 31, 2018
 
 
Carrying Amount at December 31, 2018
 
 
Current
 
 
Long-Term
 
 
Current
 
 
Long-Term
 
12/12/06
01/05/13
  6.25%
  Yes
  58,670 
  9,379 
  - 
  9,379 
  - 
  - 
  9,379 
  - 
12/01/07
09/01/15
  7.00%
  Yes
  125,000 
  85,821 
  - 
  85,821 
  - 
  - 
  85,821 
  - 
09/25/09
10/25/11
  5.00%
  Yes
  50,000 
  50,000 
  - 
  50,000 
  - 
  - 
  50,000 
  - 
12/23/09
12/23/14
  7.00%
  Yes
  100,000 
  94,480 
  - 
  94,480 
  - 
  - 
  94,480 
  - 
12/23/09
12/23/14
  7.00%
  Yes
  25,000 
  23,619 
  - 
  23,619 
  - 
  - 
  23,619 
  - 
12/23/09
12/23/14
  7.00%
  Yes
  25,000 
  23,620 
  - 
  23,620 
  - 
  - 
  23,620 
  - 
02/03/18
12/31/18
  10.00%
 Yes
  1,000,000 
  1,000,000 
  - 
  1,000,000 
    
  - 
  1,000,000 
  - 
08/15/13
10/31/23
  10.00%
 No
  525,000 
  158,334 
  - 
  158,334 
  - 
  - 
  - 
  158,334 
12/31/13
12/31/15
  8.00%
  Yes
  290,000 
  130,000 
  - 
  130,000 
  - 
  - 
  130,000 
  - 
04/01/14
12/31/18
  10.00%
 Yes
  2,265,000 
  1,102,500 
  - 
  1,102,500 
  1,102,500 
  - 
  - 
  - 
12/22/14
03/31/15
  22.00%*
  Yes
  200,000 
  200,000 
  - 
  200,000 
  - 
  - 
  200,000 
  - 
12/26/14
12/26/15
  22.00%*
  Yes
  100,000 
  100,000 
  - 
  100,000 
  - 
  - 
  100,000 
  - 
03/12/15
    (1)
  6.00%
 No
  394,380 
  394,380 
  - 
  394,380 
  394,380 
  - 
  - 
  - 
04/07/15
04/07/19
  10.00%
 Yes
  50,000 
  50,000 
  - 
  50,000 
  - 
  - 
  50,000 
  - 
11/23/15
    (1)
  6.00%
 No
  50,000 
  50,000 
  - 
  50,000 
  50,000 
  - 
  - 
  - 
02/25/16
    (1)
  6.00%
 No
  50,000 
  50,000 
  - 
  50,000 
  50,000 
  - 
  - 
  - 
05/20/16
    (1)
  6.00%
 No
  50,000 
  50,000 
  - 
  50,000 
  50,000 
  - 
  - 
  - 
10/20/16
    (1)
  6.00%
 No
  50,000 
  12,500 
  - 
  12,500 
  12,500 
  - 
  - 
  - 
10/20/16
    (1)
  6.00%
 No
  12,500 
  12,500 
  - 
  12,500 
  12,500 
  - 
  - 
  - 
12/21/16
    (1)
  6.00%
 No
  25,000 
  25,000 
  - 
  25,000 
  25,000