XML 17 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Convertible Notes Payable, Including Related Party
9 Months Ended
Sep. 30, 2017
Convertible Notes Payable, Including Related Party [Abstract]  
CONVERTIBLE NOTES PAYABLE, INCLUDING RELATED PARTY

NOTE 3 – CONVERTIBLE NOTES PAYABLE, INCLUDING RELATED PARTY

 

Convertible notes payable at September 30, 2017 and December 31, 2016 consist of the following:

 

  September 30,  December 31, 
  2017  2016 
Convertible notes to stockholder due on various dates through August 24, 2016; interest at 4%; convertible in shares of common stock at 90% of the Company's stock price at date of conversion. (in default at December 31, 2016) $59,599  $59,599 
Convertible note to investor due on September 22, 2017; interest at 10%; included an original issue discount of $7,245; convertible in shares of common stock at 50% of the Company's stock price at date of conversion.  13,514   56,750 
Convertible note to investor due on July 3, 2017; interest at 10%; convertible in shares of common stock at 50% of the Company's stock price at date of conversion.  23,248   58,745 
Convertible note to investor due on January 11, 2017; interest at 12%; convertible in shares of common stock at 50% of the Company's stock price at date of conversion.  53,293   - 
Convertible note to investor due on January 11, 2017; interest at 8%; convertible in shares of common stock at 58% of the Company's stock price at date of conversion.  25,720   - 
Convertible note to investor due on January 12, 2017; interest at 6%; convertible in shares of common stock at 55% of the Company's stock price at date of conversion.  2,269   - 
Convertible note to investor due on February 15, 2017; interest at 12%; convertible in shares of common stock at 58% of the Company's stock price at date of conversion.  43,000   - 
Convertible note to investor due on February 20, 2017; interest at 10%; convertible in shares of common stock at 50% of the Company's stock price at date of conversion.  56,750   - 
Convertible note to investor due on March 15, 2018; interest at 12%; convertible in shares of common stock at 58% of the Company's stock price at date of conversion.  23,000   - 
Convertible note to investor due on May 17, 2018; interest at 12%; convertible in shares of common stock at 51% of the Company's stock price at date of conversion.  20,000   - 
   320,393   175,094 
Less debt discount  (65,118)  (80,796)
Convertible notes, net of discount $255,275  $94,298 
         
Convertible notes payable - related party $59,599  $59,599 
Less debt discount  -   - 
Convertible notes - related party, net of discount $59,599  $59,599 
         
Convertible notes payable - unrelated parties $260,794  $115,495 
Less debt discount  (65,118)  (80,796)
Convertible notes - unrelated parties, net of discount $195,676  $34,699 

 

During the nine months ended September 30, 2017, the Company issued convertible notes in the aggregate principal amount of $315,750, with original issue discounts of $19,250. Due to the variable conversion price associated with these convertible notes, the Company has determined that the conversion feature is considered derivative liabilities. The embedded conversion feature was initially calculated to be $782,363, which is recorded as a derivative liability as of the date of issuance. The derivative liability was first recorded as a debt discount up to the face amount of the convertible notes of $315,750, with the remainder being charge as a financing cost during the period. The debt discount is being amortized over the terms of the convertible notes. The Company recognized interest expense of $331,428 during the nine months ended September 30, 2017 related to the amortization of the debt discount.

 

A rollfoward of the convertible notes payable from December 31, 2016 to September 30, 2017 is below:

 

Convertible notes payable, December 31, 2016 $94,298 
Issued for cash  296,500 
Issued for original issue discount  19,250 
Penalties added to convertible notes payable balance  14,719 
Conversion into common stock  (185,170)
Debt discount related to new convertible notes  (315,750)
Amortization of debt discounts during the period  331,428 
Convertible notes payable, September 30, 2017 $255,275