XML 19 R9.htm IDEA: XBRL DOCUMENT v3.8.0.1
Convertible Notes Payable, Including Related Party
12 Months Ended
Dec. 31, 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 December 31, 2017 and December 31, 2016 consist of the following:

 

    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.     10,146       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.     12,739       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.     44,430       -  
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.     24,733       -  
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.     23,590       -  
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       -  
Convertible note to investor due on August 10, 2018; interest at 12%; convertible in shares of common stock at 51% of the Company's stock price at date of conversion.     53,000       -  
      327,987       175,094  
Less debt discount     (66,217 )     (80,796 )
Convertible notes, net of discount   $ 261,770     $ 94,298  
                 
Convertible notes payable - related party   $ 59,599     $ 59,599  
Less debt discount     0       0  
Convertible notes - related party, net of discount   $ 59,599     $ 59,599  
                 
Convertible notes payable - unrelated parties   $ 268,388     $ 115,495  
Less debt discount     (66,217 )     (80,796 )
Convertible notes - unrelated parties, net of discount   $ 202,171     $ 34,699  

  

During the years ended December 31, 2017, the Company issued convertible notes in the aggregate principal amount of $368,750, 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 $885,707, 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 $368,750, 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.

 

During the year ended December 31, 2016, the Company issued convertible notes in the aggregate principal amount of $267,511. 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 $459,316, which is recorded as a derivative liability as of the date of issuance. In addition, for one of the convertible notes the Company also issued 26 warrants with an exercise price of $950 subject to change if securities are issued at a price per share below the exercise price. This provision results in the warrant being a derivative liability initially calculated to be $26,900. The derivative liability was first recorded as a debt discount up to the face amount of the convertible notes of $267,511, 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 $383,329 and $206,602, respectively, during the years ended December 31, 2017 and 2016 related to the amortization of the debt discount.

 

A rollfoward of the convertible notes payable from December 31, 2015 to December 31, 2017 is below:

  

Convertible notes payable, December 31, 2015   $ 31,325  
Issued for cash     143,288  
Issued for original issue discount     16,023  
Conversion of accounts payable to convertible note     50,861  
Conversion into common stock     (86,290 )
Debt discount related to new convertible notes     (267,511 )
Amortization of debt discounts during the period     206,602  
Convertible notes payable, December 31, 2016     94,298  
Issued for cash     349,500  
Issued for original issue discount     19,250  
Penalties added to convertible notes payable balance     63,241  
Conversion into common stock     (279,098 )
Debt discount related to new convertible notes     (368,750 )
Amortization of debt discounts during the period     383,329  
Convertible notes payable, December 31, 2017   $ 261,770