XML 39 R28.htm IDEA: XBRL DOCUMENT v3.20.4
CONVERTIBLE NOTES (Tables)
6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Schedule of Convertible Debt

The following table provides a summary of the activity of the Company's unsecured, convertible, promissory notes:

 

 

Principal

Balance

12/31/2018

 

New

Notes

 

Notes

assigned or

exchanged

 

Notes

converted

 

Principal

Balance

12/31/2019

 

Less:

Discount

Balance

 

Net

Principal

Balance

12/31/2019

 

October 2016 Notes

$

330,000

 

$

-

 

$

-

 

$

-

 

$

330,000

 

$

-

 

$

330,000

 

St. George Notes

 

1,099,233

 

 

(172,500

)

 

-

 

 

(309,070

)

 

617,663

 

 

-

 

 

617,663

 

BayBridge Notes

 

62,500

 

 

-

 

 

1,160,000

 

 

(281,900

)

 

940,600

 

 

(408,333

)

 

532,267

 

Bellridge Notes

 

455,000

 

 

510,000

 

 

(226,000

)

 

(243,000

)

 

496,000

 

 

(382,500

)

 

113,500

 

Power Up Notes

 

225,000

 

 

149,500

 

 

-

 

 

(267,680

)

 

106,820

 

 

(26,566

)

 

80,254

 

EMA Note

 

75,000

 

 

-

 

 

(75,000

)

 

-

 

 

-

 

 

-

 

 

-

 

Widjaja Note

 

-

 

 

330,000

 

 

-

 

 

-

 

 

330,000

 

 

(1

)

 

329,999

 

GS Capital Notes

 

-

 

 

178,568

 

 

75,000

 

 

(84,068

)

 

169,500

 

 

(44,167

)

 

125,333

 

 

$

2,246,733

 

$

995,568

 

$

934,000

 

$

(1,185,718

)

$

2,990,583

 

$

(861,567

)

$

2,129,016

 

 

 

Principal

Balance

12/31/2019

 

New

Notes/Adjustments

 

Notes

assigned

or

exchanged

 

Notes

converted

 

Principal

Balance

6/30/2020

 

Less:

Discount

Balance

 

Net

Principal

Balance

6/30/2020

 

October 2016 Notes

$

330,000

 

$

-

 

$

-

 

$

-

 

$

330,000

 

$

-

 

$

330,000

 

St. George Notes

 

617,663

 

 

-

 

 

-

 

 

-

 

 

617,663

 

 

-

 

 

617,663

 

BayBridge Notes

 

940,600

 

 

-

 

 

-

 

 

-

 

 

940,600

 

 

(33,333

)

 

907,267

 

Bellridge Notes

 

496,000

 

 

-

 

 

-

 

 

(45,000

)

 

451,000

 

 

(127,500

)

 

323,500

 

Power Up Notes

 

106,820

 

 

-

 

 

-

 

 

-

 

 

106,820

 

 

-

 

 

106,820

 

Widjaja Note

 

330,000

 

 

-

 

 

-

 

 

-

 

 

330,000

 

 

-

 

 

330,000

 

GS Capital Notes

 

169,500

 

 

-

 

 

-

 

 

-

 

 

169,500

 

 

(5,417

)

 

164,083

 

Penumbra Note

 

-

 

 

250,000

 

 

-

 

 

-

 

 

250,000

 

 

-

 

 

250,000

 

 

$

2,990,583

 

$

250,000

 

$

-

 

$

(45,000

)

$

3,195,583

 

$

(166,250

)

$

3,029,333

 

Schedule of Debt Conversions The following table summarizes the conversion activity of this note:

 

Conversion Period

Principal Converted

 

Interest Converted

 

Common Shares

Issued

 

Q1 2018

$

75,000

 

$

-

 

 

187,500

 

Q2 2018

 

316,600

 

 

-

 

 

2,082,778

 

Q3 2018

 

102,500

 

 

-

 

 

3,142,333

 

Q4 2018

 

112,500

 

 

-

 

 

10,437,046

 

Q1 2019

 

106,750

 

 

-

 

 

58,503,244

 

Q2 2019

 

59,320

 

 

-

 

 

86,636,364

 

Q3 2019

 

89,000

 

 

-

 

 

457,222,222

 

Q4 2019

 

54,000

 

 

-

 

 

540,000,000

 

 

$

915,670

 

$

-

 

 

1,158,211,487

 

 

The following table summarizes the conversion activity of these notes:

 

Conversion Period

Principal Converted

 

Interest Converted

 

Common Shares

Issued

 

Q4 2018

$

207,500

 

$

4,303

 

 

16,008,198

 

Q1 2019

 

90,500

 

 

3,278

 

 

47,400,806

 

Q2 2019

 

88,500

 

 

2,079

 

 

141,822,223

 

Q3 2019

 

86,000

 

 

2,261

 

 

616,247,346

 

Q4 2019

 

16,900

 

 

789

 

 

176,886,700

 

 

$

489,400

 

$

12,710

 

 

998,365,273

 

The following table summarizes the conversion activity of these notes:

 

Conversion Period

Principal Converted

 

Interest Converted

 

Common Shares

Issued

 

Q3 2018

$

137,500

 

$

2,104

 

 

3,716,105

 

Q4 2018

 

107,500

 

 

4,000

 

 

7,554,399

 

Q1 2019

 

65,615

 

 

4,507

 

 

38,696,339

 

Q2 2019

 

47,385

 

 

3,874

 

 

68,142,087

 

Q3 2019

 

89,000

 

 

9,779

 

 

529,061,862

 

Q4 2019

 

41,000

 

 

5,404

 

 

464,037,300

 

Q2 2020

 

45,000

 

 

2,133

 

 

471,328,800

 

 

$

533,000

 

$

31,801

 

 

1,582,536,892

 

The following table summarizes the conversion activity of these notes:

 

Conversion Period

Principal Converted

 

Interest Converted

 

Common Shares

Issued

 

Q1 2019

$

182,500

 

$

7,300

 

 

95,014,902

 

Q2 2019

 

42,500

 

 

1,700

 

 

47,155,556

 

Q3 2019

 

14,600

 

 

-

 

 

155,824,176

 

Q4 2019

 

28,080

 

 

-

 

 

280,800,000

 

 

$

267,680

 

$

9,000

 

 

578,794,634

 

The following table summarizes the conversion activity of these notes:

 

Conversion Period

Principal Converted

 

Interest Converted

 

Common Shares

Issued

 

Q2 2019

$

15,000

 

$

763

 

 

17,321,692

 

Q3 2019

 

57,718

 

 

4,284

 

 

335,425,736

 

Q4 2019

 

11,350

 

 

719

 

 

120,697,800

 

 

$

84,068

 

$

5,766

 

 

473,445,228