Convertible Notes (Tables)

3 Months Ended

Sep. 30, 2017

Convertible Notes Tables

Schedule of Promissory Notes

As of September 30, 2017, the Company’s convertible notes consisted of following:

		Balance							Conversion				Balance
Principal		as of			Default				in		# of		as of			Due		Interest			Conversion
Amount		6.30.17			Penalty		Repayment		principal		shares		9.30.17			Date		Rate			Price
	25,000		25,000			—		—		—		—		25,000			7/1/2016		10	%	75% of the average of 30 days prior to the conversion date.
	25,000		25,000			—		—		—		—		25,000			7/1/2016		10	%	75% of the average of 30 days prior to the conversion date.
	100,000		100,000			—		—		—		—		100,000			7/1/2016		10	%	75% of the average of 30 days prior to the conversion date.
	20,000		20,000			—		—		20,000		1,160,391		—			7/17/2017		8	%	40% discount of average of last 20 trading days prices
	20,000		25,000			—		—		25,000		1,426,674		—			7/17/2017		8	%	40% discount of average two lowest price of last 20 trading days prices
	20,000		20,000			—		—		—		—		20,000			7/17/2017		8	%	Greater of 40% discount to average of 3 lowest trading price during last 20 trading days or $.05
	43,000		43,000			—		—		43,000		2,462,180		—			1/24/2018		8	%	45% discount to average of 2 lowest trading price during last 20 trading days
	50,000		50,000			—		—		—		—		50,000			8/8/2017		8	%	40% discount of average two lowest price of last 20 trading days prices
	80,000		80,000			—		—		—		—		80,000			7/20/2017		8	%	40% discount of average two lowest price of last 20 trading days prices
	66,023		66,023			—		—		—		—		66,023			8/24/2017		8	%	40% discount of average two lowest price of last 20 trading days prices
	50,000		50,000			—		—		50,000		2,390,805		—			8/9/2017		8	%	40% discount of average two lowest price of last 20 trading days prices
	75,000		75,000			—		—		—		—		75,000			7/31/2017		8	%	40% discount of average two lowest price of last 20 trading days prices
	100,000		100,000			—		—		—		—		100,000			12/1/2017		10	%	Greater of 40% discount to average of 3 lowest trading price during last 20 trading days or $.05
	70,000		70,000			—		—		—		—		70,000			9/23/2017		8	%	40% discount of average two lowest price of last 20 trading days prices
	63,000		63,000			—		—		63,000		3,081,746		—			11/20/2017		8	%	42% discount on average of lowest 3 trading price 10 days prior to conversion date
	30,000		30,000			—		—		30,000		1,500,010		—			8/16/2017		8	%	Greater of 40% discount to average of 3 lowest trading price during last 20 trading days or $.05
	200,000		200,000			—		—		—		—		200,000			9/30/2017		8	%	40% discount of average two lowest price of last 20 trading days prices
	340,000		340,000			—		—		—		—		340,000			5/12/2018		10	%	45% discount of lowest price of last 20 trading days prices
	165,000		165,000			—		—		92,500		5,210,886		72,500			6/12/2018		10	%	45% discount of lowest price of last 20 trading days prices
	150,000		—			—		—		—		—		150,000			5/3/2018		10	%	45% discount to average of 3 lowest trading price during last 20 trading days
	150,000		—			—		—		—		—		150,000			6/15/2018		10	%	42% discount to average of 3 lowest trading price during last 20 trading days
	164,900		—			—		—		—		—		164,900			7/17/2018		8	%	The conversion price shall be $0.025 per share
	35,000		—			—		—		—		—		35,000			8/22/2018		8	%	40% discount of average two lowest price of last 20 trading days prices
	15,000		—			—		—		—		—		15,000			9/26/2018		8	%	40% discount of average two lowest price of last 20 trading days prices
	2,056,923		1,547,023											1,738,423
	Debt Discount		(45,000	)										(410,866	)
	Convertible debt balance, net of debt discount		1,502,023											1,327,557