NOTES PAYABLE | NOTE 5. Notes Payable The following tables summarize notes payable as of March 31, 2020 and December 31, 2019: Type Original Amount Origination Date Maturity Date Annual Interest Rate Balance at March 31, 2020 Balance at December 31, 2019 Note Payable ** $ 25,000 05/08/2017 06/30/2018 0% $ 27,500 $ 27,500 Note Payable ** $ 130,000 06/20/2018 01/02/2020 8% $ 130,000 $ 130,000 Note Payable ** $ 8,700 11/15/2018 06/30/2019 10% $ 8,700 $ 8,700 Note Payable $ 90,596 09/15/2019 05/28/2020 8% $ 90,596 $ 90,596 Note Payable (j) $ 50,000 10/03/2019 04/03/2020 12% $ - $ 37,500 Note Payable $ 17,500 11/12/2019 11/12/2020 8% $ 17,500 $ 17,500 Note Payable ** $ 83,400 12/20/2019 06/19/2020 150% $ 51,322 $ 80,192 Note Payable $ 148,362 12/20/2019 11/27/2020 80% $ 106,950 $ 145,404 Note Payable (a) $ 26,933 01/08/2020 05/13/2020 318% $ 10,983 $ - Note Payable (b) $ 33,660 02/19/2020 04/30/2020 585% $ 14,520 $ - Note Payable (c) $ 20,000 02/28/2020 05/28/2020 8% $ 20,000 $ - Note Payable (d) $ 100,000 03/31/2020 08/01/2020 30% $ 100,000 $ - Subtotal $ 578,071 $ 537,392 Debt discount $ (34,926) $ (69,239) Balance, net $ 543,145 $ 468,153 Less current portion $ (543,145) $ (468,153) Total long-term $ - $ - ** Currently in default a) On January 8, 2020, the Company sold future receivables with a non-related party for up to $87,540. During the period $26,933 was sold, of which $11,358 was loan fees and original issue discount resulting in cash proceeds to the Company of $15,575. The advance is to be repaid through $1,450 weekly payments. In connection with the advance, the Company granted the lender a security interest in all accounts, equipment, intangibles and inventory. b) On February 19, 2020, the Company sold future receivables with a non-related party for $33,660, of which $13,710 was loan fees and original issue discount resulting in cash proceeds to the Company of $19,950. The advance is to be repaid through $660 daily payments. In connection with the advance, the Company granted the lender a security interest in all accounts, equipment, intangibles and inventory. c) On February 28, 2020, the Company entered into a promissory note with a non-related party for $20,000. The note is due May 28, 2020, is unsecured and bears an interest rate of 8% per annum. d) On March 31, 2020, the Company entered into a promissory note with a non-related party for $100,000. The note is due August 1, 2020, is unsecured and bears interest at $2,500 per month, repayable in four monthly payments of $27,500 commencing May 1, 2020. Additionally, the Company issued the lender 250,000 shares of the Company’s common stock with a fair market value of $8,225 as additional consideration for the loan. The following table summarizes notes payable, related parties as of March 31, 2020 and December 31, 2019: Type Original Amount Origination Date Maturity Date Annual Interest Rate Balance at March 31, 2020 Balance at December 31, 2019 Note Payable, RP ** $ 30,000 04/10/2018 01/15/2019 3% $ 30,000 $ 30,000 Note Payable, RP ** $ 380,000 06/20/2018 01/02/2020 8% $ 380,000 $ 380,000 Note Payable, RP ** $ 350,000 06/20/2018 01/02/2020 5% $ 314,214 $ 325,000 Note Payable, RP ** $ 17,000 06/20/2018 01/02/2020 5% $ 17,000 $ 17,000 Note Payable, RP ** $ 50,000 07/27/2018 11/30/2018 8% $ 50,000 $ 50,000 Note Payable, RP $ 5,000 10/09/2018 Demand 0% $ 5,000 $ 5,000 Note Payable, RP $ 5,000 10/19/2018 Demand 0% $ 5,000 $ 5,000 Note Payable, RP ** $ 15,000 08/16/2019 02/16/2020 8% $ 15,000 $ 15,000 Note Payable, RP (e) $ 1,500 02/11/2020 Demand 0% $ 2,000 $ - Note Payable, RP (f) $ 2,000 02/11/2020 Demand 0% $ 2,000 $ - Subtotal $ 818,214 $ 827,000 Debt discount $ - $ (43) Balance, net $ 818,214 $ 826,957 Less current portion $ (818,214) $ (826,957) Total long-term $ - $ - ** Currently in default e) On February 11, 2020, the Company entered into a promissory note with the Chairman and CEO of the Company for $1,500. The note is due on demand, is unsecured and bears an interest rate of 0% per annum. f) On February 11, 2020, the Company entered into a promissory note with the COO and Director of the Company for $2,000. The note is due on demand, is unsecured and bears an interest rate of 0% per annum. The following table summarizes convertible notes payable as of March 31, 2020 and December 31, 2019: Type Original Amount Origination Date Maturity Date Annual Interest Rate Balance at March 31, 2020 Balance at December 31, 2019 Convertible Note Payable (g) * ** $ 50,000 12/06/2018 12/06/2019 12% $ 5,685 $ 22,777 Convertible Note Payable * ** $ 65,000 12/06/2018 12/06/2019 12% $ 46 $ 46 Convertible Note Payable (h) * ** $ 100,000 01/18/2019 01/16/2020 24% $ 105,041 $ 95,492 Convertible Note Payable * ** $ 60,000 01/29/2019 01/22/2020 18% $ 266,050 $ 266,050 Convertible Note Payable * ** $ 50,000 02/01/2019 10/22/2019 24% $ 154,330 $ 154,330 Convertible Note Payable * ** $ 60,000 02/21/2019 02/14/2022 0% $ 74,000 $ 74,000 Convertible Note Payable (i) * ** $ 55,125 02/21/2019 02/20/2020 24% $ 46,338 $ 42,125 Convertible Note Payable * ** $ 75,000 03/18/2019 12/13/2019 24% $ 232,814 $ 232,814 Convertible Note Payable * ** $ 26,000 09/16/2019 09/11/2022 0% $ 26,000 $ 26,000 Convertible Note Payable (j) $ 175,814 09/27/2019 09/25/2020 8% $ - $ 175,814 Convertible Note Payable $ 53,000 10/08/2019 10/07/2020 12% $ 53,000 $ 53,000 Convertible Note Payable $ 50,000 10/31/2019 10/29/2020 12% $ 50,000 $ 50,000 Convertible Note Payable (k) $ 8,888 02/19/2020 02/18/2021 5% $ - $ - Convertible Note Payable (l) $ 30,000 03/06/2020 03/05/2021 5% $ 30,000 $ - Convertible Note Payable (m) $ 45,000 03/09/2020 03/02/2021 12% $ 45,000 $ - Subtotal $ 1,088,304 $ 1,192,448 Debt discount $ (32,539) $ (4,815) Balance, net $ 1,055,765 $ 1,187,633 Less current portion $ (1,055,765) $ (1,187,633) Total long-term $ - $ - * Embedded conversion feature accounted for as a derivative liability at period end ** Currently in default g) During the period ended March 31, 2020, $17,092 of principal and $3,507 of interest of the convertible note payable was converted into 36,050,000 shares of the Company’s common stock. h) During the period ended March 31, 2020, the Company was further assessed default penalties and interest on this convertible note as the note reached maturity. Additional default and penalties were assessed in the amount of $72,795 of which $9,549 was recorded as a principal addition and $63,246 was recorded in accrued interest. i) During the period ended March 31, 2020, the Company was further assessed default penalties and interest on this convertible note as the note reached maturity. Additional default and penalties were assessed in the amount of $4,213 was recorded as a principal addition to the note. j) On February 7, 2020, the Company extinguished both promissory note (totaling $39,000) and convertible note (totaling $181,000), including accrued interest with a non-related party through the issuance of 220,000 shares of preferred series C stock. The Company recorded the difference between the fair value of the preferred series C stock of $264,000 and the debt outstanding of $220,000 as a loss on extinguishment of debt of $44,000. k) On February 19, 2020, the Company received another tranche on a convertible note originally dated December 6, 2018. The new tranche had a principal amount of $8,888, with an original issue discount of $888. The convertible note is due 365 days from issuance, bears interest at 5% per annum and is convertible into common shares of the Company at 65% multiplied by the lowest traded price or lowest closing bid price during the 25 days the Company’s stock is tradable prior to the conversion date. Further, if at any time the stock price is less than $0.30 an additional 20% discount is applied and if at any time the conversion price is less than $0.01 and additional 10% is applied. Further, an additional 15% is applied if the Company fails to comply with its reporting requirements. During the period, all these additional discounts were triggered. The embedded conversion option qualified for derivative accounting and bifurcation under ASC 815-15. The initial fair value of the conversion feature was $70,719 and resulted in a discount to the note payable of $8,000 and an initial derivative expense of $62,719. During the period ended March 31, 2020, the entire amount was repaid. l) On March 6, 2020, the Company received another tranche on a convertible note originally dated December 6, 2018. The new tranche had a principal amount of $30,000, with an original issue discount of $4,000. The convertible note is due 365 days from issuance, bears interest at 5% per annum and is convertible into common shares of the Company at 65% multiplied by the lowest traded price or lowest closing bid price during the 25 days the Company’s stock is tradable prior to the conversion date. Further, if at any time the stock price is less than $0.30 an additional 20% discount is applied and if at any time the conversion price is less than $0.01 and additional 10% is applied. Further, an additional 15% is applied if the Company fails to comply with its reporting requirements. During the period, all these additional discounts were triggered. The embedded conversion option qualified for derivative accounting and bifurcation under ASC 815-15. The initial fair value of the conversion feature was $391,837 and resulted in a discount to the note payable of $26,000 and an initial derivative expense of $365,837. m) On March 9, 2020, the Company entered into a convertible promissory with a non-related party for $45,000 of which $3,000 was an original issue discount resulting in cash proceeds to the Company of $42,000. The note is due on March 2, 2021 and bears interest on the unpaid principal balance at a rate of 12% per annum. Stringent pre-payment terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note’s term) and any part of the note which is not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company’s common stock at a conversion price equal to 61% of the lowest trading price during the 15-trading day period prior to the conversion date. As the note isn’t convertible until 180 days following issuance, no derivative liability was recognized as of March 31, 2020. |