CONVERTIBLE NOTES [Text Block] | NOTE 7 – CONVERTIBLE NOTES Convertible debt with a variable conversion feature consists of the following as of September 30, 2016 and December 31, 2015: Noteholder (issuance date) September 30, 2016 December 31, 2015 JMJ (3/4/15) $ - $ 44,099 Prolific (5/8/15) - 800 LG (7/16/15) - 52,500 EMA Financial (10/29/15) - 40,000 Harbour Gates (5/9/16) 110,000 - EMA Financial (5/15/16) 40,000 - Forest Capital ( 6/17/16) 25,000 - LG (7/11/16) 29,000 - Adar Bays (7/14/16) 35,000 - Crown Bridge (7/28/16) 35,000 - Forest Capital ( 8/25/16) 55,000 - Forest Capital ( 8/26/16) 41,062 - Crown Bridge (8/29/16) 2,466 - Eagle Equities (8/30/16) 15,500 - Eagle Equities (9/6/16) 60,000 - Lucas Hoppel (9/13/16) 18,278 - Micro Cap Equity (9/13/16) 13,800 - Lucas Hoppel (9/13/16) 38,500 - Crown Bridge (9/29/16) 56,700 - 575,306 137,399 Less: debt discount (450,705 ) (76,975 ) Convertible debentures, net $ 124,601 $ 60,424 During the nine months ended September 30, 2016, the Company fully repaid the noteholders a total of $136,056 including principal and accrued interest of $48,856. The Company fully amortized the remaining discount of $76,975 with a corresponding charge to interest expense. In addition, the Company issued $427,500 in convertible notes, net of issuance costs of $57,000, recorded as a debt discount. The Company determined that the conversion option was a derivative. Accordingly, the Company recorded a derivative liability of $420,980 of which $390,957 was recorded as debt discount, $99,323 as additional interest expense and the Company amortized $105,206 of debt discount as interest expense and recorded accrued interest of $6,284. The Company issued an additional $350,200 in convertible notes which was a an assumption of promissory notes and loans owing to shareholder-creditors and thereby a reduction in loans payable shareholders for the same amount. Accordingly the Company recorded a derivative liability of $380,107 of which $346,160 was recorded as debt discount, $33,947 as additional interest expense and the Company amortized $12,531 of debt discount as interest expense and recorded accrued interest of $1,355. The Company issued to creditors, 24,416,448 shares for converted notes of $202,305, fees of $3,000 and interest of $1,965. This resulted in a corresponding reduction in the debt discount of $194,475 that was expensed as interest expense. During the nine months ended September 30, 2015, the Company repaid a noteholder $189,872 including interest of $13,333 and amortized the remaining $60,424 discount to interest expense. In addition, the Company issued $389,250 in convertible notes, net of issuance costs of $57,608, recorded as a debt discount. The Company determined that the conversion option was a derivative. Accordingly, the Company recorded a derivative liability of $751,776 of which $388,025 was recorded as debt discount, $366,251 as additional interest expense and the Company amortized $77,116 of debt discount as interest expense and recorded accrued interest of $1,761. The Company issued an additional $32,000 in convertible notes which was an assumption of promissory notes owing to shareholder-creditors and thereby a reduction in loans payable shareholders for the same amount and a loss on settlement of debt of $36,103. Accordingly the Company recorded a derivative liability of $36,103 of which $32,000 was recorded as debt discount, $4,103 as additional interest expense and the Company amortized the full $32,000 of debt discount as interest expense as the lender converted all $32,000 of debt in exchange for 134,102 shares of the Company’s common stock. Following is a summary of the debt discount for each of the convertible notes: Debt Discount Noteholder (issuance December 31, Net of Debt September 30, date) 2015 Additions Amortizations Conversion 2016 JMJ (3/4/15) $ 43,566 $ - $ - $ (43,566 ) $ - Prolific (5/8/15) 800 - - (800 ) - LG (7/16/15) 52,500 - - (52,500 ) - EMA Financial (10/29/15) 40,000 - - (40,000 ) - Oleg Poltaratskly (10/22/15) - 20,000 - (20,000 ) - Harbour Gates (5/9/16) - 110,000 (47,806 ) - 62,194 EMA Financial (5/15/16) - 40,000 (24,918 ) - 15,082 Forest Capital ( 6/17/16) - 25,000 (17,808 ) - 7,192 LG (7/11/16) - 29,000 (22,564 ) - 6,436 LG (7/11/16) - 25,000 - (25,000 ) - Adar Bays (7/14/16) - 35,000 (27,521 ) - 7,479 Crown Bridge (7/28/16) - 35,000 (28,863 ) - 6,137 Forest Capital ( 8/25/16) - 55,000 (49,575 ) - 5,425 Forest Capital ( 8/26/16) - 75,000 (34,177 ) (33,938 ) 6,885 Crown Bridge (8/29/16) - 35,000 (2,401 ) (32,534 ) 65 Eagle Equities (8/30/16) - 60,000 (14,330 ) (44,500 ) 1,170 Eagle Equities (9/8/16) - 60,000 (56,384 ) - 3,616 Lucas Hoppel (9/13/16) - 53,500 (17,871 ) (35,222 ) 407 Micro Cap Equity (9/13/16) - 25,000 (13,266 ) (11,200 ) 512 Lucas Hoppel (9/14/16) - 38,500 (36,812 ) - 1,688 Crown Bridge (9/29/16) - 56,700 (56,387 ) - 313 $ 136,866 $ 777,700 $ (450,705 ) $ (339,260 ) $ 124,601 |