NOTE 6 - LOANS | In December 2013, the company entered into a short term loan arrangement in the amount of $100,000 with an individual. Terms of the note require interest payment of $5,000 on the repayment date, 30 days after the note date. If not repaid at that time, interest will accrue at the rate of $166 per day until the note is repaid. The loan has been in default since January 2014 and accruing interest of $166 per day. During fiscal year 2018 the company issued additional convertible notes to this lender in the amount of $2,145 bearing interest at 6% per year and may be converted to common stock at any time by the election of the lender. The outstanding balance, due to this lender, as of June 30, 2018 and 2017 was $81,993 and $100,000 respectively. During the fiscal years ended June 30, 2018 and 2017, the Company recorded interest of $45,484 and $45,318, respectively, on the note. As of June 30, 2018, and 2017, the Company had an accrued interest balance of $173,939 and $171,204, respectively. This note and any associated accrued interest will be converted to preferred stock, see Note 10 for additional detail on the equity conversion. As of June 30, 2018, the principal and interest related to this note was written down by $20,152 and $42,749, respectively to accurately reflect the value of the conversion. The Company recognized a gain on settlement for these amounts in the current fiscal year. From May 2014 to June 2017, the Company entered into several convertible loan agreements with a lender aggregating in the amount of $162,500. The notes bear interest at 6% per year and are due and payable six months from the date of each note. The loans may be converted into common stock at any time by the election of the lender after a period of six months at a predetermined conversion price. The outstanding balance as of June 30, 2018 and 2017 was $26,870 and $36,500 respectively. On April 15, 2017, the Company issued 2,227,700 at $0.05 per share in exchange for $95,000 in principle and $16,385 in accrued interest. As of June 30, 2018, and 2017, the Company had an accrued interest balance of $5,413 and $2,209, respectively. This loan and any associated accrued interest will be converted to preferred stock, see Note 10 for additional detail on the equity conversion. As of June 30, 2018 the principal and interest related to this loan was written down by $9,630 and $1,940, respectively to accurately reflect the value of the conversion. The Company recognized a gain on settlement for these amounts in the current fiscal year. In June 2015, the Company entered into a secured promissory note in the amount of $500,000 with a Delaware statutory trust. The note bears interest at the rate of 18% per annum and was due on or before July 1, 2017. The note has various covenants attached including one in which all credit card receipts are to be swept into an account which will fund payments on the note that are not in excess of the minimum quarterly payments required. As a condition of the note, an affiliate of the lender was granted a warrant to purchase 6,000,000 shares of the common stock of the Company at a price of $.08 in whole or in part. The outstanding balance as of June 30, 2018 and 2017 was $498,882 and $500,000 respectively. The debt discount and deferred interest carried on the loan was $0 and $0 respectively as of June 30, 2018 and $50,135 and $15,702 as of June 30, 2017. As of June 30, 2018, and 2017, the Company had an accrued interest balance of $141,671 and $59,096, respectively. The Company will write down the remaining deferred interest and discount when converting the note to equity. As of June 30, 2018, the principal related to this note was written down by $1,118 to accurately reflect the value of the conversion. The Company recognized a gain on settlement for these amounts in the current fiscal year. On February 5, 2016, The Company signed an amendment to the secured promissory note extending the maturity date by one year to July 17, 2018. The amendment changed the terms of the credit card receipts used to fund payments required by the note. The amendment also cancelled the warrants to purchase 6,000,000 shares at a price of $0.08. New warrants were granted to purchase 6,000,000 shares at $0.05 per share and to purchase 2,000,000 shares at $0.02 per share. The Company determined the fair value of the warrants using the Black – Scholes model and recorded the additional value of $41,467 for the modified warrants. The variables used for the Black –Scholes model are as listed below: · Volatility: 123% · Risk free rate of return: 1.26% · Expected term: 5 years In connection with the issuance of the above notes, the Company recorded a note discount of $115,274. The Company amortized $50,135, of the note discount during the fiscal years ended June 30, 2018 and 2017, respectively. The Company recorded interest of $82,575 and $90,000, on the note during the fiscal years ended June 30, 2018 and 2017, respectively. As of June 30, 2018 and 2017, the accrued interest balance was $141,671 and $59,096, respectively. This note and any associated discount and accrued interest will be converted to preferred stock, see Note 10 for additional detail on the equity conversion. From August 2016 to February 2017, the Company entered into several convertible loan agreements with a lender aggregating in the amount of $60,125. The notes bear interest at 6% per year and are due and payable six months from the date of each note. The convertible loan agreements are in default as of February 2017. There were no penalty or interest rate increase due to the default. The loans may be converted into common stock at any time by the election of the lender after a period of six months at a predetermined conversion price. The outstanding balance as of June 30, 2018 and 2017 was $70,883 and $60,125 respectively. The accrued interest was $5,892 and $2,096 as of June 30, 2018 and 2017, respectively. The Company entered additional convertible loan agreements for $31,700 on June 22, 2018 and $14,000 on May 17, 2018 under the same terms and 6% interest per annum rate This loan and any associated accrued interest will be converted to preferred stock, see Note 10 for additional detail on the equity conversion. As of June 30, 2018 the principal and interest related to this loan was increased by $10,758 and $894, respectively to accurately reflect the value of the conversion. The Company recognized a loss on settlement for these amounts in the current fiscal year. Settlements Payable On February 28, 2018 the company entered into 5 separate settlement agreements with current shareholders. These settlement agreements were made to exchange post reverse split shares of common stock to mitigate potential litigation. The settlement agreements require the company to issue common stock for $250,000 Related Party Payable The Company had several outstanding convertible note agreements with a shareholder aggregating to AUD $370,000. The notes had interest rates varying from 6% to 15% per annum. In March 2015, the outstanding balance and accrued interest was refinanced by a $526,272 convertible note. The Convertible Note bears interest at the rate of 18% per annum and is due on or before April 30, 2017. The interest portion of the note shall be paid weekly starting in April 2015. Principle payments of $9,929 AUD weekly were to commence in April 2016. All or any portion of the principal amount of the Convertible Note and all accrued interest is convertible at the option of the holder into common stock of the Company at a conversion price of five cents ($0.05) per share, subject to various standard provisions. The outstanding balance as of June 30, 2018 and 2017, was USD $320,729 and $387,328 respectively. The interest rate increased from 18% per annum to 22% per annum due to the loan default as of September 30, 2015. The Company determined the fair value of the convertible note of $80,909 using the intrinsic value method. The Company recorded an amortization of the debt discount of $0 and $15,432, during the fiscal years ended June 30, 2018 and 2017, respectively. The debt discount is fully amortized as of June 30, 2017. During the fiscal years ended June 30, 2018 and 2017, the Company recorded interest of $63,967 and $85,212, respectively, on the note. Accrued interest as of June 30, 2018 and 2017 was $172,826 and $144,745 respectively. This note and any associated discount and accrued interest will be converted to preferred stock, see Note 10 for additional detail on the equity conversion. As of June 30, 2018 the principal and interest related to this loan was written down by $66,599 and $35,887, respectively to accurately reflect the value of the conversion. The Company recognized a gain on settlement for these amounts in the current fiscal year. The Company has liabilities payable in the amount of $123,141 and $170,626 to shareholders and officers of the Company as of June 30, 2018 and 2017 respectively. The note bears interest at the rate of 15% per annum and was due on or before June 30, 2014. The outstanding balance, including accrued interest, may be converted into common shares of Banjo & Matilda, Inc. at a pre-determined rate. The Company has granted the Lenders a security interest in the intellectual property of the Borrower. The remaining loan balance has been in default. There was no penalty or interest rates increase due to the default. The accrued interest was $55,998 and $57,260 as of June 30, 2018 and 2017, respectively. This payable and any associated accrued interest will be converted to preferred stock, see Note 10 for additional detail on the equity conversion. As of June 30, 2018 the principal and interest related to this loan was written down by $47,485 and $21,594, respectively to accurately reflect the value of the conversion. The Company recognized a gain on settlement for these amounts in the current fiscal year. Scheduled principal payments on loans are as follows; Year ending June 30, Loan 1 Loan 2 Loan 3 Loan 4 Loan 5 Loan 6 Total 2018 $ 81,993 $ 26,870 $ 498,882 $ 116,583 $ 320,729 $ 123,141 $ 1,168,199 $ 81,993 $ 26,870 $ 498,882 $ 116,583 $ 320,729 $ 123,141 $ 1,168,199 Year ending June 30, Loan 1 Loan 2 Loan 3 Loan 4 Loan 5 Loan 6 Total 2017 $ 100,000 $ 36,500 $ 500,000 $ 60,125 $ 387,328 $ 170,626 $ 1,254,579 $ 100,000 $ 36,500 $ 500,000 $ 60,125 $ 387,328 $ 170,626 $ 1,254,579 |