Convertible Notes Payables And Notes Payable, Related Party | 5. CONVERTIBLE NOTES PAYABLES AND NOTES PAYABLE, RELATED PARTY The Company has convertible notes outstanding as at September 30, 2019 and are as follows: Start Date Maturity Date Rate Principal Interest Total Note 1 (1) 09-14-2015 09-14-2020 8 % $ 73,825 $ 47,588 $ 121,413 Note 2 (1) 12-30-2016 12-30-2021 8 % 50,000 20,592 70,592 Note 3 (1) 12-30-2016 12-30-2021 8 % 21,500 8,854 30,354 Note 4 (1) 03-02-2017 03-02-2022 8 % 20,000 7,625 27,625 Note 5 (1) 06-08-2017 06-08-2022 8 % 10,000 3,329 13,329 Note 6 (2) 10-30-2017 10-30-2020 10 % 250,000 47,946 297,946 Note 7 (2) 10-30-2017 10-30-2020 10 % - 8,938 8,938 Note 8 (3) 02-13-2019 08-12-2020 15 % 25,000 2,353 27,353 Note 9 (3) 02-22-2019 08-21-2020 15 % 225,000 20,342 245,342 Note 10 (3) 02-27-2019 08-26-2020 15 % 50,000 4,418 54,418 Note 11 (3) 03-12-2019 09-11-2020 15 % 25,000 2,075 27,075 Note 12 (3) 05-09-2019 11-08-2020 15 % 250,000 14,795 264,795 Note 13 07-18-2019 - 5 % 250,000 2,534 252,534 Note 14 08-09-2019 - 5 % 25,000 178 25,178 Note 15 09-13-2019 - 5 % 45,000 105 45,105 Total $ 1,320,325 $ 191,672 $ 1,511,997 (1) The principal of the note, and the interest calculated up to November 30, 2018, may be converted into shares of common stock of the Company at a conversion price of $0.03 per share. (2) The note may be converted into shares of common stock of the Company at a conversion price of $0.10 per share. (3) The note is held in sBetOne, Inc. (“sBetOne”), a subsidiary of the Company, and may be converted into shares of common stock of sBetOne. In the event that sBetOne issues equity securities in a transaction or series of transactions resulting in aggregate gross proceeds of $2.5 million including the conversion of the notes and any other indebtedness, then the notes and any accrued but unpaid interest thereon, will automatically convert into the equity securities issued in such financings: (i) at a conversion price equal to 70% of the lowest per share price paid by the purchasers of such equity securities in such financings for the first $600,000 notes issued; and at a conversion price equal to 75% of the lowest per share price for notes issued over the first $600,000 up to $1,500,000. (ii) the price per share equal to the quotient of $27,000,000 divided by the aggregate number of shares outstanding shares of sBetOne’s common stock immediately prior to the conversion election date. Notes 1 through 5 were initially entered into with an interest rate of 18% per annum. On November 5, 2018, amendment agreements were signed amending the interest rate to 8% per annum effective December 1, 2018. The amendments also state that the new interest is payable only in cash on a quarterly basis commencing December 1, 2018 on March 31, June 30, September 30, and December 31 of each year until the Maturity Date or earlier on the date that all amounts owing under this Note are prepaid by the Company. The principal, and the interest calculated until November 30, 2018, may still be converted to shares. On January 8, 2019, the principal of Note 7 was converted into common shares at a conversion price of $0.10 per share for a share issuance of 750,000 shares. As at September 30, 2019, the interest accrued is still payable. Notes 8 through 12 were issued through sBetOne. Notes 13 through 15 were entered into with an interest rate of 5% per annum, are unsecured, and are payable on demand. These notes were made with a related party in which the Company’s chairman is a director and an officer. The balances of the convertible notes outstanding as at December 31, 2018 were as follows: Start Date Maturity Date Rate Principal Interest Total Note 1 (1) 09-14-2015 09-14-2020 8 % $ 73,825 $ 43,170 $ 116,995 Note 2 (1) 12-30-2016 12-30-2021 8 % 50,000 17,600 67,600 Note 3 (1) 12-30-2016 12-30-2021 8 % 21,500 7,568 29,068 Note 4 (1) 03-02-2017 03-02-2022 8 % 20,000 6,428 26,428 Note 5 (1) 06-08-2017 06-08-2022 8 % 10,000 2,731 12,731 Note 6 (2) 10-30-2017 10-30-2020 10 % 250,000 29,247 279,247 Note 7 (2) 10-30-2017 10-30-2020 10 % 75,000 8,774 83,774 Total $ 500,325 $ 115,518 $ 615,843 (1) (2) Based upon the balances as of September 30, 2019, the convertible notes and the related interest will come due in the following years: Principal Interest Total 2019 $ 320,000 $ 11,755 $ 331,755 2020 898,825 139,516 1,038,341 2021 71,500 29,446 100,946 2022 30,000 10,955 40,955 2023 - - - Total $ 1,320,325 $ 191,672 $ 1,511,997 |