Debt | NOTE 10 – DEBT Promissory Notes - long-term Cash Call, Inc. On March 19, 2018 the Company issued a promissory note to CashCall, Inc. for $75,000 of cash consideration. The note bears interest at 94%, matures on May 1, 2028. The Company also recorded a $7,500 debt discount due to origination fees due at the beginning of the note. During the three months ended March 31, 2019 and 2018, the Company amortized $188 and $24, respectively, of the debt discount into interest expense leaving a remaining total debt discount on the note of $6,731 and $7,476 as of March 31, 2019 and December 31, 2018, respectively. There was accrued interest of $5,874 and $5,599 at March 31, 2019 and December 31, 2018, respectively. There were no payments due on the note during the three months ended March 31, 2019 as the note was deferred until April 8, 2019 when payments would re-commence. As of March 31, 2019, the remaining principal balance was $74,993 with a current portion due of $21. PrideCo As discussed in Note 3, in March 2019, the Company assumed liabilities related to the assigned deeded property in Note 4. The liabilities include a mortgage entered into with PrideCo Private Mortgage Loan Fund, LP for $605,000 with prepaid interest of $2,353 on the date of closing, March 18, 2019. The mortgage loan was not assigned to the Company by the lender, however the lender acknowledged that the transfer of the property to the Company did not trigger an event of default. Mr. Sunstein remains a guarantor on the mortgage. The amount has been prorated for the days remaining in the month. The mortgage bears interest monthly on the unpaid principal at 10% with interest only payments commencing on May 1, 2019 and applied to interest due prior to any additional principal payments. Any late payments will include an additional 10% based on the principal plus unpaid interest accrued at the time. The loan matures on April 1, 2020 and is secured by the property acquired. There is no prepayment penalty on this loan after the first sixty days and any remaining principal at the maturity of the loan is due in full. As of March 31, 2019, the balance on the mortgage payable totaled $605,000. For the three months ended March 31, 2019, there was interest expense of $7,395 with accrued interest of $5,042 as of March 31, 2019. Promissory Notes - Currently in default Yellowstone On August 9, 2018, the Company issued a promissory note to Yellowstone for $12,325 of cash consideration. The note bears interest at 25%, matured on December 9, 2018. The Company also recorded a $4,540 debt discount due to origination fees due at the beginning of the note. As of March 31, 2019, there is no remaining debt discount on the note. This note is currently in default and is being paid down through a debt settlement agency hired by the Company. As of March 31, 2019, the principle balance plus interest and fees is $3,533 which is was settled in April 2019 (see Note 11). EBF On August 10, 2018, the Company issued a promissory note to EBF for $21,750 of cash consideration. The note bears interest at 15%, matures on December 10, 2018. The Company also recorded a $7,475 debt discount due to origination fees due at the beginning of the note. As of March 31, 2019, there is no remaining debt discount on the note. This note is currently in default and is being paid down through a debt settlement agency hired by the Company and is paying $1,644 a month to settle the outstanding balance of the loan until paid in full. The remaining balance of principal and interest is $11,397 as of March 31, 2019. On Deck On April 4, 2018, the Company issued a promissory note to On Deck for $35,000 of cash consideration. The note bears interest at 94%, matured on January 6, 2019. The Company also recorded a $14,140 debt discount due to origination fees due at the beginning of the note. During the three months ended March 31, 2019, the company amortized $52 of the debt discount into interest expense leaving a remaining total debt discount on the note of $0 as of March 31, 2019. This note is currently in default and is being paid down through a debt settlement agency hired by the Company. As of March 31, 2019, the principle balance plus interest and fees is $14,162 which was settled in April 2019. (see Note 11). Last Chance Funding On October 10, 2018, the Company issued a promissory note to Last Chance Funding for $7,450 of cash consideration. The note bears interest at 15% and matured on January 5, 2019. The Company also recorded a $2,795 debt discount due to origination fees due at the beginning of the note. During the three months ended March 31, 2019, the Company amortized $248 of the debt discount into interest expense leaving a remaining total debt discount on the note of $0 as of March 31, 2019. This note is currently in default and is being paid down through a debt settlement agency hired by the Company. As of March 31, 2019, the principle balance plus interest and fees is $4,291 which was settled in April 2019 (see Note 11). Convertible Notes Sylva International On September 18, 2018, the Company issued a convertible note to Sylva International for $25,000 of cash consideration. The notes are convertible into common stock at a fixed price of $0.50 per share. The note bears interest at 24%, matured on December 19, 2018. The Company evaluated the convertible note and determined that the shares issuable pursuant to the conversion option were determinate due to the fixed conversion price. The Company paid $18,000 leaving a remaining balance of $6,420 at March 31, 2019 and December 31, 2018, respectively. Payment on this note is currently being deferred until June 2019. The accrued interest balance is $420 as of March 31, 2019. Promissory Note - short-term Loans from shareholders In March 2019, the Company entered into short term notes payable with six existing shareholders of the Company totaling $710,000. The notes bear interest at 20% and all notes mature in June 2019. As of March 31, 2019, the balance on the loan payable totaled $710,000. As of and for the three months ended March 31, 2019, there was accrued interest and interest expense of $41,556, respectively. The loans are secured by collateral of certain property interests held by the Company and restricted common stock pledges totaling 1,420,000 shares which are held by the Company’s legal counsel. The funds were used to finance the acquisition discussed in Note 3. |