Quarterly report pursuant to Section 13 or 15(d)

NOTE 4. NOTES PAYABLE

v3.19.1
NOTE 4. NOTES PAYABLE
6 Months Ended
Jun. 30, 2018
Notes to Financial Statements  
NOTE 4. NOTES PAYABLE

RELATED PARTIES

 

The Company has certain convertible notes payable to related parties that have a principal balance of $91,000 and $91,000 as of June 30, 2018 and December 31, 2017, respectively. These notes carry interest rates ranging from 7% - 9% and have due dates ranging from 1/23/2014 - 4/8/2015. All notes are currently in default and carry a default interest rate of 10%. These notes carry conversion prices ranging from $0.0072 - $0.0800 per share. The Company evaluated these convertible notes and determined that, for the embedded conversion option, there was a beneficial conversion value to record. The beneficial conversion feature was amortized over the life of the notes, one year, and was fully amortized at June 30, 2018 and December 31, 2017. No beneficial conversion feature expense was incurred during the six month period ended June 30, 2018 and June 30, 2017.

 

The Company has certain non-convertible notes payable to related parties that have a principal balance of $343,700 and $343,700 as of June 30, 2018 and December 31, 2017, respectively. These notes carry interest rates ranging from 0% - 10% and have due dates ranging from 8/03/2012 - 7/23/2016. All notes are currently in default and carry a default interest rate of 10%.

 

The Company has certain notes payable with detached free-standing warrants to related parties that have a principal balance of $271,144 and $215,844 as of June 30, 2018 and December 31, 2017, respectively. These notes carry interest rates ranging from 7% - 10% and have due dates ranging from 8/05/2015 - 04/17/2019. Twelve of these notes, carrying a total principal balance of $167,650, are currently in default and carry a default interest rate of 10%. The exercise price for each note payable detached free-standing warrant ranges from $0.0042 - $0.0160. As of June 30, 2018 and December 31, 2017, these notes carried outstanding detached free-standing warrants of 24,003,003 and 16,070,611, respectively. The unamortized discount related to these warrants at June 30, 2018 and December 31, 2017 was $27,153 and $19,969, respectively. During the six month period ended June 30, 2018 and June 30, 2017, stock warrants amortization expense recorded to interest expense was $22,517 and $75,718, respectively. The reason for the decrease in stock warrants amortization expense was directly related to a decrease in funds borrowed. The fair market value of warrants granted during the six month period ended June 30,2018 was $29,701. The fair market value of the outstanding warrants was calculated utilizing the Black-Sholes method using the following assumptions: risk free rates ranging between 0.23% - 0.85%, dividend yield of 0%, expected life of 1 year, volatility between 141% - 375%.

   

Total interest expense for related party notes was $39,446 and $34,493 for the six month period ended June 30, 2018 and June 30, 2017, respectively.

 

   

June 30,

2018

   

December 31,

2017

 
             
Convertible Notes Payable   $ 91,000     $ 91,000  
Conventional Non-Convertible Notes Payable     343,700       343,700  
Notes Payable with Detached Free-standing Warrants     271,144       215,844  
Unamortized Discount     (27,153 )     (19,969 )
Net Related Party Notes Payable   $ 678,691     $ 630,575  

 

NON-RELATED PARTIES

 

The Company has certain convertible notes payable to non-related parties that have a principal balance of $143,136 and $137,136 as of June 30, 2018 and December 31, 2017, respectively. These notes carry interest rates ranging from 5% - 30% and have due dates ranging from 2/08/2012 - 5/23/2019. 14 of these notes are currently in default and carry a default interest rate of 10%. These notes carry conversion prices ranging from $0.0017- $0.3235688 per share. The Company evaluated these convertible notes and determined that, for the embedded conversion option, there was a beneficial conversion value to record. Unamortized beneficial conversion feature related to these notes was $5,500 and none as of June 30, 2018 and December 31, 2017, respectively. Beneficial conversion feature expense incurred was $500 and $25,000 during the six month period ended June 30, 2018 and June 30, 2017, respectively.

 

The Company has certain non-convertible notes payable to non-related parties that have a principal balance of $21,438 and $21,438 as of June 30, 2018 and December 31, 2017, respectively. These notes carry interest rates ranging from 9% - 18% and have due dates ranging from 1/31/2013 - 11/11/2015. All notes are currently in default and carry a default interest rate of 10%.

 

The Company has certain notes payable with detached free-standing warrants to a non-related party that has a principal balance of $5,000 and $5,000 as of June 30, 2018 and December 31, 2017, respectively. This note carries an interest rate of 10% and had a due date of 9/11/2014. This note is currently in default. The exercise price for the attached warrant is $0.019 for a total amount of 50,000 common shares. At June 30, 2018 and December 31, 2017, this note carried outstanding detached free-standing warrants of 50,000 and 50,000, respectively. There was no unamortized discount related to these warrants as of June 30, 2018 and December 31, 2017 and no stock warrants amortization expense was recorded to interest expense during the six month period ended June 30, 2018 and June 30, 2017.

  

Total interest expense for non-related party notes was $24,371 and $22,383 for the six month period ended June 30, 2018 and June 30, 2017, respectively.

 

   

June 30,

2018

   

December 31,

2017

 
             
Convertible Notes Payable   $ 143,136     $ 137,136  
Conventional Non-Convertible Notes Payable     21,438       21,438  
Notes Payable with Detached Free-standing Warrants     5,000       5,000  
Unamortized Beneficial Conversion Feature     (5,501 )     -  
Net Non-Related Party Notes Payable   $ 164,073     $ 163,574