Schedule of Notes Payable to Related Parties |
The Company has the following related
parties notes payable as of September 30, 2018 and December 31, 2017:
Note |
|
Issuance Date |
|
Maturity Date |
|
Interest Rate |
|
|
Original Borrowing |
|
|
Balance at
September 30,
2018
|
|
|
Balance at
December 31,
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
Note 1 (A) |
|
December 1, 2015 |
|
February 8, 2021 |
|
|
12.0 |
% |
|
$ |
1,248,883 |
|
|
$ |
824,218 |
|
|
$ |
1,198,883 |
|
Note 2 (B) |
|
December 1, 2015 |
|
February 8, 2021 |
|
|
12.0 |
% |
|
|
189,000 |
|
|
|
- |
|
|
|
189,000 |
|
Note 3 (C) |
|
December 1, 2015 |
|
April 1, 2017 |
|
|
12.0 |
% |
|
|
111,901 |
|
|
|
111,901 |
|
|
|
111,901 |
|
Note 4 (D) |
|
April 4, 2016 |
|
December 4, 2018 |
|
|
12.0 |
% |
|
|
343,326 |
|
|
|
240,328 |
|
|
|
343,326 |
|
Note 5 (E) |
|
April 4, 2016 |
|
December 4, 2018 |
|
|
12.0 |
% |
|
|
121,875 |
|
|
|
- |
|
|
|
121,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total notes payable – related parties, net |
|
|
|
|
|
|
|
|
|
|
1,176,447 |
|
|
|
1,964,985 |
|
Non-current |
|
|
|
|
|
|
|
|
|
|
(824,218 |
) |
|
|
- |
|
Current |
|
|
|
|
|
|
|
|
|
$ |
352,229 |
|
|
$ |
1,964,985 |
|
(A) |
On December 1, 2015, the Company issued a convertible
note payable to Mr. Rory J. Cutaia, the Company’s majority stockholder and Chief Executive Officer (CEO), to consolidate
all loans and advances made by Mr. Cutaia to the Company as of that date. The note bears interest rate of 12% per annum, secured
by the Company’s assets and matured on August 1, 2018, as amended. Per the terms of the agreement, at Mr. Cutaia’s
discretion, he may convert up to $374,665 of outstanding principal, plus accrued interest thereon, into shares of common stock
at a conversion rate of $0.07 per share. As of December 31, 2017, total outstanding balance of the note amounted to $1,198,883.
On August 8, 2018, we entered into an extension
agreement with Mr. Cutaia to extend the maturity date of the note to February 8, 2021. All other terms of the note remain unchanged.
In connection with the extension, we granted to Mr. Cutaia a three-year warrant to purchase up to 2,446,700 shares of Common Stock
at a price of $0.49 per share with a fair value of $1,074,602. We determined that the extension of the note’s maturity date
resulted in a debt extinguishment for accounting purposes because the fair value of the warrants granted was more than 10% of the
original value of the note. As result, we recorded the fair value of the “new” note, which approximates the then-current
carrying value of $1,198,833 of the then-current note and expensed the entire fair value of the warrants granted of $1,074,602
as part of debt extinguishment. On September 30, 2018, Mr. Cutaia converted the principal balance that was convertible ($374,665)
into 5,352,357 shares of Restricted Common Stock at $0.07 per share.
As of September 30, 2018, outstanding balance
of the note amounted to $824,218.
|
(B) |
On December 1, 2015, the Company issued a convertible
note with Mr. Cutaia in the amount of $189,000 representing a portion of Mr. Cutaia’s accrued salary for 2015. The note was
unsecured, bears interest rate of 12% per annum, matured in August 1, 2018, as amended, and convertible to shares of common stock
at a conversion price of $0.07 per share. As of December 31, 2017, outstanding balance of the note amounted to $189,000.
On September 30, 2018, Mr. Cutaia converted
the entire unpaid balance of $189,000 into 2,700,000 restricted shares of our Common Stock at $0.07 per share.
|
(C) |
On December 1, 2015, the Company issued a note
payable to a former member of the Company’s Board of Directors, in the amount of $111,901 representing unpaid consulting
fees as of November 30, 2015. The note is unsecured, bears interest rate of 12% per annum and matured in April 2017.
As of September 30, 2018, and the date of this
report, the note is past due. The Company is currently in negotiations with the note holder to settle the note payable.
|
|
|
(D) |
On April 4, 2016, the Company issued a convertible
note to Mr. Cutaia, in the amount of $343,326, to consolidate all advances made by Mr. Cutaia to the Company from December 2015
through March 2016. The note bears interest rate of 12% per annum, secured by the Company’s assets and will mature on December
4, 2018, as amended. A total of 30% of the note principal or $102,998 can be converted to shares of common stock at a conversion
price $0.07 per share. As of December 31, 2017, outstanding balance of the note amounted to $343,326
On September 30, 2018 Mr. Cutaia converted
the 30% of the principal balance that was convertible ($102,998) into 1,471,397 restricted shares of our Common Stock at $0.07
per share.
As of September 30, 2018, outstanding balance
of the note amounted to $240,328.
|
(E) |
On April 4, 2016, the Company issued a convertible
note payable to Mr. Cutaia in the amount of $121,875, representing his unpaid salary from December 2015 through March 2016. The
note was unsecured, bears interest at the rate of 12% per annum, matures on December 4, 2018, as amended, and convertible to common
stock at a conversion price of $0.07 per share. As of December 31, 2017, outstanding balance of the note amounted to $121,8750.
For the period ended September 30, 2018 Mr.
Cutaia converted $121,875 of debt into 1,741,071 shares of Restricted Common Stock.
|
|
The Company has the following related
parties outstanding notes payable as of December 31, 2017 and 2016:
Note |
|
Issuance Date |
|
Maturity Date |
|
Interest Rate |
|
|
Original Borrowing |
|
|
Balance at
December 31, 2017
|
|
|
Balance at
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 1 |
|
December 1, 2015 |
|
August 1, 2018 |
|
|
12.0 |
% |
|
$ |
1,203,242 |
|
|
$ |
1,198,883 |
|
|
$ |
1,198,883 |
|
Note 2 |
|
December 1, 2015 |
|
August 1, 2018 |
|
|
12.0 |
% |
|
|
189,000 |
|
|
|
189,000 |
|
|
|
189,000 |
|
Note 3 |
|
December 1, 2015 |
|
April 1, 2017 |
|
|
12.0 |
% |
|
|
111,901 |
|
|
|
111,901 |
|
|
|
111,901 |
|
Note 4 |
|
August 4, 2016 |
|
December 4, 2018 |
|
|
12.0 |
% |
|
|
343,326 |
|
|
|
343,326 |
|
|
|
343,326 |
|
Note 5 |
|
August 4, 2016 |
|
December 4, 2018 |
|
|
12.0 |
% |
|
|
121,875 |
|
|
|
121,875 |
|
|
|
121,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total notes payable – related parties |
|
|
|
|
|
|
|
|
$ |
1,964,985 |
|
|
$ |
1,964,985 |
|
|