NOTE 3 - DEBT (Narrative) (Details) - USD ($)
|
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
9 Months Ended |
10 Months Ended |
|
|
|
|
|
|
|
|
Feb. 01, 2017 |
Dec. 03, 2016 |
Aug. 11, 2016 |
Jul. 15, 2016 |
Apr. 02, 2016 |
Jan. 11, 2016 |
Aug. 10, 2015 |
Apr. 08, 2015 |
Mar. 03, 2015 |
Dec. 12, 2013 |
Jul. 19, 2016 |
Mar. 31, 2016 |
Jan. 28, 2016 |
Jan. 24, 2016 |
Nov. 30, 2015 |
Sep. 30, 2015 |
Apr. 30, 2015 |
Jan. 29, 2015 |
Sep. 30, 2015 |
Jun. 30, 2015 |
Sep. 30, 2016 |
Sep. 30, 2015 |
Jun. 30, 2017 |
Jun. 30, 2016 |
Mar. 30, 2016 |
Feb. 03, 2016 |
Dec. 31, 2015 |
Dec. 23, 2015 |
Sep. 15, 2015 |
Apr. 02, 2015 |
May 28, 2008 |
Monthly installments of principal and interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 150,000
|
|
|
|
|
|
|
|
|
|
|
Interest payment |
|
|
|
|
|
$ 3,230
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125,687
|
$ 33,211
|
|
|
|
|
|
|
|
|
|
Debenture issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 198,089
|
|
|
|
|
|
|
|
|
|
|
Warrant exercise price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.30
|
|
|
|
|
|
|
|
|
|
|
Warrants issued to placement agent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,600,840
|
|
|
|
|
|
|
|
|
|
|
Original issue discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 659,418
|
|
|
|
|
|
|
|
|
|
|
Total amount due to shareholder |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 36,400
|
|
|
|
|
|
30,070
|
|
|
|
|
Strike price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.30
|
|
|
|
|
|
|
|
|
|
|
Third Party - Insurance Note 4 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.24%
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 28,253
|
|
|
|
|
|
11,422
|
|
|
$ 65,000
|
|
Third Party - Insurance Note 4 [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
$ 5,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party - Insurance Note 5 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,422
|
|
Third Party - Insurance Note 3 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.05%
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 37,943
|
|
|
|
|
$ 123,571
|
|
|
|
|
|
Third Party - Insurance Note 3 [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
|
$ 12,818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party - Insurance Note 2 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
|
|
|
$ 1,678
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
9.75%
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 19,065
|
|
|
|
|
|
11,277
|
|
$ 18,823
|
|
|
Third Party - Insurance Note 2 [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,702
|
|
|
|
|
|
|
|
|
Third Party - Insurance Note 1 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.75%
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,211
|
|
|
|
|
|
21,325
|
$ 21,325
|
|
|
|
CFO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,973
|
|
|
|
|
|
|
|
|
8,783
|
|
Monthly interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
0.67%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount of note |
|
|
|
|
|
|
|
|
|
|
|
|
$ 30,000
|
|
|
|
|
|
|
$ 365
|
|
|
|
|
|
|
|
|
|
|
|
Repayments of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,307
|
|
|
|
|
|
|
|
|
|
|
|
CEO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.75%
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 65,000
|
Accrued interest balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,768
|
|
|
|
|
|
43,381
|
|
|
|
|
Related party principal shareholder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
6.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
|
|
Oct. 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 8,616
|
|
|
$ 8,616
|
|
|
$ 8,616
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount of note |
|
|
|
|
|
|
|
$ 310,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory new note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 27,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.00%
|
|
|
6.00%
|
|
|
6.00%
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 320,166
|
|
|
$ 320,166
|
|
|
$ 320,166
|
|
|
|
|
|
|
|
|
|
Repayments of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing OID promissory [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
4,578
|
|
|
|
|
Loss on conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 55,484
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt default terms |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A 25% penalty is due if the balance is not paid by the due date. Furthermore, 5% of all factor payments to the Company are to be used to pay down the note.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt conversion term |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On September 21, 2015, the shareholder agreed to convert $81,250 of the $165,000 outstanding note to 506,421 shares of the Companys common stock and the addition of the 25% penalty as stated above in the amount of $41,250, with a new note balance of $125,000, 15-month term and 8% interest.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Placement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount of note |
|
|
|
|
|
|
|
|
|
|
|
$ 1,800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original issue discount |
|
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior secured and warrant exercisable securities, shares |
|
|
|
|
|
|
|
|
|
|
|
2,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
250,000
|
|
|
|
|
|
|
Expiration period |
|
|
|
|
|
|
|
|
|
|
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant exercise price |
|
|
|
|
|
|
|
|
|
|
|
$ 0.35
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.40
|
|
|
|
|
|
|
Fair value of the warrants |
|
|
|
|
|
|
|
|
|
|
|
$ 466,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest rate |
|
|
|
|
|
|
|
|
|
|
|
14.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional accrued interest rate |
|
|
|
|
|
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Postponement payment |
|
|
|
|
|
|
|
|
|
|
|
$ 5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placement agents fees |
|
|
|
|
|
|
|
|
|
|
|
137,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt funding |
|
|
|
|
|
|
|
|
|
|
|
$ 1,800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued to placement agent |
|
|
|
|
|
|
|
|
|
|
|
200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued to placement agent, fair value |
|
|
|
|
|
|
|
|
|
|
|
$ 43,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment of additional obligations at closing |
|
|
|
|
|
|
|
|
|
|
|
690,110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from placement agreement |
|
|
|
|
|
|
|
|
|
|
|
1,518,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issuance expenses |
|
|
|
|
|
|
|
|
|
|
|
40,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original issue discount |
|
|
|
|
|
|
|
|
|
|
|
90,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants compensation paid to placement agent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 200,000
|
|
|
|
|
|
|
Legel fees |
|
|
|
|
|
|
|
|
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash issue costs |
|
|
|
|
|
|
|
|
|
|
|
$ 192,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 93,950
|
|
|
93,950
|
|
|
|
|
Accrued interest balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,568
|
|
|
8,454
|
|
|
4,228
|
|
|
|
|
Premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 46,975
|
|
|
|
|
|
|
|
Vendor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,000
|
|
|
|
|
|
50,000
|
|
|
|
|
Accrued interest balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 6,011
|
|
|
|
|
|
$ 4,723
|
|
|
|
|
Monthly interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00%
|
|
|
|
|
|
1.00%
|
|
|
|
|
Facility Team of Ontario [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
|
|
|
|
|
|
$ 2,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 30,000
|
|
|
|
|
|
$ 52,500
|
|
|
|
|
Settlement amount |
|
|
|
|
|
|
$ 60,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52,500
|
|
|
|
|
Accrued interest balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,578
|
|
|
|
|
|
4,578
|
|
|
|
|
Loss on conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,484
|
|
|
|
|
|
|
|
|
|
|
Shareholder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
241,346
|
|
|
|
|
|
|
|
|
|
|
Accrued interest balance |
|
|
|
|
$ 7,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal amount paid |
|
|
|
|
125,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total amount due to shareholder |
|
|
|
|
132,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrelated party investor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
$ 19,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related party principal shareholder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
8.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111,645
|
|
|
|
|
|
|
|
|
|
|
Maturity date |
|
|
Feb. 11, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loan |
|
|
$ 111,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related party loan from CEO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
|
|
|
|
|
|
|
|
|
|
$ 1,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
7.99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
$ 59,925
|
|
|
|
|
|
|
|
|
|
58,610
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loan |
|
|
|
|
|
|
|
|
|
|
60,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees on loan proceeds |
|
|
|
|
|
|
|
|
|
|
$ 75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Former CEO of ISA [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,670
|
|
|
|
|
|
|
|
|
$ 30,378
|
|
Wife of CEO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
0.67%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,500
|
|
|
|
|
|
36,500
|
|
|
|
|
Accrued interest balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,344
|
|
|
|
|
|
$ 3,052
|
|
|
|
|
Proceeds from loan |
|
|
|
|
|
|
|
|
$ 5,000
|
$ 10,000
|
|
|
|
$ 20,000
|
|
9,500
|
|
$ 12,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Driginal Issue Discount (OID) promissory note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.50%
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 15,000
|
|
|
|
|
|
13,369
|
|
|
|
|
|
|
|
|
$ 15,000
|
|
Maturity date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 15, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.67%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount of note |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 17,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Two promissory notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
275,660
|
|
|
275,660
|
|
16,808
|
275,660
|
|
|
|
|
|
|
|
$ 212,693
|
|
Loss on conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 115,139
|
|
|
$ 115,139
|
|
|
$ 115,139
|
|
|
|
|
|
|
|
|
|
Monthly interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.50%
|
|
Shares exchanged in debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,002,401
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TrueVue360, Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.50%
|
|
|
1.50%
|
|
|
1.50%
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 28,040
|
|
|
$ 28,040
|
|
|
$ 28,040
|
|
|
|
|
|
|
|
|
|
Accrued interest balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 9,777
|
|
|
$ 9,777
|
|
|
$ 9,777
|
|
|
|
|
|
|
|
|
|
Monthly interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00%
|
|
|
0.00%
|
|
|
0.00%
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount of note |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 37,817
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant exercise price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.28
|
|
|
$ 0.28
|
|
|
$ 0.28
|
|
|
|
|
|
|
|
|
|
Warrants issued to placement agent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
501,201
|
|
|
501,201
|
|
|
501,201
|
|
|
|
|
|
|
|
|
|
OID promissory note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly installments of principal and interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,000
|
|
|
|
|
|
$ 8,431
|
|
|
|
|
|
|
|
|
$ 10,593
|
|
Maturity date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 15, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,500
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.67%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount of note |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 11,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placement Agent [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expiration period |
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment to placement agent |
|
|
|
|
$ 142,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants compensation paid to placement agent |
|
|
|
|
$ 200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Strike price |
|
|
|
|
$ 0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CW Electric [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest balance |
|
|
|
|
$ 8,032
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remitted amount out of proceeds in final settlement |
|
|
|
|
558,032
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agreed settlement amount |
|
|
|
|
$ 550,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|