Annual report pursuant to Section 13 and 15(d)

Note 8 - Convertible notes receivable: Schedule of Convertible Notes Receivable (Details)

v3.8.0.1
Note 8 - Convertible notes receivable: Schedule of Convertible Notes Receivable (Details) - USD ($)
Dec. 31, 2017
Dec. 31, 2016
Details    
March 12, 2014 Electrum convertible note receivable [1] $ 0 $ 106,874
April 28, 2017 Electrum convertible note receivable 90,731 0
NeuCourt, Inc. convertible note receivable [2] 26,430 25,181
NeuCourt, Inc. second convertible note receivable [2] 25,135 0
Total convertible notes receivable 142,296 132,055
Less current portion (43,628) (12,951)
Long term portion $ 98,668 $ 119,104
[1] The conversion price is the Electrum Partners, LLC note balance plus any accrued interest at conversion date. The conversion percentage is (conversion price divided by (conversion price plus $1.9 million)).
[2] The Conversion Price for each Note is the lower of (i) 75% of the price paid in the Next Equity Financing, or the price obtained by dividing a $3,000,000 valuation cap by the fully diluted number of shares. The number of Conversion Shares issued on conversion shall be the quotient obtained by dividing the outstanding principal and unpaid accrued interest on a Note to be converted on the date of conversion by the Conversion Price (the “Total Number of Shares”), The Total Number of Shares shall consist of Preferred Stock and Common Stock as follows: (i) That number of shares of Preferred Stock obtained by dividing (a) the principal amount of each Note and all accrued and unpaid interest thereunder by (b) the price per share paid by other purchasers of Preferred Stock in the Next Equity Financing (such number of shares, the 'Number of Preferred Stock') and (ii) that number of shares of Common Stock equal to the Total Number of Shares minus the Number of Preferred Stock. Using the valuation cap of $3,000,000, each Note would today convert into 121,333 Conversion Shares. In the event of a Corporate Transaction prior to repayment or conversion of the Note, the Company shall receive back two times its investment, plus all accrued unpaid interest.