Quarterly report pursuant to Section 13 or 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 ($)
Sep. 30, 2017
Dec. 31, 2016
Details    
March 12, 2014 Electrum convertible note receivable [1],[2] $ 0 $ 106,874
April 28, 2017 Electrum convertible note receivable 94,806 0
NeuCourt, Inc. convertible note receivable [3] 26,116 25,181
Total convertible notes receivable 120,922 132,055
Less current portion (16,775) (12,951)
Long term portion $ 104,147 $ 119,104
[1] On April 28, 2017, an addendum to the convertible note provided for continued monthly interest payments of $898 until such time as the Company requested commencement of principal and interest of $2,290 per month.
[2] The conversion resulted in the Company owning 5,672 shares of common stock of Electrum, approximately 4.71% of Electrum equity as of the conversion date.
[3] The Conversion Price for the 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, the Note would today convert into 126,752 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.