NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 –SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization,
Nature of Business and Trade Name
A
summary of significant accounting policies of Bigfoot Project Investments, Inc. (the “Company”), a company organized
in the state of Nevada, is presented to assist in understanding the Company’s financial statements. The accounting policies
presented in these footnotes conform to accounting principles generally accepted in the United States of America and have been
consistently applied in the preparation of the companying financial statements. These financial statements and notes are representations
of the Company’s management who are responsible for their integrity and objectivity.
The
Company was incorporated in the State of Nevada on November 30, 2011. The Company’s administrative office is located at
570 El Camino Real NR-150, Redwood City, CA and its fiscal year ends July 31. The Company was established as an entertainment
investment company.
The
Company’s mission is to create exciting and interesting proprietary investment projects, entertainment properties surrounding
the mythology, research, and potential capture of the creature known as Bigfoot. The Company will perform research in determining
the existences of an elusive creature commonly known as Bigfoot. For the past six years the research team, that has joined the
company, has performed research on expeditions throughout the United States and Canada.
The
Company’s competitive advantage is the in-house developed knowledge base and the advanced level of maturity of their projects
developed and currently owned by our current officers and shareholders. The Company will capitalize on the current stockpile of
these projects through contract agreements which will allow the Company to continue creation of media properties and the establishment
of physical locations, partnerships, and strategic alliances with organizations to augment investment markets to create revenue
as a stand-alone enterprise.
Basis
of Presentation
The
accompanying unaudited interim financial statements have been prepared on the same basis as the annual audited financial statements
and in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial
information and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial
statements. In the opinion of management such unaudited information includes all adjustments (consisting only of normal recurring
accruals) necessary for a fair presentation of this interim information. Operating results and cash flows for interim periods
are not necessarily indicative of the results that can be expected for the entire year. The information included in this report
should be read in conjunction with our audited financial statements and notes thereto included in our 10-K for the year ended
July 31, 2018 filed with the SEC on November 13, 2018.
Revenue
Recognition
The
Company accounts for revenues according to ASC Topic 606, “Revenue from Contracts with Customers” which establishes
principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the
entity’s contracts to provide goods or services to customers.
During
the nine months ended April 30, 2019, the Company’s revenues were primarily made up of revenue generated from our online
streaming distributor.
Principles
of Consolidation
The
consolidated financial statements include the accounts of the Company and its wholly-owned or controlled operating subsidiaries.
All intercompany accounts and transactions have been eliminated.
Fair
value of financial instruments
The
carrying value of cash, accounts receivable, accounts payable and accrued expenses, and debt approximate their fair values because
of the short-term nature of these instruments. Management believes the Company is not exposed to significant interest or credit
risks arising from these financial instruments.
Fair
value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in
the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on
the measurement date. Valuation techniques used to measure fair value maximize the use of observable inputs and minimize the use
of unobservable inputs. The Company utilizes a fair value hierarchy based on three levels of inputs, of which the first two are
considered observable and the last unobservable.
|
●
|
Level
1 -
|
Quoted
prices in active markets for identical assets or liabilities. These are typically obtained from real-time quotes for transactions
in active exchange markets involving identical assets.
|
|
●
|
Level
2 -
|
Quoted
prices for similar assets and liabilities in active markets; quoted prices included for identical or similar assets and liabilities
that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable
in active markets. These are typically obtained from readily-available pricing sources for comparable instruments.
|
|
●
|
Level
3 -
|
Unobservable
inputs, where there is little or no market activity for the asset or liability. These inputs reflect the reporting entity’s
own beliefs about the assumptions that market participants would use in pricing the asset or liability, based on the best
information available in the circumstances.
|
The
following table presents the derivative financial instruments, the Company’s only financial liabilities measured and recorded
at fair value on the Company’s balance sheets on a recurring basis, and their level within the fair value hierarchy as of
July 31, 2018:
|
|
Amount
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
Embedded
conversion
derivative liability
|
|
$
|
351,492
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
351,492
|
|
Total
|
|
$
|
351,492
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
351,492
|
|
The
following table presents the derivative financial instruments, the Company’s only financial liabilities measured and recorded
at fair value on the Company’s balance sheets on a recurring basis, and their level within the fair value hierarchy as of
April 30, 2019:
|
|
Amount
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
Embedded
conversion
derivative liability
|
|
$
|
195,675
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
195,675
|
|
Total
|
|
$
|
195,675
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
195,675
|
|
The
following table provides a summary of the changes in fair value, including net transfers in and/or out, of the derivative financial
instruments, measured at fair value on a recurring basis using significant unobservable inputs:
Balance
at July 31, 2017
|
|
$
|
262,722
|
|
Fair
value of derivative liability at issuance charged to debt discount
|
|
|
55,614
|
|
Reclass
to equity due to conversion
|
|
|
(202,901
|
)
|
Unrealized
derivative loss included in other expense
|
|
|
40,811
|
|
Balance
at April 30, 2018
|
|
$
|
156,246
|
|
Balance
at July 31, 2018
|
|
$
|
351,492
|
|
Fair value
of derivative liability at issuance charged to debt discount
|
|
|
200,770
|
|
Fair
value of derivative liability at issuance charged to derivative loss
|
|
|
128,880
|
|
Write
off derivative liability due to settlement
|
|
|
(57,248
|
)
|
Reclass
to equity due to conversion
|
|
|
(205,391
|
)
|
Unrealized
derivative gain included in other expense
|
|
|
(222,828
|
)
|
Balance
at April 30, 2019
|
|
$
|
195,675
|
|
On
August 9, 2018, the Company and EMA Financial (“EMA”) negotiated a settlement agreement for the January 2017 Note.
In the settlement agreement EMA agreed to accept the amount of $40,000 as the current outstanding balance of the January 2017
Note as of the Effective Date. $57,248 derivative gain was recognized as a result of the reduction in convertible note balance.
The
Company evaluated its convertible notes to determine if the embedded component of those contracts qualify as derivatives to be
separately accounted for under ASC Topic 815, “Derivatives and Hedging.” The Company determined that due to the variable
number of common stock that the notes convert to, the embedded conversion option were required to be bifurcated and accounted
for as a derivative liability. The fair value of the derivative liability is calculated at the time of issuance and the Company
records a derivative liability for the calculated value. Changes in the fair value of the derivative liability are recorded in
other income (expense) in the statements of operations. Upon conversion of a derivative instrument, the instrument is marked to
fair value at the conversion date and then that fair value is reclassified to equity.
For
the period ended April 30, 2018, the Company’s derivative instruments were valued using the Lattice model which was
based on a probability weighted discounted cash flow model. Assumptions used in the valuation include the following: a) underlying
stock price ranging from $0.0026 to $0.0002; b) projected discount on the conversion price ranging from 35% to 62% with the notes
effectively converting at discounts in the range of 49.5% to 72.45%; c) projected volatility of 293% to 663%; d) probabilities
related to default and redemption of the notes during the term of the notes.
For
the period ended April 30, 2019, the Company’s derivative instruments were valued using the Lattice model which was
based on a probability weighted discounted cash flow model. Assumptions used in the valuation include the following: a) underlying
stock price ranging from $0.00038 to $0.0003; b) projected discount on the conversion price ranging from 40% to 58% with the notes
effectively converting at discounts in the range of 38.51% to 65.17%; c) projected volatility of 261.1% to 543.8%; d) probabilities
related to default and redemption of the notes during the term of the notes.
The
Company has considered the provisions of ASC 480,
Distinguishing Liabilities from Equity
, as the conversion feature embedded
in each debenture could result in the note principal being converted to a variable number of the Company’s common shares.
Basic
and Diluted Earnings per Share
Basic
earnings per share are based on the weighted-average number of shares of common stock outstanding.
The
FASB ASC Topic 260, “Earnings per Share”, requires the Company to include additional shares in the computation of
earnings per share, assuming dilution.
We
calculate basic earnings (loss) per share by dividing net income (loss) available to common shareholders by the weighted average
number of common shares outstanding during the reporting period. Diluted earnings per share is calculated similarly but reflects
the potential impact of outstanding stock options, stock warrants and other commitments to issue common stock, including shares
issuable upon the conversion of convertible notes outstanding, except where the impact would be anti-dilutive.
Diluted
earnings per share are based on the assumption that all dilutive options were converted or exercised. Dilution is computed by
applying the treasury stock method for options and warrants and “if converted” method for convertible notes. Under
the treasury stock method, options are assumed to be exercised at the time of issuance, and as if funds obtained thereby were
used to purchase common stock at the average market price during the period.
The
following is a reconciliation of basic and diluted earnings per share for the three and nine months ended April 30, 2019 and 2018:
|
|
Three
Months Ended
|
|
|
Three
Months Ended
|
|
|
Nine
Months
Ended
|
|
|
Nine
Months
Ended
|
|
|
|
April
30, 2019
|
|
|
April
30, 2018
|
|
|
April
30, 2019
|
|
|
April
30, 2018
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
(loss) available to common shareholders
|
|
$
|
(209,189
|
)
|
|
$
|
(124,108
|
)
|
|
$
|
(340,311
|
)
|
|
$
|
(5,673,592
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares – basic and diluted
|
|
|
4,054,079,973
|
|
|
|
612,063,461
|
|
|
|
2,906,457,222
|
|
|
|
397,384,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
(loss) per share – basic and diluted
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.01
|
)
|
Reclassification
Certain
amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial
statements. These reclassifications had no effect on the previously reported net loss. Reclassification adjustments are amounts
reclassified to operating expense that were recognized in revenue in the previous periods.
NOTE
2 - GOING CONCERN
The
Company’s financial statements are prepared using accounting principles generally accepted in the United States of American
applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course
of business. However, the Company does not have significant cash or other current assets, nor does it have an established source
of revenues sufficient to cover its operating costs and to allow it to continue as a going concern. These conditions raise substantial
doubt about our ability to continue as a going concern.
Under
the going concern assumption, an entity is ordinarily viewed as continuing in business for the foreseeable future with neither
the intention nor the necessity of liquidation, ceasing trading, or seeking protection from creditors pursuant to laws or regulations.
Accordingly, assets and liabilities are recorded on the basis that the entity will be able to realize its assets and discharge
its liabilities in the normal course of business.
The
ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plan described
in the preceding paragraph and eventually attain profitable operations. The accompanying financial statements do not include any
adjustments that may be necessary if the Company is unable to continue as a going concern.
Historically,
the Company has mostly relied upon internally generated funds such as shareholder loans and advances to finance its operation
and growth. Management may raise additional capital by future public or private offerings of the Company’s stock or through
loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company’s
failure to do so could have a material and adverse effect upon it and its shareholders.
NOTE
3 – ADVANCE FROM SHAREHOLDERS
In
the nine months ended April 30, 2018, additional advances from shareholders were received in the amount of $174,376. The Company
made payments on these advances amounting to $138,727. These advances bear no interest and are due on demand. The total advances
from shareholders as of July 31, 2017 were $60,322 and as of April 30, 2018 were $95,971.
In
the nine months ended April 30, 2019, additional advances from shareholders were received in the amount of $74,864. The Company
made payments on these advances amounting to $79,909. These advances bear no interest and are due on demand. The total advances
from shareholders as of July 31, 2018 were $57,524 and as of April 30, 2019 were $52,479.
NOTE
4 – NOTE PAYABLE – RELATED PARTY
In
January 2013, Bigfoot Project Investments, Inc. executed a promissory note in the amount of $484,029 as part of the asset transfer
agreement for the transfer of all assets held by Searching for Bigfoot, Inc. In August 2013, the Company increased the balance
of the promissory note by $489 to add an asset that was not included in the original transfer the terms of the note are that the
unpaid principle and the accrued interest are payable in full on January 31, 2018. During the nine months ended April 30, 2019,
the holder of the note has agreed to allow the note to be renewed for another year.
The
interest rate stated on the note is 4.0% (four percent). Monthly payments are not required in the note; however, the note does
contain a prepayment clause that allows for payments to be made prior to the due date with no detrimental effects. The Company
paid $36,477 on the note during the nine months ended April 30, 2019. As of April 30, 2019, and July 31, 2018, the outstanding
balance on the note was $435,893 and $472,370, respectively.
Interest
expense for the nine months ended April 30, 2019 and 2018 was $14,171 and $14,171, respectively.
NOTE
5 - CAPITAL STOCK
The
holders of the Company’s common stock are entitled to receive dividends out of assets or funds legally available for the
payment of dividends at such times and in such amounts as the board from time to time may determine. Holders of common stock are
entitled to one vote for each share held on all matters submitted to a vote of shareholders. There is no cumulative voting of
the election of directors then standing for election. The common stock is not entitled to pre-emptive rights and is not subject
to conversion or redemption. Upon liquidation, dissolution or winding up of the company, the assets legally available for distribution
to stockholders are distributable ratably among the holders of the common stock after payment of liquidation preferences, if any,
on any outstanding payment of other claims of creditors.
The
Company has 4,446,074,392 and 2,159,215,077 shares of common stock issued and outstanding as of April 30, 2019 and July 31, 2018,
respectively.
During
the nine months ended April 30, 2019, Auctus Fund converted 948,644,320 shares of common stock for a principal amount due of $46,200
and settlement of unpaid interest of $6,696, conversion fee of $2,500 and penalty of $10,000. The principal balance of the note
as of April 30, 2019 was $82,316. The note went into default as of May 1, 2019.
During
the nine months ended April 30, 2019, the Company reserved 181,244,531 shares of common stock for Veyo Partners per the consulting
agreement dated November 30, 2017. Fair value of the shares reserved as of April 30, 2019 is $36,249.
During
the nine months ended April 30, 2019, EMA Financial converted 461,683,700 shares of common stock for a reduction in the principal
amount due of $40,000 and settlement of unpaid interest of $2,063 and penalties of $2,000. The note went into default as of January
19, 2018. The balance on the note as of April 30, 2019 is $0.
During
the nine months ended April 30, 2019, Power Up Lending converted 705,286,764 shares of common stock for a principal amount due
of $83,000 and settlement of unpaid interest of $4,980. The balance of all notes for Power Up as of April 30, 2019 is $0.
During
the nine months ended April 30, 2019, the Company rescinded the 10,000,000 shares of stock compensation issued to The Krueger
Group in August 2017. Consequently, the corresponding par value of $10,000 was reclassed to additional paid in capital.
NOTE
6 – DISTRIBUTION AGREEMENTS
The
Company entered into a Distribution Agreement on September 2, 2011 with the Bosko Group providing them a non-exclusive right to
market the sales of its DVD’s. The Distribution Agreement requires the Company to pay the Bosko Group ten percent (10%)
of the selling price of the DVD’s sold. This agreement remained in effect for a period of 4 years and has been automatically
renewed for an additional 4 years with no limit on the number of times the agreement may be automatically renewed, unless either
party gives notice to the other of its desire to terminate the Agreement at least sixty (60) days before expiration of the original
or renewal term.
In
May 2017, the Company entered into two separate agreements (the “Re-Release”) with The Bosko Group LLC (the “Distributor”)
to provide distribution and promotional services to the Company. The terms of the agreements provide for the following.
a.
Compensation to the Company for the Re-Release will be based on projected gross sales range and royalties for six existing DVD
documentaries which will be offered into all distribution markets as a series with a new introduction narrated by Tom Biscardi.
b.
Compensation to the Company for the Distribution of new feature-length films is based on past performance of previous productions
with up-front funding and projected royalties over all distribution channels. The Company completed production of the first of
the new feature-length films in July 2017. The film was edited and released in August 2018 through various channels. The Company
has received $1,084 in sales revenue from the distributor.
NOTE
7 – CONVERTIBLE NOTES
On
January 19, 2017, the Company issued a convertible promissory note in the amount of $62,500 to EMA Financial, LLC, a Delaware
limited liability company. This convertible note is due and payable January 19, 2018, has an interest rate of 10% and is convertible
to common stock of the Company at a conversion price equal to the lower of: (i) the closing sale price of the common stock on
the principal market on the trading immediately preceding the closing date of this note, and (ii) 50% of either the lowest sale
price for the common stock on the principal market during the twenty-five (25) consecutive trading days immediately preceding
the conversion date or the closing bid price. The note may be prepaid at 135% - 145% of outstanding principal balance. This note
became convertible on May 23, 2017 and the variable conversion feature was accounted for as a derivative liability in accordance
with ASC 815. This note went into default as of January 19, 2018. The balance on the note as of April 30, 2019 is $0.
On
August 9, 2018, the Company and EMA Financial (“EMA”) negotiated a settlement agreement for the January 2017 Note.
In the settlement agreement EMA agreed to accept the amount of $40,000 as the current outstanding balance of the January 2017
Note as of the Effective Date. As of the Effective Date, interest will accrue on the January 2017 Note at a rate of ten percent
(10%) per annum, unless the Company breaches any provision or representation in this settlement agreement, or an additional Event
of Default occurs. In the event of default, the conversion price discount shall revert to a 50% discount of either the lowest
sale price for the Common Stock on the Principal Market as defined in the January 2017 Note during the twenty-five (25) consecutive
Trading Days as defined in the January 2017 Note immediately preceding the Conversion Date or the closing bid price, whichever
is lower. EMA imposed an additional $2,000 in penalties during the period ended April 30, 2019.
A
gain on the settlement agreement of $15,042 has been recognized for the nine months ended April 30, 2019.
During the nine
months ended April 30, 2019, Auctus Fund converted 461,683,700 shares of common stock for a principal amount due of $40,000, settlement
of unpaid interest of $2,063, and penalty of $2,000.
Balance of principal on the note as of July 31, 2018 and April
30, 2019 was $55,042 and $0, respectively.
On
February 27, 2017, the Company issued a convertible promissory note in the amount of $62,500 to Auctus Fund LLC, a Delaware limited
liability company. This convertible note is due and payable on November 28, 2017 with interest of 10% per annum. This note is
convertible at the election of Auctus Fund, LLC after the 120 holding period has expired. In the event of default, the amount
of principal and interest not paid when due bear interest at the rate of 24% per annum and the note becomes immediately due and
payable. Should an event of default occur, the Company is liable to pay 150% of the then outstanding principal and interest. This
note agreement contains covenants requiring Auctus Fund’s written consent for certain activities not in existence or not
committed to by the Company on the issuance date of the note, as follows: dividend distributions in cash or shares, stock repurchases,
borrowings, sale of assets, certain advances and loans in excess of $100,000, and certain guarantees with respect to preservation
of existence of the Company and non-circumvention. This note became convertible on June 27, 2017 and the variable conversion feature
was accounted for as a derivative liability in accordance with ASC 815.
Outstanding
note principal and interest accrued thereon can be converted in whole, or in part, at any time by Auctus Fund, LLC after the issuance
date into an equivalent of the Company’s common stock at a conversion price equal to the lower of: (i) 50% multiplied by
the lowest trading price of the common stock during the previous twenty-five (25) trading day period prior to the date of the
note and (ii) 50% of the lowest trading price of the common stock during the twenty-five (25) trading day period prior to the
conversion date. The Company may prepay the amounts outstanding to Auctus Fund at any time up to the 180
th
day following
the issue date of this note by making a payment to the note holder of an amount in cash equal to 135% to 145%, multiplied by the
sum of: (w) the then outstanding principal amount of this note
plus
(x) accrued and unpaid interest on the unpaid principal
amount of this note
plus
(y) default interest, depending on the time of prepayment. This note became convertible on July
27, 2017 and the variable conversion feature was accounted for as a derivative liability in accordance with ASC 815. During the
nine months ended April 30, 2019, Auctus Fund converted 110,289,820 shares of common stock for a principal amount due of $3,516
and settlement of unpaid interest of $83, and penalty of $10,000. The note went into default as of November 18, 2017. Auctus imposed
additional penalties of $364 during the nine months ended April 30, 2019. The balance of this note as of July 31, 2018 and April
30, 2019 was $13,152 and $0, respectively.
On
July 5, 2018, the Company, entered into a Securities Purchase Agreement (the Securities Purchase Agreement”) with the Power
Up Lending, pursuant to which the Company sold to the Investor a convertible promissory note in the principal amount of $53,000
(the “July 2018 Note”), for an aggregate purchase price of $53,000. The July 2018 Note matures on April 30, 2019,
bears interest rate of 12% per year payable on maturity date in cash or shares of common stock at the Company’s option (subject
to certain conditions), and is convertible into shares of the Company’s common stock on January 1, 2019, at the conversion
price equal to 58% of the lowest trading price of the common stock during the 15 trading day period prior to the conversion date.
The note became convertible on January 1, 2019 and the variable conversion feature with a fair value of $36,334 was accounted
for as a derivative liability in accordance with ADC 815 with a corresponding charge to debt discount. During the six months ended
January 31, 2019, Power Up Lending converted 468,166,666 shares of common stock for a principal amount due of $53,000 and settlement
of unpaid interest of $3,180. The balance of the July 2018 note as of July 31, 2018 and April 30, 2019 is $53,000 and $0, respectively.
On
August 3, 2018, the Company, entered into a Securities Purchase Agreement (the Securities Purchase Agreement”) with the
Power Up Lending, pursuant to which the Company sold to the Investor a convertible promissory note in the principal amount of
$30,000 (the “August 2018 Note”), for an aggregate purchase price of $30,000. The Company received $27,000 in cash
for this note and recorded $3,000 as issuance cost. The August 2018 Note matures on May 15, 2019, bears interest rate of 12% per
year payable on maturity date in cash or shares of common stock at the Company’s option (subject to certain conditions),
and is convertible into shares of the Company’s common stock on January 30, 2019 at the conversion price equal to 58% of
the lowest sale price for the common stock during the 15 consecutive trading days ending on the latest complete Trading Day prior
to the conversion date. The note became convertible on January 30, 2019 and the variable conversion feature with a fair value
of $20,936 was accounted for as a derivative liability in accordance with ASC 815 with a corresponding charge to debt discount.
During the nine months ended April 30, 2019, Power Up Lending converted 237,120,098 shares of common stock for a principal amount
due of $30,000 and settlement of unpaid interest of $1,800. The balance of the Note as of April 30, 2019 is $0.
On
August 1, 2018, the Company, entered into a Securities Purchase Agreement (the Securities Purchase Agreement”) with the
Auctus Fund LLC, pursuant to which the Company sold to the Investor a convertible promissory note in the principal amount of $110,000
(the “Second August 2018 Note”), for an aggregate purchase price of $100,000. The Company received $100,000 cash and
recorded $10,000 as issuance cost. The Second August 2018 Note matures on May 1, 2019, bears interest rate of 10% per year payable
on maturity date in cash or shares of common stock at the Company’s option (subject to certain conditions), and is convertible
into shares of the Company’s common stock at the conversion price equal to the lower of (i) the closing sale price of the
common stock on the principal market on the trading day immediately preceding the closing date, and (ii) 55% of either the lowest
sale price for the common stock during the 20 consecutive trading days including and immediately preceding the conversion date.
This note became convertible on issuance date and the variable conversion feature with a fair value of $216,164 was accounted
for as a derivative liability in accordance with ASC 815 with a corresponding charge of $115,000 to debt discount and $101,164
to day one loss on derivative. The Company recorded an increase in the principal of $15,000 since the conversion price is less
than $0.01. During the nine months ended April 30, 2019, Auctus converted 838,354,500 shares of common stock for a principal
amount due of $42,684, conversion fee of $2,500 and unpaid interest of $6,613. The outstanding balance of principal on the second
August 2018 note as of April 30, 2019 is $82,316. As of May 1, 2019, the note went into default resulting in a default interest
rate of 24%. The Company is pursuing options to pay off the note to prevent further conversions.
On
February 25, 2019, the Company signed a convertible promissory note with Crown Bridge Partners, LLC, for a principal sum of $165,000
to be requested in installments. The note includes a maximum of $15,000 in original issue discount to be assessed on a pro rata
basis for each installment. The first installment of $28,500 was received for the principal of $33,000 on March 1
st
,
2019. The interest rate of the note is 8%. The holder of the note shall have the right to convert the notes at any time, the note
bears interest rate of 8% per year payable on maturity date in cash or shares of common stock at the Company’s option (subject
to certain conditions), and is convertible into shares of the Company’s common stock at the conversion price which equals
50% multiplied by the lowest one trading price for the common stock during the 25 day trading day period ending on the last complete
trading day prior to the conversion date. The variable conversion feature with a fair value of $56,216 was accounted for
as a derivative liability in accordance with ASC 815 with a corresponding charge of $28,500 to debt discount and $27,716
to loss on derivative. The outstanding balance of the principal on the note as of April 30, 2019 is $33,000.
During
the nine months ended April 30, 2019, the Company recorded amortization of debt discount in the amount of $197,807. Unamortized
discount as of April 30, 2019 amounted to $20,463.
NOTE
8 – ADVISORY AGREEMENTS
On
November 30, 2017, the Company entered into an Advisory Agreement with Veyo Partners LLC in which Veyo Partners is to provide
financial and other consulting services to the Company. Compensation for this agreement shall be a base fee in the form of common
stock equal to 8% of the outstanding fully diluted shares of the Company and a monthly fee of $10,000 per month which is deferred
until the advisors secure financing of no less than $300,000.
During
the nine months ended April 30, 2019, the Company reserved 181,244,531 shares of common stock for Veyo Partners per the consulting
agreement dated November 30, 2017. Fair value of the shares reserved as of April 30, 201 is $36,249. The Company also accrued
$90,000 in professional fees during the nine months ended April 30, 2019.