v3.19.1
SUMMARY OF SIGNIFICANT ACCOUNT POLICIES (Tables)
9 Months Ended
Sep. 30, 2018
Accounting Policies [Abstract]  
Schedule of Useful Lives for Property and Equipment

Depreciation of property and equipment is computed by the straight-line method (after taking into account their respective estimated residual values shown in the table below) over the estimated useful lives of the respective assets.

Fixed Asset   Estimated Useful Life (Years)
Building   39
Improvements   5
Furniture and office equipment   5
Computer Equipment   5
Vehicles   5
     
Schedule of Retirement of Property and Equipment

Upon the sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in statements of operations.

Description  Total Acquisition Cost  Span of Life (years)  Depreciation Expense
    
          
Real Estate  - Land  $102,218    —     $—   
Real Estate - Building   982,682    39    424 
Improvements   171,382    5    2,907 
Office Equipment & Furnitures   80,133    5    805 
Computer Equipment   8,840    5    97 
Vehicles   132,016    5    3,501 
TOTAL:  $1,477,271     
Schedule of Loans Payable

These loans have a lien on the vehicles, and the interest rate for Community Bank is 5.79% and 1st Bank of Scotia is 7.29%.

 

LENDER  CURRENT  LIABILITIES  LONG TERM LIABILITIES  TOTAL DEBT
   2018  2019  2020  2021  2022  2023
Community Bank  $13,656   $14,366   $13,656   $13,656   $13,656   $13,657   $82,648 
1st Scotia Bank   6,920    7,280    7,989    7,989    7,989    7,989    46,157 
707 Flats Rd.   —      134,900    —      —      —      —      134,900 
Marsan Properties   97,500    482,500    —      —      —      —      580,000 
Total:  $118,077   $639,046   $21,645   $21,645   $21,645   $21,646   $843,705 
Schedule of Fair Value of Financial Instruments

Items recorded or measured at fair value on a recurring basis in the accompanying consolidated financial statements consisted of the following items as of September 30, 2018:

  

   Level 1  Level 2  Level 3  Total
            September 30, 2018  December 31, 2017
Derivative Liabilities  $—     $—     $1,862,832   $1,862,832   $4,454,993 

The Company reflects the fair value of derivative liabilities using the Black Scholes pricing model. The following chart are the estimated fair values for the Company’s derivative financial instruments and based on the parameters disclosed in our Notes 5 and 6 hereto:

Lenders  September 30, 2018  December 31, 2017
Power Up Lending Group, Ltd  $6,261   $553,851 
Power Up Lending Group, Ltd [2]  $—     $353,071 
Crown Bridge Partners, LLC  $—     $1,679,176 
Kodiak Capital Group, LLC  $—     $680,625 
D&D Capital, Inc  $20,817   $—   
S&E Capital, Inc  $117,050   $—   
Firstfire Global Opportunities Funds, LLC  $390,009   $—   
Eagle Equities  $1,328,695   $1,188,270 
Total  $1,862,832   $4,454,993 
Schedule of Computation of Basic and Diluted Earnings Per Share

The computation of Diluted EPS does not assume exercise or conversion of securities that would have an anti-dilutive effect on net income per common share.

 

  

Three Months Ended 

September 30,

 

Nine Months Ended

September 30,

   2018  2017  2018  2017
Numerator            
Net income (loss) applicable to common shareholders  $(936,853)  $(436,295)  $2,410,929   $(785,770)
                     
Denominator                    
Weighted average common shares outstanding, basic   55,215,525    2,789,067    41,328,152    2,722,751 
Convertible preferred stock   953,000,000    —      953,000,000    —   
Convertible promissory notes   8,738,824    —      8,738,824    —   
Weighted average common shares outstanding, diluted   1,016,954,348    2,789,067    1,003,066,976    2,722,751 
Net Income per share - Basic  $(0.02)  $(0.16)  $0.06   $(0.29)
Net Income per shares - Diluted  $(0.02)  $(0.16)  $0.00   $(0.29)