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 | ) |
|