XML 71 R31.htm IDEA: XBRL DOCUMENT v3.20.1
Loans Payable (Tables)
 12 Months Ended
Dec. 31, 2019
Schedule of Consolidated Notes Payable
The Company’s consolidated notes payable consisted of the following:
 
   
December 31,

2019
   
December 31,
2018
 
Note 1 – Monaco 2014
  $2,800,000   $2,800,000 
Note 2 – Monaco 2016
   1,175,000    1,175,000 
Note 3 – MINOSA 1
   14,750,001    14,750,001 
Note 4 – Epsilon
   1,000,000    1,000,000 
Note 5 – SMOM
   3,500,000    3,500,000 
Note 6 – MINOSA 2
   5,050,000    5,050,000 
Note 7 – Monaco 2018
   1,099,367    1,099,366 
Note 8 – Promissory note
   1,210,537    74,621 
Note 9 – Litigation financing
   2,957,097    —   
Note 10 – 37North
   861,484    —   
  
 
 
   
 
 
 
  $34,403,486   $29,448,988 
  
 
 
   
 
 
 
Schedule of Allocation of Cash Proceeds to Derivative Components at their Fair Values
The allocations of the three additional tranches were as follows.
   Tranche 3   Tranche 4   Tranche 5 
Promissory Note
  $981,796  $939,935  $1,000,000
Beneficial Conversion Feature (“BCF”)*
   18,204   60,065   —   
  
 
 
   
 
 
   
 
 
 
Proceeds
  $1,000,000  $1,000,000  $1,000,000
  
 
 
   
 
 
   
 
 
 
Oceanica Resources S. de. R.L [Member]  
Schedule of Allocation of Cash Proceeds to Derivative Components at their Fair Values
Based on the previous conclusions, we allocated the cash proceeds first to the debt at its present value using a market rate of 15%, which is management’s estimate of a market rate loan for the Company, with the residual allocated to the Oceanica Call Option, as follows:
 
   Tranche 1   Tranche 2   Tranche 3   Tranche 4   Tranche 5   Total 
Promissory Note
  $1,932,759  $5,826,341  $2,924,172  $1,960,089  $1,723,492  $14,366,853
Deferred Income (Oceanica Call Option)
   67,241   173,659   75,828   39,911   26,509   383,148
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Proceeds
  $2,000,000  $6,000,000  $3,000,000  $2,000,000  $1,750,0001   $14,750,001