XML 24 R15.htm IDEA: XBRL DOCUMENT v3.19.2
NOTE 9 - CONVERTIBLE NOTES PAYABLE AND DERIVATIVE LIABILITY
6 Months Ended
Jun. 30, 2019
Disclosure Text Block [Abstract]  
Derivatives and Fair Value [Text Block]

NOTE 9 – CONVERTIBLE NOTES PAYABLE AND DERIVATIVE LIABILITY


On August 22, 2018, the Company issued a convertible promissory note ("Note 1") for $140,800. Note 1 was discounted at $128,000 and the Company received net proceeds of $125,000 after incurring $3,000 of debt issuance costs. The note bears an interest rate at 10% per annum, and principal and accrued interest is due on the maturity date of August 22, 2019. The conversion option price associated with the note has a 25% discount to the market price of the stock. The market price is based on the average of the two lowest trading prices during a ten day period prior to conversion. The note is convertible at any time. As a result of the variable feature associated with the conversion option, pursuant to ASC Topic 815, the Company bifurcated the conversion option, and utilized the Black Scholes valuation model to determine the fair value of the conversion option. At the issuance date, the Company recorded a derivative expense and derivative liability of $148,211. At the end of each reporting period, the Company revalued the derivative liability and recorded the change in this value as additional derivative expense. The Company recognized $78,180 and $58,503 as derivative expense for the three and six months ended June 30, 2019, respectively. During the six months ended June 30, 2019, the note holder elected to convert principle in the amount of $140,800 and accrued interest in the amount of $6,400 into the Company's common stock. This resulted in the issuance of 4,899,785 shares of the Company's common stock being issued to the note holder. As a result of the conversion, the derivative liability was extinguished at June 30, 2019 and was valued at $138,218 at December 31, 2018. 


On October 8, 2018, the Company issued a convertible promissory note ("Note 2") for $58,300. Note 2 was discounted at $53,000 and the Company received net proceeds of $50,000 after incurring $3,000 of debt issuance costs. The note bears an interest rate at 10% per annum, and principal and accrued interest is due on the maturity date of October 8, 2019. The conversion option price associated with the note has a 25% discount to the market price of the stock. The market price is based on the average of the two lowest trading prices during a ten day period prior to conversion. The note is convertible at any time. As a result of the variable feature associated with the conversion option, pursuant to ASC Topic 815, the Company bifurcated the conversion option, and utilized the Black Scholes valuation model to determine the fair value of the conversion option. At the issuance date, the Company recorded a derivative expense and derivative liability of $57,272. At the end of each reporting period, the Company revalued the derivative liability and recorded the change in this value as additional derivative expense. The Company recognized $15,555 and $8,052 as derivative expense for the three and six months ended June 30, 2019, respectively. During June 2019, the note holder elected to convert principle in the amount of $27,000 into the Company's common stock. This resulted in the issuance of 1,353,155 shares of the Company's common stock being issued to the note holder. The derivative liability was valued at $32,134 and $58,300 at June 30, 2019 and December 31, 2018, respectively. 


On June 13, 2019, the Company issued a convertible promissory note ("Note 3") for $93,500. Note 3 was discounted at $85,000 and the Company received net proceeds of $82,000 after incurring $3,000 of debt issuance costs. The note bears an interest rate at 10% per annum, and principal and accrued interest is due on the maturity date of June 13, 2020. The conversion option price associated with the note has a 25% discount to the market price of the stock. The market price is based on the average of the two lowest trading prices during a ten day period prior to conversion. The note is convertible at any time. As a result of the variable feature associated with the conversion option, pursuant to ASC Topic 815, the Company bifurcated the conversion option, and utilized the Black Scholes valuation model to determine the fair value of the conversion option. At the issuance date, the Company recorded a derivative expense and derivative liability of $151,264. At the end of each reporting period, the Company revalued the derivative liability and recorded the change in this value as additional derivative expense. The Company recognized $120,573 as derivative expense for the three and six months ended June 30, 2019. The derivative liability was valued at $120,573 at June 30, 2019. 


Liability measured at fair value on a recurring basis by level within the fair value hierarchy as of June 30, 2019 and December 31, 2018 is as follows: 


Fair Value Measurement at June 30, 2019 (1) Using


   

Note 1

   

Note 2

   

Note 3

 
   

Level 2

   

Total

   

Level 2

   

Total

   

Level 2

   

Total

 

Liability:

                                               

Derivative liability

  $ -     $ -     $ 32,134     $ 32,134     $ 120,573     $ 120,573  

Total liability

  $ -     $ -     $ 32,134     $ 32,134     $ 120,573     $ 120,573  

Fair Value Measurement at December 31, 2018 (1) Using


   

Note 1 - Level 2

   

Note 2 - Level 2

   

Total

 

Liability:

                       

Derivative liability

  $ 138,218     $ 58,300     $ 196,518  

Total liability

  $ 138,218     $ 58,300     $ 196,518  

(1) The Company did not have any assets or liabilities measured at fair value using Level 1 or 3 of the fair value hierarchy as of June 30, 2019 and December 31, 2018.


The Company’s derivative liabilities are classified within Level 2 of the fair value hierarchy. The Company utilizes the Black-Scholes valuation model to value the derivative liabilities utilizing observable inputs such as the Company’s common stock price, the conversion price of the conversion option, and expected volatility, which is based on historical volatility. The Black-Scholes valuation model employs the market approach in determining fair value.


The following is a reconciliation of the beginning and ending balances for liabilities measured at fair value on a recurring basis during the six months ended June 30, 2019 and the year ended December 31, 2018: 


   

Note 1

   

Note 2

   

Note 3

   

Total

 

Balance at December 31, 2018

  $ 138,218     $ 58,300     $ -     $ 196,518  

Variable conversion feature in convertible notes payable

    -       -       151,264       151,264  

Change in fair value

    58,502       8,052       (30,691 )     35,862  

Conversion of derivative liability to equity from note conversion

    (196,719 )     (34,218 )     -       (230,938 )

Balance at June 30, 2019

  $ -     $ 32,134     $ 120,573     $ 152,707  

During the six months ended June 30, 2019, the note holder elected to convert the principle amount of $140,800 and accrued interest of $6,400 of Note 1 and principle amount of $27,000 of Note 2 into the Company's common stock on the following dates, at the respective conversion prices, resulting in the following number of shares issued to the note holder: 


Date of Conversion of Note 1

 

Amounts Converted

   

Conversion Price

   

Number of Shares Issued

 

Principle conversion

                       

March 5, 2019

  $ 15,000     $ 0.0945       158,730  

March 19, 2019

  $ 15,000     $ 0.0951       157,729  

March 27, 2019

  $ 15,000     $ 0.0795       188,679  

April 23, 2019

  $ 12,000     $ 0.0254       472,441  

April 29, 2019

  $ 15,000     $ 0.0254       590,551  

May 8, 2019

  $ 15,000     $ 0.0375       400,000  

May 21, 2019

  $ 15,000     $ 0.0263       570,342  

May 30, 2019

  $ 12,000     $ 0.0169       710,059  

June 6, 2019

  $ 12,000     $ 0.0169       710,059  

June 11, 2019

  $ 14,800     $ 0.0218       678,899  
    $ 140,800               4,637,490  

Accrued interest conversion

                       

June 18, 2019

  $ 6,400     $ 0.0244       262,295  

Total amount converted

  $ 147,200               4,899,785  

                   

Date of Conversion of Note 2

 

Amounts Converted

   

Conversion Price

   

Number of Shares Issued

 

Principle conversion

                       

June 21, 2019

  $ 15,000     $ 0.0206       728,155  

June 25, 2019

  $ 12,000     $ 0.0192       625,000  

Total amount converted

  $ 27,000               1,353,155