XML 15 R31.htm IDEA: XBRL DOCUMENT v3.20.1
Convertible Notes Payable (Details Textual) - USD ($)
1 Months Ended 12 Months Ended
Nov. 08, 2019
Oct. 23, 2019
Oct. 08, 2019
May 30, 2019
Oct. 24, 2018
Aug. 22, 2019
Jul. 18, 2019
Feb. 25, 2019
Dec. 31, 2019
Dec. 31, 2018
Feb. 15, 2019
Convertible Notes Payable (Textual)                      
Common stock per share                 $ 0.001 $ 0.001  
Principal balance                 $ 886,900    
Interest expense                 41,846 $ 3,722  
Additional paid-in capital                 1,355,542 $ 72,412  
Convertible notes payable [Member]                      
Convertible Notes Payable (Textual)                      
Principal balance                 236,600    
Auctus Note #1 [Member]                      
Convertible Notes Payable (Textual)                      
Debt discount                 $ 20,853    
Common stock per share         $ 0.001            
Expiration date         Oct. 23, 2019       Oct. 24, 2019    
Convertible note, description         (i) 180 days from the date of the Auctus Note #1, or (ii) upon effective date of a registration statement. The conversion price of the Auctus Note #1 is equal to the lesser of: (i) the lowest trading price for the twenty-day period prior to the date of the Auctus Note #1 or (ii) 65% of the average of the three lowest trading prices during the twenty days prior to a conversion notice on the applicable trading market or the closing bid price on the applicable trading market. The Auctus Note #1 was funded on October 29, 2018, when the Company received proceeds of $222,205, after disbursements for the lender's transaction costs, fees and expenses which in aggregate resulted in a total discount of $27,795 to be amortized to interest expense over the life of the Auctus Note #1.            
Determined warrants derivative, description         The Company has determined that the Warrants are exempt from derivative accounting and were valued at $101,937 on the Date of Inception using the Black Scholes Options Pricing Model.  Assumptions used for the Black Scholes Options Pricing Model include (1) stock price of $0.49 per share, (2) exercise price of $0.60 per share, (3) term of 5 years, (4) expected volatility of 251% and (5) risk free interest rate of 2.51%.  The note proceeds of $250,000 were then allocated between the fair value of the Auctus Note #1 ($250,000) and the Warrants ($101,937), resulting in a debt discount of $72,412.            
Principal balance         $ 250,000            
Stated interest         8.00%            
Debt premium         $ 343,796            
Common stock purchase warrants issued 100,000   50,000 25,000   25,000 25,000        
Accreted premium to additional paid-in capital                 $ 306,820    
Auctus Note #1 [Member] | Convertible notes payable [Member]                      
Convertible Notes Payable (Textual)                      
Common stock per share         $ 0.001            
Expiration date         Oct. 23, 2023            
Convertible note, description         “if-converted” rate of $0.20 per share (lowest trading price during the 20 days preceding the note’s issuance), which computed to 1,211,828 shares of ‘if-converted’ common stock with a redemption value of $593,796 due to $0.49 per share fair market value of the Company’s stock on the Auctus Note #1’s date of issuance. Debt discount amortization is recorded as interest expense, while debt premium accretion is recorded as an increase to additional paid-in capital. For the year ended at December 31, 2019, the Company amortized $20,853 debt discount to operations as interest expense, and accreted $306,820 of premium to additional paid-in capital. For the year ended December 31, 2018, the Company amortized $5,173 debt discount to operations as interest expense.            
Warrants exercise price         $ 0.60            
Common stock purchase warrants issued         208,333            
Auctus Note #2 [Member]                      
Convertible Notes Payable (Textual)                      
Common stock per share   $ .001           $ 0.60     $ 0.60
Expiration date               Feb. 24, 2024      
Convertible note, description   The Company issued five-year warrants with cashless exercise provisions to purchase a total of 200,000 shares of Common Stock of the Company at an exercise price of $2.00 per share with cashless exercise provisions to four of the Lenders. The Company has determined that the Warrants are exempt from derivative accounting. The note proceeds of $636,900 were then allocated between the fair value of the Notes ($636,900) and the Warrants ($103,200), resulting in a debt discount of resulting in a fully amortized debt discount of $84,568. As the warrants were exercisable immediately, this debt discount was amortized in its entirety to interest expense on the Date of Issuance.           The Company has determined that the Warrants are exempt from derivative accounting and were valued at $55,417 on the Date of Inception using the Black Scholes Options Pricing Model.  Assumptions used for the Black Scholes Options Pricing Model include (1) stock price of $0.27 per share, (2) exercise price of $0.60 per share, (3) term of 5 years, (4) expected volatility of 358% and (5) risk free interest rate of 2.48%.  The Auctus Note #2 proceeds of $250,000 were then allocated between the fair value of the Auctus Note #2 ($250,000) and the Warrants ($55,417), resulting in a debt discount of $45,361.      
Common stock purchase warrants issued               208,333      
Interest expense                 16,271    
Additional paid-in capital                 $ 16,949    
Auctus Note #2 [Member] | Secured Promissory Note [Member]                      
Convertible Notes Payable (Textual)                      
Convertible notes issued               $ 27,750      
Common stock per share               $ 0.001      
Expiration date               Feb. 24, 2020      
Convertible note, description   (i) 180 days from the date of the Note or (ii) upon effective date of a registration statement. The conversion price of the Notes is equal to 65% of the lowest trading price at close during the twenty days prior to a conversion notice. The debt discount of $64,900 is amortized over the duration of the loans. The Debentures permit the Company to pre-pay its obligations at a premium prior to maturity.           (i) 180 days from the date of the Auctus Note #2 or (ii) upon effective date of a new registration statement. The conversion price of the Auctus Note #2 is equal to the lesser of: (i) the lowest trading price for the twenty-day period prior to the date of the Auctus Note #2 or (ii) 65% of the average of the three lowest trading prices during the twenty days prior to a conversion notice on the applicable trading market or the closing bid price on the applicable trading market. The Company may prepay the Auctus Note #2 at any time at a rate of 120% of outstanding principal and interest during the first 90 days it is outstanding and 130% of outstanding principal and interest for the next 90 days thereafter. Thereafter the prepayment amount increases 5% for each thirty-day period until 270 days from the issue date at which time it is fixed at 150% of the outstanding principal and interest on the Auctus Note #2.      
Principal balance   $ 636,900           $ 250,000      
Stated interest               8.00%      
Net proceeds   $ 572,000           $ 222,250      
Additional conversion description               The Company recorded a premium of $82,500 as a reduction to additional paid-in capital based on a discounted "if-converted" rate of $0.20 per share (lowest trading price during the 20 days preceding the note's issuance), which computed to 1,250,000 shares of 'if-converted' common stock with a redemption value of $332,500 due to $0.266 per share fair market value of the Company's stock on the Auctus Note #2's date of issuance.