XML 19 R10.htm IDEA: XBRL DOCUMENT v3.19.2
3. CONVERTIBLE DEBT SECURITIES
6 Months Ended
Jun. 30, 2019
Debt Disclosure [Abstract]  
CONVERTIBLE DEBT SECURITIES

NOTE 3 – CONVERTIBLE DEBT SECURITIES

 

The Company uses the Black-Scholes Model to calculate the derivative value of its convertible debt. The valuation result generated by this pricing model is necessarily driven by the value of the underlying common stock incorporated into the model. The values of the common stock used were based on the price at the date of issue of the debt security as of June 30, 2019. Management determined the expected volatility between 282.75-460.92%, a risk free rate of interest between 1.75-2.43%, and contractual lives of the debt varying from six months to two years. The table below details the Company's outstanding convertible notes, with totals for the face amount, amortization of discount, initial loss, change in the fair market value, and the derivative liability.

  

   Face   Amortization   Initial   Q2 change   Derivative
Balance
 
   Amount   of Discount   Loss   in FMV   6/30/2019 
   $90,228   $42,645   $58,959   $(38,876)  $67,989 
    162,150    49,562    74,429    (66,099)   128,965 
    85,100    34,629    11,381         
    236,051    47,253        (225,664)   225,664 
    84,483    31,502    8,904    (91,490)    
    82,518    29,203    5,651    (124,475)    
    65,000    16,205    28,566    (11,042)   69,848 
    35,000    8,726    16,558    (6,857)   37,611 
    29,250    557        (199)   28,708 
    49,726    947        (338)   48,805 
    41,774    796        (285)   41,000 
    29,250    557        (199)   28,708 
    40,000    9,945    10,605    (3,738)   42,867 
    64,000    16,161    17,676    (5,290)   68,586 
Subtotal   1,094,530    239,128    232,729    (574,552)   563,087 
Transaction expense                    
   $1,094,530   $239,128   $232,729   $(574,552)  $563,087 

 

On April 23, 2019, the Company entered into a securities purchase agreement with GS Capital Partners, LLC, ("GS Capital") issuing to GS Capital a convertible promissory note in the aggregate principal amount of $40,000 with a $2,000 original issue discount and $2,000 in transactional expenses due to GS Capital and its counsel. The note bears interest at 8% per annum and may be converted into common shares of the Company's common stock at a conversion price equal to 70% of the average of the three lowest trading prices of the Company's common stock during the 20 prior trading days. As of the date the consolidated financial statements were available for issuance, DPI received $36,000 net cash.

 

On May 3, 2019, the Company entered into a securities purchase agreement with Geneva Roth Remark Holdings, Inc. (“Geneva”) issuing to Geneva a convertible promissory note in the aggregate principal amount of $64,000 with a $6,000 original issue discount and $2,800 in transactional expenses due to Geneva and its counsel. The note bears interest at 9% per annum and may be converted into common shares of the Company's common stock at a conversion price equal to 70% of the lowest trading price of the Company's common stock during the 20 prior trading days. The Company received $55,200 net cash.

 

During the three months ended June 30, 2019, a total of $130,870 in principal and $5,899 in interest were converted into 137,005,692 shares of the Company’s common stock.

 

As of June 30, 2019 and 2018 respectively, there was $954,126 and $0 of convertible debt outstanding, net of debt discount of $140,404, and $0, As of June 30, 2019 and 2018 respectively, there was derivative liability of $563,088 and $0 related to convertible debt securities.