Note H - Subsequent Events |
6 Months Ended |
|---|---|
Jun. 30, 2019 | |
| Subsequent Events [Abstract] | |
| Note H - Subsequent Events | On July 10, 2019 the Company issued a convertible promissory note (the “Note”) with a face value of $63,000, maturing on July 10, 2020, and a stated interest of 8% to a third-party investor. The note is convertible at any time after 6 months of the funding of the note into a variable number of the company's common stock, based on a conversion rate of 60% of the lowest trading price for the 20 days prior to conversion. The note was funded on July 10, 2019, when the company received proceeds of $59,500, after disbursements for the lender's transaction costs, fees and expenses which in aggregate resulted in a total discount of $3,500 to be amortized to interest expense over the life of the note. Additionally, the note’s variable conversion rate component requires that the note be valued at its stock redemption value (i.e., “if-converted” value) pursuant to ASC 480, Distinguishing Liabilities from Equity, with the excess over the note’s undiscounted face value being deemed a premium to be added to the principal balance and amortized to additional paid-in capital over the life of the note. As such, the Company recorded a premium on the note of $42,000 as a reduction to additional paid-in capital based on a discounted “if-converted” rate of $0.08 per share (60 % of $0.13 - the lowest trading price during the 20 days preceding the note's issuance), which computed to 801,526 shares of 'if converted' common stock with a redemption value of $105,000 due to $0.131 per share fair market value of the Company's stock on the note's date of issuance. Debt discount amortization is recorded as interest expense, while debt premium amortization is recorded as an increase to additional paid-in capital.
On July 15, 2019 the Company issued a convertible promissory note (the “Note”) with a face value of $75,000, maturing on July 15, 2020, and a stated interest of 12.00 % to a third-party investor. The note is convertible at any time after 6 months of the funding of the note into a variable number of the company's common stock, based on a conversion rate of 60.00 % of the lowest trading price for the 20 days prior to conversion. The note was funded on July 15, 2019, when the company received proceeds of $67,000, after disbursements for the lender's transaction costs, fees and expenses which in aggregate resulted in a total discount of $8,000 to be amortized to interest expense over the life of the note. Additionally, the note’s variable conversion rate component requires that the note be valued at its stock redemption value (i.e., “if-converted” value) pursuant to ASC 480, Distinguishing Liabilities from Equity, with the excess over the note’s undiscounted face value being deemed a premium to be added to the principal balance and amortized to additional paid-in capital over the life of the note. As such, the Company recorded a premium on the note of $60,496 as a reduction to additional paid-in capital based on a discounted “if-converted” rate of $0.08 per share (60 % of $0.13 - the lowest trading price during the 20 days preceding the note's issuance), which computed to 954,198 shares of 'if converted' common stock with a redemption value of $135,496 due to $0.142 per share fair market value of the Company's stock on the note's date of issuance. Debt discount amortization is recorded as interest expense, while debt premium amortization is recorded as an increase to additional paid-in capital.
On July 19, 2019 the Company issued a convertible promissory note (the “Note”) with a face value of $69,300, maturing on July 19, 2020, and a stated interest of 9.00 % to a third-party investor. The note is convertible at any time after 6 months of the funding of the note into a variable number of the company's common stock, based on a conversion rate of 60.00 % of the lowest trading price for the 20 days prior to conversion. The note was funded on July 19, 2019, when the company received proceeds of $59,500, after disbursements for the lender's transaction costs, fees and expenses which in aggregate resulted in a total discount of $9,800 to be amortized to interest expense over the life of the note. Additionally, the note’s variable conversion rate component requires that the note be valued at its stock redemption value (i.e., “if-converted” value) pursuant to ASC 480, Distinguishing Liabilities from Equity, with the excess over the note’s undiscounted face value being deemed a premium to be added to the principal balance and amortized to additional paid-in capital over the life of the note. As such, the Company recorded a premium on the note of $46,200 as a reduction to additional paid-in capital based on a discounted “if-converted” rate of $0.07 per share (60 % of $0.12 - the lowest trading price during the 20 days preceding the note's issuance), which computed to 962,500 shares of 'if converted' common stock with a redemption value of $115,500 due to $0.120 per share fair market value of the Company's stock on the note's date of issuance. Debt discount amortization is recorded as interest expense, while debt premium amortization is recorded as an increase to additional paid-in capital.
On August 07, 2019 the Company issued a convertible promissory note (the “Note”) with a face value of $88,000, maturing on August 07, 2020, and a stated interest of 12.00 % to a third-party investor. The note is convertible at any time after 0 months of the funding of the note into a variable number of the company's common stock, based on a conversion rate of 100 % of the average of 2 lowest trading prices for the 15 days prior to conversion. The note was funded on August 08, 2019, when the company received proceeds of $84,500, after disbursements for the lender's transaction costs, fees and expenses which in aggregate resulted in a total discount of $3,500 to be amortized to interest expense over the life of the note. Additionally, the note’s variable conversion rate component requires that the note be valued at its stock redemption value (i.e., “if-converted” value) pursuant to ASC 480, Distinguishing Liabilities from Equity, with the excess over the note’s undiscounted face value being deemed a premium to be added to the principal balance and amortized to additional paid-in capital over the life of the note. As such, the Company recorded a premium on the note of $25,406 as a reduction to additional paid-in capital based on a discounted “if-converted” rate of $0.06 per share (100 % of $0.06 - the average of 2 lowest trading day prices during the 15 days preceding the note's issuance), which computed to 1,419,354 shares of 'if-converted' common stock with a redemption value of $113,406 due to $0.080 per share fair market value of the Company's stock on the note's date of issuance. Debt discount amortization is recorded as interest expense, while debt premium amortization is recorded as an increase to additional paid-in capital. On August 5, 2019, we repaid Convertible Note (m) in the principal amount of $65,000, plus $3,205 in accrued interest and $27,283 in prepayment penalties.
On August 7, 2019, we repaid Convertible Note (l) in the principal amount of $78,000, plus $3,205 in accrued interest and $34,366 in prepayment penalties.
The Company has evaluated subsequent events through the date the financial statements were issued and filed with the Securities and Exchange Commission. The Company has determined that there are no such events that warrant disclosure or recognition in the financial statements, other than those disclosed above. |