NOTE 5 - CONVERTIBLE DEBENTURES - RELATED PARTY | Related Party On January 15, 2015, the Company amended the convertible debenture of a shareholder, with a principal balance of $75,754, so that the debenture became anti-dilutive with a conversion price set at $0.35 regardless of any forward or reverse splits in the Company’s common stock. On February 23, 2015, the aforementioned shareholder holding a debenture with a principal balance of $75,754 made demand for payment of the total amounts owed including interest. The Company was not able to pay the outstanding balances. The Company and the shareholder came to an agreement that the shareholder could convert his $75,754 convertible note payable and accrued interest at $0.15 per share. The change in terms of the $75,754 convertible note created a derivative liability and required the Company to record fair value at the inception of the derivative and for each subsequent reporting period. The fair value of the embedded derivative at March 31, 2020 was determined using the Black Scholes method based on the following assumptions: (1) dividend yield of 0%, (2) expected volatility of 398%, (3) weighted average risk-free interest rate of 0.17%, (4) expected term of one year, and (5) estimated fair value of the Company’s common stock is $0.02. The fair value as of March 31, 2020 and September 30, 2019 was $17,272 and $42,787, respectively. During the six months ended March 31, 2020 and 2019 the decrease in fair value was $25,515 and $2,628,479, respectively, which is included in other income in the statement of operations. As of March 31, 2020 and September 30, 2019, the principal amount due under the convertible debenture to the shareholder was $75,754 and $75,754, respectively. As of March 31, 2020 and September 30, 2019, the accrued interest due under the convertible debenture to the shareholder was $69,656 and $69,656, respectively. Effective September 30, 2018 the shareholder agreed that there will be no further accrual of interest on the debt instrument referred to above. Unrelated Parties On November 8, 2018, the Company issued a convertible debenture of $25,000 bearing interest of 10% per annum with an August 8, 2019 maturity date that was extended to September 30, 2021. The accrued interest and principal amount are payable in one lump-sum payment on the maturity date unless the holder of the note converts the debt to common stock at $0.10 per share. The imbedded conversion feature has been recorded as a derivative liability valued using the Black Scholes method using the following assumptions: (1) dividend yield of 0%, (2) expected volatility of 495%, (3) weighted average risk-free interest rate of 0.19%, (4) expected term of eighteen months, and (5) estimated fair value of the Company’s common stock is $0.02. The fair value on the issuance date was $21,407 which was recorded as a discount to the note payable and was fully amortized as of September 30, 2019. The fair value on March 31, 2020 and September 30, 2019 is $5,471 and $13,177, respectively. During the six months ended March 31, 2020 and 2019 the decrease in fair value was $7,706 and $18,238, respectively, which is included as other income in the statement of operations. The amortization of the note discount for the six months ended March 31, 2020 and 2019 was $0 and $11,213, respectively, and is shown as interest expense in the statement of operations. At March 31, 2020 and September 30, 2019, the principal balance of the convertible debenture was $25,000 and $25,000, respectively, and the balance of accrued interest payable was $3,491 and $2,240, respectively. On April 4, 2019, the Company issued a convertible debenture of $45,000 bearing interest of 10% per annum with a December 15, 2019 maturity date that was extended to September 30, 2021. The accrued interest and principal amount are payable in one lump-sum payment on the maturity date unless the holder of the note converts the debt to common stock at $0.15 per share. The imbedded conversion feature has been recorded as a derivative liability valued using the Black Scholes method using the following assumptions: (1) dividend yield of 0%, (2) expected volatility of 495%, (3) weighted average risk-free interest rate of 0.19%, (4) expected term of eighteen months, and (5) estimated fair value of the Company’s common stock is $0.02. The fair value on the issuance date was $9,819 which was recorded as a discount to the note payable and was fully amortized as of December 31, 2019. The fair value on March 31, 2020 and September 30, 2019 is $6,356 and $3,960, respectively. During the six months ended March 31, 2020 the increase in fair value was $2,396, which is included as a reduction in other income in the statement of operations. The amortization of the note discount for the six months ended March 31, 2020 was $2,915, and is shown as interest expense in the statement of operations. At March 31, 2020 and September 30, 2019, the principal balance of the convertible debenture, net of discount, was $45,000 and $42,085, respectively, and the balance of accrued interest payable was $4,472 and $2,219, respectively. On August 29, 2019, the Company issued a convertible debenture of $75,000 bearing interest of 10% per annum with a May 29, 2020 maturity date that was extended to January 12, 2021. The accrued interest and principal amount are payable in one lump-sum payment on the maturity date unless the holder of the note converts the debt to common stock. Conversion is based on the lowest of (a) the lowest closing share price during the 20 preceding days ending on the note date or (b) 60% of the lowest closing share price during the 20 preceding days prior to conversion. The embedded conversion feature has been recorded as a derivative liability using the Black Scholes method using the following assumptions: (1) dividend yield of 0%, (2) expected volatility of 361%, (3) weighted average risk-free interest rate of 0.41%, (4) expected term of five months, (5) estimated fair value of the Company’s common stock is $0.02. The fair value on the issuance date was $129,650, since the fair value exceeded the note’s principal amount, $75,000 was recorded as a discount to the note payable and is being amortized over nine months. The fair value on the March 6, 2020 note pay-off date is $36,990. During the period from October 1, 2019 through March 6, 2020 the decrease in fair value was $61,417 which is included as other income in the statement of operations. The amortization of the note discount for the six months ended March 31, 2020 was $66,667, and is shown as interest expense in the statement of operations. At March 31, 2020 and September 30, 2019, the principal balance of the convertible debenture, net of discount, was $-0- and $8,333, respectively, and the balance of accrued interest payable was $200 and $678, respectively. This note payable and all but $200 of accrued interest was paid prior to maturity on March 6, 2020. The $200 of accrued interest was paid on April 16, 2020 upon the issuance of 10,000 shares of the Company’s common stock. The $36,990 fair value of the derivative liability on the March 6, 2020 note pay-off date has been credited to additional paid-in capital. On August 29, 2019, the Company issued a convertible debenture of $75,000 bearing interest of 10% per annum with a May 29, 2020 maturity date that was extended to September 30, 2021, the note was funded on September 11, 2019. The accrued interest and principal amount are payable in one lump-sum payment on the maturity date unless the holder of the note converts the debt to common stock. Conversion is based on the lowest of (a) the lowest closing share price during the 20 preceding days ending on the note date or (b) 60% of the lowest closing share price during the 20 preceding days prior to conversion. The embedded conversion feature has been recorded as a derivative liability using the Black Scholes method using the following assumptions: (1) dividend yield of 0%, (2) expected volatility of 293%, (3) weighted average risk-free interest rate of 0.12%, (4) expected term of two months, (5) estimated fair value of the Company’s common stock is $0.02. The fair value on the issuance date was $101,078, since the fair value exceeded the note’s principal amount, $75,000 was recorded as a discount to the note payable and is being amortized over eight and one-half months. The fair value on March 31, 2020 and September 30, 2019 was $16,863 and $52,005, respectively. During the six months ended March 31, 2020 the decrease in fair value was $35,142 which is included as other income in the statement of operations. The amortization of the note discount for the six months ended March 31, 2020 was $50,000, and is shown as interest expense in the statement of operations. At March 31, 2020 and September 30, 2019, the principal balance of the convertible debenture, net of discount, was $54,412 and $4,411, respectively, and the balance of accrued interest payable was $4,068 and $313, respectively. |