Stockholders' Equity (Deficit) and Common Stock Payable | 9 Months Ended |
Sep. 30, 2013 |
Stockholders' Equity (Deficit) [Abstract] | ' |
Stockholders' Deficit | ' |
Note 7 Stockholders’ Equity (Deficit) and Common Stock Payable |
|
From July 13, 2010 (Inception) to December 31, 2010, the Company issued the following shares: |
|
Type | | Quantity | | | Valuation | | | Value per share | |
Cash | | | 9,131,200 | | | $ | 51,560 | | | $ | 0.005 - $0.05 | |
Services - related parties | | | 21,500,000 | | | | 1,075,000 | | | $ | 0.05 | |
Total | | | 30,631,200 | | | $ | 1,126,560 | | | | | |
|
In connection with stock issued for services, the Company determined fair value based upon recent cash offerings with third parties at that time, which was the most readily available evidence. |
|
From January 1, 2013 to September, 2013, the Company issued the following shares: |
|
Cash - Series A, Convertible Preferred | | | 4,000 | | | $ | 400,000 | | | $ | 100 | |
Cash - Common Stock | | | 5,600,000 | | | $ | 1,120,000 | | | $ | 0.2 | |
Total | | | 5,604,000 | | | | 1,520,000 | | | | | |
|
The Company had paid direct offering costs to a third party placement agent associated with capital raising activities with gross proceeds of $1,100,000 for the nine months ended September 30, 2013 as follows: |
|
|
Direct Offering Costs | | September 30, | | | | | | | | | |
2013 | | | | | | | | |
Amount paid in cash | | $ | 100,195 | | | | | | | | | |
Accrued offering costs (1) | | | 10,000 | | | | | | | | | |
Amounts paid in shares (1) | | | 673,886 | | | | | | | | | |
| | $ | 784,081 | | | | | | | | | |
|
-1 | The placement agent associated with capital raising activities of the $1,100,000 in gross proceeds is entitled to a maximum of 6,126,240 shares of the Company’s common stock. The placement agent was engaged to assist with a financing of up to $2,000,000. | | | | | | | | | | | |
| | | | | | | | | | | |
During the nine months ended September 30, 2013, the placement agent raised $1,100,000 (or 55% of the maximum offering), and therefore was entitled to receive 3,369,432 shares of the company’s common stock at September 30, 2013. These shares had a fair value of $673,886, based upon the recent third party cash offering price of $0.20/share, which represented the best evidence of fair value. | | | | | | | | | | | |
| | | | | | | | | | | |
These shares are included in common stock payable at September 30, 2013 since the shares while due, are not required to be issued until a final closing occurs. Of the 5,500,000 shares issued for $1,100,000, 500,000 shares having a fair value of $100,000 ($0.20/share) was a subscription receivable as of September 30, 2013. The subscription was collected in October 2013. | | | | | | | | | | | |
| | | | | | | | | | | |
In connection with the subscription receivable for $100,000, the Company accrued $10,000 in direct offering costs, which were paid in October 2013. | | | | | | | | | | | |
| | | | | | | | | | | |
Amounts paid in cash to the placement agent are based upon a 7% fixed amount related to gross proceeds raised. The placement agent is also entitled to receive an additional amount up to 3% in a non-accountable expense allowance. | | | | | | | | | | | |
| | | | | | | | | | | |
See Note 8. | | | | | | | | | | | |
|
Series A, Convertible Preferred Stock |
|
The Company has determined that the embedded conversion option is clearly and closely related to the host instrument. Therefore, no derivative liability exists. |
|
Based on the previous sale price of the Series A, preferred stock to a third party, the fair value of the stock is $0.20/share, which represents the best evidence of fair value. The conversion price of the Series A, Convertible Preferred is $0.20/share. Since the market price and exercise price are equivalent, no additional accounting for a BCF is required. |
|
The Series A, Convertible Preferred Stock has the following provisions. |
|
· | No Voting Rights | | | | | | | | | | |
· | No Registration Rights | | | | | | | | | | |
· | Each share is convertible into 500 shares of common stock | | | | | | | | | | |
· | $100/share liquidation value | | | | | | | | | | |
· | No Dividend Rate | | | | | | | | | | |
· | Rights to dividends on as-converted basis if dividends are paid on Junior Securities stock or if Company is in default. | | | | | | | | | | |
· | Redeemable upon “triggering events.” In case of a triggering event, the holder has the right to impose of a dividend rate on all of the outstanding Preferred Stock at 6% per annum thereafter. A triggering event occurs if the Company | | | | | | | | | | |
| i) | fails to deliver certificates representing conversion shares; | | | | | | | | | | |
| ii) | fails to pay the amount due pursuant to a Buy-In; | | | | | | | | | | |
| iii) | fails to have available a sufficient number of authorized shares; | | | | | | | | | | |
| iv) | fails to observe any covenant in the Certificate of Designation unless cured within 30 calendar days; | | | | | | | | | | |
| v) | shall be party to a Change in Control Transaction; | | | | | | | | | | |
| vi) | sustains a bankruptcy event; | | | | | | | | | | |
| vii) | fails to list or quote its common stock for more than 20 trading days in a twelve month period; | | | | | | | | | | |
| viii) | sustains any monetary judgment, writ or similar final process filed against the Company for more than $100,000 and such judgment writ or similar final process shall remain unvacated, unbonded or unstayed for a period of 45 calendar days; | | | | | | | | | | |
| ix) | fails to comply with the Asset Coverage requirement. | | | | | | | | | | |
| | | | | | | | | | | | |
· | Forced Conversion Rights – The Company may force the conversion of the Preferred Stock if the following conditions have been met: | | | | | | | | | | |
| (i) | there is an effective and current registration statement which includes for resale all of the Common Stock underlying the Preferred Stock or such Common Stock is freely resalable pursuant to Rule 144 without any volume or manner of sale restrictions, | | | | | | | | | | |
| (ii) | the VWAP for each of any 20 trading days during any 30 consecutive Trading Day period, which 30 consecutive Trading Day period shall not include any days prior to the execution date of the Purchase Agreement (“Threshold Period”), exceeds 200% of the Conversion Price each day during the Threshold Period (subject to adjustment for reverse and forward stock splits and the like), and | | | | | | | | | | |
| (iii) | the average daily dollar volume of the Corporation’s Common Stock during such 30 day period exceeds $25,000 per day. | | | | | | | | | | |
|
On October 31, 2013, the Company closed on a private placement and issued the following shares: |
|
Cash - Common Stock | | | 1,500,000 | | | $ | 300,000 | | | $ | 0.2 | |
Total | | | 1,500,000 | | | | 300,000 | | | | | |
|
The Company had paid direct offering costs to a third party placement agent associated with this capital raising activity with gross proceeds of $300,000 as follows: |
|
Direct Offering Costs | | October 31, | | | | | | | | | |
2013 | | | | | | | | |
Amount paid in cash | | $ | 30,135 | | | | | | | | | |
Amounts paid in shares (1) | | | 183,787 | | | | | | | | | |
| | $ | 213,922 | | | | | | | | | |
|
-1 | The placement agent associated with the capital raising activity is entitled to a maximum of 6,126,240 shares of the Company’s common stock based on total equity raised. The placement agent was engaged to assist with a financing of up to $2,000,000. | | | | | | | | | | | |
| | | | | | | | | | | | |
| During October 2013, the placement agent raised $300,000 (or 15% of the maximum offering), and therefore was entitled to receive 918,936 shares of the company’s common stock. These shares had a fair value of $183,787, based upon the recent cash offering price of $0.20/share, which represented the best evidence of fair value. | | | | | | | | | | | |
|
During 2013, the agent raised an aggregate $1,400,000 (or 70% of the maximum offering), and therefore was entitled to receive 4,288,368 shares of the company’s common stock at October 31, 2013. These shares had a fair value of $857,673, based upon the recent cash offering price of $0.20/share, which represented the best evidence of fair value. These shares while due, are not required to be issued until a final closing occurs. |