Convertible Notes | Note 4 - Convertible Notes The following table summarizes information in respect to the convertible notes: Principal Amount ($) Debt Discount ($) Carrying Value ($) Accrued interest payable ($) Balance, December 31, 2015 324,267 - 324,267 20,730 Additions 272,983 - 272,983 - Interest expenses - - - 9,375 Issuance of shares to settle debt (324,267 ) - - (20,730 ) Balance, December 31, 2016 272,983 - 272,983 9,375 Additions: - - - BCF associated 2016 notes - (45,498 ) (45,498 ) - New note 86,582 (5,226 ) 81,356 - Interest expense - - - 18,246 Deduct: amortization of discount - 46,671 46,671 - Balance, September 30, 2017 $ 359,565 $ (4,053 ) $ 355,512 $ 27,621 The Company entered into various debt conversion agreements with a shareholder and a corporation controlled by this shareholder to settle a total of $344,997 in convertible loans payable as well as accrued interest up to the conversion date in exchange for 1,149,991 pre-split shares of the Company's common stock effective January 19, 2016. During the fiscal year ended December 31, 2016 the Company entered into various convertible loan agreements for total gross proceeds of $272,983 the same shareholders. The loans bear interest at a rate of 8% per annum and are convertible at any time at the option of the lender into shares of common stock of the Company at a conversion price of $0.30 per share. On the transaction date, the Company did not recognize the intrinsic value of the embedded beneficial conversion feature since the fair market value on the date of the note, between $0.13 to $0.23, was lower than the conversion price. On January 20, 2017, the Company filed amended articles with the State of Utah in order to effect a reverse split on a 1 for 10 basis, to reduce the issued and outstanding number of shares which became effective on February 8, 2017. Due to the reverse split on a 1 for 10 basis, the Company recognized the intrinsic value of the embedded beneficial conversion feature of $45,498 associated with the above notes as additional paid-in capital and the debt discount was recorded as interest expense. During the three months ended March 31, 2017 the Company entered into convertible loan agreements for total gross proceeds of $6,388 with a shareholder. The loans bear interest at a rate of 8% per annum and are convertible at any time at the option of the lender into shares of common stock of the Company at a conversion price of $0.30 per share. On the transaction date, the Company recognized the intrinsic value of the embedded beneficial conversion feature of $2,342 as additional paid-in capital and the debt discount was recorded as interest expense. During the three months ended June 30, 2017 the Company entered into convertible loan agreements for total gross proceeds of $36,925 with a shareholder. The loans bear interest at a rate of 8% per annum and are convertible at any time at the option of the lender into shares of common stock of the Company at a conversion price of $0.30 per share. On the transaction date, the Company evaluated the intrinsic value of the embedded beneficial conversion feature, which was $Nil. During the three months ended September 30, 2017 the Company entered into convertible loan agreements for total gross proceeds of $43,269 with a shareholder. The loans bear interest at a rate of 8% per annum and are convertible at any time at the option of the lender into shares of common stock of the Company at a conversion price of $0.30 per share. On the transaction date, the Company recognized the intrinsic value of the embedded beneficial conversion feature of $2,884 as additional paid-in capital and the debt discount will be recorded as interest expense. |