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 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. |