XML 27 R17.htm IDEA: XBRL DOCUMENT v3.21.2
CONVERTIBLE NOTES PAYABLE (Tables)
6 Months Ended
Jun. 30, 2021
Convertible Notes Payable  
Schedule of convertible notes payable
Schedule of convertible notes payable      
   June 30, 2021  December 31,
2020
Principal value of convertible notes  $1,409,701   $1,595,553 
Unamortized loan discounts   (2,000)   (35,750)
Total convertible notes, net  $1,407,701   $1,559,803 

 

The following table sets forth a summary of change in our convertible notes payable for the six months ended June 30, 2021:

 

Beginning balance, January 1, 2021  $1,559,803 
Amortization of debt discounts   33,750 
Issuance of new convertible notes   —   
Conversion of principal amounts outstanding into common stock of the Company   (185,852)
Ending balance June 30, 2021  $1,407,701 
Schedule of fair value of assumptions used
Schedule of fair value of assumptions used            
    June 30, 2021    

December 31,

2020

 
             
Expected dividend yield (1)      0.0 %     0.0 %
Risk-free interest rate (2)     0.05 0.07 %     0.09 0.17 %
Expected volatility (3)     253.5 415.6 %     199.52 582.91 %
Expected life (in years)     0.5 1.0       0.5 1.0  

______________

(1) The Company has no history or expectation of paying cash dividends on its common stock.
(2) The risk-free interest rate is based on the U.S. Treasury yield for a term consistent with the expected life of the promissory notes in effect at the time of issuance.
(3) The volatility of the Company’s common stock is based on trading activity for the previous contractual term ended at each promissory note issuance date.