XML 67 R23.htm IDEA: XBRL DOCUMENT v3.20.1
CONVERTIBLE DEBT (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of convertible debt.

    December 31, 2019
Convertible Debentures, due September 18, 2020:        
Principal value   $ 600,000  
Debt discount     (401,957 )
Amortization of Debt Discount     99,954  
Carrying value of convertible notes     297,997  
Total short-term carrying value of Convertible Debentures   $ 297,997  
         
Embedded Derivative Liability:        
Fair value of derivative liability, December 31, 2018   $ -  
Fair value of derivative liability at issuance recorded as debt Discount     193,164  
Change in fair value of derivative liability     (21,665 )
Fair value of derivative liability, December 31, 2019   $ 171,499  
Schedule of estimated the fair value

The Company estimated the fair value of the monthly payment provision using a Monte Carlo Simulation, with 10,000 trials, with the following key inputs:

 

    December 31, 2019  
Stock price     $0.07 - $0.10  
Terms (years)     0.72 – 1.00  
Volatility     153.9% - 195.7%  
Risk-free rate     1.60% - 1.87%  
Probability of QPI     50%
Schedule of estimated the fair value of these warrants using Black-Scholes

These Common Stock purchase warrants did not trade on an active securities market, and as such, the Company estimated the fair value of these warrants using the Black-Scholes method and the following assumptions:

  

    December 31,
2019
    December 31,
2018
 
Closing trade price of Common Stock   $ 0.07     $       -  
Intrinsic value of conversion option per share   $ 0.07     $ -  

  

    December 31,
2019
    December 31,
2018
 
Annual Dividend Yield     0.0 %     -  
Expected Life (Years)     5       -  
Risk-Free Interest Rate     1.68%-1.69%             -  
Expected Volatility     445.01%-453.08%       -