XML 35 R24.htm IDEA: XBRL DOCUMENT v3.20.2
DERIVATIVE LIABILITIES (Tables)
6 Months Ended
Jun. 30, 2020
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of derivative liability activity

The following table represents the Company’s derivative liability activity for the embedded conversion features for the year ended June 30, 2020:

 

    Notes     Warrants     Stock Payable     Total  
Balance, beginning of period   $ 1,631,390     $ 3,804     $ 1,533,605     $ 3,168,799  
Initial recognition of derivative liability     34,483,302                   34,483,302  
Derivative settlements     (2,631,259 )                 (2,631,259 )
Loss (gain) on derivative liability valuation     (32,410,107 )     23,550       195,901       (32,190,656 )
Balance, end of period   $ 1,073,326     $ 27,354     $ 1,729,506     $ 2,830,186  

 

Convertible Notes

 

The fair value at the commitment date for the convertible notes and the revaluation dates for the Company’s derivative liabilities were based upon the following management assumptions as of June 30, 2020:

 

    Valuation data
Expected dividends   0%
Expected volatility   347%-1,033.64%
Expected term   .09 – 1 year
Risk free interest   .13%-.18%

 

Warrants

  

The fair value at the valuation dates were based upon the following management assumptions:

 

    Valuation data
Expected dividends   0%
Expected volatility   495.34%-499.25%
Expected term   3.51 – 4.28 years
Risk free interest   .18%-.24%

 

Stock Payable

 

The fair value at the valuation dates were based upon the following management assumptions:

 

    Valuation data
Expected dividends   0%
Expected volatility   761.16%
Expected term   1 year
Risk free interest   .16%