XML 35 R24.htm IDEA: XBRL DOCUMENT v3.20.2
DERIVATIVE LIABILITIES (Tables)
9 Months Ended
Sep. 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 September 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     34,620,749                   34,620,749  
Derivative settlements     (3,037,895 )                 (3,037,895 )
Loss (gain) on derivative liability valuation     (31,087,659 )     4,005       196,060       (30,887,594 )
Balance, end of period   $ 2,126,585     $ 7,809     $ 1,729,665     $ 3,864,059  

 

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 September 30, 2020:

 

  Valuation date
Expected dividends 0%
Expected volatility 268.15%-918.39%
Expected term .09 - 1 year
Risk free interest .08%-.13%

 

Warrants 

 

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

 

  Valuation date
Expected dividends 0%
Expected volatility 486.59%-510.46%
Expected term 3.26 - 4.02 years
Risk free interest .13%-.15%

 

Stock Payable

 

The payables to be issued in stock are at 100% of the lowest closing market price with a 15 day look back. The fair value at the valuation dates were based upon the following management assumptions:

 

  Valuation date
Expected dividends 0%
Expected volatility 773.46%
Expected term 1 year
Risk free interest 0.11%