XML 21 R10.htm IDEA: XBRL DOCUMENT v3.21.1
Derivative Liability
3 Months Ended
Mar. 31, 2021
Derivative Liability  
Note 4 - Derivative Liability

Under the terms of the October 8, 2020, November 18, 2020, February 4, 2021, and March 12, 2021 Convertible Notes, the Company identified derivative instruments arising from embedded conversion features.

 

The following summarizes the Black-Scholes assumptions used to estimate the fair value of the derivative liability at the dates of issuance and the revaluation dates:

 

Volatility

 

187.1-257.3

%

Risk-free interest rate

 

0.05–0.13

%

Expected life (years)

 

0.52–1.0

 

Dividend yield

 

 

--

 

 

Changes in the derivative liability were as follows:

 

 

 

Three Months Ended March 31, 2021

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Convertible debt and other derivative liabilities at December 31, 2020

 

$ --

 

 

$ --

 

 

$ 396,143

 

 

$ 396,143

 

Conversions of convertible debt

 

 

--

 

 

 

--

 

 

 

(1,233,484 )

 

 

(1,233,484 )

Issuance of convertible debt and other derivatives

 

 

--

 

 

 

--

 

 

 

383,116

 

 

 

383,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value

 

 

--

 

 

 

--

 

 

 

903,588

 

 

 

903,588

 

Convertible debt and other derivative liabilities at March 31, 2021

 

$ --

 

 

$ --

 

 

$ 449,363

 

 

$ 449,363