XML 21 R12.htm IDEA: XBRL DOCUMENT v3.20.2
Convertible Notes
9 Months Ended
Sep. 30, 2020
Debt Disclosure [Abstract]  
CONVERTIBLE NOTES

NOTE 6 - CONVERTIBLE NOTES

 

The following table summarizes the convertible notes and related activity as of September 30, 2020:

 

Note Holder  Date  Maturity Date  Interest  Balance
December 31,
2019
  Additions  Conversions/
Repayments
  Balance
September 30,
2020
Odyssey Capital Funding, LLC  5/3/2019  5/3/2020   12%   35,000    -    (35,000)   - 
Armada Investment Fund LLC  5/30/2019  2/29/2020   12%   20,850    -    (20,850)   - 
BHP Capital NY Inc.  5/30/2019  2/29/2020   12%   7,394    -    (7,394)   - 
Jefferson Street Capital LLC  5/30/2019  2/29/2020   12%   13,750    -    (13,750)   - 
Armada Investment Fund LLC  10/4/2019  7/4/2020   12%   55,000    -    (55,000)   - 
BHP Capital NY Inc.  10/4/2019  7/4/2020   12%   55,000    -    (55,000)   - 
Jefferson Street Capital LLC  10/4/2019  7/4/2020   12%   55,000    -    (55,000)   - 
Power Up Lending Group LTD  1/27/2020  1/27/2021   12%   -    168,300    (168,300)   - 
Granite Global Value  3/2/2020  9/2/3021   12%   -    105,500    (32,937)   72,563 
Power Up Lending Group LTD  5/6/2020  5/6/2021   10%   -    69,300    -    69,300 
Adar Alef, LLC  8/18/2020  8/18/2021   8%        110,250    -    110,250 
          Total   $241,994   $453,350   $(443,231)  $252,113 
   Less debt discount    (164,998)             (207,986)
              $76,996             $44,127 

 

A summary of the activity of the derivative liability for the notes above is as follows:

 

Balance at December 31, 2018   96,110 
Increase to derivative due to new issuances   1,955,295 
Decrease to derivative due to conversion   (979,290)
Derivative loss due to mark to market adjustment   (445,284)
Balance at December 31, 2019  $626,831 
Increase to derivative due to new issuances   686,879 
Decrease to derivative due to conversion/repayments   (732,081)
Derivative loss due to mark to market adjustment   (251,092)
Balance at September 30, 2020  $330,537 

 

A summary of quantitative information about significant unobservable inputs (Level 3 inputs) used in measuring the Company's derivative liability that are categorized within Level 3 of the fair value hierarchy as of September 30, 2020 is as follows:

 

Inputs  September 30,
2020
   Initial
Valuation
 
Stock price  $.004   $  .0094 - .55 
Conversion price  $ .0021 - .0026   $.003 - .244 
Volatility (annual)   192.24 –248.11%   261.04% - 410.61%
Risk-free rate    .11% - .12%   .89% - 2.58%
Dividend rate   -    - 
Years to maturity    .60 – .92      .75 - 1 

 

A summary of quantitative information about significant unobservable inputs (Level 3 inputs) used in measuring the Company's derivative liability that are categorized within Level 3 of the fair value hierarchy at the time of conversion is as follows:

 

Inputs     
Stock price  $  .0036 - .0059 
Conversion price  $.0026 - .0031 
Volatility (annual)     206.91% – 256.65%
Risk-free rate     .11% - .12%
Dividend rate   - 
Years to maturity     .47 - .96  

 

The development and determination of the unobservable inputs for Level 3 fair value measurements and fair value calculations are the responsibility of the Company's management