Convertible Promissory Note Derivative Liability

3 Months Ended

Mar. 31, 2019

Notes to Financial Statements

Convertible Promissory Note Derivative Liability

NOTE 6 - CONVERTIBLE PROMISSORY NOTE DERIVATIVE LIABILITY

The Senior Convertible Note with Firstfire Global Opportunities Fund, LLC with an issue date of March 1, 2019 was accounted for under ASC 815.  The variable conversion price is not considered predominately based on a fixed monetary amount settleable with a variable number of shares due to the volatility and trading volume of the Company’s common stock. The Company’s convertible promissory note derivative liabilities have been measured at fair value at March 1, 2019 and March 31, 2019 using the binomial model.

The inputs into the binomial models are as follows:

	March 1, 2019			March 31, 2019
Closing share price	$	0.07		$	0.08
Conversion price	$	0.0364		$	0.0423
Risk free rate		2.55	%		2.40	%
Expected volatility		403	%		405	%
Dividend yield		0	%		0	%
Expected life		1.51 years			1.42 years

The fair value of the conversion option derivative liability is $380,919, of which $175,000 was recorded as a debt discount and the remainder of $205,919 was recorded as initial derivative expense, and $376,534 at March 1, 2019 and March 31, 2019, respectively. The decrease in the fair value of the conversion option derivative liability of $4,385 is recorded as a gain in the unaudited condensed consolidated statements of operations for the three months ended March 31, 2019.