XML 30 R19.htm IDEA: XBRL DOCUMENT v3.22.2
Derivative Instrument
12 Months Ended
Dec. 31, 2020
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Derivative Instrument

13. DERIVATIVE INSTRUMENTS

 

The Company has convertible notes payable (See note 4) with elements that qualify as a derivative instrument. The notes payable are convertible at the lowest trading price during the previous 10 to 25 days ending on the last trading day prior to the notice of conversion. This variable conversion feature requires bifurcation from the convertible notes and measurement at fair value.

 

The derivative liability, as it relates to the instrument, is shown in the following table:

 

Beginning balance, January 1, 2019   $ 244,004  
         
Change in value of derivative liability     139,848  
         
Fair Value, December 31, 2019     383,852  
         
Change in value of derivative liability     252,162  
         
Fair Value, December 31, 2020   $ 636,014  

 

The derivative liability was valued using the Black-Scholes method with the following inputs:

 

Expected life     9 months  
Stock price volatility     199.33 %
Annual risk-free interest rate     2.63 %
Expected dividends     None