XML 39 R28.htm IDEA: XBRL DOCUMENT v3.22.2
Derivative Instrument (Tables)
12 Months Ended
Dec. 31, 2020
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Fair Value of Derivative Liability

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  

Schedule of Fair Value Assumptions of Derivative Liability

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