XML 27 R16.htm IDEA: XBRL DOCUMENT v3.10.0.1
Convertible Note Payable (Tables)
6 Months Ended
Jun. 30, 2018
Debt Disclosure [Abstract]  
Schedule of Convertible Notes Payable

Convertible notes payable consists of the following as of June 30, 2018 and December 31, 2016:

 

    2018     2017  
Total convertible notes payable     67,393       214,764  
Less discounts     -       (42,534 )
Convertible notes net of discount   $ 67,393     $ 172,230  

Schedule of Derivative Liabilities

The following table presents details of the Company’s derivative liabilities associated with its convertible notes as of June 30, 2018 and December 31, 2017:

 

    Amount  
Balance December 31, 2017   $ 319,041  
Adjustment to derivative liability due to debt conversion     (142,973 )
Change in fair market value of derivative liabilities     (100,109 )
Balance June 30, 2018   $ 75,959  

Schedule of Fair Value Assumptions of Derivative Notes

The Black-Scholes model utilized the following inputs to value the derivative liability at the date of issuance of the convertible note and at March 31, 2018:

 

Fair value assumptions – derivative notes:   June 30, 2018  
Risk free interest rate     1.27-1.63 %
Expected term (years)     0.01-0.01  
Expected volatility     397 %
Expected dividends     0 %