XML 40 R29.htm IDEA: XBRL DOCUMENT v3.21.2
CONVERTIBLE DEBT (Tables)
9 Months Ended
Sep. 30, 2021
CONVERTIBLE DEBT  
Summary of convertible debt

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

Beginning balance convertible notes

 

$1,447,000

 

 

$1,500,000

 

New notes

 

 

625,000

 

 

 

540,000

 

Payments

 

 

(529,000 )

 

 

(593,000 )

Conversion to common stock

 

 

(350,000 )

 

 

 

 

Subtotal notes

 

 

1,193,000

 

 

 

1,447,000

 

Debt discount at year end

 

 

(407,206 )

 

 

(494,973 )

Convertible note payable, net of discount

 

$785,794

 

 

$952,027

 

Derivative Liabilities

 

 

Amount

 

Balance on December 31, 2020

 

$460,728

 

Issuances to debt discount

 

 

62,619

 

Reduction of derivative related to conversions

 

 

(194,784 )

Change in fair value of derivative liabilities

 

 

(213,490 )

Balance on September 30, 2021

 

$115,073

 

Fair value of the derivative conversion features and warrant liabilities

 

 

September 30,

2021

 

Dividend yield

 

 

0%

Expected volatility

 

70.3%-139.0

%

Risk free interest rate

 

0.15%-0.18

%

Contractual terms (in years)

 

0.08 – 0.75