Summary of Convertible Debt | NOTE 6 - CONVERTIBLE DEBT Convertible debt as of October 31, 2020 and July 31, 2020 consisted of the following: Description October 31, 2020 July 31, 2020 Convertible note agreement dated November 1, 2013 in the amount of $30,000 payable and due on demand bearing interest at 12% per annum. Principal and accrued interest is convertible at $.002250 per share. $ 11,041 $ 11,041 Convertible note agreement dated February 20, 2018 in the amount of $1,034,000 payable and due on demand bearing interest at 10% per annum. Principal and accrued interest is convertible at $.028712 per share. $ 1,034,000 $ 1,034,000 Convertible note agreement dated March 13, 2019 in the amount of $800,000 payable and due on March 20, 2020 bearing interest at 24% per annum. $ 800,000 $ 800,000 Convertible note agreement dated June 28, 2019 in the amount of $300,000 payable and due on June 28, 2020 bearing interest at 20% per annum. $ 300,000 $ 300,000 Convertible note agreement dated August 6, 2019 in the amount of $31,500 payable and due on August 6, 2020 bearing interest at 20% per annum. $ 31,500 $ 31,500 Convertible note agreement dated August 19, 2019 in the amount of $3,800 payable and due on August 19, 2020 bearing interest at 24% per annum. $ 3,800 $ 3,800 Convertible note agreement dated September 4, 2019 in the amount of $36,500 payable and due on September 4, 2020 bearing interest at 20% per annum. $ 36,500 $ 36,500 Convertible note agreement dated December 4, 2019 in the amount of $95,000 payable and due on December 4, 2020 bearing interest at 12% per annum. $ 95,000 $ 95,000 Convertible note agreement dated February 10, 2020 in the amount of $15,000 payable at February 10, 2021 bearing interest at 12% per annum.. $ 15,000 $ 15,000 Convertible note agreement dated February 21, 2020 in the amount of $47,500 payable at February 21, 2021 bearing interest at 12% per annum. $ 47,500 $ 47,500 Convertible note agreement dated February 28, 2020 in the amount of $67.500 payable at February 28, 2021 bearing interest at 12% per annum. $ 21,341 $ 67,500 Convertible note agreement dated April 15, 2020 in the amount of $31,500 payable at April 15, 2021 bearing interest at 10% per annum, net of discount. $ 15,887 $ 31,500 Convertible note agreement dated September 29, 2020 in the amount of $34.000 payable and due on September 29, 2021 bearing interest at 12% per annum. $ 34,000 $ — Convertible note agreement dated October 9, 2020 in the amount of $33,000 payable and due on October 9, 2021 bearing interest at 12% per annum. $ 33,000 $ — Convertible note agreement dated October 19, 2020 in the amount of $38.000 payable and due on October 19, 2020 bearing interest at 12% per annum. $ 38,000 $ — Convertible notes, net of discount $ 2,516.569 $ 2,475,341 The Company recognized $0 of debt discount accretion expense on the above notes. Interest expense related to these notes for the three months ended October 31, 2020 and 2019 was $100,457 and $92,016. Derivative liabilities Certain of the Company’s convertible notes are convertible into a variable number of shares of common stock for which there is not a floor to the number of common stock shares the Company might be required to issue. Based on the requirements of ASC 815 Derivatives and Hedging, the conversion feature represented an embedded derivative that is required to be bifurcated and accounted for as a separate derivative liability. The derivative liability is originally recorded at its estimated fair value and is required to be revalued at each conversion event and reporting period. Changes in the derivative liability fair value are reported in operating results each reporting period. The Company uses the Black-Scholes option pricing model for the valuation of its derivative liabilities as further discussed below. There are no material differences between using the Black-Scholes option pricing model for these estimates as compared to the Binomial Lattice model. During the three months ended October 31, 2020, three new notes with a variable-rate conversion feature were issued. The Company valued the conversion features on the date of issuance resulting in initial liabilities totaling $548,944. Since the fair value of the derivative was in excess of the proceeds received, a full discount to the convertible notes payable and a day one loss on derivative liabilities of $452,944 was recorded during the three months ended October 31, 2020. The Company valued the conversion feature using the Black-Scholes option pricing model with the following assumptions: conversion prices ranging from $0.0029 to $0.0058, the closing stock price of the Company's common stock on the dates of valuation ranging from $0.008 to $0.034, an expected dividend yield of 0%, expected volatilities ranging from 219%-251%, risk-free interest rate ranging from 0.12% to 0.15%, and expected terms of one year. As of July 31, 2020, the Company had existing derivative liabilities of $205,796 related to two convertible notes. During the three months ended October 31, 2020, $97,772 in principle of these convertible notes along with fees of $13,000 were converted into 51,190,000 shares of common stock. At each conversion date, the Company recalculated the value of the derivative liability associated with the convertible note recording a gain (loss) in connection with the change in fair market value. In addition, the pro-rata portion of the derivative liability as compared to the portion of the convertible note converted was reclassed to additional paid-in capital. During the three months ended October 31, 2020, the Company recorded $525,430 to additional paid-in capital for the relief of the derivative liabilities. The derivative liabilities were revalued using the Black-Scholes option pricing model with the following assumptions: conversion prices ranging from $0.0018 to $0.007, the closing stock price of the Company's common stock on the dates of valuation ranging from $0.006 to $0.034, an expected dividend yield of 0%, expected volatility ranging from 215% to 262%, risk-free interest rates ranging from 0.12% to 0.15%, and expected terms ranging from 0.09 to 0.48 years. On October 31, 2020, the derivative liabilities on these convertible notes were revalued at $755,223 resulting in a loss of $525,913 for the three months ended October 31, 2020 related to the change in fair value of the derivative liabilities. The derivative liabilities were revalued using the Black-Scholes option pricing model with the following assumptions: conversion prices ranging from $0.0020 to $0.0029, the closing stock price of the Company's common stock on the date of valuation of $0.015, an expected dividend yield of 0%, expected volatility of 269%, risk-free interest rate of 0.13%, and an expected term ranging from 0.08 to 0.97 years. The Company amortizes the discounts over the term of the convertible promissory notes using the straight-line method which is similar to the effective interest method. During the three months ended October 31, 2020, the Company amortized $40,224 to interest expense. As of October 31, 2020, discounts of $122,363 remained for which will be amortized through October 2021. |