Annual report pursuant to Section 13 and 15(d)

Convertible Note Payable (Tables)

v3.22.1
Convertible Note Payable (Tables)
12 Months Ended
Dec. 31, 2021
Convertible Note Payable [Abstract]  
Schedule of fair value of the derivative liabilities and warrants was estimated using the binomial valuation model
    2020  
Dividend rate      
Term (in years)     0.25 to 5.00 years  
Volatility     293.4% to 345.7 %
Risk—free interest rate     0.12% to 0.39 %

 

Schedule of fair value of the stock warrants was estimated at issuance using the binomial valuation model
Dividend rate  
%
Term (in years)   5 years  
Volatility     348.5 %
Risk—free interest rate     1.16 %

 

Schedule of convertible notes payable
    December 31,
2021
    December 31,
2020
 
Convertible note payable   $ 825,000     $
            -
 
Less: unamortized debt discount     (653,125 )    
-
 
Convertible note payable, net     171,875      
-
 
Less: current portion of convertible note payable     (171,875 )    
-
 
Convertible note payable – long-term   $
-
    $
-