XML 37 R26.htm IDEA: XBRL DOCUMENT v3.21.2
STOCKHOLDERS’ DEFICIT (Tables)
6 Months Ended
Jun. 30, 2021
Equity [Abstract]  
Schedule of convertible related party
     
Convertible notes payable  $170,000 
Convertible notes payable – related parties   372,000 
Accrued interest   306,637 
Accrued interest – related parties   356,963 
Excess fair value of equity issuance   587,722 
Excess fair value of equity issuance – related parties   1,903,162 
Total  $3,696,484 
Schedule of Black Scholes option pricing
     
Market value of common stock on issuance date   $0.562 – $2.29 
Expected price   $0.01 – $2.036 
Expected volatility   467% – 608% 
Expected term (in years)   0.32.8 
Risk-free interest rate  0.11%
Expected dividend yields    
Schedule of option activity
         
      Weighted  Weighted
   Number of  Average  Average
   shares  exercise price  remaining years
          
Outstanding December 31, 2020    7,707,000   $0.21      
Issued    1,882,000   $2.02      
Cancelled    (1,006,249)  $0.25      
Outstanding as of June 30, 2021    8,582,751   $0.31    2.75 
Outstanding as of June 30, 2021, vested    2,235,141   $1.17    2.80