XML 40 R30.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONVERTIBLE DEBT (Tables)
9 Months Ended
Sep. 30, 2022
CONVERTIBLE DEBT  
Schedule of Convertible Debt

 

 

September 30,

2022

 

 

December 31,

2021

 

 

 

 

 

 

 

 

Beginning balance convertible notes

 

$640,000

 

 

$1,447,000

 

Proceeds

 

 

-

 

 

 

625,000

 

Payments

 

 

-

 

 

 

(907,000 )

Conversion to common stock

 

 

(15,000 )

 

 

(525,000 )

Subtotal notes

 

 

625,000

 

 

 

640,000

 

Debt discount at year end

 

 

-

 

 

 

(258,938 )

Convertible note payable, net of discount

 

$625,000

 

 

$381,062

 

Derivative Liabilities

 

 

Amount

 

Balance on January 1, 2022

 

$45,665

 

Issuances to debt discount

 

 

-

 

Reduction of derivative related to conversions

 

 

(11,629 )

Change in fair value of derivative liabilities

 

 

6,627

 

Balance on September 30, 2022

 

$40,663

 

 

 

September 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Dividend yield

 

 

0%

 

 

0%

Expected volatility

 

 

157.2%

 

106.8%-107.3%

 

Risk free interest rate

 

 

3.75%

 

0.41%-0.44%

 

Contractual terms (in years)

 

 

0.50

 

 

0.50 – 0.52