XML 41 R33.htm IDEA: XBRL DOCUMENT v3.22.2.2
SCHEDULE OF CONVERTIBLE NOTE PAYABLE (Details)
6 Months Ended 12 Months Ended
Jun. 30, 2022
USD ($)
$ / shares
shares
Dec. 31, 2021
USD ($)
$ / shares
shares
Short-Term Debt [Line Items]    
Principal $ 1,000,000 $ 1,000,000
Number of Shares to be issued | shares 2,666,667 2,666,667
Intrinsic Value of Beneficial Conversion Feature $ 677,200 $ 677,200
Discount recorded as part of Additional Paid-in Capital 663,867 663,867
Present Value of the Notes 689,025 430,538
Convertible Notes Payable One [Member]    
Short-Term Debt [Line Items]    
Principal $ 100,000 $ 100,000
Fair Value on Commitment | $ / shares $ 0.79 $ 0.79
Number of Shares to be issued | shares 266,667 266,667
Intrinsic Value of Beneficial Conversion Feature $ 110,667 $ 110,667
Discount recorded as part of Additional Paid-in Capital $ 100,000 $ 100,000
Implied Interest 20.81 20.81
Present Value of the Notes $ 13,479 $ 33
Convertible Notes Payable Two [Member]    
Short-Term Debt [Line Items]    
Principal $ 50,000 $ 50,000
Fair Value on Commitment | $ / shares $ 0.77 $ 0.77
Number of Shares to be issued | shares 133,333 133,333
Intrinsic Value of Beneficial Conversion Feature $ 52,667 $ 52,667
Discount recorded as part of Additional Paid-in Capital $ 50,000 $ 50,000
Implied Interest 19.03 19.03
Present Value of the Notes $ 6,153 $ 21
Convertible Notes Payable Three [Member]    
Short-Term Debt [Line Items]    
Principal $ 50,000 $ 50,000
Fair Value on Commitment | $ / shares $ 0.60 $ 0.60
Number of Shares to be issued | shares 133,333 133,333
Intrinsic Value of Beneficial Conversion Feature $ 29,600 $ 29,600
Discount recorded as part of Additional Paid-in Capital $ 29,600 $ 29,600
Implied Interest 1.08 1.08
Present Value of the Notes $ 43,777 $ 26,193
Convertible Notes Payable Four [Member]    
Short-Term Debt [Line Items]    
Principal $ 600,000 $ 600,000
Fair Value on Commitment | $ / shares $ 0.60 $ 0.60
Number of Shares to be issued | shares 1,600,000 1,600,000
Intrinsic Value of Beneficial Conversion Feature $ 363,200 $ 363,200
Discount recorded as part of Additional Paid-in Capital $ 363,200 $ 363,200
Implied Interest 1.12 1.12
Present Value of the Notes $ 455,051 [1] $ 303,861
Convertible Notes Payable Five [Member]    
Short-Term Debt [Line Items]    
Principal $ 25,000 $ 25,000
Fair Value on Commitment | $ / shares $ 0.60 $ 0.60
Number of Shares to be issued | shares 66,667 66,667
Intrinsic Value of Beneficial Conversion Feature $ 15,133 $ 15,133
Discount recorded as part of Additional Paid-in Capital $ 15,133 $ 15,133
Implied Interest 1.12 1.12
Present Value of the Notes $ 21,506 $ 12,661
Convertible Notes Payable Six [Member]    
Short-Term Debt [Line Items]    
Principal $ 20,000 $ 20,000
Fair Value on Commitment | $ / shares $ 0.60 $ 0.60
Number of Shares to be issued | shares 53,333 53,333
Intrinsic Value of Beneficial Conversion Feature $ 12,107 $ 12,107
Discount recorded as part of Additional Paid-in Capital $ 12,107 $ 12,107
Implied Interest 1.12 1.12
Present Value of the Notes $ 17,154 $ 10,100
Convertible Notes Payable Seven [Member]    
Short-Term Debt [Line Items]    
Principal $ 50,000 $ 50,000
Fair Value on Commitment | $ / shares $ 0.60 $ 0.60
Number of Shares to be issued | shares 133,333 133,333
Intrinsic Value of Beneficial Conversion Feature $ 30,267 $ 30,267
Discount recorded as part of Additional Paid-in Capital $ 30,267 $ 30,267
Implied Interest 1.12 1.12
Present Value of the Notes $ 42,885 $ 25,249
Convertible Notes Payable Eight [Member]    
Short-Term Debt [Line Items]    
Principal $ 25,000 $ 25,000
Fair Value on Commitment | $ / shares $ 0.60 $ 0.60
Number of Shares to be issued | shares 66,667 66,667
Intrinsic Value of Beneficial Conversion Feature $ 15,133 $ 15,133
Discount recorded as part of Additional Paid-in Capital $ 15,133 $ 15,133
Implied Interest 1.12 1.12
Present Value of the Notes $ 21,130 $ 12,443
Convertible Notes Payable Nine [Member]    
Short-Term Debt [Line Items]    
Principal $ 20,000 $ 20,000
Fair Value on Commitment | $ / shares $ 0.60 $ 0.60
Number of Shares to be issued | shares 53,333 53,333
Intrinsic Value of Beneficial Conversion Feature $ 12,107 $ 12,107
Discount recorded as part of Additional Paid-in Capital $ 12,107 $ 12,107
Implied Interest 1.12 1.12
Present Value of the Notes $ 17,154 $ 10,100
Convertible Notes Payable Ten [Member]    
Short-Term Debt [Line Items]    
Principal $ 10,000 $ 10,000
Fair Value on Commitment | $ / shares $ 0.60 $ 0.60
Number of Shares to be issued | shares 26,667 26,667
Intrinsic Value of Beneficial Conversion Feature $ 6,053 $ 6,053
Discount recorded as part of Additional Paid-in Capital $ 6,053 $ 6,053
Implied Interest 1.12 1.12
Present Value of the Notes $ 8,477 $ 4,992
Convertible Notes Payable Eleven [Member]    
Short-Term Debt [Line Items]    
Principal $ 50,000 $ 50,000
Fair Value on Commitment | $ / shares $ 0.60 $ 0.60
Number of Shares to be issued | shares 133,333 133,333
Intrinsic Value of Beneficial Conversion Feature $ 30,267 $ 30,267
Discount recorded as part of Additional Paid-in Capital $ 30,267 $ 30,267
Implied Interest 1.12 1.12
Present Value of the Notes $ 42,259 $ 24,885
[1] The $600,000-note-holder requested a cash payment of interest accrued up to March 31, 2022, totaling $42,905. The Present Value of the $600,000 note payable has been reduced to reflect the cash payment made.