Convertible Note Related Party and Derivative Liabilities (Tables)

12 Months Ended

Dec. 31, 2021

Convertible Note Related Party and Derivative Liabilities (Tables)

The carrying value of these convertible notes is as follows

	December 31, 2021		December 31, 2020
Face value of certain convertible notes	$	25,000	$	25,000
Carrying value	$	25,000	$	25,000

Schedule of interest on the convertible note

	Years ended
	December 31,
	2021		2020
Interest on the convertible notes	$	2,000	$	2,017

the derivative liability associated with the conversion

Balance at December 31, 2019	$	37,182
Change in fair value		24,500
Balance at December 31, 2020		61,682
Change in fair value		11,417
Balance at December 31, 2021	$	73,099

derivative liabilities were based upon the following management assumptions

	Commitment Date			December 31, 2020			December 31, 2021
Expected dividends		0			0			0
Expected volatility	101% ~103		%	316% ~ 333		%	181% ~ 182		%
Expected term	0.92 ~ 1 year			0.74 year			0.74 year
Risk free interest rate		1.33	%		0.09	%		0.58	%