XML 68 R20.htm IDEA: XBRL DOCUMENT v3.21.2
CONVERTIBLE NOTE PAYABLES (Tables)
6 Months Ended
Jun. 30, 2021
Debt Disclosure [Abstract]  
SCHEDULE OF CONVETIBLE NOTES OUTSTANDING

 

   Lender  Origination   Maturity   Amount   Interest 
                    
Note  GS Capital   01/20/21    01/20/22    205,000    10.0%
Note  PowerUp Lending   04/08/21    04/08/22    103,500    12.0%
Note  PowerUp Lending   05/10/21    05/10/22    53,750    12.0%
Note  GS Capital   06/25/21    06/25/22    65,000    10.0%
Total               $427,250      
less discount                12,230      
Net               $415,020      
SCHEDULE OF FAIR VALUE ASSUMPTION

The variables used for the Black-Scholes model are as listed below:

 

    June 30, 2021   December 31, 2020
         
  ● Volatility: 253% - 466%   Volatility: 253% - 466%
         
  ● Risk free rate of return: 1.24%- 1.53%   Risk free rate of return: 1.24% - 1.53%
         
  ● Expected term: 1-3 years   Expected term: 1-3 years