Annual report pursuant to Section 13 and 15(d)

Convertible Note Payable (Tables)

v3.22.1
Convertible Note Payable (Tables)
12 Months Ended
Dec. 31, 2021
Convertible Note Payable [Abstract]
Schedule of fair value of the derivative liabilities and warrants was estimated using the binomial valuation model
2020
Dividend rate
Term (in years) 0.25 to 5.00 years
Volatility 293.4% to 345.7 %
Risk—free interest rate 0.12% to 0.39 %

Schedule of fair value of the stock warrants was estimated at issuance using the binomial valuation model
Dividend rate
%
Term (in years) 5 years
Volatility 348.5 %
Risk—free interest rate 1.16 %

Schedule of convertible notes payable
December 31,
2021
December 31,
2020
Convertible note payable $ 825,000 $
-
Less: unamortized debt discount (653,125 )
-
Convertible note payable, net 171,875
-
Less: current portion of convertible note payable (171,875 )
-
Convertible note payable – long-term $
-
$
-