CONVERTIBLE NOTE PAYABLE (Tables)

9 Months Ended

Sep. 30, 2022

Convertible Note Payable

SCHEDULE OF CONVERTIBLE NOTE PAYABLE

Principal due under the convertible note payable was as follows at September 30, 2022 and December 31, 2021:

	September 30, 2022			December 31, 2021
Note payable		9,743,333			-
Less: debt discount		(1,994,893	)		-
Note payable, net	$	7,748,440		$	-

SCHEDULE OF FAIR VALUE OF OPTION WITH ASSUMPTIONS

	Dividend Yield			Expected Volatility			Risk-free Interest Rate			Expected Life
Hudson Bay Warrant; September 2022		0.00	%		145.71	%		3.79	%		2.5 years
Palladium Capital Warrant; September 2022		0.00	%		145.71	%		3.79	%		2.5 years
BHP Warrant; September 2022		0.00	%		145.71	%		3.79	%		2.5 years