XML 34 R24.htm IDEA: XBRL DOCUMENT v3.24.1
CONVERTIBLE NOTE PAYABLE – RELATED PARTY (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
SCHEDULE OF ACTIVITY OF THE DERIVATIVE LIABILITY

A summary of the activity of the derivative liability for the notes above is as follows:

 

      
Balance at December 31, 2021  $ 
Increase to derivative due to new issuances   61,582 
Decrease to derivative due to repayments    
Derivative gain due to mark to market adjustment   (7,615)
Balance at December 31, 2022   53,967 
Increase to derivative due to new issuances   519,989 
Increase to derivative due to repayments    
Derivative gain due to mark to market adjustment   (280,335)
Balance at December 31, 2023  $293,621 
SCHEDULE OF DERIVATIVE LIABILITY THAT ARE CATEGORIZED WITHIN LEVEL 3 OF THE FAIR VALUE HIERARCHY

A summary of quantitative information about significant unobservable inputs (Level 3 inputs) used in measuring the Company’s derivative liability that are categorized within Level 3 of the fair value hierarchy is as follows:

 

Inputs  December 31,
2023
   Initial
Valuation
 
Stock price  $0.0009   $0.0022 - 0.0039 
Conversion price  $0.000550.00062    $0.0012 - 0.002  
Volatility (annual)   291.88% - 323.79 %   186.77% - 500.68%
Risk-free rate   4.79% - 5.4 %   4.19% - 4.96%
Dividend rate        
Years to maturity   0.25 - 0.93     1