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  $0.00055 – 0.00062    $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