XML 42 R31.htm IDEA: XBRL DOCUMENT

DERIVATIVE LIABILITY (Tables)

12 Months Ended

Dec. 31, 2024

Derivative Instruments and Hedging Activities Disclosure [Abstract]

SCHEDULE OF ACTIVITY OF DERIVATIVE LIABILITY

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


Balance at December 31, 2022	$	53,967
Decrease to derivative due to repayments
Increase to derivative due to new issuances		519,989
Derivative gain due to mark to market adjustment		(280,335	)
Balance at December 31, 2023		293,621
Balance		293,621
Decrease to derivative due to repayments		(66,769	)
Increase to derivative due to new issuances		378,156
Derivative gain due to mark to market adjustment		(94,854	)
Balance at December 31, 2024	$	510,154
Balance	$	510,154

SCHEDULE OF DERIVATIVE LIABILITY VALUATION

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, 2024			Initial Valuation
Stock price	$	0.0033		$	0.0004 - 0.0039
Conversion price	$	0.0009 - 0.0011		$	0.001 - 0.002
Volatility (annual)		333.08% - 310.70%			186.77% - 500.68%
Risk-free rate		4.37	%		4.19% - 5.21%
Dividend rate		–			–
Years to maturity		0.25 - 0.33			1

- Definition

Tabular disclosure of pertinent information about a derivative or group of derivatives on a disaggregated basis, such as for individual instruments, or small groups of similar instruments. May include a combination of the type of instrument, risks being hedged, notional amount, hedge designation, related hedged item, inception date, maturity date, or other relevant item.

+ References + Details