SUBSEQUENT EVENTS (Tables)

12 Months Ended

Dec. 31, 2023

SCHEDULE OF DEBT REMAINING OUTSTANDING

At December 24, 2024, the remaining outstanding note is as follows:

Debtor	Date of Issuance	Principal Amount		Interest Rate			Accrued Interest		Total Amount		Maturity Date
Private Placement, 2021 Note	5/3/2021		805,000		10	%		143,642		948,642	3/01/2025

SCHEDULE OF FAIR MARKET VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED

	October 25, 2024
Consideration Paid
Common Stock – 3,389,169 shares @ $0.109	$	368,623
Preferred Stock – 28,467,564 shares @ $0.543		15,481,377
Preferred Stock returned to Treasury - 14,085,410 shares		(4,007,572	)
Total consideration	$	11,842,428
Assets acquired and liabilities assumed:
Cash	$	396
Assumed Expenses		1,828
Intangible assets – amortized over 17 years		8,190,000
Goodwill		5,382,610
Deferred taxes (21%)		(1,719,900	)
Loan from affiliate		(12,506	)
Assumed value	$	11,842,428

Preferred Stock [Member]

SCHEDULE OF STOCKHOLDER’S EQUITY

Date		# Shares			Amount			Price/Share		Type	Notice
1/01/2024			—		$	—		$	—
8/19/2024	g		19,221,026			4,139,126			0.215	conversion Common Stock	affiliate
8/19/2024	d		8,973,405			160,950			0.018	exercise of warrant	affiliate
8/19/2024	c		776,817			353,840			0.455	debt conversion	affiliate
8/28/2024	g		22,370			14,820			0.662	conversion Common Stock	affiliate
8/28/2024	g		(100,000	)		(500	)		0.005	conversion Common Stock	affiliate
10/25/2024	c		28,467,564			13,095,079			0.460	return to treasury	affiliate
10/25/2024	a		(14,085,410	)		(4,007,572	)		0.285	subsidiary acquisition	affiliate
10/25/2024	b		82,476			37,939			0.460	see 2021 stock plan	affiliate
12/04/2024	h		(200,000	)		(1,000	)		0.005	gift transfer	affiliate
12/31/2024			43,158,248		$	13,806,213		$	0.318

Issuance of Preferred Stock after December 31, 2024

1/06/2025 d 390,140 122,894 0.315 2021 stock plan affiliate

viii. Issuance of Common Stock in the period January 1 and December 31, 2024

Date		# Shares			Amount			Price/Share		Type	Notice
1/01/2024			144,642,333		$	13,158,312		$	0.090
1/17/2024	a		333,333			45,000			0.135	private placement
1/17/2024	-		—			(45,000	)		—	subscription
1/18/2024	c		3,703,704			500,000			0.135	debt conversion
1/18/2024	c		3,599,289			485,904			0.135	debt conversion	affiliate
1/22/2024	c		4,356,778			—			—	exercise of warrant	cashless
1/22/2024	b		8,950,474			1,163,562			0.130	convertible note
3/20/2024	b		906,618			100,000			0.110	convertible note
3/27/2024	c		3,705,808			385,404			0.104	debt conversion
4/04/2024	c		1,000,000			104,000			0.104	debt conversion
4/15/2024	b		479,192			62,295			0.130	convertible note
4/15/2024	a		173,077			18,000			0.104	private placement
4/19/2024	c		250,000			32,125			0.129	debt conversion
4/22/2024	a		194,553			25,000			0.128	private placement
5/16/2024	b		769,231			100,000			0.130	convertible note
5/20/2024	c		1,027,397			150,000			0.146	debt conversion
6/27/2024	a		212,766			20,000			0.094	private placement
8/19/2024	g		(96,105,125	)		(4,139,126	)		0.043	conversion Preferred Stock	affiliate
8/28/2024	g		(111,847	)		(14,820	)		0.133	conversion Preferred Stock	affiliate
8/28/2024	g		500,000			500			0.001	conversion Preferred Stock	affiliate
10/25/2024	h		3,389,169			311,803			0.092	subsidiary acquisition
12/4/2024	h		1,000,000			1,000			0.001	gift transfer
see Note 10	d		1,886,944			207,289			0.110	2021 Stock Plan	affiliate
see Note 10	d		1,919,214			201,875			0.105	2021 Stock Plan
12/31/2024			86,782,908		$	12,873,123		$	0.148

Issuance of Common Stock after December 31, 2024

1/06/2025 d 1,348,951 80,984 0.063 2021 stock plan

a	The Company claims an exemption from the registration requirements of the Securities Act for the private placement of these securities pursuant to Section 4(a)(2) of the Securities Act and/or Rule 506 of Regulation D promulgated under the Securities Act.
b	The Common Stock underlying the Convertible Note(s) are currently eligible for resale under Rule 144. At the time of sale of the promissory note, the Company claimed an exemption from the registration requirements of the Securities Act for these securities pursuant to Section 4(a)(2) of the Securities Act and/or Rule 506 of Regulation D promulgated under the Securities Act.
c	The Company claims an exemption from the registration requirements of the Securities Act pursuant to the Exchange Exemption in Rule 3(a)(9) of the Securities Act.
d	The Company claims an exemption from the registration requirements of the Securities Act for the Compensatory Benefit Plan pursuant to Rule 701 of the Securities Act.
e	The Company claims an exemption from the registration requirements of the Securities Act pursuant to the Exchange Exemption in section 12(a) of the Securities Act.
f	The shares were issued after the Company filed a registration statement with the SEC, on Form S-1
g	The Company claims an exemption from the registration requirements of the Securities Act pursuant to the Exchange Exemption under Rule 145 of the Securities Act.
h	The Company claims an exemption from the registration requirements of the Securities Act pursuant to the Exchange Exemption under Rule 144 of the Securities Act.