WARRANTS (Tables)

9 Months Ended

Sep. 30, 2024

WARRANTS

Schedule of black Scholes option pricing model

	2024			2023
Expected Dividend Yield		0.00	%		0.0	%
Expected volatility		60.00	%		1.55	%
Risk-Free Rate		5.15	%		4.27	%
Expected life of warrants		1.25			1.72

Schedule of Public Warrants and Private Warrants

					Weighted
			Weighted		Average		Aggregate
	Number of		Average		Contractual		Intrinsic
Public Warrants	Warrants		Exercise Price		Life in Years		Value
Outstanding December 31, 2023		5,252,990	$	-		4.83	$	157,584
Exercisable (Vested) - December 31, 2023		5,252,990	$	-		4.83	$	157,584
Outstanding March 31, 2024		5,252,990	$	-		4.58	$	113,465
Exercisable (Vested) - March 31, 2024		5,252,990	$	-		4.58	$	113,465
Outstanding June 30, 2024		5,252,990	$	-		4.33	$	92,453
Exercisable (Vested) - June 30, 2024		5,252,990	$	-		4.33	$	92,453
Outstanding September 30, 2024		5,252,990	$	-		4.08	$	55,156
Exercisable (Vested) - September 30, 2024		5,252,990	$	-		4.08	$	55,156

					Weighted
			Weighted		Average		Aggregate
	Number of		Average		Contractual		Intrinsic
Private Warrants	Warrants		Exercise Price		Life in Years		Value
Outstanding December 31, 2023		3,901,201	$	0.03		4.83	$	117,036
Exercisable (Vested) - December 31, 2023		3,901,201	$	0.03		4.83	$	117,036
Outstanding March 31, 2024		3,901,201	$	0.03		4.58	$	0
Exercisable (Vested) - March 31, 2024		3,901,201	$	0.03		4.58	$	0

Outstanding June 30, 2024	3,901,201	$	0.03	4.33	$	0
Exercisable (Vested) - June 30, 2024	3,901,201	$	0.03	4.33	$	0
Outstanding September 30, 2024	3,901,201	$	0.03	4.08	$	0
Exercisable (Vested) - September 30, 2024	3,901,201	$	0.03	4.08	$	0