Convertible Debt [Table Text Block] |
Note
Holder | |
Date | |
Maturity
Date | |
Interest | |
Balance
March 31, 2023 | |
Additions | |
Conversions | |
Balance
March 31, 2024 |
Thirty
05, LLC (1) |
|
|
1/25/2022 |
|
|
1/25/2024 |
|
|
8 |
% |
|
$ |
5,000 |
|
|
$ |
— |
|
|
$ |
(5,000 |
) |
|
$ |
— |
|
Thirty
05, LLC (2) |
|
|
3/7/2022 |
|
|
3/7/2024 |
|
|
8 |
% |
|
$ |
2,500 |
|
|
$ |
— |
|
|
$ |
(2,500 |
) |
|
$ |
— |
|
Thirty
05, LLC (2) |
|
|
5/19/2022 |
|
|
5/19/2023 |
|
|
8 |
% |
|
$ |
15,000 |
|
|
$ |
— |
|
|
$ |
(15,000 |
) |
|
$ |
— |
|
EROP
Enterprises (1) |
|
|
11/14/2022 |
|
|
11/14/2023 |
|
|
8 |
% |
|
$ |
10,000 |
|
|
$ |
— |
|
|
$ |
(10,000 |
) |
|
$ |
— |
|
EROP
Enterprises (1) |
|
|
12/15/2022 |
|
|
12/15/2023 |
|
|
8 |
% |
|
$ |
51,444 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
51,444 |
|
EROP
Enterprises (1) |
|
|
12/29/2022 |
|
|
12/29/2023 |
|
|
8 |
% |
|
$ |
25,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
25,000 |
|
EROP
Enterprises (1) |
|
|
2/13/2023 |
|
|
2/13/2024 |
|
|
8 |
% |
|
$ |
10,000 |
|
|
$ |
— |
|
|
$ |
(10,000 |
) |
|
$ |
— |
|
EROP
Enterprises (1) |
|
|
3/28/2023 |
|
|
3/28/2024 |
|
|
8 |
% |
|
$ |
20,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
20,000 |
|
EROP
Enterprises (1) |
|
|
6/14/2023 |
|
|
6/14/2024 |
|
|
8 |
% |
|
$ |
— |
|
|
$ |
25,000 |
|
|
$ |
— |
|
|
$ |
25,000 |
|
EROP
Enterprises (1) |
|
|
8/15/2023 |
|
|
8/15/2024 |
|
|
8 |
% |
|
$ |
— |
|
|
$ |
15,000 |
|
|
$ |
(15,000 |
) |
|
$ |
— |
|
EROP
Enterprises (1) |
|
|
9/13/2023 |
|
|
9/13/2024 |
|
|
8 |
% |
|
$ |
— |
|
|
$ |
15,000 |
|
|
$ |
— |
|
|
$ |
15,000 |
|
EROP
Enterprises (2) |
|
|
12/21/2023 |
|
|
12/21/2024 |
|
|
8 |
% |
|
$ |
— |
|
|
$ |
10,000 |
|
|
$ |
— |
|
|
$ |
10,000 |
|
Thirty
05, LLC (2) |
|
|
12/31/2023 |
|
|
12/31/2024 |
|
|
8 |
% |
|
$ |
— |
|
|
$ |
2,500 |
|
|
$ |
(2,500 |
) |
|
$ |
— |
|
EROP Enterprises (3) |
|
|
1/12/2024 |
|
|
1/12/2025 |
|
|
8 |
% |
|
|
— |
|
|
|
5,000 |
|
|
|
— |
|
|
|
5,000 |
|
EROP Enterprises (4) |
|
|
2/28/2024 |
|
|
2/28/2025 |
|
|
8 |
% |
|
|
— |
|
|
|
12,000 |
|
|
|
— |
|
|
|
12,000 |
|
EROP Enterprises (4) |
|
|
2/28/2024 |
|
|
2/28/2025 |
|
|
8 |
% |
|
|
— |
|
|
|
8,000 |
|
|
|
— |
|
|
|
8,000 |
|
| |
| | | |
Total | | |
$ | 138,944 | | |
$ | 92,500 | | |
$ | (60,000 | ) | |
$ | 171,444 | |
| |
| | | |
Less
Discount | | |
$ | (91,100 | ) | |
| | | |
| | | |
$ | (5,210 | ) |
| |
| | | |
Total | | |
$ | 47,844 | | |
| | | |
| | | |
$ | 166,234 | |
|
Schedule of Derivative Liabilities at Fair Value [Table Text Block] |
| |
|
Balance at March 31, 2023 | |
$ | 88,169 | |
Increase to derivative due to new issuances | |
| 35,872 | |
Decrease to derivative due to conversion/repayments | |
| (3,972 | ) |
Derivative loss due to mark to market adjustment | |
| 86,921 | |
Eliminate derivative for change of conversion feature | |
| (206,990 | ) |
Balance at March 31, 2024 | |
$ | — | |
|
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block] |
Inputs | |
March 31, 2024 | |
March 31, 2023 |
Stock price | |
$ | — | | |
$ | 0.051 | |
Conversion price | |
$ | — | | |
$ | 0.015 – 0.056 | |
Volatility (annual) | |
| — | | |
| 187.53% - 200.08 | % |
Risk-free rate | |
| — | | |
| 4.64 - 4.94 | |
Dividend rate | |
| — | | |
| — | |
Years to maturity | |
| —
| | |
| .13 - .99 | |
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 at the time of conversion is as follows:
Inputs |
|
March 31, 2024 |
|
March 31, 2023 |
Stock price |
|
$ |
0.036 |
|
|
$ |
0.01 – 0.0141 |
|
Conversion price |
|
$ |
.0272 |
|
|
$ |
0.0106 – 0.0105 |
|
Volatility (annual) |
|
|
238.38 |
% |
|
|
140.81 – 196.26 |
% |
Risk-free rate |
|
|
5.59 |
% |
|
|
1.15 – 4.72 |
% |
Dividend rate |
|
|
— |
|
|
|
— |
|
Years to maturity |
|
|
.05 |
|
|
|
.25 – .45 |
|
|