XML 40 R29.htm IDEA: XBRL DOCUMENT v3.23.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
SCHEDULE OF FAIR VALUE INSTRUMENTS

 SCHEDULE OF FAIR VALUE INSTRUMENTS

   Fair value measured at December 31, 2021 
  

Total at

December 31,

2021

  

Quoted Prices

in active

markets
(Level 1)

  

Significant

other

observable

inputs
(Level 2)

  

Significant

unobservable

inputs
(Level 3)

 
                     
Convertible notes payable  $11,152,151           $11,152,151 
SCHEDULE OF FAIR VALUE ASSETS AND LIABILITIES

 SCHEDULE OF FAIR VALUE ASSETS AND LIABILITIES

   Fair value  

Valuation technique

  Unobservable Input 

Range

(weighted average)

 
Convertible notes payable at 12/31/21  $11,152,151  

Risky Put +

Stock Payoff

  Probability weighting assigned to automatic and optional conversion scenarios   90%/10%
           Applied discount rate   79.1%
           Common share class volatility   46.1%
           Preferred stock class volatility   3.9%
           Negotiation discount   1.6%
SCHEDULE OF CHANGE IN FAIR VALUE

 SCHEDULE OF CHANGE IN FAIR VALUE

Fair value of convertible notes payable at December 31, 2020  $9,767,461 
Convertible notes payable issued   3,295,000 
Debt discount for warrants issued   (1,665,956)
Accretion of debt issuance costs   480,574 
Change in fair value of convertible notes payable   (724,928)
Fair value of convertible notes payable at December 31, 2021  $11,152,151 
Additional convertible notes payable issued   724,000 
Repayment of convertible notes payable   (100,000)
Debt discount for warrants issued   (870,245)
Accretion of debt issuance costs   2,055,627 
Change in fair value of convertible notes payable   1,866,922 
Transfer from level 3 to level 2   (325,000)
Conversion of convertible notes payable into common stock   (14,503,455)
Fair value of convertible notes payable at December 31, 2022  $