XML 83 R53.htm IDEA: XBRL DOCUMENT v3.23.1
Schedule of Future Amortization of Notes Payable (Details) - USD ($)
12 Months Ended
Sep. 03, 2021
Dec. 31, 2022
Dec. 31, 2021
Debt Instrument [Line Items]      
Period End Principal Balance   $ 418,397 $ 350,000
Period End Discount Balance   (26,310) (10,746)
Period End Balance Net   392,090 339,254
Accrued Interest Balance   9,332
2023   66,486  
2024   75,304  
Total Note Payments   210,446  
Non-Current Portion of Notes Payable   $ 342,943 $ 339,254
Convertible Debenture One [Member]      
Debt Instrument [Line Items]      
Origination Date   Sep. 03, 2021 [1] Aug. 31, 2011 [2]
Maturity Date   Sep. 03, 2024 [1] Aug. 31, 2013 [2]
Interest Rate   8.00% [1] 5.00% [2]
Origination Principal Balance   $ 346,500 [1] $ 10,000 [2]
Original Discount Balance   (12,355) [1] (4,286) [2]
Period End Principal Balance   346,500 [1] [2]
Period End Discount Balance   (6,994) [1] [2]
Period End Balance Net   339,509 [1] [2]
Accrued Interest Balance   [1] [2]
Convertible Debenture Two [Member]      
Debt Instrument [Line Items]      
Origination Date   Sep. 03, 2021 Dec. 01, 2017 [3]
Maturity Date   Sep. 03, 2024 Dec. 31, 2021 [3]
Interest Rate   8.00% 6.00% [3]
Origination Principal Balance   $ 3,500 $ 50,000 [3]
Original Discount Balance   (125) (12,500) [3]
Period End Principal Balance   3,500 [3]
Period End Discount Balance   (66) [3]
Period End Balance Net   3,434 [3]
Accrued Interest Balance   [3]
Convertible Debenture Three [Member]      
Debt Instrument [Line Items]      
Origination Date   Sep. 30, 2022 Dec. 05, 2017 [4]
Maturity Date [4]     Dec. 31, 2021
Interest Rate   8.00% 6.00% [4]
Origination Principal Balance   $ 66,793 $ 50,000 [4]
Original Discount Balance   (19,250) (12,500) [4]
Period End Principal Balance   68,397  
Period End Discount Balance   (19,250) [4]
Period End Balance Net   49,147  
Accrued Interest Balance    
Debt maturity date, description   Demand  
Convertible Debenture Four [Member]      
Debt Instrument [Line Items]      
Origination Date [1]     Sep. 03, 2021
Maturity Date [1]     Sep. 03, 2024
Interest Rate [1]     8.00%
Origination Principal Balance [1]     $ 346,500
Original Discount Balance [1]     (12,355)
Period End Principal Balance [1]     346,500
Period End Discount Balance [1]     (10,639)
Period End Balance Net [1]     335,861
Accrued Interest Balance [1]     $ 9,240
Convertible Debenture Four [Member] | Summit Holding LLC [Member]      
Debt Instrument [Line Items]      
Maturity Date Sep. 03, 2024    
Period End Balance Net $ 346,500    
2023    
2024 346,500    
Total Note Payments 346,500    
Current portion of note payable    
Non-Current Portion of Notes Payable 346,500    
Convertible Debenture Five [Member]      
Debt Instrument [Line Items]      
Origination Date     Sep. 03, 2021
Maturity Date     Sep. 03, 2024
Interest Rate     8.00%
Origination Principal Balance     $ 3,500
Original Discount Balance     (125)
Period End Principal Balance     3,500
Period End Discount Balance     (107)
Period End Balance Net     3,393
Accrued Interest Balance     $ 92
Convertible Debenture Five [Member] | Tierra Vista Partners LLC [Member]      
Debt Instrument [Line Items]      
Period End Balance Net 3,500    
2023    
2024 3,500    
Total Note Payments 3,500    
Current portion of note payable    
Non-Current Portion of Notes Payable $ 3,500    
[1] On September 3, 2021, the Company issued a $346,500 note payable to Summit Holding V, LLC as part of the acquisition of SSI. The note carries 8% unsecured convertible promissory note, due September 3, 2024. Payments on the note are to be equivalent to 50% of the adjusted net profit of Submersible Systems, Inc., payable calendar quarterly commencing on December 31, 2021. Interest is payable in company stock at the conversion price of $0.051272 and shall be paid quarterly. The note holder may convert any outstanding principal and unpaid interest at a conversion rate of $0.051272 at any time up to the maturity date of the note. The Company recorded $12,355 for the beneficial conversion feature.
[2] The Company borrowed $10,000 in exchange for a convertible note (the “Hoboken Convertible Note”). The holder at its option may convert all or part of the note plus accrued interest into common stock at a price of 30% discount as determined from the average four highest closing bid prices over the preceding five trading days. The Company valued the beneficial conversion feature of the convertible debenture at $4,286, which was accreted to interest expense over the period of the note. On February 22, 2021, this note and accrued interest of $4,777 were converted by the holder into 422,209 shares of common stock in accordance with the terms of the note.
[3] On December 1, 2017, the Company issued a $50,000 principal amount 6% secured convertible promissory note, initially due December 1, 2018, subject to extension. The note is secured with such assets of the Company equal to the principal and accrued interest, is guaranteed by the Company’s wholly-owned subsidiaries, Trebor and BHP and the personal guarantee of Mr. Carmichael.
[4] On December 5, 2017, the Company issued a $50,000 principal amount 6% secured convertible promissory note, initially due December 4, 2018, subject to extension. The note is secured with such assets of the Company equal to the principal and accrued interest, is guaranteed by the Company’s wholly owned subsidiaries, Trebor and BHP and the personal guarantee of Mr. Carmichael.