XML 182 R53.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Schedule Convertible Promissory Notes (Details)
12 Months Ended
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]  
2023 $ 75,304
2024 58,649
Total Loan Payments 139,960
Convertible Debt Securities [Member]  
Debt Instrument [Line Items]  
Discount (22,379)
2023 71,734
2024 350,000
Total Loan Payments 399,355
Current Portion of Loan Payable (399,355)
Non-Current Portion of Loan Payable
Summit Holdings VLLC Note [Member] | Convertible Debt Securities [Member]  
Debt Instrument [Line Items]  
Discount (3,087)
2023
2024 346,500
Total Loan Payments 343,413
Current Portion of Loan Payable (343,413)
Non-Current Portion of Loan Payable
TierraVista Partners LLC Note [Member] | Convertible Debt Securities [Member]  
Debt Instrument [Line Items]  
Discount (42)
2023
2024 3,500
Total Loan Payments 3,458
Current Portion of Loan Payable (3,458)
Non-Current Portion of Loan Payable
Robert Carmichael Note [Member] | Convertible Debt Securities [Member]  
Debt Instrument [Line Items]  
Discount (19,250)
2023 71,734
2024
Total Loan Payments 52,484
Current Portion of Loan Payable (52,484)
Non-Current Portion of Loan Payable
Convertible Promissory Note Payable One [Member]  
Debt Instrument [Line Items]  
Origination Date Sep. 03, 2021 [1]
Maturity Date Sep. 03, 2024 [1]
Interest Rate 8.00% [1]
Origination Principal Balance $ 346,500 [1]
Original Discount Balance (12,355) [1]
Period End Principal Balance 346,500 [1]
Discount (3,087) [1]
Period End Balance Net 343,413 [1]
Accrued Interest Balance [1]
Convertible Promissory Note Payable Two [Member]  
Debt Instrument [Line Items]  
Origination Date Sep. 03, 2021 [2]
Maturity Date Sep. 03, 2024 [2]
Interest Rate 8.00% [2]
Origination Principal Balance $ 3,500 [2]
Original Discount Balance (125) [2]
Period End Principal Balance 3,500 [2]
Discount (42) [2]
Period End Balance Net 3,458 [2]
Accrued Interest Balance [2]
Convertible Promissory Note Payable Three [Member]  
Debt Instrument [Line Items]  
Origination Date Sep. 30, 2022 [3]
Interest Rate 8.00% [3]
Origination Principal Balance $ 66,793 [3]
Original Discount Balance (19,250) [3]
Period End Principal Balance 71,734 [3]
Discount (19,250) [3]
Period End Balance Net 52,484 [3]
Accrued Interest Balance [3]
Debt maturity date, description Demand [3]
Convertible Promissory Note Payable [Member]  
Debt Instrument [Line Items]  
Period End Principal Balance $ 421,734
Discount (22,379)
Period End Balance Net 399,355
Accrued Interest Balance
[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] On September 3, 2021, the Company issued a three-year 8% unsecured convertible promissory note for $3,500 to Tierra Vista Partners, LLC as part of the acquisition of SSI. Payments on the note are to be equivalent to 50% of the adjusted net profit of SSI, payable calendar quarterly commencing on December 31, 2021. Interest is payable quarterly in common stock of the Company at the conversion price of $0.051272 per share. 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 $125 for the beneficial conversion feature.
[3] On September 30, 2022, the Company issued a convertible demand 8% promissory note in the principal amount of $66,793 to Robert Carmichael for funds to meet the working capital needs of LBI. There is no amortization schedule for the note, and interest is payable in shares of common stock of the Company at a conversion price equal to the 90 day VWAP of the Company’s stock prior to the quarterly interest payment date. This note is classified as a current liability as the note holder may demand payment or convert the outstanding principal at a conversion rate of $0.021 per share at any time. The Company recorded $19,250 for the beneficial conversion feature.