XML 45 R34.htm IDEA: XBRL DOCUMENT v3.26.1
Schedule of Future Amortization of Loans Payable (Details)
Jun. 30, 2026
USD ($)
FutureAmortizationOfLoansPayableLineItems [Line Items]  
2026 $ 10,536
2027 23,174
2028 26,271
Thereafter 16,585
Total Note Payments 76,566
Current Portion of Loan Payable (21,762)
Non-Current Portion of Loan Payable 54,804
Navitas 2024 BLU3 [Member]  
FutureAmortizationOfLoansPayableLineItems [Line Items]  
2026 3,245 [1]
2027 7,091 [1]
2028 7,977 [1]
Thereafter 708 [1]
Total Note Payments 19,022 [1]
Current Portion of Loan Payable (6,686) [1]
Non-Current Portion of Loan Payable 12,335 [1]
Navitas 2026 BLU3 [Member]  
FutureAmortizationOfLoansPayableLineItems [Line Items]  
2026 2,873
2027 6,345
2028 7,235
Thereafter 2,631
Total Note Payments 19,084
Current Portion of Loan Payable (5,941)
Non-Current Portion of Loan Payable 13,142
Navitas 2026 BTL [Member]  
FutureAmortizationOfLoansPayableLineItems [Line Items]  
2026 2,275
2027 5,002
2028 5,672
Thereafter 4,747
Total Note Payments 17,696
Current Portion of Loan Payable (4,697)
Non-Current Portion of Loan Payable 12,999
Bank United 2026 BLU3 [Member]  
FutureAmortizationOfLoansPayableLineItems [Line Items]  
2026 2,143 [2]
2027 4,736 [2]
2028 5,387 [2]
Thereafter 8,499 [2]
Total Note Payments 20,766 [2]
Current Portion of Loan Payable (4,438) [2]
Non-Current Portion of Loan Payable $ 16,328 [2]
[1] On February 12, 2024, BLU3 executed an inventory finance agreement to finance the purchase of certain equipment stock through Navitas. The amount financed is $32,274 payable over 60 equal monthly installments of $715. The inventory finance agreement contains customary events of default. The loan balance as of June 30, 2026 was $19,022 and $28,123 as of December 31, 2025.
[2] On March 23, 2026, BLU3 executed an equipment finance agreement with Bank United to purchase a forklift for the warehouse. The installment agreement is for $21,450.to purchase a forklift. The Interest rate is 12.87%. The monthly installment amount is $574.07 for 48 months. The first payment will be due on 05.01.2026. This loan is personally guaranteed by Mr. Carmichael. respectively).