XML 40 R29.htm IDEA: XBRL DOCUMENT v3.24.3
Note Payable (Details Narrative) - USD ($)
1 Months Ended 9 Months Ended
Aug. 09, 2024
May 16, 2024
Sep. 30, 2024
Aug. 12, 2024
May 14, 2024
Dec. 31, 2023
Interest rate     15.00%      
Amortization of discount debt     $ 571,220      
Common stock, shares issued     73,435,503     1,000,000
Consulting Agreement [Member]            
Common stock conversion price $ 0.10 $ 0.1373 $ 0.225      
Amortization discount     $ (569,925)      
Discount Amount     $ 135,581      
Interest rate     9.00%      
Principal Amount   $ 30,206 $ 162,750 $ 10,000 $ 37,500  
Amortization of discount debt     1,515,312      
Market price $ 0.30          
Accrued interest     17,035      
Amount of OID expensed     4,471      
Discount on note     945,387      
Original issue discount     $ 12,750      
Description     the purchase of the suite of products was $10,000,000 to be paid over a three-year period. The Company has calculated the initial fair value of the loan to be $8,484,687. The loan was discounted over a 3-year period using an interest rate of Prime + 2.5% (8.50% + 2.50%) or 11.00%      
Term of Loan     12 months      
Common stock, shares issued   220,000        
Purchase     $ 10,000,000      
Proceeds from Note Payable   $ 47,544 $ 150,000