XML 55 R32.htm IDEA: XBRL DOCUMENT v3.25.1
Convertible Note (Tables)
12 Months Ended
Dec. 31, 2024
Convertible Notes  
Schedule of components of convertible notes

 

 

Principal

 

 

 

 

Interest

 

 

 December 31,

 

 

 December 31,

 

Payment date

 

Amount

 

 

Maturity date

 

Rate

 

 

2024

 

 

2023

 

August 11, 2022

 

$18,000

 

 

February 11, 2023

 

 

2%

 

$-

 

 

$18,000

 

September 2, 2022

 

$17,000

 

 

March 2, 2023

 

 

2%

 

 

-

 

 

 

17,000

 

April 1, 2023

 

$19,000

 

 

Due on demand

 

 

2%

 

 

-

 

 

 

19,000

 

July 15, 2024

 

$795,000

 

 

July 15, 2025

 

 

10%

 

 

795,000

 

 

 

-

 

August 15, 2024

 

$326,000

 

 

August 15, 2025

 

 

10%

 

 

326,000

 

 

 

-

 

November 15, 2024

 

$100,000

 

 

November 15, 2025

 

 

10%

 

 

100,000

 

 

 

-

 

December 15, 2024

 

$75,000

 

 

December 15, 2025

 

 

10%

 

 

75,000

 

 

 

-

 

Total Convertible notes

 

 

 

 

 

 

 

 

 

 

 

$1,296,000

 

 

$54,000

 

Less: Unamortized debt discount

 

 

 

 

 

 

 

 

 

 

 

 

(1,099,923)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

196,077

 

 

 

54,000

 

Less: Current portion

 

 

 

 

 

 

 

 

 

 

 

 

(196,077)

 

 

(54,000)

Long -term portion

 

 

 

 

 

 

 

 

 

 

 

$-

 

 

$-