XML 69 R54.htm IDEA: XBRL DOCUMENT v3.25.2
SCHEDULE OF ALLOCATION OF PURCHASE PRICE TO NET ASSETS (Details)
Dec. 31, 2024
USD ($)
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Cash and cash equivalents $ 103,818
Net proceeds from investment fund (PIPE) 2,237,213.00
Accounts payable and accrued expenses (310,724)
Loans payable (1,565,000)
Net assets 465,307
PIPE Convertible Notes Payable assumed in Merger 4,650,000
Less: Original Issue Discount of 10% (465,000)
PIPE Convertible Notes Payable, net 4,185,000
Payment of closing costs and other expenses (1,947,787)
Net proceeds from PIPE Convertible Notes Payable assumed in Merger $ 2,237,213