XML 45 R35.htm IDEA: XBRL DOCUMENT v3.25.3
LOAN PAYABLES (Tables)
 9 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
SCHEDULE OF LOAN PAYABLES
           
   September 30, 2025   December 31, 2024 
         
Payable to Northpoint Commercial Finance LLC. bearing interest on the outstanding principal amount of the Working Capital Loan at a rate equal to the Benchmark Rate plus six percent (5.50%) per annum. The total advance is $400,000 which was deposited to the Company in December 2022. The Company will pay principal on the Working Capital Loan in 36 monthly payments of $6,500 each on the 15th of each such month. On the 15th day of the 37th calendar month, the outstanding principal amount shall be due and payable-in-full.   185,500    244,000 
           
Payable to Wells Fargo bearing interest at 3.99%. Requires monthly principal and interest payment. The original loan amount is $26,666 with terms of 84 months starting from November 21, 2021.   10,144    12,997 
           
Payable to GMC Financial, secured by a Company vehicle. Monthly payments of principal and interest totalling $425 are due on the 19th of each month. Interest accrues at a rate of 3.09% annually. Loan matures in November 2026.   2,716    6,685 
           
Payable to Land Rover Financial Group, secured by a Company vehicle. Monthly interest payments are due at the beginning of each month. Interest accrues at a rate of 8.59% annually. Loan matures in July 2029.   88,885    103,081 
           
Total loan payables   287,245    366,763 
Current portion of loan payables   (219,321)   (137,468)
Non-current loan payables  $67,924   $229,295 
SCHEDULE OF FUTURE PRINCIPAL AMOUNT OF LOAN PAYMENTS

The future principal amount of loan payments to be paid by year were as follows:

SCHEDULE OF FUTURE PRINCIPAL AMOUNT OF LOAN PAYMENTS

 

   Amount 
2025  $194,548 
2026   32,549 
2027 and thereafter   60,148 
Total  $287,245