XML 53 R39.htm IDEA: XBRL DOCUMENT v3.26.1
LONG-TERM LOAN PAYABLE (Tables)
 12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
SCHEDULE OF LONG-TERM LOAN PAYABLES

 

   2025   2024 
   For the years ended December 31, 
   2025   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.  $-   $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.   9,174    12,997 
           
Payable to GMC Financial, secured by a Company vehicle. Monthly payments of principal and interest totaling $425 are due on the 19th of each month. Interest accrues at a rate of 3.09% annually. Loan matures in November 2026.   1,348    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.   83,934    103,081 
           
Total Long-term debt  $94,456   $366,763 
SCHEDULE OF FUTURE PRINCIPAL AMOUNT OF LOAN PAYMENTS

Maturity of long-term debt is as follows:

 

Year ending December 31:  Amount 
2026  $32,453 
2027   31,105 
2028 and thereafter   30,898 
Total  $$94,456