LOANS (Details Narrative)
|
|
|
|
|
|
|
|
1 Months Ended |
2 Months Ended |
3 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Feb. 05, 2025
USD ($)
$ / shares
shares
|
Dec. 03, 2024
USD ($)
|
Aug. 01, 2024
USD ($)
|
Jul. 05, 2023
USD ($)
$ / shares
shares
|
Nov. 03, 2022
USD ($)
|
Nov. 03, 2022
USD ($)
|
Aug. 16, 2022
USD ($)
$ / shares
|
Oct. 03, 2019
USD ($)
|
Jan. 31, 2025
USD ($)
|
Jan. 31, 2025
AUD ($)
|
Jun. 30, 2024
USD ($)
$ / shares
|
Jul. 31, 2023
USD ($)
|
Mar. 05, 2025
USD ($)
$ / shares
shares
|
Dec. 31, 2024
USD ($)
|
Dec. 31, 2024
AUD ($)
|
Mar. 31, 2025
USD ($)
|
Dec. 31, 2024
USD ($)
|
Sep. 30, 2024
USD ($)
|
Mar. 31, 2024
USD ($)
|
Dec. 31, 2023
USD ($)
|
Sep. 30, 2023
USD ($)
|
Mar. 31, 2025
USD ($)
|
Mar. 31, 2024
USD ($)
|
Jun. 30, 2024
USD ($)
$ / shares
|
Jun. 30, 2023
USD ($)
|
Jan. 31, 2025
AUD ($)
|
Dec. 31, 2024
AUD ($)
|
Dec. 03, 2024
AUD ($)
|
Aug. 31, 2024
USD ($)
|
Aug. 31, 2024
AUD ($)
|
Aug. 01, 2024
AUD ($)
|
Jun. 30, 2024
AUD ($)
|
May 31, 2024
USD ($)
|
Apr. 02, 2024
AUD ($)
|
Feb. 28, 2024
AUD ($)
|
Nov. 30, 2023
AUD ($)
|
Jul. 05, 2023
AUD ($)
|
Jun. 30, 2022
USD ($)
|
Nov. 30, 2020
USD ($)
|
| Debt instrument face amount |
|
|
|
|
|
|
|
|
|
|
$ 130,800
|
|
|
|
|
$ 54,850
|
|
|
|
|
|
$ 54,850
|
|
$ 130,800
|
$ 168,200
|
|
|
|
$ 57,639
|
$ 85,000
|
|
|
$ 71,629
|
|
|
$ 71,629
|
|
|
|
| Debt instrument interest rate stated percentage |
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
| Debt instrument strike price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.99%
|
|
4.99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issue of warrants | shares |
|
|
|
|
|
|
|
|
|
|
|
|
51,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Settlement of convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 8,000
|
$ 142,909
|
$ 142,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest payable current and non current |
|
|
|
|
|
|
|
|
|
|
8,700
|
|
|
|
|
4,365
|
|
|
|
|
|
4,365
|
|
8,700
|
16,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
193,283
|
246,612
|
294,005
|
202,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt remaining |
|
|
|
|
|
|
|
|
|
|
313,550
|
|
|
|
|
399,235
|
|
|
|
|
|
399,235
|
|
313,550
|
338,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining debt discount |
|
|
|
|
|
|
|
|
|
|
38,854
|
|
|
|
|
75,056
|
|
|
|
|
|
75,056
|
|
38,854
|
38,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gain on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(809,954)
|
|
|
$ (6,781)
|
|
|
(840,032)
|
27,318
|
54,565
|
25,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
$ 8.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Value of shares of common stock in exchange of loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,205
|
$ 58,279
|
$ 99,891
|
$ 195,090
|
$ 92,057
|
$ 229,190
|
|
|
773,548
|
1,387,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument fair value |
|
|
|
|
|
|
|
|
|
|
|
|
$ 437,500
|
|
|
437,500
|
|
|
|
|
|
437,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on extinguishment debt conversion |
|
|
|
|
|
|
|
|
|
|
209,233
|
|
|
|
|
91,169
|
|
|
|
|
|
91,169
|
|
209,233
|
369,602
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Crown Bridge Partners, LLC [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument face amount |
|
|
|
|
|
|
|
|
|
|
$ 65,280
|
|
|
|
|
$ 65,280
|
|
|
|
|
|
$ 65,280
|
|
$ 65,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument interest rate stated percentage |
|
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
15.00%
|
|
|
|
|
|
15.00%
|
|
15.00%
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
|
| Interest payable current and non current |
|
|
|
|
|
|
|
|
|
|
$ 45,541
|
|
|
|
|
$ 52,918
|
|
|
|
|
|
$ 52,918
|
|
$ 45,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value adjustment of warrants |
|
|
|
|
|
|
$ 2,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock valuation price per share | $ / shares |
|
|
|
|
|
|
$ 156,000
|
|
|
|
$ 7,140
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant exercise price | $ / shares |
|
|
|
|
|
|
$ 600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant [Member] | Measurement Input, Expected Term [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity term |
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant [Member] | Measurement Input, Risk Free Interest Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Measurement input |
|
|
|
|
|
|
3.19
|
|
|
|
4.59
|
|
|
|
|
|
|
|
|
|
|
|
|
4.59
|
|
|
|
|
|
|
|
4.59
|
|
|
|
|
|
|
|
| Warrant [Member] | Measurement Input, Price Volatility [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Measurement input |
|
|
|
|
|
|
236
|
|
|
|
268
|
|
|
|
|
|
|
|
|
|
|
|
|
268
|
|
|
|
|
|
|
|
268
|
|
|
|
|
|
|
|
| Warrant [Member] | Measurement Input, Expected Dividend Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Measurement input |
|
|
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
| Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument face amount |
|
$ 113,485
|
$ 98,060
|
|
|
|
|
|
|
|
$ 79,811
|
|
|
$ 9,731
|
|
|
$ 9,731
|
|
|
|
|
|
|
$ 79,811
|
|
|
$ 15,000
|
$ 175,000
|
|
|
$ 150,000
|
$ 120,000
|
|
|
|
|
|
|
|
| Maturity date |
|
Feb. 28, 2024
|
Nov. 01, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument loan bears interest rate |
|
12.00%
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument interest rate stated percentage |
|
18.00%
|
18.00%
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
18.00%
|
|
|
18.00%
|
12.00%
|
|
|
|
|
|
|
|
| Debt instrument strike price |
|
|
35.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans payable |
|
|
|
|
|
|
|
|
|
|
$ 145,091
|
|
|
|
|
65,280
|
|
|
|
|
|
65,280
|
|
$ 145,091
|
65,280
|
|
|
|
|
|
|
|
|
$ 105,000
|
$ 70,000
|
|
|
|
|
| Interest payable current and non current |
|
|
|
|
|
|
|
|
|
|
665
|
|
|
|
|
0
|
|
|
|
|
|
0
|
|
665
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt remaining |
|
|
|
|
|
|
|
|
|
|
$ 79,811
|
|
|
|
|
0
|
|
|
|
|
|
0
|
|
79,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument face amount |
|
|
|
$ 153,256
|
|
|
|
|
$ 15,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 25,000
|
|
|
|
|
|
|
|
|
|
|
$ 230,000
|
|
|
| Maturity date |
|
|
|
Jul. 05, 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument interest rate stated percentage |
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
| Maturity term |
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price | $ / shares |
|
|
|
$ 600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issue of warrants | shares |
|
|
|
250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value adjustment of warrants |
|
|
|
$ 141,084
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument maturity date |
|
|
|
|
|
|
|
|
|
|
June 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter Agreement [Member] | Coventry Enterprises LLC Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Settlement of convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
143,000
|
|
143,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter Agreement [Member] | Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock valuation price per share | $ / shares |
|
|
|
$ 7,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant exercise price | $ / shares |
|
|
|
$ 600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter Agreement [Member] | Warrant [Member] | Measurement Input, Expected Term [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity term |
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Letter Agreement [Member] | Warrant [Member] | Measurement Input, Risk Free Interest Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Measurement input |
|
|
|
4.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.59
|
|
|
| Letter Agreement [Member] | Warrant [Member] | Measurement Input, Price Volatility [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Measurement input |
|
|
|
268
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
268
|
|
|
| Letter Agreement [Member] | Warrant [Member] | Measurement Input, Expected Dividend Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Measurement input |
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
| Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument face amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
Oct. 03, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
164,000
|
$ 196,625
|
232,700
|
210,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities Purchase Agreement [Member] | Coventry Enterprises LLC Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument face amount |
|
|
|
|
$ 125,000
|
$ 125,000
|
|
|
|
|
|
$ 142,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument interest rate stated percentage |
|
|
|
|
10.00%
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Settlement of convertible debt |
|
|
|
|
|
|
|
|
|
|
|
142,979
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest payable current and non current |
|
|
|
|
|
|
|
|
|
|
|
$ 70
|
|
|
|
|
|
|
|
|
|
|
|
|
22,749
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discounts |
|
|
|
|
$ 37,500
|
$ 37,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining debt discount |
|
|
|
|
$ 25,000
|
$ 25,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Value of shares of common stock in exchange of loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
561
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities Purchase Agreement [Member] | Crown Bridge Partners, LLC [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument face amount |
|
|
|
|
|
|
|
|
|
|
$ 65,280
|
|
|
|
|
65,280
|
|
|
|
|
|
65,280
|
|
65,280
|
65,280
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 65,280
|
$ 9,600
|
| Maturity date |
|
|
|
|
|
|
|
Oct. 03, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument interest rate stated percentage |
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest payable current and non current |
|
|
|
|
|
|
|
|
|
|
45,541
|
|
|
|
|
52,918
|
|
|
|
|
|
52,918
|
|
45,541
|
35,722
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 25,930
|
|
| Remaining debt discount |
|
|
|
|
|
|
|
$ 5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible debt |
|
|
|
|
|
|
|
|
|
|
65,280
|
|
|
|
|
|
|
|
|
|
|
|
|
65,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gain on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,520
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan payable |
|
|
|
|
|
|
|
|
|
|
71,629
|
|
|
|
|
366,029
|
|
|
|
|
|
366,029
|
|
71,629
|
|
|
|
|
$ 57,639
|
$ 85,000
|
|
|
$ 71,629
|
|
|
|
|
|
|
| Loan payable |
|
|
|
|
|
|
|
|
$ 15,485
|
$ 25,000
|
|
|
|
$ 9,731
|
$ 15,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans payable |
|
|
|
|
|
|
|
|
|
|
49,528
|
|
|
|
|
|
|
|
|
|
|
|
|
49,528
|
49,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest payable current and non current |
|
|
|
|
|
|
|
|
|
|
15,158
|
|
|
|
|
26,662
|
|
|
|
|
|
26,662
|
|
15,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,585
|
|
|
|
|
|
35,271
|
|
46,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt remaining |
|
|
|
|
|
|
|
|
|
|
153,256
|
|
|
|
|
153,256
|
|
|
|
|
|
153,256
|
|
153,256
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining debt discount |
|
|
|
|
|
|
|
|
|
|
94,614
|
|
|
|
|
59,343
|
|
|
|
|
|
59,343
|
|
94,614
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan payable - long-term - related party, net of discount |
|
|
|
|
|
|
|
|
|
|
$ 58,642
|
|
|
|
|
93,913
|
|
|
|
|
|
93,913
|
|
$ 58,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Two Investors [Member] | Debt Exchange Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans payable |
$ 86,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issue of warrants | shares |
30,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
$ 10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Value of shares of common stock in exchange of loans |
$ 300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument fair value |
$ 300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on extinguishment debt conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 213,752
|
|
|
|
|
|
$ 213,752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|