| Schedule of Valuation of Financial Instruments at Fair Value on a Recurring Basis |
The
following schedule summarizes the valuation of financial instruments at fair value on a recurring basis in the balance sheets as of March
31, 2026 and December 31, 2025:
Schedule of Valuation of Financial Instruments at Fair Value on a Recurring Basis
| | |
Level
1 | | |
Level
2 | | |
Level
3 | |
| | |
Fair
Value Measurements at March 31, 2026 | |
| | |
Level
1 | | |
Level
2 | | |
Level
3 | |
| Assets | |
| | |
| | |
| |
| Cash | |
$ | 917,661 | | |
$ | - | | |
$ | - | |
| Right-of-use-asset | |
| - | | |
| - | | |
| 1,337,927 | |
| Total
assets | |
| 917,661 | | |
| - | | |
| 1,337,927 | |
| Liabilities | |
| | | |
| | | |
| | |
| Convertible
note payable, related party net of $25,103 of discounts | |
| - | | |
| - | | |
| 2,874,897 | |
| Notes
payable | |
| - | | |
| 1,534,500 | | |
| - | |
| Note
payable, related party | |
| - | | |
| 1,500,000 | | |
| - | |
| Lease
liabilities | |
| - | | |
| - | | |
| 1,707,080 | |
| Total
liabilities | |
| - | | |
| 3,034,500 | | |
| 4,581,977 | |
| Total
assets and liabilities | |
$ | 917,661 | | |
$ | (3,034,500 | ) | |
$ | (3,244,050 | ) |
| | |
Level
1 | | |
Level
2 | | |
Level
3 | |
| | |
Fair
Value Measurements at December 31, 2025 | |
| | |
Level
1 | | |
Level
2 | | |
Level
3 | |
| Assets | |
| | |
| | |
| |
| Cash | |
$ | 616,278 | | |
$ | - | | |
$ | - | |
| Right-of-use-asset | |
| - | | |
| - | | |
| 1,385,892 | |
| Notes
receivable | |
| - | | |
| - | | |
| - | |
| Total
assets | |
| 616,278 | | |
| - | | |
| 1,385,892 | |
| Liabilities | |
| | | |
| | | |
| | |
| Convertible
note payable, related party net of $39,309 of discounts | |
| - | | |
| - | | |
| 3,360,691 | |
| Notes
payable | |
| - | | |
| 1,534,500 | | |
| - | |
| Note
payable, related party | |
| - | | |
| - | | |
| - | |
| Lease
liabilities | |
| - | | |
| - | | |
| 1,704,664 | |
| Total
liabilities | |
| - | | |
| 1,534,500 | | |
| 5,065,355 | |
| Total
assets and liabilities | |
$ | 616,278 | | |
$ | (1,534,500 | ) | |
$ | (3,679,463 | ) |
|