| Schedule of convertible note agreement |
| Schedule of convertible note agreement | |
| | | |
| | |
| | |
DECEMBER 31, | |
| | |
2024 | | |
2023 | |
| | |
| | |
| |
| Convertible Note, dated April 25, 2023, fixed installments of $26,889, matured in June 2024
and currently in default (1) | |
$ | 133,894 | | |
$ | 193,110 | |
| Deduct: Unamortized Original Issue Discount (2)(3)(4) | |
| - | | |
| (27,500 | ) |
| Convertible Note principal balance payable | |
$ | 133,894 | | |
$ | 165,610 | |
| Add: Convertible Note interest payable (5) | |
| 75,777 | | |
| 75,777 | |
| Total Convertible Note payable | |
$ | 209,671 | | |
$ | 241,387 | |
| | |
| | | |
| | |
| Total Convertible Note payable at maturity | |
$ | 218,888 | | |
$ | 268,888 | |
| (1) |
The Convertible Note requires
a fixed monthly repayment of approximately $26,889 starting July 24, 2023, and ending on March 24, 2024. Unpaid principal and interest
may be converted by the noteholder into shares of the Company’s common stock at a conversion price of $1.50 per share at any time
while the Convertible Note remains outstanding. On January 29, 2024, the Company decreased the conversion price from $1.50 to $0.50. The
Company and the note holder agreed to decrease the conversion ratio to compensate for the debt default position. The conversion ratio
modification did not substantively change the cash flows associated with the original Convertible Note; however, the modification resulted
in a substantive change in the conversion feature. This modification of the conversion feature was accounted for as a debt extinguishment
and a loss on extinguishment of $11,408 was recognized during the year ended December 31, 2024. There were other modifications made to
the Convertible Note. On February 3, 2024, the note holder converted $50,000 in outstanding principal into 100,000 shares of common stock. |
| (2) |
The Convertible Note included
a $20,000 original issue discount which is being amortized over the life of the Convertible Note. As of December 31, 2023, the unamortized
original issue discount was $6,667. The conversion feature modification made during the nine month period ended September 30, 2024, resulted
in a debt extinguishment which resulted in the write-off of the remaining original issue discount associated with the original Convertible
Note. |
| (3) |
The Convertible Note included
an additional original issue discount of $62,500, which reflects the fair value of 50,000 shares of restricted stock that was awarded
as an additional inducement to the noteholder. As of December 31, 2023, the unamortized original issue discount was $20,833. The conversion
feature modification made during the during the year ended December 31, 2024, resulted in a debt extinguishment which resulted in the
write-off of the remaining additional original issue discount recorded in relation to shares issued in connection with the original Convertible
Note issuance. |
| (4) |
The Convertible Note included
200,000 warrants to purchase common stock at a strike price of $5.00 per warrant (after giving effect to any adjustments for stock splits
or dividends or subsequent offering rights) by paying cash or cashless exercise. The fair value of detachable warrants on the grant date
was $0 using a Black-Scholes option pricing model with a stock price of $1.25, exercise price of $5.00, risk free rate of 3.7%, volatility
of 25% (logarithmic average due to limited exchange pricing data) and a dividend rate of 0% and a warrant term of 10 years (as the Company’s
warrants have no expiration date). During the during the year ended December 31, 2024, there were no changes in the terms and conditions
of warrants to purchase common stock issued in connection with the Convertible Note. |
| (5) |
The Convertible Note assessed
an additional 10% interest on the face value of the Convertible Note upon issuance which increased the amount due from $220,000 to $242,000.
In the event of a default, the noteholder may increase the unpaid balance by 125% as a penalty for such default. Any additional increase
in the unpaid balance as a result of an event of default shall be recognized immediately as additional interest expense. During the year
ended December 31, 2024, there were no scheduled payments made by the Company. During the year ended December 31, 2023, the Company made
only one scheduled payment to the noteholder. Pursuant to Section 2(a)(i) of the Convertible Note Agreement, failure to pay the noteholder
amounts when due constitutes an event of default and recognition of a penalty equal to 125% of the unpaid principal and interest due to
the note holder. As of December 31, 2024 and 2023, unpaid accrued interest payable included $22,000 of interest since issuance of the
Convertible Note and penalty interest of $53,778, respectively. The note holder has not made any demand for payment. |
|