| Schedule of Convertible Notes Payable |
Schedule
of Convertible Notes Payable
| Holder | |
Issuance Date | |
Due Date | |
Interest Rate | | |
Convertible
Note
Principal | | |
Principal
Repayments | | |
Conversion
to Common
Stock | | |
Principal
Outstanding | |
| Mark A. Emalfarb Trust (1) | |
09/15/25 | |
03/08/27 | |
| 8 | % | |
| 1,000,000 | | |
| — | | |
| — | | |
| 1,000,000 | |
| Francisco Trust dated 2/28/1996 (2) | |
03/08/24 | |
03/08/27 | |
| 8 | % | |
| 1,000,000 | | |
| — | | |
| — | | |
| 1,000,000 | |
| Bradley Emalfarb (3) | |
03/08/24 | |
03/08/27 | |
| 8 | % | |
| 500,000 | | |
| — | | |
| (500,000 | ) | |
| — | |
| Bradley Scott Emalfarb Irrevocable Trust (3) | |
03/08/24 | |
03/08/27 | |
| 8 | % | |
| 410,000 | | |
| — | | |
| (410,000 | ) | |
| — | |
| Emalfarb Descendent Trust (4) | |
03/08/24 | |
03/08/27 | |
| 8 | % | |
| 90,000 | | |
| — | | |
| — | | |
| 90,000 | |
| Convertible Notes - Related Party | |
| |
| |
| | | |
$ | 3,000,000 | | |
$ | — | | |
$ | (910,000 | ) | |
| 2,090,000 | |
| Unamortized Debt Issuance Costs - Related Party | |
| |
| |
| | | |
| | | |
| | | |
| | | |
| (23,221 | ) |
| Net Carrying Amount | |
| |
| |
| | | |
| | | |
| | | |
| | | |
$ | 2,066,779 | |
| | |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| Convertible Notes - Third Party (1) | |
03/08/24 | |
03/08/27 | |
| 8 | % | |
$ | 3,000,000 | | |
$ | — | | |
$ | — | | |
| 3,000,000 | |
| Unamortized Debt Issuance Costs - Third Party | |
| |
| |
| | | |
| | | |
| | | |
| | | |
| (33,354 | ) |
| Net Carrying Amount | |
| |
| |
| | | |
| | | |
| | | |
| | | |
$ | 2,966,646 | |
Notes:
| (1) |
On
September 15, 2025, Mark A. Emalfarb Trust dated October 1, 1987, as amended and restated on June 28, 2019 (the “MAE Trust”),
purchased and was assigned $1,000,000 of the Convertible Notes from an existing note holder. Mr. Mark A. Emalfarb, our Chief Executive
Officer, is the sole beneficiary and serves as sole trustee of the MAE Trust and has sole voting and dispositive power over the shares
of common stock held by the MAE Trust. As of March 31, 2026, the amount of accrued interest for the MAE Trust was $20,000. |
| (2) |
Mr.
Thomas Emalfarb, nephew of Mr. Mark A. Emalfarb, our Chief Executive Officer, is the trustee of the Francisco Trust. Mr. Thomas Emalfarb
may be deemed to have voting, dispositive and investment power with respect to the shares of common stock held by the Francisco Trust
and disclaims any such beneficial ownership other than to the extent of any pecuniary interest he may have therein, directly or indirectly.
As of March 31, 2026, the amount of accrued interest for the Francisco Trust was $20,000. |
| (3) |
Mr.
Mark A. Emalfarb, our Chief Executive Officer, is the trustee of the Irrevocable Trust and the brother of Mr. Bradley S. Emalfarb,
who is the sole beneficiary of the Irrevocable Trust. Mr. Bradley S. Emalfarb, as sole beneficiary of the Irrevocable Trust, therefore,
may be deemed to have voting, dispositive and investment power with respect to the shares of common stock held by the Irrevocable
Trust and disclaims any such beneficial ownership other than to the extent of any pecuniary interest he may have therein, directly
or indirectly. In 2024, $500,000 of the Convertible Notes held by Mr. Bradley S. Emalfarb were converted into 294,891 shares of the
Company’s common stock and $410,000 of the Convertible Notes held by Bradley Scott Emalfarb Irrevocable Trust were converted
into 261,732 shares of the Company’s common stock. As of March 31, 2026, there was no accrued interest for Bradley Emalfarb
and Bradley Scott Emalfarb Irrevocable Trust. |
| (4) |
Messrs.
Thomas Emalfarb, Scott Emalfarb and Michael Emalfarb, nephews of Mr. Mark A. Emalfarb, our Chief Executive Officer, are co-trustees
of the Emalfarb Descendant Trust and may therefore be deemed to have shared voting, dispositive and investment power over the shares
of common stock held by the Emalfarb Descendant Trust. As of March 31, 2026, the amount of accrued interest for the Emalfarb Descendant
Trust was $1,800. |
|