CONVERTIBLE PROMISSORY NOTES | Note 5 – Convertible Promissory Notes CONVERTIBLE PROMISSORY NOTES In 2021, the Company issued two convertible promissory notes amounting to $ 55,000 3,850,000 3,550,000 355,000 March 1, 2022 August 31, 2022 10 2,000 1.00 1.25 Immediately upon a Dilutive Issuance, the Conversion Rate will be reduced to the amount of the consideration per share received by the Company in such Dilutive Issuance. Events of default include failure to issue conversion shares, the occurrence of a breach or default under any other agreement, any money judgment, writ, or similar process entered or filed against the Company or any of its property or other assets for more than $ 100,000 In connection with the issuance of the Notes, the Company issued to the purchasers of the Notes stock purchase warrants (the “Warrants”) to purchase an aggregate of 1,567,500 1.50 1.87 3,004,000 3 404.91 405.93 0.27 0.42 0.10 1.95 In accordance with ASC 470 - Debt, the Company has allocated the cash proceeds amounts of the Notes among the Notes, the Warrants and the conversion feature. The relative fair value of the Warrants issued amounted to approximately $ 1,690,000 0 The Company determined that the conversion feature of the Notes would not be an embedded feature to be bifurcated and accounted for as a derivative in accordance with ASC 815-15 Derivatives and Hedging Financing cost recognized for the amortization of debt discount was approximately $ 1,071,000 7,000 The convertible promissory notes consisted of the following as of the dates indicated: SCHEDULE OF CONVERTIBLE PROMISSORY NOTES June 30, December 31, 2022 2021 Principal Balance, beginning of year $ 4,613,000 $ 708,000 Additions – 3,905,000 Balance, end of year 4,613,000 4,613,000 Discount Balance, beginning of year 1,526,000 5,000 Additions – 2,045,000 Amortization (1,071,000 ) (524,000 ) Balance, end of year 455,000 1,526,000 Net carrying amount $ 4,158,000 $ 3,087,000 Effective interest rate used to amortize the debt discount for the six months ended June 30, 2022 and 2021 ranges from 4.76 64.60 Potential future shares to be issued on conversion of the notes as of the dates indicated are as follows: SCHEDULE OF POTENTIAL FUTURE SHARES ISSUANCE OF CONVERSION NOTES June 30, December 31, 2022 2021 Principal $ 4,613,000 $ 4,613,000 Interest 142,000 105,000 Total 4,755,000 4,718,000 Conversion price per share 1.00 1.25 1.00 1.25 Potential future share 3,984,307 3,947,394 Interest expense on default convertible promissory notes amounted to $ 37,000 30,000 |