DEBT | NOTE 6: DEBT Loan Treaty Agreement On December 21, 2020, the Company entered into a Loan Treaty Agreement with a third party (“Treaty Agreement”) whereby the lender agreed to provide a loan in the amount of up to $ 450,000 25,000 100,000 8 25,000 During the year ended December 31, 2021, the Company received weekly tranche deposits for an aggregate of $ 1,100,000 11,656,833 During the year ended December 31, 2022, the Company received a further $ 50,000 360,258 250,000 On October 27, 2021, the Company issued 2,051,282 400,000 0.195 On August 3, 2022, the Company issued 1,538,462 300,000 0.195 The carrying value of funding tranches is as follows December 31, December 31, Principal $ 500,000 $ 750,000 Stock-settled liability 5,171,803 8,320,525 Total 5,671,803 9,070,525 Unamortized debt discount (20,726 ) (4,067,059 ) Debt carrying value $ 5,651,077 $ 5,003,466 The interest expenses for the funding tranches are as follows Year Ended December 31, 2022 2021 Interest expense on notes $ 53,907 $ 50,915 Amortization of debt discount 4,406,591 7,751,138 Total: $ 4,460,498 $ 7,802,052 The accrued interest payable is as follows Balance, December 31, 2020 $ 66 Interest expense on the convertible notes 50,915 Balance, December 31, 2021 50,981 Interest expense on the convertible notes 53,907 Balance, December 31, 2022 $ 104,888 Gain related to extinguishment 2022 2021 Debt principal $ 300,000 $ 400,000 Stock-settled liability 3,508,980 3,500,412 Total 3,808,980 3,900,412 Issuance of 1,538,462 and 2,051 282 shares of common stock, respectively (142,308 ) (4,615,385 ) Gain (loss) on extinguishment of debt upon conversion $ 3,666,672 $ (714,973 ) Convertible Debt with Warrant Agreement On November 11, 2021, the Company entered into a Promissory Note with an investor in which the investor agreed to lend the Company the principal amount of $ 560,000 504,000 12 1.00 560,000 1.00 On December 16, 2021, the Company entered into a Promissory Note with an investor in which the investor agreed to lend the Company the principal amount of $ 560,000 504,000 12 1.00 560,000 1.00 In accordance with ASC 470 – Debt, the proceeds in fiscal year 2021 of $ 1,008,000 a debt discount of 616,027 1,120,000 On April 4, 2022, the Company entered into a Promissory Note with an investor in which the investor agreed to lend the Company the principal amount of $ 365,000 328,500 12 1.00 365,000 1.00 On May 23, 2022, the Company entered into a Promissory Note with an investor in which the investor agreed to lend the Company the principal amount of $ 440,000 396,000 12 0.30 1,466,667 0.30 On September 20, 2022, the Company entered into a Promissory Note with an investor in which the investor agreed to lend the Company the principal amount of $ 176,000 158,400 12 0.03 3,520,000 On November 3, 2022, the Company entered into a Promissory Note with an investor in which the investor agreed to lend the Company the principal amount of $ 160,000 144,000 12 0.02 2,400,000 On November 23, 2022, the Company entered into a Promissory Note with an investor in which the investor agreed to lend the Company the principal amount of $ 293,000 263,700 12 0.02 5,860,000 On December 20, 2022, the Company entered into a Promissory Note with an investor in which the investor agreed to lend the Company the principal amount of $ 293,000 263,700 12 0.015 5,860,000 In accordance with ASC 470 – Debt, the proceeds in the year ended December 31, 2022, of $ 1,554,300 in the amount of 792,824 for a total debt discount of 1,571,666 During the year ended December 31, 2022, the Company paid $ 281,000 31,781 During the year ended December 31, 2022, the Company issued an accumulated 21,990,255 pursuant to Notice of Conversion from lenders to settle certain portion of principal together with accrued interest payable and fees. The carrying value of the tranches is as follows: Schedule of the carrying value of the tranches December 31, December 31, Principal $ 2,847,000 $ 1,120,000 Shares issued under conversion (410,851 ) - Repaid to principal (281,000 ) - Total 2,155,149 1,120,000 Unamortized debt discount (1,280,068 ) (1,047,626 ) Debt carrying value $ 875,081 $ 72,374 The interest expenses related to the tranches are as follows: Schedule of the interest expense related to the tranches Year Ended December 31, 2022 2021 Interest expense on notes $ 178,374 $ 13,440 Amortization of debt discount 1,339,224 72,374 Total: $ 1,517,598 $ 85,814 The accrued interest payable is as follows: Schedule of the accrued interest payable Balance, December 31, 2020 $ - Interest expense on the convertible notes 13,440 Balance, December 31, 2021 13,440 Interest expense on the convertible notes 178,374 Shares issued under conversion (124,742 ) Repaid in cash (31,781 ) Balance, December 31, 2022 $ 35,291 Loss related to extinguishment during the year ended December 31, 2022: Schedule of loss related to extinguishment Debt principal $ 410,851 Accrued interest payable 124,742 Transfer agent fee 32,408 Total 568,001 Issuance of 21,990,255 shares of common stock (657,858 ) (Loss) on extinguishment of debt upon conversion $ (89,857 ) During the year ended December 31, 2022, the Company issued shares in respect to a Put notice (Note 10(5)) with a strike price of $0.020025 per share which triggered a dilutive issuance clause in the aforementioned Convertible Note agreements downward adjusting the conversion price per share to match the strike price. Convertible Promissory Note During the year ended December 31 2022, the Company entered into several Convertible Promissory Notes with an investor in which the investor agreed to lend the Company the accumulated principal amount of $ 321,500 306,250 10 pursuant to Notice of Conversion from lenders to settle certain portion of principal. During the year ended December 31, 2022, the Company entered into a Convertible Promissory Notes with an investor in which the investor agreed to lend the Company the accumulated principal amount of $54,000 for the purchase price of $50,000. The Term of these Notes is twelve months with an interest rate of 10%. The conversion rate of the Note is as follows: 35% discount to the lowest bid price during the ten-day trading period prior to a notice of conversion. The funds were used for operating costs and further execution of GZ6G’s business plan. The Company recorded $33,077 as the liability on stock settled debt associated with these convertible promissory notes which amount is amortized over the terms of the notes. The carrying value of this convertible promissory note is as follows December 31, December 31, Principal $ 375,250 $ - Stock-settled liability 206,059 - Issuance of 8,452,680 shares of common stock issued under notice of conversion: Principal (100,000 ) Stock-settled liability (53,846 ) Total 427,463 - Unamortized debt discount (106,500 ) - Debt carrying value $ 320,963 $ The interest expenses for the convertible promissory note are as follows Year Ended December 31, 2022 2021 Interest expense on note $ 16,077 $ - Amortization of debt discount 118,559 - Total: $ 134,636 $ - The accrued interest payable is as follows: Schedule of the accrued interest payable convertible promissory note Balance, December 31, 2021 $ - Interest expense on the convertible note 16,077 Balance, December 31, 2022 $ 16,077 SBA On May 19, 2020, the Company received a long-term loan from U.S. Small Business Administration (SBA) in the amount of $44,000, upon the following conditions: Payment 215 Interest 3.75 Payment terms: The interest expenses related to the SBA loan are as follows Year Ended December 31, 2022 2021 Interest expense on notes $ 1,650 $ 1,650 The accrued interest payable is as follows: Balance, December 31, 2020 $ 1,022 Addition: Interest expense 1,650 Balance, December 31, 2021 2,672 Addition: Interest expense 1,650 Balance, December 31, 2022 $ 4,322 PPP funds The Paycheck Protection Program (“PPP”) is a loan designed to provide a direct incentive for small businesses to keep their workers on the payroll. SBA will forgive loans if all employee retention criteria are met, and the funds are used for eligible expenses. The loan may be forgiven in full if the funds are used for payroll costs, interest on mortgages, rent, and utilities (with at least 60% of the forgiven amount having been required to be used for payroll). Additional terms include: ● An interest rate of 1% per annum; ● Loans issued prior to June 5, 2020, have a maturity of 2 years, with loans issued thereafter having a maturity of 5 years; ● Loan payments are deferred for six months; ● No collateral or personal guarantees are required; and ● Neither the government nor lenders will charge small businesses any fees. On May 14, 2020, the Company received PPP proceeds of $ 45,450 5,702 5,061 641 45,450 641 46,091 Other Short-term loans On January 5, 2018, GZMC entered into a loan agreement with National Funding Inc. whereby the Company acquired funding in the amount of $ 20,625 412 26,400 150 3,768 |