CONVERTIBLE DEBT | NOTE 7 – CONVERTIBLE DEBT These debts have a price adjustment provision. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts have been amortized to interest expense over the respective term of the related note. In determining the indicated value of the convertible note issued, the Company used the Binomial Options Pricing Model with a risk-free interest rate of ranging from 4.77% to 5.37%, volatility ranging from 154.81% to 174.23%, trading prices $0.033 per share and a conversion price ranging from $0.0264 to $0.08 per share. The total derivative liabilities associated with these notes were $2,600,509 at June 30, 2024 and $2,752,321 at December 31, 2023. As of June 30, 2024, the Company had four new convertible notes and two short-term non-convertible note were transferred to convertible notes after due in 2024. See Below Summary Table Schedule of Convertible Debt Convertible Debt Summary Debt Type Debt Classification Interest Rate Due Date Ending CT LT 6/30/2024 12/31/2023 A Convertible X 10.0 % 1-Jan-17 25,000 $ 25,000 B Convertible X 8.0 % 31-Dec-25 82,391 82,391 C Convertible X 8.0 % 31-Dec-25 41,195 41,195 D Convertible X 8.0 % 31-Dec-25 262,156 262,156 O Convertible X 8.0 % 31-Dec-25 136,902 136,902 P Convertible X 8.0 % 31-Dec-25 66,173 66,173 Q Convertible X 8.0 % 31-Dec-25 65,274 65,274 S Convertible X 8.0 % 31-Dec-25 63,205 63,205 T Convertible X 8.0 % 31-Dec-25 313,634 313,634 CC Convertible X 12.0 % 1-Jan-24 110,000 100,000 KK Convertible X 8.0 % 31-Dec-25 188,000 188,000 LL Convertible X 8.0 % 31-Dec-25 749,697 749,697 MM Convertible X 8.0 % 31-Dec-25 124,690 124,690 NN Convertible X 8.0 % 31-Dec-25 622,588 622,588 OO Convertible X 8.0 % 31-Dec-25 620,908 620,908 PP Convertible X 8.0 % 31-Dec-25 611,428 611,428 QQ Convertible X 8.0 % 31-Dec-25 180,909 180,909 RR Convertible X 8.0 % 31-Dec-25 586,804 586,804 SS Convertible X 8.0 % 31-Dec-25 174,374 174,374 TT Convertible X 8.0 % 31-Dec-25 345,633 345,633 UU Convertible X 8.0 % 31-Dec-25 171,304 171,304 VV Convertible X 8.0 % 31-Dec-25 121,727 121,727 XX Convertible X 8.0 % 31-Dec-25 112,734 112,734 YY Convertible X 8.0 % 31-Dec-25 173,039 173,039 ZZ Convertible X 8.0 % 31-Dec-25 166,603 166,603 AAA Convertible X 8.0 % 31-Dec-25 104,641 104,641 BBB Convertible X 8.0 % 31-Dec-25 87,066 87,066 DDD Convertible X 8.0 % 31-Dec-25 75,262 75,262 EEE Convertible X 8.0 % 31-Dec-25 160,619 160,619 GGG Convertible X 8.0 % 31-Dec-25 79,422 79,422 JJJ Convertible X 8.0 % 31-Dec-25 52,455 52,455 LLL Convertible X 8.0 % 31-Dec-25 77,992 77,992 MMM Convertible X 8.0 % 31-Dec-25 51,348 51,348 PPP Convertible X 8.0 % 31-Dec-25 95,979 95,979 SSS Convertible X 8.0 % 31-Dec-25 75,000 75,000 TTT Convertible X 8.0 % 31-Dec-25 80,000 80,000 VVV Convertible X 8.0 % 31-Dec-25 75,000 75,000 WWW Convertible X 8.0 % 31-Dec-25 60,000 60,000 XXX Convertible X 8.0 % 31-Dec-25 100,000 100,000 YYY Convertible X 8.0 % 31-Dec-25 50,000 50,000 ZZZ Convertible X 8.0 % 31-Dec-25 40,000 40,000 AAAA Convertible X 8.0 % 31-Dec-25 66,000 66,000 BBBB Convertible X 12.0 % 1-Mar-23 - 150,000 CCCC Convertible X 10.0 % 1-Mar-23 - 120,000 DDDD Convertible X 10.0 % 31-Dec-24 - 100,000 EEEE Convertible X 10.0 % 25-Dec-25 15,000 - FFFF Convertible X 10.0 % 23-Jan-26 60,000 - GGGG Convertible X 10.0 % 12-Mar-26 150,000 - HHHH Convertible X 10.0 % 15-Mar-26 107,500 - IIII Convertible X 10.0 % 1-May-26 150,000 - JJJJ Convertible X 10.0 % 4-Jun-26 150,000 - Total Convertible Debt 8,079,652 7,807,152 Less: Discount (205,093) (387,819) Convertible Debt, Net of Discounts $ 7,874,559 $ 7,419,333 Convertible Debt, Net of Discounts, Current $ 135,000 $ 240,288 Convertible Debt, Net of Discounts, Long-term $ 7,739,559 $ 7,179,045 FOOTNOTES FOR CONVERTIBLE DEBT ACTIVITY FOR YEAR ENDED DECEMBER31, 2023 On February 28, 2023, the Company sold the Property for a price of $769,500, less commissions and customary closing costs. The net proceeds of the sale were used to repay the convertible notes described above, of which total principal was $370,000. On December 31, 2022, the Company and various noteholders agree to modify the maturity date to December 31,2025 of all notes that were due to mature on December 31, 2024. No other terms of the convertible notes were changed. On January 23, 2024, the Company received $61,200 from selling 2.4 units to the Cayman Venture Capital Fund, including $60,000 convertible debt and 120,000 FDT shares at $0.01 per share and total value was $1,200 . Interest is stated at 10%. The Note and Interest is convertible into common shares at $0.08 per share. The Note is Due on January 23, 2026. This note has a price adjustment provision: if the stock price 20 days before the conversion notice proceeding is less than $0.16 per share, the conversion price should be adjusted to the less of: 50% of the average closing price or the historical price for the 20 trading days before proceeding the conversion notice, but in any event the conversion price should be not less than $0.04 per share or more than $0.08 per share Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. On January 31, 2024, the Company signed an agreement with a third-party individual to transfer one non-convertible promissory note, including $15,000 principal and $300 accrual interest to purchase 0.6 unit, which included $15,000 convertible note and 30,000 FDT shares which is $0.01 per share and total value was $300. The convertible notes interest is stated at 10%. The Note and Interest is convertible into common shares at $0.08 per share. The Note is Due on January 31, 2026. This note has a price adjustment provision: if the stock price 20 days before the conversion notice proceeding is less than $0.16 per share, the conversion price should be adjusted to the less of: 50% of the average closing price or the historical price for the 20 trading days before proceeding the conversion notice, but in any event the conversion price should be not less than $0.04 per share or more than $0.08 per share Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. On March 12, 2024, the Company received $150,000 from selling 6 units to the Cayman Venture Capital Fund, including $150,000 convertible debt and 300,000 FDT shares which is $0.01 per share and total value is $3,000 . Interest is stated at 10%. The Note and Interest is convertible into common shares at $0.08 per share. The Note is Due on March 12, 2026. This note has a price adjustment provision: if the stock price 20 days before the conversion notice proceeding is less than $0.16 per share, the conversion price should be adjusted to the less of: 50% of the average closing price or the historical price for the 20 trading days before proceeding the conversion notice, but in any event the conversion price should be not less than $0.04 per share or more than $0.08 per share Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. On March 15, 2024, one of a promissory non-convertible notes was expired. The Company signed a purchase agreement with this third-party individual to purchase 4.3 units using the matured note, including $100,000 principal and $96,500 accrual interest. The 4.3 units included $107,500 convertible note and 215,000 FDT shares which is $0.01 per share and total value was $2,150. The convertible notes interest is stated at 10%. The Note and Interest is convertible into common shares at $0.08 per share. The Note is Due on March 31, 2026. This note has a price adjustment provision: if the stock price 20 days before the conversion notice proceeding is less than $0.16 per share, the conversion price should be adjusted to the less of: 50% of the average closing price or the historical price for the 20 trading days before proceeding the conversion notice, but in any event the conversion price should be not less than $0.04 per share or more than $0.08 per share. Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. On May 1, 2024, the Company received $130,000 deposit plus $23,000 accrued interest reinvest in selling 6 units to the Cayman Venture Capital Fund. The 6 units included $150,000 convertible debt and 300,000 FDT shares which is $0.01 per share and total value is $3,000. Interest is stated at 10%. The Note and Interest is convertible into common shares at $0.08 per share. The Note is Due on May 1, 2026. This note has a price adjustment provision: if the stock price 20 days before the conversion notice proceeding is less than $0.16 per share, the conversion price should be adjusted to the less of: 50% of the average closing price or the historical price for the 20 trading days before proceeding the conversion notice, but in any event the conversion price should be not less than $0.04 per share or more than $0.08 per share Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. On June 4, 2024, the Company received $153,000 (containing $150,000 deposit and $3,000 accrual interest reinvest) from selling 6 units to the Cayman Venture Capital Fund, including $150,000 convertible debt and 300,000 FDT shares which is $0.01 per share and total value is $3,000. Interest is stated at 10%. The Note and Interest is convertible into common shares at $0.08 per share. The Note is Due on June 4, 2026. This note has a price adjustment provision: if the stock price 20 days before the conversion notice proceeding is less than $0.16 per share, the conversion price should be adjusted to the less of: 50% of the average closing price or the historical price for the 20 trading days before proceeding the conversion notice, but in any event the conversion price should be not less than $0.04 per share or more than $0.08 per share Therefore, the Company accounted for these Notes under ASC Topic 815-15 “Embedded Derivative.” The derivative component of the obligation is initially valued and classified as a derivative liability with an offset to discounts on convertible debt. Discounts are amortized to interest expense over the respective term of the related note. |