DEBT | NOTE 6 – DEBT Notes Payable On November 22, 2019, the Company issued a $50,000 promissory note to a third-party lender for a $25,000 cash borrowing. Accordingly, a $25,000 discount was recorded at issuance, all of which was amortized by March 31, 2020. The non-interest-bearing note is secured by inventory, matured February 20, 2020, and remains in default at September 30, 2022. During December 2021, the Company was listed as defendant on a complaint from Noteholder 10 seeking repayment of amounts due under a February 2020 convertible note payable. The Company has recorded all unpaid principal and interest due to Noteholder 10 through March 31, 2022. On April 15, 2022, the Company and Noteholder 10 entered into a settlement agreement whereby the Company will repay Noteholder 10 a total of $115,000 consisting of $25,000 paid on April 18, 2022, $5,000 to be paid monthly from May 15, 2022 to October 15, 2022, $6,250 to be paid monthly from November 15, 2022 to April 15, 2023, and $7,500 to be paid monthly from May 15, 2023 to July 15, 2023. As a result of the settlement, the Company reclassified the note from convertible debt to notes payable and recorded a gain on settlement of liabilities totaling $140,297, including $107,112 from the elimination of the derivative liability associated with the note. On September 30, 2022, the balance of the note totaled $70,000. On January 31, 2022, the Company entered into a loan agreement totaling $73,450, consisting of cash proceeds totaling $65,000 and loan fees totaling $8,450. The note is to be repaid on an ongoing basis by deducting 19.75% of daily sales and applying against the loan balance. The note matures on July 1, 2023 but will be paid off during the year ending March 31, 2023, based on current daily sales. On July 21, 2022, the $6,999 balance of the note was rolled into the July 21, 2022 note below. On July 21, 2022, the Company entered into a note payable agreement totaling $89,581, consisting of cash proceeds totaling $72,101, repayment of the January 31, 2022 loan balance totaling $6,999, and loan fees totaling $10,481. The note is to be repaid on an ongoing basis by deducting 19.75% of daily sales and applying against the loan balance. The note matures on January 21, 2024,. On September 30, 2022, the balance of the note totaled $81,562. On August 4, 2022, the Company entered into a note payable agreement for $80,000 received as advances during the three months ended June 30, 2022. The note is to be repaid in $3,000 monthly installments beginning on September 10, 2022 with the remaining balance due at maturity on December 31, 2022. On September 30, 2022, the balance of the note totaled $75,286. On August 11, 2022, the Company entered into a 12% note payable agreement totaling $60,760, consisting of cash proceeds totaling $50,000, financing costs of $4,250, and an original discount totaling $6,510. The note requires monthly payments of $6,805 beginning on September 30, 2022 until maturity on August 11, 2023. On September 30, 2022, the balance of the note totaled $53,955. During the six months ended September 30, 2022, the Company incurred $911 in interest expenses related to notes payable. Convertible Debt At September 30, 2022, the Company's convertible debt and derivative liability related to the notes which can be converted at variable discounted rates are summarized as follows: Noteholder Origination Maturity Interest rate Fixed conversion rate Principal balance Debt discount Net amount of liabilities presented Corresponding derivative balance Noteholder 9 7/7/2016 9/30/2019 6.00% $0.10/Share $ 25,000 $ - $ 25,000 $ - Noteholder 13 2/16/2021 8/16/2021 6.00% $0.015/Share 140,000 - 140,000 - $ 165,000 $ - $ 165,000 $ - At March 31, 2022, the Company's convertible debt and derivative liability related to the notes which can be converted at variable discounted rates are summarized as follows: Noteholder Origination Maturity Interest rate Variable conversion discount Principal balance Debt discount Net amount of liabilities presented Corresponding derivative balance Noteholder 10 2/27/2020 2/26/2021 10.00% 40.00% $ 131,788 - $ 131,788 $ 159,045 $ 131,788 $ - $ 131,788 $ 159,045 Noteholder Origination Maturity Interest rate Fixed conversion rate Principal balance Debt discount Net amount of liabilities presented Corresponding derivative balance Noteholder 9 7/7/2016 9/30/2019 6.00% $0.10/Share $ 25,000 $ - $ 25,000 $ - Noteholder 13 2/16/2021 8/16/2021 6.00% $0.015/Share 140,000 - 140,000 61 $ 165,000 $ - $ 165,000 $ 61 During the six months ended September 30, 2022, the Company incurred interest expenses related to convertible debt totaling $4,964. The convertible debt held by noteholders 9 and 13 are in default at September 30, 2022. Future Maturities The Company’s future maturities of notes payable and convertible debt are as follows: Year ending March 31, Amount 2023 $ 471,499 2024 24,304 $ 495,803 Amortization of Debt Discount During the six months ended September 30, 2022 and 2021, the Company recorded amortization of debt discounts totaling $9,754 and $-0-, respectively. |