NOTE 5. PROMISSORY AND CONVERTIBLE NOTES | NOTE 5 – PROMISSORY AND CONVERTIBLE NOTES During the three months ended March 31, 2022 and 2021, the Company issued convertible promissory notes in the principal amount of $325,000 and $0, respectively. In addition, the debt discount related to this note was $250,000. As of March 31, 2022 and December 31, 2021 the Company issued to various lenders as convertible promissory notes aggregate amount of $1,332,500 and $1,007,500, respectively. In aggregate, as of March 31, 2022 the principal amount includes $171,000 of original issue discount, $18,000 in cash financing fees, $49,750 in non-cash financing fees (see note 6) and 1,332,500 warrants with an exercise price of $1.50 per share. All notes are due to mature 24 months from their respective effective date and mature beginning on August 27, 2023 through January 21, 2024 Additionally, the notes effective interest rate of the notes is 8% and are convertible into share of common stock at $1.00 per share. The following tables reflects a summary of the outstanding principal and interest by each lender and their respective maturity date as of March 31, 2022 and December 31, 2021: March 31, 2022 December 31, 2021 Maturity Total Total Date Outstanding*** Principal Interest Outstanding*** Principal Interest Lender A 8/27/2023 $ 524,020 $ 500,000 $ 24,020 $ 513,883 $ 500,000 $ 13,883 Lender B 9/27/2023 57,378.88 55,000.00 2,378.88 56,268.91 55,000 1,269 Lender C 10/27/2023 227,536 220,000 7,536 223,134 220,000 3,134 Lender D 11/9/2023 28,362 27,500 862 27,813 27,500 313 Lender E 10/21/2023 56,958 55,000 1,958 55,856 55,000 856 Lender F 12/27/2023 153,093 150,000 3,093 150,132 150,000 132 Lender G 1/21/2024 329,915 325,000 4,915 - - - $ 1,377,263 $ 1,332,500 $ 44,763 $ 1,027,087 $ 1,007,500 $ 19,587 *** - Total Outstanding = Principal + Interest as of March 31, 2022 and December 31, 2021 During the three months ended March 31, 2022 and 2021, the Company recorded an aggregate debt discount of $325,000 and $0, respectively, under the terms of convertible promissory note agreement. The total $325,000 debt discount was allocated between the original issue discount related to cash financing fees of $75,000, as well as, $250,000 recorded in connection with the beneficial conversion feature and warrants. Additionally, the Company recorded the $250,000 as a debt discount with an offset to additional paid-in capital in relation to the beneficial conversion feature and warrants (see note 6). The beneficial conversion feature was valued at $68,347 and the warrants were valued at $181,653, in the aggregate. During the three months ended March 31, 2022 and 2021, the Company recorded amortization expense in the amount of $154,932 and $0, respectively, as amortization of debt discount of which $127,839 was recorded as amortization expense in relation to the warrants and conversion feature, $18,925 was recorded as interest expense in relation to the original issue discount and, $8,168 financing fees in the consolidated statements of operations and comprehensive income. As of March 31, 2022, the Company had an unamortized debt discount balance of $1,053,944 with a weighted amortization period of 1.74 years. |