NOTE 5. PROMISSORY AND CONVERTIBLE NOTES | NOTE 5 – PROMISSORY AND CONVERTIBLE NOTES During the year ended December 31, 2022 and 2021, the Company issued convertible promissory note in the principal amount of $325,000 and $1,007,500, respectively, with net proceeds of $250,000 and $895,000, respectively. In addition, the debt discount related to the note entered during 2022 was $325,000. In accordance with the terms of the agreement, during the year ended December 31, 2022, the Company received notice to convert three loans for an aggregate of $232,500 in principal and $13,145 in interest, into 245,645 shares of common stock (see Note 6). As of December 31, 2022 and 2021, the Company had outstanding to various lenders as convertible promissory notes an aggregate amount of $1,100,000 and $1,007,500, respectively. In aggregate, as of December 31, 2022 the principal amount includes $163,500 of original issue discount, $18,000 in cash financing fees, $49,750 in non-cash financing fees (see note 6) and 1,196,505 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 shares 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 December 31, 2022 and December 31, 2021: December 31, 2022 December 31, 2021 Maturity Date Total Outstanding*** Principal Interest Total Outstanding*** Principal Interest Lender A 8/27/2023 $ 556,244 $ 500,000 $ 56,244 $ 513,883 $ 500,000 $ 13,883 Lender B 9/27/2023 60,907 55,000 5,907 56,268.91 55,000 1,269 Lender C 10/27/2023 241,528 220,000 21,528 223,134 220,000 3,134 Lender D 11/9/2023 - - - 27,813 27,500 313 Lender E 10/21/2023 2,407 - 2,407 55,856 55,000 856 Lender F 12/27/2023 - - - 150,132 150,000 132 Lender G 1/21/2024 349,504 325,000 24,504 - - - $ 1,210,590 $ 1,100,000 $ 110,590 $ 1,027,087 $ 1,007,500 $ 19,587 *** - Total Outstanding = Principal + Interest as of December 31, 2022 and December 31, 2021 During the years ended December 31, 2022 and 2021, the Company recorded an aggregate debt discount of $325,000 and $1,007,500, 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 as an offset to additional paid-in capital in connection with the beneficial conversion feature and warrants (see Note 6). During the years ended December 31, 2022 and 2021, the Company recorded debt discount amortization expense in the amount of $764,028 and $123,625, respectively. As of December 31, 2022, the Company had an unamortized debt discount balance of $444,850 with a weighted amortization period of 1.24 years. The Company recorded $250,000 as a debt discount with an offset to additional paid-in capital in relation to the warrants issued in connection with the debt. The Company calculated the fair value of the warrants using the black-scholes option pricing model with the following assumptions: For the Year Ended December 31, 2022 Expected term, in years 2.0 Exercise price 1.5 Expected volatility 100% Stock price 3.00 Risk-free interest rate 1.01% Dividend yield 0% |