Convertible Notes Payable | Note 7. Convertible Notes Payable Convertible notes payable at September 30, 2024 and December 31, 2023 consist of the following: Schedule of Convertible Notes Payable September 30, 2024 December 31, 2023 Note 1 – Shareholder $ 100,000 $ 100,000 Note 2 – Mercer Note 683,500 695,500 Note 3 – Mercer Note #2 440,000 440,000 Convertible notes payable gross 1,223,500 1,235,500 Less: current portion 1,223,500 1,235,500 Non-current portion $ - $ - Note 1 – Effective May 7, 2021, the Company issued a Convertible Promissory Note in the principal amount of $ 100,000 10 September 30, 2022 The Company may satisfy the Note upon maturity or Default, as defined, by the issuance of common shares at a conversion price equal to the greater of a 25% discount to the 15-day average market price of the Company’s common stock or $0.50. The principal and interest accrued are convertible at any time through the maturity date of December 31, 2024 at the option of the holder using the same conversion calculation. 34,028 26,521 Note 2 – Effective August 10, 2021, the Company entered into a Securities Purchase Agreement with an accredited investor pursuant to which it issued to the investor an Original Issue Discount Secured Convertible Promissory Note (the “$806,000 Note”) in the principal amount of $ 806,000 930,000 750,000 The principal amount of the $806,000 Note and all interest accrued thereon is payable on August 10, 2022, and is secured by a lien on substantially all of the Company’s assets. The $806,000 Note provides for interest at the rate of 5 0.65 The $806,000 Note provides for various events of default similar to those provided for in similar transactions, including the failure to timely pay amounts due thereunder. On November 11, 2021, Mercer Street Global Opportunity Fund, LLC (“Mercer Fund”), converted $ 50,000 76,923 0.65 The 930,000 three years 1.25 As a result of the issuance of a $ 440,000 0.20 0.20 Mercer Fund converted $ 50,000 250,000 0.20 On October 5, 2023, at the request of Mercer Fund, the Company agreed to reduce the conversion price with respect to $ 10,500 0.025 0.20 On March 4, 2024, at the request of Mercer Fund, the Company agreed to reduce the conversion price with respect to $ 12,000 0.025 0.20 On February 19, 2024, the Company received the most recent notice from the manager of Mercer Fund of its agreement to forbear from the exercise of any rights it might have as a result of any defaults under the $806,000 Note and the related documents between the Company and the Mercer Fund, provided that the Mercer Fund As of September 30, 2024, all original issue discount and debt issuance costs, including the allocated relative fair value of the Warrants, have been recognized. The principal balance of $ 683,500 , along with associated interest, is recorded with current liabilities on the Company’s unaudited condensed consolidated balance sheets. After giving effect to payments totaling $ 80,295 made during the quarter ended September 30, 2024 and $ 110,295 during the nine months ended September 30, 2024, the $806,000 2,809 and $ 87,344 of accrued interest, as of September 30, 2024 and December 31, 2023, respectively, without giving effect to additional interest and penalties of $ 392,998 and $ 139,603 , respectively, which Mercer may demand as a result of the Company’s defaults under the terms of the $806,000 Note. Note 3 – Effective July 19, 2022, the Company entered into a Securities Purchase Agreement with Mercer Fund pursuant to which it issued an Original Issue Discount Secured Convertible Promissory Note (the “$440,000 Note”) in the principal amount of $ 440,000 550,000 400,000 The principal amount of the $440,000 Note and all interest accrued thereon is payable on July 19, 2023, and are secured by a lien on substantially all of the Company’s assets. The $440,000 Note provides for interest at the rate of 5 0.20 The $440,000 Note provides for various events of default similar to those provided for in similar transactions, including the failure to timely pay amounts due thereunder. The Note provides further that the Company will be liable to the Mercer Fund for various amounts, including the cost of a buy-in, if the Company shall default in its obligation to register the shares issuable upon conversion of the Note for sale by the Mercer Fund under the Securities Act or otherwise fails to facilitate Buyer’s sale of the shares issuable upon conversion of the Note as required by the terms of the Note. On February 19, 2024 the Company received the most recent notice from the manager of the Mercer Fund, LLC that it agreed to forbear from exercising any rights it might have as a result of any defaults under the $440,000 Note and the related documents between the Company and the Fund, provided that it reserved all of its rights. The 550,000 0.50 The Company accounts for the allocation of its issuance costs related to its Warrants in accordance with ASC 470-20, Debt with Conversion and Other Options The Company estimated the fair value of the Warrants utilizing the Black-Scholes pricing model, which is dependent upon several assumptions such as the expected term of the Warrants, expected volatility of the Company’s stock price over the expected term, expected risk-free interest rate over the expected term and expected dividend yield rate over the expected term. The Company believes this valuation methodology is appropriate for estimating the fair value of warrants. The value allocated to the relative fair value of the Warrants was recorded as debt issuance costs and additional paid in capital. The principal, net of the original issue discount and debt issuance costs, including the allocated relative fair value of the Warrants, which are being recognized over the life of the $440,000 Note, along with associated interest, is recorded with current liabilities on the Company’s unaudited condensed consolidated balance sheets. As of September 30, 2024 and December 31, 2023, without giving effect to additional interest and penalties of $ 184,485 27,988 33,575 31,764 14,705 |