NOTE 5 – CONVERTIBLE NOTES PAYABLE |
NOTE 5 – CONVERTIBLE NOTES PAYABLE
A summary of the Company’s convertible notes
as of March 31, 2023, is presented below:
Note
Holder | |
Date | |
Maturity
Date | |
Interest | |
Balance
March 31, 2022 | |
Additions | |
Conversions | |
Balance
March 31, 2023 |
EROP
Enterprises (1) | |
| 9/9/2021 | | |
9/9/2022 | |
| 8 | % | |
$ | 25,000 | | |
$ | — | | |
$ | (25,000 | ) | |
$ | — | |
EROP
Enterprises (1) | |
| 11/12/2021 | | |
11/12/2022 | |
| 8 | % | |
$ | 30,000 | | |
$ | — | | |
$ | (30,000 | ) | |
$ | — | |
EROP
Enterprises (2) |
|
|
1/12/2022 |
|
|
1/12/2023 |
|
|
8 |
% |
|
$ |
77,783 |
|
|
$ |
— |
|
|
$ |
(77,783 |
) |
|
$ |
— |
|
EROP
Enterprises (2) |
|
|
1/13/2022 |
|
|
1/13/2023 |
|
|
8 |
% |
|
$ |
25,000 |
|
|
$ |
— |
|
|
$ |
(25,000 |
) |
|
$ |
— |
|
Thirty
05, LLC (2) |
|
|
1/25/2022 |
|
|
1/25/2024 |
|
|
8 |
% |
|
$ |
5,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
5,000 |
|
EROP
Enterprises (3) |
|
|
3/4/2022 |
|
|
3/4/2023 |
|
|
8 |
% |
|
$ |
20,000 |
|
|
$ |
— |
|
|
$ |
(20,000 |
) |
|
$ |
— |
|
Thirty
05, LLC (3) |
|
|
3/7/2022 |
|
|
3/7/2024 |
|
|
8 |
% |
|
$ |
2,500 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,500 |
|
Thirty
05, LLC (3) |
|
|
5/19/2022 |
|
|
5/19/2023 |
|
|
8 |
% |
|
$ |
— |
|
|
$ |
15,000 |
|
|
$ |
— |
|
|
$ |
15,000 |
|
EROP
Enterprises (3) |
|
|
5/24/2022 |
|
|
5/24/2023 |
|
|
8 |
% |
|
|
— |
|
|
|
20,000 |
|
|
|
(20,000 |
) |
|
|
— |
|
EROP
Enterprises (4) |
|
|
11/14/2022 |
|
|
11/14/2023 |
|
|
8 |
% |
|
|
— |
|
|
$ |
10,000 |
|
|
|
— |
|
|
$ |
10,000 |
|
EROP
Enterprises (5) |
|
|
12/15/2022 |
|
|
12/15/2023 |
|
|
8 |
% |
|
|
— |
|
|
$ |
51,444 |
|
|
|
— |
|
|
$ |
51,444 |
|
EROP
Enterprises (5) |
|
|
12/29/2022 |
|
|
12/29/2023 |
|
|
8 |
% |
|
|
— |
|
|
$ |
25,000 |
|
|
|
— |
|
|
$ |
25,000 |
|
EROP
Enterprises (5) |
|
|
2/13/2023 |
|
|
2/13/2024 |
|
|
8 |
% |
|
|
— |
|
|
|
10,000 |
|
|
|
— |
|
|
|
10,000 |
|
EROP
Enterprises (6) |
|
|
3/28/2023 |
|
|
3/28/2024 |
|
|
8 |
% |
|
|
— |
|
|
|
20,000 |
|
|
|
— |
|
|
|
20,000 |
|
| |
| | | |
Total | | |
$ | 185,283 | | |
$ | 151,444 | | |
$ | (197,783 | ) | |
$ | 138,944 | |
| |
| | | |
Less
Discount | | |
$ | (129,180 | ) | |
| | | |
| | | |
$ | (91,100 | ) |
| |
| | | |
Total | | |
$ | 56,103 | | |
| | | |
| | | |
$ | 47,844 | |
On January 25, 2023, EROP Enterprises LLC, agreed
to extend the convertible promissory notes dated January 25, 2022 and March 7, 2022 by one additional year.
Total accrued interest on the above Notes as of March
31, 2023 and 2022, is $3,889 and $4,780, respectively.
|
(1) |
On notice, the Note holder has the right to convert all or a portion of the outstanding balance of the Note into common shares of the Company at a rate of the lesser of (i)$0.10 or 70% of the lowest closing bid price of the common stock in the 5 days prior to conversion. |
|
|
|
|
(2) |
On notice, the Note holder has the right to convert all or a portion of the outstanding balance of the Note into common shares of the Company at a rate of the lesser of (i)$0.04 or 70% of the lowest closing bid price of the common stock in the 5 days prior to conversion. |
|
|
|
|
(3) |
On notice, the Note holder has the right to convert all or a portion of the outstanding balance of the Note into common shares of the Company at a rate of the lesser of (i)$0.02 or 70% of the lowest closing bid price of the common stock in the 5 days prior to conversion. |
|
|
|
|
(4) |
On notice, the Note holder has the right to convert all or a portion of the outstanding balance of the Note into common shares of the Company at a rate of the lesser of (i)$0.015 or 80% of the lowest closing bid price of the common stock in the 5 days prior to conversion. |
|
|
|
|
(5) |
On notice, the Note holder has the right to convert all or a portion of the outstanding balance of the Note into common shares of the Company at a rate of the lesser of (i)$0.015 or 70% of the lowest closing bid price of the common stock in the 5 days prior to conversion. |
|
|
|
|
|
(6) |
On notice, the Note holder has the right to convert all or a portion of the outstanding balance of the Note into common shares of the Company at a rate of the lesser of (i)$0.07 or 70% of the lowest closing bid price of the common stock in the 5 days prior to conversion. |
A summary of the activity of the derivative liability
for the notes above is as follows:
Balance at March 31, 2021 | |
$ | 142,642 | |
Increase to derivative due to new issuances | |
| 809,212 | |
Decrease to derivative due to conversion/repayments | |
| (339,324 | ) |
Derivative gain due to mark to market adjustment | |
| (455,023 | ) |
Balance at March 31, 2022 | |
| 157,507 | |
Increase to derivative due to new issuances | |
| 284,436 | |
Decrease to derivative due to conversion/repayments | |
| (1,357,372 | ) |
Derivative loss due to mark to market
adjustment | |
| 1,003,598 | |
Balance at March 31, 2023 | |
$ | 88,169 | |
A summary of quantitative information about significant
unobservable inputs (Level 3 inputs) used in measuring the Company’s derivative liability that are categorized within Level 3 of
the fair value hierarchy as of March 31, 2023 and 2022, is as follows:
Inputs | |
March 31, 2023 | |
March 31, 2022 |
Stock price | |
$ | 0.051 | | |
$ | 0.0255 | |
Conversion price | |
$ | 0.015 – 0.056 | | |
$ | 0.0172 | |
Volatility (annual) | |
| 187.53% - 200.08 | % | |
| 122.88% - 146.18 | % |
Risk-free rate | |
| 4.64 - 4.94 | | |
| .44 - 1.63 | |
Dividend rate | |
| — | | |
| — | |
Years to maturity | |
| .13 - .99 | | |
| .44 - .93 | |
A summary of quantitative information about significant
unobservable inputs (Level 3 inputs) used in measuring the Company’s derivative liability that are categorized within Level 3 of
the fair value hierarchy at the time of conversion is as follows:
Inputs | |
March 31, 2023 |
|
March 31, 2022 |
Stock price | |
$ | 0.01 – 0.0141 | |
|
$ | 0.047 – 0.058 | |
Conversion price | |
$ | 0.0106 – 0.0105 | |
|
$ | 0.0291 – 0.0452 | |
Volatility (annual) | |
| 140.81 – 196.26 | % |
|
| 91.3% – 141.8 | % |
Risk-free rate | |
| 1.15 – 4.72 | % |
|
| .05
– .17 | % |
Dividend rate | |
| — | |
|
| — | |
Years to maturity | |
| .25 – .45 | |
|
| .25 – 1 | |
The development and determination of the unobservable
inputs for Level 3 fair value measurements and fair value calculations are the responsibility of the Company’s management.
|