| Convertible note payable |
| Convertible note payable | |
| |
| |
| | |
| | |
| | |
| |
| Note* | |
Inception Date | |
Maturity | |
Coupon | | |
Face Value | | |
Unamortized Discount | | |
Carrying Value | |
| Note 5 | |
1/27/2020 | |
1/27/2021 | |
| 8% | | |
$ | 202,400 | | |
$ | – | | |
$ | 202,400 | |
| Note 6 | |
2/19/2020 | |
2/19/2021 | |
| 8% | | |
| 85,800 | | |
| – | | |
| 85,800 | |
| Note 7 | |
3/10/2020 | |
3/10/2021 | |
| 8% | | |
| 85,800 | | |
| – | | |
| 85,800 | |
| Note 8 | |
8/4/2020 | |
8/4/2021 | |
| 8% | | |
| 156,000 | | |
| 9,379 | | |
| 146,621 | |
| Note 9 | |
10/2/2020 | |
10/2/2021 | |
| 8% | | |
| 205,000 | | |
| 37,415 | | |
| 167,585 | |
| Note 10 | |
10/15/2020 | |
10/15/2021 | |
| 8% | | |
| 172,000 | | |
| 27,964 | | |
| 144,036 | |
| Note 11 | |
11/2/2020 | |
11/2/2021 | |
| 8% | | |
| 69,000 | | |
| 13,114 | | |
| 55,886 | |
| Note 12 | |
11/12/2020 | |
11/12/2021 | |
| 8% | | |
| 69,000 | | |
| 8,318 | | |
| 60,682 | |
| Note 14 | |
12/10/2020 | |
12/10/2021 | |
| 8% | | |
| 80,000 | | |
| 16,515 | | |
| 63,485 | |
| Note 16 | |
1/14/2021 | |
1/14/2022 | |
| 8% | | |
| 107,000 | | |
| 23,068 | | |
| 83,932 | |
| Note 17 | |
1/27/2021 | |
1/27/2021 | |
| 8% | | |
| 60,000 | | |
| 15,969 | | |
| 44,031 | |
| Note 18 | |
2/3/2021 | |
2/3/2022 | |
| 8% | | |
| 45,250 | | |
| 33,439 | | |
| 11,811 | |
| Note 19 | |
2/12/2021 | |
2/12/2022 | |
| 8% | | |
| 69,000 | | |
| 47,402 | | |
| 21,598 | |
| Note 20 | |
4/30/2021 | |
4/30/2022 | |
| 8% | | |
| 104,000 | | |
| 3,343 | | |
| 100,657 | |
| Note 21 | |
5/25/2021 | |
5/25/2022 | |
| 8% | | |
| 104,000 | | |
| 5,586 | | |
| 98,414 | |
| Note 22 | |
6/24/2021 | |
6/24/2022 | |
| 8% | | |
| 185,652 | | |
| 57,529 | | |
| 128,123 | |
| Total | |
| |
| |
| | | |
$ | 1,799,902 | | |
$ | 299,041 | | |
$ | 1,500,861 | |
|
| Amortization expense, interest expense and accrued interest |
| Amortization expense, interest expense and accrued interest | |
| | |
| | |
| | |
| |
| Note | |
Interest Expense | | |
Accrued Interest | | |
Amortization of Debt Discount | | |
Unamortized | |
| Note 5 | |
$ | 8,730 | | |
$ | 30,132 | | |
$ | – | | |
$ | – | |
| Note 6 | |
| 3,850 | | |
| 11,800 | | |
| – | | |
| – | |
| Note 7 | |
| 3,850 | | |
| 10,979 | | |
| – | | |
| – | |
| Note 8 | |
| 3,111 | | |
| 11,283 | | |
| 13,022 | | |
| 9,379 | |
| Note 9 | |
| 4,089 | | |
| 12,176 | | |
| 30,586 | | |
| 37,415 | |
| Note 10 | |
| 3,431 | | |
| 9,726 | | |
| 17,947 | | |
| 27,964 | |
| Note 11 | |
| 1,376 | | |
| 3,630 | | |
| 8,172 | | |
| 13,114 | |
| Note 12 | |
| 1,376 | | |
| 3,478 | | |
| 5,573 | | |
| 8,318 | |
| Note 14 | |
| 1,596 | | |
| 3,542 | | |
| 8,224 | | |
| 16,515 | |
| Note 15 | |
| 12 | | |
| – | | |
| 43,661 | | |
| – | |
| Note 16 | |
| 2,134 | | |
| 3,916 | | |
| 8,296 | | |
| 23,068 | |
| Note 17 | |
| 1,198 | | |
| 2,026 | | |
| 5,469 | | |
| 15,969 | |
| Note 18 | |
| 903 | | |
| 1,459 | | |
| 5,169 | | |
| 33,439 | |
| Note 19 | |
| 1,376 | | |
| 2,087 | | |
| 8,468 | | |
| 47,402 | |
| Note 20 | |
| 1,390 | | |
| 1,390 | | |
| 656 | | |
| 3,343 | |
| Note 21 | |
| 821 | | |
| 821 | | |
| 493 | | |
| 5,586 | |
| Note 22 | |
| 244 | | |
| 244 | | |
| – | | |
| 57,529 | |
| | |
$ | 39,487 | | |
$ | 108,689 | | |
$ | 155,736 | | |
$ | 299,041 | |
|