| Schedule of Convertible Notes Payable |
Convertible
notes payable consists of the following:
| Description | | Interest Rate | | | | | | Maturity date*** | | Principal | | | Accrued Interest | | | Unamortized debt discount | | | December 31, 2025 Amount, net | | | December 31, 2024 Amount, net | | | Cavalry Fund I LP | | | 18.00 | %* | | | | | | Matured | | $ | 819,371 | | | $ | 117,192 | | | $ | - | | | $ | 936,563 | | | $ | 836,942 | | | Mercer Street Global Opportunity Fund, LLC | | | 18.00 | %* | | | | | | Matured | | | 1,042,701 | | | | 160,105 | | | | - | | | | 1,202,806 | | | | 1,051,013 | | | Red Road Holdings Corporation | | | 24.98 | %** | | | | | | Matured | | | - | | | | - | | | | - | | | | - | | | | 20,085 | | | | | | 24.51 | %** | | | | | | Matured | | | - | | | | - | | | | - | | | | - | | | | 173,798 | | | Quick Capital LLC | | | 11.03 | %** | | | | | | Matured | | | - | | | | - | | | | - | | | | - | | | | 64,171 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2023, 2024 and 2025 convertible notes | | | 8.00 to 12.00 | % | | | | | | Matured to November 26, 2026 | | | 3,002,524 | | | | 415,500 | | | | (200,769 | ) | | | 3,217,255 | | | | 2,870,196 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total convertible notes payable | | | | | | | | | | | | $ | 4,864,596 | | | $ | 692,797 | | | $ | (200,769 | ) | | $ | 5,356,624 | | | $ | 5,016,205 | |
| * | The Cavalry Fund LLP and Mercer Street Global Opportunity Fund, LLC, notes are accruing interest at the default interest rate of 18% with effect from November 27, 2024, prior to November 27, 2024, interest was accrued at 10% per annum. | | ** | The Red Road Holdings Corporation and Quick Capital LLC, interest rates are effective interest rates as these convertible notes have a fixed interest charge which is earned on the issuance date, regardless of when payments are made. | | *** | All convertible notes payable are technically in default due the default on the outstanding 7 Knots notes for which a default was declared. The company is in process of obtaining forbearance confirmations that
the individual notes are not in default. The Company believes it will receive forbearance agreements from the convertible note holders.
If the Company is unsuccessful the convertible debt would be in default. |
|