| Schedule of components of convertible notes |
| Schedule of components of convertible notes | |
| | | |
| |
| | | |
| | | |
| | | |
| | |
| | |
| | |
| |
Effective | | |
Stated | | |
| | |
| |
| | |
Principal | | |
| |
Interest | | |
Interest | | |
December 31, | | |
December 31, | |
| Payment date | |
Amount | | |
Maturity date | |
Rate | | |
Rate | | |
2025 | | |
2024 | |
| July 15, 2024 | |
$ | 795,000 | | |
July 15, 2025 | |
| 390% | | |
| 10% | | |
$ | – | | |
$ | 795,000 | |
| August 15, 2024 | |
$ | 326,000 | | |
August 15, 2025 | |
| 398% | | |
| 10% | | |
| – | | |
| 326,000 | |
| November 15, 2024 | |
$ | 100,000 | | |
November 15, 2025 | |
| 511% | | |
| 10% | | |
| – | | |
| 100,000 | |
| December 15, 2024 | |
$ | 75,000 | | |
December 15, 2025 | |
| 815% | | |
| 10% | | |
| – | | |
| 75,000 | |
| February 15, 2025 | |
$ | 575,000 | | |
February 15, 2026 | |
| 631% | | |
| 10% | | |
| 375,000 | | |
| – | |
| Total Convertible notes | |
| | | |
| |
| | | |
| | | |
$ | 375,000 | | |
$ | 1,296,000 | |
| Less: Unamortized debt discount | |
| | | |
| |
| | | |
| | | |
| (155,679 | ) | |
| (1,099,923 | ) |
| | |
| | | |
| |
| | | |
| | | |
| 219,321 | | |
| 196,077 | |
| Less: Current portion | |
| | | |
| |
| | | |
| | | |
| (219,321 | ) | |
| (196,077 | ) |
| Long-term portion | |
| | | |
| |
| | | |
| | | |
$ | – | | |
$ | – | |
|