XML 83 R58.htm IDEA: XBRL DOCUMENT v3.23.1
SCHEDULE OF CONVERTIBLE NOTES OUTSTANDING (Details) - USD ($)
Dec. 31, 2022
Jul. 05, 2022
Dec. 31, 2021
Oct. 21, 2021
Oct. 15, 2021
Oct. 08, 2021
Sep. 17, 2021
Senior Secured Promissory Notes [Member]              
Short-Term Debt [Line Items]              
Outstanding principal and accrued interest $ 2,051,904            
Evergreen Capital Management LLC [Member] | Senior Secured Promissory Notes [Member]              
Short-Term Debt [Line Items]              
Less: Discounts       $ (8,000) $ (40,000) $ (80,000) $ (120,000)
GS Capital Partners LLC [Member] | Senior Secured Promissory Notes [Member]              
Short-Term Debt [Line Items]              
Less: Discounts   $ (14,000)          
Convertible Notes Payable [Member]              
Short-Term Debt [Line Items]              
Total Convertible Notes Payable 160,021   $ 1,440,000        
Less: Discounts (96,240)   (785,149)        
Convertible Notes Payable 63,781   654,851        
Convertible Notes Payable [Member] | Evergreen Capital Management LLC [Member]              
Short-Term Debt [Line Items]              
Total Convertible Notes Payable [1] 48,000   1,440,000        
Convertible Notes Payable [Member] | GS Capital Partners LLC [Member]              
Short-Term Debt [Line Items]              
Total Convertible Notes Payable [2] $ 112,021          
[1] On September 17, 2021, the Company entered into a 20% OID Senior Secured Promissory Note with Evergreen Capital Management LLC (the “Evergreen 1”) in the amount of $720,000 (includes $120,000 of Original Issue Discount). The Evergreen 1 had a maturity of nine months to June 17, 2022. The Evergreen 1 accrued interest at a rate of 10% per year. The conversion price of Evergreen 1 was the lower of (a) $11.60 (“Fixed Conversion Price”) or (b) upon the occurrence and during the continuation of any Event of Default, if lower, 90% of the average of the two lowest VWAPs for the five (5) consecutive Trading Day that is immediately prior to the applicable Conversion Date (the “Default Conversion Price”). There were certain price protections for Evergreen Capital Management LLC under the terms of Evergreen 1, which made the conversion option a derivative liability. The Company has not repaid this note as of the maturity date and is currently in negotiations with Evergreen Capital Management LLC on revised terms. As a result, this note was in default and subject to the Default Conversion Price. The Company granted 62,069 warrants that have a term of five-years and an exercise price of $11.60 per share with Evergreen 1. The warrants granted with Evergreen 1 also contained certain price protections, that made the value of the warrants a derivative liability. As a commission on this note, the Company granted to the investment bankers, 4,966 warrants with the same terms as the Evergreen Capital Management warrants. The Company recognized a commission expense of $37,977 on these warrants.
[2] On July 5, 2022, the Company entered into a 11% OID Senior Secured Promissory Note with GS Capital Partners LLC (the “GS Capital”) in the amount of $144,000 (includes $14,000 of Original Issue Discount). The GS Capital has a maturity of twelve months to July 5, 2023. It accrues interest at a rate of 12% per year. The conversion price Subject to the adjustments described herein, the conversion price (the “Conversion Price”) shall be equal to 86% of the lowest trading price of the Company’s Common Stock for the 12 Trading Days immediately preceding the delivery of a notice of conversion. There are certain price protections, which make the conversion option a derivative liability.