XML 28 R15.htm IDEA: XBRL DOCUMENT v3.22.2
CONVERTIBLE NOTES PAYABLE
6 Months Ended
Jun. 30, 2022
Convertible Notes Payable [Abstract]  
CONVERTIBLE NOTES PAYABLE
8CONVERTIBLE NOTES PAYABLE

 

Convertible notes payable consists of the following:

 

Description  Effective Interest
Rate
   Maturity
date
  Principal   Accrued
Interest
   Unamortized
debt
discount
  

June 30,
2022

Amount,
net

  

December 31,
2021

Amount,
net

 
Cavalry Fund I LP   28.7%  August 16,
2022
   866,242    32,244    
              -
    898,486    548,872 
                                  
Mercer Street Global Opportunity Fund, LLC   28.7%  August 16,
2022
   866,242    32,244    
-
    898,486    548,872 
                                  
Bellridge Capital LP.   10%  February 16,
2022
   
-
    
-
    
-
    
-
    863,609 
                                  
Total convertible notes payable          $1,732,484   $64,488   $-   $1,796,972   $1,961,353 

 

Interest expense totaled $43,793 and $51,667 and amortization of debt discount totaled $0 and $509,600 for the three months ended June 30, 2022 and 2021, respectively, and interest expense totaled $88,172 and $117,459 and amortization of debt discount totaled $263,200 and $2,623,252  for the six months ended June 30, 2022 and 2021, respectively.

 

Cavalry Fund I LP

 

  On February 16, 2021, the Company closed a transaction with Cavalry Fund I LP (“Cavalry”), pursuant to which the Company received net proceeds of $500,500, after an original issue discount of $71,500 in exchange for the issuance of a $572,000 Senior Secured Convertible Note, bearing interest at 10% per annum and maturing on February 16, 2022 (the “Cavalry Note”). The Cavalry Note is convertible into shares of Common Stock at an initial conversion price of $0.23 per share, in addition, the Company issued a warrant exercisable for 2,486,957 shares of Common Stock at an initial exercise price of $0.24 per share.

 

On February 3, 2022, the Company extended the maturity date of its Cavalry Note from February 16, 2022 to August 16, 2022. The Cavalry Note was due to mature on February 16, 2022 and would have resulted in the accrual of a $157,499 prepayment penalty on the principal of $572,000 and interest of $57,994 outstanding, totaling $787,493. Cavalry agreed to extend the maturity date of the Cavalry Note to August 16, 2022 in consideration of the principal amount outstanding under the Cavalry Note being increased by an additional $78,749, thereby increasing the total principal outstanding to $866,242. This change to the maturity date of the Cavalry Note was assessed in terms of ASC 470-50 as a debt extinguishment, which resulted in the additional $78,749 being expensed.

 

The balance of the Cavalry Note plus accrued interest at June 30, 2022 was $898,486.

 

Mercer Street Global Opportunity Fund, LLC

   

  On February 16, 2021, the Company closed a transaction with Mercer Street Global Opportunity Fund, LLC (“Mercer”), pursuant to which the Company received net proceeds of $500,500, after an original issue discount of $71,500 in exchange for the issuance of a $572,000 Senior Secured Convertible Note, bearing interest at 10% per annum and maturing on February 16, 2022 (the “Mercer Note”). The Mercer Note is convertible into shares of Common Stock at an initial conversion price of $0.23 per share, in addition, the Company issued a warrant exercisable for 2,486,957 shares of Common Stock at an initial exercise price of $0.24 per share.

 

On February 3, 2022, the Company extended the maturity date of its Mercer Note from February 16, 2022 to August 16, 2022. The Mercer Note was due to mature on February 16, 2022 and would have resulted in the accrual of a $157,499 prepayment penalty on the principal of $572,000 and interest of $57,994 outstanding, totaling $787,493. Mercer agreed to extend the maturity date of the Mercer Note to August 16, 2022 in consideration of the principal amount outstanding under the Cavalry Note being increased by an additional $78,749, thereby increasing the total principal outstanding to $866,242. This change to the maturity date of the Mercer Note was assessed in terms of ASC 470-50 as a debt extinguishment, which resulted in the additional $78,749 being expensed.

 

The balance of the Mercer Note plus accrued interest at June 30, 2022 was $898,486.

 

Bellridge Capital LP.

  

  On February 16, 2021, the Company closed a transaction with Bellridge Capital LP., pursuant to which the Company received net proceeds of $787,500, after an original issue discount of $112,500 in exchange for the issuance of a $900,000 Senior Secured Convertible Note, bearing interest at 10% per annum and maturing on February 16, 2022 (the “Bellridge Note”). The Bellridge Note was convertible into shares of Common Stock at an initial conversion price of $0.23 per share, in addition, the Company issued a warrant exercisable for 3,913,044 shares of Common Stock at an initial exercise price of $0.24 per share.

 

The Bellridge Note was repaid on February 4, 2022 for gross proceeds of $1,235,313, including interest thereon of $88,250, thereby extinguishing the Bellridge Note.