DEBTS | 6. DEBTS Debts consist of the following at March 31, 2022 and December 31, 2021: SCHEDULE OF DEBT March 31, December 31, 2021 Notes payable – Unrelated third parties (Net of discount of $ 4,375 0 $ 1,304,899 $ 1,135,257 Convertible notes payable – Unrelated third parties (Net of discount of $ 239,612 283,429 3,965,734 3,751,760 Convertible notes payable, at fair value (4) 1,729,427 2,855,709 Other advances from an unrelated third party (5) 225,000 225,000 SBA notes payable(6) 149,900 149,900 Ending balances 7,374,960 8,117,626 Less: Long-term portion-Notes payable-Unrelated third parties (59,572 ) - Less: Long-term portion-Convertible Notes payable-Unrelated third parties (149,536 ) (369,401 ) Less: Long-term portion- SBA notes payable (148,580 ) (147,779 ) Current portion $ 7,017,272 $ 7,600,446 (1) During 2010 we borrowed $ 200,000 nine months interest calculated at 10% for the first month plus 12 December 31, 2016 40,000 10,000 5,000 10,000 147,047 147,768 4,279 4,945 (2) At March 31, 2022 and December 31, 2021, the balance of $ 1,304,899 1,135,257 4,375 0 ● In August 2016, we issued two Promissory Notes for a total of $ 200,000 100,000 12 101,818 21,023 104,000 88,500 15,500 88,500 91,156 54,553 51,856 The remaining principal balance of $91,156 and accrued interest of $54,553 is being disputed in court and negotiation for settlement ● On August 2, 2011 under a settlement agreement with Liquid Packaging Resources, Inc. (“LPR”), we agreed to pay LPR a total of $ 350,000 50,000 175,000 25,000 25,000 142,858 5,714,326 450,000 350,000 100,000 281,772 281,772 ● At December 31, 2012, we owed University Centre West Ltd. approximately $ 55,410 ● In April 2016, we issued a promissory note to an unrelated third party in the amount of $ 10,000 10 6,033 5,783 ● In May 2016, the Company issued a promissory note to an unrelated third party in the amount of $ 75,000 2 5,000,000 25,000 50,000 77,334 74,334 ● In June 2016, the Company issued a promissory note to an unrelated third party in the amount of $ 50,000 2 50,000 70,534 67,534 ● A promissory note originally issued to an unrelated third party in August 2016 was restated in September 2019 in the amount of $ 333,543 2.0 20,000,000 10,000,000 6,000 5,895 333,543 207,686 187,673 ● On September 26, 2016, we issued a promissory note to an unrelated third party in the amount of $ 75,000 10 15,000 60,000 15,900 15,000 1,371 ● In October 2016, we issued a promissory note to an unrelated third party in the amount of $ 50,000 2 66,834 63,834 ● In June 2017, we issued a promissory note to an unrelated third party in the amount of $ 12,500 10 6,063 5,750 ● During July 2017, we received a loan for a total of $ 200,000 15 130,401 40,000 5,000 2,000 34,976 42,698 44,478 14,376 33,874 130,401 33,874 ● In July 2017, we issued a promissory note to an unrelated third party in the amount of $ 50,000 10,000 50,000 ● During September 2018 and 2019, a promissory note originally issued to an unrelated third party in September 2017 was amended in the amount of $ 36,000 6,000 33,000 3,000 7,000 5,000 6,500 1,000 29,500 1,500 1,500 30,000 0.01 12 1,000 ● In November 2017, we issued a promissory note to an unrelated third party in the amount of $ 120,000 20,000 50,000 125,000,000 87,500 37,500 36,000,000 10,000,000 32,200 70,000 14,000 10,000 74,000 74,000 ● In November 2017, we issued a promissory note to an unrelated third party in the amount of $ 18,000 3,000 18,000 2,000 ● During January 2022, the Company received a loan for $ 199,000 from a non-related party. The loan is expected to be repaid through scheduled payments through July 2023 along with interest on average 6 3.76 % annum. The Company has recorded loan costs in the amount of $ 4,975 for the loan origination fees paid at inception date. The total loan cost is amortized over the term of the loan. The amortization of loan cost for the three months ended March 31, 2022 is $ 600 . The loan is under personal guarantee by Mr. Deitsch. We repaid $ 14,982 during the first of quarter of 2022. At March 31, 2022, the principal balance, net of debt discount of $ 4,375 , is $ 179,643 . (3) At March 31, 2022 and December 31, 2021, the balance of $ 3,965,734 3,751,760 239,612 283,429 ● In October 2017, we issued a promissory note to an unrelated third party in the amount of $ 60,000 10,000 60,000 ● During January through December 2018, we issued convertible notes payable to the 20 unrelated third parties for a total of $ 618,250 62,950 0.0003 0.001 255,655 62,950 28,421 During February 2019, we issued convertible notes payable of $ 55,000 5,000 0.0005 55,000 9,200 128,400 0.001 92,100,000 36,300,000 94,748 195,178 During May 2019, we restated two convertible notes payable with additional original issue discount of $ 6,400 During February, November and December 2019, we issued three convertible promissory notes to the unrelated third party for $ 174,500 14,500 0.0002 0.000275 During 2019, repayments of $ 13,500 87,100 800,000,000 At December 31, 2019, the principal balance of the notes, net of discount of $ 17,370 736,180 17,370 10,000 During the year ended December 31, 2020, we issued convertible notes payable of $ 555,600 53,600 287,400 268,200 0.0002 0.0008 1,000,000 22,000 700 57,500 7,500 71,875,000 0.002 57,500 50,000 7,500 40,187 106,032 At December 31, 2020, the principal balance of the notes, net of discount of $ 101,448 1,276,902 83,720 During the first quarter of 2021, we issued convertible promissory notes to the unrelated third parties for a total of $ 717,667 93,609 864,225 112,725 539,351 70,350 358,800 46,800 0.0003 0.002 228,563 August 29, 2022 During December 2021, in connection with the issuance of three of the above mentioned convertible notes of $ 172,500 22,500 246,428,571 0.002 150,000 22,500 206,063 409,374 During March 2021, the remaining balance of promissory note of $ 30,000 0.01 12 1,000 7,323 22,677 657 0 During March 2021, in connection with the settlement of the $ 6,000 11,000 11,000,000 6,000 104,500 5,000 98,500 8,500 12,000 2,000,000 4,000 15,200 4,500 11,200 During August 2021, the promissory note of $ 166,926 0.002 183,619 16,693 20,866,250 16,693 54,252 16,693 37,559 166,926 0.002 During the first quarter of 2022, we issued convertible promissory notes to the unrelated third parties for a total of $ 172,500 22,500 0.0005 0.0008 During January 2022, in connection with the issuance of one of the above mentioned convertible notes of $ 57,500 7,500 82,142,857 0.002 50,000 7,500 69,887 At the date of this report, $ 2,010,454 The total discount amortization on all notes for the three months ended March 31, 2022 and 2021 was $ 133,010 64,138 239,612 3,965,734 283,430 3,751,760 (4) At March 31, 2022 and December 31, 2021, the balance of $ 1,729,427 2,855,709 ● The remaining balance of $ 20,000 120,000 55 20,000 22,183 21,183 56,244 84,768 ● During May 2017, we issued a Convertible Debenture in the amount of $ 64,000 May 4, 2018 60 twenty 20 12,629 14,202 12,308 83,476 49,875 ● During February through August 2018, we issued seven convertible promissory notes to an unrelated third party due one year from the execution dates. During October 2020, the Note holder sold the remaining debt principal value as of October 22, 2020 of $ 509,301 234,417 250,000 250,000 8 286,969 We have increased the outstanding principal due by 10% and accrued interest at default interest rate of 24% after the note’s maturity date. 275,000 48,932 32,657 647,863 946,639 ● During July 2018, we issued a convertible debenture in the amount of $ 50,000 8 24 46,734 50,000 36,449 33,490 148,199 202,491 ● During August 2018, we issued a convertible debenture in the amount of $ 20,000 8 24 17,829 20,000 14,106 12,923 58,468 79,815 ● During January 2019, the principal balance of $ 60,000 75,000 15,900 75,900 50 75,900 20,000 75,900 100,000,000 20,000 140,000 55,900 105,411 156,000 ● During February 2019, we issued a convertible promissory note to an unrelated third party in the amount up to $ 1,000,000 0.0005 372,374 20,199 132,000 40,480 20,000 27,000 11,412 2,042,612 750,000,000 100,000 275,000 500,000,000 175,000 425,000 240,350,000 120,175 2,344,399 12,000,000 6,000 36,000 62,917 62,917 88,917 138,418 355,668 ● During June 2019, we issued a convertible promissory note to an unrelated third party for $ 240,000 40,000 16,000,000 4,688 The Noteholder has the right to convert the note into shares of Common Stock at a conversion price of the lower of $0.0005 or 50% discount to the average trading price of the three lowest closing stock prices for the twenty days prior to the notice of conversion. 240,000 240,000 528,000 960,000 (5) At March 31, 2022 and December 31, 2021, the balance of $ 225,000 (6) During May 2020, we entered into a two-year loan agreement with the U. S. Small Business Administration for a Payroll Protection Program (PPP) loan, for $ 64,895 1% During April and June 2020, the Company executed the standard loan documents required for securing a loan from the SBA under its Economic Injury Disaster Loan assistance program (the “EIDL Loan”) considering the impact of the COVID-19 pandemic on the Company’s business. Pursuant to the Loan Authorization and Agreement (the “SBA Loan Agreement”), the principal amount of the EIDL Loan was $ 150,000 3.75 731 5,000 10,313 8,906 SCHEDULE OF FUTURE MINIMUM PRINCIPAL PAYMENT Years Amount 2022(2 months remaining) $ 525 2023 3,222 2024 3,345 2025 3,472 2026 3,605 Thereafter 135,731 Total 149,900 Less: Long-term portion - SBA notes payable (148,580 ) Current portion $ 1,320 |