DEBTS | 6. DEBTS Debts consist of the following at June 30, 2022 and December 31, 2021: SCHEDULE OF DEBT June 30, December 31, 2021 Notes payable – Unrelated third parties (Net of discount of $ 32,325 0 $ 1,336,807 $ 1,135,257 Convertible notes payable – Unrelated third parties (Net of discount of $ 206,942 283,429 4,261,241 3,751,760 Convertible notes payable, at fair value (4) 2,501,221 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 8,474,169 8,117,626 Less: Long-term portion-Notes payable-Unrelated third parties (15,076 ) - Less: Long-term portion-Convertible Notes payable-Unrelated third parties (51,057 ) (369,401 ) Less: Long-term portion- SBA notes payable (147,779 ) (147,779 ) Current portion $ 8,260,257 $ 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 15,000 141,236 147,768 4,189 4,432 8,468 9,377 (2) At June 30, 2022 and December 31, 2021, the balance of $ 1,336,807 1,135,257 32,325 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 57,280 51,856 The remaining principal balance of $91,156 and accrued interest of $57,280 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 6,286 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 80,367 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 73,567 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 5,895 333,543 227,921 187,673 ● 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 69,867 63,834 ● In June 2017, we issued a promissory note to an unrelated third party in the amount of $ 12,500 10 6,379 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 ● 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 63.76 4,975 850 1,450 39,534 3,525 155,941 ● During June 2022, the Company entered a Purchase and Sale of Future Receipts Agreement with a non-related party. This third party purchased $ 87,000 60,000 87,000 29,685 885 2,589 28,800 55,611 (3) At June 30, 2022 and December 31, 2021, the balance of $ 4,261,241 3,751,760 206,942 283,429 ● 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 65,600 195,178 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 with original issuance discount of $ 53,600 . $ 287,400 of these notes were due in a year, and $ 268,200 of the Notes are due in six months from the execution and funding of each note. The notes are convertible into shares of Company’s common stock at a conversion price ranging from $ 0.0002 to 0.0008 per share. During July 2020, we issued a total of 1,000,000 restricted shares to a Note holder due to the default on repayments of the promissory note of $ 22,000 originated in December 2019. The shares were valued at fair value of $ 700 . In addition, in connection with the issuance of two of the above mentioned convertible notes of $ 57,500 with original issuance discount of $ 7,500 due in one year, the Company granted the 71,875,000 warrants at an exercise price of $ 0.002 per share that expire one year from the date of issuance. The two Notes of $ 57,500 were further amended to due August 2022. The warrants are valued using the Black-Scholes method and recorded as a debt discount. No warrants have been exercised. The debt discounts associated with the warrants and OID for $ 50,000 and $ 7,500 , respectively, are amortized over the life of the notes. Due to the fact that the number of shares of common stock issuable could exceed the Company’s authorized share limit, the warrants issued with debt are treated as derivative liabilities requiring fair value adjustment at each reporting date. The warrants were valued at their fair value of $ 24,676 and $ 106,032 using the Black-Scholes method on June 30, 2022 and December 31, 2021 (See Note 8). 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 with original issuance discount of $ 22,500 due in one year, the Company granted the 246,428,571 warrants at an exercise price of $ 0.002 per share that expire one year from the date of issuance. The warrants are valued using the Black-Scholes method and recorded as a debt discount. No warrants have been exercised. The debt discounts associated with the warrants and OID for $ 150,000 and $ 22,500 , respectively, are amortized over the life of the notes. Due to the fact that the number of shares of common stock issuable could exceed the Company’s authorized share limit, the warrants issued with debt are treated as derivative liabilities requiring fair value adjustment at each reporting date. The warrants were valued at their fair value of $ 164,135 and $ 409,374 using the Black-Scholes method on June 30, 2022 and December 31, 2021, respectively (See Note 8). During March 2021, the remaining balance of promissory note of $ 30,000 0.01 12 1,000 7,323 4,757 17,920 22,677 586 1,158 1,243 1,158 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 the second quarter of 2022, we issued convertible promissory notes to the unrelated third parties for a total of $ 379,500 49,500 0.0006 0.0008 During January and May 2022, in connection with the issuance of one of the above mentioned convertible notes of $ 115,000 with original issuance discount of $ 15,000 due in one year, the Company granted the 164,285,714 warrants at an exercise price of $ 0.002 per share that expire one year from the date of issuance. The warrants are valued using the Black-Scholes method and recorded as a debt discount. No warrants have been exercised. The debt discounts associated with the warrants and OID for $ 100,000 and $ 15,000 , respectively, are amortized over the life of the notes. Due to the fact that the number of shares of common stock issuable could exceed the Company’s authorized share limit, the warrants issued with debt are treated as derivative liabilities requiring fair value adjustment at each reporting date. The warrants were valued at their fair value of $ 122,258 using the Black-Scholes method on June 30, 2022 (See Note 8). During June 2022, we repaid a convertible notes payable originated in May 2021 in cash for $ 5,750 108,500 222,500,000 108,500 222,500 114,000 At the date of this report, $ 2,886,929 The total discount amortization on all notes for the three and six months ended June 30, 2021 was $ 132,171 and $ 265,181 58,330 and $ 122,469 , respectively. At June 30, 2022, the principal balance of the notes, net of discount of $ 206,942 is $ 4,261,241 . At December 31, 2021, the principal balance of the notes, net of discount of $ 283,430 is $ 3,751,760 . (4) At June 30, 2022 and December 31, 2021, the balance of $ 2,501,221 2,855,709 ● The remaining balance of $ 20,000 120,000 55 20,000 23,194 21,183 66,265 84,768 ● During May 2017, we issued a Convertible Debenture in the amount of $ 64,000 May 4, 2018 60 twenty 20 12,629 16,097 14,834 71,815 70,418 ● 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 65,386 32,657 1,021,159 946,639 ● During July 2018, we issued a convertible debenture in the amount of $ 50,000 8 24 46,734 50,000 39,408 33,490 231,007 202,491 ● During August 2018, we issued a convertible debenture in the amount of $ 20,000 8 24 17,829 20,000 15,290 12,923 91,180 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 55,900 158,874 156,000 ● 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 88,917 178,817 355,668 ● 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 240,000 240,000 628,105 960,000 (5) At June 30, 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 11,719 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 135,731 149,900 Less: Long-term portion - SBA notes payable (147,779 ) Current portion $ 2,121 |