| Schedule of loans payable activity |
| |
|
Principal
Balance at
December 31,
2021 |
|
|
Forgiveness |
|
|
Principal
Repaid in
Cash |
|
|
Adjustment |
|
|
Effect of
Foreign
Exchange
Rates |
|
|
Principal
Balance at
March 31,
2022 |
|
| Paycheck Protection Program |
|
$ |
41,312 |
|
|
$ |
- |
|
|
$ |
(30,967 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
10,345 |
|
| Bounce Back Loan Scheme |
|
|
61,169 |
|
|
|
- |
|
|
|
(3,131 |
) |
|
|
- |
|
|
|
(1,710 |
) |
|
|
56,328 |
|
| First Assurance Funding |
|
|
1,618,443 |
|
|
|
- |
|
|
|
(481,321 |
) |
|
|
(14,042 |
)(2)
|
|
|
- |
|
|
|
1,123,080 |
|
| Other loans payable |
|
|
155,320 |
|
|
|
- |
|
|
|
- |
|
|
|
(5,000 |
)(1)
|
|
|
- |
|
|
|
150,320 |
|
| Total loans payable |
|
$ |
1,876,244 |
|
|
$ |
- |
|
|
$ |
(515,419 |
) |
|
$ |
(19,042 |
) |
|
$ |
(1,710 |
) |
|
$ |
1,340,073 |
|
| Less: loans payable - current portion |
|
|
1,828,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,296,466 |
|
| Loans payable - noncurrent portion |
|
$ |
48,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
43,607 |
|
|
| Schedule of related party loans payable |
| |
|
Principal
Balance at
December 31,
2021 |
|
|
Reclass
from Loans
Payable |
|
|
Effect of
Foreign
Exchange
Rates |
|
|
Principal
Balance at
March 31,
2022 |
|
| Loans payable issued between |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| September 18, 2019 through November 4, 2020 |
|
$ |
81,277 |
|
|
$ |
5,000 |
|
|
$ |
(243 |
) |
|
$ |
86,034 |
|
|