XML 40 R28.htm IDEA: XBRL DOCUMENT v3.23.1
LOANS PAYABLE (Tables)
3 Months Ended
Mar. 31, 2023
Disclosure Loans Payable Abstract  
Schedule of loans payable
                 
    March 31,     December 31,  
    2023     2022  
Original borrowings of $250,000, bears interest at 1%, requires no payments until maturity in January 2024     210,500       210,500  
                 
Original payable of $151,096 with additional net borrowings of $252,954, requires monthly payments of $1,500 until total payments of $404,050 have been made     369,524       392,044  
                 
Original payable of $553,175 with additional net borrowings of $72,237, requires monthly payments of $25,000 until total payments of $625,412 have been made     450,000       450,000  
                 
Original payable of $492,180 with additional net borrowings of $620,804 requires monthly payments of $25,000 until total payments of $1,112,984 have been made     865,618       865,618  
                 
Borrowings of $9,075,000 and unamortized original issue discount of $638,388, bears interest at 5%, requires no payments until maturity in May 2023 (“Investor Notes”)     3,216,308       8,275,040  
                 
Original borrowings of $60,000, bears interest at 1%, requires no payments until maturity in January 2024     60,000       60,000  
                 
Original amounts due of $195,000, related to services provided by a vendor, requires monthly payments of $10,000 through May 2022, then monthly payments of $25,000 through August 2022 at which time any remaining balance is due     20,000       65,000  
                 
Original borrowing of $119,224 with monthly payments $14,903     119,224       119,224  
                 
Other borrowing     195,323       225,929  
      5,506,497       10,663,335  
Less: Current maturities     4,714,773       7,261,723  
    $ 791,724     $ 3,401,632  
Schedule of future minimum principal repayments of the loans payable
       
For the Twelve Months Ending March 31,      
2024   $ 4,714,773  
2025     791,724  
Loans payable   $ 5,506,497