NOTES PAYABLE | NOTE 5 – NOTES PAYABLE Notes payable at March 31, 2024 and December 31, 2023 can be summarized as follows: SCHEDULE OF NOTES PAYABLE March 31, December 31, Note payable to third-party individual, secured by underlying assets, due in equal monthly payments of $ 6,500 beginning November 2017 and due December 2027 in full 5.00% $ 516,777 $ 525,381 Note payable to bank, secured by underlying asset, due in equal monthly payments of $2,576 beginning January 2019 and due December 2023 in full 12.07% 2,550 7,574 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 2,315 beginning March 2019 and due March 2024 in full 11.27% 9,048 15,616 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 2,663 beginning May 2019 and due March 2024 in full 11.89% 7,832 15,437 Subtotal $ 536,207 $ 564,008 STANDARD WASTE SERVICES, LLC (A Limited Liability Company) NOTES TO FINANCIAL STATEMENTS - Continued AS OF MARCH 31, 2024 AND DECEMBER 31, 2023 NOTE 5 – NOTES PAYABLE March 31, December 31, Subtotal from previous page $ 536,207 $ 564,008 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 1,503 beginning May 2019 and due April 2024 in full 10.59% 10,158 14,324 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 3,510 beginning June 2019 and due May 2024 in full 11.08% 20,393 30,176 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 2,639 beginning August 2019 and due July 2024 in full 12.56% 10,287 17,727 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 3,384 beginning February 2020 and due February 2025 in full 7.61% 35,851 45,204 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 1,619 beginning March 2020 and due March 2024 in full 8.73% 6,361 11,013 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 1,902 beginning June 2020 and due June 2026 in full 5.50% 48,198 53,195 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 2,016 beginning July 2020 and due July 2025 in full 12.51% 29,566 34,584 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 2,239 beginning July 2020 and due July 2025 in full 12.41% 32,868 38,451 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 979 beginning August 2020 and due August 2026 in full 5.50% 26,521 29,069 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 2,079 beginning November 2020 and due October 2025 in full 9.40% 34,777 40,113 Subtotal $ 791,187 $ 877,864 STANDARD WASTE SERVICES, LLC (A Limited Liability Company) NOTES TO FINANCIAL STATEMENTS - Continued AS OF MARCH 31, 2024 AND DECEMBER 31, 2023 NOTE 5 – NOTES PAYABLE March 31, December 31, Subtotal from previous page $ 791,187 $ 877,864 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 1,940 beginning November 2020 and due October 2025 in full 9.42% 27,436 31,407 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 2,829 beginning December 2020 and due December 2025 in full 6.25% 56,135 63,666 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 3,162 beginning December 2020 and due September 2025 in full 8.88% 42,827 49,428 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 2,033 beginning March 2021 and due March 2026 in full 5.99% 45,865 51,222 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 2,855 beginning May 2021 and due May 2026 in full 6.95% 68,311 75,603 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 2,967 beginning August 2021 and due August 2028 in full 6.10% 137,502 144,271 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 2,275 beginning August 2021 and due August 2026 in full 6.92% 60,580 66,289 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 3,176 beginning September 2021 and due September 2026 in full 6.72% 87,472 95,440 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 3,225 beginning November 2021 and due November 2026 in full 6.73% 94,226 102,226 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 3,586 beginning December 2021 and due December 2026 in full 5.99% 108,868 117,906 Subtotal $ 1,520,409 $ 1,675,322 STANDARD WASTE SERVICES, LLC (A Limited Liability Company) NOTES TO FINANCIAL STATEMENTS - Continued AS OF MARCH 31, 2024 AND DECEMBER 31, 2023 NOTE 5 – NOTES PAYABLE March 31, 2024 December 31, 2023 Subtotal from previous page $ 1,520,409 $ 1,675,322 Note payable to bank, secured by underlying asset, due in equal monthly payments of $3,134, beginning February 2022 and due February 2026 in full, plus interest of 7.50% per annum. 66,938 74,982 Note payable to bank, secured by underlying asset, due in equal monthly payments of $3,000, beginning March 2022 and due February 2029 in full, plus interest of 4.99% per annum. 158,516 165,428 Note payable to bank, secured by underlying asset, due in equal monthly payments of $3,063, beginning April 2022 and due April 2029 in full, plus interest of 5.64% per annum. 164,399 171,205 Note payable to bank, secured by underlying asset, due in equal monthly payments of $3,381, beginning July 2022 and due July 2029 in full, plus interest of 6.29% per annum. 183,441 190,626 Note payable to bank, secured by underlying asset, due in equal monthly payments of $3,427, beginning July 2022 and due July 2026 in full, plus interest of 7.90% per annum. 87,372 95,816 Note payable to bank, secured by underlying assets, due in equal monthly payments of $3,674, beginning July 2022 and due August 2027 in full, plus interest of 4.91% per annum. 131,700 141,455 Note payable to bank, secured by underlying assets, due in equal monthly payments of $3,674, beginning July 2022 and due August 2027 in full, plus interest of 4.91% per annum. 131,700 141,455 Note payable to bank, secured by underlying asset, due in equal monthly payments of $3,071, beginning July 2022 and due August 2027 in full, plus interest of 9.26% per annum. 107,578 114,199 Note payable to bank, secured by underlying assets, due in equal monthly payments of $1,446, beginning November 2022 and due November 2027 in full, plus interest of 8.50% per annum. 55,562 58,676 Note payable to bank, secured by underlying assets, due in equal monthly payments of $1,850, beginning March 2023 and due January 2029 in full, plus interest of 6.76% per annum. 92,646 96,587 Subtotal $ 2,700,261 $ 2,925,751 STANDARD WASTE SERVICES, LLC (A Limited Liability Company) NOTES TO FINANCIAL STATEMENTS - Continued AS OF MARCH 31, 2024 AND DECEMBER 31, 2023 NOTE 5 – NOTES PAYABLE 2024 2023 Subtotal from previous page $ 2,700,261 $ 2,925,751 Note payable to bank, secured by underlying assets, due in equal monthly payments of $ 5,590 beginning March 2023 and due March 2028 in full 7.35 231,857 244,214 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 4,213 beginning December 2023 and due December 2030 in full 8.47 259,235 266,434 Note payable to bank, secured by underlying asset, due in equal monthly payments of $ 4,269 beginning December 2023 and due December 2030 in full 8.90 259,248 266,184 Total notes payable 3,450,601 3,702,583 Less: current portion of notes payable 942,738 982,060 Notes payable - long-term portion $ 2,507,863 $ 2,720,523 Principal payments on notes payable for the next five years as of March 31 and thereafter as follows: SCHEDULE OF PRINCIPAL PAYMENTS ON NOTES PAYABLE 2025 $ 942,738 2026 815,446 2027 580,151 2028 701,595 2029 226,547 Thereafter 184,124 Total $ 3,450,601 Total interest expense included on the statements of income and changes in members’ equity for the three-months ended March 31, 2024 and 2023 amounted to $ 65,498 68,153 |