ADVANCE OF FUTURE RECEIPTS | 6. ADVANCE OF FUTURE RECEIPTS The Company has the following advances on future receipts as of June 30, 2021: SCHEDULE OF ADVANCES ON FUTURE RECEIPTS Note Issuance Date Maturity Date Interest Rate Original Borrowing Balance at June 30, 2021 Balance at December 31, 2020 Note 1 June 30, 2020 February 25, 2021 28 % $ 506,000 $ - $ 89,000 Note 2 June 30, 2020 February 25, 2021 28 % 506,000 - 88,000 Note 3 January 13, 2021 September 10, 2021 28 % 844,000 213,000 - Note 4 January 13, 2021 September 10, 2021 28 % 844,000 213,000 - Note 5 January 22, 2021 July 1, 2021 28 % 2,040,000 - - Note 6 February 18, 2021 March 3, 2021 August 3, 2021 August 15, 2021 3 % 1,696,000 440,000 - Note 7 June 30, 2021 December 31, 2021 7 % 1,210,000 1,210,000 Note 8 June 30, 2021 March 1, 2022 28 % 2,720,000 2,720,000 - Total $ 10,366,000 4,796,000 177,000 Debt discount (1,013,000 ) (67,000 ) Net $ 3,783,000 $ 110,000 Note 1 and 2 On June 30, 2020, the Company received two secured advances from an unaffiliated third party totaling $ 728,000 1,012,000 Pursuant to the terms of the agreement the unaffiliated third-party will auto withdraw an aggregate of $ 6,000 28 1,012,000 284,000 During the six months ended June 30, 2021, the Company paid the entire balance due of $ 177,000 67,000 Note 3 and 4 On January 13, 2021, the Company received two secured advances from the same unaffiliated third party (see Note 1 and 2) totaling $ 1,213,000 1,688,000 Pursuant to the terms of the agreement the unaffiliated third-party will auto withdraw an aggregate of $ 11,000 28 1,688,000 475,000 During the six months ended June 30, 2021, the Company paid $ 1,262,000 of the balance outstanding and amortized $ 329,000 of the debt discount. As of June 30, 2021 outstanding balance of the notes amounted to $ 426,000 and the unamortized balance of the debt discount was $ 147,000 . Note 5 On January 22, 2021, the Company received a secured advance from an unaffiliated third party totaling $ 1,440,000 for the purchase of future receipts/revenues of $ 2,040,000 . Pursuant to the terms of the agreement the unaffiliated third-party will auto withdraw an aggregate of $ 13,000 from the Company’s operating account each banking day. The term of the agreement extends until the advances are paid in full. The notes did not bear any interest, however, the interest was imputed at a rate of 29 % based on the face value of the note and the proceeds received. The Company may pay off the note for $1,725,000 if paid within 30 days of funding; for $1,860,000 if paid between 31 and 60 days of funding; or for $484,000 if paid within 61 to 90 days of funding. These advances are secured by the Company’s tangible and intangible assets. As a result, the Company recorded a liability of $ 2,040,000 to account for the future receipts sold and a debt discount of $ 600,000 to account for the difference between the future receipts sold and the cash received. The debt discount is being amortized over the term of the agreement. During the six months ended June 30, 2021, the Company paid the entire balance of $ 2,040,000 600,000 Note 6 In February and March of 2021, the Company received secured advances from an unaffiliated third party totaling $ 1,637,000 1,696,000 Pursuant to the terms of the agreement the unaffiliated third-party will auto withdraw an average of $ 283,000 3 1,696,000 59,000 During the six months ended June 30, 2021, the Company paid $ 1,256,000 45,000 440,000 14,000 Note 7 On June 30, 2021, the Company received secured advances from an unaffiliated third party totaling $ 1,210,000 1,303,000 Pursuant to the terms of the agreement the unaffiliated third-party will auto withdraw an average of $197,000 from the Company’s operating account each month. The term of the agreement extends until the advances are paid in full. The notes did not bear any interest, however, the interest was imputed at a rate of 7 1,210,000 92,000 As of June 30, 2021, the outstanding balance of the note amounted to $ 1,210,000 92,000 Note 8 On June 30, 2021, the Company received secured advances from an unaffiliated third party totaling $ 1,960,000 2,720,000 Pursuant to the terms of the agreement the unaffiliated third-party will auto withdraw an aggregate of $15,200 from the Company’s operating account each banking day. The term of the agreement extends until the advances are paid in full. The notes did not bear any interest, however, the interest was imputed at a rate of 28 2,720,000 760,000 As of June 30, 2021, the outstanding balance of the note amounted to $ 2,720,000 760,000 |