FACTORING ADVANCES AND NON-CONVERTIBLE NOTES PAYABLE | NOTE 8 – FACTORING ADVANCES AND NON-CONVERTIBLE NOTES PAYABLE Factoring Advances On December 8, 2022, the Company entered into a revenue factoring advance in the principal amount of $ 3,025,000 2,500,000 The Company’s Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly 60,020 0 492,540 695,198 2,149,742 As of June 30, 2023 and December 31, 2022, the revenue factoring advance had a balance of $ 0 2,352,000 0 492,540 On December 8, 2022, the Company entered into a revenue factoring advance in the principal amount of $ 1,815,000 1,470,000 The Company’s Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly 34,904 0 323,669 408,136 1,302,152 As of June 30, 2023 and December 31, 2022, the revenue factoring advance had a balance of $ 0 1,386,619 0 323,670 On December 29, 2022, the Company entered into a revenue factoring advance in the principal amount of $ 1,474,000 1,067,000 The Company’s Chief Executive Officer is personally liable for this factoring advance. The Company is required to make weekly 28,346 98,467 196,935 708,654 557,470 1,069,188 207,876 404,812 On January 17, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 770,000 550,000 50,000 The Company’s Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly 24,062 0 270,000 192,500 548,625 0 28,875 0 On January 17, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 1,400,000 1,000,000 100,000 The Company’s Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly 43,750 0 500,000 350,000 1,003,870 0 46,130 0 On March 29, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 2,902,500 2,250,000 67,500 2,182,500 The Company’s Chief Executive Officer is personally liable for this factoring advance. The Company is required to make weekly 54,764 156,070 161,371 657,171 1,754,200 491,129 On March 29, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 4,386,000 3,400,000 102,000 476,109 2,821,891 The Company’s Chief Executive Officer is personally liable for this factoring advance. The Company is required to make weekly 82,755 240,341 243,849 993,057 2,650,793 742,151 On May 26, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 917,000 700,000 21,000 679,000 The Company’s Chief Executive Officer is personally liable for this factoring advance. The Company is required to make weekly 17,635 22,170 22,170 90,972 610,198 215,830 On May 26, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 393,000 300,000 9,000 291,000 The Company’s Chief Executive Officer is personally liable for this factoring advance. The Company is required to make weekly 7,558 9,501 9,501 37,788 262,713 92,499 On June 7, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 1,400,000 910,000 90,000 900,000 10,000 The Company’s Chief Executive Officer is personally liable for this factoring advance. The Company is required to make weekly 51,785 53,667 53,667 165,355 798,312 436,333 The remaining advances are for Simple Agreements for Future Tokens, entered into with accredited investors issued pursuant to an exemption from the registration requirements of the Securities Act of 1933, as amended, by virtue of Section 4(a)(2) thereof and/or Regulation D thereunder in 2018. As of December 31, 2022, the Company owed $ 85,000 Non-Convertible Notes Payable On September 23, 2021, the Company entered into a Resolution Agreement with Sheppard, Mullin, Richter & Hampton concerning the $ 459,250.88 Note 12 – Commitments and Contingencies Under the terms of the Resolution Agreement, which the Company has classified as a non-convertible note, the Company was required to make a $25,000 initial payment by September 30, 2021 and is required to make $15,000 monthly payments from October 2021 to January 2023 with a final $10,000 payment due in February 2023. 0 3,182 40,000 0 38,284 0 3,182 On April 11, 2022, the Company entered into a vehicle financing agreement with GM Financial for the purchase of a vehicle for use by the Company’s Chief Executive Officer in the principal amount of $ 74,186 65,000 10,000 2,400 1,236 11,928 442 884 49,070 60,114 7,006 7,890 On April 21, 2022, the Company entered into a secured promissory note in the principal amount of $ 964,470 750,000 6,665 19,260 10.6% October 21, 2026 113,895 11,741 23,482 647,373 732,550 156,547 180,030 On September 1, 2022, the Company entered into a Deed of Trust note for the purchase of land and buildings. The note has a principal amount of $ 600,000 , bears an interest rate of 6.5% , and matures on September 1, 2032 . The Company is required to make monthly payments of $ 4,476 until September 1, 2032, when the remaining principal and accrued interest becomes due. The Company made principal and interest payments of $ 8,285 and $ 18,571 , respectively, during the six months ended June 30, 2023. As of June 30, 2023 and December 31, 2022, the note had a principal balance of $ 587,669 and $ 595,954 and accrued interest of $ 3,035 3,184 , respectively. On September 1, 2022, the Company entered into an additional Deed of Trust note for the purchase of land and buildings. The note has a principal amount of $ 600,000 6.5% September 1, 2032 4,476 8,285 18,571 587,669 595,954 3,035 3,184 On September 14, 2022, the Company entered into a secured promissory note in the principal amount of $ 2,980,692 2,505,000 82,797 10.6% September 14, 2025 39,509 79,018 579,579 1,886,256 2,386,817 349,263 428,281 On November 28, 2022, the Company entered into a secured promissory note in the principal amount of $ 1,539,630 1,078,502 10,410 20,950 10.6% 18,048 36,096 82,236 1,038,980 1,085,120 418,414 454,510 On November 28, 2022, the Company entered into a secured promissory note in the principal amount of $ 1,560,090 1,092,910 10,630 21,225 10.6% 18,285 36,570 84,970 1,051,214 1,099,614 423,906 460,476 On November 28, 2022, the Company entered into a secured promissory note in the principal amount of $ 1,597,860 1,119,334 10,860 21,740 10.6% 18,729 37,458 86,920 1,076,739 1,126,201 432,200 471,659 On December 15, 2022, the Company entered into a secured promissory note in the principal amount of $ 1,557,435 1,093,380 10,585 21,190 10.6% 18,302 36,604 63,530 1,069,707 1,096,634 424,198 460,801 On January 10, 2023, the Company entered into a secured promissory note in the principal amount of $ 1,245,018 1,021,500 10,365 34,008 10.6% 17,417 32,705 65,103 989,102 190,813 On January 12, 2023, the Company entered into a secured promissory note in the principal amount of $ 1,185,810 832,605 8,030 16,135 10.6% 16,583 $30,770 32,120 831,255 322,435 On February 23, 2023, the Company entered into a secured promissory note in the principal amount of $ 822,040 628,353 6,370 16,595 10.6% 11,026 15,069 12,740 630,682 178,618 On February 24, 2023, the Company entered into a secured promissory note in the principal amount of $ 1,186,580 832,605 9,185 23,955 10.6% 15,915 22,104 18,370 910,735 257,475 On March 1, 2023, the Company entered into a secured promissory note in the principal amount of $ 635,000 63,500 14,138 8.5% 93,985 12,154 541,015 3,654 On April 12, 2023, the Company entered into a secured promissory note in the principal amount of $ 317,415 219,676 2,245 4,315 10.6% 3,432 3,432 223,108 94,307 The following table details the current and long-term principal due under non-convertible notes as of June 30, 2023. SCHEDULE OF CURRENT AND LONG TERM PRINCIPAL DUE UNDER NONCONVERTIBLE NOTE Principal (Current) Principal (Long Term) GM Financial (Issued April 11, 2022) $ 18,546 $ 37,529 Non-Convertible Note (Issued March 8, 2019) 5,000 - Deed of Trust Note (Issued September 1, 2022) 53,712 533,957 Deed of Trust Note (Issued September 1, 2022) 53,712 533,957 Equipment Finance Note (Issued April 21, 2022) 231,120 572,800 Equipment Finance Note (Issued September 14, 2022) 993,564 1,241,955 Equipment Finance Note (Issued November 28, 2022) 251,400 1,205,994 Equipment Finance Note (Issued November 28, 2022) 254,700 1,220,420 Equipment Finance Note (Issued November 28, 2022) 260,880 1,250,060 Equipment Finance Note (Issued December 15, 2022) 254,280 1,239,625 Equipment Finance Note (Issued January 10, 2023) 408,069 771,819 Equipment Finance Note (Issued January 12, 2023) 193,620 960,070 Equipment Finance Note (Issued February 24, 2023) 287,460 880,750 Equipment Finance Note (Issued February 23, 2023) 193,620 615,680 Equipment Finance Note (Issued March 1, 2023) 169,678 371,364 Equipment Finance Note (Issued April 12, 2023) 45,570 271,845 Debt Discount (777,333 ) (2,479,851 ) Total Principal of Non-Convertible Notes $ 2,897,598 $ 9,227,974 Total principal payments due on non-convertible notes for 2023 through 2027 and thereafter is as follows: SCHEDULE OF PRINCIPAL PAYMENTS DUE ON NON-CONVERTIBLE NOTES Year ended December 31, 2023 (remaining) $ 1,834,965 2024 3,677,652 2025 3,512,258 2026 2,373,804 2027 1,872,716 Thereafter 2,111,361 |