FACTORING ADVANCES AND NON-CONVERTIBLE NOTES PAYABLE | NOTE 8 – FACTORING ADVANCES AND NON-CONVERTIBLE NOTES PAYABLE Factoring Advances On February 1, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 1,340,000 970,000 30,000 970,000 weekly 25,800 309,344 370,000 606,400 733,600 0 0 On February 7, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 822,000 572,950 27,050 572,950 weekly 30,444 184,975 249,050 668,556 153,444 0 0 On February 29, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 559,600 376,000 24,000 376,000 weekly 25,436 142,055 183,600 544,745 14,855 0 0 On March 7, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 1,499,000 700,000 300,000 700,000 weekly 125,000 590,565 799,000 1,375,000 124,000 0 0 On March 7, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 374,750 225,000 25,000 225,000 weekly 23,422 120,291 149,750 343,688 31,062 0 0 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 June 30, 2024 and December 31, 2023, the Company owed $ 85,000 Non-Convertible Notes Payable 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 14,197 11,928 894 884 21,209 34,312 5,204 6,298 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 10.6 124,767 113,895 19,016 23,482 350,178 455,929 88,081 107,097 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 6.5 4,476 8,906 8,285 17,950 18,571 570,320 579,227 2,945 2,991 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 6.5 4,476 8,906 8,285 17,950 18,571 570,320 579,227 2,945 2,991 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 50,097 79,018 536,788 579,579 782,101 1,268,792 121,388 171,484 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 52,790 36,096 135,914 82,236 714,302 797,427 299,215 352,005 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 78,857 36,570 137,698 84,970 747,108 805,949 278,307 357,164 On November 28, 2022, the Company entered into a secured promissory note in the principal amount of $ 1,597,860 for a purchase price of $ 1,119,334 . The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 10,860 through March 2023 and then monthly payments in the amount of $ 21,740 through March 2029. The note bears an interest rate of 10.6 %, is secured by certain assets of the Company, and matures on March 5, 2029. There was amortization of debt discount of $ 35,040 and $ 37,458 during the six months ended June 30, 2024 and 2023, respectively. There were payments of $ 141,239 and $ 86,920 during the six months ended June 30, 2024 and 2023, respectively. As of June 30, 2024 and December 31, 2023, the note had a balance of $ 721,296 and $ 827,495 net an unamortized debt discount of $ 329,029 and $ 364,069 , respectively. 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 36,604 18,302 137,365 63,530 704,366 807,900 319,536 353,367 On January 10, 2023, the Company entered into a secured promissory note in the principal amount of $ 1,245,018 1,021,500 1,000,000 10,365 34,008 10.6 32,522 32,705 220,583 65,103 460,183 648,244 110,432 142,954 On January 12, 2023, the Company entered into a secured promissory note in the principal amount of $ 1,185,810 832,605 832,605 8,030 16,135 10.6 52,821 30,770 91,544 32,120 582,153 620,876 225,130 277,951 On February 23, 2023, the Company entered into a secured promissory note in the principal amount of $ 822,040 628,353 628,253 6,370 16,595 10.6 1,545 15,069 155,218 12,740 360,568 514,241 9,234 10,779 On February 24, 2023, the Company entered into a secured promissory note in the principal amount of $ 1,186,580 832,605 832,605 9,185 23,955 10.6 71,713 22,104 107,536 18,370 624,938 660,761 229,247 300,960 On April 12, 2023, the Company entered into a secured promissory note in the principal amount of $ 317,415 219,676 219,676 2,245 4,315 10.6 24,260 0 3,137 3,432 172,653 183,663 56,388 69,638 On July 31, 2023, the Company entered into a secured promissory note with an entity controlled by the Company’s Chief Executive Officer in the principal amount of $ 17,218,350 17,218,350 7 0 291,440 10,000,000 1,000 Note 14 – Stockholders’ Equity 7,218,350 412,360 Note 14 – Stockholders’ Equity 0 17,218,350 The following table details the current and long-term principal due under non-convertible notes as of June 30, 2024. SCHEDULE OF CURRENT AND LONG TERM PRINCIPAL DUE UNDER NONCONVERTIBLE NOTE Principal (Current) Principal (Long Term) GM Financial (Issued April 11, 2022) $ 18,546 $ 7,867 Non-Convertible Note (Issued March 8, 2019) - 5,000 Deed of Trust Note (Issued September 1, 2022) 53,712 516,608 Deed of Trust Note (Issued September 1, 2022) 53,712 516,608 Equipment Finance Note (Issued April 21, 2022) 231,120 207,139 Equipment Finance Note (Issued September 14, 2022) 903,489 - Equipment Finance Note (Issued November 28, 2022) 251,400 762,118 Equipment Finance Note (Issued November 28, 2022) 254,700 770,715 Equipment Finance Note (Issued November 28, 2022) 260,880 789,446 Equipment Finance Note (Issued December 15, 2022) 254,280 769,623 Equipment Finance Note (Issued January 10, 2023) 408,096 162,518 Equipment Finance Note (Issued January 12, 2023) 193,620 613,663 Equipment Finance Note (Issued February 24, 2023) 287,460 566,725 Equipment Finance Note (Issued February 23, 2023) 193,620 176,182 Equipment Finance Note (Issued April 12, 2023) 51,780 177,261 SAFTs - 85,000 Debt Discount (741,500 ) (1,329,692 ) Total Principal of Non-Convertible Notes $ 2,674,915 $ 4,796,781 Total principal payments due on non-convertible notes for 2024 through 2028 and thereafter is as follows: SCHEDULE OF PRINCIPAL PAYMENTS DUE ON NON-CONVERTIBLE NOTES Year ended December 31, 2024 (remaining) $ 3,416,415 2025 3,168,024 2026 1,529,118 2027 899,417 2028 529,914 |