NOTES PAYABLE |
NOTE
8 – NOTES PAYABLE
Notes
payable consists of the following at September 30, 2023 and December 31, 2022:
SCHEDULE
OF NOTES PAYABLE
| |
September 30, 2023 | | |
December 31, 2022 | |
| |
| | |
| |
Note payable (a) | |
$ | 22,025 | | |
$ | 26,994 | |
Note payable (b) | |
| 39,730 | | |
| 44,550 | |
Note payable (c) | |
| 39,261 | | |
| 40,103 | |
Note payable (d) | |
| 205,576 | | |
| 250,000 | |
Note payable (e) | |
| 291,043 | | |
| 626,388 | |
Note payable (f) | |
| 62,857 | | |
| - | |
Note payable (g) | |
| 77,968 | | |
| - | |
Note payable (h) | |
| - | | |
| - | |
Note payable (i) | |
| 289,406 | | |
| - | |
Note payable (j) | |
| 16,206 | | |
| - | |
Total notes payable | |
| 1,044,072 | | |
| 988,035 | |
Less debt discount | |
| (83,973 | ) | |
| (218,481 | ) |
Total notes payable, net | |
| 960,099 | | |
| 769,554 | |
Notes payable, current portion | |
| (903,264 | ) | |
| (712,499 | ) |
Notes payable, net of current portion | |
$ | 56,835 | | |
$ | 57,055 | |
(a) |
On August 21, 2021, the
Company financed the purchase of a vehicle for $34,763, after making a down payment of $20,000. The loan term is for 60 months, annual
interest rate of 5.44%, with monthly principal and interest payments of $665, and secured by the purchased vehicle. At December 31,
2022, the loan balance was $26,994. During the nine months ended September 30, 2023, the Company made principal payments of $4,969,
leaving a loan balance of $22,025 at September 30, 2023. |
(b) |
On September 30, 2022,
the Company financed the purchase of a vehicle for $46,576, after making a down payment. The loan term is for 60 months, annual interest
rate of 9.44%, with monthly principal and interest payments of $980, and secured by the purchased vehicle. At December 31, 2022,
the loan balance was $44,550. During the nine months ended September 30, 2023, the Company made principal payments of $4,820, leaving
a loan balance of $39,730 at September 30, 2023. |
(c) |
In April 2021, the Company
entered into a Line of Credit Agreement with Wells Fargo Bank. The Line of Credit is personally guaranteed by Robert Clark, the Company’s
President, Chief Executive Officer, Secretary, and Chairman of the Board. The agreement established a revolving line of credit in
the amount of up to $42,000. Advances under this line of credit bear interest at the rate of 11.50% per annum. The line of credit
matures in 2023, at which time all outstanding principal amounts and accrued interest are due and payable. As of September 30, 2023
and December 31, 2022, the outstanding principal was $39,261 and $40,103, respectively, which was recorded as the current portion
of loan payable on the accompanying Consolidated Balance Sheet. |
(d) |
On March 25, 2022, the
Company entered into a secured debenture with an otherwise unaffiliated individual in the principal amount of $250,000 that was due
on March 23, 2023. On March 23, 2023, the Company entered into a First Amendment to Secured Debenture (the “First Amendment”)
to amend a Secured Debenture (the “Debenture”), dated as of March 25, 2022. The Debenture is amended and restated in
its entirety with the following terms (i) maturity date was extended to March 24, 2024; (ii) interest accrues on the outstanding
principal at a rate equal to 12% per annum; (iii) monthly payments of principal and interest shall be made in the amount of $22,212,
starting April 24, 2023 until the maturity date, at which date the entirety of the balance of principal plus interest is due. The
secured debenture is secured by nine identified motor vehicles of the Company. At December 31, 2022, the outstanding balance of the
secured debentures amounted to $250,000. During the nine months ended September 30, 2023, the Company made principal payments of
$44,424, leaving a loan balance of $ 205,576 at September 30, 2023. |
|
|
|
In connection with the
issuance of the original debenture in 2022, the Company issued to the lender 25 million shares of the Company’s common stock
at a price of $0.004 per share. The Company determined the fair value of the 25 million shares was $135,000, which was recorded as
a debt discount against the secured debenture. At December 31, 2022, the unamortized debt discount was $31,531. During the nine months
ended September 30, 2023, the Company amortized debt discount of $31,531 to interest expense on the loan, leaving no remaining unamortized
debt discount at September 30, 2023. |
(e) |
During
the year ended December 31, 2022, the Company entered into secured non-interest-bearing advance agreements with unaffiliated third
parties for the purchase of future receipts/revenues. Under the agreements, the Company received an aggregate lump sum payment of
$561,957, and, in return, the purchaser received a secured right to collect a fix sum of future receipts/revenue of $798,456 to be
collected by the Company. During the nine months ended September 30, 2023, the Company entered into additional secured non-interest
bearing advance agreements for which the Company received an aggregate lump sum payment of $501,000, and, in return, the purchaser
received a secured right to collect a fix sum of future receipts/revenue of $597,500 to be collected by the Company. In accordance
with the agreements, the Company agreed to sell, assign, and transfer to the purchaser of all the Company’s payments, receipts,
settlements, and funds paid to or received by or for the account of the Company from time to time on and after the dates of the agreements
in payment or settlement of the Company’s existing and future accounts, payment intangibles, credit, debit, and/or stored value
card transactions, contract rights, and other entitlements arising from or relating to the payment of monies from the Company’s
customers and/or other payors or obligors. The agreements require aggregate daily to weekly payments ranging from $1,291 to $1,958
The Company’s obligations under the agreements are secured by the assets described above, and guaranteed by Robert Clark, the
Company’s Chief Executive Officer. As of December 31, 2022, the outstanding balance to be paid amounted to $626,388. During
the nine months ended September 30, 2023, the Company entered into additional agreements of $586,750, and made payments of $922,096,
leaving an aggregate outstanding amount to be paid of $291,043 at September 30, 2023.
During
the year ended December 31, 2022, upon execution of the advance and receipt of funds, the Company recorded the difference of $236,499
between the cash collected and the face amount of the obligation as a “note discount” and will amortize the “note
discount” as interest expense over the life of the advance. At December 31, 2022, the unamortized “note discount”
was $186,950. During the nine months ended September 30, 2023, the recorded an additional unamortized “note discount”
of $191,150 related to new advance agreements, and the Company amortized “note discount” of $294,127 to interest expense
on the obligation. As of September 30, 2023, the unamortized “note discount” was $83,973. |
(f) |
On March 9, 2023, the Company
entered into a Line of Credit Agreement with American Express National Bank. The Line of Credit is personally guaranteed by Robert
Clark, the Company’s President, Chief Executive Officer, Secretary, and Chairman of the Board. The agreement established a
revolving line of credit in the amount of up to $85,000. Advances under this line of credit bear interest at the rate of 19.32% per
annum. The line of credit matures on September 9, 2024, at which time all outstanding principal amounts and accrued interest are
due and payable. The line of credit requires minimum monthly payments of $5,572. At September 30, 2023, the outstanding principal
was $62,857. |
(g) |
On March 7, 2023, the Company
entered into a Line of Credit Agreement with Celtic Bank. The Line of Credit is personally guaranteed by Robert Clark, the Company’s
President, Chief Executive Officer, Secretary, and Chairman of the Board. The agreement established a revolving line of credit in
the amount of up to $200,000. Advances under this line of credit bear interest at the rate of 35.90 percent per annum. The line of
credit matures on March 7, 2024, at which time all outstanding principal amounts and accrued interest are due and payable. At September
30, 2023, the outstanding principal was $77,968. |
(h) |
On June 30, 2023, the Company
entered into a note payable with IQ Financial, Inc. in the principal amount of $110,000, with an original issue discount of $10,000,
resulting in net proceeds for $100,000. The note has no stated interest and is due on July 31, 2023. For so long as the note remains
unpaid, the Company shall pay within two days of receipt of customer payments on specific customer invoices listed in the note payable.
At September 30, 2023, there was no outstanding balance. |
|
|
|
The original issue discount
of $10,000 was recorded as a debt discount against the note payable, at September 30, 2023, there was no remaining unamortized debt
discount. |
(i) |
On May 15, 2023, the Company
entered into a Revolving Credit Agreement (the “Revolver”) with a vendor. The Revolver allows the Company to purchase
goods from its vendor time to time. The unpaid principal balance of the Revolver may not exceed $250,000 through May 31, 2023, $225,000
through July 31, 2023, and $200,000 through $200,000 through December 31, 2023, at any one time. The Revolver has a maturity date
of December 31, 2023 and bears no interest rate. At September 30, 2023, the outstanding balance of the Revolver was $289,406. |
|
|
|
In connection with the
issuance of the Revolver, the Company issued to the vendor 28 million shares of the Company’s common stock at a price of $0.0045
per share. The Company determined the fair value of the 28 million shares was $126,000, which was recorded as financing costs in
the condensed consolidated statement of operations during the nine months ended September 30, 2023. |
(j) |
On June 2, 2023, the Company
entered into a note payable with RFMD-LLC in the principal amount of $16,206, with an interest rate of 8% per annum, and a maturity
date of December 31, 2023. The note was issued in related to the termination of an operating lease (see Note 10). At September 30,
2023, the outstanding principal was $16,206. original issue discount of $10,000, resulting in net proceeds for $100,000. The note
has no stated interest and is due on July 31, 2023. For so long as the note remains unpaid, the Company shall pay within two days
of receipt of customer payments on specific customer invoices listed in the note payable. |
At
December 31, 2022 on item (d), accrued interest on the notes payable was $1,874. During the nine months ended September 30, 2023, the
Company added $11,795 of additional accrued interest on item (d), leaving $13,669 of accrued interest balance on the notes payable item
(d) at September 30, 2023. Accrued interest is included in accounts payable and accrued expenses in the accompanying Condensed Consolidated
Balance Sheets.
As
of December 31, 2022, the unamortized debt discount was $218,481. During the nine months ended September 30, 2023, the Company added
$201,150 of debt discount related to the issuance of debentures, and amortized debt discount of $335,658 to interest expense on the loans.
As of September 30, 2023, the unamortized debt discount was $83,973.
|