XML 51 R39.htm IDEA: XBRL DOCUMENT v3.25.1
NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
SCHEDULE OF LONG-TERM DEBT

The Company’s notes payables balance as of December 31, 2024 and 2023, consisted of the following:

 

      December 31,   December 31, 
      2024   2023 
      Current   Non-current   Current   Non-current 
                    
Collateralized Loans:  (a)  $2,534,832   $4,139,082   $970,301   $2,521,624 
                        
Note Payables:                       
Keystone  (b)   99,000    -    -    - 
                        
Issued prior to Titan Merger:                       
Michaelson Capital  (c)   1,657,090    -    2,307,090    - 
Loanbuilder  (d)   100,611    26,489    91,096    102,916 
Individual  (e)   25,000    -    25,000    - 
Kabbage Funding Loans  (f)   -    -    9,344    - 
                        
Related Parties:                       
Standard Waste Promissory Note (1)  (g)   175,000    -    -    - 
Titan Holdings 2  (h)   882,470    -    175,000    603,470 
Titan Holdings 5  (i)   107,000    -    40,000    - 
Miller  (j)   305,000    -    250,000    - 
J. Rizzo  (k)   78,727         65,000    - 
C. Rizzo  (l)   -    -    -    - 
                        
Total outstanding principal      5,964,730    4,165,571    3,932,831    3,228,010 
Less: discounts      (532,969)   (884,359)   (21,385)   (53,325)
Total notes payable      5,431,761    3,281,212    3,911,446    3,174,685 
                        
Less: Notes payable – related parties      1,548,196    -    530,000    603,470 
Notes payable     $3,883,565   $3,281,212   $3,381,446   $2,571,215 
SCHEDULE OF PRINCIPAL MATURITIES OF NOTES PAYABLE

Principal maturities for the next five years and thereafter as of December 31, 2024 were as follows:

 

      
2025  $5,427,261 
2026   1,680,427 
2027   1,239,613 
2028   1,517,001 
2029   168,848 
Thereafter   97,151 
Total principal payments   10,130,301 
Less: debt discounts   (1,417,328)
Total notes payable  $8,712,973