XML 57 R34.htm IDEA: XBRL DOCUMENT v3.23.3
Debt (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2023
Dec. 31, 2022
Property, Plant and Equipment [Line Items]    
Schedule of Maturities of Long Term Debt

 

For the Year Ended December 31,  Notes Payable - Related Parties   Notes Payable   Vehicles   Total 
                 
2023 (3 Months)  $1,468,689   $-   $208,131   $1,676,820 
2024   1,677,308    180,722    818,903    2,676,933 
2025   -    -    282,212    282,212 
2026   -    -    55,827    55,827 
2027   -    -    14,887    14,887 
Total  $3,145,997   $180,722   $1,379,960   $4,706,679 

Maturities of debt as of December 31, 2022, are as follows:

 Schedule of Maturities of Long-Term Debt

      
2023  $811,516 
2024   820,844 
2025   307,365 
2026   55,852 
2027   14,319 
Total  $2,009,896 
Schedule of Notes Payable and Related Parties and Redeemable Common Stock

 

   Note #1   Note #2   Note #3   Notes #4 - #9     
   Note Payable   Note Payable   Note Payable   Note Payable     
Terms  Related Party   Related Party   Related Party   Related Party   Total 
                     
Issuance date of note   April 2023    April 2023    September 2023    July 2023 - September 2023      
Maturity date - initial   October 2023    April 2023    March 2024    September 2023 - November 2023      
Maturity date - as amended   April 2024    N/A    N/A    See discussion below      
Interest rate #1   10%   5% - first month    10%   8% - first nine months      
Interest rate #2   18%   13% - beginning second month    18%   18% - beginning tenth month      
Collateral   All assets    Unsecured    All assets    All assets      
                          
Balance - December 31, 2022  $-   $-   $-   $-   $- 
Advances   1,500,000    262,500    600,000    1,485,000    3,847,500 
Original issue discount   (546,000)   (12,500)   (495,400)   (135,000)   (1,188,900)
Amortization of debt discount   537,049    12,500    81,659    118,689    749,897 
Repayments   -    (262,500)   -    -    (262,500)
Balance - September 30, 2023   1,491,049    -    186,259    1,468,689    3,145,997 
Current   1,491,049    -    186,259    1,468,689    3,145,997 
Long term  $-   $-   $-   $-   $- 
 
Schedule of Loss on Debt Extinguishment

 

      
Fair value of debt and common stock on extinguishment date*  $1,791,000 
Fair value of debt subject to modification   1,500,000 
Loss on debt extinguishment  $291,000 

 

*The Company valued the issuance of the 150,000 commitment shares at $291,000, based upon the quoted closing trading price on the date of modification ($1.94/share).
 
Schedule of Notes Payable with Third Parties

The Company executed various vehicle notes with third parties as follows:

 

      
Balance - December 31, 2021  $476,313 
Acquisition of vehicles in exchange for notes payable   2,166,643 
Repayments   (633,060)
Balance - December 31, 2022   2,009,896 
Repayments   (629,936)
Balance - September 30, 2023  $1,379,960 
 
Non Vehicles [Member]    
Property, Plant and Equipment [Line Items]    
Schedule of Notes Payable Vehicles

The following is a summary of the Company’s note payable (non-vehicles) at September 30, 2023 and December 31, 2022, respectively:

 

Terms  Note #1 
     
Issuance date of note   June 2023 
Maturity date   December 2024 
Interest rate   N/A 
Collateral   All assets 
      
Balance - December 31, 2022  $- 
Face amount of note   275,250 
Debt discount /issuance costs   (25,250)
Amortization of debt discount   5,560 
Repayments   (74,838)
Balance - September 30, 2023   180,722 
Current   - 
Long term  $180,722 
 
Vehicles [Member]    
Property, Plant and Equipment [Line Items]    
Schedule of Notes Payable Vehicles

 

Issue Date  Maturity Date  Interest Rate  Collateral  September 30, 2023   December 31, 2022 
                  
2019  2022 - 2023  4.9% - 7.44%  Vehicles  $8,586   $25,830 
2021  2024 - 2025  0% - 11%  Vehicles   186,918    271,217 
2022  2025 - 2027  0.9% - 9.05%  Vehicles   1,184,456    1,712,849 
             1,379,960    2,009,896 
         Less: current portion   819,395    811,516 
         Long Term  $560,755   $1,198,380