| SCHEDULE OF NOTES PAYABLE |
The
Company had the following notes payable as of September 30, 2021:
SCHEDULE OF NOTES PAYABLE
| Note |
|
Issuance
Date |
|
Maturity
Date |
|
Interest
Rate |
|
|
Balance
at
September 30, 2021 |
|
|
Balance
at
December 31, 2020 |
|
| Note
A |
|
April
17, 2020 |
|
April
17, 2022 |
|
|
1.00 |
% |
|
$ |
- |
|
|
$ |
1,218,000 |
|
| Note
B |
|
May
15, 2020 |
|
May
15, 2050 |
|
|
3.75 |
% |
|
|
150,000 |
|
|
|
150,000 |
|
| Note
C |
|
May
1, 2020 |
|
May
1, 2022 |
|
|
3.75 |
% |
|
|
- |
|
|
|
90,000 |
|
| Total
notes payable |
|
|
|
|
|
|
|
|
|
|
150,000 |
|
|
|
1,458,000 |
|
| Non-current |
|
|
|
|
|
|
|
|
|
|
(150,000 |
) |
|
|
(1,458,000 |
) |
| Current |
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
$ |
- |
|
| |
(A) |
On
April 17, 2020, the Company received loan proceeds in the amount of $1,218,000 under the Paycheck Protection Program (“PPP”).
The PPP, established as part of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”), provides for loans
to qualifying businesses for amounts up to 2.5 times of the average monthly payroll expenses of the qualifying business. The loans
and accrued interest are forgivable after the earlier of (i) 24 weeks after the loan disbursement date and (ii) December 31, 2020
as long as the borrower uses the loan proceeds for eligible purposes, including payroll, benefits, rent and utilities, and maintains
its payroll levels.
The
PPP loan was payable over two years at an interest rate of 1%, with a deferral of payments for the first six months. As
of December 31, 2020, the outstanding balance of the PPP loan was $1,218,000.
On
January 4, 2021 the entire PPP loan and accrued interest, totaling $1,226,000,
was forgiven and accounted as a gain on debt extinguishment.
|
| |
|
|
| |
(B) |
On
May 15, 2020, the Company executed an unsecured loan with the U.S. Small Business Administration
(“SBA”) under the Economic Injury Disaster Loan program in the amount
of $150,000.
The loan is secured by all tangible and intangible assets of the Company and payable over
30
years at
an interest rate of 3.75%
per
annum. Installment payments, including principal and interest, begin on May
15, 2021.
As
part of the loan, the Company also received an advance of $10,000 from the SBA. While the SBA refers to this program as an advance,
it was written into law as a grant. This means that the amount given through this program does not need to be repaid. As a result,
the Company accounted this $10,000 as part of “Other Income” in fiscal 2020.
|
| |
|
|
| |
(C) |
As
a result of the acquisition of SoloFire in September 2020, the Company assumed SoloFire’s
PPP loan of $90,000
it obtained
in May 2020 under the same PPP (see discussion “A”).
On
May 17, 2021 the entire note and accrued interest, totaling $91,000, was forgiven and accounted as a gain on debt extinguishment.
|
|