LOANS PAYABLE | NOTE 8 – LOANS PAYABLE Loan payable consisted of the following as of December 31, 2020 and 2019: 2020 2019 SBA PPP Loan (a) $ - $ - PayPal Working Capital Loan, net of discount (b) 38,000 152,000 PayPal Working Capital Loan, net of discount (c) 14,000 59,000 Secured promissory note (d) 86,000 - Secured promissory note (e) 265,000 - Vehicle loans (f) 131,000 85,000 Equipment loan (g) 16,000 - Equipment loan (h) 17,000 - Loan discount (8,000 ) (27,000 ) Total loans payable 559,000 269,000 Loans payable, current portion (163,000 ) (203,000 ) Loans payable, net of current portion $ 396,000 $ 66,000 a. On April 10, 2020, the Company was granted a loan (the “PPP loan”) from Key Bank in the aggregate amount of $195,000 pursuant to the Paycheck Protection Program (the “PPP”) under the CARES Act. The PPP loan agreement is dated April 10, 2020, matures on April 10, 2022, bears interest at a rate of 1% per annum, is unsecured and guaranteed by the U.S. Small Business Administration (SBA). Under the terms of the PPP, certain amounts of the loan may be forgiven if they are used for qualifying expenses. On December [ ], 2020, the SBA forgave the loan balance, and the Company recorded the $195,000 as SBA PPP loan forgiveness included in other income and expenses in the consolidated statements of operations. b. On August 12, 2019, the Company entered into a PayPal Working Capital loan. The principal amount of the loan was for $216,000. The Company received net proceeds of $200,000, net of loan fees of $16,000. The loan has a 20-month term and requires monthly payments equal to 20% of monthly PayPal sales proceeds, but no less than $11,000 every 90-day period. During the year ended December 31, 2019, the Company made principal payments of $64,000, leaving a total of $152,000 owed at December 31, 2019. During the year ended December 31, 2020, the Company made principal payments of $114,000, leaving a total of $38,000 owed at December 31, 2020. c. On November 25, 2019, the Company entered into a PayPal Working Capital loan. The principal amount of the loan was for $66,000. The Company received net proceeds of $50,000, net of loan fees of $16,000. The loan has a 20-month term and requires monthly payments equal to 20% of monthly PayPal sales proceeds, but no less than $3,300 every 90-day period. During the year ended December 31, 2019, the Company made principal payments of $7,000, leaving a total of $59,000 owed at December 31, 2019. During the year ended December 31, 2020, the Company made principal payments of $45,000, leaving a total of $14,000 owed at December 31, 2020. d. On March 12, 2020, the Company entered into a loan agreement with Celtic Bank in the principal amount of $150,000 with interest at 32.09% per annum and due on September 12, 2021. The loan requires minimum monthly principal and interest payments of $11,000 and is secured by the Company’s assets and future sales and is personally guaranteed by the Company’s CEO. During the year ended December 31, 2020, the Company made principal payments of $64,000, leaving a total of $86,000 owed at December 31, 2020. e. On August 26, 2020, the Company entered into a loan agreement with Apex Commercial Capital Corp. in the principal amount of $266,000 with interest at 9.49% per annum and due on September 10, 2030. The loan requires one hundred nineteen (119) monthly payments of $2,322, with a final balloon payment on the one hundred twentieth (120) month, or September 10, 2030, of $224,835. The loan is guaranteed by the Company and the Company’s Chief Executive Officer and secured by the Company’s real estate. During the year ended December 31, 2020, the Company made principal payments of $1,000, leaving a total of $265,000 owed at December 31, 2020. f. The Company purchases vehicles for its Chief Executive Officer and for research and development activities. Generally, vehicles are sold or traded in at the end of the vehicle loan period. The aggregate vehicle loan balance was $74,000 at December 31, 2018. During the year ended December 31, 2019, the Company purchased an automobile for $30,000, with loan terms of 72 months and an interest rate of 10.99% per annum, and made aggregate payments of $19,000, leaving an aggregate loan balance on three vehicles of $85,000 at December 31, 2019. During the year ended December 31, 2020, the Company purchased two vehicles for $50,000 and $69,000, respectively, and entered loans ranging from 60 to 144 months, with interest rates per annum of 0% to 5.24%, and made total payments of $73,000, leaving an aggregate loan balance on three vehicles of $131,000 at December 31, 2020. g. On August 3, 2020, the Company entered into a $18,000 term loan with Leaf Capital related to the purchase of production equipment. The loan requires monthly payments over the term of 36 months, has an interest rate of 8.48% per annum, and is secured by the production equipment. During the year ended December 31, 2020, the Company made principal payments of $2,000, leaving a total of $16,000 owed at December 31, 2020. h. On November 29, 2020, the Company entered into a $17,000 term loan with CIT Bank related to the purchase of software for its production equipment. The loan requires monthly payments over the term of 36 months, has an interest rate of 13.18% per annum, and is personally guaranteed by the Company’s CEO. The loan balance was $17,000 at December 31, 2020. The aggregate amount of the loan fees recorded in 2019, related to PayPal Working Capital Loans, was $32,000 and was recorded as a valuation discount to be amortized over the life of the PayPal Working Capital Loans. During the year ended December 31, 2019, amortization of valuation discount of $5,000 was recorded as an interest cost, leaving a $27,000 remaining unamortized balance of the valuation discount at December 31, 2019. During the year ended December 31, 2020, amortization of valuation discount of $19,000 was recorded as an interest cost, leaving a $8,000 remaining unamortized balance of the valuation discount at December 31, 2020. |