LOANS PAYABLE | NOTE 7 – LOANS PAYABLE Loan payable consisted of the following as of March 31, 2021 and December 31, 2020: March 31, 2021 December 31, PayPal Working Capital Loan, net of discount (a) $ 32,000 $ 38,000 PayPal Working Capital Loan, net of discount (b) 10,000 14,000 Secured promissory note (c) 58,000 86,000 Secured promissory note (d) 265,000 265,000 Vehicle loans (e) 167,000 131,000 Equipment loan (f) 15,000 16,000 Equipment loan (g) 15,000 17,000 Equipment loan (h) 85,000 - Loan discount (3,000 ) (8,000 ) Total loans payable 644,000 559,000 Loans payable, current portion (159,000 ) (163,000 ) Loans payable, net of current portion $ 485,000 $ 396,000 a. 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. The loan balance on December 31, 2020 was $38,000. During the three months ended March 31, 2021, the Company made principal payments of $6,000, leaving a total of $32,000 owed at March 31, 2021. b. 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. The loan balance on December 31, 2020 was $14,000. During the three months ended March 31, 2021, the Company made principal payments of $4,000, leaving a total of $10,000 owed at March 31, 2021. c. 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. The loan balance on December 31, 2020 was $86,000. During the three months ended March 31, 2021, the Company made principal payments of $28,000, leaving a total of $58,000 owed at March 31, 2021. d. 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. The loan balance on December 31, 2020 was $265,000. During the three months ended March 31, 2021, the Company made principal payments of less than $1,000, leaving a total of $265,000 owed at March 31, 2021. e. 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 on three vehicles was $131,000 at December 31, 2020, with an original loan period of 72 to 144 months, and interest rates of zero percent to 10.99%. During the three months ended March 31, 2021, the Company purchased a vehicle for $40,000, with a 72 month loan term, and an interest rate of 4.15%, and made total principal payments of $4,000 on its vehicle loans, leaving an aggregate loan balance on four vehicles of $167,000 at March 31, 2021. f. 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. The loan balance on December 31, 2020 was $16,000. During the three months ended March 31, 2021, the Company made principal payments of $1,000, leaving a total of $15,000 owed at March 31, 2021. g. 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. During the three months ended March 31, 2021, the Company made principal payments of $2,000, leaving a total of $15,000 owed at March 31, 2021. h. On February 22, 2021, the Company entered into a $86,000 term loan with CIT Bank related to the purchase of production equipment. The loan requires monthly payments over the term of 36 months, has an interest rate of 9.96% per annum, and is personally guaranteed by the Company’s CEO. During the three months ended March 31, 2021, the Company made principal payments of $1,000, leaving a total of $85,000 owed at March 31, 2021. 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. The unamortized valuation discount was $8,000 at December 31, 2020. During the three months ended March 31, 2021, amortization of valuation discount of $5,000 was recorded as an interest cost, leaving a $3,000 remaining unamortized balance of the valuation discount at March 31, 2021. |