Schedule of Notes Payable |
|
|
June 30, |
|
|
December 31, |
|
|
2020 |
|
|
2019 |
|
|
|
|
|
|
On May 4, 2020, the Company received an advance of $20,000 from Woodman Management pursuant to an unsecured promissory note due on demand that carried a 6% interest rate. The advance was repaid by the Company on May 14, 2020. |
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
On various dates between January 29, 2020 and March 31, 2020, the Company received advances from CSW Ventures, LP aggregating of $86,000, pursuant to unsecured promissory notes due on demand that carry a 6% interest rate, as follows: |
|
|
|
|
|
|
|
$25,000 – January 29, 2020
$25,000 – February 13, 2020
$15,000 – February 26, 2020
$15,000 – March 11, 2020
$ 6,000 – March 31, 2020 |
|
|
86,000 |
|
|
|
- |
|
|
|
|
|
|
|
|
On May 4, 2020, the Company, through its wholly-owned
subsidiary OWP Ventures, Inc., borrowed $119,274 from Customers Bank (“Lender”), pursuant to a Promissory Note issued
by OWP Ventures to Lender (the “PPP Note”). The loan was made pursuant to the Payroll Protection Program established
as part of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”). The PPP Note bears interest at
1.00% per annum, payable monthly beginning December 4, 2020, and is due on May 4, 2022. The PPP Note may be repaid at any time
without penalty.
Under the Payroll Protection Program, the Company
will be eligible for loan forgiveness up to the full amount of the PPP Note and any accrued interest. The forgiveness amount will
be equal to the amount that the Company spends during the 24-week period beginning May 4, 2020 on payroll costs, payment of rent
on any leases in force prior to February 15, 2020 and payment on any utility for which service began before February 15, 2020.
The maximum amount of loan forgiveness for non-payroll expenses is 40% of the amount of the PPP Note. No assurance is provided
that the Company will obtain forgiveness of the PPP Note in whole or in part.
The PPP Note contains customary events of default
relating to, among other things, payment defaults, breach of representations and warranties, or provisions of the promissory note.
The occurrence of an event of default may result in a claim for the immediate repayment of all amounts outstanding under the PPP
Note.
|
|
|
119,274 |
|
|
|
- |
|
|
|
|
|
|
|
|
On April 2, 2020, the Company received an advance of $6,000 from MCK Investments LLC, a Company principally owned by the Company’s Chairman of the Board, Dr. Kenneth Perego, II, on an unsecured promissory note due on demand that carries a 6% interest rate. |
|
|
6,000 |
|
|
|
- |
|
|
|
|
|
|
|
|
On November 14, 2019, the Company received an advance of $50,000 from MCK Investments LLC, pursuant to an unsecured promissory note due on demand that carries a 6% interest rate. |
|
|
50,000 |
|
|
|
50,000 |
|
|
|
|
|
|
|
|
On November 14, 2019, the Company received an additional advance of $80,000 from MCK Investments LLC, pursuant to an unsecured promissory note due on demand that carries a 6% interest rate. |
|
|
80,000 |
|
|
|
80,000 |
|
|
|
|
|
|
|
|
Total notes payable |
|
$ |
341,274 |
|
|
$ |
130,000 |
|
Schedule of Interest Expenses |
The Company recognized interest expense for
the six months ended June 30, 2020 and 2019, as follows:
|
|
June 30, |
|
|
June 30, |
|
|
|
2020 |
|
|
2019 |
|
|
|
|
|
|
|
|
Interest on convertible notes |
|
$ |
15,178 |
|
|
$ |
10,323 |
|
Interest on advances from shareholders |
|
|
- |
|
|
|
12,457 |
|
Interest on notes payable |
|
|
5,876 |
|
|
|
5,951 |
|
Amortization of beneficial conversion features |
|
|
- |
|
|
|
125,000 |
|
Interest on accounts payable |
|
|
- |
|
|
|
1,965 |
|
Total interest expense |
|
$ |
21,054 |
|
|
$ |
155,696 |
|
|