Schedule of notes payable outstanding |
The
Company has the following notes payable outstanding as of January 31, 2020 and October 31, 2019:
|
|
January
31,
2020 |
|
|
October
31,
2019 |
|
Note payable
dated June 13, 2018 in the original principal amount of $100,000, maturing June 13, 2028, bearing interest at 12% per
year, collateralized by 200,000 units of the Company’s common stock, which have been issued. Each common stock
unit includes one common share and the right, to purchase, for up to two years, at a cost of $2, one common share. |
|
$ |
90,953 |
|
|
$ |
92,498 |
|
|
|
|
|
|
|
|
|
|
Note payable dated
June 20, 2019 in the original principal amount of $10,812, maturing April 1, 2020, bearing interest at 16.24% per year,
related to prepaid insurance premium, with monthly payments of $1,163. |
|
|
2,722 |
|
|
|
5,357 |
|
|
|
|
|
|
|
|
|
|
Note payable with a
related party dated July 10, 2018 in the original principal amount of $5,000, maturing July 10, 2021, bearing interest
at 7% per year, unsecured, with monthly payments of principal and interest of $154. |
|
|
2,492 |
|
|
|
2,906 |
|
|
|
|
|
|
|
|
|
|
Note
payable with a related party dated December 24, 2018 in the original principal amount of $21,000, maturing December
20, 2020, bearing interest at 7% per year, unsecured, with monthly payments of principal and interest of $940. |
|
|
9,989 |
|
|
|
12,605 |
|
|
|
|
|
|
|
|
|
|
Total notes payable |
|
|
106,156 |
|
|
|
113,366 |
|
Less: current
portion |
|
|
(21,105 |
) |
|
|
(24,266 |
) |
Less:
unamortized discount |
|
|
(41,799 |
) |
|
|
(43,063 |
) |
Total
notes payable, net of discount and current portion |
|
$ |
43,252 |
|
|
$ |
46,037 |
|
|