XML 22 R12.htm IDEA: XBRL DOCUMENT

Loan Payables, Emergency Injury Disaster Loan (Eidl)

9 Months Ended

Sep. 30, 2022

Loan Payables, Emergency Injury Disaster Loan (Eidl) [Abstract]

LOAN PAYABLES, EMERGENCY INJURY DISASTER LOAN (EIDL)

5. LOAN PAYABLES, EMERGENCY INJURY DISASTER LOAN (EIDL)

	September 30, 2022			December 31, 2021

May 16, 2020 ($150,000) - Loan agreement with principal amount of $150,000 with an interest rate of 3.75% and maturity date on May 16, 2050	$	150,000		$	150,000
June 28, 2021 ($350,000) – Loan agreement with principal amount of $350,000 with an interest rate of 3.75% and maturity date on May 18, 2050		350,000			350,000

Total long-term loan payable, emergency injury disaster loan (EIDL)		500,000			500,000
Less - current portion		(10,861	)		(7,957	)

Total loan payable, emergency injury disaster loan (EIDL), less current portion	$	489,139		$	492,043

The following table provides future minimum payments:

For the years ended December 31,	Amount
2022 (remaining three months)		5,330
2023		10,964
2024		11,382
2025		11,816
2026		12,267
Thereafter		448,241
Total	$	500,000

May 16, 2020 – $150,000

On May 16, 2020, the Company executed the standard loan documents required for securing a loan (the “EIDL Loan”) from the U.S. Small Business Administration (the “SBA”) under its Economic Injury Disaster Loan (“EIDL”) assistance program in light of the impact of the COVID-19 pandemic on the TNB’s business. As of September 30, 2022, the loan payable, EIDL noted above is not in default.

Pursuant to that certain Loan Authorization and Agreement (the “SBA Loan Agreement”), the Company borrowed an aggregate principal amount of the EIDL Loan of $150,000, with proceeds to be used for working capital purposes. Interest accrues at the rate of 3.75% per annum and will accrue only on funds actually advanced from the date of each advance. Installment payments, including principal and interest, are due monthly beginning November 16, 2022 (thirty months from the date of the SBA Loan Agreement) in the amount of $731. The balance of principal and interest is payable thirty years from the date of the SBA Loan Agreement.

In connection therewith, the Company executed (i) a loan for the benefit of the SBA (the “SBA Loan”), which contains customary events of default and (ii) a Security Agreement, granting the SBA a security interest in all tangible and intangible personal property of the Company, which also contains customary events of default (the “SBA Security Agreement”).

June 28, 2021 – $350,000

On June 28, 2021, the Company executed the EIDL Loan from the SBA under its EIDL assistance program in light of the impact of the COVID-19 pandemic on the TNB’s business. As of September 30, 2022, the loan payable, EIDL Loan noted above is not in default.

Pursuant to the “SBA Loan Agreement”), the Company borrowed an aggregate principal amount of the EIDL Loan of $500,000, with proceeds to be used for working capital purposes. Interest accrues at the rate of 3.75% per annum and will accrue only on funds actually advanced from the date of each advance. Installment payments, including principal and interest, are due monthly beginning October 16, 2022 (thirty months from the original date of the SBA Loan Agreement) in the amount of $2,505. The balance of principal and interest is payable thirty years from the original date of the SBA Loan Agreement.