Schedule of Notes Payable |
|
|
Interest
rate |
|
|
Date
of maturity |
|
|
December
31, 2018 |
|
|
December
31, 2017 |
|
Backhoe
loan (i) |
|
|
2.9 |
% |
|
|
May
8, 2017 |
|
|
$ |
32,601 |
|
|
$ |
26,186 |
|
Truck
loan (ii) |
|
|
5.49 |
% |
|
|
January
20, 2022 |
|
|
|
23,237 |
|
|
|
30,600 |
|
Credit
note I (iii) |
|
|
12 |
% |
|
|
May
11, 2021 |
|
|
|
800,000 |
|
|
|
— |
|
Credit
note II (iv) |
|
|
12 |
% |
|
|
October
17, 2019 |
|
|
|
196,038 |
|
|
|
— |
|
M.
Hortwitz |
|
|
10 |
% |
|
|
October
14, 2016 |
|
|
|
10,000 |
|
|
|
10,000 |
|
|
|
|
|
|
|
|
|
|
|
|
1,061,876 |
|
|
|
66,786 |
|
Long
term portion: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Backhoe
loan |
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
Truck
loan |
|
|
|
|
|
|
|
|
|
|
15,999 |
|
|
|
24,204 |
|
Credit
note I |
|
|
|
|
|
|
|
|
|
|
710,000 |
|
|
|
— |
|
Credit
note II |
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
M.
Hortwitz |
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
Current
portion of notes payable |
|
|
|
|
|
|
|
|
|
$ |
335,877 |
|
|
$ |
44,582 |
|
|
(i) |
On
May 8, 2014, the Company, with the primary guarantee provided by the Company’s former CEO, David Baker, purchased a
backhoe to use at the Texas field. David Baker entered into an installment note in the amount of $57,613 for a term of three
years and interest at 2.9% per annum. On June 1, 2018, the equipment was returned to the seller with no further action taken
by the Company, Mr. Baker, or the lender. |
|
|
|
|
(ii) |
On
January 6, 2017, the Company purchased a truck and entered into an installment note in the amount of $35,677 for a term of
five years and interest at 5.49% per annum. Payments of principal and interest in the amount of $683 are due monthly. |
|
|
|
|
(iii) |
On
May 9, 2018, Bow entered into an Amended and Restated Loan Agreement with a third party. The Loan Agreement increased by $800,000
the amount of a previous loan agreement entered into between Bow and the Lender, to $1,530,000. The amount owed under the
Loan Agreement accrues interest at the rate of 12% per annum (19% upon the occurrence of an event of default) and is due and
payable on May 11, 2021, provided that the amount owed can be prepaid prior to maturity, beginning 60 days after the date
of the Loan Agreement, provided that the Company gives the Lender 10 days’ notice of our intent to repay and pays the
Lender the interest which would have been due through the maturity date at the time of repayment. The Loan Agreement contains
standard and customary events of default, including cross defaults under other indebtedness obligations of us and Bow, and
the occurrence of any event which would have a material adverse effect on us or Bow. The Company is required to make principal
payments of $10,000 per month from January through September 2019 with the remaining balance of $710,000 due at maturity on
May 11, 2021. |
|
|
The
additional $800,000 borrowed in connection with the entry into the Loan Agreement was used by the Company to acquire the Working
Interest in the Canadian Properties described in Note 6. |
|
|
|
|
|
In
order to induce the Lender to enter into the Loan Agreement, the Company agreed to issue the Lender 500,000 shares of restricted
common stock (the “Loan Shares”), which were issued on May 18, 2018, and warrants to purchase 2,320,000 shares
of common stock (the “Loan Warrants”), of which warrants to purchase (a) 320,000 shares of common stock have an
exercise price of $0.10 per share in Canadian dollars and expire in May 15, 2021, (b) 500,000 shares of common stock have
an exercise price of $0.12 per share in U.S. dollars, and expire on May 15, 2021; and (c) 1,500,000 shares of common stock
have an exercise price of $0.10 per share in U.S. dollars and expire on May 15, 2020. |
|
|
|
|
|
The
fair value of the 500,000 common shares issued were assessed at the market price of the stock on the date of issuance and
valued at $47,500. The fair value of the Canadian dollar denominated warrants issued were assessed at $30,012 using the Black
Scholes Option Pricing Model. The fair value of the U.S. dollar denominated warrants issued were assessed at $182,650 using
the Black Scholes Option Pricing Model. The Company determined the debt modification to be an extinguishment of debt and recorded
a total loss on extinguishment of debt of $260,162. |
|
|
|
|
|
Upon
the disposition of Bow pursuant to the Exchange Agreement described under Note 5, a total of $730,000 of the obligations owed
under the Loan Agreement were transferred to Blue Sky. |
|
|
|
|
(iv) |
On
September 17, 2018, the Company entered into a loan agreement with a third party for $200,000 to acquire an additional 3%
working interest in the Canadian Properties (See Note 6). The loan bears interest at 12% per annum and has a maturity date
of October 17, 2019. Payments of principal and interest in the amount of $6,000 are due monthly. The loan is secured against
the Company’s 3% Working Interest in the Canadian Properties and has no financial covenants. |
|