Quarterly report pursuant to Section 13 or 15(d)

(RESTATED) - DEFERRED RD OBLIGATIONS - PARTICIPATION AGREEMENTS (Tables)

v3.22.1
(RESTATED) - DEFERRED RD OBLIGATIONS - PARTICIPATION AGREEMENTS (Tables)
9 Months Ended
Sep. 30, 2021
NOTES PAYABLE SBA PAYCHECK PROTECTION PROGRAM  
Summary of participation agreements

Minimum Payment  

Buyback

Premium %

Buyback

Premium %

CoLicensing #

Date of Funding

 Amount Funded

Warrants

 Term

Exercise Price

Revenue Share

Threshold

0-18 Mo

> 18 Mo

1

Apr 13, 2020

 $     100,000

                3,750

 5 Years

          9.60

1.500%

 $                -  

40%

40%

2

Apr 13, 2020

          150,000

                5,625

 5 Years

          9.60

2.250%

                     -  

40%

40%

3

Apr 13, 2020

          150,000

                5,625

 5 Years

          9.60

2.250%

                     -  

40%

40%

4

May 07, 2020

          250,000

                9,375

 5 Years

          9.60

3.750%

                     -  

40%

40%

5

Jun 01, 2020

          275,000

              10,313

 5 Years

          8.80

4.125%

            82,500

40%

50%

6

Jun 03, 2020

          225,000

                8,438

 5 Years

          8.80

3.375%

            67,500

40%

50%

7

Jul 08, 2020

          100,000

                3,750

 5 Years

          9.60

1.500%

            30,000

40%

50%

8

Aug 24, 2020

          125,000

                4,688

 5 Years

          9.60

1.875%

            37,500

40%

50%

9

Sep 14, 2020

          150,000

                5,625

 5 Years

          9.60

2.250%

            45,000

40%

50%

10

Sep 15, 2020

             50,000

                1,875

 5 Years

          9.60

0.750%

            15,000

40%

50%

11

Sep 15, 2020

             50,000

                1,875

 5 Years

          9.60

0.750%

            15,000

40%

50%

12

Sep 25, 2020

          300,000

                5,625

 5 Years

          9.60

4.500%

         420,000

40%

50%

13

Oct 08, 2020

          500,000

              18,750

 5 Years

          9.60

7.500%

         150,000

40%

40%

14

Oct 04, 2020

          100,000

                3,750

 5 Years

          9.60

1.500%

            40,000

40%

50%

15

Oct 04, 2020

          250,000

                9,375

 5 Years

          9.60

3.750%

                     -  

40%

40%

16

Oct 09, 2020

             50,000

                1,875

 5 Years

          9.60

0.750%

            15,000

40%

40%

17

Dec 16, 2020

             10,000

                    375

 5 Years

          9.60

0.150%

            17,000

40%

50%

18

Jan 22, 2021

             40,000

                1,500

 5 Years

        11.20

0.600%

            12,000

40%

50%

19

Jan 25, 2021

             40,000

                1,500

 5 Years

        11.20

0.600%

            12,000

40%

50%

20

Jan 27, 2021

             25,000

                    938

 5 Years

        11.20

0.375%

            12,000

40%

50%

21

May 14, 2021

             45,000

                1,688

 5 Years

        10.40

0.675%

            13,500

40%

50%

Total

 $  2,985,000

           106,315

44.775%

 $      984,000