CONVERTIBLE NOTES PAYABLE, NET | Convertible notes payable as of June 30, 2020 consisted of the following: Balance Accrued Debt As of Principal Interest Discount June 30, 2020 Convertible Notes Payable- 10% OID Convertible Promissory Notes $ 2,350,007 $ 360,226 $ - $ 2,710,233 Secured Advance Note 148,082 - - 148,082 12% Convertible Promissory Notes 199,100 4,628 (10,690 ) 193,038 $ 2,697,189 $ 364,854 $ (10,690 ) $ 3,051,353 Convertible notes payable as of December 31, 2019 consisted of the following: Balance Accrued Debt As of Principal Interest Discount December 31, 2019 Convertile Notes Payable- 10% OID Convertible Promissory Notes $ 2,195,007 $ 220,980 $ - $ 2,415,987 Secured Advance Note 205,228 - - 205,228 12% Convertible Promissory Notes 281,600 3,055 (21,591 ) 263,064 $ 2,681,835 $ 224,035 $ (21,591 ) $ 2,884,279 10% Convertible Promissory Notes Funding from Chicago Venture Partners, L.P. (“Chicago Venture”), Iliad Research and Trading, L.P. (“Iliad”) and Odyssey Research and Trading, LLC, (“Odyssey”). The Company typically issues original issuance discount notes with these parties that has a stated interest rate of typically 10%. Accrued interest represents the interest to be accreted over the remaining term of the notes. These notes contain terms and conditions that are deemed beneficial conversion features and the Company recognizes a derivative liability related to these terms until the notes are converted. Upon the conversion of these notes, the Company records a loss on debt conversion and reduces their derivative liability. The notes may be converted to common stock after six months until they are converted. As of December 31, 2019, the outstanding principal balance due to Chicago Venture, Iliad and Odyssey was $2,195,007 and accrued interest was $220,980, which results in a total amount of $2,415,987. During the year ended December 31, 2019, Chicago Venture and Iliad converted principal and accrued interest of $1,357,872 into 3,120,521 shares of our common stock at a per share conversion price of $0.766 with a fair value of $2,284,081. The Company recognized $926,208 loss on debt conversions during the year ended December 31, 2019. As of June 30, 2020, the outstanding principal balance due to Chicago Venture, Iliad and Odyssey was $2,350,007 and accrued interest was $360,226, which results in a total amount of $2,710,233. During the six months ended June 30, 2020, the Company received loans of $500,000 from Chicago Venture. Also, Chicago Venture converted principal and accrued interest of $400,000 into 2,963,118 shares of our common stock at a per share conversion price of $0.135 with a fair value of $605,608. The Company recognized $205,608 loss on debt conversions during the six months ended June 30, 2020. Securities Purchase Agreement, Secured Promissory Notes and Security Agreement with Chicago Venture Partners, L.P (Chicago Venture) On January 30, 2020, the Company executed the following agreements with Chicago Venture: (i) Securities Purchase Agreement; (ii) Secured Convertible Promissory Notes (“Notes”); and (iii) Security Agreement (collectively the “Chicago Venture Agreements”). The Company entered into the Chicago Venture Agreements with the intent to acquire working capital to grow the Company’s businesses. The total amount of funding under the CVP Agreements is $500,000 in various tranches. The Notes carry an original issue discount of $50,000 and a transaction expense amount of $5,000, for total debt of $555,000 (“Debt”). The Company agreed to reserve 53,333 shares of its common stock for issuance upon conversion of the Debt, if that occurs in the future. If not converted sooner, the Debt is due on or before January 29, 2021. The Debt carries an interest rate of ten percent (10%). The Debt is convertible, at CVP’s option, into the Company’s common stock at $0.30 per share subject to adjustment as provided for in the Notes. The Company received approximately $500,000 of funding under the Chicago Venture agreements in 2020. The Company’s obligation to pay the Debt, or any portion thereof, is secured by all of the Company’s assets. Secured Advance Note with Crossover Capital Fund I LLC (“Crossover”) On September 20, 2019, the Company closed a Secured Advance Note with Crossover Capital Fund I LLC (the “Crossover Note”). The Company entered into the Crossover Note with the intent to acquire working capital to grow the Company’s businesses. The total amount of funding under the Crossover Note is $250,000. The Crossover Note carries an original issue discount of $57,400 and a transaction expense amount of $7,000, for total debt of $308,400. On December 22, 2019, the Note increased by $25,700. The original issue discount was immediately recorded as interest expense due to the note maturity being less than one year. The Company agreed to reserve three times the number of shares based on the conversion value in case of default under the Crossover Note, if that occurs in the future. The Crossover Note is due in nine months and is repayable weekly at $9,205. The Crossover Note is convertible into the Company’s common stock at the market value share price subject to adjustment as provided for in the Crossover Note in the case of default. The Company’s obligation to pay the Crossover Note, or any portion thereof, is secured by all of the Company’s assets. As of December 31, 2019, the outstanding principal balance due Crossover was $205,228. The Company also issued 33,333 shares of common stock to Crossover as a commitment fee that was valued at fair market value at $25,000 or $0.75 per share and expensed as interest expense during the year ended December 31, 2019. On January 14, 2020, the Note increased by $25,700. As of June 30, 2020, the outstanding principal balance due Crossover was $148,802. The Company is behind on the weekly payments under this Note as of June 30, 2020. 12% Convertible Promissory Notes The Company entered into Convertible Promissory Notes with PowerUp Lending Group Ltd on November 18, 2019 for $140,800 to fund short-term working capital. The Notes accrues interest at a rate of 12% per annum and became due in one year and are convertible into common stock at 75% of market value after six months. The Company received cash of $125,000, and recorded interest expense of $2,037, a transaction expense amount of $3,000 and amortization of debt discount of $15,191. The Company recorded as interest expense in 2019 the value of the beneficial conversion feature of $46,933 related to the potential conversion at a discount after six months. During the six months ended June 30, 2020, the Company recorded interest expense of $5,643 and amortization of debt discount of $10,409. During the six months ended June 30, 2020, the Company issued 1,004,625 shares of the Company’s common stock at $0.148 related to conversion of principal and interest under the $140,800 Promissory Note. The Company entered into Convertible Promissory Notes with PowerUp Lending Group Ltd on December 9, 2019 for $140,800 to fund short-term working capital. The Notes accrues interest at a rate of 12% per annum and became due in one year and are convertible into common stock at 75% of market value after six months. The Company received cash of $125,000, and recorded interest expense of $1,018, a transaction expense amount of $3,000 and amortization of debt discount of $14,418. The Company recorded as interest expense in 2019 the value of the beneficial conversion feature of $46,933 related to the potential conversion at a discount after six months. During the six months ended June 30, 2020, the Company recorded interest expense of $22,001 and amortization of debt discount of $11,182. During the six months ended June 30, 2020, the Company repaid $85,000 and issued 628,659 shares of the Company’s common stock at $0.125 related to conversion of principal and interest under the remaining $78,819 Promissory Note. The Company entered into Convertible Promissory Note with PowerUp Lending Group Ltd on January 14, 2020 for $58,300 to fund short-term working capital. The Notes accrues interest at a rate of 12% per annum and became due in one year and are convertible into common stock at 75% of market value after six months. The Company received cash of $50,000, and recorded interest expense of $1,495, a transaction expense amount of $3,000 and amortization of debt discount of $5,300. The Company recorded as interest expense in the six months ended June 30, 2020 the value of the beneficial conversion feature of $5,300. related to the potential conversion at a discount after six months. The Company entered into Convertible Promissory Notes with PowerUp Lending Group Ltd on June 1, 2020 for $140,800 to fund short-term working capital. The Notes accrues interest at a rate of 12% per annum and became due in one year and are convertible into common stock at 75% of market value after six months. The Company received cash of $125,000, and recorded interest expense of $1,389, a transaction expense amount of $3,000 and amortization of debt discount of $14,910. The Company recorded as interest expense in 2020 the value of the beneficial conversion feature of $46,933 related to the potential conversion at a discount after six months. During the six months ended June 30, 2020, PowerUp Lending Group Ltd converted principal and accrued interest of $227,299 into 1,633,284 shares of our common stock at an average per share conversion price of $0.139 with a fair value of $313,003. The Company recognized $85,704 loss on debt conversions during the six months ended June 30, 2020. Notes Payable Notes payable as of June 30, 2020 consisted of the following: Balance Accrued Debt As of Principal Interest Discount June 30, 2020 Notes Payable- 1% Note Payble under Paycheck Protection Program $ 565,829 $ 1,104 $ - $ 566,933 3.75% Economic Injury Disaster Loan 299,800 9 - 299,809 Parties related to shareholders of EZ-CLONE Enterprises, Inc. 104,144 - - 104,144 $ 969,773 $ 1,113 $ - $ 970,886 Notes payable as of December 31, 2019 consisted of the following: Balance Accrued Debt As of Principal Interest Discount December 31, 2019 Notes Payable- Parties related to shareholders of EZ-CLONE Enterprises, Inc. $ 104,144 $ - $ - $ 104,144 On April 17, 2020, the Company received $362,500 under the Paycheck Protection Program of the U.S. Small Business Administration’s 7(a) Loan Program pursuant to the Coronavirus, Aid, Relief and Economic Security Act (CARES Act), Pub. Law 116-136, 134 Stat. 281 (2020). During the six months ended June 30, 2020, the Company recorded interest expense of $775 at 1%. The Company is utilizing the funds in accordance with the legal requirements and expects this loan to be forgiven during 2020. On May 7, 2020, EZ-CLONE received $203,329 under the Paycheck Protection Program of the U.S. Small Business Administration’s 7(a) Loan Program pursuant to the Coronavirus, Aid, Relief and Economic Security Act (CARES Act), Pub. Law 116-136, 134 Stat. 281 (2020). During the six months ended June 30, 2020, the Company recorded interest expense of $329 at 1%. The Company is utilizing the funds in accordance with the legal requirements and expects this loan to be forgiven during 2020. On June 19, 2020, The Company received $299,800 under the Economic Injury Disaster Loan Program of the U.S. Small Business Administration’s 7(a) Loan Program pursuant to the Coronavirus, Aid, Relief and Economic Security Act (CARES Act), Pub. Law 116-136, 134 Stat. 281 (2020). Repayment terms on the loans are over a 30-year term at 3.75%. In addition, the loan contains a 12-month payment deferral beginning on the loan date. There is no prepayment penalty on an EIDL loan. During the six months ended June 30, 2020, the Company recorded interest expense of $370. These loans were long term as of June 30, 2020. |