CONVERTIBLE NOTES PAYABLE, NET | Convertible notes payable as of March 31, 2021 consisted of the following: Balance Accrued Debt As of Convertible Promissory Note Summary Principal Interest Discount March 31, 2021 8% OID Convertible Promissory Notes $ 928,000 $ 6,830 $ (70,734 ) $ 864,095 10% OID Convertible Promissory Notes 1,444,329 14,802 (14,466 ) 1,444,665 12% Self-Amortizing Promissory Notes 295,475 3,240 (122,240 ) 176,475 Total $ 2,667,804 $ 24,871 $ (207,440 ) $ 2,485,236 Convertible notes payable as of December 31, 2020 consisted of the following: Balance Accrued Debt As of Principal Interest Discount December 31, 2020 10% OID Convertible Promissory Notes $ 1,453,163 $ 432,144 $ - $ 1,885,307 12% Convertible Promissory Notes 253,000 5,888 (13,912 ) 244,976 12% Self-Amortizing Promissory Notes 969,746 10,981 (615,857 ) 364,870 $ 2,675,909 $ 449,013 $ (629,769 ) $ 2,495,153 8% OID Convertible Promissory Note Balance Accrued Debt As of 8% OID Convertible Promissory Notes- Principal Interest Discount March 31, 2021 Bucktown 2-26-21 $ 928,000 $ 6,830 $ (70,734 ) $ 864,095 Total $ 928,000 $ 6,830 $ (70,734 ) $ 864,095 On February 26, 2021, the Company executed the following agreements with Bucktown Capital LLC (“Bucktown”): (i) Securities Purchase Agreement; (ii) Secured Convertible Promissory Note; and (iii) Security Agreement (collectively the “Bucktown Agreements”). The Company entered into the Bucktown Agreements with the intent to acquire working capital to grow the Company’s businesses and to repay all outstanding obligations owed to: (i) Labrys Fund, L.P. in the amount of $615,333; and (ii) PowerUp Lending Group Ltd. in the amount of $128,858. The total amount of funding under the Bucktown Agreements is $3,088,000 as represented in the Secured Convertible Promissory Note. The total purchase price for this Note is $2,850,000; the Note carries an aggregate original issue discount of $228,000 and a transaction expense amount of $10,000. The Note is comprised of two (2) tranches, consisting of (i) an initial Tranche in an amount equal to $928,000 and any interest, costs, fees or charges accrued thereon or added thereto under the terms of the Note and the Bucktown Agreements, and (ii) an additional Tranche, which is exclusively dedicated for the purchase of the remaining equity interest in EZ-CLONE, in the amount of $2,160,000, plus any interest, costs, fees or charges accrued thereon or added thereto under the terms of the Note and the Bucktown Agreements. The Initial Tranche shall correspond to $68,000 of the OID and the Transaction Expense Amount and may be converted into shares of Common Stock at any time subsequent to the Purchase Price Date. The Subsequent Tranche corresponds to the Investor Note and $160,000 of the aggregate OID. The Company agreed to reserve three times the number of shares based on the redemption value with a minimum of 23,340,000 shares of its common stock for issuance upon conversion of the Note, if that occurs in the future. If not converted sooner, the Note is due on or before February 26, 2022. The Note has an interest rate of eight percent (8%). The Note is convertible, at Bucktown’s option, into the Company’s common stock at $0.30 per share (“Lender Conversion Price”), subject to adjustment as provided for in the Note. However, in the event the Market Capitalization (as defined in the Note) falls below the Minimum Market Capitalization the Lender Conversion Price shall equal the lower of the Lender Conversion Price and the Market Price as of any applicable date of Conversion. The Company’s obligation to pay the Note, or any portion thereof, is secured by all of the Company’s assets. 10% OID Convertible Promissory Notes Balance Accrued Debt As of 10% OID Convertible Promissory Notes- Principal Interest Discount March 31, 2021 Silverback 9-1-20 - From Iliad 8-7-18 $ 140,146 $ 4,147 $ - $ 144,293 Silverback 2-2-21 - From CVP 1-30-20 88,584 667 - 89,251 Silverback 2-2-21 - From Iliad 8-7-18 72,250 1,133 - 73,383 Silverback 2-12-21 - From Odysey 7-22-19 978,348 8,268 - 986,616 Silverback 3-18-21-21 165,000 588 (14,466 ) 151,122 Total $ 1,444,329 $ 14,802 $ (14,466 ) $ 1,444,665 During the three months ended March 31, 2021, Silverback Capital Corporation purchased all of the remaining outstanding notes the Company had with Chicago Venture Partners, L.P. (“Chicago Venture”), Iliad Research and Trading, L.P. (“Iliad”) and Odyssey Research and Trading, LLC, (“Odyssey”). Silverback assumed the terms of the original notes. 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 March 31, 2021, the outstanding principal balance due to Chicago Venture, Iliad and Odyssey was $0 and the Balance due Silverback was $1,444,665 which includes $14,802 of accrued interest and $14,466 of remaining debt discount. 12% Convertible Promissory Notes Balance Accrued Debt As of 12% Self-Amortizing Promissory Notes Principal Interest Discount March 31, 2021 EMA 10-2-20 $ 172,813 $ 2,107 $ (66,025 ) $ 108,895 FirstFire 10-12-20 122,662 1,133 (56,216 ) 67,579 Total $ 295,474 $ 3,240 $ (122,240 ) $ 176,474 EMA Financial LLC On October 2, 2020, the Company executed the following agreements with EMA: (i) Securities Purchase Agreement; and (ii) Self-Amortization Promissory Note for $221,000 (“Note”); (collectively the “EMA Agreements”). The Company entered into the EMA Agreements with the intent to acquire working capital to grow the Company’s businesses and complete the EZ-CLONE Enterprises, Inc. acquisition. FirstFire Global Opportunities Fund, LLC On October 12, 2020, the Company executed the following agreements with FF: (i) Securities Purchase Agreement; and (ii) Self-Amortization Promissory Note (“Note”); (collectively the “FF Agreements”). The Company entered into the FF Agreements with the intent to acquire reduce debt. Notes Payable Notes payable as of March 31, 2021 consisted of the following: Balance Accrued Debt As of Notes Payable Principal Interest Discount March 31, 2021 1% Note Payble under Paycheck Protection Program (GLI) 4-14-20 $ 362,500 $ 3,552 $ - $ 366,052 1% Note Payble under Paycheck Protection Program (GLI) 2-3-21 337,055 515 - 337,570 1% Note Payble under Paycheck Protection Program (EZ) 5-3-20 203,329 1,884 - 205,213 3.75% Economic Injury Disaster Loan (GLI) 6-19-20 149,900 4,517 - 154,417 3.75% Economic Injury Disaster Loan (EZ) 6-19-20 149,900 2,488 - 152,388 Parties related to shareholders of EZ-CLONE Enterprises, Inc. 49,144 - - 49,144 Total 1,251,828 12,955 - 1,264,783 Less long term notes payable (297,470 ) - - (297,470 ) Total $ 954,358 $ 12,955 $ - $ 967,314 Notes payable as of December 31, 2020 consisted of the following: Balance Accrued Debt As of December Principal Interest Discount 31, 2020 1% Note Payble under Paycheck Protection Program (GLI) 4-14-20 $ 362,500 $ 2,638 $ - $ 365,138 1% Note Payble under Paycheck Protection Program (EZ) 5-3-20 203,329 1,371 - 204,700 3.75% Economic Injury Disaster Loan (GLI) 6-19-20 149,900 3,001 - 152,901 3.75% Economic Injury Disaster Loan (EZ) 6-19-20 149,900 3,075 - 152,975 Parties related to shareholders of EZ-CLONE Enterprises, Inc. 49,144 - - 49,144 Total Notes Payable 914,773 10,085 - 924,858 Less Long Term Notes Payable (485,679 ) - - (485,679 ) Short Term Notes Payable $ 429,094 $ 10,085 $ - $ 439,179 On April 17, 2020, the Company received $362,500 under the Paycheck Protection Program of the U.S. Small Business Administration’s (SBA) 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 three months ended March 31, 2021, the Company recorded interest expense of $914 at 1%. The Company is utilizing the funds in accordance with the legal requirements and expects this loan to be forgiven during 2021. On February 7, 2021, the Company received $337,055 under the Paycheck Protection Program of the U.S. Small Business Administration’s (SBA) 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 three months ended March 31, 2021, the Company recorded interest expense of $515 at 1%. The Company is utilizing the funds in accordance with the legal requirements and expects this loan to be forgiven during 2021. 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 three months ended March 31, 2021, the Company recorded interest expense of $512 at 1%. The Company is utilizing the funds in accordance with the legal requirements and expects this loan to be forgiven during 2021. 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 three months ended March 31, 2020, the Company recorded interest expense of $929. These loans were long term as of March 31, 2021. EZ-CLONE has $49,144 due to relatives of the two selling shareholders as of March 31, 2021 and December 31, 2020, respectively. |