| Debt Obligations | NOTE 9 DEBT OBLIGATIONS The following is a summary of the CompanyÂ’s financing
arrangements as of June 30, 2015:
6/30/2016
Current portion of long term debt:
Current portion of notes payable $ 314,714
Current portion of notes payable – related party 310,100
Note discounts (34,502 )
Total current portion of long term debt $ 590,312
Current portion of convertible debentures:
TCA Global Credit Master Fund, L.P., 11% interest, conversion at 85% of market $ 2,643,838
David Moran & Siobhan Hughes, 6% interest, conversion at 90% of market 2,399
Susan Schneider, 6% interest, conversions at 90% of market 10,510
Minority Interest Fund (II), LLC, 6% interest, no conversion discount 1,439,900
Long Side Ventures, 6% interest, conversion at 90% of market 85,000
Related Party Debenture, 6% interest, no conversion discount 27,532
Abrams, 8% interest, no conversion discount 40,000
FLUX Carbon Starter Fund LLC, 6% interest, no conversion discount 255,000
Five Nine Group LLC, 6% interest, no conversion discount 250,000
Cantrell Winsness Technologies, LLC, 2% interest, conversion at 100% of market 125,000
Settlement Contingency Debentures 50,000
Note discount (2,524,922 )
Total current portion of convertible debentures $ 2,404,257
Long term convertible debentures:
Gerova Asset Backed Holdings, LP, 2% interest, no conversion discount 175,000
Long Side Ventures, 6% interest, conversion at 90% of market 219,717
Cantrell Winsness Technologies, LLC, 2% interest, conversion at 100% of market 200,000
TRK Management LLC, 6% interest, no conversion discount 100,000
EXO Opportunity Fund, LLC, 6% interest, conversion at 90% of market 4,500,000
Note discount (3,379,617 )
Total long term convertible debentures $ 1,815,100 A total of $10,748,709 in principal
from the convertible debt noted above is convertible into the common stock of the Company. The following chart is presented to
assist the reader in analyzing the CompanyÂ’s ability to fulfill its fixed debt service requirements (net of note discounts)
as of June 30, 2016 and the CompanyÂ’s ability to meet such obligations:
Year Amount
2016 $ 4,820,992
2017 4,625,000
2018 797,717
2019 505,000
2020 —
Thereafter —
Total minimum payments due under current and long term obligations $ 10,748,709 TCA CREDIT LINE On December 31, 2015, Bitzio and each
of its subsidiaries entered into a Senior Secured Revolving Credit Facility Agreement (the “Credit Agreement”) with
TCA Global Credit Master Fund, LP (“TCA”). Pursuant to the Credit Agreement, TCA loaned $2,900,000 to Bitzio on December
31, 2015. The Credit Agreement contemplates that the lending limit may be increased to $5,000,000, on BitzioÂ’s request and
at TCAÂ’s discretion, provided that amount of loans outstanding under the Credit Agreement will be capped based upon lending
ratios specified in the Credit Agreement. A total of $2,500,000 from the amount loaned on December 31, 2015 was used by Bitzio
to purchase the Series G shares from GreenShift, as described above (see Note 11, ShareholderÂ’s Equity, below). The $2.9 million loan made on December
31, 2015 is, and any future loan will be, reflected in a Senior Secured Revolving Convertible Promissory Note (the “TCA Note”),
which has a maturity date of December 31, 2016. The TCA Note bears interest at 11% per annum. In the event of a default under the
TCA Note or with the consent of Bitzio, TCA may convert portions of principal and interest due under the TCA Note into shares of
Bitzio common stock at a conversion price equal to 85% of the lowest daily volume weighted average price of Bitzio common stock
during the five trading days preceding conversion; provided, however, that no conversion is permitted that will result in the Note-holder
becoming the beneficial owner of more than 4.99% of BitzioÂ’s outstanding common stock. The Credit Agreement required that
Bitzio pay an advisory fee to TCA in the amount of $3,200,000. Payment was made on December 31, 2015 by the issuance of 320,000
shares of Series E Preferred Stock to TCA. To secure its obligations under the Note and Credit Agreement, Bitzio pledged to TCA
all of its assets, as did each of BitzioÂ’s subsidiaries. As of June 30, 2016, the balance of unamortized debt discount is
$2,524,922. During six months ended June 30, 2016 the Company recorded amortization of debt discount of $278,724. During the six
months ended June 30, 2016, Bitzio paid down $256,162 in principal on TCA Note and $225,948 in interest. During the same period
Bitzio accrued $244,041 in interest and fees. FACTOR FUND DEBENTURE On August 5, 2014, the Company issued
a $650,000 convertible debenture to 112359 Factor Fund LLC (“Factor Fund”) for $325,000 in cash, paid between August
2014 and May 2015. The debenture carried interest at 8% per annum, and converted into Company common stock at a conversion price
equal to 100% of the average of the five (5) lowest closing market prices for the common stock for the sixty trading days preceding
conversion, but may not convert into a number of shares that would result in the holder owning beneficially more than 9.99% of
the CompanyÂ’s outstanding shares. On February 26, 2015, Factor Fund assigned the balance due under the foregoing debenture
in two equal $325,000 portions to its members, Five Nine Group LLC (“Five Nine”) and FLUX Carbon Starter Fund LLC (“FCSF”).
On the same date, the Company additionally issued convertible debentures with a principal balance of $534,888 to Factor Fund in
exchange for debentures issued to Factor Fund in prior periods. The issued amount was then assigned in two equal portions to Factor
FundÂ’s members, Five Nine and FCSF. A total of $592,444 was due as of February 26, 2015, to each Five Nine and FCSF as a
result of the foregoing transactions. Of the amount assigned to FCSF, $108,560 of principal plus $16,440 of interest was transferred
to Long Side Ventures LLC (“LSV”). The holder of each debenture may convert the principal and interest accrued on the
A&R Debentures into common stock at a conversion price equal to 100% of the average of the five (5) lowest closing market prices
for the common stock for the sixty trading days preceding conversion, but may not convert into a number of shares that would result
in the holder owning beneficially more than 4.99% of the RegistrantÂ’s outstanding shares. The Company accounted for the foregoing
transfers as an extinguishment of debt and recorded a loss on extinguishment of $938,489 during the six months ended June 30, 2015. YA GLOBAL INVESTMENTS, L.P. On December
31, 2015, YA Global Investments, LP (“YA Global”) and GreenShift entered into a Settlement Agreement pursuant to which
YAGI split its outstanding debt into two debentures, a $14,196,897 debenture and a $5,000,000 debenture; and then accepted, in
satisfaction of $14,196,897 of principal and interest accrued on debentures previously issued by GreenShift, a cash payment of
$2,000,000, and the execution of a participation agreement by GreenShift and its affiliates. The $5 million debenture was assigned
to EXO Opportunity Fund LLC (“EXO”) on the same date. The participation agreement provides that, for an indefinite
term, GreenShift and its subsidiaries will pay to YA Global an amount equal to 15% of all payments received by the Company from
any new licensees issued in connection with its intellectual properties, including any amounts awarded in the CompanyÂ’s pending
and future infringement matters, net of any legal fees and expenses incurred in obtaining the settlement or award. The balance
due to YA Global, including all convertible debt, was paid and satisfied in full as a result of the foregoing transactions. On the same date, GreenShift deposited
$400,000 in cash into escrow in anticipation of settling an additional $2,939,000 in principal and interest due from GreenShift
to various assignees of YAGI (“YAGI Assignees”). The relevant agreement provided that the YAGI Assignees had until
March 31, 2016, to accept their respective share of the settlement amount. As of June 30, 2016, the Company paid a total of $379,574
to all but three of the YAGI Assignees, in settlement of about $2,914,000 in debt elimination, and a gain on extinguishment of
debt of $2,551,613. The terms of the $5 million debenture
assigned to EXO and the $25,000 balance due to the YA Global assignees noted above are nearly identical. Each debenture bears interest
at 6% per annum, and each holder has the right, but not the obligation, to convert any portion of the debenture into GreenShiftÂ’s
common stock at a rate equal to 90% of the lowest daily volume weighted average price of GreenShiftÂ’s common stock during
the 20 consecutive trading days immediately preceding the conversion date. The YAGI debentures have matured and the EXO debenture
matures on December 31, 2017. The debentures also contain a “buy-in” provision in regards to potential cash-settled
portion of any conversion. GreenShift accounted for the foregoing
debentures in accordance with ASC 815, Derivatives and Hedging GreenShift determined the aggregate
value of the YAGI Assignee debentures at December 31, 2015, to be $2,517,902 which represented the aggregate face value of the
debentures of $2,263,939 plus the present value of the conversion feature. During the six months ended June 30, 2016, GreenShift
negotiated settlements with ten of the YAGI Assignee debentures which resulted in a $252,531 reduction of the fair value of the
conversion liability for the period. In addition, the value was reduced $3,271 due to conversions during the period. The carrying
value of the YAGI Assignee debentures was $14,341 as of June 30, 2016, including principal of $12,909 and the value of the conversion
liability. The present value of the liability for the conversion feature has reached its estimated settlement value of $1,432 as
of June 30, 2016. Interest expense of $386 for these obligations was accrued for the six months ended June 30, 2016. The Company is prohibited under its
loan agreements from issuing common shares at prices lower than those afforded to EXO in the absence of EXOÂ’s prior consent.
The EXO Debenture provides for adjustments to the conversion price to the extent that the Company issues equity at a lower price
in the future. As a result, in any such event, EXO would have the right to receive common shares upon conversion of the EXO Debenture
at rates equal to the relevant lower rates. A note discount of $5,000,000 and a derivative liability of $7,484,632 were recorded
at the time of the assignment. The Company accounted for the EXO Debenture in accordance with 815-40, Derivatives and Hedging OTHER DEBENTURES As of December 31, 2010, the Company
had convertible debentures payable to Minority Interest Fund (II), LLC (“MIF”) in an aggregate principal amount of
$3,988,326 (the “MIF Debentures”). Effective October 1, 2015, MIF assigned $557,500 of its convertible debt to EXO
(the “EXO Debenture”). As of December 31, 2015, MIF assigned $100,000 of its balance to TRK Management LLC. During
the six months ended June 30, 2016, $67,929 in principal was converted into common stock. As of June 30, 2016, the balances of
the TRK, and MIF Debentures were $100,000 and $1,439,900, respectively. During the year ended December 31, 2015,
the Company issued a $400,000 convertible debt to Cantrell Winsness Technologies, LLC (“CWT” and the “CWT Debenture”)
in exchange for all amounts accrued under the technology agreement and CWTÂ’s interest in the Series F Preferred Stock. CWT
shall have the right, but not the obligation, to convert any portion of the convertible debenture into the CompanyÂ’s common
stock at $0.001 per share. The CWT Debenture matures December 31, 2018. During the six months ended June 30, 2016, the Company
paid CWT a total of $75,000. The balance of the CWT Debenture was $325,000 at June 30, 2016. During the year ended December 31, 2012,
the Company incurred $175,000 in convertible debt to Gerova Asset Back Holdings, LP (“Gerova” and the “Gerova
Debenture”). Gerova shall have the right, but not the obligation, to convert any portion of the convertible debenture into
the CompanyÂ’s common stock at a rate equal to 100% of the closing market price for the CompanyÂ’s common stock for the
day preceding the conversion date. The Gerova Debenture matures December 31, 2018. Gerova delivered a release in favor of the Company
in respect of any and all amounts that may have been due under the CompanyÂ’s former guaranty agreement with Gerova. The balance
of the Gerova Debenture was $175,000 at June 30, 2016. Interest expense of $1,745 for these obligations was accrued for the six
months ended June 30, 2016. Effective December 31, 2015, Minority
Interest Fund (II), LLC assigned $100,000 of its convertible debt to TRK Management, LLC (“TRK” and the “TRK
Debenture”). TRK shall have the right, but not the obligation, to convert any portion of the accrued interest into the Company’s
common stock at 100% of the market price for the CompanyÂ’s common stock at the time of conversion. The balance of the TRK
Debenture was $100,000 at June 30, 2016. Interest expense of $2,992 for these obligations was accrued for the six months ended
June 30, 2016. In the second quarter of 2016, the
Company entered into agreements in which various third parties agreed to release the company from $509,649 in amounts payable
in exchange for $15,000 in cash and 200,000,000 shares of common stock. |
