Quarterly report pursuant to Section 13 or 15(d)

Notes Payable

Notes Payable
6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Notes Payable

Note 6- Notes Payable


Notes Payable


During the six months ended June 30, 2020, the Company issued five fixed rate promissory notes totaling $800,000 for funding of $401,424 with original terms of six to twelve months and interest rates of 8% to 10%. If the notes are not paid at maturity, two of the five notes will bear a 22% default interest rate and the other three will bear a 24% default interest rate. As of June 30, 2020, all of the new notes remain outstanding and are not in default.


During the six months ended June 30, 2020, the Company converted two previous fixed rate notes into variable rate notes in an accumulated amount of $558,250 as a result of the notes not being paid at maturity and, therefore, triggering a conditional conversion option for the noteholder. The conversion rate is 70% and 75% of the Company’s common stock based on the terms included in the variable rate notes. As of June 30, 2020, the Company exchanged one of the variable notes with $316,494 unamortized principal and accrued interest into one fixed rate promissory notes for $525,000 due in twelve months from issuance date and convertible upon an event of default. The Company recorded the exchange in accordance with ASC 470-50 Debt-Modifications and Extinguishments and recorded $151,496 as gain from debt extinguishment in the condensed consolidated statements of operations.


The gross amount of all convertible notes with variable conversion rates outstanding at June 30, 2020 is $4,224,826, of which $163,826 are past maturity.


On May 20, 2020, the Company entered into modification and forbearance agreements (the “agreements”) with three investors as a condition for the execution of the equity line purchase agreement (see note 6), collectively totaling $4,397,000 in principal and approximately $1,080,000 in accrued interest. The terms of the agreements include the extension of the maturity date, elimination of the conversion feature attached to the hybrid instrument and a 12.5% premium for future cash redemption. The conversion feature and the cash premium only take effect upon the effectiveness of the registration statement underlying the shares related to the equity line purchase agreement, which did not occur as of June 30, 2020. On July 16, 2020, the Securities and Exchange Commission declared effective the registration statement on Form S-1, which was filed on June 23, 2020 and amended on July 10, 2020. Management reviewed the guidance per ASC 470-60 Troubled debt restructurings and ASC 470-50 Debt-Modifications and Extinguishments and concluded that the terms of the agreements were not substantially different as of June 30, 2020 and accounted for the transaction as a debt modification.


Notes payable to a related party in the aggregate amount of $152,000 were outstanding at June 30, 2020 which are past maturity date. The notes bear interest between 10% and 12% per annum. During the six months ended June 30, 2020, the Company paid $13,000 principal to this related party.


As of June 30, 2020, fixed rate notes payable outstanding totaled $1,860,903, of which $724,903 is past maturity.


    June 30,
    December 31, 2019  
Notes payable at beginning of period   $ 6,874,795     $ 8,158,198  
Notes payable issued     717,918       2,101,000  
Loan fees added to note payable     82,082       91,250  
Repayments of notes payable in cash     (13,000 )     (235,000 )
Less amounts converted to redeemable notes     -       (67,500 )
Less amounts exchanged to fixed rate notes     (283,000 )     -  
Less amounts converted to stock     (1,141,066 )     (3,173,153 )
Notes payable at end of period     6,237,729       6,874,795  
Less debt discount     (31,638 )     (12,649 )
    $ 6,206,091     $ 6,862,146  
Notes payable issued to related parties   $ 152,000     $ 165,000  
Notes payable issued to non-related party   $ 6,054,091     $ 6,697,146  


The maturity dates on the notes-payable are as follows:


    Notes to        
12 months ending,   Related parties     Non-related parties     Total  
Past due   $ 152,000     $ 888,729     $ 1,040,729  
June 30, 2021     -       5,197,000       5,197,000  
    $ 152,000     $ 6,085,729     $ 6,237,729