| SCHEDULE OF CONVERTIBLE NOTES PAYABLE |
Convertible
notes payable at June 30, 2021 and December 31, 2020 consists of the following:
SCHEDULE
OF CONVERTIBLE NOTES PAYABLE
| | |
June 30, | | |
December 31, | |
| | |
2021 | | |
2020 | |
| Dated September 15, 2017 | |
$ | 187,590 | | |
$ | 318,492 | |
| Dated April 25, 2018 | |
| 40,123 | | |
| 40,123 | |
| Dated September 21, 2018 | |
| 56,714 | | |
| 56,714 | |
| Dated October 18, 2018 | |
| 60,000 | | |
| 60,000 | |
| Dated November 28, 2018 | |
| 33 | | |
| 33 | |
| Dated November 28, 2018 | |
| 10,383 | | |
| 21,700 | |
| Dated November 29, 2018 | |
| 25,000 | | |
| 25,000 | |
| Dated December 13, 2018 | |
| 105,000 | | |
| 105,000 | |
| Dated January 15, 2019 | |
| 115,000 | | |
| 115,000 | |
| Dated February 7, 2019 | |
| - | | |
| 111,276 | |
| Dated February 19, 2019 | |
| - | | |
| 64,500 | |
| Dated February 19, 2019 | |
| 55,125 | | |
| 55,125 | |
| Dated March 13, 2019 | |
| 55,125 | | |
| 55,125 | |
| Dated May 14, 2019 | |
| 26,500 | | |
| 26,500 | |
| Dated May 17, 2019 | |
| 27,825 | | |
| 27,825 | |
| Dated August 1, 2019 | |
| 56,194 | | |
| 56,194 | |
| Dated August 7, 2019 | |
| 55,125 | | |
| 55,125 | |
| Dated October 3, 2019 | |
| 5,350 | | |
| 5,350 | |
| Dated October 25, 2019 | |
| 6,825 | | |
| 6,825 | |
| Dated March 19, 2020 | |
| 33,600 | | |
| - | |
| Dated March 25, 2020 | |
| 33,600 | | |
| - | |
| Dated April 21, 2021 | |
| 28,875 | | |
| - | |
| Dated April 30, 2021 | |
| 33,000 | | |
| - | |
| Dated May 4, 2021 | |
| 28,875 | | |
| - | |
| Dated May 12, 2021 | |
| 55,125 | | |
| - | |
| Dated May 17, 2021 | |
| 44,000 | | |
| - | |
| Dated May 28, 2021 | |
| 55,125 | | |
| - | |
| Dated June 9, 2021 | |
| 55,125 | | |
| - | |
| Dated June 24, 2021 | |
| 27,000 | | |
| - | |
| Dated June 25, 2021 | |
| 55,125 | | |
| - | |
| | |
| | | |
| | |
| Total convertible notes payable | |
| 1,337,863 | | |
| 1,273,107 | |
| | |
| | | |
| | |
| Less: Unamortized debt discount | |
| (201,970 | ) | |
| (4,460 | ) |
| | |
| | | |
| | |
| Total convertible notes | |
| 1,135,893 | | |
| 1,268,647 | |
| | |
| | | |
| | |
| Less: current portion of convertible notes | |
| 1,135,893 | | |
| 1,268,647 | |
| Long-term convertible notes | |
$ | (0 | ) | |
$ | (0 | ) |
|
| SUMMARY OF OUTSTANDING NOTES PAYABLE, CHANGE IN DERIVATIVE LIABILITY AND DEBT DISCOUNT |
The
following table is a rollforward of activity, by each noteholder, for the six months ended June 30, 2021:
SUMMARY
OF OUTSTANDING NOTES PAYABLE, CHANGE IN DERIVATIVE LIABILITY AND DEBT DISCOUNT
| | |
Loan Holder | |
Principal
Amount | | |
Date | |
Maturity | |
OID
& Financing Costs | | |
Balance
at
12 31 17 | | |
Additions | | |
Payments | | |
Conversion | | |
Balance
at
12 31 18 | | |
Additions | | |
Payments | | |
Conversion | | |
Balance
at
12 31 19 | | |
Additions | | |
Payments | | |
Conversion | | |
Balance
at
12 31 20 | | |
Additions | | |
Payments | | |
Conversion | | |
Balance
at
6 30 21 | |
| | |
| |
| | |
| |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| 1 | |
SBI Investment | |
$ | 200,000 | | |
9/27/2017 | |
3/15/2018 | |
| | | |
| 200,000 | | |
| 75,000 | | |
| (25,000 | ) | |
| (93,150 | ) | |
| 156,850 | | |
| - | | |
| - | | |
| (6,697 | ) | |
| 150,153 | | |
| - | | |
| - | | |
$ | (19,160.78 | ) | |
| 130,992 | | |
| - | | |
| - | | |
$ | (130,902 | ) | |
| 90 | |
| 1 | |
SBI Investment | |
$ | 187,500 | | |
11/14/2017 | |
5/14/2018 | |
| | | |
| 187,500 | | |
| - | | |
| - | | |
| - | | |
| 187,500 | | |
| - | | |
| - | | |
| - | | |
| 187,500 | | |
| - | | |
| - | | |
| | | |
| 187,500 | | |
| - | | |
| - | | |
| - | | |
| 187,500 | |
| 2 | |
LG Capital Funding, LLC | |
$ | 185,292 | | |
12/8/2017 | |
6/8/2018 | |
| 17,646 | | |
| 92,646 | | |
| 92,646 | | |
| - | | |
| (133,032 | ) | |
| 52,260 | | |
| - | | |
| - | | |
| (52,260 | ) | |
| 0 | | |
| - | | |
| - | | |
| | | |
| 0 | | |
| - | | |
| - | | |
| - | | |
| 0 | |
| 3 | |
Cerberus Finance Group Ltd | |
$ | 185,292 | | |
12/12/2017 | |
6/8/2018 | |
| 17,646 | | |
| 92,646 | | |
| 92,646 | | |
| (25,000 | ) | |
| (53,183 | ) | |
| 107,109 | | |
| - | | |
| (99,684 | ) | |
| (7,425 | ) | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| 4 | |
Eagle Equities LLC | |
$ | 50,000 | | |
3/15/2018 | |
3/15/2019 | |
| 2,500 | | |
| - | | |
| 50,000 | | |
| - | | |
| (50,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| 5 | |
Adar Capital LLC | |
$ | 50,000 | | |
3/15/2018 | |
3/15/2019 | |
| 2,500 | | |
| - | | |
| 50,000 | | |
| - | | |
| (50,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| 6 | |
Bellridge Capital LP | |
$ | 60,000 | | |
5/17/2018 | |
5/17/2019 | |
| 10,000 | | |
| - | | |
| 60,000 | | |
| - | | |
| (44,000 | ) | |
| 16,000 | | |
| - | | |
| - | | |
| (16,000 | ) | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| 7 | |
Auctus | |
$ | 100,000 | | |
4/27/2018 | |
4/25/2019 | |
| 10,000 | | |
| - | | |
| 100,000 | | |
| - | | |
| (59,877 | ) | |
| 40,123 | | |
| - | | |
| - | | |
| - | | |
| 40,123 | | |
| - | | |
| - | | |
| | | |
| 40,123 | | |
| - | | |
| - | | |
| - | | |
| 40,123 | |
| 8 | |
Bellridge Capital LP | |
$ | 60,000 | | |
9/17/2018 | |
3/15/2019 | |
| 10,000 | | |
| - | | |
| 60,000 | | |
| - | | |
| - | | |
| 60,000 | | |
| - | | |
| - | | |
| (3,286 | ) | |
| 56,714 | | |
| - | | |
| - | | |
| | | |
| 56,714 | | |
| - | | |
| - | | |
| - | | |
| 56,714 | |
| 9 | |
Eagles Equity | |
$ | 50,000 | | |
9/21/2018 | |
3/15/2019 | |
| 2,500 | | |
| - | | |
| 50,000 | | |
| - | | |
| (50,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| 10 | |
Adar Bay | |
$ | 50,000 | | |
10/4/2018 | |
10/4/2018 | |
| 2,500 | | |
| - | | |
| 50,000 | | |
| - | | |
| (50,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| 11 | |
Bellridge Capital LP | |
$ | 60,000 | | |
10/18/2018 | |
10/18/2019 | |
| 10,000 | | |
| - | | |
| 60,000 | | |
| - | | |
| - | | |
| 60,000 | | |
| - | | |
| - | | |
| - | | |
| 60,000 | | |
| - | | |
| - | | |
| | | |
| 60,000 | | |
| - | | |
| - | | |
| - | | |
| 60,000 | |
| 12 | |
Adar Alef Omnibus | |
$ | 64,500 | | |
11/28/2018 | |
11/29/2019 | |
| 4,125 | | |
| - | | |
| 64,500 | | |
| - | | |
| - | | |
| 64,500 | | |
| - | | |
| - | | |
| (39,057 | ) | |
| 25,443 | | |
| - | | |
| - | | |
$ | (25,410.13 | ) | |
| 33 | | |
| - | | |
| - | | |
| - | | |
| 33 | |
| 13 | |
Adar Alef Debt Purchase | |
$ | 25,000 | | |
11/28/2018 | |
11/29/2019 | |
| | | |
| - | | |
| 25,000 | | |
| - | | |
| (25,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| 14 | |
LG Capital Omnibus | |
$ | 64,500 | | |
11/28/2018 | |
11/29/2019 | |
| 4,125 | | |
| - | | |
| 64,500 | | |
| - | | |
| - | | |
| 64,500 | | |
| - | | |
| - | | |
| (6,630 | ) | |
| 57,870 | | |
| - | | |
| - | | |
$ | (36,170.00 | ) | |
| 21,700 | | |
| - | | |
| - | | |
$ | (11,317 | ) | |
| 10,383 | |
| 15 | |
LG Capital Debt Purchase | |
$ | 25,000 | | |
11/29/2018 | |
11/29/2018 | |
| | | |
| - | | |
| 25,000 | | |
| - | | |
| - | | |
| 25,000 | | |
| - | | |
| - | | |
| - | | |
| 25,000 | | |
| - | | |
| - | | |
| | | |
| 25,000 | | |
| - | | |
| - | | |
| - | | |
| 25,000 | |
| 16 | |
LG Capital Omnibus | |
$ | 105,000 | | |
12/13/2018 | |
12/14/2019 | |
| 5,000 | | |
| - | | |
| 105,000 | | |
| - | | |
| - | | |
| 105,000 | | |
| - | | |
| - | | |
| - | | |
| 105,000 | | |
| - | | |
| - | | |
| | | |
| 105,000 | | |
| - | | |
| - | | |
| - | | |
| 105,000 | |
| 17 | |
LG Capital Omnibus | |
$ | 115,000 | | |
1/15/2019 | |
1/15/2020 | |
| 5,750 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 115,000 | | |
| - | | |
| - | | |
| 115,000 | | |
| - | | |
| - | | |
| | | |
| 115,000 | | |
| - | | |
| - | | |
| - | | |
| 115,000 | |
| 18 | |
Adar Alef Omnibus | |
$ | 132,720 | | |
2/7/2019 | |
2/7/2020 | |
| 6,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 132,720 | | |
| - | | |
| - | | |
| 132,720 | | |
| - | | |
| - | | |
$ | (21,444.27 | ) | |
| 111,276 | | |
| - | | |
| - | | |
$ | (111,276 | ) | |
| (0 | ) |
| 19 | |
Adar Alef Debt Note | |
$ | 108,055 | | |
2/7/2019 | |
2/7/2019 | |
| 8,371 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 108,055 | | |
| - | | |
| (108,056 | ) | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| 20 | |
Adar Alef Omnibus | |
$ | 64,500 | | |
2/19/2019 | |
2/19/2020 | |
| 4,125 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 64,500 | | |
| - | | |
| - | | |
| 64,500 | | |
| - | | |
| - | | |
| | | |
| 64,500 | | |
| - | | |
| - | | |
$ | (64,500 | ) | |
| - | |
| 21 | |
LG Capital Omnibus | |
$ | 55,125 | | |
2/19/2019 | |
2/19/2020 | |
| 2,500 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 55,125 | | |
| - | | |
| - | | |
| 55,125 | | |
| - | | |
| - | | |
| | | |
| 55,125 | | |
| - | | |
| - | | |
| - | | |
| 55,125 | |
| 22 | |
LG Capital Omnibus | |
$ | 55,125 | | |
3/13/2019 | |
3/13/2020 | |
| 2,500 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 55,125 | | |
| - | | |
| - | | |
| 55,125 | | |
| - | | |
| - | | |
| | | |
| 55,125 | | |
| - | | |
| - | | |
| - | | |
| 55,125 | |
| 23 | |
Adar Alef Omnibus #2 Back End | |
$ | 26,500 | | |
5/14/2019 | |
2/20/2020 | |
| 1,500 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 26,500 | | |
| - | | |
| - | | |
| 26,500 | | |
| - | | |
| - | | |
| | | |
| 26,500 | | |
| - | | |
| - | | |
| - | | |
| 26,500 | |
| 24 | |
LG Capital Omnibus #5 | |
$ | 27,825 | | |
5/17/2019 | |
5/15/2020 | |
| 2,825 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 27,825 | | |
| - | | |
| - | | |
| 27,825 | | |
| - | | |
| - | | |
| | | |
| 27,825 | | |
| - | | |
| - | | |
| - | | |
| 27,825 | |
| 25 | |
Adar Alef Omnibus #2 BE 3rd Tranche | |
$ | 53,500 | | |
8/1/2019 | |
2/7/2020 | |
| 50,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 56,194 | | |
| - | | |
| - | | |
| 56,194 | | |
| - | | |
| - | | |
| | | |
| 56,194 | | |
| - | | |
| - | | |
| - | | |
| 56,194 | |
| 26 | |
LG Capital Omnibus #7 | |
$ | 55,125 | | |
8/6/2019 | |
2/7/2020 | |
| 50,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 55,125 | | |
| - | | |
| - | | |
| 55,125 | | |
| - | | |
| - | | |
| | | |
| 55,125 | | |
| - | | |
| - | | |
| - | | |
| 55,125 | |
| 27 | |
Adar Alef Omnibus #2 BE 4th Tranche | |
$ | 5,350 | | |
10/3/2019 | |
2/7/2020 | |
| 5,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 5,350 | | |
| - | | |
| - | | |
| 5,350 | | |
| - | | |
| - | | |
| | | |
| 5,350 | | |
| - | | |
| - | | |
| - | | |
| 5,350 | |
| 28 | |
LG Capital Omnibus #8 | |
$ | 6,825 | | |
10/25/2019 | |
10/26/2020 | |
| 5,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 6,825 | | |
| - | | |
| - | | |
| 6,825 | | |
| - | | |
| - | | |
| | | |
| 6,825 | | |
| - | | |
| - | | |
| - | | |
| 6,825 | |
| 29 | |
Adar Alef Omnibus # 5th Tranche | |
$ | 33,600 | | |
3/19/2020 | |
9/19/2020 | |
| 3,600 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
$ | 33,600 | | |
| | | |
| | | |
| 33,600 | | |
| - | | |
| - | | |
| - | | |
| 33,600 | |
| 30 | |
LG Capital Funding, LLC | |
$ | 33,600 | | |
3/25/2020 | |
9/20/2020 | |
| 3,600 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
$ | 33,600 | | |
| | | |
| | | |
| 33,600 | | |
| - | | |
| - | | |
| - | | |
| 33,600 | |
| 31 | |
Adar Alef Omnibus 6th Tranche | |
$ | 28,875 | | |
4/21/21 | |
4/21/22 | |
| 3,875 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 28,875 | |
| 32 | |
SBI Investment | |
$ | 33,000 | | |
4/30/21 | |
5/1/22 | |
| 3,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 33,000 | |
| 33 | |
Adar Alef Omnibus 7th Tranche | |
$ | 28,875 | | |
5/4/21 | |
5/4/22 | |
| 3,875 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 28,875 | |
| 34 | |
Adar Alef Omnibus 8th Tranche | |
$ | 55,125 | | |
5/12/21 | |
5/13/22 | |
| 5,125 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 55,125 | |
| 35 | |
SBI Investment | |
$ | 44,000 | | |
5/17/21 | |
5/17/22 | |
| 4,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 44,000 | |
| 36 | |
Adar Alef Omnibus 9th Tranche | |
$ | 55,125 | | |
5/28/21 | |
5/28/22 | |
| 5,125 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 55,125 | |
| 37 | |
Adar Alef Omnibus 10th Tranche | |
$ | 55,125 | | |
6/9/21 | |
6/10/22 | |
| 5,125 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 55,125 | |
| 38 | |
SBI Investment | |
$ | 27,500 | | |
6/24/21 | |
6/25/22 | |
| 2,500 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 27,500 | |
| 39 | |
Adar Alef Omnibus 11th Tranche | |
$ | 55,125 | | |
6/25/21 | |
6/26/22 | |
| 5,125 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 55,125 | |
| | |
| |
| | | |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Convertible note total | |
| | | |
| |
| |
| 251,771 | | |
| 572,792 | | |
| 1,024,292 | | |
| (50,000 | ) | |
| (608,242 | ) | |
| 938,842 | | |
| 708,344 | | |
| (99,684 | ) | |
| (239,411 | ) | |
| 1,308,092 | | |
| 67,200 | | |
| - | | |
| (102,185 | ) | |
| 1,273,107 | | |
| - | | |
| - | | |
| (317,995 | ) | |
| 1,337,862 | |
|