CONVERTIBLE DEBENTURES AND PROMISSORY NOTES (Tables)

12 Months Ended

Jan. 31, 2019

CONVERTIBLE DEBENTURES AND PROMISSORY NOTES [abstract]

Schedule of convertible debentures

Convertible debentures
		March 26,			December 31,			January 30,
		2018			2018			2019			Total
		(a)			(b)			(c)
Balance, January 31, 2018 & 2017	$	-		$	-		$	-		$	-
Issued		25,996,000			3,711,179			7,447,350			37,154,529
Equity portion		(2,958,335	)		-			-			(2,958,335	)
Conversion		(22,521,663	)		-			-			(22,521,663	)
Transaction Costs		(938,271	)		(550,709	)		(469,497	)		(1,958,477	)
Interest paid		(452,956	)		(31,807	)		-			(484,763	)
Accretion Expense		875,225			53,137			-			928,362
Balance, January 31, 2019	$	-		$	3,181,800		$	6,977,853		$	10,159,653

(a) On March 26, 2018, the Company completed a non-brokered convertible debenture private placement in the total principal amount of C$33,500,000, in which the Company paid C$1,209,112 in transaction costs. Each convertible debenture accrues interest at a rate of 8% per annum, compounded annually, and is fully due and payable on March 26, 2020. The calculation of the debt considered a discount rate of 15%. The convertible debentures are convertible into common shares at a conversion price of C$1.00 per conversion share, which are subject to the Company being fully listed for trading on the CSE. Upon the Company receiving final approval to list its common shares on the CSE, the convertible debentures will be forced to convert into a total of 33,500,000 common shares of the Company. In connection with the private placement, the Company issued non-transferable share purchase warrants for the purchase of up to 765,795 common shares of the Company. The Warrants are exercisable at C$1.00 per share commencing on the date of listing of the Company on the CSE and will expire on March 25, 2019. On June 18, 2018, the Company listed on the CSE and forced conversion of the convertible debentures in the total principal amount of C$33,500,000 to 33,500,000 common shares and issued 3,350,000 common shares as a loan bonus.

(b) On December 31, 2018, the Company completed the first tranche of a brokered convertible debenture private placement of units for total gross proceeds of C$5,063,000, for which the Company paid C$664,001 in transaction costs. Each unit consists of one C$1,000 principal amount 10% unsecured convertible debenture and one-half of one debenture purchase warrant. The calculation of the debt considered a discount rate of 10%. Each whole warrant entitles the holder to purchase, for a period of 24 months from the date of issue, one additional C$1,000 principal amount 10% unsecured convertible debenture at an exercise price of C$1,000 per warrant debenture. The calculation of the debt considered a discount rate of 10%. The debentures are convertible to the Company’s common shares at a price of C$0.80 per common share. The warrant debentures are convertible into the Company’s common shares at a price of C$0.90 per common share. The debentures and warrant debentures mature two years from the date of issue. Each of the debentures and warrant debentures, as applicable, accrues interest at a rate of 10% per annum, compounded annually, and is fully due and payable on December 31, 2020.

(c) On January 30, 2019, the Company completed the second and final tranche of a brokered convertible debenture private placement of units for total gross proceeds of C$9,825,000, for which the Company paid C$619,389 in transaction costs. Each unit consists of one C$1,000 principal amount 10% unsecured convertible debenture and one-half of one debenture purchase warrant. Each whole warrant entitles the holder to purchase, for a period of 24 months from the date of issue, one additional C$1,000 principal amount 10% unsecured convertible debenture at an exercise price of C$1,000 per warrant debenture.The calculation of the debt considered a discount rate of 10%. The debentures are convertible to the Company’s common shares at a price of C$0.80 per common share.The warrant debentures are convertible into the Company’s common shares at a price of C$0.90 per common share. The debentures and warrant debentures mature two years from the date of issue. Each of the debentures and warrant debentures, as applicable, accrues interest at a rate of 10% per annum, compounded annually, and is fully due and payable on January 30, 2021.

Schedule of convertible promissory notes

Convertible promissory notes
		June 13,2018			January 23,		Total
					2019
		(d)			(e)
Balance, January 31, 2018 & 2017	$	-		$	-	$	-
Issued		2,000,000			175,000		2,175,000
Derivative liabilities		(393,010	)		-		(393,010	)
Accretion Expense		63,840			-		63,840
Balance, January 31, 2019	$	1,670,830		$	175,000	$	1,845,830

(d) On June 13, 2018, the Company issued a convertible promissory note to the vendor that sold Eco Firma Farms, LLC to the Company in the principal amount of $2,000,000. The convertible note is convertible at a conversion price of $1.00 per share and $0.825 per conversion share dependent upon the vendor. The convertible note accrues interest at a rate of 4% per annum, compounded annually, and is fully due and payable on June 13, 2021, and subsequent to year ending January 31, 2019, one vendor converted their portion of the convertible note to 977,479 common shares. On issuance, the Company determined the conversion feature was a derivative liability (Note 16).

 

(e) On January 23, 2019, the Company issued a convertible promissory note to the vendor that sold Megawood Enterprises, Inc. to the Company in the principal amount of $175,000. The convertible note is convertible into 35,000 common shares of the Company at a conversion price of C$5.00 per conversion share and may be converted at any time between October 24, 2019 and January 24, 2020. On issuance, the Company determined the conversion feature was a derivative liability (Note 16).

Schedule of convertible promissory note payable

Promissory note payable
		January 1, 2019 (f)		Total
Balance, January 31, 2018 & 2017	$	-	$	-
Issued		30,000,000		30,000,000
Additions		-		-
Exercised		-		-
Balance, January 31, 2019	$	30,000,000	$	30,000,000
Current portion	$	21,000,000	$	21,000,000
Long-term portion	$	9,000,000	$	9,000,000

(f) On January 1, 2019, the Company issued a promissory note to the vendor that sold Silver State to the Company in the principal amount of $30,000,000. The note is payable in the following principal installments: $3,000,000 on April 1, 2019, $6,000,000 on each of July 1, 2019, October 1, 2019, January 1, 2020, and April 1, 2020, and $3,000,000 on July 1, 2020. The note accrues interest at a rate of 10% per annum. Accrued and unpaid interest at January 31, 2019 totaled $254,795. The note is secured by the all of the outstanding membership interests, and a security interest in all of the assets, of Silver State.