NOTE 5 - NOTES PAYABLE AND CONVERTIBLE NOTES PAYABLE, NET OF DISCOUNTS | Notes payable and convertible notes payable, all classified as current at September 30, 2016 and June 30, 2016, consist of the following: Notes and convertible notes, net of discounts September 30, 2016 June 30, 2016 Original Principal, Original Principal, Debt Issue net of Debt Issue net of Principal Discounts Discount Discounts Principal Discounts Discount Discounts LG Capital Funding, LLC $ 125,000 $ (8,393 ) $ - $ 116,607 $ 125,000 $ (13,905 ) $ (5,840 ) $ 105,255 LG Capital Funding, LLC 95,000 (14,892 ) - 80,108 125,000 (34,132 ) (7,992 ) 82,876 Global Opportunity Group, LLC 16,500 (15,234 ) (1,385 ) (119 ) - - - - Old Main Capital, LLC 33,333 (26,849 ) (2,685 ) 3,799 - - - - River North Equity, LLC 33,333 (24,291 ) (2,429 ) 6,613 - - - - EMA Financial, LLC 33,000 (29,564 ) (2,956 ) 480 - - - - Total $ 336,166 $ (119,223 ) $ (9,455 ) $ 207,488 $ 250,000 $ (48,037 ) $ (13,832 ) $ 188,131 On March 23, 2015, the Company issued a note to Green Construction for $30,400 with 10% interest per annum, as of June 30, 2015 the note had accrued interest of $822. The note was due on October 15, 2015. On July 30, 2015, the Company issued 26,885 to satisfy this debt. On October 22, 2015, the Company entered into a Securities Purchase Agreement ("Purchase Agreement"), dated as of October 22, 2015, with LG Capital Funding, LLC ("LG"), pursuant to which the Company sold LG a convertible note in the principal amount of $125,000 (the first of four such Convertible Notes each in the principal amount of $125,000 provided for under the Purchase Agreement), bearing interest at the rate of 8% per annum (the "Convertible Note"). Each of the Convertible Notes issuable under the Purchase Agreement provides for a 15% original issue discount ("OID"), such that the purchase price for each Convertible Note is $106,250, and at each closing LG is entitled to be paid $6,000 for legal and other expenses. The Convertible Note provides LG the right to convert the outstanding balance, including accrued and unpaid interest, of such Convertible Note into shares of the Company's common stock at a price ("Conversion Price") for each share of common stock equal to 80% of the lowest trading price of the common stock as reported on the National Quotations Bureau for the OTCQB exchange on which the Company's shares are traded or any exchange upon which the common stock may be traded in the future, for the twenty prior trading days including the day upon which a Notice of Conversion is received by the Company or its transfer agent. The Convertible Note is payable, along with interest thereon, on October 22, 2016. As of September 30, 2016, $9,206 of interest has been accrued. The convertible note has an OID of 15%, which was recorded at $18,750 of which $8,248 was amortized as of September 30, 2016. The Company recorded a debt discount of $44,643 which, as of September 30, 2016, $41,959 has been amortized. The Company has recorded a derivative liability of $156,853 as of September 30, 2016. On December 3, 2015, the Company issued the second convertible note to LG, as discussed, for $125,000. As of September 30, 2016, $3,260 of interest has been accrued. The Company has recorded an OID of 15%, which was recorded at $18,750 of which $6,096 was amortized as of September 30, 2016. The Company recorded a debt discount of $85,165 which, as of September 30, 2016, $27,690 has been amortized. The Company has recorded a derivative liability of $214,276 as of September 30, 2016. On July 21, 2016, the Company entered into a convertible promissory note with Old Main Capital, LLC (Old Main) for $33,333. The note matures on July 21, 2017 and bears interest at 10%. The convertible promissory note provides for an OID of $3,333, a deduction of $1,250 for Old Mains legal fees, and $2,500 for Old Mains legal fees related to the equity purchase agreement. Therefore, the net proceeds to the Company was $26,250. The conversion price is the lower of 65% of the lowest traded price for the twenty consecutive trading days immediately preceding the applicable conversion date or the closing bid price on the original issue date. As of September 30, 2016, $648 of the OID had been amortized, $6,484 of the debt discount had been amortized, and there was accrued interest of $658. On July 25, 2016, the Company entered into an equity purchase agreement with River North Equity, LLC (River North) for up to $2,000,000. On July 25, 2016, the Company entered into a convertible promissory note with River North for $40,000. The convertible promissory note has a maturity date of March 29, 2017 and is non-interest bearing. The conversion price is the lower of 65% of the lowest traded price for the twenty consecutive trading days immediately preceding the applicable conversion date. The convertible promissory note provides for an OID of $3,333, a deduction of $4,000 for River Norths legal fees, and a debt discount of $33,333. As of September 30, 2016, $904 of the OID had been amortized, $9,042 of the debt discount had been amortized, and there was accrued interest of $745. On August 10, 2016, the Company entered into a securities purchase agreement with Global Opportunity Group, LLC (Global) for $16,500. The Company received net proceeds of $15,000. Additionally, the Company issued 165,000 warrants for common stock with an exercise price of $0.15 per share and have a cashless exercise option (see Note 6). The convertible promissory note provides for an OID of $1,500, a deduction of $1,000 for Globals legal fees, and a debt discount of $16,500. As of September 30, 2016, $115 of the OID had been amortized, $1,266 of the debt discount had been amortized, and there was accrued interest of $157. On August 18, 2016, Global purchased $60,000 of the December 2015 LG note. The conversion feature was 50% of the previous 20 days lowest traded price. The acquisition was in two tranches, $30,000 each, thirty days apart. Subsequent to the acquisition of the first $30,000, LG completed the following conversions: on August 29, 2016, $5,000 ($4,500 principal and legal fees of $500) into 250,000 shares, converted at a rate of $0.02 per share, with a loss on conversion of $15,500 as the current stock price was $0.082; on September 2, 2016, $10,000 ($9,500 principal and legal fees of $500) into 500,000 shares, converted at a rate of $0.02 per share, with a loss on conversion of $25,000 as the current stock price was $0.07; on September 13, 2016, $8,500 ($8,000 principal and legal fees of $500) into 680,000 shares, converted at a rate of $0.0125 per share, with a loss on conversion of $18,700 as the current stock price was $0.04, and; on September 26, 2016, $8,500 ($8,000 principal and legal fees of $500) into 1,202,677 shares, converted at a rate of $0.0071 per share, with a loss on conversion of $31,871 as the current stock price was $0.0275 (see Note 6). Subsequent to September 30, 2016, on October 7, 2016, Global converted $6,000 ($5,500 principal and legal fees of $500) into 1,000,000 shares, converted at a rate of $0.006 per share, with a loss on conversion of $13,000 as the current stock price was $0.019 (see Note 8). On August 23, 2016, the Company entered into a securities purchase agreement with EMA Financial, LLC (EMA), for $33,000. The Company received net proceeds of $29,700. The convertible promissory note provides for an OID of $3,300, a deduction of $3,000 for EMAs legal fees, and a debt discount of $33,000. As of September 30, 2016, $344 of the OID had been amortized, $3,436 of the debt discount had been amortized, and there was accrued interest of $564. On September 12, 2016, LG converted $8,500 of principal of the October 22, 2015 convertible promissory note (see Note 6) into 680,000 shares of common stock. The conversion price, based on a 50% discount, was $0.0125. A loss on conversion will be recorded accordingly. |