CONVERTIBLE NOTES PAYABLE | NOTE 5. CONVERTIBLE NOTES PAYABLE Convertible Notes payable totaled $1,824,400 and $734,998 at September 30, 2017 and December 31, 2016, respectively as follows: September 30, 2017 December 31, 2016 Convertible Notes Payable (at face value) $ 2,161,415 $ 1,968,600 Unamortized discount (337,015 ) (1,233,602 ) Convertible notes payable (net of discount) $ 1,824,400 $ 734,998 At September 30, 2017, the balances were as follows: Convertible Notes Payable Date of Financing Date of Maturity Amount of Financing Conversions Outstanding Balance Unamortized Discount Net balance Surrender Agreement Notes 23-Jun-16 31-Dec-17 $ 1,430,005 $ (15,865 ) $ 1,414,140 $ 236,620 $ 1,177,520 Cape One Notes 15-Dec-15 30-Jun-17 344,000 — 344,000 — 344,000 December 27, 2016 cash financing 27-Dec-16 27-Dec-17 128,775 — 128,775 31,047 97,728 November 25,2016 cash financing 25-Nov-16 31-Aug-17 7,500 — 7,500 — 7,500 Consulting note-October 2016 1-Oct-16 31-Mar-17 20,000 — 20,000 — 20,000 Consulting note-November 2016 1-Nov-16 30-Apr-17 20,000 — 20,000 — 20,000 Consulting note-December 2016 1-Dec-16 31-May-17 20,000 — 20,000 — 20,000 March 21,2017 cash financing 21-Mar-17 21-Mar-18 57,000 — 57,000 26,860 30,140 February 13, 2017 cash financing 13-Feb-17 13-Feb-18 20,000 — 20,000 7,452 12,548 March 28,2017 cash financing 28-Mar-17 31-Dec-17 5,000 — 5,000 1,655 3,345 January 2017 consulting note 1-Jan-17 30-Jun-17 20,000 — 20,000 — 20,000 February 2017 consulting note 1-Feb-17 31-Jul-17 20,000 — 20,000 — 20,000 March 2017 consulting note 1-Mar-17 31-Jul-17 20,000 — 20,000 — 20,000 April 2017 consulting note 1-Apr-17 31-Aug-17 5,000 — 5,000 — 5,000 Alpha financing- April 2017 27-Apr-17 30-Apr-18 15,000 — 15,000 8,641 6,359 May 2017 consulting note 1-May-17 30-Sep-17 5,000 — 5,000 — 5,000 June 2017 consulting note 1-Jun-17 31-Oct-17 5,000 — 5,000 1,020 3,980 June 6, 2017 cash financing 6-Jun-17 28-Feb-18 5,000 — 5,000 2,828 2,172 July 2017 consulting note 1-Jul-17 30-Nov-17 5,000 — 5,000 2,007 2,993 July 10, 2017 cash financing 10-Jul-17 31-Jul-18 15,000 — 15,000 11,813 3,187 August 2017 consulting note 1-Aug-17 31-Dec-17 5,000 — 5,000 3,026 1,974 September 2017 consulting note 1-Sep-17 31-Jan-18 5,000 — 5,000 4,046 954 Convertible Notes payable at September 30, 2017 $ 2,177,280 $ (15,865 ) $ 2,161,415 $ 337,015 $ 1,824,400 At December 31, 2016, the balances were as follows: Convertible Notes Payable Balance at December 31, 2016 Date of Financing Date of Maturity Amount of Financing Conversions Outstanding Balance Unamortized Discount Net balance Surrender Agreement Notes 23-Jun-16 31-Dec-17 $ 1,430,005 $ (1,680 ) $ 1,428,325 $ 938,762 $ 489,563 Cape One Notes 15-Dec-15 30-Jun-17 344,000 — 344,000 120,980 223,020 December 27, 2016 cash financing 27-Dec-16 27-Dec-17 128,775 — 128,775 127,364 1,411 November 25,2016 cash financing 25-Nov-16 31-Aug-17 7,500 — 7,500 6,532 968 Consulting note-October 2016 1-Oct-16 31-Mar-17 20,000 — 20,000 9,945 10,055 Consulting note-November 2016 1-Nov-16 30-Apr-17 20,000 — 20,000 13,333 6,667 Consulting note-December 2016 1-Dec-16 31-May-17 20,000 — 20,000 16,685 3,315 Convertible Notes payable at December 31, 2016 $ 1,970,280 $ (1,680 ) $ 1,968,600 $ 1,233,602 $ 734,998 Assumption of Convertible Notes Per Surrender and Amendment Agreement The following debtholders of the Predecessor entity agreed to reduce the face value of the obligations owed to them by approximately $300,000 as well as approximately $600,000 in accrued in interest. Subsequent to these reductions, the amounts owed to these creditors, which were assumed by Omni were as follows: $1,430,005 in convertible notes payable as detailed below $28,563 in accrued interest (accounted for as accrued interest on the Balance sheet at December 31, 2016) Date Issued Description Purchaser Original Amount Face value Outstanding at September 30, 2017 6/29/16 Interest at the rate of 10%, and convertible into Alpha Capital Anstalt, LLC $ 900,000 $ 900,000 6/29/16 Interest at the rate of 10%, and convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 30 trading days prior to conversion. Marlin Capital LLC $ 210,000 $ 210,000 6/29/16 Interest at the rate of 10%, and convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 30 trading days prior to conversion. Bull Hunter LLC $ 140,000 $ 140,000 6/29/16 Interest at the rate of 10%, and convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 30 trading days prior to conversion. Oscaleta Partners LLC $ 180,005 $ 164,140 Total Convertible debt from Surrender and Amendment Agreement $ 1,430,005 $ 1,414,140 The Company accounted for the assumption of the convertible promissory notes in accordance with ASC 815 “Derivatives and fair market value and are marked to market through earnings at the end of each reporting period. The assumed value of the note was recorded net of a discount of $1,430,005. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $236,620. These notes matured on December 31, 2017 and bear an interest rate of 10%. The Notes are currently in default. Cape One Master Fund II LP Convertible Promissory Notes Omni assumed $344,000 of convertible notes owed to Cape One Master Fund II LP. The Notes have a face value of $344,000, carry an 8% interest rate, mature on June 30, 2017 and are convertible at $.02 per share. The Company accounted for the assumption of the convertible promissory note in accordance with ASC 815 “Derivatives and fair market value and are marked to market through earnings at the end of each reporting period. The assumed value of the note was recorded net of a discount of $344,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $-0-. The notes matured on June 30, 2017 and are currently in default. December 27, 2016 Financing On that date, the Company issued a note for $128,775 comprised of various financings throughout the year. These notes were combined into a single note which was recorded on December 27, 2016. The Note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 30 trading days prior to conversion. The gross proceeds from the sale of the note were recorded net of a discount of $128,775. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. The fair value of the conversion option on the date of issuance in excess of the face amount of the note was recorded to interest expense on the date of issuance. At the balance sheet date, the remaining unamortized discount was $31,047. The notes mature on December 27, 2017 and carry an interest rate of 8%. The Notes are currently in default. November 25, 2016 Financing On that date, the Company issued a note for $7,500 The Note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The convertible note matured on August 31, 2017 and has a stated interest rate of 10%. The Notes are currently in default. The gross proceeds from the sale of the note are recorded net of a discount of $7,500. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $0. The Notes are currently in default. Consulting Notes October 2016 On October 1, 2016 the Company issued a convertible promissory note in the principal amount of $20,000 to an unrelated party. The convertible note matured on March 31, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 70% discount of the lowest closing bid price during the 20 trading days prior to conversion. The Notes are currently in default. The value of the note is recorded net of a discount of $20,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $-. The notes carry an interest rate of 10% and are at maturity. November 2016 On November 1, 2016 the Company issued a convertible promissory note in the principal amount of $20,000 to an unrelated party. The convertible note matured on April 30, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 70% discount of the lowest closing bid price during the 20 trading days prior to conversion. The gross proceeds from the sale of the note are recorded net of a discount of $20,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $-0-. The notes carry an interest rate of 10% and matured on April 30, 2017. The Notes are currently in default. December 2016 On December 1, 2016 the Company issued a convertible promissory note in the principal amount of $20,000 to an unrelated party. The convertible note matured on May 31, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 70% discount of the lowest closing bid price during the 20 trading days prior to conversion. The gross proceeds from the sale of the note are recorded net of a discount of $20,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $-0-. The notes carry an interest rate of 10% and matured on May 31, 2017. The Notes are currently in default. Financings in 2017 February 13, 2017 Financing On February 13, 2017, the Company issued a note for $20,000 The Note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The gross proceeds from the sale of the note are recorded net of a discount of $20,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. The fair value of the conversion option on the date of issuance in excess of the face amount of the note was recorded to interest expense on the date of issuance. At the balance sheet date, the remaining unamortized discount was $7,452. The notes mature on February 13, 2018 and carry an interest rate of 8%. . March 21, 2017 Financing On March 21, 2017, the Company issued a note for $57,000 The Note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 25 trading days prior to conversion. The gross proceeds from the sale of the note are recorded net of a discount of $57,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $26,860. The notes mature on March 21, 2018 and carry an interest rate of 12% and a default interest rate of 24%. March 28, 2017 Financing On March 28, 2017, the Company issued a note for $5,000 The Note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The gross proceeds from the sale of the note are recorded net of a discount of $5,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $1,655. The notes mature on December 31, 2017 and carry an interest rate of 10%. April 27, 2017 Financing On April 27, 2017, the Company issued a note for $15,000 The Note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The gross proceeds from the sale of the note are recorded net of a discount of $15,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $8,641. The notes mature on April 30, 2018 and carry an interest rate of 8%. June 6, 2017 Financing On June 6, 2017, the Company issued a note for $5,000 The Note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The gross proceeds from the sale of the note are recorded net of a discount of $5,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $2,828. The notes mature on February 28, 2018 and carry an interest rate of 10%. July 10, 2017 Financing On that date, the Company issued a note for $15,000 The Note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The gross proceeds from the sale of the note are recorded net of a discount of $15,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized discount was $11,813. The notes mature on July 31, 2018 and carry an interest rate of 10%. Consulting Notes January 2017 On January 1, 2017 the Company issued a convertible promissory note in the principal amount of $20,000 to an unrelated party. The convertible note matured on June 30, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The value of the note was recorded net of a discount of $20,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $-0-. February 2017 On February 1, 2017 the Company issued a convertible promissory note in the principal amount of $20,000 to an unrelated party. The convertible note matured on July 31, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The value of the note was recorded net of a discount of $20,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $-0-. March 2017 On March 1, 2017 the Company issued a convertible promissory note in the principal amount of $20,000 to an unrelated party. The convertible note matured on July 31, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The value of the note was recorded net of a discount of $20,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $-0-. April 2017 On April 1, 2017 the Company issued a convertible promissory note in the principal amount of $5,000 to an unrelated party. The convertible note matured on August 31, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The value of the note was recorded net of a discount of $5,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $-0-. May 2017 On May 1, 2017 the Company issued a convertible promissory note in the principal amount of $5,000 to an unrelated party. The convertible note matured on September 30, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The value of the note was recorded net of a discount of $5,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $-0-. June 2017 On June 1, 2017 the Company issued a convertible promissory note in the principal amount of $5,000 to an unrelated party. The convertible note matured on October 31, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion. The value of the note was recorded net of a discount of $5,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $1,020. July 2017 On July 1, 2017 the Company issued a convertible promissory note in the principal amount of $5,000 to an unrelated party. The convertible note matured on November 30, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion.The value of the note was recorded net of a discount of $5,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $2,007. August 2017 On August 1, 2017 the Company issued a convertible promissory note in the principal amount of $5,000 to an unrelated party. The convertible note matured on December 31, 2017 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion.The value of the note was recorded net of a discount of $5,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $3,026. September 2017 On September 1, 2017 the Company issued a convertible promissory note in the principal amount of $5,000 to an unrelated party. The convertible note matured on January 31, 2018 with the stated interest rate at 10%. The note is convertible into the Company’s common stock at a 50% discount of the lowest closing bid price during the 20 trading days prior to conversion.The value of the note was recorded net of a discount of $5,000. The debt discount relates to fair value of the conversion option. The debt discount is charged to interest expense ratably over the term of the convertible note. At the balance sheet date, the remaining unamortized balance was $4,046. |