XML 24 R15.htm IDEA: XBRL DOCUMENT v3.5.0.2
NOTES PAYABLE (Tables)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Schedule of notes payable

Notes payable at September 30, 2016 consisted of the following:

 

Notes Issued under the Surrender and Amendment Agreement   $ 1,428,650  
Cape One Master Notes     344,000  
Notes Issued Subsequent to Surrender and Amendment Agreement     49,630  
Bridge loans     136,743  
         
Total   $ 1,959,023  

Schedule of convertible debt

The following lists the creditors and the amounts owed to each

 

Alpha Anstalt Capital   $ 900,000  
Marlin Capital Investments LLC     210,000  
Bull Hunter LLC     140,000  
Oscaleta Partners LLC*     178,600  
         
Total  Convertible debt   $ 1,428,650  

 

* - Net of $1,355 of Notes Payable converted

Schedule of total debt

Notes Issued subsequent to Surrender and Amendment comprised $49,630 as follows:

 

Notes reclassified from bridge notes   $ 27,785  
         
Newly issued debt     21,845  
         
Total debt   $ 49,630  
Schedule of reconciliation of notes

A reconciliation of the Notes follows;

 

    August 10, 2016     August 31, 2016     Total  
                   
Cash proceeds received   $ 15,000     $ 15,000     $ 30,000  
                         
Discount Applied     (4,596 )     (4,596 )     (9,192 )
                         
Discount amortized into                        
Interest expense     658       378       1,036  
                         
Book value of notes   $ 11,062     $ 10,782     $ 21,845
Schedule of bridge loans

The $136,743 at Omni Shrimp, Inc. was as follows:

 

Date Issued Originally   Amount     Interest Rate     Holder
February 12, 2016   $ 111,000       5.25 %   Madeira Beach Seafood, Inc.
                     
April 7, 2016     25,743       5.25 %   Madeira Beach Seafood, Inc.
                     
Total   $ 136,743