XML 21 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Convertible Notes Payable
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Convertible Notes Payable

Note 6. Convertible Notes Payable

 

Convertible Notes payable totaled $734,998 at December 31, 2016. as follows:

  

Total convertible debt at December 31, 2016 was as follows;

  

Assumption of convertible debt per Surrender and Exchange Agreement   $ 1,428,325  
Cape One Master Fund II LLP Convertible Promissory note     344,000  
Cash Financings     136,275  
Consulting Notes     60,000  
Less: Unamortized Discount     (1,233,602 )
         
Total Convertible debt at December 31, 2016   $ 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
December 31,
2016
 
                     
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.   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     $ 178,325  
                         
    Total Convertible debt from Surrender and Amendment Agreement       $ 1,430,005     $ 1,428,325  

 

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 is 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. 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 balance was $93,762. These notes mature on December 31, 2017 and bear an interest rate of 10%.

 

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 is 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. 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 balance was $120,980

 

Cash Financings

 

During the Fiscal Year the Company received financings of $136,275 as follows:

 

November 25, 2016 Financing   $ 7,500  
December 27, 2016 Financing   $ 128,775  
Total   $ 136,275  

 

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 30 trading days prior to conversion.

 

The Company accounted for the issuance 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 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. 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 balance was $6,532.

 

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 Company accounted for the issuance 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 gross proceeds from the sale of the note are 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 balance was $127,364.

 

Notes Issued for Consulting services totaled $60,000 as follows:

 

October 1, 2016   $ 20,000  
November 1, 2016   $ 20,000  
December 1, 2016   $ 20,000  
Total   $ 60,000  

 

Consulting Notes

 

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 matures on April 1, 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 30 trading days prior to conversion. The conversion price is subject to anti-dilution protection and down round provisions in the event that the Company issues additional equity securities at a price less than the conversion price. The Company may prepay the note at 150% of the entire outstanding principal amount of the note plus any accrued but unpaid interest.

 

The Company accounted for the issuance 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 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 balance was $9,945.

 

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 matures on May 1, 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 30 trading days prior to conversion. The conversion price is subject to anti-dilution protection and down round provisions in the event that the Company issues additional equity securities at a price less than the conversion price. The Company may prepay the note at 150% of the entire outstanding principal amount of the note plus any accrued but unpaid interest.

 

The Company accounted for the issuance 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 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 balance was $13,333.

  

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 matures 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 30 trading days prior to conversion. The conversion price is subject to anti-dilution protection and down round provisions in the event that the Company issues additional equity securities at a price less than the conversion price. The Company may prepay the note at 150% of the entire outstanding principal amount of the note plus any accrued but unpaid interest.

 

The Company accounted for the issuance 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 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 balance was $16,685.