XML 40 R29.htm IDEA: XBRL DOCUMENT v3.19.2
Notes Payable, Net (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2019
Dec. 31, 2018
Debt Disclosure [Abstract]    
Schedule of notes payable

  March 31,
2019
   December 31,
2018
 
         
In January 2017, the Company issued a Senior Unsecured Note ("Note") a face value of $3,000,000, payable two years from issuance, along with an aggregate of 4,500,000 shares of Common Stock, with a fair value of $1,147,500. The Company allocated the proceeds to the common stock based on their relative fair value and recorded a discount of $830,018 to be amortized into interest expense over the two-year term of the note. The Company also paid debt issuance costs consisting of a cash fee of $120,000 and 1,020,000 shares of common stock of the Company with a fair value of $306,000. On April 30, 2018, the Company and the Noteholder agreed to extend the due date of the note until April 30, 2020 for an extension fee of 1,500,000 shares of the Common Stock issued to the Noteholder.  The April 2018 change in terms of the Note payable has been determined to be a debt extinguishment in accordance with ASC 470. The reported amounts under the debt extinguishment are not significantly different than that of the Company's reported amounts. See below  $2,000,000   $2,000,000 
Installment loan payable related to a vehicle acquisition payable in monthly payments of $539 per month at an interest rate of 10.8% per annum payable for 36 months   16,510     
Total Principal Outstanding  $2,016,510   $2,000,000 
Unamortized Deferred Debt   (86,845)   (106,886)
Unamortized Deferred Debt Issuance Costs   (32,066)   (39,466)
Notes Payable, Net  $1,897,599   $1,853,648 
Notes Payable, current portion  $4,926   $ 
Notes Payable, Net of discounts and current portion   1,892,673    1,853,648 
   $1,897,599   $1,853,648
   2018   2017 
         
In January 2017, the Company issued a Senior Unsecured Note (“Note”) a face value of $3,000,000, payable two years from issuance, along with an aggregate of 4,500,000 shares of Common Stock, with a fair value of $1,147,500. The Company allocated the proceeds to the common stock based on their relative fair value and recorded a discount of $830,018 to be amortized into interest expense over the two-year term of the note. The Company also paid debt issuance costs consisting of a cash fee of $120,000 and 1,020,000 shares of common stock of the Company with a fair value of $306,000. On April 30, 2018, the Company and the Noteholder agreed to extend the due date of the note until April 30, 2020 for 1,500,000 shares of the Common Stock issued to the Noteholder. The April 2018 change in the terms of this note payable has been determined to be a debt extinguishment in accordance with ASC 470. The reported amounts under the debt extinguishment are not significantly different than that of the Company’s reported amounts.  $2,000,000   $3,000,000 
Total Principal Outstanding   2,000,000    3,000,000 
Unamortized Deferred Discounts   (106,886)   (455,935)
Unamortized Debt Issuance Costs   (39,466)   (168,345)
Notes Payable, net of current maturities  $1,853,648   $2,375,720 
Schedule of notes payable and related discounts

   Principal
Balance:
   Debt
Issuance
Costs:
   Debt
Discounts:
   Total: 
Balance at December 31, 2018  $2,000,000   $(39,466)  $(106,886)  $1,853,648 
Additions   16,510            16,510 
Amortization       7,400    20,041    27,441 
Balance at March 31, 2019  $2,016,510   $(32,066)  $(86,845)  $1,897,599 
   Principal   Debt Issuance   Debt     
   Balance   Costs   Discounts   Total 
Balance at December 31, 2016  $6,065,914   $(243,055)  $(165,841)  $5,657,018 
New issuances   3,000,000    (310,790)   (841,727)   1,847,483 
Payments/conversions   (6,065,914)           (6,065,914)
Amortization       385,500    551,633    937,133 
Balance at December 31, 2017   3,000,000    (168,345)   (455,935)   2,375,720 
New issuances                
Payments/Conversions   (1,000,000)           (1,000,000)
Amortization       128,879    349,049    477,928 
Balance at December 31, 2018  $2,000,000   $(39,466)  $(106,886)  $1,853,648 
Schedule of future maturities of notes payable

April 1, 2019 – March 31, 2020  $4,926 
April 1, 2020 – March 31, 2021   2,005,485 
April 1, 2021 – March 31, 2022   6,099 
   $2,016,510 
2019  $  
2020   2,000,000 
   $2,000,000