XML 71 R57.htm IDEA: XBRL DOCUMENT v3.8.0.1
NOTES PAYABLE, NET (Details Narrative)
 1 Months Ended 12 Months Ended
Feb. 22, 2017
USD ($)
shares
Nov. 30, 2016
USD ($)
shares
Nov. 30, 2017
USD ($)
Jan. 31, 2017
USD ($)
$ / shares
shares
Dec. 31, 2016
USD ($)
shares
Jan. 31, 2016
$ / shares
shares
Dec. 31, 2015
USD ($)
$ / shares
shares
Nov. 30, 2015
USD ($)
$ / shares
shares
Oct. 31, 2015
USD ($)
$ / shares
shares
Sep. 30, 2015
USD ($)
$ / shares
shares
Dec. 31, 2017
USD ($)
Number
Dec. 31, 2016
USD ($)
shares
Short-term Debt [Line Items]                        
Total Principal Outstanding         $ 3,497,819   $ 2,196,669       $ 3,000,000 $ 3,497,819
Debt discount         (159,375)   (1,193,947)       (455,935) (159,375)
Debt issuance costs         222,815             222,815
Fair value of shares issued                       (120,242)
Value of shares issued on conversion                     $ 358,411
Number of shares issued on conversion | shares                       704,074
Gain on extinguishment of notes payable                     2,802,234
Loss on modification of derivatives                     (319,770)
Loss on modification of warrant                     (158,327)
Loss on modification of debt                     $ (5,978,643)
Common stock issues shares | shares                       2,966,251
15.47% Promissory Note [Member]                        
Short-term Debt [Line Items]                        
Number of notes issued | Number                     3  
Total Principal Outstanding         46,210           $ 46,210
Amount of principal and interest payment                     $ 6,300  
Interest rate                     15.47%  
12% Note Due September 2017 [Member]                        
Short-term Debt [Line Items]                        
Face amount                   $ 973,000    
Total Principal Outstanding         963,000           963,000
Interest rate                   12.00%    
Description of collateral                  

The notes are secured by the assets of the Company.

    
Conversion price (in dollars per share) | $ / shares                   $ 0.10    
Debt issuance costs                   $ 77,840    
12% Note Due October 2017 [Member]                        
Short-term Debt [Line Items]                        
Face amount                 $ 225,000      
Total Principal Outstanding         225,000           225,000
Interest rate                 12.00%      
Description of collateral                

The notes are secured by the assets of the Company.

      
Conversion price (in dollars per share) | $ / shares                 $ 0.10      
Debt issuance costs                 $ 36,400      
12% Note Due October 2017 [Member]                        
Short-term Debt [Line Items]                        
Face amount               $ 25,000        
Total Principal Outstanding         25,000           25,000
Interest rate               12.00%        
Description of collateral              

The notes is secured by the assets of the Company.

        
Conversion price (in dollars per share) | $ / shares               $ 0.10        
Debt issuance costs               $ 94,400        
12% Note Due December 2017 [Member]                        
Short-term Debt [Line Items]                        
Face amount             $ 850,000          
Total Principal Outstanding         850,000           850,000
Interest rate             12.00%          
Description of collateral            

The notes were secured by the assets of the Company.

          
Conversion price (in dollars per share) | $ / shares             $ 0.48          
Debt issuance costs             $ 165,300          
12% Note Due January 2017 [Member]                        
Short-term Debt [Line Items]                        
Total Principal Outstanding         100,000           100,000
Interest rate           12.00%            
Description of collateral          

These notes are secured by the assets of the Company.

            
Conversion price (in dollars per share) | $ / shares           $ 0.48            
10% Promissory Notes [Member]                        
Short-term Debt [Line Items]                        
Total Principal Outstanding         1,275,000           1,275,000
Debt discount         166,304             166,304
Debt issuance costs         212,427             212,427
Amortized debt issuance costs         $ 184,719             $ 184,719
Description interest rate        

Payable one year from the date of issuance and bear interest of 10% per annum for the initial six months of the term of the Notes and 15% per annum for the remaining six months of the term of the Notes. 

              
Interest rate         10.00%             10.00%
Fair value of shares issued         $ 191,250              
Warrant term         1 year              
Common stock issues shares | shares         1,912,500              
Senior Unsecured Note [Member]                        
Short-term Debt [Line Items]                        
Face amount       $ 3,000,000                
Total Principal Outstanding                   3,000,000
Debt discount       841,727                
Debt issuance costs       312,000                
Debt issuance costs consisting shares value       $ 120,000                
Debt issuance costs consisting shares | shares       1,020,000                
Amortized debt issuance costs       $ 310,790                
Fair value of shares issued       $ 1,170,000                
Warrant term       2 years                
Common stock issues shares | shares       4,500,000                
12% Promissory Notes Due in January 2017 [Member]                        
Short-term Debt [Line Items]                        
Face amount   $ 13,609                    
Total Principal Outstanding         $ 13,609           $ 13,609
Interest rate   12.00%                    
Number of common shares purchased | shares   20,414                    
Fair value of shares issued   $ 2,041 $ 2,041                  
Common stock issues shares | shares   20,414                    
Warrant [Member] | 12% Note Due September 2017 [Member]                        
Short-term Debt [Line Items]                        
Number of common shares purchased | shares                   6,486,667    
Exercise price (in dollars per share) | $ / shares                   $ 0.15    
Warrant term                   5 years    
Warrant [Member] | 12% Note Due October 2017 [Member]                        
Short-term Debt [Line Items]                        
Number of common shares purchased | shares                 1,500,000      
Exercise price (in dollars per share) | $ / shares                 $ 0.15      
Warrant term                 5 years      
Warrant [Member] | 12% Note Due October 2017 [Member]                        
Short-term Debt [Line Items]                        
Number of common shares purchased | shares               166,667        
Exercise price (in dollars per share) | $ / shares               $ 0.15        
Warrant term               5 years        
Warrant [Member] | 12% Note Due December 2017 [Member]                        
Short-term Debt [Line Items]                        
Number of common shares purchased | shares             1,770,834          
Exercise price (in dollars per share) | $ / shares             $ 0.48          
Warrant term             5 years          
Warrant [Member] | 12% Note Due January 2017 [Member]                        
Short-term Debt [Line Items]                        
Number of common shares purchased | shares           208,332            
Exercise price (in dollars per share) | $ / shares           $ 0.48            
Warrant term           5 years            
Conversion Agreements [Member]                        
Short-term Debt [Line Items]                        
Face amount $ 300,000                      
Debt accrued interest $ 31,000                      
Number of cancellation shares | shares 2,500,000                      
Value of cancellation shares $ 300,000                      
Gain on settlement of debt $ 2,800,000                      
Loss on modification of derivatives                     300,000  
Loss on modification of warrant                     200,000  
Loss on modification of debt                     $ 6,000,000  
Conversion Agreements [Member] | Several Accredited Investors (the "Investors") [Member]                        
Short-term Debt [Line Items]                        
Conversion price (in dollars per share) | $ / shares       $ 0.10                
Exercise price (in dollars per share) | $ / shares       $ 0.10                
Value of shares issued on conversion       $ 6,331,000                
Number of shares issued on conversion | shares       84,822,006                
Fair value of notes payable       $ 21,610,000                
Conversion Agreements [Member] | Warrant [Member]                        
Short-term Debt [Line Items]                        
Number of cancellation shares | shares 3,600,000