XML 37 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
NOTES PAYABLE, NET (Tables)
6 Months Ended
Jun. 30, 2018
Debt Disclosure [Abstract]  
Schedule of notes payable

The following is a summary of notes payable as of June 30, 2018 and December 31, 2017:

 

  June 30,
2018
    December 31,
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.     3,000,000       3,000,000  
                 
Total Principal Outstanding   $ 3,000,000     $ 3,000,000  
Unamortized Deferred Debt Discount     (245,519 )     (168,345 )
Unamortized Deferred Debt Issuance Costs     (55,647 )     (455,935 )
Notes Payable, Net   $ 2,698,834     $ 2,375,720  

Schedule of notes payable and related discounts

The following is a roll-forward of the Company’s notes payable and related discounts for the six months ended June 30, 2018:

 

      Principal
Balance
    Debt
Issuance
Costs
    Debt
Discounts
    Total  
Balance at December 31, 2017     $ 3,000,000     $ (168,345 )   $ (455,935 )   $ 2,375,720  
Amortization             112,698       210,416       323,114  
Balance at June 30, 2018     $ 3,000,000     $ (55,647 )   $ (245,519 )   $ 2,698,834