XML 47 R35.htm IDEA: XBRL DOCUMENT v3.19.1
Notes Payable - Related Parties (Tables)
12 Months Ended
Dec. 31, 2017
Related Party Transactions [Abstract]  
Schedule of Notes Payable Related Parties

Notes payable to related parties consist of the following:

 

    As of December 31, 2017     As of December 31, 2016  
    Amount     Discount     Refinanced     Reclass     Net
Balance
    Amount     Discount     Net
Balance
 
                                                 
February 2014 ($160,000) - 7.75% per annum interest with principal and interest payments due in 60 equal monthly installments beginning in March 2014 of $3,205   $ -     $ -     $ -     $ -     $ -     $ 97,749     $ -     $ 97,749  
January 2016 ($55,000) - Payment of $937 per month for 4 months, $1,250 per month 5 months, and $3,531 per month until fully paid.      5,923       (6,289 )     -       -       (366 )     48,938       (41,133 )     7,805  
September 2016 ($36,100) - Maturity date of October 1, 2017  bearing interest at 25% per annum requiring interest only payments of $752 per month and a balloon payment of $36,100 for principle upon maturity     21,100       -       (21,100 )     -       -       36,100       -       36,100  
September 2016 ($192,000) - Loan of $192,000 for  purchase 600 devices with 25% interest due upon demand.     192,000       -       (192,000 )     -       -       192,000       (176,000 )     16,000  
November 2016 ($325,000) - Loan up to $355,000 for purchase 100 devices with 25% interest due upon demand.     325,000       (197,440 )     (325,000 )     197,440       -       325,000       (311,258 )     13,742  
November 2016 ($24,960) - 25% interest payment with $520 monthly payment and balloon payment of $24,940 due November 1, 2017.     24,960       -       (24,960 )     -       -       24,960       -       24,960  
November 2016 ($50,000) - 25% interest payment monthly with monthly payment of $1,042 starting December 1, 2019, due November 2019.     50,000       -       (50,000 )             -       50,000       -       50,000  
November 2016 ($5,040) - 25% interest per annum with maturity date of November 1, 2017.     5,040       -       (5,040 )             -       5,040       (4,200 )     840  
January 2017 ($50,400) - 25% interest due January 2018, with monthly payment of $1,050 starting Feburary 2017 until fully paid.     50,400       (1,155 )     (50,400 )     1,155       -       -       -       -  
February 2017 ($70,000) - 25% interest with balloon payment due on Feb 2020, monthly payment of $1,458 starting in April 2017 until fully paid.     70,000       (19,833 )     (70,000 )     19,833       -       -       -       -  
March 2017 ($75,000) - 25% interest with balloon payment due in February 2020, monthly payment of $1,562 starting in April 2017 until fully paid.     75,000       (22,083 )     (75,000 )     22,083       -       -       -       -  
November 2017 ($900,000) - 60 months of payments of $25,000 per month with $15,000 in principal payment and $10,000 in interest payment, first payment due on December 1, 2017 and the final payment on November 1, 2022.     71,500       -       813,500       -       885,000       -       -       -  
                                                                 
Total notes payable     890,923       (246,800 )     -       240,511       884,634       779,787       (532,591 )     247,196  
                                                                 
Less:  non-current portion     (705,000 )     106,205       -       (240,511 )     (839,306 )     (689,251 )     528,391       (160,860 )
                                                                 
Notes payable, current portion   $ 185,923     $ (140,595 )   $ -     $ -     $ 45,328     $ 90,536     $ (4,200 )   $ 86,336