XML 48 R20.htm IDEA: XBRL DOCUMENT v3.3.0.814
6. Debt (Tables)
9 Months Ended
Sep. 30, 2015
Debt Disclosure [Abstract]  
Debt
Description  Note 

September 30,

2015

 

December 31,

2014

Line of credit   A   $47,000   $47,000 
Note payable to distribution partner   B    550,000    580,000 
Investor debt   C    267,787    267,787 
Related party debt   D    5,340,709    3,840,749 
Other notes payable   E    68,952    57,692 
Cash draw notes   F    146,432    255,793 
Convertible promissory notes   G    188,684    217,500 
   Total        6,609,564    5,266,521 
Less:  unamortized discount        (145,415)   —   
Debt, net of unamortized discount        6,464,149    5,266,521 
Less:  current portion, net of unamortized discount        (4,529,439)   (2,373,307)
Debt, long-term portion       $1,934,710   $2,893,214 
Investor Debt
 

September 30, 2015

    December 31, 2014    Interest Rate 
$87,787   $87,787    24%
 50,000    50,000    24%
 50,000    50,000    24%
 25,000    25,000    8%
 25,000    25,000    8%
 20,000    20,000    2%
 10,000    10,000    24%
$267,787   $267,787      
Related Parties Debt
  

September 30, 2015

  December 31, 2014  Interest Rate
 D1   $3,850,465   $3,152,231    6%
 D2    527,380    497,130    12%
 D3    34,888    34,888    12%
 D4    274,800    156,500    24%
      D5    653,176    —      18%
 Total   $5,340,709   $3,840,749