XML 26 R16.htm IDEA: XBRL DOCUMENT v3.4.0.3
4. Debt (Tables)
 3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Debt
Description   Note   March 31, 2016   December 31, 2015
Line of credit     A     $ 47,000     $ 47,000  
Note payable to distribution partner     B       550,000       550,000  
Investor debt     C       267,787       267,787  
Related party debt     D       5,932,543       5,632,543  
Other notes payable     E       64,619       66,786  
Cash draw notes     F       213,745       204,423  
Convertible promissory notes     G       144,937       154,437  
   Total             7,220,631       6,922,976  
Less:  unamortized discount and debt issuance costs             (98,311 )     (173,668 )
Debt, net of unamortized discount and debt issuance costs             7,122,320       6,749,308  
Less:  current portion             (5,865,572 )     (5,156,305 )
Debt, long-term portion           $ 1,256,748     $ 1,593,003  
Investor Debt

 

  March 31, 2016       December 31, 2015       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 Party Debt
    March 31, 2016   December 31, 2015   Interest Rate
  D1     $ 4,420,465     $ 4,120,465       various  
  D2       528,214       528,214       various  
  D3       34,888       34,888       12 %
  D4       280,800       280,800       various  
  D5       668,176       668,176       18 %
  Total     $ 5,932,543     $ 5,632,543