XML 26 R16.htm IDEA: XBRL DOCUMENT v3.5.0.2
4. Debt (Tables)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Debt
Description   Note  

September 30,

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       371,507       267,787  
Related party debt     D       6,773,443       5,632,543  
Other notes payable     E       84,230       66,786  
Cash draw notes     F       164,054       204,423  
Convertible promissory notes     G       71,637       154,437  
Total             8,061,871       6,922,976  
Less:  unamortized discount and debt issuance costs             (236,017 )     (173,668 )
Debt, net of unamortized discount and debt issuance costs             7,825,854       6,749,308  
Less:  current portion             (7,255,538 )     (5,156,305 )
Debt, long-term portion           $ 570,316     $ 1,593,003  
Investor Debt
   
September 30, 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%
113,720 10,000 various
$ 371,507 $ 267,787  

 

Related Party Debt
  September 30, 2016 December 31, 2015

 

Interest Rate

D1 $ 4,635,865 $ 4,120,465 various
D2 528,214 528,214 various
D3 34,888 34,888 12%
D4 316,800 280,800 various
D5 668,176 668,176 18%
D6 589,500 -- 6%
Total $ 6,773,443 $ 5,632,543