XML 29 R18.htm IDEA: XBRL DOCUMENT v3.7.0.1
4. Debt (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Debt

    December 31,
Description Note 2016 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 6,719,979 5,632,543
Other notes payable E 981,137 66,786
Cash draw agreements F 211,076 204,423
Convertible promissory notes G 71,637 154,437
  Total   8,952,336 6,922,976
Less:  unamortized discount and debt issuance costs   (280,555) (173,668)
Debt, net of unamortized discount and debt issuance costs   8,671,781 6,479,308
Less:  current portion   (8,451,781) (5,156,305)
Debt, long-term portion   $ 220,000 $ 1,593,003

 

Investor Debt
December 31,  
2016 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
$ 351,507 $ 267,787  
Related Party Debt
  December 31,  
  2016 2015 Interest Rate
D1 $ 4,635,865 $ 4,120,465 various
D2 -- 528,214 various
D3 34,888 34,888 12%
D4 356,550 280,800 various
D5 668,176 668,176 18%
D6 1,024,500 -- 6%
Total $ 6,719,979 $ 5,632,543  
Future Maturities of Debt
Year ending December 31,  
2017 $ 8,451,781
2018 120,000
2019 100,000
  $ 8,671,781