| Schedule of Long-term Debt |
Long
term debt consisted of the following at June 30, 2018 and December 31, 2017:
| |
|
June
30,
2018
|
|
|
December
31,
2017
|
|
| |
|
|
|
|
|
|
| As
of December 31, 2016, the Company issued a total of $630,000 of 10% Secured promissory notes with a term expiring April 3,
2017 (the “Maturity Date”), and an original issue discount of thirty-seven and one-half percent (37.5%). The discount
was modified to fifty percent (50%) retroactively with an extension of the maturity to June 2017. During the quarter ended
March 31, 2017, the Company issued an additional $917,833 of 10% Secured promissory notes with terms expiring in June, August
and September of 2017, and an original issue discount of fifty percent (50%). Interest is payable on the outstanding principal
of these notes at 10% per annum on the various maturity dates. The balance shown is net of unamortized discount of $0 and
$0 at June 30, 2018 and December 31, 2017 respectively. |
|
|
- |
|
|
|
75,000 |
|
| |
|
|
|
|
|
|
|
|
| On
October 4, 2016, the Company closed on a revolver loan with Crossfirst Bank in the amount of $1,800,000, payable at $15,000
per month, interest at 10%, with all unpaid principal and accrued interest payable on September 30, 2018. The balance shown
is net of unamortized discount of $6,932 and $10,341 at December 31, 2017 and 2016 respectively. |
|
|
- |
|
|
|
1,594,659 |
|
| |
|
|
|
|
|
|
|
|
| During
July and August of 2017, the Company borrowed $1,475,000 from private lenders pursuant to a 10% Secured Convertible Promissory
Note with a twelve-month maturity. The balance shown is net of unamortized discount of $17,009 and $271,403 at June 30, 2018
and December 31, 2017 respectively. |
|
|
1,457,991 |
|
|
|
1,203,597 |
|
| |
|
|
|
|
|
|
|
|
| During
August through December of 2017, the Company borrowed $2,989,000, and from January through June 2018, the Company borrowed
$3,230,000, all from private lenders pursuant to a 10% Secured Promissory Note with all principal and accrued interest payable
on the maturity date of October 31, 2018. During the quarter ended June 30, 2018, $1,050,000 of these notes were paid in full
and $2,085,000 of these notes have been exchanged for new partially convertible promissory notes. The promissory notes are
secured by the membership interests of Mid-Con Drilling, LLC. The balance shown is net of unamortized discount of $838,714
and $867,399 at June 30, 2018 and December 31, 2017 respectively. |
|
|
2,245,286 |
|
|
|
2,121,601 |
|
| On
September 8, 2017, the Company closed on a Promissory Note with Cornerstone Bank in the amount of $256,983, payable interest
only for the first twelve months commencing October 8, 2017, variable interest rate, currently at 5.5%, followed by 83 monthly
payments of $3,765, interest at 6%, final payment due on September 8, 2025. The balance shown is net of unamortized discount
of $3,113 and $0 at June 30, 2018 and December 31, 2017 respectively. |
|
|
- |
|
|
|
253,870 |
|
| |
|
|
|
|
|
|
|
|
| On
September 29, 2017, the Company closed on a Promissory Note with Cornerstone Bank in the amount of $290,000, payable interest
only for the first twelve months commencing October 29, 2017, variable interest rate, currently at 5.5%, followed by 83 monthly
payments of $3,765, interest at 6%, final payment due on September 29, 2025. The balance shown is net of unamortized discount
of $3,800 and $3,925 at June 30, 2018 and December 31, 2017 respectively. |
|
|
- |
|
|
|
286,075 |
|
| |
|
|
|
|
|
|
|
|
| On
October 3, 2017, the Company closed on a Promissory Note with Cornerstone Bank in the amount of $204,000, payable interest
only for the first twelve months commencing November 3, 2017, variable interest rate, currently at 5.5%, followed by 83 monthly
payments of $3,765, interest at 6%, final payment due on October 3, 2025. The balance shown is net of unamortized discount
of $3,341 and $3,451 at June 30, 2018 and December 31, 2017 respectively. |
|
|
- |
|
|
|
200,549 |
|
| |
|
|
|
|
|
|
|
|
| On
December 22, 2017, the Company borrowed $8,510,638, through 405 Petrodome, LLC, as agent for Lenders, with an OID of 6%.,
bearing interest initially at 9.875% through June 2018, then 11.375% through December 2018, then 12.875% through June 2019,
then 14.375% through December 2019. Interest only through June 2018, at which time Principal will be payable at $75,000 monthly
for six months and then $125,000 monthly to the maturity date of December 22, 2019. The balance shown is net of unamortized
discounts of $823,633 and $941,108 at June 30, 2018 and December 31, 2017 respectively. |
|
|
- |
|
|
|
7,569,530 |
|
| |
|
|
|
|
|
|
|
|
| During
June of 2018, the Company borrowed $379,712 from private lenders, and issued an additional $2,250,000 in exchange for amounts
owed to the Company, pursuant to a 10% Secured Promissory Note with 50% of the principal convertible into the Company’s
common stock at $0.20 per share, all principal and accrued interest payable on the maturity date of August 31, 2019. The balance
shown is net of unamortized discount of $713,208 and $0 respectively. |
|
1.916.504 |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
| On
June 13, 2018, the Company borrowed $12,400,000 pursuant to a revolving line of credit facility with a maximum principal amount
of $30,000,000 from Crossfirst Bank, bearing interest 1.5% above a base rate equal to the prime rate of interest published
by the Wall Street Journal, interest only for June and July of 2018, at which time Principal will be payable at $100,000 monthly
through the maturity date of June 30, 2020, at which time all remaining unpaid principal and accrued interest shall be due.
The balance shown is net of unamortized discount of $138,211 and $0 at June 30, 2018 and December 31, 2017 respectively. |
|
|
12,261,789 |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
| |
|
|
17,881,570 |
|
|
|
13,304,881 |
|
| Less
current portion |
|
|
(4,732,565 |
) |
|
|
(3,562,051 |
) |
| |
|
$ |
13,149,005 |
|
|
$ |
9,742,830 |
|
|