| Schedule of Long-term Debt |
Long term debt consisted of the following at
September 30, 2017 and December 31, 2016:
| |
|
September 30,
2017
|
|
|
December 31,
2016
|
|
| |
|
|
|
|
|
|
| On February 19, 2016, the Company issued a total of $1,625,000 15% convertible notes with a term expiring August 18, 2016 (the “Maturity Date”). The principal amounts of each note and interest is payable on the maturity date. Placement fees of $145,000 were subtracted from proceeds. The notes are convertible into common stock at any time, at the holder’s option, the conversion price shall be the lowest of (i) $0.15, (ii) 58% of the price of the Company’s securities that are sold in any offering of the Company’s securities in excess of $100,000, of (iii) the conversion price of any Equity converted on or prior to the Conversion Date. |
|
|
- |
|
|
|
125,000 |
|
| |
|
|
|
|
|
|
|
|
| On April 29, 2016, the Company issued a total of $375,000 of 10% Secured Subordinated promissory notes with a term expiring January 12, 2017 (the “Maturity Date”), 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 Maturity Date. The balance shown is net of unamortized discount of $8,824 at December 31, 2016. |
|
|
- |
|
|
|
366,176 |
|
| |
|
|
|
|
|
|
|
|
| On July 27, 2016, the Company issued a promissory note in the amount of $20,000, bearing interest at 12%, with an initial maturity date of August 27, 2016, and a provision for an extension of six additional terms of 30 days. |
|
|
- |
|
|
|
20,000 |
|
| |
|
|
|
|
|
|
|
|
| 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 $208,064 at September 30, 2017 and December 31, 2016 respectively. At September 30, 2017, the funds necessary to satisfy this obligation are being held in escrow awaiting disbursement instructions from the estate of the noteholder. |
|
|
75,000 |
|
|
|
421,936 |
|
| |
|
|
|
|
|
|
|
|
| On October 4, 2016, the Company issued a non-interest-bearing note, payable on demand in the amount of $203,000. This amount has been paid in full as of November 1, 2017. |
|
|
203,000 |
|
|
|
203,000 |
|
| |
|
|
|
|
|
|
|
|
| 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 $13,826 and $24,167 at September 30, 2017 and December 31, 2016 respectively. |
|
|
1,621,174 |
|
|
|
1,745,833 |
|
| |
|
|
|
|
|
|
|
|
| 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 $400,710 and $0 at September 30, 2017 and December 31, 2016 respectively. |
|
|
1,074,290 |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
| During August and September of 2017, the Company borrowed $1,225,000 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. The balance shown is net of unamortized discount of $368,415 and $0 at September 30, 2017 and December 31, 2016 respectively. |
|
|
856,585 |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
| 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. |
|
|
256,983 |
|
|
|
- |
|
| |
|
|
4,087,032 |
|
|
|
2,881,945 |
|
| Less current portion |
|
|
(1,518,464 |
) |
|
|
(1,302,476 |
) |
| |
|
$ |
2,568,568 |
|
|
$ |
1,579,469 |
|
|