Annual report pursuant to Section 13 and 15(d)

Convertible Debt and Other Debt (Tables)

v3.8.0.1
Convertible Debt and Other Debt (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of Convertible Debts and Outstanding Balances

The specific terms of the convertible notes and outstanding balances as of December 31, 2017 are listed in the tables below.

 

Convertible Notes

 

Inception Date   Term   Loan
Amount
    Outstanding
Balance
    Original
Issue
Discount
    Interest
Rate
  Conversion Price(Convertible at Inception Date)     Deferred
Finance
Fees
    Discount
related
to fair
value of
conversion
feature
and
warrants/shares
 
July 22, 2015   30 months1   $ 2,180,000     $ 2,180,000     $ 218,000 2     10 %3     $ 8.40     $ 388,532     $ 2,163,074  
September 25, 2015   30 months1     1,100,000       1,100,000       110,000 2     10 %3     $ 8.40       185,956       1,022,052  
October 2, 2015   30 months1     150,000       150,000       15,000 2     10 %3     $ 8.40       26,345       140,832  
October 6, 2015   30 months1     30,000       30,000       3,000 2     10 %3     $ 8.40       5,168       26,721  
October 14, 2015   30 months1     50,000       50,000       5,000 2     10 %3     $ 8.40       8,954       49,377  
November 2, 2015   30 months1     250,000       250,000       25,000 2     10 %3     $ 8.40       43,079       222,723  
November 10, 2015   30 months1     50,000       50,000       5,000 2     10 %3     $ 8.40       8,790       46,984  
November 12, 2015   30 months1     215,000       215,000       21,500 2     10 %3     $ 8.40       38,518       212,399  
November 20, 2015   30 months1     200,000       200,000       20,000 2     10 %3     $ 8.40       37,185       200,000  
December 4, 2015   30 months1     170,000       170,000       17,000 2     10 %3     $ 8.40       37,352       170,000  
December 11, 2015   30 months1     360,000       360,000       36,000 2     10 %3     $ 8.40       75,449       360,000  
December 18, 2015   30 months1     55,000       55,000       5,500 2     10 %3     $ 8.40       11,714       55,000  
December 31, 2015   30 months1     100,000       100,000       10,000 2     10 %3     $ 8.40       20,634       100,000  
January 11, 2016   30 months1     100,000       100,000       10,000 2     10 %3     $ 8.40       24,966       80,034  
January 20, 2016   30 months1     50,000       50,000       5,000 2     10 %3     $ 8.40       9,812       40,188  
January 29, 2016   30 months1     300,000       300,000       30,000 2     10 %3     $ 8.40       60,887       239,113  
February 26, 2016   30 months1     200,000       200,000       20,000 2     10 %3     $ 8.40       43,952       156,048  
March 10, 2016   30 months1     125,000       125,000       12,500 2     10 %3     $ 8.40       18,260       106,740  
March 18, 2016   30 months1     360,000       360,000       36,000 2     10 %3     $ 8.40       94,992       265,008  
March 24, 2016   30 months1     106,667       106,667       10,667 2     10 %3     $ 8.40       15,427       91,240  
March 31, 2016   30 months1     177,882       177,882       17,788 2     10 %3     $ 8.40       2,436       175,446  
June 15, 2016   6 months     40,000       -       -       12 %     $ 13.50       -       3,680  
June 17, 2016   6 months     40,000       -       -       12 %     $ 13.50       -       3,899  
June 22, 2016   6 months     35,000       -       -       12 %     $ 13.50       -       3,373  
July 6, 2016   6 months     85,000       -       -       12 %     $ 13.50       -       15,048  
July 29, 2016   6 months     100,000       -       -       12 %     $ 13.50       -       25,518  
September 15, 2016   8 months     500,000       -       85,541       9 %     $ 13.50       -       65,972  
October 11, 2017   12 months     85,000       -       -       5 %       -       4,250       -  
October 20, 2017(4)   12 months     150,000       150,000       -       5 %     $ 7.50       7,500       -  
October 25, 2017   6 months     103,000       103,000       -       12 %       -       3,000          
October 27, 2017   12 months     170,000       170,000       -       5 %       -       4,250       10,000  
November 13, 2017   9 months      380,000       380,000       15,200       8 %     $ 7.50       15,200       46,274  
November 22, 2017   12 months     100,000       100,000       10,000       5 %       -       2,000       -  
November 28, 2017   10 months     103,000       103,000       3,000       12 %       -       -       -  
November 29, 2017   6 months     150,000       150,000       -       15 %     $ 7.50       -       15,200  
November 30, 2017   3 months      50,000       50,000               8 %     $ 7.50                  
December 5, 2017   3 months     52,500       52,500       -       10 %     $ 7.50       2,500       -  
December 6, 2017   4 months      100,000       100,000       -       10 %     $ 7.50       -       -  
December 11, 2017   6 months     130,000       130,000       1,500       5 %       -       6,500       6,460  
December 19, 2017   6 months     110,000       110,000       1,500       5 %       -       5,500       5,775  
December 28, 2017   6 months     55,000       55,000       -       15 %     $ 7.50       5,000       -  
December 29, 2017   12 months     105,000       105,000       -       5 %       -       5,000       -  
        $ 8,973,049     $ 8,088,049     $ 749,696                       $ 1,219,108     $ 6,124,178  

 

1) The loan term was extended by 180 days and further extended on January 15, 2018 by 60 days to repay in common stock. The July 22, 2015 Debentures of $2,180,000 is currently past due as of March 19, 2018.

2. The original issue discount is reflected in the first year.

3. The annual interest started accruing in the second year.

4. On October 20, 2017, Company issued to EMA Financial, LLC a 5% one year convertible note in the amount of $150,000, less $7,500 from OID and fees. The note is convertible at $7.50 per share, provided however, if the Company fails to comply with Section 1.9 of the note then the conversion price shall be 65% of the lowest sale price for the Common Stock on the Principal Market during the twenty (20) consecutive Trading Days immediately preceding the Conversion Date or the closing bid price, whichever is lower.

Summary of Changes in Convertible Debt, Net of Unamortized Discounts

The following table provides a summary of the changes in convertible debt and revolving note payable, net of unamortized discounts, during 2017:

 

    2017  
Balance at January 1,   $ 5,273,937  
Adjustment due to ASU 2017-11     923,468  
Issuance of convertible debt, face value     4,093,500  
Deferred financing cost     (267,650 )
Debt discount related to one-time interest charge     (225,000 )
Debt discount from incentive shares to increase the Revolving Note aggregate principal limit     (150,000 )
Debt discount from shares and warrants issued with the notes     (750,705 )
Payments     (925,541 )
Accretion of interest and amortization of debt discount to interest expense through December 31,     3,815,767  
Balance at December 31,     11,787,776  
Less: current portion     11,787,776  
Convertible debt, long-term portion   $ -

Schedule of Merchant Agreements

The following table shows our Merchant Agreements as of December 31, 2017.

 

Inception Date   Purchase Price     Purchased Amount     Outstanding Balance     Daily Payment     Interest Rate     Deferred Finance Fees     Note  
January 6, 2016     250,000       322,500     $ -       1,279.76       14 %     2,500       1  
February 8, 2016     100,000       129,900       -       927.00       15 %     2,000          
August 16, 2016     70,000       90,930       -       650.00       15 %     1,590          
August 26, 2016     125,000       166,250       -       1,386.00       6 %     2,535          
February 6, 2017     125,000       161,250       -       1,343.75       15 %     1,250          
March 2, 2017     75,750       97,718       -       775.74       7 %     750          
June 6, 2017     250,000       330,000       -       1,833.00       5 %     6,250          
June 21, 2017     150,000       190,500       -       1,361.00       15 %     1,498          
July 17, 2017     125,000       160,000       -       1,250.00       7 %     1,250          
September 29, 2017     75,000       102,000       (1,200     1,200.00       15 %     1,500          
October 25, 2017     110,000       153,890       71,233       1,539.00       15 %     8,800          
December 7, 2017     160,000       212,800       157,088       1,251.76       25 %     5,799          
December 12, 2017     160,000       212,800       159,186       1,251.76       15 %     5,258          
    $ 1,775,750     $ 2,330,538     $ 386,307                     $ 40,980          

 

1) The Company recognized a gain in fiscal year 2016 on the settlement of the previous loan of $5,044 which was credited to interest expense.