XML 45 R28.htm IDEA: XBRL DOCUMENT

Loans Payable (Tables)

3 Months Ended

Mar. 31, 2018

Loans Payable [Abstract]

Schedule of outstanding convertible promissory notes

Issuance Date		Original Principal				Additional Principal				Total Principal				Maturity Date		Warrants				`
1/16/2018		$	1,000			$	-				1,000			1/16/2019			1,851,851			8.0% interest
8/17/2016			3,000				-				3,000			8/17/2019			17,647,056			8.0% interest
6/29/2016			50				2				52			5/25/2019			89,286			14% interest - 12% cash, 2% added to principal
6/13/2016			200				20				220			5/25/2019			357,143			14% interest - 12% cash, 2% added to principal
6/13/2016			250				15				265			5/25/2019			446,429			14% interest - 12% cash, 2% added to principal
5/3/2016			500				20				520			5/25/2019			892,857			14% interest - 12% cash, 2% added to principal
12/28/2015			150				7				157			5/25/2019			267,857			14% interest - 12% cash, 2% added to principal
12/28/2015			500				23				523			5/25/2019			892,857			14% interest - 12% cash, 2% added to principal
12/28/2015			600				28				628			5/25/2019			1,071,429			14% interest - 12% cash, 2% added to principal
10/26/2015			300				15				315			5/25/2019			535,714			14% interest - 12% cash, 2% added to principal
10/15/2015			150				7				157			5/25/2019			267,857			14% interest - 12% cash, 2% added to principal
10/15/2015			500				25				525			5/25/2019			892,857			14% interest - 12% cash, 2% added to principal
6/23/2015			400				23				423			5/25/2019			640,000			14% interest - 12% cash, 2% added to principal
6/23/2015			119				34				153			5/25/2019			935,210			Refinanced May 20, 2015 debt, 14% interest*
5/20/2015			465								465			5/25/2019			762,295			14% interest - 12% cash, 2% added to principal
		$	8,184			$	219			$	8,403						27,550,698
Debt discount											(1,837	)
Total debt		$	8,184							$	6,566

* 12% cash, 2% added to principal