XML 52 R41.htm IDEA: XBRL DOCUMENT v3.7.0.1
PROMISSORY NOTES PAYABLE AND ADVANCES (Details Narrative)
 1 Months Ended 3 Months Ended 12 Months Ended
Dec. 15, 2016
USD ($)
$ / shares
shares
Oct. 28, 2016
USD ($)
shares
Oct. 21, 2016
USD ($)
$ / shares
shares
Jul. 19, 2016
USD ($)
Apr. 04, 2016
USD ($)
N
$ / shares
shares
Dec. 11, 2015
USD ($)
$ / shares
shares
Sep. 25, 2015
USD ($)
Aug. 17, 2015
shares
May 08, 2015
shares
Nov. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
$ / shares
shares
Dec. 31, 2016
USD ($)
N
$ / shares
shares
Dec. 31, 2015
USD ($)
Jun. 30, 2016
USD ($)
Short-term Debt [Line Items]                            
Principal face value                       $ 3,689,357    
Number of shares issued | shares               110,000 60,000          
Proceeds from debt                       2,990,000    
Amortization of debt discount                       1,258,210  
Proceeds from notes payable                       2,030,000 960,000  
Amounts converted to Common Stock                       $ 62,428    
Warrant Exercise Price $0.50 [Member]                            
Short-term Debt [Line Items]                            
Exercise price (in dollars per share) | $ / shares                       $ 0.50    
Warrant Exercise Price $0.60 [Member]                            
Short-term Debt [Line Items]                            
Exercise price (in dollars per share) | $ / shares                       0.60    
Warrant [Member]                            
Short-term Debt [Line Items]                            
Exercise price (in dollars per share) | $ / shares                       0.72    
Gemini Master Fund, LTD [Member] | Warrant [Member]                            
Short-term Debt [Line Items]                            
Strike price (in dollars per share) | $ / shares                       0.45    
Gemini Master Fund, LTD [Member] | Advances [Member]                            
Short-term Debt [Line Items]                            
Strike price (in dollars per share) | $ / shares                       $ 0.74    
Investors [Member] | Advances [Member]                            
Short-term Debt [Line Items]                            
Proceeds from debt                     $ 925,000      
Conversion price (in dollars per share) | $ / shares                     $ 0.40      
Embedded conversion feature                     $ 629,460      
Amortization of debt discount                       $ 643,469    
Carrying amount                       643,469    
Derivative liabilities                       1,212,384    
Change in fair value of derivative liabilities                       491,218    
Investors [Member] | Advances [Member] | Warrant [Member]                            
Short-term Debt [Line Items]                            
Number of common stock purchased | shares                     770,833      
Exercise price (in dollars per share) | $ / shares                     $ 0.60      
Warrant term                     5 years      
Fair value of warrants                     $ 295,540      
Individuals [Member]                            
Short-term Debt [Line Items]                            
Proceeds from debt                   $ 322,500        
Advances                   361,111        
10% Convertible Note [Member]                            
Short-term Debt [Line Items]                            
Principal face value $ 77,779                     77,779    
Accrued interest 6,838                          
Repayment of debt $ 70,000                          
Proceeds from debt                       70,000    
Description of prepayment terms

The 10% Convertible Note allows for prepayment any time after 90 days from the date of issuance at a prepayment rate of 110% of principal and accrued interest outstanding.

                          
Description of conversion price terms

The conversion terms allow the holder to convert outstanding principal into the Company’s common stock at 65% of the price of the common stock when the Company a capital raise transaction of at least $15,000,000 in debt, and or equity subsequent to the issuance date.

        

Lesser of: 1) $0.90 per share and 2) 75% of the price per share of the Company’s Common Stock sold in a future financing with gross proceeds of at least $1 million, subject to adjustments as stated in the Note agreement.

                
Reduction in embedded conversion feature $ 43,883                          
Change in fair value of derivative liabilities 43,739                          
Amounts converted to Common Stock                          
10% Convertible Note [Member] | Warrant [Member]                            
Short-term Debt [Line Items]                            
Number of common stock purchased | shares           61,111                
Exercise price (in dollars per share) | $ / shares           $ 1.5                
Warrant term           5 years                
Fair value of warrants           $ 138,333                
Exercise price threshold limit (in dollars per share) | $ / shares           $ 0.5                
10% Convertible Note [Member] | Warrant Exercise Price $0.50 [Member]                            
Short-term Debt [Line Items]                            
Debt beneficial conversion feature $ 47,384                          
Number of common stock purchased | shares 77,778                          
Exercise price (in dollars per share) | $ / shares $ 0.50                          
Warrant term 4 years                          
Fair value of warrants $ 22,616                          
10% Convertible Note [Member] | Advances [Member] | Warrant [Member]                            
Short-term Debt [Line Items]                            
Amortization of debt discount                       51,111    
Interest expense                       166,107 20,837  
Advances                       $ 471,111    
10% Convertible Note [Member] | Gemini Master Fund, LTD [Member]                            
Short-term Debt [Line Items]                            
Strike price (in dollars per share) | $ / shares                       $ .41    
10% Convertible Note [Member] | Accredited Investor [Member] | Securities Purchase Agreement [Member]                            
Short-term Debt [Line Items]                            
Principal face value           $ 110,000                
Description of prepayment terms          

The Company shall pay the Holder one hundred twenty percent (120%) of the principal plus interest outstanding in repayment

                
Gross proceeds convertible promissory notes           $ 87,500                
Description of promissory notes payable          

All principal and related accrued interest outstanding are due and payable to the noteholder upon the earlier of: (i) December 10, 2016; or (ii) in the event that the Company completes a financing or a series of financings, with the same or different investors, that in the aggregate result in gross proceeds to the Company of at least $3 million, then the Company is required to pre-pay and redeem the entire remaining outstanding principal amount plus Interest of this Note in cash, provided that (A) the Company shall pay the Holder one hundred twenty percent (120%) of the principal plus interest outstanding in repayment and (B) such amount

                
5% Convertible Note [Member]                            
Short-term Debt [Line Items]                            
Principal face value   $ 480,000                   $ 480,000    
Proceeds from debt   $ 375,000                   375,000    
Description of prepayment terms  

Prepayment rates are 115% if the note is repaid within the first sixty days from the date of issuance and 125% thereafter.

                        
Description of conversion price terms  

The conversion terms allow the holder to convert outstanding principal into the Company’s common stock if an event of default occurs, or if the Company does not repay the note in full at the original maturity date, at 60% of the lowest closing bid price of the common stock for the thirty prior trading days immediately preceding the trading date.

                        
Embedded conversion feature   $ 375,000                        
Reduction in embedded conversion feature   36,130                        
Original issuance discount   160,000                        
Change in fair value of derivative liabilities   $ 443,816                   34,517    
Amounts converted to Common Stock                          
5% Convertible Note [Member] | Warrant [Member]                            
Short-term Debt [Line Items]                            
Description of prepayment terms  

Exercise price per share equal to the lower of (a) $0.47; or (b) 75% of the closing bid price of the common stock on the effective date of the Company’s first public offering following the issuance date.

                        
Number of common stock purchased | shares   1,428,572                        
Fair value of warrants   $ 579,451                        
9% Convertible Note [Member]                            
Short-term Debt [Line Items]                            
Principal face value     $ 267,500                 267,500    
Proceeds from debt     $ 240,000                 240,000    
Description of prepayment terms    

The 9% Convertible Note allows for prepayment within 180 days from the date of issuance. If the note is outstanding for 90 days or less, the prepayment rate is 125% of principal plus accrued interest; and if the note is outstanding for more than 90 days but less than 180 days, the prepayment rate is 150% of principal plus accrued interest.

                      
Description of conversion price terms    

The conversion terms allow the holder to convert outstanding principal into the Company’s common stock at the lower of (i) $0.40 per share or (ii) 65% of the lowest closing bid price of the common stock for the fifteen prior trading days, including upon which the conversion notice is received by the Company.

                      
Debt beneficial conversion feature     $ 151,112                      
Embedded conversion feature     296,786                      
Reduction in embedded conversion feature     264,633                      
Amortization of debt discount     32,150                      
Original issuance discount     52,034                      
Change in fair value of derivative liabilities     $ 215,873                      
Amounts converted to Common Stock                          
9% Convertible Note [Member] | Warrant Exercise Price $0.60 [Member]                            
Short-term Debt [Line Items]                            
Number of common stock purchased | shares     222,916                      
Exercise price (in dollars per share) | $ / shares     $ 0.60                      
Warrant term     4 years                      
Fair value of warrants     $ 56,737                      
9% Convertible Note [Member] | Gemini Master Fund, LTD [Member]                            
Short-term Debt [Line Items]                            
Strike price (in dollars per share) | $ / shares                       $ .50    
10% Notes [Member]                            
Short-term Debt [Line Items]                            
Principal face value                       $ 50,000    
Proceeds from debt                       50,000    
Proceeds from notes payable                   50,000        
Interest expense                       5,726 1,383  
Aggregate gross proceeds from future financing                   $ 1,000,000        
Description of promissory notes payable                  

The holder may also convert any unpaid principal under the 10% Note into any funding instrument entered into by our Company for a period of 180 days after the date of the 10% Note. The full interest of 10% of the borrowings under the 10% Note ($5,000) is due irrespective of whether paid at maturity or when required to be prepaid.

        
Amounts converted to Common Stock                          
10% Notes [Member] | Three Individuals (the "Lenders") [Member]                            
Short-term Debt [Line Items]                            
Principal face value                           $ 140,000
15% Note [Member]                            
Short-term Debt [Line Items]                            
Principal face value                          
Proceeds from debt                       500,000    
Minimum gross proceeds       $ 500,000                    
Proceeds from notes payable       $ 35,000                    
Convertible promissory notes             $ 500,000              
Convertible promissory notes rate             15.00%              
Borrowings             $ 75,000              
Note bear interest             15.00%              
Interest expense                         $ 31,479  
Amounts converted to Common Stock                          
15% Note [Member] | Canyon Assets Holdings, Inc. [Member]                            
Short-term Debt [Line Items]                            
Principal face value         $ 575,000                  
Repayment of debt         575,000                  
15% Note [Member] | Accredited Investors [Member]                            
Short-term Debt [Line Items]                            
Principal face value         500,000                  
Accrued interest         75,000                  
15% Note [Member] | Investors [Member]                            
Short-term Debt [Line Items]                            
Gross proceeds convertible promissory notes             $ 1,000,000              
8% Note Payable Due December 31, 2016 [Member] | Gemini Master Fund, LTD [Member]                            
Short-term Debt [Line Items]                            
Proceeds from debt         $ 245,000                  
Description of debt default        

18% in the event of an event of default.

                  
Conversion price (in dollars per share) | $ / shares         $ 0.70                  
Description of prepayment terms        

112% of the outstanding principal and all outstanding accrued interest through the date of prepayment;

                  
Description of conversion price terms        

1) loss of Company DTC eligibility - conversion price adjusts to $0.25 per share; 2) stock dividends and splits - as described in the Gemini Note; 3) a rights offering below the market price (as defined) - as described in the Gemini Note; 4) fundamental transactions (as defined) - as described in the Gemini Note; 5) subsequent equity sales below $0.70 per share

                  
Number of shares issued upon conversion | N         392,857                  
Strike price (in dollars per share) | $ / shares                       $ 0.68    
Embedded conversion feature                       $ 106,278    
Reduction in embedded conversion feature                       $ 58,962    
8% Note Payable Due December 31, 2016 [Member] | Gemini Master Fund, LTD [Member] | Securities Purchase Agreement [Member]                            
Short-term Debt [Line Items]                            
Principal face value         $ 275,000                  
Number of shares issued | shares         50,000                  
Gemini Note [Member]                            
Short-term Debt [Line Items]                            
Number of shares issued upon conversion | N                       331,413    
Gemini Note [Member] | Gemini Master Fund, LTD [Member]                            
Short-term Debt [Line Items]                            
Principal face value                       $ 27,000    
Number of shares issued | shares                       50,000    
Embedded conversion feature                       $ 43,785    
Amortization of debt discount                       202,000    
Original issuance discount                       25,000    
Carrying amount                       275,000    
4% Convertible Note [Member]                            
Short-term Debt [Line Items]                            
Principal face value                       270,350    
Proceeds from debt                          
Amounts converted to Common Stock                       62,428    
4% Convertible Note [Member] | Gemini Master Fund, LTD [Member]                            
Short-term Debt [Line Items]                            
Principal face value                       $ 270,350    
Accrued interest   $ 13,000                        
Number of shares issued upon conversion | N                       331,413    
Debt instrument fee                       $ 45,000    
Amounts converted to Common Stock                       $ 62,428