Notes Payable (Tables)

12 Months Ended

Dec. 31, 2018

Notes Payable [Abstract]

Schedule of notes payable

Notes payable consist of the following:

	December 31, 2018			December 31, 2017
2018 Related Party 10% Unsecured Notes, net of debt discount of $83,743	$	2,016,257		$	—
2018 Secured Note		68,431			—
2017 Secured Note		81,659			104,990
2018 and 2017 Unsecured Note		—			188,060
2016 Secured Notes		47,468			68,343
2016 WEBA Seller Notes		2,650,000			2,650,000
Total notes payable		4,863,815			3,011,393
Less current portion		(2,080,071	)		(232,267	)
Long-term portion of notes payable	$	2,783,744		$	2,779,126

Schedule of Warrants valuation assumptions

We estimated the fair value of the Warrants on the issuance date using a BSM option pricing model with the following assumptions:

	Warrants
Expected term		3 years
Volatility		143.81	%
Risk Free Rate		2.39	%

Components of debt

The proceeds of the Notes were allocated to the components as follows: 

	Proceeds allocated at issuance date
Notes	$	1,820,946
Warrants		279,054
Total	$	2,100,000