Convertible notes payable outstanding |
|
|
March
31 |
|
|
December
31 |
|
|
|
2018 |
|
|
2017 |
|
|
|
|
|
|
|
|
Secured
convertible promissory notes which mature on July 31, 2018, bear interest at 10% per annum, and are convertible into one share
of common stock, par value $0.001 per share, with the initial conversion ratio equal to $0.50 per share. |
|
$ |
1,550,000 |
|
|
$ |
1,550,000 |
|
|
|
|
|
|
|
|
|
|
Secured
promissory note which matures on June 15, 2018 and bears interest at 12% per annum. |
|
|
521,686 |
|
|
|
1,146,686 |
|
|
|
|
|
|
|
|
|
|
Unsecured
promissory note which matures on December 15, 2020, and bears interest at LIBOR + 500 per annum. |
|
|
13,000,000 |
|
|
|
13,000,000 |
|
|
|
|
|
|
|
|
|
|
Total
convertible notes payable before discount |
|
|
15,071,686 |
|
|
|
15,696,686 |
|
|
|
|
|
|
|
|
|
|
Less
discounts |
|
|
(1,658,000 |
) |
|
|
(1,841,867 |
) |
Less
debt issuance costs |
|
|
(121,882 |
) |
|
|
(160,041 |
) |
|
|
|
|
|
|
|
|
|
Total
notes payable |
|
|
13,291,804 |
|
|
|
13,694,778 |
|
|
|
|
|
|
|
|
|
|
Less
current portion |
|
|
4,175,000 |
|
|
|
4,050,000 |
|
|
|
|
|
|
|
|
|
|
Notes
payable, net of current portion |
|
$ |
9,116,804 |
|
|
$ |
9,644,778 |
|
|