XML 30 R19.htm IDEA: XBRL DOCUMENT v3.5.0.2
FINANCING TRANSACTIONS (Tables)
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Schedule of assumptions for embedded converstion feature valuation

Risk-free interest rate %                                                                                  0.38 – 0.53  
Expected dividend yield                                                                                   
Expected term - years (contractual term)                                                                                  0.59 – 1.01  
Forfeiture rate                                                                                   
Expected volatility %                                                                                  103  
Timing of down-round triggering event                                                                                August 2016  

Summary of the Notes and related discounts

Follows is a summary of the Notes and related discounts and the loss on the early extinguishment of bridge loans:

 

    Original Value    

Loss on Early

Extinguishment of Bridge Loans

   

Secured

Convertible

Notes, net

 
Cash and other proceeds received from financing               $ 5,148,620  
  Warrants   $ 2,147,574       (831,109 )     (1,316,465 )
  Embedded conversion feature in notes   $ 3,173,896       (1,312,851 )     (1,861,045 )
  Financing costs                 (515,011 )
  Amortization of debt discount                 895,218  
Totals, net   $ 5,321,470     $ (2,143,960 )   $ 2,351,317