XML 50 R30.htm IDEA: XBRL DOCUMENT v3.6.0.2
Loan Payable (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Payoff amount
  Payoff Amount
       
 Principal   $ 4,554,659  
 Accrued interest     15,790  
 End of term charge     187,500  
 Prepayment fee     91,093  
 Other fees     2,500  
         
 Total   $ 4,851,542  
Loan payable
  Net Carrying Amount       Payoff Amount (Excluding Interest)
                 
 Principal   $ 4,554,659      Principal   $ 4,554,659  
 Accrued end of term charge     103,909      End of term charge     187,500  
 Deferred financing cost     (45,606 )    Prepayment fee     91,093  
 Warrant discount     (90,309 )    Other fees     2,500  
                     
 Total   $ 4,522,653      Total   $ 4,835,752  
    (A)          (B)  
                     
 Loss on debt extinguishment   $ (313,099 )            
    (A) - (B)              
Fair value assumptions
    September 29, 2014  
Fair value of common stock   $ 3.24  
Volatility     72.40 %
Expected dividends     0.00 %
Contractual term     5.0 years  
Risk-free rate     1.76 %