XML 41 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
NOTES PAYABLE (Tables)
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Schedule of notes payable

Notes payable consisted of the following at June 30, 2016 and December 31, 2015:

 

Year
Issued

 

Interest Rate
Range

 

Term of Notes

 

Conversion
Price

 

Principal
Outstanding
June 30,
2016

 

Discount
Amount
June 30,
2016

 

Carrying
Amount
June 30, 2016

 

Shares
Underlying
Notes June
30, 2016

 

Principal
Outstanding
December 31,
2015

 

Discount Amount
December 31, 2015

 

Carrying
Amount
December 31,
2015

 

Shares
Underlying
Notes
December 31,
2015

Notes payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

10%

 

Due on demand

 

—

 

$

972,200

 

$

—

 

$

972,200

 

—

 

$

830,000

 

$

—

 

$

830,000

 

—

2014

 

11%

 

Due on demand - 2 years

 

—

 

613,615

 

—

 

613,615

 

—

 

1,446,950

 

—

 

1,446,950

 

—

2015

 

11%

 

Due on demand - 2 years

 

—

 

2,530,532

 

—

 

2,530,532

 

—

 

2,379,799

 

—

 

2,379,799

 

—

2016

 

10 - 11%

 

Due on demand – 12.5 months

 

—

 

2,678,335

 

426,491

 

2,251,844

 

—

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

$

6,794,682

 

$

426,491

 

$

6,368,191

 

—

 

$

4,656,749

 

$

—

 

$

4,656,749

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

$

6,794,682

 

$

426,491

 

$

6,368,191

 

—

 

$

4,656,749

 

$

—

 

$

4,656,749

 

—

 

 

 

 

Non-current

 

 

 

$

—

 

$

—

 

$

—

 

—

 

$

—

 

$

—

 

$

—

 

—

Notes payable - related party

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

8% - 10%

 

Due on demand

 

—

 

$

626,730

 

$

—

 

$

626,730

 

—

 

$

626,730

 

$

—

 

$

626,730

 

—

2013

 

8%

 

Due on demand

 

—

 

50,000

 

—

 

50,000

 

—

 

50,000

 

—

 

50,000

 

—

2014

 

11%

 

Due on demand - 2 years

 

—

 

—

 

—

 

—

 

—

 

240,308

 

—

 

240,308

 

—

2015

 

10% - 11%

 

Due on demand - 2 years

 

—

 

1,621,265

 

—

 

1,621,265

 

—

 

1,849,266

 

—

 

1,849,266

 

—

2016

 

10% - 11%

 

Due on demand - 2 years

 

—

 

993,843

 

 

 

993,843

 

—

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

$

3,291,838

 

$

—

 

$

3,291,838

 

—

 

$

2,766,304

 

$

—

 

$

2,766,304

 

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

$

3,291,838

 

$

—

 

$

3,291,838

 

—

 

$

2,766,304

 

$

—

 

$

2,766,304

 

—

 

 

 

 

Non-current

 

 

 

$

—

 

$

—

 

$

—

 

—

 

$

—

 

$

—

 

$

—

 

—

Convertible notes payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

6%

 

5 years

 

$3.05

 

$

2,000

 

$

—

 

$

2,000

 

656

 

$

2,000

 

$

—

 

$

2,000

 

656

2011

 

10%

 

5 years

 

$3.05

 

300,000

 

—

 

300,000

 

98,285

 

500,000

 

—

 

500,000

 

163,809

2013

 

10%

 

2 years

 

$3.60

 

—

 

—

 

—

 

—

 

525,257

 

—

 

525,257

 

185,553

2014

 

10%

 

Due on demand - 2 years

 

$3.05-$3.60

 

2,716,505

 

119,448

 

2,597,057

 

887,820

 

4,378,563

 

353,700

 

4,024,863

 

1,120,470

2015

 

10%

 

Due on demand - 2 years

 

$3.50-$7.00

 

4,728,288

 

319,566

 

4,408,722

 

1,283,410

 

5,681,166

 

526,066

 

5,155,100

 

1,517,996

2016

 

10%

 

Due on demand - 2 years

 

$3.50-$4.50

 

4,061,535

 

923,086

 

3,138,449

 

1,005,657

 

—

 

—

 

—

 

—

 

 

 

 

 

 

 

 

$

11,808,328

 

$

1,362,100

 

$

10,446,228

 

3,275,828

 

$

11,086,986

 

$

879,766

 

$

10,207,220

 

2,988,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

$

7,137,644

 

$

798,224

 

$

6,339,420

 

2,111,764

 

$

6,358,698

 

$

358,351

 

$

6,000,347

 

1,762,849

 

 

 

 

Non-current

 

 

 

$

4,670,684

 

$

563,876

 

$

4,106,808

 

1,164,064

 

$

4,728,288

 

$

521,415

 

$

4,206,873

 

1,225,635

Convertible notes payable - related party

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

10%

 

Due on demand

 

$3.30

 

$

254,000

 

$

—

 

$

254,000

 

90,651

 

$

298,000

 

$

—

 

$

298,000

 

108,505

2015

 

10%

 

2 years

 

$4.50

 

320,000

 

—

 

320,000

 

75,900

 

320,000

 

—

 

320,000

 

72,354

 

 

 

 

 

 

 

 

$

574,000

 

$

—

 

$

574,000

 

166,551

 

$

618,000

 

$

—

 

$

618,000

 

180,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

$

254,000

 

$

—

 

$

254,000

 

90,651

 

$

298,000

 

$

—

 

$

298,000

 

108,505

 

 

 

 

Non-current

 

 

 

$

320,000

 

$

—

 

$

320,000

 

75,900

 

$

320,000

 

$

—

 

$

320,000

 

72,354

 

 

 

 

Grand Total

 

 

 

$

22,468,848

 

$

1,788,591

 

$

20,680,257

 

3,442,379

 

$

19,128,039

 

$

879,766

 

$

18,248,273

 

3,169,343

Schedule of contractual principal payments of notes payable

Contractual principal payments due on notes payable are as follows:

 

Year Ending

 

at June 30, 2016

2016

 

$

12,767,736

2017

 

6,784,168

2018

 

2,916,944

Total

 

$

22,468,848

Schedule of fair value assumptions for warrants issued in conjunction with notes

The fair value of the warrants issued in conjunction with notes was determined using the Black Scholes Merton option pricing model with the following inputs for the periods ended:

 

 

 

June 30, 2016

 

December 31, 2015

 

Stock price

 

$

5.00

 

$

4.50

 

Exercise price

 

$

4.50 - 4.70

 

$

4.90

 

Term

 

5 years

 

5 years

 

Risk-free interest rate

 

1.01 - 1.28

%

1.57

%

Expected dividend yield

 

—

 

—

 

Expected volatility

 

65.4 - 67.8

%

67.3

%