XML 30 R20.htm IDEA: XBRL DOCUMENT v3.5.0.2
PROMISSORY NOTES PAYABLE AND ADVANCES (Tables)
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Schedule of embedded conversion feature key inputs at inception

Management used a Monte Carlo valuation model to estimate the fair value of the embedded conversion option at issuance of the convertible note issued during the six months ended June 30, 2016, with the following key inputs:

 

    At inception  
Stock price   $ 0.68  
Term (years)     0.76  
Volatility     98.9 %
Risk-free rate of interest     0.5 %
Dividend yield     0.0 %
Schedule of notes payable and advances

Borrowings under notes payable and advances as of June 30, 2016 and December 31, 2015 are summarized as follows: 

 

    Company Proceeds   Carrying Value at June 30, 2016   Carrying Value at December 31, 2015   Accrued Interest at June 30, 2016   Accrued Interest at December 31, 2015   Principal Value at Maturity
15% Note   $ 500,000     $ —       $ 500,000     $ —       $ 31,479     $ —    
10% Note     50,000       50,000       50,000       3,205       1,383       50,000  
10% Note (2015 Advances)     410,000       476,512       292,504       25,183       2,190       461,111  
10% Note (2016 Advances)     140,000       130,494       —         3,422       —         155,556  
8% Convertible Note     245,000       140,530       —         5,545       —         275,000  
8% Convertible Note     —         575,000       —         11,847       —         575,000  
    $ 1,345,000     $ 1,372,536     $ 842,504     $ 49,202     $ 35,052     $ 1,516,667