XML 47 R33.htm IDEA: XBRL DOCUMENT v3.3.1.900
NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2015
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Notes Payable

Notes payable consist of the following:

 

 Short term   December 31, 2015     December 31, 2014  
90 day Convertible Notes (Chairman of the Board)   $ 2,498,980     $ 2,498,980  
24 month Convertible Notes ($100,000 to Board member)     225,000       225,000  
10 day Note (Board member)     -       42,500  
Series A-3 OID Convertible Notes and Warrants     14,353       11,765  
Series B-2 OID Convertible Notes and Warrants     1,532,710       244,565  
Short term notes payable, gross     4,271,043       3,022,810  
Less LPA amount     (485,980 )     (485,980 )
Short term notes payable, net   $ 3,785,063     $ 2,536,830  
                 
 Long term   December 31, 2015     December 31, 2014  
Series B-1 OID Convertible Notes and Warrants   $ 67,919     $ 56,659  
                 

 

 

Details of notes payable as of December 31, 2015 are as follows:

 

Short term  
Principal
Amount
    Carrying
Value
    Cash
Interest
Rate
    Common
Stock
Conversion
Price
    Maturity
Date
90 day Convertible Notes (Chairman of the Board)   $ 2,498,980     $ 2,498,980       6%       $1.05     Various 2014
24 month Convertible Notes ($100,000 to Board member)     225,000       225,000       6%       $1.05     3/2014 – 6/2014
Series A-3 OID Convertible Notes and Warrants     11,765       14,353(1)       None       $0.25     1/2015
Series B-2 OID Convertible Notes and Warrants     1,837,647       1,532,710       None       $0.20 – 0.25     8/2015 – 12/2016
Short term notes payable, gross   $ 4,573,392       4,271,043                      
Less LPA amount             (485,980 )                    
Short term notes payable, net           $ 3,785,063                      
                                     
Long term                                    
Series B-1 OID Convertible Notes
and Warrants
   $ 80,000      $ 67,919       None       $0.23     3/2017
                                     
ScheduleOfDebtTableTextBlock

The Company has issued 90-day notes payable to borrow funds from a director, now the chairman of our Board, as follows:

 

2013   $ 1,188,900  
2012     1,210,000  
2011     100,000  
Total   $ 2,498,980  
Series B-2 Original Issue Discount Convertible Notes and Warrants [Member]  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Valuation techniques

We estimated the fair value of the warrants on the issue date using a Black-Scholes pricing model with the following assumptions:

 

    Warrants  
Expected term     1 year  
Volatility     188.31 %
Risk Free Rate     0.11 %

 

We estimated the fair value of the warrants on the issue date using a Black-Scholes pricing model with the following assumptions:

 

    Warrants  
Expected term     1 year  
Volatility     180.15-185.71 %
Risk Free Rate     0.18-0.22 %

 

We estimated the fair value of the warrants on the issue date using a Black-Scholes pricing model with the following assumptions:

 

    Warrants  
Expected term     1 year  
Volatility     171.36 %
Risk Free Rate     0.28 %

 

We estimated the fair value of the warrants on the issue date using a Black-Scholes pricing model with the following assumptions:

 

    Warrants  
Expected term     1 year  
Volatility     132.44 %
Risk Free Rate     0.66 %

 

Schedule of proceeds from debt

 The proceeds of the Notes were allocated to the components as follows:

 

    Proceeds
allocated 
at issue date
 
Private Offering Notes   $ 224,679  
Private Offering Warrants     57,854  
Beneficial Conversion feature     22,467  
Total   $ 305,000  

 

 

The proceeds of the Notes were allocated to the components as follows:

 

    Proceeds
allocated 
at issue date
 
Private Offering Notes   $ 197,521  
Private Offering Warrants     46,097  
Beneficial Conversion feature     13,382  
Total   $ 257,000  

 

The proceeds of the Notes were allocated to the components as follows:

 

    Proceeds
allocated 
at issue date
 
Private Offering Notes   $ 342,857  
Private Offering Warrants     120,000  
Beneficial Conversion feature     137,143  
Total   $ 600,000  

 

The proceeds of the Notes were allocated to the components as follows:

 

    Proceeds
allocated 
at issue date
 
Private Offering Notes   $ 361,991  
Private Offering Warrants     38,009  
Beneficial Conversion feature        
Total   $ 400,000  
Series A-3Original Issue Discount Convertible Notes and Warrants [Member]  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Valuation techniques

We estimated the fair value of the warrants on the issue date using a Black-Scholes pricing model with the following assumptions:

 

 

      Warrants    
Expected term       2 years    
Volatility       184.88 %  
Risk Free Rate       0.32 %  
Schedule of proceeds from debt

The proceeds of the Notes were allocated to the components as follows:

 

    Proceeds allocated
at issue date
 
Private Offering Notes   $ 32,390  
Private Offering Warrants     14,845  
Beneficial Conversion feature     7,765  
Total   $ 55,000  
Schedule of debt conversion

Presented below is summary information related to the conversion:

 

Statement of Operations        
Loss on conversion of notes   $ 43,288  
Accelerated interest expense   $ 35,109  
         
Balance Sheet        
Shares issued as of June 30, 2014     798,825  
Shares issued subsequent to June 30, 2014      529,415  
Principal amount of notes converted   $ 265,648  

 

Presented below is summary information related to the conversion:

 

Statement of Operations        
Loss on conversion of notes   $ 2,588  
Accelerated interest expense   $ -  
         
Balance Sheet        
Shares issued     -  
         
Principal amount of notes converted   $ 11,765  
Series B-1 Original Issue Discount Convertible Notes and Warrants [Member]  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Valuation techniques

We estimated the fair value of the warrants on the issue date using a Black-Scholes pricing model with the following assumptions:

 

    Warrants  
Expected term     4 years  
Volatility     151.52 %
Risk Free Rate     1.32 %
Schedule of proceeds from debt

The proceeds of the Notes were allocated to the components as follows:

 

    Proceeds
allocated
at issue date
 
Private Offering Notes   $ 34,272  
Private Offering Warrants     26,811  
Beneficial Conversion feature     3,917  
Total   $ 65,000  

 

The Company reallocated the proceeds of the Notes during the quarter ended December 31, 2014 as follows:

 

 

    Proceeds
allocated
at issue date
 
Private Offering Notes   $ 46,222  
Private Offering Warrants     18,778  
Beneficial Conversion feature     -  
Total   $ 65,000