XML 46 R34.htm IDEA: XBRL DOCUMENT v3.7.0.1
NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2016
Debt Instrument [Line Items]  
Schedule of notes payable

Notes payable consist of the following:

 

 Short term   September 30, 2016     December 31,
2015
 
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  
Series A-3 OID Convertible Notes and Warrants     14,353       14,353  
Series B-2 OID Convertible Notes and Warrants     3,170,105       1,532,710  
Short term notes payable, gross     5,908,438       4,271,043  
Less LPA amount     (485,980 )     (485,980 )
Short term notes payable, net   $ 5,422,458     $ 3,785,063  
                 
 Long term      September 30,
2016  
      December 31, 2015    
Series B-1 OID Convertible Notes and Warrants   $ -     $ 67,919  
                 

Schedule of notes payable details

Details of notes payable as of September 30, 2016 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     3,323,529       3,170,105       None     $ 0.20 – 0.25       11/2015 – 03/2017  
Short term notes payable, gross   $ 6,059,274       5,908,438                          
Less LPA amount             (485,980 )                        
 Short term notes payable, net           $ 5,422,458                          
 
  (1) Includes $2,588 of accrued loss on conversion of OID note.
Schedule of 90 day convertible notes

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

 

2013 $ 1,188,980
2012   1,210,000
2011   100,000
Total $ 2,498,980
Private Placement [Member] | 15% Series A-3 OID Convertible Notes And Warrants [Member] | Warrant [Member]  
Debt Instrument [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 issued during the three months ended March 31, 2014 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 to be 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  
Private Placement [Member] | Series B-1 OID Convertible Notes And Warrants [Member] | Warrant [Member]  
Debt Instrument [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  

 

As a result of the triggering of the above noted one time anti-dilution provision, 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  
Total   $ 65,000  
Private Placement [Member] | Series B-2 OID Convertible Notes And Warrants [Member] | Warrant [Member]  
Debt Instrument [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 %

 

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     136.24 %
Risk Free Rate     0.62 %

 

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     128.74-134.16 %
Risk Free Rate     0.55-0.61 %
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  
Total   $ 400,000  

 

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

 

    Proceeds
allocated
at issue date
 
Private Offering Notes   $ 454,545  
Private Offering Warrants     122,727  
Beneficial Conversion feature     22,728  
Total   $ 600,000  

 

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

 

    Proceeds
allocated
at issue date
 
Private Offering Notes   $ 409,174  
Private Offering Warrants     111,243  
Beneficial Conversion feature     79,583  
Total   $ 600,000