XML 29 R18.htm IDEA: XBRL DOCUMENT v3.4.0.3
Borrowing Arrangements (Tables)
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Notes payable future debt payments
Future debt payments owed under the Fortress Agreement are as follows:
 
Years ending December 31:
 
 
 
 
2016
 
$
4,396,502
 
2017
 
 
5,768,163
 
Total
 
$
10,164,665
 
Schedule of warrant fair value assumptions
The Company estimated the fair value of the warrant to be $153,759, using the Black-Scholes option pricing model. The fair value of the warrant as of November 1, 2014 was estimated using the following assumptions:
 
Expected volatility
 
60
%
Risk free rate
 
1.62
%
Dividend yield
 
0
%
Expected term (in years)
 
5.00