NOTES PAYABLE | NOTE 6 NOTES PAYABLE Notes payable consisted of the following at March 31, 2016 and December 31, 2015: Year Interest Rate Term of Notes Conversion Principal Discount Carrying Shares Principal Discount Amount Carrying Shares Notes payable 2013 10% Due on demand $ 890,000 $ $ 890,000 $ 830,000 $ $ 830,000 2014 11% Due on demand ~ 2 years 613,614 613,614 1,446,950 1,446,950 2015 11% Due on demand ~ 2 years 2,443,400 2,443,400 2,379,799 2,379,799 2016 11% Due on demand 833,335 833,335 $ 4,780,349 $ $ 4,780,349 $ 4,656,749 $ $ 4,656,749 Current $ 4,780,349 $ $ 4,780,349 $ 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 11% Due on demand ~ 2 years 663,843 663,843 $ 2,961,838 $ $ 2,961,838 $ 2,766,304 $ $ 2,766,304 Current $ 2,961,838 $ $ 2,961,838 $ 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 $3.05 500,000 500,000 165,173 500,000 500,000 163,809 2013 10% 2 years $3.60 200,257 200,257 71,446 525,257 525,257 185,553 2014 10% Due on demand ~ 2 years $3.05~$7.00 4,403,470 236,542 4,166,928 1,151,351 4,378,563 353,700 4,024,863 1,120,470 2015 10% Due on demand ~ 2 years $3.50~$7.00 5,384,340 420,490 4,963,850 1,462,149 5,681,166 526,066 5,155,100 1,517,996 2016 10% Due on demand ~ 2 years $3.60~$4.50 1,028,959 279,100 749,859 272,872 $ 11,519,026 $ 936,132 $ 10,582,894 3,123,647 $ 11,086,986 $ 879,766 $ 10,207,220 2,988,484 Current $ 6,913,862 $ 457,983 $ 6,455,879 1,915,803 $ 6,358,698 $ 358,351 $ 6,000,347 1,762,849 Non-current $ 4,605,164 $ 478,149 $ 4,127,015 1,207,844 $ 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 88,733 $ 298,000 $ $ 298,000 108,505 2015 10% 2 years $4.50 320,000 320,000 74,127 320,000 320,000 72,354 $ 574,000 $ $ 574,000 162,860 $ 618,000 $ $ 618,000 180,859 Current $ 254,000 $ $ 254,000 88,733 $ 298,000 $ $ 298,000 108,505 Non-current $ 320,000 $ $ 320,000 74,127 $ 320,000 $ $ 320,000 72,354 Grand Total $ 19,835,213 $ 936,132 $ 18,899,081 3,286,507 $ 19,128,039 $ 879,766 $ 18,248,273 3,169,343 The average stated interest rate of notes payable as of March 31, 2016 and December 31, 2015 was 10%. The average effective interest rate of notes payable for each of the three-month period ended March 31, 2016 and the year ended December 31, 2015 was 23% and 23%, respectively after giving effect to discounts relating to beneficial conversion features and the fair value of warrants issued in connection with these notes. The notes payable and convertible notes payable do not have restrictive financial covenants or acceleration clauses associated with a material adverse change event. The holders of the convertible notes have the option to convert their notes into the Companys common stock at the stated conversion price during the term of their convertible notes. Conversion prices on these convertible notes payable range from $3.05 to $3.60 per share. Certain notes with a $4.50 or a $7.00 stated conversion price in the second year of their two year term are subject to automatic conversion into shares of our common stock at a conversion price equal to 80% of the initial public offering price at the time of a qualified public offering. All due on demand notes are treated as current liabilities. Contractual principal payments due on notes payable are as follows: Year Ending at March 31, 2016 2016 $ 13,973,596 2017 5,239,167 2018 622,450 Total $ 19,835,213 The Company estimated the total fair value of any beneficial conversion feature and accompanying warrants in allocating the debt proceeds. The proceeds allocated to the beneficial conversion feature were determined by taking the estimated fair value of shares issuable under the convertible notes less the fair value of the number of shares that would be issued if the conversion rate equaled the fair value of the Companys common stock as of the date of issuance (see Note 2). 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: March 31, 2016 December 31, 2015 Stock price $ $ 4.50 Exercise price $ $ 4.90 Term 5 years Risk-free interest rate % 1.57 % Expected dividend yield Expected volatility % 67.3 % In situations where the debt included both a beneficial conversion feature and a warrant, the proceeds were allocated to the warrants and beneficial conversion feature based on their respective pro-rata fair values. |