Quarterly report pursuant to Section 13 or 15(d)

Convertible Debt and Other Debt (Tables)

v3.5.0.2
Convertible Debt and Other Debt (Tables)
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Schedule of Convertible Debts and Outstanding Balances

Fixed Rate Convertible Notes

 

Inception Date   Term   Loan
Amount
    Outstanding
Balance
    Original
Issue
Discount
    Interest
Rate
    Deferred
Finance
Fees
    Discount
related
to fair
value of
conversion
feature
and
warrants
 
July 22, 2015   24 months   $ 2,180,000     $ 2,180,000     $ 218,000 1     10 %2   $ 388,532     $ 2,163,074  
September 25, 2015   24 months     1,100,000       1,100,000       110,000 1     10 %2     185,956       1,022,052  
October 2, 2015   24 months     150,000       150,000       15,000 1     10 %2     26,345       140,832  
October 6, 2015   24 months     30,000       30,000       3,000 1     10 %2     5,168       26,721  
October 14, 2015   24 months     50,000       50,000       5,000 1     10 %2     8,954       49,377  
November 2, 2015   24 months     250,000       250,000       25,000 1     10 %2     43,079       222,723  
November 10, 2015   24 months     50,000       50,000       5,000 1     10 %2     8,790       46,984  
November 12, 2015   24 months     215,000       215,000       21,500 1     10 %2     38,518       212,399  
November 20, 2015   24 months     200,000       200,000       20,000 1     10 %2     37,185       200,000  
December 4, 2015   24 months     170,000       170,000       17,000 1     10 %2     37,352       170,000  
December 11, 2015   24 months     360,000       360,000       36,000 1     10 %2     75,449       360,000  
December 18, 2015   24 months     55,000       55,000       5,500 1     10 %2     11,714       55,000  
December 31, 2015   24 months     100,000       100,000       10,000 1     10 %2     20,634       100,000  
January 11, 2016   24 months     100,000       100,000       10,000 1     10 %2     24,966       80,034  
January 20, 2016   24 months     50,000       50,000       5,000 1     10 %2     9,812       40,188  
January 29, 2016   24 months     300,000       300,000       30,000 1     10 %2     60,887       239,113  
February 26, 2016   24 months     200,000       200,000       20,000 1     10 %2     43,952       156,048  
March 10, 2016   24 months     125,000       125,000       12,500 1     10 %2     18,260       106,740  
March 18, 2016   24 months     360,000       360,000       36,000 1     10 %2     94,992       265,008  
March 24, 2016   24 months     106,667       106,667       10,667 1     10 %2     15,427       91,240  
March 31, 2016   24 months     167,882       167,882       16,788 1     10 %2     2,436       165,446  
April 5, 2016   24 months     10,000       10,000       1,000 1     10 %2     -       10,000  
May 24, 2016   7 months     100,000       100,000       7,000 1     0 %2     -       20,368  
June 15, 2016   6 months     40,000       40,000       0       12 %     -       3,680  
June 17, 2016   6 months     40,000       40,000       0       12 %     -       3,899  
June 22, 2016   6 months     35,000       35,000       0       12 %     -       3,373  
        $ 6,544,549     $ 6,544,549     $ 639,955             $ 1,158,408     $ 5,954,299  

 

1 The original issue discount is reflected in the first year.

2 The annual interest starts accruing in the second year.

Summary of Changes in Convertible Debt, Net of Unamortized Discount

The following table provides a summary of the changes in convertible debt, net of unamortized discount, during 2016:

 

    2016  
Balance at January 1,   $ 277,342  
Issuance of convertible debt, face value     1,783,504  
Original issue discount     (148,955 )
Debt discount from derivative liabilities (embedded conversion option and warrants)     (1,153,817 )
Debt discount from shares and warrants issued with the notes     (23,358)  
Debt discount from beneficial conversion feature     (7,962)  
Deferred financing fees     (270,877 )
Conversion of debentures to common shares     (100,000)  
Accretion of interest and amortization of debt discount to interest expense through June 30,     1,805,401  
Balance at June 30,     2,161,278  
Less: current portion     192,627  
Convertible debt, long-term portion   $ 1,968,651