General form of registration statement for all companies including face-amount certificate companies

Notes Payable (Tables)

v3.5.0.2
Notes Payable (Tables)
 6 Months Ended 12 Months Ended
Jun. 30, 2016
Dec. 31, 2015
Notes Payable [Abstract]    
Schedule of fair value of warrants

Assumptions used in calculating the fair value of the warrants using the Black-Scholes valuation model were:

 

Dividend yield 0%
Expected volatility 47.5% – 47.7%
Risk free interest rates 1.73% – 1.76%
Expected life (in years)  5.0

Assumptions used in calculating the fair value of the warrants using the Black-Scholes valuation model were:

 

Dividend yield   0%
Expected volatility   47.5% – 47.7%
Risk free interest rates   1.73% – 1.76%
Expected life (in years)   5.0
Schedule of principal payments with respect to notes payable maturities

Scheduled principal payments as of June 30, 2016 with respect to notes payable are summarized as follows:

  

Years ending December 31,          
2018     $ 2,000,000  
2019       3,725,000  
2020       3,000,000  
Total scheduled principal payments       8,725,000  
Less unamortized discounts       (2,539,510 )
Less unamortized deferred financing costs       (133,223 )
      $ 6,052,267  

Scheduled principal payments with respect to notes payable is summarized as follows:

 

Years ending December 31,          
2016     $ 4,289,444  
2017       –  
2018       –  
2019       3,725,000  
2020       3,000,000  
Total scheduled principal payments       11,014,444  
Less unamortized discounts at December 31, 2015       (2,901,596 )
      $ 8,112,848