Quarterly report pursuant to Section 13 or 15(d)

Notes Payable (Tables)

v3.7.0.1
Notes Payable (Tables)
 6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Schedule of fair value of warrants

Assumptions used in calculating the fair value of the investor 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 notes payable maturities

Scheduled principal payments as of June 30, 2017 with respect to notes payable are summarized as follows:

 

Years ending December 31,  
2018 $ 2,000,000  
2019   1,975,000  
2020   3,000,000  
Total scheduled principal payments   6,975,000  
Less: Unamortized discounts   (2,236,278 )
   Unamortized deferred financing costs   (45,725 )
      $ 4,692,997