Quarterly report pursuant to Section 13 or 15(d)

NOTES PAYABLE

v3.4.0.3
NOTES PAYABLE
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Debt Disclosure [Text Block]
6.
NOTES PAYABLE
 
 
 
March 31,
 
December 31,
 
 
 
2016
 
2015
 
 
 
 
 
 
 
Vendors Notes (Unsecured)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short term vendor Notes (“Vendor Notes”) issued during August 2013 and December 2015 at a stated interest rate of 0% per annum. Terms range from 4 to 12 months. All other notes are past due.
 
$
63,000
 
$
78,000
 
Non-interest bearing note issued during July 2015 to settle litigation. The note is payable in monthly installments from September 2015 to November 2016.
 
 
125,000
 
 
125,000
 
Vendor Note issued On November 20, 2015 to settle litigation, at a stated interest of 6% per annum. The note is payable in 84 monthly installments of $3,652.14 from January 2016 to December 2022.
 
 
245,184
 
 
250,000
 
Vendor note issued on May 1, 2015 to settle litigation, with a 0% interest rate. The note is payable in 20 monthly payments of $2,000.00 from October 1, 2015 to February 1, 2017.
 
 
38,000
 
 
38,000
 
Vendor note issued on January 1, 2016 to settle litigation, with a 0% interest rate. The note is payable in 8 monthly payments of $2,000.00 from January 19, 2016 to August 1, 2016.
 
 
14,000
 
 
-
 
Vendor note issued on January 15, 2016 to settle litigation, with a 0% interest rate. The note is payable in 13 monthly payments of $10,000.00 from January 15, 2016 to January 15, 2017.
 
 
110,000
 
 
-
 
Vendor note issued on January 04, 2016 to settle litigation, with a 0% interest rate. The note is payable in 4 monthly payments of $28,286.94 from February 20, 2016 to May 20, 2016.
 
 
113,147
 
 
-
 
Vendor note issued on March 1, 2016 to settle litigation, with a 0% interest rate. The note is payable in 2 monthly payments of $5,000.00 from March 01, 2016 to May 01, 2016.
 
 
10,000
 
 
-
 
 
Equipment Notes
 
Obligations under capital leases, bearing interest rates between 4.1% and 8.2% per annum, secured by equipment having a value that approximates the debt value. Terms range from 48 to 60 months.
 
 
1,030,957
 
 
960,205
 
Various Equipment notes, bearing interest rates between 2% and 41% per annum, secured by equipment having a value that approximates the debt value. Terms range from 36 to 72 months
 
 
1,249,607
 
 
1,298,978
 
 
Other Notes Payable
 
Bridge note bearing interest at a stated rate of 10% per annum, issued on November 15, 2007, one-half payable 60 days following the consummation of the Merger, and the remainder due in 12 monthly installments beginning the following month; convertible into shares of the Company’s common stock at a conversion price equal to the greater of $0.50 per share or a 10% discount to the 10 day Volume Weighted Average Price of the Company’s common stock. The note had previously converted to common shares and is considered paid in full.
 
 
-
 
 
100,000
 
Bridge note bearing interest at a stated rate of 12% per annum, issued on June 29, 2012, due 24 months from date of issuance. The note is past due.
 
 
609,000
 
 
609,000
 
Total Notes payables
 
$
3,607,895
 
$
3,459,183
 
Less: Current portion
 
$
(2,052,331)
 
$
(1,887,120)
 
Total Notes non-current portion
 
$
1,555,564
 
$
1,572,063
 
 
Senior Debt Disclosure
 
On October 29, 2015 the Company entered into a credit agreement, pursuant to which the Company received $8,000,000. The funds were disbursed as follow $6,000,000 and $2,000,000 on October 28, 2015 and November 11, 2015 respectively. The interest rate used is 12% per annum, also required to make 4% PIK payments, which is booked monthly as an increase to the senior debt balance.
 
$
8,129,366
 
$
8,048,682
 
Less: Original issue discount
 
 
(346,259)
 
 
(400,932)
 
Less: Deferred financing cost
 
 
(692,326)
 
 
(801,640)
 
Total Senior Debt, non-current portion
 
$
7,090,781
 
$
6,846,110