Schedule of Debt [Table Text Block] |
| | 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 | |
|