v2.4.0.8
Notes Payable (Tables)
6 Months Ended
Jun. 30, 2014
Notes Payable [Abstract]  
Schedule of Notes Payable
 

 

 

 

 

 

 

 

 

 

 

Contribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

Participation

 

 

Reverse

 

 

Assumption

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

 

2013

 

 

Agreement

 

 

Merger

 

 

Agreement

 

 

Issuances

 

 

Accretion

 

 

Payments

 

 

2014

 

Current notes payable related party

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16% Promissory Note- related party

 

$

-

 

 

$

3,016,228

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

3,016,228

 

Current notes payable - third party

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14% Senior Secured Promissory Note

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,180,000

 

 

 

-

 

 

 

-

 

 

 

10,180,000

 

Less: discount on Senior Secured Promissory Note

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,800,847

)

 

 

729,080

 

 

 

-

 

 

 

(3,071,767

)

1.5% Secured Promissory Note

 

 

-

 

 

 

8,620,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,620,000

 

18% Promissory Note

 

 

-

 

 

 

1,100,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,100,000

 

18% Promissory Note

 

 

-

 

 

 

445,040

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

445,040

 

3.68% to 8.39% Premium financing agreements

 

 

-

 

 

 

-

 

 

 

18,426

 

 

 

-

 

 

 

138,139

 

 

 

-

 

 

 

(45,321

)

 

 

111,244

 

0% Promissory note

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

102,500

 

 

 

-

 

 

 

-

 

 

 

102,500

 

0% Promissory note

 

 

-

 

 

 

-

 

 

 

102,060

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

102,060

 

10% Promissory note

 

 

-

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100,000

 

0% Promissory note

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,000

 

Total third party current notes payable

 

 

-

 

 

 

10,165,040

 

 

 

230,486

 

 

 

-

 

 

 

6,619,792

 

 

 

729,080

 

 

 

(45,321

)

 

 

17,699,077

 

Total current notes payable

 

 

-

 

 

 

13,181,268

 

 

 

230,486

 

 

 

-

 

 

 

6,619,792

 

 

 

729,080

 

 

 

(45,321

)

 

 

20,715,305

 

Non current notes payable - related party

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6% Senior Secured Debenture - related party

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11,000,000

 

 

 

211,562

 

 

 

-

 

 

 

-

 

 

 

11,211,562

 

Non current notes payable - third party

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0% contingent promissory note

 

 

-

 

 

 

3,770,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,770,000

 

Less: discount on Contingent Promissory Note

 

 

-

 

 

 

(1,847,628

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

118,178

 

 

 

-

 

 

 

(1,729,450

)

0% Promissory note

 

 

-

 

 

 

-

 

 

 

25,443

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

25,443

 

0% Promissory note

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,000

 

Total non current third party notes payable

 

 

-

 

 

 

1,922,372

 

 

 

35,443

 

 

 

-

 

 

 

-

 

 

 

118,178

 

 

 

-

 

 

 

2,075,993

 

Total non current notes payable

 

 

-

 

 

 

1,922,372

 

 

 

35,443

 

 

 

11,000,000

 

 

 

211,562

 

 

 

118,178

 

 

 

-

 

 

 

13,287,555

 

Total notes payable

 

$

-

 

 

$

15,103,640

 

 

$

265,929

 

 

$

11,000,000

 

 

$

6,831,354

 

 

$

847,258

 

 

$

(45,321

)

 

$

34,002,860

 

Schedule of Future Payments

The following is a consolidated schedule of the future payments required under notes payable.


         

2015

 

$

23,787,072

 

2016

 

 

11,247,005

 

2017

 

 

-

 

2018

 

 

3,770,000

 

Thereafter

 

 

-

 

 

 

$

38,804,077