| Schedule of Notes Payable |
|
December 31, | |
Participation | |
| |
Assumption | |
| |
| |
| |
| |
September 30, | |
|
| |
2013 | |
Agreement | |
Merger | |
Agreement | |
Issuances | |
Accretion | |
Payments | |
Re-Class | |
2014 | |
|
| Current notes payable
related party |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| 16%
Promissory Note, maturing on January 14, 2014 - related party |
$ | | |
$ | 3,016,227 | |
$ | | |
$ | | |
$ | | |
$ | | |
$ | (16,083 | ) |
$ | | |
$ | 3,000,144 | |
| Current
notes payable - third party |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| 14% Senior Secured Promissory
Note, maturing April 3, 2015 |
| | |
| | |
| | |
| | |
| 10,180,000 | |
| | |
| | |
| | |
| 10,180,000 | |
| Less: discount on Senior
Secured Promissory Note |
| | |
| | |
| | |
| | |
| (3,800,847 | ) |
| 1,639,973 | |
| | |
| | |
| (2,160,874 | ) |
| 1.5% Secured Promissory
Note, maturing on June 14, 2012 |
| | |
| 8,620,000 | |
| | |
| | |
| | |
| | |
| | |
| | |
| 8,620,000 | |
| 18% Promissory Note, matured
on June 30, 2014 |
| | |
| 1,100,000 | |
| | |
| | |
| | |
| | |
| | |
| | |
| 1,100,000 | |
| 18% Promissory Note, matured
on March 14, 2014 |
| | |
| 445,040 | |
| | |
| | |
| | |
| | |
| | |
| | |
| 445,040 | |
| 3.68% to 8.39% Premium financing
agreements |
| | |
| | |
| 18,426 | |
| | |
| 138,140 | |
| | |
| (104,035 | ) |
| | |
| 52,531 | |
| 0% Promissory note, maturing October 15, 2014 |
| | |
| | |
| | |
| | |
| 102,500 | |
| | |
| (22,500 | ) |
| | |
| 80,000 | |
| 10% Promissory note, matured June 30, 2013 |
| | |
| | |
| 100,000 | |
| | |
| | |
| | |
| | |
| | |
| 100,000 | |
| 0% Promissory note, maturing September 15,
2015 |
| | |
| | |
| 102,060 | |
| | |
| | |
| | |
| | |
| 17,011 | |
| 119,070 | |
| 0% Promissory note, maturing
April 1, 2015 |
| | |
| | |
| 10,000 | |
| | |
| | |
| | |
| | |
| | |
| 10,000 | |
| Total
third party current notes payable |
| | |
| 10,165,040 | |
| 230,486 | |
| | |
| 6,619,793 | |
| 1,639,973 | |
| (126,535 | ) |
| | |
| 18,545,767 | |
| Total
current notes payable |
| | |
| 13,181,267 | |
| 230,486 | |
| | |
| 6,619,793 | |
| 1,639,973 | |
| (142,618 | ) |
| | |
| 21,545,911 | |
| Non current
notes payable - related party |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| 6%
Senior Secured Debenture, maturing June 30, 2016 - related party |
| | |
| | |
| | |
| 11,000,000 | |
| 211,562 | |
| | |
| | |
| | |
| 11,211,562 | |
| Non current
notes payable - third party |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| 0% contingent promissory
note, maturing on December 5, 2017 |
| | |
| 3,770,000 | |
| | |
| | |
| | |
| | |
| | |
| | |
| 3,770,000 | |
| Less: discount on Contingent
Promissory Note |
| | |
| (1,847,628 | ) |
| | |
| | |
| | |
| 218,702 | |
| | |
| | |
| (1,628,925 | ) |
| 0% Promissory note, maturing September 15,
2015 |
| | |
| | |
| 25,443 | |
| | |
| | |
| | |
| (8,432 | ) |
| (17,011 | ) |
| | |
| 0% Promissory note, maturing
April 1, 2016 |
| | |
| | |
| 10,000 | |
| | |
| | |
| | |
| | |
| | |
| 10,000 | |
| Total
non current third party notes payable |
| | |
| 1,922,372 | |
| 35,443 | |
| | |
| | |
| 218,702 | |
| (8,432 | ) |
| | |
| 2,151,075 | |
| Total
non current notes payable |
| | |
| 1,922,372 | |
| 35,443 | |
| 11,000,000 | |
| 211,562 | |
| 218,702 | |
| (8,432 | ) |
| | |
| 13,362,637 | |
| Total
notes payable |
$ | | |
$ | 15,103,639 | |
$ | 265,929 | |
$ | 11,000,000 | |
$ | 6,831,355 | |
$ | 1,858,675 | |
$ | (151,050 | ) |
| | |
$ | 34,908,547 | |
|