XML 31 R22.htm IDEA: XBRL DOCUMENT v3.4.0.3
Notes Payable and Long-Term Debt (Tables)
3 Months Ended
Mar. 31, 2016
Schedule of Notes Payable and Long-Term Debt

As of March 31, 2016 and December 31, 2015, notes payable and long-term debt consists of:

 

    March 31, 2016     December 31, 2015  
On October 26, 2011, the Company entered into a note payable in the amount of $362,257, relating to a Unit redemption agreement bearing interest at 6% per annum and is payable in equal monthly installments of $7,003, inclusive of interest   $ 85,161     $ 91,706  
                 
Convertible Promissory Note - Non-interest bearing; on January 19, 2016, the Company modified the terms of a secured note payable in the original amount of $950,000 and made the $700,000 balance convertible³     640,000       720,000  
                 
Note payable to former officer due in four equal annual installments of $25,313 on April 28 of each year, non-interest bearing     101,250       101,250  
                 
Notes payable to seller of DigitizeIQ, LLC due as noted below ¹     485,000       747,140  
                 
Senior Secured Credit Facility dated February 24, 2016; interest at 18% per annum; interest only for two months then 16 payments of $28,306 monthly²     119,541       -  
      1,430,952       1,660,096  
Less current portion     1,300,096       1,104,159  
Long-term debt   $ 130,856     $ 555,937  

Schedule of Net Carrying Value of Notes

The net carrying value of the notes follows.

 

    March 31, 2016     December 31, 2015  
                 
Face value of notes   $ 485,000     $ 750,000  
Unamortized debt discount     -       (2,860 )
Carrying value of notes   $ 485,000     $ 747,140  

Senior Secured Credit Facility Agreement [Member]  
Schedule of Net Carrying Value of Notes

The carrying value of the note is as follows:

 

    Current     Non-current     Total  
                   
Face value of notes   $ 264,622     $ 135,378     $ 400,000  
Unamortized loan costs     (200,000 )     (80,459 )     (280,459 )
Carrying value of notes   $ 64,622     $ 54,919     $ 119,541