|
Bridge Financing, Notes Payable, Accrued Interest and Cash Payment Obligation (Tables)
|
3 Months Ended |
|
Mar. 31, 2013
|
| Bridge Financing Notes Payable Accrued Interest And Cash Payment Obligation Tables |
|
| Schedule of outstanding new Bridge Notes |
The following table summarizes information
relative to the outstanding new Bridge Notes at March 31, 2013 and December 31, 2012:
| |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
| Bridge notes payable |
|
$ |
4,521,378 |
|
|
$ |
4,342,418 |
|
| Less unamortized discounts: |
|
|
|
|
|
|
|
|
| VMCO |
|
|
(84,547 |
) |
|
|
(481,390 |
) |
| ASID |
|
|
(199,198 |
) |
|
|
(1,003,359 |
) |
| Bridge notes payable, net of discounts |
|
$ |
4,237,633 |
|
|
$ |
2,857,669 |
|
|
| Company's discounts to its Bridge Notes |
The following table presents details
of the Company’s discounts to its Bridge Notes from December 31, 2011 to March 31, 2013:
| |
|
VMCO |
|
|
ASID |
|
|
Total |
|
| December 31, 2011 |
|
$ |
(12,031 |
) |
|
$ |
(47,739 |
) |
|
$ |
(59,770 |
) |
| Additions |
|
|
(1,409,797 |
) |
|
|
(3,942,607 |
) |
|
|
(5,352,404 |
) |
| Amortization |
|
|
940,438 |
|
|
|
2,986,987 |
|
|
|
3,927,425 |
|
| December 31, 2012 |
|
|
(481,390 |
) |
|
|
(1,003,359 |
) |
|
|
(1,484,749 |
) |
| Additions |
|
|
(29,451 |
) |
|
|
(104,274 |
) |
|
|
(133,725 |
) |
| Amortization |
|
|
426,294 |
|
|
|
908,435 |
|
|
|
1,334,729 |
|
| March 31, 2013 |
|
$ |
(84,547 |
) |
|
$ |
(199,198 |
) |
|
$ |
(283,745 |
) |
|
| Summary of Notes Payable and Accrued Interest |
The following table summarizes the Company’s
notes payable and accrued interest as of March 31, 2013 and December 31, 2012:
| |
|
Notes Payable |
|
|
Accrued Interest |
|
| |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
|
March 31, 2013 |
|
|
December 31, 2012 |
|
| Bridge notes, net, as discussed above |
|
$ |
4,237,633 |
|
|
$ |
2,857,669 |
|
|
$ |
364,741 |
|
|
$ |
261,213 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes payable, net of discounts |
|
|
4,237,633 |
|
|
|
2,857,669 |
|
|
|
364,741 |
|
|
|
261,213 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unsecured (as amended) note payable due to our Company’s former Chief Executive Officer, interest accrues at the rate of 9% compounded annually, all amounts due and payable December 31, 2008. Currently past due. |
|
|
20,000 |
|
|
|
20,000 |
|
|
|
14,530 |
|
|
|
13,775 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note payable due to a trust, interest accrues at the rate of 10% per annum, all amounts due and payable December 31, 2006. The Company is negotiating the terms of this note. Currently past due. |
|
|
51,984 |
|
|
|
51,984 |
|
|
|
25,579 |
|
|
|
24,297 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Digimark, LLC subordinated promissory note, net, as discussed above. Currently past due. |
|
|
100,000 |
|
|
|
100,000 |
|
|
|
24,549 |
|
|
|
22,083 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable |
|
|
171,984 |
|
|
|
171,984 |
|
|
|
64,658 |
|
|
|
60,155 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Totals |
|
$ |
4,409,617 |
|
|
$ |
3,029,653 |
|
|
$ |
429,399 |
|
|
$ |
321,368 |
|
|
| Interest Expense |
The following table summarizes interest expense for the three
months ended March 31, 2013 and 2012:
| |
|
Three months ended March 31, |
|
| |
|
2013 |
|
|
2012 |
|
| Amortization of note discounts |
|
$ |
1,334,729 |
|
|
$ |
277,349 |
|
| Amortization of deferred financing costs |
|
|
- |
|
|
|
35,154 |
|
| Other interest expense |
|
|
112,630 |
|
|
|
45,675 |
|
| |
|
$ |
1,447,359 |
|
|
$ |
358,178 |
|
|