Schedule of Debt [Table Text Block] |
The securities issued under the 2010, 2011 and 2012 Note and Warrant Purchase Agreements through December 31, 2012 are summarized in the following table and notes:
|
|
|
|
|
|
As of December 31, 2012 |
|
|
|
|
|
|
Note Type and Investor |
|
|
|
Amended Due Date |
|
Balance ($) |
|
|
Discount ($) |
|
|
Carrying Value ($) |
|
|
Warrants Issued |
|
|
Warrant Expiration Date |
Senior Subordinated Secured 9% Notes Convertible at $1.00 (the “October 2010 Notes”)(21)(23)(26) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
John Pappajohn |
|
(1) |
|
10/01/2013 |
|
$ |
761,700 |
|
|
$ |
- |
|
|
$ |
761,700 |
|
|
|
- |
|
|
- |
Deerwood Partners, LLC |
|
(2) |
|
10/01/2013 |
|
|
256,100 |
|
|
|
- |
|
|
|
256,100 |
|
|
|
- |
|
|
- |
Deerwood Holdings, LLC |
|
(2) |
|
10/01/2013 |
|
|
256,100 |
|
|
|
- |
|
|
|
256,100 |
|
|
|
- |
|
|
- |
SAIL Venture Partners, LP |
|
(3) |
|
10/01/2013 |
|
|
250,000 |
|
|
|
- |
|
|
|
250,000 |
|
|
|
- |
|
|
- |
Fatos Mucha |
|
(10) |
|
10/01/2013 |
|
|
100,000 |
|
|
|
- |
|
|
|
100,000 |
|
|
|
- |
|
|
- |
Andy Sassine |
|
(4) |
|
10/01/2013 |
|
|
500,000 |
|
|
|
- |
|
|
|
500,000 |
|
|
|
- |
|
|
- |
JD Advisors |
|
(10) |
|
10/01/2013 |
|
|
150,000 |
|
|
|
- |
|
|
|
150,000 |
|
|
|
- |
|
|
- |
Queen Street Partners |
|
(10) |
|
10/01/2013 |
|
|
100,000 |
|
|
|
- |
|
|
|
100,000 |
|
|
|
- |
|
|
- |
BGN Acquisitions |
|
(2) |
|
10/01/2013 |
|
|
250,000 |
|
|
|
- |
|
|
|
250,000 |
|
|
|
- |
|
|
- |
Pyxis Long/Short Fund Healthcare Fund |
|
(5) |
|
10/01/2013 |
|
|
400,000 |
|
|
|
- |
|
|
|
400,000 |
|
|
|
- |
|
|
- |
Monarch Capital: Placement Agent Warrants |
|
(6) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,334 |
|
|
10/11/2015 |
Monarch Capital: Placement Agent Warrants |
|
(6) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
13,334 |
|
|
11/11/2015 |
Total Senior Subordinated Secured Convertible Promissory (October 2010) Notes |
|
|
|
10/01/2013 |
|
$ |
3,023,900 |
|
|
$ |
- |
|
|
$ |
3,023,900 |
|
|
|
16,668 |
|
|
2015 |
Subordinated Secured 9% Notes Convertible at $1.00 (the “January 2011 Notes”) (22)(23)(26) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amended Due Date |
|
Balance ($) |
|
|
Discount ($) |
|
|
Carrying Value ($) |
|
|
Warrants Issued |
|
|
Warrant Expiration Date |
Meyer Proler MD |
|
(7) |
|
10/01/2013 |
|
$ |
50,000 |
|
|
$ |
- |
|
|
$ |
50,000 |
|
|
|
- |
|
|
- |
William F. Grieco |
|
(10) |
|
10/01/2013 |
|
|
100,000 |
|
|
|
- |
|
|
|
100,000 |
|
|
|
- |
|
|
- |
Edward L. Scanlon |
|
(10) |
|
10/01/2013 |
|
|
200,000 |
|
|
|
- |
|
|
|
200,000 |
|
|
|
- |
|
|
- |
Robert Frommer Family Trust |
|
(8) |
|
10/01/2013 |
|
|
50,000 |
|
|
|
- |
|
|
|
50,000 |
|
|
|
- |
|
|
- |
Paul Buck |
|
(9) |
|
10/01/2013 |
|
|
50,000 |
|
|
|
- |
|
|
|
50,000 |
|
|
|
- |
|
|
- |
Andy Sassine |
|
(4) |
|
10/01/2013 |
|
|
200,000 |
|
|
|
- |
|
|
|
200,000 |
|
|
|
- |
|
|
- |
SAIL Venture Partners, LP |
|
(3) |
|
10/01/2013 |
|
|
187,500 |
|
|
|
- |
|
|
|
187,500 |
|
|
|
- |
|
|
- |
SAIL 2010 Co-Investment Partners, LP |
|
(3) |
|
10/01/2013 |
|
|
62,500 |
|
|
|
- |
|
|
|
62,500 |
|
|
|
- |
|
|
- |
Pyxis Long/Short Healthcare Fund |
|
(5) |
|
10/01/2013 |
|
|
400,000 |
|
|
|
- |
|
|
|
400,000 |
|
|
|
- |
|
|
- |
Monarch Capital: Placement Agent Warrants |
|
(6) |
|
10/01/2013 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18,334 |
|
|
02/27/2016 |
Rajiv Kaul |
|
(10) |
|
10/01/2013 |
|
|
100,000 |
|
|
|
- |
|
|
|
100,000 |
|
|
|
- |
|
|
- |
Meyer Proler MD |
|
(7) |
|
10/01/2013 |
|
|
50,000 |
|
|
|
- |
|
|
|
50,000 |
|
|
|
- |
|
|
- |
SAIL Venture Partners, LP |
|
(3) |
|
10/01/2013 |
|
|
250,000 |
|
|
|
- |
|
|
|
250,000 |
|
|
|
- |
|
|
- |
SAIL 2010 Co-Investment Partners, LP |
|
(3) |
|
10/01/2013 |
|
|
250,000 |
|
|
|
- |
|
|
|
250,000 |
|
|
|
- |
|
|
- |
John M Pulos |
|
(10) |
|
10/01/2013 |
|
|
150,000 |
|
|
|
- |
|
|
|
150,000 |
|
|
|
- |
|
|
- |
SAIL Venture Partners, LP |
|
(3) |
|
10/01/2013 |
|
|
125,000 |
|
|
|
- |
|
|
|
125,000 |
|
|
|
- |
|
|
- |
SAIL 2010 Co-Investment Partners, LP |
|
(3) |
|
10/01/2013 |
|
|
125,000 |
|
|
|
- |
|
|
|
125,000 |
|
|
|
- |
|
|
- |
Cummings Bay Capital LP |
|
(5) |
|
10/01/2013 |
|
|
150,000 |
|
|
|
- |
|
|
|
150,000 |
|
|
|
- |
|
|
- |
Monarch Capital: Placement Agent Warrants |
|
(6) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,667 |
|
|
04/24/2016 |
Antaeus Capital: Placement Agent Warrants |
|
(11) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,000 |
|
|
04/24/2016 |
Total Subordinated Secured Convertible Promissory (January 2011) Notes |
|
|
|
10/01/2013 |
|
$ |
2,500,000 |
|
|
$ |
- |
|
|
$ |
2,500,000 |
|
|
|
30,001 |
|
|
2016 |
Subordinated Secured 9% Notes Convertible at $1.00 (the “October 2011 Notes”) (24)(26) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due Date |
|
Balance ($) |
|
|
Discount ($) |
|
|
Carrying Value ($) |
|
|
Warrants Issued |
|
|
Warrant Expiration Date |
John Pappajohn |
|
(1) |
|
10/01/2013 |
|
$ |
250,000 |
|
|
$ |
- |
|
|
|
250,000 |
|
|
|
- |
|
|
- |
Jordan Family, LLC |
|
(10) |
|
10/01/2013 |
|
|
20,000 |
|
|
|
- |
|
|
|
20,000 |
|
|
|
- |
|
|
- |
Larry Hopfenspirger |
|
(20) |
|
10/01/2013 |
|
|
60,000 |
|
|
|
- |
|
|
|
60,000 |
|
|
|
- |
|
|
- |
John Pappajohn |
|
(1) |
|
10/01/2013 |
|
|
250,000 |
|
|
|
- |
|
|
|
250,000 |
|
|
|
- |
|
|
- |
Zanett Opportunity Fund, Ltd |
|
(12) |
|
10/01/2013 |
|
|
250,000 |
|
|
|
- |
|
|
|
250,000 |
|
|
|
- |
|
|
- |
John Pappajohn |
|
(1) |
|
10/01/2013 |
|
|
250,000 |
|
|
|
- |
|
|
|
250,000 |
|
|
|
- |
|
|
- |
Monarch Capital: Placement Agent Warrants |
|
(6) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,667 |
|
|
12/15/2016 |
Edward L. Scanlon |
|
(10) |
|
10/01/2013 |
|
|
100,000 |
|
|
|
- |
|
|
|
100,000 |
|
|
|
- |
|
|
- |
John Pagnucco |
|
(10) |
|
10/01/2013 |
|
|
50,000 |
|
|
|
- |
|
|
|
50,000 |
|
|
|
- |
|
|
- |
Larry Hopfenspirger |
|
(20) |
|
10/01/2013 |
|
|
30,000 |
|
|
|
- |
|
|
|
30,000 |
|
|
|
- |
|
|
- |
Gene Salkind, MD |
|
(10) |
|
10/01/2013 |
|
|
50,000 |
|
|
|
- |
|
|
|
50,000 |
|
|
|
- |
|
|
- |
AlphaNorth Offshore, Inc. |
|
(13) |
|
10/01/2013 |
|
|
500,000 |
|
|
|
- |
|
|
|
500,000 |
|
|
|
- |
|
|
- |
Aubrey W. Baillie |
|
(10) |
|
10/01/2013 |
|
|
100,000 |
|
|
|
- |
|
|
|
100,000 |
|
|
|
- |
|
|
- |
Zanett Opportunity Fund, Ltd |
|
(12) |
|
10/01/2013 |
|
|
40,000 |
|
|
|
- |
|
|
|
40,000 |
|
|
|
- |
|
|
- |
BluMont Northern Rivers Fund |
|
(10) |
|
10/01/2013 |
|
|
50,000 |
|
|
|
- |
|
|
|
50,000 |
|
|
|
- |
|
|
- |
Monarch Capital: Placement Agent Warrants |
|
(6) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,667 |
|
|
02/12/2017- |
Innerkip Placement Agent Warrants |
|
(14) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
15,167 |
|
|
02/12/2017 |
Total Subordinated Secured Convertible Promissory (October 2011) Notes |
|
|
|
10/01/2013 |
|
$ |
2,000,000 |
|
|
$ |
- |
|
|
$ |
2,000,000 |
|
|
|
20,501 |
|
|
2016-2017 |
Total Subordinated Secured Convertible Promissory Notes |
|
|
|
|
|
$ |
4,500,000 |
|
|
$ |
- |
|
|
$ |
4,500,000 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured 9% Notes Convertible at $1.00 (the “Unsecured Note”) (25)(26) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Zanett Opportunity Fund, Ltd |
|
(12) |
|
10/01/2013 |
|
|
90,000 |
|
|
|
- |
|
|
|
90,000 |
|
|
|
- |
|
|
- |
Total Unsecured Convertible Promissory Notes |
|
|
|
|
|
$ |
90,000 |
|
|
$ |
- |
|
|
$ |
90,000 |
|
|
|
- |
|
|
|
Senior Secured 9% Notes Convertible at $0.04718 (the “October 2012” Notes) (26) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due Date |
|
Balance ($) |
|
|
Discount ($) |
|
|
Carrying Value ($) |
|
|
Warrants Issued |
|
|
Warrant Expiration Date |
Sail Holding LLC |
|
(3) |
|
10/01/2013 |
|
|
100,000 |
|
|
|
(67,700 |
) |
|
|
32,300 |
|
|
|
- |
|
|
- |
Tierney Family Trust |
|
(15) |
|
10/01/2013 |
|
|
100,000 |
|
|
|
(67,600 |
) |
|
|
32,400 |
|
|
|
- |
|
|
- |
BluMont Northern Rivers Fund |
|
(10) |
|
10/01/2013 |
|
|
48,100 |
|
|
|
(33,800 |
) |
|
|
14,300 |
|
|
|
- |
|
|
- |
Meyer Proler MD |
|
(7) |
|
10/01/2013 |
|
|
50,000 |
|
|
|
(33,800 |
) |
|
|
16,200 |
|
|
|
- |
|
|
- |
Tierney Family Trust |
|
(15) |
|
10/01/2013 |
|
|
100,000 |
|
|
|
(67,300 |
) |
|
|
32,700 |
|
|
|
- |
|
|
- |
The Follman Trust |
|
(16) |
|
10/19/2013 |
|
|
200,000 |
|
|
|
- |
|
|
|
200,000 |
|
|
|
- |
|
|
- |
Extuple Limited Partnership |
|
(17) |
|
10/25/2013 |
|
|
200,000 |
|
|
|
- |
|
|
|
200,000 |
|
|
|
- |
|
|
- |
SAIL 2010 Co-Investment Partners, LP |
|
(3) |
|
10/26/2013 |
|
|
20,000 |
|
|
|
- |
|
|
|
20,000 |
|
|
|
- |
|
|
- |
SAIL 2011 Co-Investment Partners, LP |
|
(3) |
|
10/26/2013 |
|
|
20,000 |
|
|
|
- |
|
|
|
20,000 |
|
|
|
- |
|
|
- |
SAIL Venture Partners II, LP |
|
(3) |
|
10/26/2013 |
|
|
50,000 |
|
|
|
- |
|
|
|
50,000 |
|
|
|
- |
|
|
- |
AlphaNorth Offshore, Inc. |
|
(13) |
|
11/06/2013 |
|
|
100,000 |
|
|
|
- |
|
|
|
100,000 |
|
|
|
- |
|
|
- |
Argyris & Ann Vassiliou |
|
(10) |
|
11/28/2013 |
|
|
25,000 |
|
|
|
- |
|
|
|
25,000 |
|
|
|
- |
|
|
- |
George Carpenter |
|
(8) |
|
11/28/2013 |
|
|
50,000 |
|
|
|
- |
|
|
|
50,000 |
|
|
|
- |
|
|
- |
John Pappajohn |
|
(1) |
|
11/28/2013 |
|
|
500,000 |
|
|
|
- |
|
|
|
500,000 |
|
|
|
- |
|
|
- |
Andy
Sassine |
|
(4) |
|
11/29/2013 |
|
|
25,000 |
|
|
|
- |
|
|
|
25,000 |
|
|
|
- |
|
|
- |
Mark & Jill Oman |
|
(18) |
|
11/29/2013 |
|
|
250,000 |
|
|
|
- |
|
|
|
250,000 |
|
|
|
- |
|
|
- |
Ronald Dozoretz MD |
|
(19) |
|
11/29/2013 |
|
|
100,000 |
|
|
|
- |
|
|
|
100,000 |
|
|
|
- |
|
|
- |
Larry Hopfenspirger |
|
(20) |
|
11/30/2013 |
|
|
60,000 |
|
|
|
- |
|
|
|
60,000 |
|
|
|
- |
|
|
- |
Total Senior Secured Convertible Promissory (October 2012) Notes |
|
|
|
|
|
$ |
1,998,100 |
|
|
$ |
(270,200 |
) |
|
$ |
1,727,900 |
|
|
|
- |
|
|
- |
Total |
|
|
|
|
|
$ |
9,612,000 |
|
|
$ |
(270,200 |
) |
|
$ |
9,341,800 |
|
|
|
67,170 |
|
|
- |
|