Schedule of Debt |
Debt consists of the following:
|
|
Maturity |
|
Interest |
|
|
December 31, |
|
|
December 31, |
|
|
|
Date |
|
Rate |
|
|
2017 |
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior secured term notes |
|
|
7/9/2020 |
|
|
LIBOR + 9.75% |
|
|
$ |
- |
|
|
$ |
15,620,759 |
|
Less: debt discount |
|
|
|
|
|
|
|
|
$ |
- |
|
|
$ |
(1,425,167 |
) |
Total senior-term notes, net of discount |
|
|
|
|
|
|
|
|
|
- |
|
|
|
14,195,592 |
|
|
|
Maturity |
|
|
Interest |
|
|
December 31, |
|
|
December 31, |
|
|
|
Date |
|
|
Rate |
|
|
2017 |
|
|
2016 |
|
Convertible Note |
|
|
10/10/2018 |
|
|
|
11 |
% |
|
$ |
- |
|
|
$ |
500,000 |
|
|
|
Maturity |
|
Interest |
|
December 31, |
|
|
December 31, |
|
|
|
Date |
|
Rate |
|
2017 |
|
|
2016 |
|
iRunway trade payable |
|
On Demand |
|
1.5% per month |
|
$ |
- |
|
|
$ |
191,697 |
|
|
|
Maturity |
|
Interest |
|
December 31, |
|
|
December 31, |
|
|
|
Date |
|
Rate |
|
2017 |
|
|
2016 |
|
Note payable |
|
1/31/2017 |
|
NA |
|
$ |
- |
|
|
$ |
103,000 |
|
|
|
Maturity |
|
Interest |
|
December 31, |
|
|
December 31, |
|
|
|
Date |
|
Rate |
|
2017 |
|
|
2016 |
|
Siemens |
|
9/30/2017 |
|
NA |
|
$ |
- |
|
|
$ |
1,672,924 |
|
|
|
Maturity |
|
Interest |
|
December 31, |
|
|
December 31, |
|
|
|
Date |
|
Rate |
|
2017 |
|
|
2016 |
|
Dominion Harbor |
|
10/15/2017 |
|
NA |
|
$ |
- |
|
|
$ |
125,000 |
|
|
|
Maturity |
|
Interest |
|
December 31, |
|
|
December 31, |
|
|
|
Date |
|
Rate |
|
2017 |
|
|
2016 |
|
Oil & Gas |
|
On Demand |
|
NA |
|
$ |
- |
|
|
$ |
944,296 |
|
|
|
Maturity |
|
Interest |
|
|
December 31, |
|
|
December 31, |
|
|
|
Date |
|
Rate |
|
|
2017 |
|
|
2016 |
|
Convertible Note |
|
5/10/2018 and 5/31/2018 |
|
|
5 |
% |
|
$ |
4,053,948 |
|
|
$ |
-
|
|
Less: debt discount |
|
|
|
|
|
|
|
|
(2,290,028 |
) |
|
|
- |
|
Total Convertible notes, net of discount |
|
|
|
|
|
|
|
$ |
1,763,920 |
|
|
$ |
- |
|
|
|
Maturity |
|
Interest |
|
|
December 31, |
|
|
|
December 31, |
|
|
|
Date |
|
Rate |
|
|
2017 |
|
|
|
2016 |
|
Medtech Note |
|
5/1/2018 |
|
NA |
|
$ |
- |
|
|
$ |
- |
|
|
|
Maturity |
|
Interest |
|
December 31, |
|
|
December 31, |
|
|
|
Date |
|
Rate |
|
2017 |
|
|
2016 |
|
3dnano License Fee |
|
1/31/2017 |
|
NA |
|
$ |
- |
|
|
$ |
100,000 |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2017 |
|
|
2016 |
|
Total |
|
$ |
1,763,920 |
|
|
$ |
17,832,509 |
|
Less: current portion |
|
|
(1,763,920 |
) |
|
|
(13,162,007 |
) |
Total, net of current portion |
|
$ |
- |
|
|
$ |
4,670,502 |
|
|