Long-Term Debt | Note 6 - Long-Term Debt Long-term debt consists of: March 31, 2017 December 31, 2016 $1,300,000 SBA note payable issued December 31, 2014, with interest at 5.50% for the first five years, then adjusted to the SBA LIBOR base rate, plus 2.35% for the remaining five years. The note required interest only payments for the first twelve months and commencing during January 2016 calls for monthly principle and interest payments of $15,288. The note matures March 2024 is secured by substantially all of the Company’s business assets and is personally guaranteed by certain members. The note is a co-borrower arrangement between Titan and El Toro with the proceeds received by El Toro. The Company issued to members 35,491 units (equivalent to 31,203 common shares) in Titan as compensation for the guarantee. The Company was in violation of certain restrictive covenants as of March 31, 2017 and December 31, 2016. $ 1,165,285 $ 1,194,989 Six subordinated convertible senior notes payable to members ("Senior Bridge Loans") with interest at 12%. In connection with the notes payable, the note holders were issued 25,541 Class A Membership Units (equivalent to 22,455 common shares). In the event of a default the Company is required to pay the holder a stated number of Class A Membership Units on the date of default and each 90 day interval thereafter until all amounts due have been paid in full. Effective July 2016, the maturity date of the Senior Bridge Notes was extended to September 30, 2016 and allowed for an interest rate increase from 12% to 16% effective March 14, 2016. The default interest rate was increased from 15% to 18%. As part of the first amendment, the note holders received 3,359 Class A Membership Units (equivalent to 2,953 common shares) in Titan. In September 2016, the Senior Bridge Notes were amended to extend the due date to April 30, 2017 and the Company paid a fee for the extension of 1% of the outstanding principal balance to the note holders. In addition, at the Company's sole discretion, assuming the notes are not in default, the Company has the ability to extend the notes to October 31, 2017. A fee of 1% of the outstanding principal balance will be paid at January 31, 2017, April 30, 2017 and again on July 31, 2017 should the Company choose to extend the notes at each of these dates. The notes are secured by a subordinate security interest on substantially all of the Company's assets and are personally guaranteed by two members. Subsequent to March 31, 2017, the Company paid the 1% fee to extend the notes to July 31, 2017. 1,421,556 1,021,556 March 31, 2017 December 31, 2016 Nine subordinated notes payable to members with interest at 12%, with maturity at December 2020, secured by a subordinate security interest on substantially all assets of the Company. 1,166,373 1,166,373 Three convertible promissory notes to members with interest at 12%, with maturity on or after November 2019. At the next equity financing the holder at their discretion may elect to convert the principal and interest. The promissory notes are unsecured. 405,103 405,103 A convertible promissory note to a former EAF member with interest at 7.5%, with maturity during December 2017, ten days after the initial closing of a private offering of capital stock of the Company in an amount not less than $10 million or at discretion of the member. 3,743,603 - Four convertible promissory notes to former EAF members with interest at 6%, with maturity during July 2017, with a private offering or at the discretion of the member. The convertible promissory notes are secured by substantially all of the Company's assets. 250,000 - Four convertible promissory notes to former EAF members with interest at 1.5%, with maturity during February 2026, with a private offering or at the discretion of the member. The promissory notes are convertible into 1,400,000 shares. The convertible promissory notes are secured by substantially all of the Company's assets. The Company imputed an interest rate of 5% on the promissory notes. The discount is accreted over the period from the date of issuance to the date the promissory notes are due using the effective interest rate method. 9,500,000 - 17,651,920 3,788,021 Debt discount (2,388,123) - Less current portion (5,538,133 ) (1,142,855 ) $ 9,725,664 $ 2,645,166 Maturities of long-term obligations are as follows: Year Ending December 31, Related Party Notes Other Notes Total Nine months ended December 31, 2017 2017 $ 5,415,159 $ 122,974 $ 5,538,133 2018 - 128,141 128,141 2019 405,103 135,369 540,472 2020 1,166,373 143,005 1,309,378 2021 - 151,071 151,071 Thereafter 9,500,000 484,725 9,984,725 $ 16,486,635 $ 1,165,285 $ 17,651,920 |