XML 46 R33.htm IDEA: XBRL DOCUMENT v3.3.1.900
Notes Payable and Capital Leases (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]
Long term debt consists of:
 
 
 
Dec. 31, 2015
 
Dec. 31, 2014
 
Mezzanine Note Payable with BMO Private Equity, balance due January 18, 2018, interest at 11.50% (effective rate of 15.56%)
 
$
5,000,000
 
$
5,000,000
 
Less: Remaining debt discount to be amortized
 
 
(283,000)
 
 
(430,000)
 
Term Loan with Barrington Bank, payable in monthly installments of $11,000 amortized over 7 years, interest at 6.25%, balance due May 2016, which uses balloon production and related equipment as collateral
 
 
311,000
 
 
426,000
 
Mortgage Loan with BMO Harris, payable in monthly installments of $7,778 plus interest at prime (3.25%) plus a variable rate (based on loan covenants) of 0.75% (4.0%) at December 31, 2015 (amortized over 25 years), balance due July 18, 2017
 
 
1,804,000
 
 
1,898,000
 
Promissory Note with John J. Blaser and Stephanie M. Blaser (Related Party) due on demand, interest at 4.25%.
 
 
-
 
 
10,000
 
Term Loan with BMO Harris, payable in monthly installments of $22,323 beginning April 2012 plus interest at prime (3.25%) plus a variable rate (based on loan covenants) of 0.75% (4.00%) at December 31, 2015, (amortized over 5 years), balance due March 31, 2017.
 
 
335,000
 
 
603,000
 
Capital Lease with First American Equipment Finance, payable in monthly installments of $2,890 (amortized over 5 years).
 
 
67,000
 
 
96,000
 
Capital Lease with Wells Fargo, payable in monthly installments of $367 (amortized over 5 years).
 
 
10,000
 
 
14,000
 
Capital Lease with Wells Fargo, payable in monthly installments of $550 (amortized over 3 years).
 
 
10,000
 
 
15,000
 
Subordinated Notes (Officer) due on demand, interest at 9% (see Notes 9, 12).
 
 
5,000
 
 
4,000
 
Subordinated Notes (Officer) due on demand, interest at 8% (see Notes 9, 12).
 
 
741,000
 
 
684,000
 
Subordinated Notes (Officer) due on demand, interest at prime (3.25%) plus 2% (5.25%) at December 31, 2015 (see Note 9).
 
 
577,000
 
 
548,000
 
Notes Payable (Affiliates) due 2015, interest at prime (3.25%) plus 0.25% (3.50%) at December 31, 2015 (see Note 12) (Related Party).
 
 
27,000
 
 
29,000
 
Promissory Note with Merrick Company due on demand, interest at 4.25% (Related Party).
 
 
113,000
 
 
109,000
 
Promissory Note with Schwan Leasing due on demand, interest at 4.25% (Related Party).
 
 
70,000
 
 
70,000
 
Notes Payable (Affiliates) due 2021, interest at 11.75% (see Note 12) (Related Party).
 
 
65,000
 
 
85,000
 
Total long-term debt
 
 
8,852,000
 
 
9,161,000
 
Less current portion
 
 
(551,000)
 
 
(376,000)
 
Total Long-term debt, net of current portion
 
$
8,301,000
 
$
8,785,000
 
Contractual Obligation, Fiscal Year Maturity Schedule [Table Text Block]
Future minimum principal payments for amounts outstanding under these long-term debt agreements for each of the years ended December 31 are:
 
2016
 
$
551,000
 
2017
 
 
1,716,000
 
2018
 
 
5,016,000
 
2019
 
 
12,000
 
2020
 
 
14,000
 
Thereafter
 
 
1,543,000
 
Total
 
$
8,852,000