XML 44 R30.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt (Tables)
12 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]
Debt at September 30, 2016 and 2015 is summarized as follows:
 
 
 
2016
 
2015
 
Note payable to Middlesex Savings Bank for revolving line of credit. The note expires May 2017 at which time any and all outstanding principal and unpaid interest shall become due and payable. The interest rate is equal to the Prime Rate, but in no event less than 3.25%. The rate at September 30, 2016 was 3.50% and the note is secured by an interest in substantially all of the Company's personal property and sixty-five percent of the Company's equity interests in its UK subsidiary, Hilger Crystals, Ltd.
 
$
-
 
$
1,455,000
 
 
 
 
 
 
 
 
 
Term note payable to Middlesex Savings Bank. The note payable to Middlesex is in monthly installments $37,000 for principal and interest through February, 2021. The interest rate is 4.52% and the note is secured by an interest in substantially all of the Company's personal property and sixty-five percent of the Company's equity interests in its UK subsidiary, Hilger Crystals, Ltd.
 
 
1,790,000
 
 
-
 
 
 
 
 
 
 
 
 
Note payable to Town of Ayer Industrial Development Finance Authority (Ayer) for an equipment line of credit made with Dynasil subsidiary Optometrics. The note payable to Ayer is in monthly installments totaling $17,000 per year and will be amortized over ten years with a balloon payment at five years from the date of the note. The interest rate is 5.00%. The note is secured by an interest in the equipment purchased with the line.
 
 
158,000
 
 
175,000
 
 
 
 
 
 
 
 
 
Note payable to Massachusetts Development Finance Agency (MBDC) for promissory note made with Dynasil subsidiary Optometrics. The note payable to MBDC is in monthly installments of $6,000 for principal and interest through March, 2019. The interest rate is 5.25%. The note is secured by an interest in substantially all of Optometric's personal property.
 
 
168,000
 
 
237,000
 
 
 
 
 
 
 
 
 
Convertible notes issued by Xcede, a 83% owned subsidiary, payable on demand after June 30, 2017. The interest rate is 5.00%. The notes were converted into equity in Xcede in November 2016 (See Note 3 - Xcede Technologies, Inc. Joint Venture), inclusive of the convertible notes and interest.
 
 
3,085,000
 
 
2,123,000
 
 
 
 
 
 
 
 
 
Subordinated note payable to Masschusetts Capital Resource Corporation in monthly installments of $5,000 through August 2016 for interest only, followed by monthly payments of $48,000 of interest and principal through July 2018. The interest rate is fixed at 6.00%.
 
 
957,000
 
 
1,000,000
 
 
 
 
 
 
 
 
 
Note payable to Leaf Capital Funding, LLC (Leaf) for equipment financing with Dynasil subsidiary RMD. The note payable to Leaf is in monthly installments of $7,000 for principal and interest through February 2018. The interest rate is 14.59%. The note is secured by an interest in the financed equipment.
 
 
100,000
 
 
-
 
 
 
 
 
 
 
 
 
Note payable to Leaf Capital Funding, LLC (Leaf) for equipment financing with Dynasil subsidiary RMD. The note payable to Leaf is in monthly installments of $1,000 for principal and interest through July 2019. The interest rate is 8.70%. The note is secured by an interest in the financed equipment.
 
 
43,000
 
 
-
 
 
 
 
 
 
 
 
 
Total Debt
 
$
6,301,000
 
$
4,990,000
 
Less current portion
 
 
(2,477,000)
 
 
(1,568,000)
 
Less convertible notes
 
 
(3,085,000)
 
 
(2,123,000)
 
Long term portion
 
 
739,000
 
 
1,299,000
 
Less unamortized debt issuance costs
 
 
(3,000)
 
 
(12,000)
 
Long term portion less unamortized debt issuance costs
 
$
736,000
 
$
1,287,000
 
Schedule of Maturities of Long-term Debt [Table Text Block]
The aggregate maturities of debt based on the payment terms of the agreement are as follows:
 
For the years ending on September 30:
2017
 
 
1,064,000
 
2018
 
 
963,000
 
2019
 
 
575,000
 
2020
 
 
429,000
 
2021
 
 
185,000
 
Thereafter
 
 
-
 
 
 
$
3,216,000