XML 24 R14.htm IDEA: XBRL DOCUMENT v3.8.0.1
FINANCING ARRANGEMENTS (Tables)
9 Months Ended
Sep. 30, 2017
FINANCING ARRANGEMENTS  
Summary of long-term debt balances

 

 

September 30,

 

December 31,

 

 

 

2017

 

2016

 

Term note payable - Bank of America

 

 

 

 

 

Real estate term note bearing interest at one-month LIBOR + 2.25% maturing June 15, 2022 with monthly payments of approximately $41,000 plus interest secured by substantially all assets.

 

$

4,875,527

 

$

 

 

 

 

 

 

 

Term notes payable - Wells Fargo Bank, N.A.

 

 

 

 

 

Real estate term notes bearing interest at three month LIBOR + 2.75% maturing March 31, 2027, and December 31, 2027 with combined monthly payments of approximately $19,000 plus interest, secured by substantially all assets.

 

 

2,415,428

 

 

 

 

 

 

 

Equipment notes bearing interest at three month LIBOR + 2.75% maturing May 2018 with a combined monthly payments of approximately $46,000 plus interest, secured by substantially all assets.

 

 

2,489,624

 

 

 

 

 

 

 

Industrial revenue bond payable to the City of Blue Earth, Minnesota which bears a variable interest rate had a maturity date on June 1, 2021, with principal of $80,000 payable annually on June 1. Bond redeemed on August 15, 2017.

 

 

200,000

 

 

 

 

 

 

 

Devicix Acquistion Note 1 payable to DeLange Holdings bears interest rate of 4.0% per annum, maturing July 1, 2019.

 

457,210

 

643,585

 

 

 

 

 

 

 

Devicix Acquistion Note 2 payable to DeLange Holdings bears interest rate of 4.0% per annum, maturing July 1, 2019.

 

594,373

 

836,661

 

 

 

 

 

 

 

 

 

5,927,110

 

6,585,298

 

Discount on Devicix Notes Payable

 

(72,688

)

(102,424

)

Debt issuance Costs

 

(251,841

)

(25,896

)

 

 

 

 

 

 

Total long-term debt

 

5,602,581

 

6,456,978

 

Current maturities of long-term debt

 

(990,755

)

(1,565,347

)

 

 

 

 

 

 

Long-term debt - net of current maturities

 

$

4,611,826

 

$

4,891,631

 

 

 

 

 

 

 

 

 

 

 

Schedule of future minimum non-cancelable capital leases

Years Ending

 

 

 

December 31,

 

Amount

 

Remainder of 2017

 

$

16,620

 

2018

 

198,574

 

2019

 

208,733

 

2020

 

219,412

 

2021

 

230,638

 

Thereafter

 

221,791

 

 

 

 

 

Total

 

$

1,095,768