XML 33 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
FINANCING ARRANGEMENTS (Tables)
12 Months Ended
Dec. 31, 2017
FINANCING ARRANGEMENTS  
Summary of long-term debt balances

 

 

 

December 31,

 

December 31,

 

 

 

2017

 

2016

 

Term note payable - Bank of America

 

 

 

 

 

 

 

 

 

 

 

Real estate term note bearing interest at one-month LIBOR + 2.25% (4.5% as of December 31, 2017) maturing June 15, 2022 with monthly payments of approximately $41,000 plus interest secured by substantially all assets.

 

$

4,751,054

 

$

 

 

 

 

 

 

 

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

 

 

 

 

 

Real estate term notes bearing interest at three month LIBOR + 2.75% paid in full in 2017 via refinancing with Bank of America

 

 

2,415,428

 

 

 

 

 

 

 

Equipment notes bearing interest at three month LIBOR + 2.75% paid in full in 2017 via refinancing with Bank of America

 

 

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.

 

393,834

 

643,585

 

 

 

 

 

 

 

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

 

511,984

 

836,661

 

 

 

 

 

 

 

 

 

5,656,872

 

6,585,298

 

Discount on Devicix Notes Payable

 

(62,776

)

(102,424

)

Debt issuance Costs

 

(238,468

)

(25,896

)

 

 

 

 

 

 

Total long-term debt

 

5,355,628

 

6,456,978

 

Current maturities of long-term debt

 

(1,002,586

)

(1,565,347

)

 

 

 

 

 

 

Long-term debt - net of current maturities

 

$

4,353,042

 

$

4,891,631

 

 

 

 

 

 

 

 

 

 

 

Schedule of future maturity requirements for long-term debt

 

Years Ending December 31,

 

Amount

 

2018

 

$

1,095,722

 

2019

 

805,880

 

2020

 

497,892

 

2021

 

497,892

 

2022

 

497,892

 

Future

 

2,261,594

 

 

 

 

 

 

 

$

5,656,872

 

 

 

 

 

 

 

Schedule of future minimum non-cancelable capital leases

 

Years Ending

 

 

 

December 31,

 

Amount

 

2018

 

$

386,657

 

2019

 

393,960

 

2020

 

393,960

 

2021

 

393,960

 

2022

 

255,331

 

 

 

 

 

Total noncancelable future lease commitments

 

$

1,823,868

 

Less: interest

 

(226,077

)

 

 

 

 

Present value of obligations under capital leases

 

$

1,597,791