XML 38 R26.htm IDEA: XBRL DOCUMENT v3.19.2
LINE OF CREDIT AND LONG-TERM DEBT (Tables)
6 Months Ended
Jun. 30, 2019
Debt Disclosure [Abstract]  
Schedule of Outstanding Debt Facilities
The Company's outstanding debt facilities as of June 30, 2019 and December 31, 2018 are summarized as follows:
Creditor
Loan Type
 
Origination Date
 
Maturity Date
 
Loan Amount
 
Balance on June 30, 2019
Balance on December 31, 2018
Encina Business Credit, LLC
Term Loan
 
February 1, 2017
 
February 1, 2021
 
$
20,000,000

 
$
14,900,000

$
15,350,000

Encina Business Credit SPV, LLC
Revolving Note
 
February 1, 2017
 
February 1, 2021
 
$
10,000,000

 
5,079,887

3,844,636

Wells Fargo Equipment Lease-Ohio
Finance Lease
 
April-May, 2019
 
April-May, 2024
 
$
621,000

 
606,508


Tetra Capital Lease
Finance Lease
 
May, 2018
 
May, 2022
 
$
419,690

 
307,641

349,822

Well Fargo Equipment Lease-VRM LA
Finance Lease
 
March, 2018
 
March, 2021
 
$
30,408

 
17,425

22,390

Various institutions
Insurance premiums financed
 
Various
 
< 1 year
 
$
2,902,428

 
93,751

999,152

Total
 
 
 
 
 
 
 
 
21,005,212

20,566,000

Deferred finance cost, net
 
 
 
 
 
 
 
 
(334,780
)
(621,733
)
Total, net of deferred finance costs
 
 
 
 
 
 
 
 
$
20,670,432

$
19,944,267



Schedule of Future Maturities of Notes Payable
Future contractual maturities of notes payable as of June 30, 2019 are summarized as follows:
Creditor
Year 1
 
Year 2
 
Year 3
 
Year 4
 
Year 5
 
Thereafter
Encina Business Credit, LLC
$
900,000

 
$
14,000,000

 
$

 
$

 
$

 
$

Encina Business Credit SPV, LLC
5,079,887

 

 

 

 

 

Well Fargo Equipment Lease- Ohio
111,939

 
117,834

 
124,041

 
130,575

 
122,119

 
 
Tetra Capital Lease
88,743

 
94,919

 
123,979

 

 

 

Well Fargo Equipment Lease- VRM LA
10,290

 
7,135

 

 

 

 

Various institutions
93,751

 

 

 

 

 

Totals
6,284,610

 
14,219,888

 
248,020

 
130,575

 
122,119

 

Deferred finance costs, net
(334,780
)
 

 

 

 

 

Totals, net of deferred finance costs
$
5,949,830

 
$
14,219,888

 
$
248,020

 
$
130,575

 
$
122,119

 
$