XML 15 R28.htm IDEA: XBRL DOCUMENT v3.19.3
LINE OF CREDIT AND LONG-TERM DEBT (Tables)
9 Months Ended
Sep. 30, 2019
Debt Disclosure [Abstract]  
Schedule of Outstanding Debt Facilities
The Company's outstanding debt facilities as of September 30, 2019 and December 31, 2018 are summarized as follows:
Creditor
Loan Type
 
Origination Date
 
Maturity Date
 
Loan Amount
 
Balance on September 30, 2019
Balance on December 31, 2018
Encina Business Credit, LLC
Term Loan
 
February 1, 2017
 
February 1, 2021
 
$
20,000,000

 
$
13,558,000

$
15,350,000

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

 
5,387,639

3,844,636

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

 
579,062


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

 
286,011

349,822

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

 
14,898

22,390

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

 
2,085,927

999,152

Total
 
 
 
 
 
 
 
 
21,911,537

20,566,000

Deferred finance costs, net
 
 
 
 
 
 
 
 
(191,303
)
(621,733
)
Total, net of deferred finance costs
 
 
 
 
 
 
 
 
$
21,720,234

$
19,944,267



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

 
$
12,658,000

 
$

 
$

 
$

 
$

Encina Business Credit SPV, LLC
5,387,639

 

 

 

 

 

Well Fargo Equipment Lease- Ohio
113,383

 
122,357

 
125,642

 
132,259

 
85,421

 
 
Tetra Capital Lease
90,249

 
96,530

 
99,232

 

 

 

Well Fargo Equipment Lease- VRM LA
10,413

 
4,485

 

 

 

 

Various institutions
2,085,927

 

 

 

 

 

Totals
8,587,611

 
12,881,372

 
224,874

 
132,259

 
85,421

 

Deferred finance costs, net
(191,303
)
 

 

 

 

 

Totals, net of deferred finance costs
$
8,396,308

 
$
12,881,372

 
$
224,874

 
$
132,259

 
$
85,421

 
$