XML 41 R29.htm IDEA: XBRL DOCUMENT v3.20.2
LINE OF CREDIT AND LONG-TERM DEBT (Tables)
6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Schedule of outstanding debt facilities
The Company's outstanding debt facilities as of June 30, 2020 and December 31, 2019 are summarized as follows:
Creditor
Loan Type
 
Origination Date
 
Maturity Date
 
Loan Amount
 
Balance on June 30, 2020
Balance on December 31, 2019
Encina Business Credit, LLC
Term Loan
 
February 1, 2017
 
February 1, 2022
 
$
20,000,000

 
$
5,883,000

$
13,333,000

Encina Business Credit SPV, LLC
Revolving Note
 
February 1, 2017
 
February 1, 2022
 
$
10,000,000

 

3,276,230

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

 
494,573

551,260

AVT Equipment Lease-Ohio
Finance Lease
 
April 2, 2020
 
April 2, 2023
 
$
337,155

 
313,272


AVT Equipment Lease-HH
Finance Lease
 
May 22, 2020
 
May 22, 2023
 
$
551,609

 
520,191


John Deere Note
Note
 
May 27, 2020
 
June 24, 2024
 
$
152,643

 
149,613


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

 
218,896

264,014

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

 
7,135

12,341

Texas Citizens Bank
PPP Loan
 
May 5, 2020
 
April 28, 2022
 
$
4,222,000

 
4,222,000


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

 

1,165,172

Total
 
 
 
 
 
 
 
 
11,808,680

18,602,017

Deferred finance costs, net
 
 
 
 
 
 
 
 

(47,826
)
Total, net of deferred finance costs
 
 
 
 
 
 
 
 
$
11,808,680

$
18,554,191


Schedule of future maturities of notes payable
Future contractual maturities of notes payable as of June 30, 2020 are summarized as follows:
Creditor
Year 1
 
Year 2
 
Year 3
 
Year 4
 
Year 5
 
Thereafter
Encina Business Credit, LLC
$
900,000

 
$
4,983,000

 
$

 
$

 
$

 
$

Encina Business Credit SPV, LLC

 

 

 

 

 

John Deere Note
36,845

 
37,759

 
38,695

 
36,313

 

 

Well Fargo Equipment Lease- Ohio
117,834

 
124,039

 
130,574

 
122,127

 

 

AVT Equipment Lease-Ohio
88,689

 
96,512

 
128,071

 

 

 

AVT Equipment Lease-HH
142,258

 
154,805

 
223,128

 

 

 

Tetra Capital Lease
94,920

 
123,976

 

 

 

 

Well Fargo Equipment Lease- VRM LA
7,135

 

 

 

 

 

Texas Citizens Bank
1,877,461

 
2,344,539

 

 

 

 

Various institutions

 

 

 

 

 

Totals
$
3,265,142

 
$
7,864,630

 
$
520,468

 
$
158,440

 
$

 
$