XML 25 R16.htm IDEA: XBRL DOCUMENT v3.8.0.1
Line of Credit and Debt (Tables)
9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]
 
 
September 30, 2017
 
 
December 31, 2016
 
Loan and Security Agreement with Cherokee Financial, LLC: 5 year note at an annual interest rate of 8% plus a 1% annual oversight fee, interest only and oversight fee paid quarterly with first payment being made on May 15, 2015, annual principal reduction payment of $75,000 due each year beginning on February 15, 2016, with a final balloon payment being due on February 15, 2020. Loan is collateralized by a first security interest in building, land and property.
 
$
1,050,000
 
 
$
1,125,000
 
 
 
 
 
 
 
 
 
 
Crestmark Line of Credit: Line of credit (with a current termination date of June 22, 2020) with interest payable at a variable rate based on WSJ Prime plus 2% with a floor or 5.25%; loan fee of 0.5% annually & monthly maintenance fee of 0.3% on actual loan balance from prior month. Early termination fee of 2% if terminated in year 2 or after (and prior to natural expiration). Loan is collateralized by first security interest in receivables and inventory.
 
 
580,000
 
 
 
639,000
 
 
 
 
 
 
 
 
 
 
Crestmark Equipment Term Loan: 38 month equipment loan related to the purchase of manufacturing equipment, at an interest rate of WSJ Prime Rate plus 3%; or 7.25% as of the date of this report.
 
 
34,000
 
 
 
0
 
 
 
 
1,664,000
 
 
 
1,764,000
 
Less debt discount & issuance costs (Cherokee Financial, LLC Loan)
 
 
(227,000)
 
 
 
(297,000)
 
Total debt, net
 
 
1,437,000
 
 
 
1,467,000
 
 
 
 
 
 
 
 
 
 
Current portion
 
 
667,000
 
 
 
714,000
 
Long-term portion, net of current portion
 
$
770,000
 
 
$
753,000