XML 32 R23.htm IDEA: XBRL DOCUMENT v3.19.1
DEBT AND LINE OF CREDIT (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments

 

   

December 31,

2018

   

December 31,

2017

 
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   $ 975,000     $ 1,050,000  
Crestmark Line of Credit: 3 year line of credit maturing on June 22, 2020 with interest payable at a variable rate based on WSJ Prime plus 3% with a floor of 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 prior to natural expiration. Loan is collateralized by first security interest in receivables and inventory and the all-in interest rate as of the date of this report is 13.64%.     502,000       446,000  

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 8.50% as of the date of this report.

    19,000       0  

Term Loan with Cherokee Financial LLC: 1 year note at an annual fixed interest rate of 12% paid quarterly in arrears with first interest payment being made on May 15, 2018 and a balloon payment being due on February 15, 2019.

    150,000       31,000  
    $ 1,646,000       1,527,000  
                 
Less debt discount & issuance costs (Cherokee Financial, LLC loans)     (111,000 )     (203,000 )
Total debt, net     1,535,000     $ 1,324,000  
                 
Current portion     739,000     $ 533,000  
Long-term portion, net of current portion     796,000     $ 791,000  

Schedule of Maturities of Long-term Debt

 

2019   $ 739,000 (1)
2020     796,000  
2021     0  
2022     0  
2023     0  
    $ 1,535,000