| Schedule of Term Loan Agreements and Long Term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
Term Loan Agreement with MidCap Financial Trust (“MidCap”) for a total of $21,000,000, net of $663,946 of unamortized deferred financing fees at September 30, 2017, and $771,185 at December 31, 2016. Interest is payable monthly at 8.0% per annum plus the greater of LIBOR or 0.5% which as of September 30, 2017 resulted in a 8.5% rate.
|
|
$
|
20,336,054
|
|
$
|
20,228,815
|
|
|
|
|
|
|
|
|
|
|
|
Revolving Loan Agreement with MidCap for up to $10,000,000 with borrowings based upon eligible accounts receivable and inventory. Interest is payable monthly at 4.5% per annum plus the greater of LIBOR or 0.5% which as of September 30, 2017 resulted in a 5.0% rate.
|
|
|
4,000,000
|
|
|
4,025,023
|
|
|
|
|
|
|
|
|
|
|
|
Equipment Lease Agreement with Cisco Capital for a total lease amount of $58,875 which has a 36 month term and requires no lease payments for the first three months of the lease and 33 equal payments of principal and interest until the end of the term. Interest on the lease is payable monthly at 3.5% per annum.
|
|
|
42,240
|
|
|
57,829
|
|
|
Total
|
|
|
24,378,294
|
|
|
24,311,667
|
|
|
Less current revolving loan
|
|
|
(4,000,000)
|
|
|
(4,025,023)
|
|
|
Less current maturities of long term debt
|
|
|
(21,596)
|
|
|
(20,899)
|
|
|
Long-term portion
|
|
$
|
20,356,698
|
|
$
|
20,265,745
|
|
|
| Schedule of Maturities of Long Term Debt |
|
|
|
|
|
Year Ending December 31
|
Amount
|
|
2017
|
$
|
5,310
|
|
2018
|
|
1,421,834
|
|
2019
|
|
8,415,096
|
|
2020
|
|
8,400,000
|
|
2021
|
|
2,800,000
|
|
|
|
21,042,240
|
|
Less unamortized debt issuance costs
|
|
(663,946)
|
|
TOTAL
|
$
|
20,378,294
|
|