XML 44 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Bank Debt (Tables)
9 Months Ended
Sep. 30, 2018
Bank Debt [Abstract]  
Schedule of interest rate swaps classified as level 2 fair value
  

During the Three-Month

Periods Ended
September 30,

  

During the Nine-Month

Periods Ended 
September 30,

 
  2018  2017  2018  2017 
Payments required by interest rate swaps $1,391  $8,115  $9,499  $29,834 
Other comprehensive income, net of taxes $14,330  $1,824  $74,430  $3,419 
Schedule of debt proceeds received and principal repayments made during the year

  During the Three-Month Periods Ended 
  September 30, 2018  September 30, 2017 
  

Proceeds from

Debt Issuance

  

Debt Principal

Repayments

  

Proceeds from

Debt Issuance

  

Debt Principal

Repayments

 
Loan #1 $-  $(16,219) $-  $(15,264)
Loan #2  -   (21,279)  -   (20,343)
Loan #3  426,499   -   2,184,343   - 
Loan #4  -   (32,000)  -   - 
Loan #5  -   (2,640)  -   (2,802)
Total $426,499  $(72,138) $2,184,313  $(38,409)

  During the Nine-Month Periods Ended 
  September 30, 2018  September 30, 2017 
  Proceeds from Debt Issuance  Debt Principal Repayments  Proceeds from Debt Issuance  Debt Principal Repayments 
Loan #1 $-  $(47,995) $-  $(45,168)
Loan #2  -   (63,837)  -   (61,029)
Loan #3  426,499   -   2,684,343   - 
Loan #4  267,141   (64,000)  -   - 
Loan #5  -   (8,055)  340,000   (5,784)
Total $693,640  $(183,887) $3,024,343  $(111,981)

Schedule of principal payments due under debt outstanding
  

Three-Months

ending

12/31/2018

  

Year

ending

12/31/2019

  

Year

ending

12/31/2020

  

Year

ending

12/31/2021

  

Year

Ending

12/31/2022

  

 

After

12/31/2022

  

 

 

Total

 
Loan #1 $16,881  $68,908  $493,696  $-  $-  $-  $579,485 
Loan #2  22,260   89,997   94,005   98,538   103,077   1,848,151   2,256,028 
Loan #3(1)  140,714   562,857   562,857   562,857   562,857   1,547,858   3,940,000 
Loan #4(1)  32,000   128,000   128,000   128,000   128,000   1,952,000   2,496,000 
Loan #5(2)  2,874   11,812   12,332   12,874   13,441   270,000   323,333 
Total $214,729  $861,574  $1,290,890  $802,269  $807,375  $5,618,009  $9,594,846 
Debt Issuance Costs                          (117,355)
                             
Total                         $9,477,491 

 

(1)These notes bear interest at a variable rate equal to the one-month LIBOR plus a margin of 2.25%. Figures in this table are estimated using an interest rate of approximately 4.35%. The actual interest rate and principal payments will be different.

 

(2)This note bears interest at a variable rate equal to the one-month LIBOR plus a margin of 2.25%. Figures in this table are estimated using an interest rate of approximately 4.31%. The actual interest rate and principal payments will be different.