XML 48 R37.htm IDEA: XBRL DOCUMENT v3.19.1
Bank Debt (Tables)
 12 Months Ended
Dec. 31, 2018
Bank Debt [Abstract]  
Schedule of interest rate swaps classified as level 2 fair value
    During the Years 
Ended December 31,		  
    2018     2017  
Payments required by interest rate swaps   $ 9,581     $ 37,502  
Other comprehensive income, net of taxes   $ 30,795     $ 23,264  
Schedule of debt proceeds received and principal repayments made during the year
    During the Year 
Ended December 31, 2018		     During the Year 
Ended December 31, 2017		  
    Proceeds from
Debt Issuance		     Debt Principal
Repayments		     Proceeds from
Debt Issuance		     Debt Principal
Repayments		  
Loan #1   $ —     $ (64,876 )   $ —     $ (61,056 )
Loan #2     —       (86,097 )     —       (82,308 )
Loan #3     426,499       (140,714 )     3,513,501       —  
Loan #4     267,141       (96,000 )     2,292,859       —  
Loan #5     —       (10,621 )     340,000       (8,612 )
Total   $ 693,640     $ (398,308 )   $ 6,146,360     $ (151,976 )
Schedule of principal payments due under debt outstanding
    Year
ending
12/31/2019		     Year
ending
12/31/2020		     Year
ending
12/31/2021		     Year
ending
12/31/2022		     Year
Ending
12/31/2023		     After
12/31/2023		     Total  
Loan #1   $ 68,908     $ 493,696     $ —     $ —     $ —     $ —     $ 562,604  
Loan #2     89,997       94,005       98,538       103,077       107,769       1,740,382       2,233,768  
Loan #3(1)     562,857       562,857       562,857       562,857       562,857       985,001       3,799,286  
Loan #4(1)     128,000       128,000       128,000       128,000       128,000       1,824,000       2,464,000  
Loan #5(2)     11,564       12,102       12,664       13,253       13,869       257,315       320,767  
Subtotal   $ 861,326     $ 1,290,660     $ 802,059     $ 807,187     $ 812,495     $ 4,806,698       9,380,425  
Debt Issuance Costs                                                     (114,587 )
Total                                                   $ 9,265,838  

 

(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 4.60%. 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 4.55%. The actual interest rate and principal payments will be different.