XML 46 R37.htm IDEA: XBRL DOCUMENT v3.19.1
Bank Debt (Tables)
3 Months Ended
Mar. 31, 2019
Debt Disclosure [Abstract]  
Schedule of interest rate swaps classified as level 2 fair value
   During the Three-Month
Periods Ended March 31,
 
   2019   2018 
Payments required by interest rate swaps  $(1,564)  $5,285 
Other comprehensive (loss) income, net of taxes  $(27,069)  $43,859 
Schedule of debt proceeds received and principal repayments made during the year
   During the Three-Month
Period Ended March 31, 2019
   During the Three-Month
Period Ended March 31, 2018
 
   Proceeds from Debt Issue   Debt Principal Repayments   Proceeds from
Debt Issue
   Debt Principal Repayments 
Loan #1  $   $(16,881)  $   $(15,888)
Loan #2       (22,260)       (21,279)
Loan #3       (140,715)        
Loan #4       (32,000)   267,141     
Loan #5       (2,445)       (2,636)
Total  $   $(214,301)  $267,141   $(39,803)
Schedule of principal payments due under debt outstanding
   Nine-Months 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  $52,027   $493,696   $   $   $   $   $545,723 
Loan #2   67,737    94,005    98,538    103,077    107,769    1,740,382    2,211,508 
Loan #3(1)   422,143    562,857    562,857    562,857    562,857    985,000    3,658,571 
Loan #4(1)   96,000    128,000    128,000    128,000    128,000    1,824,000    2,432,000 
Loan #5(2)   8,582    11,926    12,503    13,107    13,741    258,463    318,322 
Subtotal  $646,489   $1,290,484   $801,898   $807,041   $812,367   $4,807,845    9,166,124 
Debt Issue Costs                                 (110,343)
Total                                $9,055,781 

 

(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 4.74%. 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 4.73%. The actual interest rate and principal payments will be different.