XML 34 R23.htm IDEA: XBRL DOCUMENT v3.20.2
Notes Payable, Related Party Notes Payable and Finance Lease Obligations (Tables)
6 Months Ended
Jun. 30, 2020
Notes and Loans Payable [Abstract]  
Schedule of notes payable, related party notes payable and finance lease obligations
   June 30,   December 31, 
   2020   2019 
   (unaudited)     
Revolving credit note payable to Sterling National Bank ("SNB")  $12,972,000   $12,543,000 
Term loan, SNB   3,516,000    3,800,000 
Finance lease obligations   13,000    22,000 
Loan Payable - equipment   242,000    385,000 
Related party notes payable, net of debt discount   5,992,000    6,862,000 
Convertible notes payable-third parties, net of debt discount   1,440,000    2,338,000 
SBA loans   2,414,000    - 
Subtotal   26,589,000    25,950,000 
Less: Current portion of notes payable, related party notes payable and finance lease obligations   (22,133,000)   (22,544,000)
Notes payable, related party notes payable and finance lease obligations, net of current portion  $4,456,000   $3,406,000 
Schedule of future minimum principal payments for the SNB term loan
For the twelve months ending  Amount 
December 31, 2020 (remainder of the year)  $271,000 
December 31, 2021   543,000 
December 31, 2022   2,760,000 
SNB Term Loan payable   3,574,000 
Less: debt issuance costs   (58,000)
Total SNB Term loan payable, net of debt issuance costs   3,516,000 
Less: Current portion of SNB term loan payable   (543,000)
Total long-term portion of SNB term loan payable  $2,973,000 
Schedule of future minimum loans payments
For the twelve months ending  Amount 
December 31, 2020 (remainder of the year)  $145,000 
December 31, 2021   97,000 
Total Loan Payable - equipment   242,000 
Less: Current portion of loan payable equipment   242,000 
Long-term portion of loan payable equipment  $- 
Schedule of SBA Loans future minimum loan payments
For the twelve months ending   Amount  
December 31, 2020 (remainder of the year)   $ 133,000  
December 31, 2021     1,607,000  
December 31, 2022     674,000  
Total SBA Loans     2,414,000  
Less: Current portion of SBA Loans     934,000  
Long-term portion of SBA Loans   $ 1,480,000