XML 35 R23.htm IDEA: XBRL DOCUMENT v3.20.2
Notes Payable, Related Party Notes Payable and Finance Lease Obligations (Tables)
9 Months Ended
Sep. 30, 2020
Notes and Loans Payable [Abstract]  
Schedule of notes payable, related party notes payable and finance lease obligations
   September 30,   December 31, 
   2020   2019 
   (unaudited)     
Revolving credit note payable to Sterling National Bank ("SNB")  $15,883,000   $12,543,000 
Term loan, SNB   3,386,000    3,800,000 
Finance lease obligations   12,000    22,000 
Loans Payable - financed assets   220,000    385,000 
Related party notes payable, net of debt discount   6,018,000    6,862,000 
Convertible notes payable-third parties, net of debt discount   1,440,000    2,338,000 
SBA loans   2,414,000    - 
Subtotal   29,373,000    25,950,000 
Less: Current portion of notes payable, related party notes payable and finance lease obligations   (22,234,000)   (22,544,000)
Notes payable, related party notes payable and finance lease obligations, net of current portion  $7,139,000   $3,406,000
Schedule of payments for the term note
For the twelve months ending  Amount 
December 31, 2020 (remainder of the year)  $136,000 
December 31, 2021   543,000 
December 31, 2022   2,759,000 
SNB Term Loans payable   3,438,000 
Less: debt issuance costs   (52,000)
Total SNB Term loan payable, net of debt issuance costs   3,386,000 
Less: Current portion of SNB term loan payable   3,386,000 
Total long-term portion of SNB term loan payable  $- 
Schedule of future minimum loans payments

For the twelve months ending  Amount 
December 31, 2020 (remainder of the year)  $75,000 
December 31, 2021   106,000 
December 31, 2022   9,000 
December 31, 2023   9,000 
December 31, 2024   9,000 
Thereafter   12,000 
Loans Payable - financed assets   220,000 
Less: Current portion   179,000 
Long-term portion  $41,000 

 

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   1,337,000 
Long-term portion of SBA Loans  $1,077,000