XML 30 R20.htm IDEA: XBRL DOCUMENT v3.22.1
Notes Payable, Related Party Notes Payable and Finance Lease Obligations (Tables)
3 Months Ended
Mar. 31, 2022
Debt Disclosure [Abstract]  
Schedule of notes payable, related party notes payable and finance lease obligations
   March 31,   December 31, 
   2022   2021 
   (unaudited)     
Revolving credit note payable to Webster Bank (F/K/A Sterling National Bank) (“Webster”)  $11,555,000   $12,456,000 
Term loan, Webster   3,999,000    4,192,000 
Finance lease obligations   251,000    263,000 
Loans Payable - financed assets   38,000    39,000 
Related party notes payable   6,412,000    6,412,000 
Subtotal   22,255,000    23,362,000 
Less: Current portion of notes payable, related party notes payable and finance lease obligations   (13,278,000)   (14,112,000)
Notes payable, related party notes payable and finance lease obligations, net of current portion  $8,977,000   $9,250,000 

 

Schedule of future minimum principal payments for the Webster term loan
For the period ending  Amount 
December 31, 2022 (remainder of the year)  $1,463,000 
December 31, 2023   812,000 
December 31, 2024   812,000 
December 31, 2025   912,000 
Webster Term Loan payable   3,999,000 
Less: debt issuance costs   (24,000)
Total Webster Term Loan payable, net of debt issuance costs   3,975,000 
Less: Current portion of Webster Term Loan payable   (812,000)
Total long-term portion of Webster Term Loan payable  $3,163,000 

 

Schedule of future minimum lease payments
For the period ending  Amount 
December 31, 2022 (remainder of the year)  $44,000 
December 31, 2023   58,000 
December 31, 2024   58,000 
December 31, 2025   58,000 
December 31, 2026   59,000 
Total future minimum finance lease payments   277,000 
Less: imputed interest   (26,000)
Less: Current portion   (49,000)
Long-term portion  $202,000 

 

Schedule of future minimum loan payments
For the period ending  Amount 
December 31, 2022 (remainder of the year)  $7,000 
December 31, 2023   9,000 
December 31, 2024   9,000 
December 31, 2025   9,000 
December 31. 2026   4,000 
Loans Payable - financed assets   38,000 
Less: Current portion   (9,000)
Long-term portion  $29,000 

Schedule of subordinated principal balance of the notes
   Michael Taglich,   Robert Taglich,   Taglich Brothers,     
   Chairman   Director   Inc.   Total 
Convertible Subordinated Notes  $2,666,000   $1,905,000   $241,000   $4,812,000 
Subordinated Notes   1,250,000    350,000    
-
    1,600,000 
Total  $3,916,000   $2,255,000   $241,000   $6,412,000