DEBT | NOTE 8 DEBT 2017 2016 Commerce Term Loan due January 2022 $ 2,828,844 $ People’s Equipment Loan Facility due April 2021 2,884,982 Utica Credit Loan Note due November 2018 2,459,259 Revere Term Loan and Notes due January 2018 2,250,000 Obligations under capital leases 67,353 26,599 Total debt $ 5,781,179 $ 4,735,858 Less: debt issue costs unamortized $ 188,977 $ 47,342 Total debt, net $ 5,592,202 $ 4,688,516 Less: Current portion of long-term debt $ 717,481 $ 953,106 Total long-term debt, net $ 4,874,721 $ 3,735,410 Commerce Bank & Trust Company Loan Facility On December 21, 2016, TechPrecision, through Ranor, closed on a Loan Agreement, or the Commerce Loan Agreement, with Commerce Bank & Trust Company, or Commerce. Pursuant to the Commerce Loan Agreement, Commerce made a term loan to Ranor in the amount of $ 2,850,000 1,000,000 60 5.21 45 1,000,000 80 25 250,000 one-month LIBOR plus 275 basis points The Commerce Loan Agreement contains a covenant whereby the Company is required to maintain a debt service coverage ratio or DSCR, of at least 1.2 3.50 3.00 2.50 1,000,000 2,500,000 2,500,000 1,500,000 2.86 1.0 0.75 365 The Commerce Loans may be accelerated upon the occurrence of an “Event of Default” (as defined in the Commerce Loan Agreement). Events of Default include (i) the failure to pay any monthly installment payment before the tenth day following the due date of such payment; (ii) the failure of Ranor or TechPrecision to observe, perform or pay any obligations under the Commerce Loan Agreement or any other obligation to Commerce; (iii) the failure of Ranor or TechPrecision to pay any indebtedness in excess of $ 100,000 150,000 In connection with the Commerce Loan Agreement, $ 2,394,875 426,467 77,198 People’s Capital and Leasing Corp. Equipment Loan Facility On April 26, 2016, TechPrecision, through Ranor, executed and closed a Master Loan and Security Agreement No. 4180, as supplemented with Schedule No. 001, or, together, the MLSA, with People’s Capital and Leasing Corp., or People’s. The MLSA is dated and effective as of March 31, 2016. Loan proceeds were disbursed to Ranor on April 26, 2016. Pursuant to the MLSA, People’s loaned $ 3,011,648 60 60,921 7.90 1.5 2.86 In connection with the MLSA, $ 2,653,353 182,763 1.82 175,532 111,778 On October 4, 2016, TechPrecision and Ranor became committed to Schedule No. 002 to the MLSA, or Schedule 2. Pursuant to Schedule 2, People’s made an additional loan in the amount of $ 365,852 7,399 60 On December 21, 2016, TechPrecision and Ranor closed on an Amendment to the MLSA, or the MLSA Amendment, with People’s. The MLSA Amendment, dated as of December 20, 2016, amends the definition of “Permitted Liens” under the MLSA to include the liens held by Commerce pursuant to the terms of the Commerce Loan Agreement and to delete the reference to the liens held by Revere. Term Loan and Security Agreement On December 22, 2014, TechPrecision, Ranor and Revere entered into the Term Loan and Security Agreement, or TLSA. Pursuant to the TLSA, Revere loaned an aggregate of $ 2.25 1.5 750,000 12 1.45 217,220 On December 31, 2015, TechPrecision, Ranor and Revere entered into a Note and Other Loan Documents Modification Agreement to the TLSA, or the First Modification Agreement. The First Modification Agreement extended the maturity date of the TLSA and the Notes from December 31, 2015 to January 22, 2016 and provided that Ranor agreed to waive its right to extend the maturity date of the TLSA and the Notes by six months as set forth in the TLSA. In connection with its entry into the First Modification Agreement, Ranor paid an exit fee of $ 67,500 On January 22, 2016, TechPrecision, Ranor and Revere entered into the Second Modification Agreement, which further amended the TLSA. In connection with the Second Modification Agreement, Ranor executed the Amended and Restated Notes in favor of Revere. The Second Modification Agreement (a) extended the maturity date of the term loans made pursuant to the TLSA to January 22, 2018, (b) amended the amortization schedule such that payments under the TLSA and Amended and Restated Notes are due as follows: (i) payments of interest only on advanced principal on a monthly basis on the first day of each month from March 1, 2016 until January 1, 2017 and (ii) payments of $ 9,375 10 Pursuant to the TLSA, as amended by the Second Modification Agreement, 640,000 1,000,000 786,212 The obligations under the TLSA were paid in full prior to the maturity date on December 21, 2016. Loan and Security Agreement On May 30, 2014, TechPrecision and Ranor entered into the Loan and Security Agreement, or LSA, with Utica. Pursuant to the LSA, Utica agreed to loan $ 4.15 7.5 3.3 . 10.8 Pursuant to the LSA, Ranor was subject to certain restrictive covenants which, among other things, restricted Ranor’s ability to (1) declare or pay any dividend or other distribution on its equity, purchase or retire any of its equity, or alter its capital structure; (2) make any loan or guaranty or assume any obligation or liability; (3) default in payment of any debt in excess of $ 5,000 0.24 2.65 1.27 The obligations under the LSA and the Credit Loan Note were paid in full prior to the maturity date on April 26, 2016. Capital Lease We entered into a new capital lease in January 2017 for certain office equipment. The lease term is for 60 7.9 1,169 Concurrently, in January 2017 we retired certain office equipment under an existing capital lease which was amended in 2014. The revised lease term will expire in March 2018 and the required monthly payments of principal and interest will be $ 1,187 720 The maturities of all of our debt including the capital lease are as follows: 2018: $ 717,481 799,744 811,896 935,893 2,516,165 |