Debt | 6. Debt The following table sets forth the items which comprise debt for the Company: March 31, December 31, 2016 2015 Revolving line of credit $ 1,981,495 $ 1,511,495 Equipment line of credit $ 336,850 $ 336,850 Subordinated promissory notes $ 480,056 $ 473,135 Term notes payable: Commercial term loan $ 638,199 $ 714,175 Equipment term loans 824,993 879,898 Equipment notes 102,272 116,214 Total term notes payable $ 1,565,464 $ 1,710,287 Total Debt $ 4,363,865 $ 4,031,767 Bank Debt The revolving line of credit (the "revolver"), commercial term loan, two equipment term loans and an equipment line of credit are all under the terms of a multi-year credit facility with a bank as detailed below. The debt is secured by substantially all assets of the Company with the exception of real property. Revolver The revolver provides for borrowings up to 80% of eligible accounts receivable and 50% of eligible raw materials inventory. The interest rate on the revolver is calculated at the bank's prime rate plus 0.25% ( 3.75% at March 31, 2016 ). The revolver has a maturity date of June 2017 . Amounts available to borrow under the revolver are $264,731 at March 31, 2016. Commercial term loan The commercial term loan has a five year term with a maturity date in March 2018 . The interest rate on the loan is a fixed 4.25% per annum, and requires monthly payments of approximately $28,000 . Equipment line of credit and equipment term loans On March 29, 2013, the Company entered into an equipment line of credit that allowed for advances of up to $1.0 million and included a one -year draw period during which payments were interest only. The draw period ended March 29, 2014 and the then outstanding balance on the equipment line of credit of $740,999 was converted to an equipment term loan with a five -year term, maturing on of March 29, 2019 . The equipment term loan requires monthly payments of approximately $14,000 , consisting of principal and interest at a fixed rate of 4.65% . On June 26, 2014, the Company entered into an equipment line of credit that allowed for advances of up to $1.0 million and included a one -year draw period during which payments were interest only. The draw period ended June 26, 2015 and the then outstanding balance on the equipment line of credit of $415,785 was converted to an equipment term loan with a five -year term, maturing on of June 26, 2020 . The equipment term loan requires monthly payments of approximately $8,000 , consisting of principal and interest at a fixed rate of 4.67% . On June 19, 2015, the Company entered into a new equipment line of credit for $1.0 million under the Company's multi-year credit facility. At March 31, 2016 , the Company has drawn $336,850 on the new equipment line of credit. The term of this equipment line of credit is six years, maturing on June 19, 2021 , inclusive of a maximum one -year draw period. Repayment shall consist of monthly interest only payments, equal to the bank's prime rate plus 0.25% as to each advance commencing on the date of the loan through the earlier of: (i) one year from the date of the loan or (ii) the date upon which the equipment line of credit is fully advanced (the “Conversion Date”). On the Conversion Date, principal and interest payments will be due and payable monthly in an amount sufficient to pay the loan in full based upon an amortization schedule commensurate with the remaining term of the loan. Other Debt Equipment notes In January 2013, the Company entered into two equipment notes totaling $272,500 with a financing company to acquire production equipment. The notes bear interest at the fixed rate of 4.66% and require monthly payments of principal and interest of approximately $5,000 over a five year term maturing in January 2018. Subordinated promissory notes In December 2013, the Company completed a private offering in which the Company sold an aggregate of $500,000 in subordinated promissory notes. The notes are unsecured and require quarterly interest-only payments at a rate of 10% per annum for the first two years, increasing to 12% per annum in December 2015. The notes mature in December 2016 at which point the outstanding balance is due in full. The subordinated promissory notes may be prepaid by the Company at any time following the first anniversary thereof without penalty. The notes are subordinated to all indebtedness of the Company pursuant to the bank credit facility. In connection with the subordinated promissory notes, the Company issued warrants to purchase the Company's common stock at $3.51 per share. The warrants expire in December 2016. The proceeds were allocated between the notes and warrants on a relative fair value basis resulting in $416,950 allocated to the notes and $83,050 allocated to the warrants as part of Additional-Paid-in-Capital. The total discount on the notes is being recognized as non-cash interest expense over the term of the notes. The Company recorded $6,921 for the three months ended March 31, 2016 and 2015 of non-cash interest expense related to the amortization of the discount. The unamortized discount which is net against the outstanding balance of the subordinated promissory notes is $19,944 at March 31, 2016 and $26,865 at December 31, 2015 . |