Annual report pursuant to Section 13 and 15(d)

Schedule of Note Payable Related to Acquistion (Tables)

v3.3.1.900
Schedule of Note Payable Related to Acquistion (Tables)
12 Months Ended
Dec. 31, 2015
Schedule of Note Payable Related to Acquistion (Tables):  
Schedule of Note Payable Related to Acquistions, net of unamortized discount balances

. A detail of the impact of adopting ASU 2015-03 on the Company’s Notes Payable Related to Acquisitions, net of unamortized discount balances, as of December 31, 2015 and December 31, 2014, is as follows

 

 

 

December 31, 2015

 

December 31, 2014

Notes payable related to acquisitions, gross

$

23,788,065

$

16,760,000

Less: Unamortized debt discount (deferred financing costs)

 

(302,892)

 

(291,691)

Notes payable related to acquisitions, net

$

23,485,173

$

16,468,309

 

Schedule of Rollforward of the unamortized debt discount balance as of December 31, 2015

The Company incurred financing costs related to the Omaha, Asheville, and West Mifflin loans that are treated as debt discounts. A rollforward of the unamortized debt discount balance as of December 31, 2015 is as follows:

 

Balance as of January 1, 2015, net

$

291,691

Additions – West Mifflin financing

 

137,736

Debt discount amortization expense

 

(126,535)

Balance as of December 31, 2015, net

$

302,892

 

Schedule of Rollforward of the unamortized debt discount balance as of December 31, 2014

A rollforward of the unamortized debt discount balance as of December 31, 2014 is as follows:

 

Balance as of September 1, 2014, net

$

309,543

Additions – Asheville financing

 

21,577

Debt discount amortization expense

 

(39,429)

Balance as of December 31, 2014, net

$

291,691

 

Schedule of West Mifflin Note Payable

As of December 31, 2015, scheduled principal payments due for each fiscal year ended December 31 are listed below as follows:

 

2018

$

22,044

2019

 

136,007

2020

 

7,219,449

  Total

$

7,377,500

Schedule of Asheville Note Payable

As of December 31, 2015, scheduled principal payments due for each fiscal year ended December 31 are listed below as follows:

 

2016

$

52,719

2017

 

1,609,382

  Total

$

1,662,101

Schedule of Omaha Note Payable

As of December 31, 2015, scheduled principal payments due for each fiscal year ended December 31 are listed below as follows:

 

2016

$

325,323

2017

 

14,423,141

  Total

$

14,748,464