Line of Credit and Long Term Debt

Commercial Loan Agreement Facility

On December 30, 2011, the Company entered into a Commercial Loan Agreement (collectively referred to as the “Cardinal Loans”) to obtain a $4.0 million term loan (the “$4.0 Million Term Loan”) and to increase the revolving line of credit for net working capital from $5.0 million to $8.0 million. On January 21, 2016, Cardinal Bank extended the maturity date of the Company’s $8.0 million working line of credit through April 30, 2016. The Company is currently working with Cardinal Bank to renew its credit facility which expires April 30, 2016.

The available amount under the $8,000,000 working capital line of credit facility with Cardinal Bank varies from month to month depending upon the amount of qualified customer accounts receivable which currently consists of up to 90% of qualified United States Federal Government receivables and up to 80% of United States domestic commercial and other non-federal government receivables, less any amounts outstanding on the Cardinal Bank term note.

The credit facility with Cardinal Bank requires the Company to maintain (i) a tangible net worth of at least $4.5 million and (ii) a current ratio of at least 1.1:1.0. As of December 31, 2015, the Company was in compliance with all financial covenants.

Term Loan. Advances made under the $4.0 Million Term Loan bear interest at 4.5% with monthly principal and interest payments of $74,694 and matures on December 30, 2016.

Line of Credit. The Company was advanced approximately $22.0 million and repaid approximately $22.0 million during the year ended December 31, 2015. There was no outstanding balance on the credit facility at December 31, 2015 or 2014.

Long-Term Debt

Long-term debt consisted of the following:

	DECEMBER 31,
	2015		2014

Cardinal Bank mortgage dated December 17, 2010 (1)	$	450,770	$	468,163
Cardinal Bank term note dated December 31, 2011 (2)		874,692		1,710,319
Non-contingent subordinated unsecured promissory note dated December 31, 2011 (3)		-		333,334
Contingent subordinated unsecured loan note payable dated May 31, 2014 (4)		-		1,000,000

Total		1,325,462		3,511,816
Less: current portion		(893,706)		(2,184,016)

Long-term debt, net of current portion	$	431,756	$	1,327,800

(1) On December 17, 2010, the Company entered into a real estate purchase agreement to acquire an operations center facility in Columbus, Ohio for approximately $677,000. In connection with the real estate purchase agreement the Company entered into a $528,000 ten-year mortgage with Cardinal Bank to fund the unpaid portion of the purchase price. The mortgage loan bears interest at 6.0% with monthly principal and interest payments of approximately $3,800, and matures on December 17, 2020. The mortgage loan principal and interest payments are based on a twenty-year amortization with the unpaid balance due at maturity. The mortgage loan is secured by the real estate.

(2) On December 31, 2011, the Company entered into a $4 million 5-year term note with Cardinal Bank to fund a portion of the purchase price paid in connection with the asset purchase agreement with AGS dated December 30, 2011. The term note bears interest at 4.50% with monthly principal and interest payments of approximately $74,694, and matures on December 30, 2016. The term note is secured under a corporate security agreement.

(3) On December 31, 2011, the Company entered into a $1.0 million subordinated 3-year term non-contingent note (“term note”) with AGS to fund a portion of the purchase price paid in connection with the asset purchase agreement with AGS dated December 30, 2011. The note matured on April 15, 2015. The Company paid the third and final installment of $343,333 (including accrued interest of $10,000) on April 15, 2015.

(4) On May 1, 2014, the Company entered into a $1.0 million subordinated 1-year term unsecured Contingent Note with SCL to fund a portion of the purchase price paid in connection with the Share Sale and Purchase Agreement with SHL dated May 1, 2014. The Contingent Note was scheduled to mature on May 31, 2015. The Company paid the outstanding balance of $1,032,500 (including accrued interest of $32,500) on May 30, 2015.

Future repayments on long-term debt are as follows for fiscal years ending December 31:

2016	$	893,706
2017		20,186
2018		21,431
2019		22,753
2020		24,157
Thereafter		343,229

Total	$	1,325,462

Capital Lease Obligations

The Company has leased certain equipment and automobiles under capital lease arrangements that expire in 2017. There were no changes to existing lease arrangements during the year ended December 31, 2015. For the year ended December 31, 2015, the Company did not enter into any capital lease agreements. For the years ended December 31, 2015, 2014 and 2013 there were no disposals of equipment leases.

The following sets forth the Company’s future obligations under capital lease agreement for fiscal years ending December 31:

2016	$	29,569
2017		11,992

Total		41,561
Less portion representing interest		(847)
Present value of minimum lease payments under capital lease agreements		40,714
Less current portion		(28,752)
Capital lease obligations, net of current portion	$	11,962