XML 28 R18.htm IDEA: XBRL DOCUMENT

Long Term Debt

3 Months Ended

Mar. 31, 2021

12. Long Term Debt

(a) In October 2018, NanoChem signed a $4,100,000 term loan with Harris with a rate of prime (March 31, 2020 – 3.25%) to be repaid over 7 years with equal monthly installments plus interest along two payments consisting of 25% prior year cash flow recapture, capped at $300,000, due May 31, 2019 and 2020. The money was used to purchase a 65% interest in ENP Investments. Interest expense for the three months ended March 31, 2020 was $34,458. This loan was paid in October 2020 upon opening of credit facilities at Midland. The balance owing at March 31, 2020 was $2,970,238.

(b) In April 2019, NanoChem signed a loan for $1,100,000 with Harris with a rate of prime plus 0.5% (December 31, 2019 – 5.25%) for the purchase of new manufacturing equipment. The Company paid interest monthly until February 2020, when equal monthly installments of the principal and interest were due until January 2024. Interest expense for the year ended December 31, 2020 was $36,272 (2019 – $36,333). This loan was paid in October 2020 upon opening of credit facilities at Midland. The balance owing at December 31, 2019 was $1,100,000.

(c) In January 2018, ENP Investments signed a $200,000 promissory note with Midland with a rate of 5.250% to be repaid over 7 years with equal monthly installments plus interest. This money was used to purchase production equipment. Interest expense expense for the three months ended March 31, 2021 was $1,510 (2020 - 2,104). The principal balance owing at March 31, 2021 is $118,481 (December 31, 2020 - $125,543).

The Company has committed to the following repayments:

2021	$	28,410
2022	$	29,900
2023	$	31,508
2024	$	33,202
2025	$	2,523

(d) In March 2016, ENP Investments signed a $45,941 promissory note with Ford Motor Credit Company with a rate of 0.00% interest to be repaid over 5 years with equal monthly installments. In August 2020, the loan was paid off in full

(e) In April 2020, NanoChem received a two year loan of $322,000 through the Paycheck Protection Program with a rate of 1%. In March, 2021, the loan was forgiven by the SBA and has been recorded as Other Income of the condensed interim consolidated statements of operations and comprehensive income for the three month period ended March 31, 2021.

(f) In April 2020, ENP Investments received a two year loan of $215,960 through the Paycheck Protection Program with a rate of 1%. In March, 2021, the loan was forgiven by the SBA and has been recorded as Other Income of the condensed interim consolidated statements of operations and comprehensive income for the three month period ended March 31, 2021.

(g) In October 2020, NanoChem signed a $1,980,947 term loan with Midland with a rate of 3.85% to be repaid over 5 years with equal monthly payments including interest. The money was used to retire the debt at Harris related to the loan to purchase a 65% interest in ENP Investments. Interest expense for the three months ended March 31, 2021 was $18,606 (2020 - $nil). The balance owing at March 31, 2021 is $1,830,392 (December 31, 2020 - $1,920,976).

The Company has committed to the following repayments:

2021	$	368,332
2022	$	382,705
2023	$	397,414
2024	$	413,516
2025	$	359,009

(h) In October 2020, NanoChem signed a loan for $894,253 with Midland with an interest rate 3.85% to be repaid over two years with equal monthly payments including interest. The funds were used to replace the loan at Harris for the purchase of new manufacturing equipment. Interest expense for the three months ended March 31, 2021 was $7,739 (2020 - $nil). The balance owing at March 31, 2021 is $713,735 (December 31, 2020 - $822,380).

2021		$	441,260
2022		$	381,120

(i) In January 2020, ENP Realty refinanced its mortgage and signed a loan for $450,000 with Stock Yards Bank & Trust to be repaid over 10 years with monthly installments plus interest. Interest for the first five years is at 4.35% and it will be adjusted for the last five years to the Cincinnati Federal Home Bank Loan 5 year fixed index plus 2.5%. Interest expense for the three months ended March 31, 2021 was $4,766 (2020 - $3,260). The balance owing at March 31, 2021 is $438,213 (December 31, 2020 - $440,779).

As of March 31, 2021, Company was in compliance with all loan covenants.

Continuity	March 31, 2021			December 31, 2020
Balance, January 1	$	3,847,638		$	4,380,393
Plus: Proceeds from loans		-			3,413,160
Plus: Loan acquired with acquisition of ENP Realty		-			450,000
Less: Forgiveness on PPP loans		(537,960	)		-
Less: Payments on loan		(208,857	)		(4,395,915	)
Balance, end of period	$	3,100,821		$	3,847,638

Outstanding balance at December 31,	March 31, 2021			December 31, 2020
a) Long term debt – Harris Bank	$	-		$	-
b) Long term debt – Harris Bank		-			-
c) Long term debt – Midland States Bank		118,481			125,543
d) Long term debt – Ford Credit		-			-
e) Long term debt – PPP		-			322,000
f) Long term debt - PPP		-			215,960
g) Long term debt – Midland States Bank		1,830,392			1,920,976
h) Long term debt – Midland States Bank		713,735			822,380
i) Long term debt – Stock Yards Bank & Trust		438,213			440,779
Long-term Debt		3,100,821			3,847,638
Less: current portion		(837,724	)		(848,794	)
	$	2,263,097		$	2,998,844