| Schedule of debt obligations |
The following table presents certain information regarding the Company’s debt obligations at June 30, 2019 and December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019 |
|
December 31, 2018 |
Debt Obligation/Collateral |
|
Month Issued |
|
Outstanding
Face
Amount |
|
Carrying
Value |
|
Final Stated Maturity |
|
Weighted
Average
Coupon (A) |
|
Weighted Average
Funding
Cost (B) |
|
Weighted Average Life (Years) |
|
Face Amount of
Floating Rate Debt |
|
Outstanding Face Amount |
|
Carrying Value |
Credit Facilities and Finance Leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vineyard II |
|
Dec 1993 |
|
$ |
200 |
|
|
$ |
200 |
|
|
Dec 2043 |
|
2.80% |
|
2.80 |
% |
|
24.5 |
|
$ |
200 |
|
|
$ |
200 |
|
|
$ |
200 |
|
Finance leases (Equipment) |
|
Jun 2014 - Jun 2019 |
|
22,908 |
|
|
22,908 |
|
|
Jul 2019 - Jan 2025 |
|
3.00% to 15.00% |
|
7.22 |
% |
|
3.7 |
|
— |
|
|
15,778 |
|
|
15,778 |
|
|
|
|
|
23,108 |
|
|
23,108 |
|
|
|
|
|
|
7.19 |
% |
|
3.9 |
|
200 |
|
|
15,978 |
|
|
15,978 |
|
Less current portion of obligations under finance leases |
|
|
|
7,675 |
|
|
7,675 |
|
|
|
|
|
|
|
|
|
|
|
|
5,489 |
|
|
5,489 |
|
Credit facilities and obligations under finance leases - noncurrent |
|
|
|
15,433 |
|
|
15,433 |
|
|
|
|
|
|
|
|
|
|
|
|
10,489 |
|
|
10,489 |
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Junior subordinated notes payable (C) |
|
Mar 2006 |
|
51,004 |
|
|
51,196 |
|
|
Apr 2035 |
|
LIBOR+2.25% |
|
4.80 |
% |
|
15.8 |
|
51,004 |
|
|
51,004 |
|
|
51,200 |
|
Total debt obligations |
|
|
|
$ |
74,112 |
|
|
$ |
74,304 |
|
|
|
|
|
|
5.54 |
% |
|
12.1 |
|
$ |
51,204 |
|
|
$ |
66,982 |
|
|
$ |
67,178 |
|
|
|
(A) |
Weighted average, including floating and fixed rate classes. |
|
|
(B) |
Including the effect of deferred financing costs. |
|
|
(C) |
Interest rate based on 3 month LIBOR plus 2.25%.
|
|