Attached files

file filename
EX-99.5 - EXHIBIT 99.5 - SMG Industries Inc.tm2018745d1_ex99-5.htm
EX-99.4 - EXHIBIT 99.4 - SMG Industries Inc.tm2018745d1_ex99-4.htm
EX-99.3 - EXHIBIT 99.3 - SMG Industries Inc.tm2018745d1_ex99-3.htm
EX-99.1 - EXHIBIT 99.1 - SMG Industries Inc.tm2018745d1_ex99-1.htm
8-K/A - FORM 8-K/A - SMG Industries Inc.tm2018745d1_8ka.htm

 

Exhibit 99.2

 

5J TRUCKING, LLC

 

FINANCIAL STATEMENTS

 

YEARS ENDED DECEMBER 31, 2018 AND 2017

 

 

 

 

 

CONTENTS

  

  Page
   
INDEPENDENT AUDITORS’ REPORT 1-2
   
FINANCIAL STATEMENTS  
   
Balance Sheets 3-4
   
Statements of Income 5
   
Statements of Members’ Equity 6
   
Statements of Cash Flows 7-8
   
Notes to Financial Statements 9-14

 

 

 

 

 

 

  

INDEPENDENT AUDITORS’ REPORT

 

  

 

To the Members

 

5J Trucking, LLC

 

 

We have audited the accompanying financial statements of 5J Trucking, LLC (the Company), which comprise the balance sheets as of December 31, 2018 and 2017, and the related statements of income, members’ equity, and cash flows for the years then ended, and the related notes to the financial statements.

 

Management’s Responsibility for the Financial Statements

 

Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditors’ Responsibility

 

Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

 -1- 

 

 

Page 2

 

To the Members

 

5J Trucking, LLC

 

 

Opinion

 

In our opinion, the financial statements referred to on page 1 present fairly, in all material respects, the financial position of 5J Trucking, LLC as of December 31, 2018 and 2017, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

 

 

/s/ Bolton, Sullivan, Taylor & Weber, L.L.P.

  

  

Palestine, Texas

 

July 5, 2019

 

 

 -2- 

 

 

5J TRUCKING, LLC 

BALANCE SHEETS 

DECEMBER 31, 2018 AND 2017

  

   2018   2017 
ASSETS          
           
CURRENT ASSETS          
Cash  $187,098   $193,758 
Accounts receivable          
Trade, net   52,616    18,115 
Related party   348,501    351,097 
Notes receivable - current portion   423,277    50,855 
Prepaid expenses   278,447    263,653 
           
TOTAL CURRENT ASSETS   1,289,939    877,478 
           
PROPERTY AND EQUIPMENT (at cost)          
Buildings   715,921    715,921 
Cranes   10,536,569    10,822,280 
Trucks, trailers and winches   33,099,446    31,261,224 
Machinery and equipment   4,246,967    4,701,085 
           
Total property and equipment   48,598,903    47,500,510 
Less accumulated depreciation   (31,827,065)   (33,402,710)
           
TOTAL NET PROPERTY AND EQUIPMENT   16,771,838    14,097,800 
           
OTHER ASSETS          
Notes receivable, net of current portion   669,478    83,059 
           
TOTAL OTHER ASSETS   669,478    83,059 
           
TOTAL ASSETS  $18,731,255   $15,058,337 

  

The accompanying notes are an integral part of these financial statements.

 

 -3- 

 

 

5J TRUCKING, LLC 

BALANCE SHEETS 

DECEMBER 31, 2018 AND 2017

  

   2018   2017 
LIABILITIES AND MEMBERS' EQUITY (DEFICIT)          
           
CURRENT LIABILITIES          
Accounts payable  $694,835   $659,436 
Accrued expenses   74,958    85,707 
State income taxes payable   140,500    105,000 
Current portion of long-term debt   3,707,721    3,810,698 
           
TOTAL CURRENT LIABILITIES   4,618,014    4,660,841 
           
LONG-TERM DEBT, net of current portion   19,901,173    17,827,568 
           
TOTAL LIABILITIES   24,519,187    22,488,409 
           
MEMBERS' EQUITY (DEFICIT)   (5,787,932)   (7,430,072)
           
           
TOTAL LIABILITIES AND MEMBERS' EQUITY (DEFICIT)  $18,731,255   $15,058,337 

  

The accompanying notes are an integral part of these financial statements.

 

 -4- 

 

 

5J TRUCKING, LLC

STATEMENTS OF INCOME 

YEARS ENDED DECEMBER 31, 2018 AND 2017

 

 

   2018   2017 
         
OPERATING REVENUES  $25,919,903   $21,512,855 
           
OPERATING EXPENSES          
Commissions and contract services   80,059    57,326 
Depreciation   3,671,684    3,417,887 
Equipment expenses   516,060    410,275 
Insurance   1,367,962    1,240,222 
Licenses and permits   2,142,414    1,639,160 
Miscellaneous   31,100    20,209 
Rent   144,000    205,000 
Repairs   76,252    53,683 
Payroll and benefits   9,023,088    7,243,831 
Rigging supplies   246,640    135,834 
Safety expenses   24,039    13,453 
Taxes   206,226    202,400 
Travel   803,447    781,605 
Trucking expenses   4,842,777    4,290,289 
Vehicle expenses   87,324    90,283 
Shop expenses   141,505    103,659 
           
TOTAL OPERATING EXPENSES   23,404,577    19,905,116 
           
GROSS PROFIT (LOSS)   2,515,326    1,607,739 
           
GENERAL AND ADMINISTRATIVE   569,167    1,020,834 
           
INCOME (LOSS) FROM OPERATIONS   1,946,159    586,905 
           
OTHER INCOME (EXPENSE)          
Gain on sale of fixed assets   2,294,386    264,280 
Other income   64,662    781 
Interest expense   (743,820)   (618,880)
           
NET OTHER INCOME (EXPENSE)   1,615,228    (353,819)
           
INCOME (LOSS) BEFORE PROVISION FOR          
INCOME TAXES   3,561,387    233,086 
           
STATE INCOME TAX EXPENSE   (132,597)   (96,326)
           
NET INCOME (LOSS)  $3,428,790   $136,760 

  

The accompanying notes are an integral part of these financial statements.

 

 -5- 

 

 

5J TRUCKING, LLC 

STATEMENTS OF MEMBERS' EQUITY

YEARS ENDED DECEMBER 31, 2018 AND 2017

  

   2018   2017 
         
MEMBERS' EQUITY (DEFICIT) AT BEGINNING OF YEAR  $(7,430,072)  $(7,902,832)
           
Net income (loss)   3,428,790    136,760 
           
Contributions (Distributions) from/to Members   (1,786,650)   336,000 
           
MEMBERS' EQUITY (DEFICIT) AT END OF YEAR  $(5,787,932)  $(7,430,072)

  

The accompanying notes are an integral part of these financial statements.

 

 -6- 

 

5J TRUCKING, LLC

STATEMENTS OF CASH FLOWS

YEARS ENDED DECEMBER 31, 2018 AND 2017

 

   2018   2017 
CASH FLOWS FROM OPERATING ACTIVITIES          
           
Net income (loss)  $3,428,790   $136,760 
           
Adjustments to reconcile net income (loss) to net cash provided          
by operating activities:          
Depreciation   3,671,684    3,417,887 
Amortization   -    12,136 
Gain on sale of fixed assets   (1,427,171)   (264,280)
Gain on distribution of property   (867,215)   - 
Bad debt expense   161,598    666,302 
Decrease (Increase) in accounts receivable   (471,653)   (610,993)
Decrease (Increase) in prepaid expenses   (14,794)   115,064 
(Decrease) Increase in accounts payable   18,925    (42,073)
(Decrease) Increase in accrued expenses   24,751    102,914 
           
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES   4,524,915    3,533,717 
           
CASH FLOWS FROM INVESTING ACTIVITIES          
           
Purchases of property and equipment   (1,200,854)   (603,982)
Proceeds from disposal of equipment   460,752    237,435 
Payments received from equipment sold on contract   439,159    16,586 
           
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES   (300,943)   (349,961)
           
CASH FLOWS FROM FINANCING ACTIVITIES          
           
Reduction in long-term debt   (3,889,632)   (3,260,658)
Member contributions (distributions)   (341,000)   336,000 
           
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES   (4,230,632)   (2,924,658)
           
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS   (6,660)   259,098 
           
CASH (OVERDRAFT) AND CASH EQUIVALENTS AT          
BEGINNING OF YEAR   193,758    (65,340)
           
CASH (OVERDRAFT) AND CASH EQUIVALENTS  AT END OF YEAR  $187,098   $193,758 

 

The accompanying notes are an integral part of these financial statements.                

 

 -7- 

 

 

5J TRUCKING, LLC

STATEMENTS OF CASH FLOWS

YEARS ENDED DECEMBER 31, 2018 AND 2017

 

   2018   2017 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION          
           
Cash paid during the period for:          
Interest  $743,820   $606,744 
State income taxes   97,097    46,326 
           
Noncash investing and financing transactions:          
Acquisition of property and equipment:          
Cost of property and equipment   7,077,588    7,237,255 
Property and equipment loans   (5,876,734)   (6,633,273)
           
   Cash down payments  $1,200,854   $603,982 
           
Sale of property and equipment:          
Equipment sold on contract  $1,398,000   $230,500 
           
Property distributions:          
Fair value of property distributed   1,175,000    - 
Cost basis   (307,785)   - 
           
   Gain on distribution  $867,215   $- 

 

The accompanying notes are an integral part of these financial statements. 

 

 -8- 

 

  

5J TRUCKING, LLC 

 

NOTES TO FINANCIAL STATEMENTS

 

YEARS ENDED DECEMBER 31, 2018 AND 2017

 

  

ORGANIZATION

 

5J Trucking, LLC (the Company) is a limited liability company organized under the laws of the State of Texas on January 20, 2004, and headquartered in Palestine, Texas.

 

NATURE OF OPERATIONS

 

The Company provides rig mobilization, heavy hauling, compressor and production hauling and hotshot services to the oil and gas industry. Substantially all of these services are provided through 5J Oilfield Services, LLC, a related party.

 

SIGNIFICANT ACCOUNTING POLICIES

 

The summary of significant accounting policies is presented to assist in the understanding of the Company’s financial statements. The financial statements and notes are representations of the Company’s management who is responsible for the integrity and objectivity of the financial statements.

 

Use of Estimates. The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

 

Reclassification. Certain accounts relating to the prior year have been reclassified to conform to the 2018 presentation.

 

Concentration of Credit Risk. Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivable. As of December 31, 2018 and December 31, 2017, the Company had no deposits in excess of federally insured limits at financial institutions. Substantially all (86%) of accounts receivable at December 31, 2018 and (92%) at December 31, 2017 was due from 5J Oilfield Services, LLC. Credit risk with respect to the accounts receivable is derived from 5J Oilfield Services, LLC granting credit to customers located throughout the United States.

 

Accounts Receivable. Accounts receivable are recorded net of the allowance for doubtful accounts of $618,864 at December 31, 2018 and $457,600 at December 31, 2017. The allowance for doubtful accounts is based on historical experience and an evaluation of the outstanding receivables at year end. Bad debt expense for the years ended December 31, 2018 and 2017, was $161,598 and $666,302, respectively.

 

 -9- 

 

 

SIGNIFICANT ACCOUNTING POLICIES (concluded)

 

Property and Equipment. Property and equipment are recorded at cost. Depreciation is computed using the straight-line method over the estimated useful life of each class as follows:

 

  Buildings 7-39 years  
  Cranes 10 years  
  Trucks, trailers and winches 7 years  
  Machinery and equipment 5-7 years  

 

Maintenance and repairs are charged to expense as incurred and expenditures for major renewals and betterments are capitalized.

 

When items of property or equipment are sold or retired, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the results of operations.

 

Depreciation expense for 2018 and 2017, was $3,671,684 and $3,417,887, respectively.

 

Cash and Cash Equivalents. For purposes of the statement of cash flows, the Company considers all demand deposits, money market funds and cash on hand to be cash equivalents.

 

Income Taxes. The Company is a disregarded entity for Federal income tax purposes. Therefore, no provision for Federal income tax has been included in the financial statements.

 

The Company is subject to various state income taxes and a state income tax provision of $132,597 and $96,326, has been recorded for the years ended December 31, 2018 and 2017, respectively.

 

For federal and state income tax purposes, the tax returns essentially remain open for possible examination for a period of three years after the respective filing deadlines of those returns.

 

Members’ Liability. As a limited liability company, each member’s liability is limited to amounts reflected in their respective member equity accounts in accordance with the Operating Agreement.

 

Subsequent Events. Management has evaluated subsequent events through July 5, 2019, the date the financial statements were available to be issued.

  

 -10- 

 

 

LONG-TERM DEBT -less current portion

 

Long-term debt at December 31, 2018 and 2017 consists of the following :

 

        Date of   Maturity   Interest   Original     Payment   Balance     2018     2018     Balance     2019  
Notes Payable   Collateral   Inception   Date   Rate   Amount     Method   12/31/2017     Additions     Reductions     12/31/2018     Prin. Due  
Citizens National Bank   2014 Kobelco Crane   Dec-14   Nov-18   4.90%     700,000     Monthly     187,163       -       187,163       -       -  
Equity   various equipment   Aug-15   Jun-18   8.21%     7,269,913     Monthly     1,027,027       -       1,027,027       -       -  
Equity   (4) Manitowoc Cranes   Aug-15   Mar-19   6.00%     1.353,514     Monthly     733,951       -       552,331       181,620       181,620  
5J Oilfield Services, LLC   Miscellaneous Loan Fd Cash Ace.   Dec-13   Jun-26   2.00%     13,887,658     Quarterly     12,387,658       -       250,000       12,137,658       400,000  
Citizens National Bank   2017 Holden & 2007 Aspen Trailers   Nov- 16   Nov-19   5.00%     92,100     Monthly     60,424       -       30,836       29,588       29,588  
Scott Financial   2014 Kobelco Crane   Apr-16   Apr-20   5.75%     516,127     Monthly     334,567       -       137,796       196,771       145,974  
Scott Financial   2006 Manitowoc Crane   Apr-16   Jan-20   5.75%     335,246     Monthly     195,418       -       90,808       104,610       96,206  
Scott Financial   2013 Kobelco Crane   Apr-16   Apr-20   5.75%     531,500     Monthly     344,533       -       141,979       202,554       150,323  
ALLY   2017 GMC Truck   Mar-17   Mar-20   4.69%     28,443     Monthly     21,688       -       9,383       12,305       9,833  
ALLY   2017 GMC Truck   Mar-17   Mar-20   4.76%     30,368     Monthly     23,162       -       10,017       13,145       10,504  
ALLY   2017 GMC Truck   Apr-17   Apr-20   4.59%     33,665     Monthly     26,564       -       11,066       15,498       11,585  
ALLY   2017 GMC Truck   Apr-17   Apr-20   4.59%     42,762     Monthly     33,742       -       14,057       19,685       14,716  
ALLY   2017 GMC Truck   Jun-17   Jun-20   4.59%     26,148     Monthly     22,719       -       8,497       14,222       8,895  
ALLY   2017 GMC Truck   Jul-17   Jul-20   3.39%     18,380     Monthly     15,933       -       6,013       9,920       6,220  
A LLY   2017 Chevrolet Truck   Sep-17   Sep-20   4.40%     30,996     Monthly     28,56 1       -       10,011       18,550       10,461  
ALLY   2018 Chevrolet Truck   Oct-1 7   Oct-20   4.59%     29,318     Monthly     27,790       -       9,421       18,369       9,862  
Citizens National Bank   13 Trailers   Aug-17   Aug-22   5.50%     448,000     Monthly     416,508       -       80,376       336,132       84,615  
Scott Financial   Kobelco Crane   Aug-17   Aug-21   5.75%     550,500     Monthly     500,033       -       131,173       368,860       136,647  
Scott Financial   2017 Kobelco Crane   Dec-17   Dec-22   5.75%     784,877     Monthly     784,877       -       139,357       645,520       147,623  
Triumph   9 Trucks and 3 Trailers   Oct-17   Oct-20   5.50%     1,162,749     Monthly     1,018,881       -       368,540       650,341       389,625  
De Lage Landen   2017 Grove Crane   Dec-17   Jan-24   5.48%     3,447,067     Monthly     3,447,067       -       455,923       2,991,144       524,904  
Citizens Bank of Crockett   2 Trailers   Jan-18   Jan-21   6.5% floating     144,810     Monthly     -       144,810       41,145       103,665       47,888  
Mercedes-Benz   1 Western Star Truck   Feb-18   Jul-21   6.15%     100,000     Monthly     -       100,000       22,061       77,939       27,625  
Citizens National Bank   2 Kenworths   Jun-18   May-22   5.75%     319,120     Monthly     -       319,120       36,079       283,041       75,338  
Citizens National Bank   2 Trailers   Jul-18   Jul-22   5.49%     368,000     Monthly     -       368,000       34,754       333,246       86,719  
Mercedes-Benz   8 Western Star Trucks   Aug- 18   Sep-23   5.50%     1,344,961     Monthly     -       1,344,961       55,998       1,288,963       244,171  
Volvo Financial   4 Volvo Trucks   Oct-18   Oct-22   5.50%     596,565     Monthly     -       596,565       22,331       574,234       138,358  
Volvo Financial   2 Volvo Trucks   Dec-18   Nov-22   5.50%     309,993     Monthly     -       309,993       5,789       304,204       71,567  
Mercedes-Benz   2 Western Star Trucks   Dec-18   Dec-23   5.84%     334,047     Monthly     -       334,047       -       334,047       58,771  
Triumph   5 Kenworth Trucks   Nov-18   Jan-22   6.00%     1,000,750     Monthly     -       1,000,750       -       1,000,750       280,792  
Citizens National Bank   2018 Cat Crane   Dec-18   Dec-22   6.00%     900,000     Monthly     -       900,000       -       900,000       205,641  
Volvo Financial   3 Volvo Trucks   Dec-18   Dec-22   5.50%     442,313     Monthly     -       442,313       -       442,313       101,650  
                                                                     
    Totals               $ 37,179,890         $ 21,638,266     $ 5,860,559     $ 3,889,931     $ 23,608,894     $ 3,707,721  
                                                                     
                    Total Long-Term Debt       $ 23,608,894                  
                    Less current portion       $ 3,707,721                  
                    Total Long-Term Debt, net of current portion       $ 19,901,173                  

 

Maturities of long-term debt in each of the next five years are as follows :

 

December 31,2019   $ 3,707,721  
December 31,2020     3,815,387  
December 31,2021     4,417,512  
December 31,2022     3,928,609  
December 31,2023     2,957,173  
Thereafter   $ 4,782,492  
    $ 23,608,894  

 

Total interest expense for the years ended December 31, 20 18 and 2017, was $743,820 and $618,880, respectively.

 

-11

 

 

COMMITMENTS AND CONTINGENCIES

 

The Company has guaranteed 5J Oilfield Services, LLC’s Line of Credit with VeraBank with a balance of $3,064,696 as of December 31, 2018. The line of credit matures on October 4, 2019, and has a maximum borrowing amount of $8,000,000. The Company would be obligated to perform under the guarantee if the related entity failed to pay principal and interest payments to the lender when due. As of December 31, 2018, the related party is current with its debt payments.

 

The Company has guaranteed two of Certified Crane and Rigging Services, LLC’s notes payable due to Equify Financial, LLC with balances of $2,941,079 and $2,476,773 as of December 31, 2018. Payments on the debts are due monthly with final payments due during the year ending December 31, 2022. The Company would be obligated to perform under the guarantee if the related entity failed to pay principal and interest payments to the lender when due. At December 31, 2018, including accrued interest, the maximum potential amount of future payments under the guarantees would be $6,114,949. As of December 31, 2018, the related party is current with its debt payments.

 

The Company has also guaranteed a Line of Credit for Certified Crane and Rigging Services, LLC with a balance of $1,312,552 as of December 31, 2018. The line of credit matures on February 16, 2020, and has a maximum borrowing amount of $2,020,000. The Company would be obligated to perform under the guarantee if the related entity failed to pay principal and interest payments to the lender when due. As of December 31, 2018, the related party is current with its debt payments.

 

The Company is contingently liable in respect to lawsuits and other claims arising from the ordinary course of its operations. The Company believes that either there are meritorious defenses to substantially all such actions or that any liability that may finally be determined, net of insurance, should not have a material affect on the Company’s financial position.

 

RELATED PARTY TRANSACTIONS

 

During 2018 and 2017, the Company had transactions with 5J Oilfield Services, LLC (Oilfield Services), 5J Properties, LLC (Properties), Certified Crane and Rigging Services, LLC (Certified Crane), 903 Industries, and Schwab Trucking, LLC (Schwab) related through common ownership and management. The Company rents a crane to Certified Crane under a cancelable five year lease. The lease requires Certified Crane to pay the Company rent for the use of the equipment. The following is a description of the transactions with these entities for the years ended December 31, 2018 and 2017:

 

5J Oilfield Services, LLC

 

-The Company rents a substantial portion of its trucks, cranes and other equipment to Oilfield Services under cancelable five year leases. The leases require Oilfield Services to pay the Company rent for the use of the equipment, equivalent to a percentage of the revenue generated by the equipment. In addition, the rent will be reduced by:

 

the gross amount paid by or on behalf of Oilfield Services to any driver of the leased equipment for wages

 

a percentage of the driver’s gross wages to cover payroll taxes and operations and administrative expenses

 

other miscellaneous expenses such as driver physicals, drug and alcohol screens, fines, etc.

 

 -12- 

 

 

RELATED PARTY TRANSACTIONS (concluded)

 

5J Oilfield Services, LLC (concluded)

 

-The Company also receives revenue from Oilfield Services for the use of its terminal facilities and from commissions related to job performance.

 

-Accounts receivable includes $346,331 and $340,098 due from Oilfield Services as of December 31, 2018 and 2017, respectively.

 

-Accounts payable includes $0 and $1,208 due to Oilfield Services as of December 31, 2018 and 2017, respectively.

 

-Long-Term Debt includes $12,137,658 and $12,387,658 due to Oilfield Services as of December 31, 2018 and 2017, respectively. Interest expenses incurred on the debt was $250,260 in 2018 and $253,342 in 2017. See the long-term debt information on page 11 for more details.

 

-The Company reported gross revenue of $24,862,942 reduced by $10,985,253 of expenses during 2018 and gross revenue of $20,665,691 reduced by $8,878,796 of expenses during 2017 from Oilfield Services.

 

The Company’s transactions with other related parties are summarized below:

  

   2018   2017 
Accounts Receivable due from Certified Crane  $-   $4,454 
Accounts Receivable due from Schwab   2,170    6,544 
           
Accounts Payable due to Properties   17,000    17,000 
           
Operating Revenue from Certified Crane   780,392    651,291 
Operating Revenue from Schwab   81,286    85,294 
Operating Revenue from 903 Industries   27,932    11,654 
           
Contract service expense to Certified Crane   -    9,126 
Rental expense to 5J Properties   102,000    102,000 
Truck expense to 903 Industries   4,198    2,122 
           
Bad Debt expense from Certified Crane   156,810    685,147 
(included in General and Administrative expense)          
           
Gain on sale of fixed assets from Certified Crane   867,215    - 

 

 -13- 

 

 

NOTES RECEIVABLE

  

Notes receivable consisted of the following at December 31:

 

   2018   2017 
Matthew Solt, with interest at 8%  $165,643   $- 
Antero M. Zulueta, with interest at 8%   160,645    - 
A-Starr Logistics, LLC, with interest at 8.5%   148,861    - 
Banks Heavy Haul, with interest at 8%   131,811    - 
Boyd Farner Jr., with interest at 8%   93,651    - 
PCN Transportation, with interest at 7.5%   86,407    121,893 
2J Trucking, LLC, with interest at 8%   78,263    - 
PCN Transportation, with interest at 8%   59,448    - 
Donna K. Slinker, with interest at 7.5%   58,250    - 
Danny DelAngel, with interest at 8%   55,833    - 
William Corley, with interest at 7.5%   53,943    - 
Dean Cole, with no interest   -    6,702 
Urbano Elizando, with no interest   -    5,319 
    1,092,755    133,914 
Less current portion   (423,277)   (50,855)
           
Notes receivable - less current portion  $669,478   $83,059 

 

All Notes Receivable are secured by equipment.                

  

 -14-