XML 62 R51.htm IDEA: XBRL DOCUMENT v3.22.4
Loans Payable (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended
Sep. 30, 2021
Dec. 31, 2020
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Feb. 26, 2019
Term loan description         the Fourth Amendment, monthly payments, including principal and interest, shall decrease to $75,000, but shall increase to $100,000 on January 1, 2024    
Interest expense     $ 81,241 $ 50,331 $ 151,611 $ 96,080  
BankUnited [Member]              
Revolving Line Maximum Credit Limit             $ 2,000,000
Term Loan             5,813,500
Non Revolving Maximum Credit Limit             $ 10,000,000
Interest Rate On Borrowing     7.00%   7.00%    
Letter Agreement [Member]              
Fixed Charge Coverage Ratio reduced the fixed charge coverage ratio to 1.0 for the quarter ended September 30, 2021 and to 1.1 for the quarter ended December 31, 2021            
Fee Paid         $ 100,000    
BankUnited Term Loan              
Term Loan     $ 5,813,500   $ 5,813,500    
Interest Rate On Borrowing     3.30%   3.30%   2.75%
Term Loan Tenure         5 years    
Equal Monthly Principal Payment         $ 48,446    
Late payment fee     7.50%   7.50%    
Increase in monthly payment     $ 100,000   $ 100,000    
Fixed Charge Coverage Ratio         fixed charge coverage ratio of 1.25 to 1.00 and a total leverage ratio of 4.00 to 1.00    
Interest expense         $ 37,100    
November 5, 2021 [Member] | Second Letter Agreement [Member]              
Fee Percentage         4.00%    
Fees Payable         $ 50,000 $ 14,900  
May 11, 2022 [Member] | Third Agreement [Member]              
Amendment Descriptions an amended maturity date of April 15, 2024 with respect to the Term Loan (as defined in the Amended Loan Agreement); and (ii) an amended exit fee equal to (a) 2% of the outstanding principal balance of the Term Loan on September 30, 2022, (b) 1% of the outstanding principal balance on December 31, 2022, (c) 1% of the outstanding principal balance on March 31, 2023, and (d) 4% of the outstanding principal balance on April 15, 2024 (to the extent the Term Loan is still outstanding on the respective dates and has not been refinanced with another lender)            
Equipment Loan              
Installment Term 52 years 60 years          
Advances $ 267,000 $ 275,000          
Fourth Amendement Loan Agreement February 26, 2019              
Interest Rate On Borrowing     7.50%   7.50%    
Fourth Amendement Loan Agreement February 26, 2019 | Twenty Eight February Twenty Twenty Three Member              
Principal reduction payment         $ 1,000,000    
Fourth Amendement Loan Agreement February 26, 2019 | December Thirt First Twenty Twenty Three Member              
Interest Rate On Borrowing     1.00%   1.00%    
Fourth Amendement Loan Agreement February 26, 2019 | December Thirt First Twenty Twenty Four Member              
Monthly loan amount payable         $ 75,000