XML 64 R54.htm IDEA: XBRL DOCUMENT v3.23.3
Loans Payable (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
May 09, 2023
May 31, 2023
Sep. 30, 2021
Dec. 31, 2020
Sep. 30, 2023
Sep. 30, 2022
Feb. 07, 2023
Feb. 26, 2022
Feb. 26, 2019
Total Payments         $ 2,505,973        
Interest expense         57,611 $ 70,370      
BankUnited [Member]                  
Revolving Line Maximum Credit Limit                 $ 2,000,000
Term Loan                 5,813,500
Non Revolving Maximum Credit Limit                 $ 10,000,000
Bank United Revolving Line [Member]                  
Revolving Line Maximum Credit Limit               $ 2,000,000  
November 5, 2021 [Member] | Second Letter Agreement [Member]                  
Fees Payable         $ 50,000        
Interest Rate On Borrowing         4.00%   1.00%    
Monthly loan amount payable         $ 100,000        
May 11, 2022 [Member] | Third Amendment [Member]                  
Amendment Description         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)        
February 7, 2023 [Member] | Fourth Amendment [Member]                  
Principal reduction payment         $ 1,000,000        
Monthly loan amount payable         $ 75,000        
Interest Rate On Borrowing         4.00%        
Fee Paid         $ 100,000        
May 9, 2023 [Member] | Fifth Amendment [Member]                  
Security interest amount $ 2,457,000       $ 2,457,000        
Interest Rate On Borrowing         110.00%        
ANBTX Note                  
Interest Rate On Borrowing         6.15%        
Maturity date         Apr. 14, 2024        
Total Payments         $ 150,000        
2020 Equipment Loan                  
Interest Rate On Borrowing         3.30%        
Installment Term     52 years 60 months          
Advances     $ 267,000 $ 275,000          
2023 Equipment Loan                  
Interest Rate On Borrowing         6.98%        
Installment Term   48 years              
Advances   $ 141,245              
BankUnited Term Loan                  
Monthly loan amount payable         $ 75,000        
Term Loan         $ 5,813,500        
Interest Rate On Borrowing         2.75%        
Term Loan Tenure         5 years        
Maturity date         Dec. 31, 2024        
Total Payments         $ 1,994,696        
Equal Monthly Principal Payment         $ 48,446        
Late payment fee         8.25%        
Increase in monthly payment         $ 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         $ 19,000        
Fee Paid         $ 100,000