XML 65 R56.htm IDEA: XBRL DOCUMENT v3.8.0.1
Bank Debt (Details 2)
Mar. 31, 2018
USD ($)
Debt Instrument [Line Items]  
Nine-Months ending 12/31/2018 $ 294,067
Year ending 12/31/2019 704,234
Year ending 12/31/2020 1,156,011
Year ending 12/31/2021 690,796
Year ending 12/31/2022 720,292
After 12/31/2022 5,747,030
Subtotal 9,312,430
Debt Issuance Costs (125,761)
Total 9,186,669
Loan #1 [Member]  
Debt Instrument [Line Items]  
Nine-Months ending 12/31/2018 48,988
Year ending 12/31/2019 68,908
Year ending 12/31/2020 493,696
Year ending 12/31/2021
Year ending 12/31/2022
After 12/31/2022
Subtotal 611,592
Loan #2 [Member]  
Debt Instrument [Line Items]  
Nine-Months ending 12/31/2018 64,818
Year ending 12/31/2019 89,997
Year ending 12/31/2020 94,005
Year ending 12/31/2021 98,538
Year ending 12/31/2022 103,077
After 12/31/2022 1,848,151
Subtotal 2,298,586
Loan #3 [Member]  
Debt Instrument [Line Items]  
Nine-Months ending 12/31/2018 108,778 [1]
Year ending 12/31/2019 446,518 [1]
Year ending 12/31/2020 465,345 [1]
Year ending 12/31/2021 484,965 [1]
Year ending 12/31/2022 505,412 [1]
After 12/31/2022 1,502,483 [1]
Subtotal 3,513,501 [1]
Loan #4 [Member]  
Debt Instrument [Line Items]  
Nine-Months ending 12/31/2018 62,717 [1]
Year ending 12/31/2019 86,702 [1]
Year ending 12/31/2020 90,358 [1]
Year ending 12/31/2021 94,168 [1]
Year ending 12/31/2022 98,138 [1]
After 12/31/2022 2,127,917 [1]
Subtotal 2,560,000 [1]
Loan #5 [Member]  
Debt Instrument [Line Items]  
Nine-Months ending 12/31/2018 8,766 [2]
Year ending 12/31/2019 12,109 [2]
Year ending 12/31/2020 12,607 [2]
Year ending 12/31/2021 13,125 [2]
Year ending 12/31/2022 13,665 [2]
After 12/31/2022 268,479 [2]
Subtotal $ 328,751 [2]
[1] These notes bear interest at a variable rate equal to the one-month LIBOR plus a margin of 2.25%. Figures in this table are estimated using an interest rate of approximately 4.14%. The actual interest rate and principal payments will be different.
[2] This note bears interest at a variable rate equal to the one-month LIBOR plus a margin of 2.25%. Figures in this table are estimated using an interest rate of approximately 4.04%. The actual interest rate and principal payments will be different.