XML 87 R77.htm IDEA: XBRL DOCUMENT v3.23.1
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT - Schedule Table (Details) - USD ($)
1 Months Ended 3 Months Ended
Jan. 26, 2022
Jun. 17, 2021
Nov. 30, 2022
Mar. 31, 2023
Dec. 31, 2022
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT          
Total       $ 16,031,984 $ 17,725,153
Less: current portion of long-term debt       80,568 86,524
Less: revolving loan       9,000,000 9,000,000
Less: current portion of short term note       4,166,667 5,416,666
Total long-term debt       $ 2,784,749 3,221,963
Interest rate       7.75%  
Restricted cash and cash equivalents       $ 6,380,657 6,374,368
2021 Revolving Loan          
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT          
Total       $ 9,000,000 9,000,000
Maximum borrowing capacity   $ 9,000,000      
Interest rate       7.75%  
Restricted cash and cash equivalents       $ 5,267,819 5,262,627
Debt service coverage ratio   1.5      
2021 Revolving Loan | Prime Rate          
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT          
Percentage reduction from prime rate   0.25%      
2021 Promissory Note          
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT          
Total       $ 2,865,317 2,891,820
Debt service coverage ratio   1.5      
Debt term   10 years      
2021 Promissory Note | For first 5 years          
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT          
Interest rate   3.50%      
Debt instrument, interest rate, stated percentage, period   5 years      
2021 Promissory Note | Wall Street Journal Prime Rate          
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT          
Debt instrument, interest rate, stated percentage, period       5 years  
Annual interest rate, basis spread       0.50%  
2021 Promissory Note | Wall Street Journal Prime Rate | From Six To 10 Years [Member]          
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT          
Annual interest rate, basis spread   0.00%      
2022 Short Term Note          
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT          
Total       $ 4,166,667 $ 5,833,333
Interest rate     5.75%    
Debt service coverage ratio 1.5        
Principal payment of loan $ 10,000,000        
Annual interest rate, basis spread 3.75%        
Default interest rate 5.00%        
2022 Short Term Note | Wall Street Journal Prime Rate          
REVOLVING LOAN, SHORT TERM NOTE AND LONG-TERM DEBT          
Annual interest rate, basis spread 0.50%   0.25%