XML 44 R32.htm IDEA: XBRL DOCUMENT v3.22.2.2
9. LOANS (Tables)
12 Months Ended
Sep. 30, 2022
Debt Disclosure [Abstract]  
Schedule of loans outstanding

The following table reflects our outstanding loans as of September 30, 2022:

 

 

Maturity Date

 

Rate

 

Debt Balance, Net

 

Master Equipment Financing Arrangement

 

Apr-25

 

13.80%

 

$

17,073,111

 

SPRE Commercial Group, Inc.

 

Aug-23

 

12.00%

 

 

1,806,558

 

Marquee Funding Partners

 

Jul-26 - Feb-27

 

13.00%

 

 

2,127,027

 

Auto Loans

 

Oct-28

 

9.00-9.20%

 

 

212,421

 

Total Loans Outstanding

 

 

 

 

 

$

21,219,117

 

Less: current portion of long-term loans

 

 

 

 

 

 

(7,786,049

)

Long-term loans, excluding current portion

 

 

 

 

 

$

13,433,068

 

 

Schedule of principal amount of loan maturities due over the years

The following table reflects the principal amount of loan maturities due over the next five years and beyond as of September 30, 2022:

 

 

 

5-Year Loan Maturities

 

Outstanding Loan

 

FY 2023

 

 

FY 2024

 

 

FY 2025

 

 

FY 2026

 

 

FY 2027

 

 

Thereafter

 

 

Total

 

Master Equipment Financing Arrangment

 

$

5,677,314

 

 

$

6,508,398

 

 

$

5,221,133

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

17,406,845

 

SPRE Commercial Group, Inc.

 

 

1,806,558

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,806,558

 

Marquee Funding Partners

 

 

402,179

 

 

 

457,693

 

 

 

520,869

 

 

 

592,766

 

 

 

153,520

 

 

 

-

 

 

 

2,127,027

 

Auto Loans

 

 

24,662

 

 

 

30,464

 

 

 

33,341

 

 

 

36,489

 

 

 

39,935

 

 

 

47,530

 

 

 

212,421

 

Total principal amount of loan payments by fiscal year

 

$

7,910,713

 

 

$

6,996,555

 

 

$

5,775,343

 

 

$

629,255

 

 

$

193,455

 

 

$

47,530

 

 

$

21,552,851

 

Unamortized deferred financing costs and discounts on Master Equipment Financing Arrangement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(333,734

)

Total loan book value as of September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

21,219,117