XML 38 R25.htm IDEA: XBRL DOCUMENT v3.23.1
LONG-TERM OBLIGATIONS (Tables)
12 Months Ended
Dec. 31, 2022
NOTES PAYABLE - CURRENT  
Schedule of Notes Payable Other

 

 

December 31,

 

 

 

2022

 

 

2021

 

2016 note payable, 6%, unsecured, due December 31, 2021 (A)

 

$0

 

 

$500,000

 

2022 note payable, 10%, unsecured, due September 30, 2023 (B)

 

 

250,000

 

 

 

0

 

Note payable, 10%, secured, due January 1, 2018 (C)

 

 

265,000

 

 

 

265,000

 

Convertible term note payable,12%, secured, due January 1, 2024 (D)

 

 

175,000

 

 

 

175,000

 

2020 note payable, 6%, unsecured, due August 24, 2024 (E)

 

 

166,473

 

 

 

166,473

 

Convertible term note payable,7%, secured, due January 1, 2024  (F)

 

 

100,000

 

 

 

100,000

 

Convertible notes payable, 6%, due January 1, 2024 (G)

 

 

9,000

 

 

 

9,000

 

Accrued interest due after 2021(H)

 

 

8,376

 

 

 

7,836

 

 

 

 

 

 

 

 

 

 

 

 

 

973,849

 

 

 

1,223,309

 

Less: current maturities

 

 

515,000

 

 

 

765,000

 

 

 

 

 

 

 

 

 

 

 

 

$458,849

 

 

$458,309

 

Schedule of Notes payable related parties

 

 

December 31,

 

 

 

2022

 

 

2021

 

Note payable, up to $500,000, 7.5%, due August 31, 2026 (A)

 

$499,000

 

 

$499,000

 

2020 Note payable, 6%, due January 1, 2024 (B)

 

 

328,000

 

 

 

328,000

 

Convertible notes payable, 6% (C)

 

 

146,300

 

 

 

146,300

 

Convertible note payable, 7%, due June 30, 2023 (D)

 

 

25,000

 

 

 

25,000

 

Note payable, $100,000 line of credit, 6%, unsecured (E)

 

 

90,000

 

 

 

90,000

 

Note payable, $75,000 line of credit, 6%, unsecured (F)

 

 

70,000

 

 

 

70,000

 

Accrued interest due after 2022 (G)

 

 

113,576

 

 

 

116,465

 

 

 

$1,271,876

 

 

$1,274,765

 

Less current maturities

 

 

385,000

 

 

 

190,000

 

 

 

$886,876

 

 

$1,084,765

 

Schedule of long-term obligations and amortization

 

 

Annual

 

 

Annual

 

 

 

 

 

 

Payments

 

 

Amortization

 

 

Net

 

Due Prior to 2023

 

$1,111,083

 

 

$0

 

 

$1,111,083

 

2023

 

 

2,033,930

 

 

 

459,884

 

 

 

1,574,046

 

2024

 

 

863,453

 

 

 

0

 

 

 

863,453

 

2025

 

 

0

 

 

 

0

 

 

 

0

 

2026

 

 

499,000

 

 

 

0

 

 

 

499,000

 

Total long-term obligations

 

$4,507,466

 

 

$459,884

 

 

$4,047,582