XML 132 R35.htm IDEA: XBRL DOCUMENT v3.25.2
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Long Term Debt Maturities

Long-term debt consists of the following at December 31, 2024 and 2023:

 

 Long-Term Debt Maturities

 

   2024   2023 
           
The Company entered into a $863,607 mortgage note payable, securitized by the Company’s real estate and cross-collateralized with all Company assets, with M&T Bank, requiring monthly installments of $7,389, including interest at a fixed rate of 6.13%. The note matures in February 2029.   836,815    - 
           
The Company entered into a $236,781 term note payable with M&T Bank, requiring monthly principal installments of $3,385, plus interest at a fixed rate of 6.05%. The note matures in March 2029.   205,829    - 
           
The Company entered into a $1,775,000 term note payable with M&T Bank, requiring monthly principal installments of $34,886 plus interest at a fixed rate of 6.59%. The note matures in November 2028.   1,436,662    1,722,626 
           
The Company entered into a $1,064,000 term note payable with the U.S. Small Business Administration, requiring monthly installments of $6,652, including fees and interest at a fixed rate of 2.22%.The note matures in June 2036. The note is secured by certain assets of the Company and a personal guaranty of the Company’s stockholder.   668,006    718,441 
           
Total Long-Term Debt   3,147,312    2,441,067 
           
Less: Unamortized Debt Issuance Costs   64,758    53,156 
           
Long-Term Debt, Less Unamortized Debt Issuance Costs   3,082,554    2,387,911 
           
Less: Current Maturities   467,742    362,972 
           
Long-Term Debt  $2,614,812   $2,024,939 
Schedule of Long Term Future Debt Maturities

At December 31, 2024, the future debt maturities are as follows:

 

 

     
December 31, 2025 $468,610 
2026  497,991 
2027  529,309 
2028  492,667 
2029  117,248 
Thereafter 1,041,487 
Total $3,147,312