XML 67 R55.htm IDEA: XBRL DOCUMENT v3.7.0.1
Bank Debt (Details)
Jun. 30, 2017
USD ($)
Debt Instrument [Line Items]  
Six-month period ending 12/31/17 $ 70,575
Year ending 12/31/18 272,054
Year ending 12/31/19 530,219
Year ending 12/31/20 585,191
Year ending 12/31/21 97,502
After 12/31/21 2,167,658
Total 3,723,199
Instrument #1 [Member]  
Debt Instrument [Line Items]  
Six-month period ending 12/31/17 31,152
Year ending 12/31/18 64,876
Year ending 12/31/19 68,908
Year ending 12/31/20 493,696
Year ending 12/31/21
After 12/31/21
Total 658,632
Instrument #2 [Member]  
Debt Instrument [Line Items]  
Six-month period ending 12/31/17 41,622
Year ending 12/31/18 86,097
Year ending 12/31/19 89,997
Year ending 12/31/20 94,005
Year ending 12/31/21 98,538
After 12/31/21 1,951,228
Total 2,361,487
Instrument #3 [Member]  
Debt Instrument [Line Items]  
Six-month period ending 12/31/17 5,993 [1]
Year ending 12/31/18 12,367 [1]
Year ending 12/31/19 12,796 [1]
Year ending 12/31/20 13,241 [1]
Year ending 12/31/21 13,701 [1]
After 12/31/21 278,920 [1]
Total 337,018 [1]
Instrument #4 [Member]  
Debt Instrument [Line Items]  
Six-month period ending 12/31/17 [1]
Year ending 12/31/18 125,098 [1]
Year ending 12/31/19 374,902 [1]
Year ending 12/31/20 [1]
Year ending 12/31/21 [1]
After 12/31/21 [1]
Total 500,000 [1]
Instrument #5 [Member]  
Debt Instrument [Line Items]  
Six-month period ending 12/31/17
Year ending 12/31/18
Year ending 12/31/19
Year ending 12/31/20
Year ending 12/31/21
After 12/31/21
Total
Debt Issuance Costs [Member]  
Debt Instrument [Line Items]  
Six-month period ending 12/31/17 (8,192)
Year ending 12/31/18 (16,384)
Year ending 12/31/19 (16,384)
Year ending 12/31/20 (15,751)
Year ending 12/31/21 (14,737)
After 12/31/21 (62,490)
Total $ (133,938)
[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 3.42%. The actual interest rate and principal payments will be different.