| Schedule of long-term Notes Payable |
| | | | | |
| | June 30, 2022
| | June 30, 2021
|
Note payable with a bank bearing interest at 4% and maturing on June 26, 2020. The note was renewed by the lender with a revised maturity of June 26, 2021 and an interest rate of 3%. In July 2021, the note was renewed by the lender with a revised maturity date of July 7, 2026. The renewal provides for monthly principal and interest payments of $4,405 through maturity. The note is collateralized by a certificate of deposit owned by a related party.
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
$ 207,058
| | $ 237,039
|
| | | |
|
Note payable to an investor bearing interest at 10% and maturing on January 13, 2022 with monthly installments of principal and interest of $45,294 beginning in June 2021. This note was paid in full on May 2, 2022.
| -
| | 348,456
|
| | | |
|
Note payable to an investor of $360,000 bearing interest at 12% and maturing February 28, 2023. Monthly installments of $30,000 beginning May 2022. The loan was issued at a discount of $60,000 and has a convertible default provision in the event the Company does not make the monthly payments. In July 2022, payments for June, July, and August 2022 were deferred to September 30, 2022 by the lender in exchange for $30,000 increase in the principal and a change in terms of certain default provisions.
| 269,432
| | -
|
| | | |
|
Note payable to an investor bearing interest at 12% and maturing March 18, 2023. Monthly installments of $22,558 begin on May 2022. The loan was issued at a discount of $24,450 and has a convertible default provision in the event the Company does not make the monthly payments.
| 158,745
| | -
|
| | | |
|
Note payable to an investor bearing interest at 12% and maturing on May 26, 2023 with monthly installments of principal and interest of $120,185 beginning in May 2022. On May 25, 2022, the June, July, and August 2022 payments were deferred in exchange for 750,000 shares of common stock and a $146,667 increase to the principal balance.
| 1,294,198
| | -
|
| | | |
|
| | | | | |
Note payable of $600,000 due December 21, 2022, issued at a discount of $60,000, bearing 12% annual interest. A warrant for the purchase of 600,000 common shares at an exercise price of $0.50 per share was issued as a commitment fee. Principal and interest on the loan are due at maturity.
| 540,000
| | -
|
| | | |
|
Note payable of $450,000 with payments of $62,438 due each month starting on September 22, 2022. The loan was issued at a discount of $49,500, bears 11% interest and has a convertible default provision in the event the Company does not make the monthly payments.
|
400,500 |
|
- |
| | | |
|
Long term loan under Section 7(b) of the Economic Injury Disaster Loan program bearing interest at 3.75% and maturing in May 2050. Monthly installments of principal and interest of $731 begin November 21, 2022.
| 150,000
| | 150,000
|
| | | |
|
Financing lease liabilities for offices and warehouses with monthly installments of $22,810 (ranging from $245 to $9,664) over terms expiring through December 2024.
| 179,512
| | 208,051
|
| | | | |
Note payable with a finance company for delivery vehicle with monthly installments totaling $679 including interest at 8.99% over a 6 year term expiring in December 2025.
| 25,771
| | 31,016
|
| | | | |
Note payable with a finance company for delivery vehicle with monthly installments totaling $948 including interest at 5.9% over a 6 year term expiring in January 2027.
| 51,826
| | -
|
| | | | |
Note payable with a bank for delivery vehicle with monthly installments totaling $844 including interest at 6% over a 4 year term expiring in August 2025.
| 29,696
| | -
|
Total Notes Payable
| 3,306,738
| | 974,562
|
| | | | |
Less: Unamortized original issue discounts
| 242,529
| | 17,500
|
| | | | |
Current Portion of Notes Payable
| 2,815,231
| | 552,055
|
| | | | |
| | | |
|
Long-term Portion of Notes Payable
| $ 248,978
| | $ 405,007
|
|