XML 39 R28.htm IDEA: XBRL DOCUMENT v3.25.1
LONG TERM LOAN (Tables)
 9 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments

As of March 31, 2025 and June 30, 2024, long term loan consisted of the following:

 

           As of March 31, 2025   As of June 30, 2024 
   Shares
pledged		   Principal   Accrued
interest
liability		   Balance   Accrued
Interest
liability		   Balance 
Received long term loan on April 27, 2021   10,000,000   $200,000   $157,151   $357,151   $127,123   $327,123 
Received long term loan on June 3, 2021   3,050,000    290,000    221,989    511,989    178,449    468,449 
Received long term loan on June 4, 2021   500,000    50,000    38,274    88,274    30,767    80,767 
Received long term loan on June 23, 2021   300,000    30,000    22,635    52,635    18,132    48,132 
Received long term loan on July 12, 2021   80,000    10,000    7,441    17,441    5,940    15,940 
Received long term loan on September 1, 2021   1,540,000    60,000    42,970    102,970    33,962    93,962 
Received long term loan on September 22, 2021   500,000    50,000    35,233    85,233    27,726    77,726 
Received long term loan on September 27, 2021   500,000    50,000    35,096    85,096    27,589    77,589 
Received long term loan on October 29, 2021   161,840    12,138    8,307    20,445    6,485    18,623 
Received long term loan on November 9, 2021   500,000    50,000    33,918    83,918    26,411    76,411 
Received long term loan on November 16, 2021   1,400,000    140,000    94,433    234,433    73,414    213,414 
Received long term loan on November 18, 2021   500,000    50,000    33,671    83,671    26,164    76,164 
Received long term loan on November 29, 2021   200,000    20,000    13,348    33,348    10,345    30,345 
Received long term loan on November 30, 2021   100,000    10,000    6,668    16,668    5,167    15,167 
Received long term loan on October 13, 2022   2,625,000    21,000    10,356    31,356    7,203    28,203 
Received long term loan on March 10, 2023   1,000,000    10,000    4,120    14,120    2,620    12,620 
Received long term loan on March 14, 2023   1,000,000    10,000    4,098    14,098    2,597    12,597 
Received long term loan on March 16, 2023   1,000,000    10,000    4,088    14,088    2,586    12,586 
Received long term loan on April 17, 2023   6,000,000    30,000    11,737    41,737    7,233    37,233 
Received long term loan on May 9, 2023   1,000,000    10,000    3,792    13,792    2,290    12,290 
Received long term loan on June 24, 2021   600,000    60,000    47,244    107,244    38,236    98,236 
Received long term loan on March 19, 2025   5,000,000    50,000    329    50,329    -    - 
Total   37,556,840   $1,223,138   $836,898   $2,060,036   $660,439   $1,833,577 
Schedule of Maturities of Long-Term Debt

The principal balance, the scheduled principal payments, the schedule interest payments, and the weighted average interest rates of the long-term loan future maturities are as follows:

 

               Weighted 
       Scheduled   Scheduled   Average 
   Principal   Principal   Interest   Interest 
   Balance   Payments   Payments   Rate 
Year Ending March 31                
2026   1,193,138    30,000    253,756    21.27%
2027   71,000    1,122,138    898,635    35.54%
2028   50,000    21,000    22,631    9.35%
2029   50,000    -    10,000    20.00%
2030   -    50,000    9,996    19.28%