XML 35 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Notes Payable (Tables)
6 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Long-term Notes Payable

The Company's long term notes payable obligations to unrelated parties are as follows as of December 31, 2018 and June 30, 2018:


 

December 31, 2018

June 30, 2018

Note payable to a bank. The note bears interest at 3.10% and matures in June 2019. The note is guaranteed by a stockholder and collateralized by a certificate of deposit owned by a related party. In May 2018, 50,000 shares of stock were issued to the related party in exchange for a $100,000 reduction in the short-term note balance.

$                 275,497

$                275,000

   

Note payable to an individual executed March 2018 assumed in acquisition (Note 11) in which the note accrues interest on the original principal balance at a rate of 6.25% annually. Interest is paid annually with principal due March 2021.

 

                    75,000

               75,000

Mortgage payable assumed in acquisition; interest payable at 4.75%, and monthly payments of $34,435 through December 31, 2016. The note payable was modified during the year ended December 31, 2017. After the modification, the interest rate was lowered to 2.5% annually with monthly payment of $15,223 through July 15, 2020, and a balloon payment at maturity. The mortgage payable is secured by the building and land as well as guarantees by related parties. (Note 11)

 

                4,493,570

           4,512,710

Note payable to a financial institution for acquisition of vehicle with monthly installments required of $153 maturing June 2022.

                      5,385

                 6,150

   

Capital leases with a related party for 3 delivery vehicles with monthly installments from $253 to $461, including 4% to 4.75% interest, maturing over 5-year terms expiring between April 2019 and July 2020.

 

                    10,514

               17,668

Total Non-Related Party Notes Payable

 

                4,859,966

           4,886,528

Current Portion of Non-Related Party Notes Payable

 

                  282,728

             362,181

Long-term Portion of Non-Related Party Notes Payable

$               4,577,238

$               4,524,347

Schedule of Minimum Future Principal Payments

Future minimum principal payments on the non-related party long term notes payable are as follows:


 

Period ending December 31,

 
 

2019

$                                    282,728

 

2020

4,498,481

 

2021

78,488

 

2022

269

  


$                                 4,859,966

Schedule of Short-term Notes Payable

The Company's short term notes payable obligations to unrelated parties assumed in the acquisition (Note 11) are as follows as of December 31, 2018 and June 30, 2018:


 

December 31, 2018

June 30, 2018

Note payable to individual and bears interest at a rate of 8% interest annually and is due on demand.

$                        20,000

$                        20,000

   

Note payable to individual and bears interest at a rate of 8% interest annually and is due on demand.

10,000

10,000

   

Note payable to an individual in which the note accrues interest on the original principal balance at a rate of 6.25% interest annually and due on demand.

60,000

60,000

   

Note payable to an individual in which the note accrues interest on the original principal balance at a rate of 6.25% interest annually and was scheduled to mature in August 2018. The term was extended for another year.

25,000

25,000

Note payable to an individual in which the note accrues interest on the original principal balance at a rate of 6.25% interest annually and is due on demand.

25,000

25,0000

Note payable to an individual in which the note accrues interest on the original principal balance at a rate of 10% interest annually and is due on demand.

5,000

25,000

   

Total Short Term Non-Related Party Notes Payable

$                      145,000

$                       165,000