Short-term and long-term bank loans | Note 1 2 – Short-term and long-term bank loans March 31, September 30, 2024 2023 (unaudited) Short-term loans Industrial and Commercial Bank of China $ 1,731,231 $ 1,713,267 Bank of Beijing 1,177,236 1,165,022 China Resources Shenzhen Guotou Trust Co., Ltd 692,492 685,307 China Zheshang Bank Co., Ltd. 678,642 671,601 Pingan Bank Co., Ltd. 415,495 411,185 Total short-term loans $ 4,695,096 $ 4,646,382 Long-term loans Long-term loans, current portion Xiaoshan Rural Commercial Bank $ 415,495 $ 411,184 Kincheng Bank Co., Ltd. 150,040 137,061 Total long-term loans, current portion $ 565,535 $ 548,245 Long-term loans, non-current portion Kincheng Bank Co., Ltd. - $ 34,266 Total long-term loans, non-current portion - $ 34,266 Total long-term loans $ 565,535 $ 582,511 Total short-term and long-term loans $ 5,260,631 $ 5,228,893 The following table summarizing the loan commencement date, loan maturity date, loan amount in RMB and its equivalent to the United States dollar, and the effective interest rate of each secured and unsecured short-term and long-term bank loan: Loan Loan Loan Loan Effective commencement maturity amount amount interest As of March 31, 2024 date date in RMB in USD rate Note Secured short-term loans Industrial and Commercial Bank of China May 25, 2022 April 19, 2024 4,500,000 $ 623,243 3.75 % 1,8 Industrial and Commercial Bank of China June 24, 2022 May 28, 2024 5,000,000 692,492 4.35 % 2,8 Bank of Beijing December 9, 2022 December 8, 2023 5,000,000 692,492 4.50 % 3,8 Bank of Beijing May 31, 2023 May 30, 2024 3,500,000 484,744 4.00 % 3,8 China Zheshang Bank Co., Ltd. June 29, 2023 June 28, 2024 4,900,000 678,642 5.50 % 4,8 Pingan Bank Co., Ltd. December 7, 2022 December 5, 2023 3,000,000 415,495 6.00 % 5,8 Total secured short-term loans 25,900,000 $ 3,587,108 Unsecured short-term loans China Resources Shenzhen Guotou Trust Co., Ltd July 3, 2023 June 13, 2024 5,000,000 $ 692,492 3.40 % 8 Industrial and Commercial Bank of China December 7, 2022 November 22, 2023 1,500,000 207,748 4.45 % 8 Industrial and Commercial Bank of China December 8, 2022 November 22, 2023 1,500,000 207,748 4.45 % 8 Total unsecured short-term loans 8,000,000 $ 1,107,988 Total short-term loans 33,900,000 $ 4,695,096 Secured long-term loans Kincheng Bank Co., Ltd. November 30, 2022 December 1, 2024 1,083,333 150,040 18.00 % 6,8 Xiaoshan Rural Commercial Bank July 19, 2022 July 17, 2025 3,000,000 415,495 6.16 % 7,8 Total long-term loans 4,083,333 $ 565,535 Total short-term and long-term loans 37,983,333 $ 5,260,631 Loan Loan Loan Loan Effective commencement maturity amount amount interest As of September 30, 2023 date date in RMB in USD rate Note Secured short-term loans Industrial and Commercial Bank of China May 25, 2022 April 19, 2024 4,500,000 $ 616,776 3.75 % 1 Industrial and Commercial Bank of China June 24, 2022 May 28, 2024 5,000,000 685,307 4.35 % 2 Bank of Beijing December 9, 2022 December 8, 2023 5,000,000 685,307 4.50 % 3 Bank of Beijing May 31, 2023 May 30, 2024 3,500,000 479,715 4.0 % 3 China Zheshang Bank Co., Ltd. June 29, 2023 June 28, 2024 4,900,000 671,601 5.5 % 4 Pingan Bank Co., Ltd. December 7, 2022 December 5, 2023 3,000,000 411,185 6.0 % 5 Total secured short-term loans 25,900,000 $ 3,549,891 Unsecured short-term loans China Resources Shenzhen Guotou Trust Co., Ltd July 3, 2023 June 13, 2024 5,000,000 $ 685,307 3.40 % Industrial and Commercial Bank of China December 7, 2022 November 22, 2023 1,500,000 205,592 4.45 % 8 Industrial and Commercial Bank of China December 8, 2022 November 22, 2023 1,500,000 205,592 4.45 % 8 Total unsecured short-term loans 8,000,000 $ 1,096,491 Total short-term loans 33,900,000 $ 4,646,382 Secured long-term loans Kincheng Bank Co., Ltd. November 30, 2022 December 1, 2024 1,250,000 171,327 18.00 % 6 Xiaoshan Rural Commercial Bank July 19, 2022 July 17, 2025 3,000,000 411,184 6.16 % 7 Total long-term loans 4,250,000 $ 582,511 Total short-term and long-term loans 38,150,000 $ 5,228,893 (1) The loan is guaranteed by a third party, Heilongjiang Xinzheng Financing Guarantee Group Co., Ltd., for up to 80% of the outstanding principal and normal interest balance. (2) The loan is guaranteed by a third party, Heilongjiang Xinzheng Financing Guarantee Group Co., Ltd., for up to 80% of the outstanding principal and normal interest balance, personal guaranteed by Mr. Wenhua Liu, who is a legal representative of Khingan Forasen and a director of the Company, and is collateralized by the property, plant, and equipment of Khingan Forasen, with a net book value of RMB1.5 million (equivalent to approximately $0.1 million as of September 30, 2023). (3) The loan is guaranteed by a third party, Hangzhou High Tech Financing Guarantee Co., Ltd, Mr. Wenhua Liu, Ms. Yefang Zhang, principal shareholder, and Mr. Zhengyu Wang, former CEO and spouse of principal shareholder, for up to 100% of the outstanding principal and normal interest balance. (4) The loan is guaranteed by Ms. Yefang Zhang, principal shareholder, Ms. Xinyang Wang, former CEO of the Company and CN Energy Development, a subsidiary of the Company. (5) The loan is guaranteed by Mr. Wenhua Liu, a director of CN Energy, for up to RMB6.5 million ($0.9 million) of the outstanding principal and normal interest balance. (6) The loan is guaranteed by Mr. Wenhua Liu, a director of CN Energy, for up to RMB6.5 million ($0.9 million) of the outstanding principal and normal interest balance. (7) The loan is guaranteed by a subsidiary of the Company, CN Energy Development. (8) These loans are overdue and in default. The Company plans to divest these affected subsidiaries to third parties by September 30, 2024 to resolve the loan issues. |