v3.25.2
SHORT-TERM AND LONG-TERM DEBT (Tables)
9 Months Ended
Jun. 30, 2025
SHORT-TERM AND LONG-TERM DEBT  
Schedule of line of credit is limited to a borrowing base

    

June 30, 2025

    

September 30, 2024

 

Eligible borrowing base

$

23,878,282

$

25,089,446

Borrowed on line of credit

 

11,573,976

 

4,500,000

Line of credit balance available

$

12,304,306

$

20,589,446

Interest rate

 

7.5

%

 

8.0

%

Schedule of short-term and long-term debt

    

June 30, 2025

    

September 30, 2024

Line of credit payable to bank, monthly interest at 7.5%, final payment due by June 28, 2026, guaranteed by certain directors of the Company.

$

11,573,976

$

4,500,000

 

 

Equipment line of credit with a total of $9.3 million with payments of $202,809 due in monthly installments, including fixed interest at 7.25% and final payment due February 2028, secured by equipment, guaranteed by certain directors of the Company.

6,371,527

$

7,802,313

Paycheck Protection Program loans from Small Business Administration, 1.0% simple interest, initially forgiven in the fiscal year ended September 30, 2021. Final forgiveness decision has not been determined.

 

10,367,394

 

10,292,676

Term note payable to United Bank, WV Pipeline acquisition, due in monthly installments of $64,853, including fixed interest at 4.25%, final payment due by March 25, 2026, secured by receivables and equipment, guaranteed by certain directors of the Company.

579,100

1,134,185

Notes payable to finance companies, due in monthly installments totaling $219,000 at June 30, 2025 and $76,000 at September 30, 2024, including interest ranging from 0.00% to 6.0%, final payments due July 2025 through September 2028, secured by equipment.

 

5,465,337

 

1,787,009

 

 

Notes payable to United Bank, Tribute acquisition finance, due in monthly installments totaling $272,016, including fixed interest at 6.9%, final payment due December 2030 secured by receivables and equipment, guaranteed by certain directors of the Company.

 

14,723,984

 

 

 

Notes payable to bank, due in monthly installments totaling $7,848, including interest at 4.82%, final payment due November 2034 secured by building and property.

 

723,930

 

762,670

 

 

Notes payable to bank, due in monthly installments totaling $59,932, including fixed interest at 6.0%, final payment due October 2027 secured by receivables and equipment, guaranteed by certain directors of the Company.

 

1,568,442

 

2,024,847

 

 

Equipment line of credit with a total of $5.0 million borrowings available, including fixed interest at 8.5% for purchases made in the first twelve months. After twelve months the borrowings will be converted to a forty-eight month term note agreement with a fixed interest rate equal to the “U.S. Treasury Rate” plus 2.75% per annum. As of June 30, 2025, the Company had borrowed $3.7 million against this line of credit and made no principal payments. The agreement is guaranteed by certain directors of the Company.

3,676,024

Notes payable to David Bolton and Daniel Bolton, due in annual installments totaling $500,000, including interest at 3.25%, final payment due December 31, 2025, unsecured.

485,000

940,000

Note payable to United Bank, Tri-State Paving acquisition, due in monthly installments of $129,910, including fixed interest at 4.50%, final payment due by June 1, 2027, secured by receivables and equipment, guaranteed by certain directors of the Company.

3,316,236

4,359,883

Notes payable to Corns Enterprises, $1,000,000 with fair value of $936,000, due in annual installments totaling $250,000, including interest at 3.50%, final payment due April 29, 2026, unsecured.

250,000

250,000

Total debt

$

59,100,950

$

33,853,583

 

 

Less current maturities

 

21,500,764

 

16,665,591

 

 

Total long term debt

$

37,600,186

$

17,187,992