| Schedule of Outstanding Balances of Loans |
Outstanding balances of loans consist of the following:
| As of April 30, 2025 | | Balance | | | Maturity
Date | | Effective
Interest Rate | | | Collateral/
Guarantee | | | | JPY | | | | | | | | | | | | | | | | | | | | | | Kiraboshi Bank | | | 24,563,000 | | | Mar. 31, 2030 | | | 1.6 | % | | Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee | | Shoko Chukin Bank | | | 24,500,000 | | | Sep. 30, 2027 | | | 2.69 | % | | | | Total loans | | | 49,063,000 | | | | | | | | | | | Less: Loan origination fee | | | - | | | | | | | | | | | Current portion of long – term loan | | | (15,204,000 | ) | | | | | | | | | | Long-term loan – due over one year | | | 33,859,000 | | | | | | | | | |
| As of October 31, 2025 | | Balance | | | Balance | | | Maturity
Date | | Effective
Interest Rate | | | Collateral/
Guarantee | | | | JPY | | | USD | | | | | | | | | | | | | | | | | | | | | | | | | Kiraboshi Bank | | | 22,061,000 | | | | 143,207 | | | Mar. 31, 2030 | | | 1.6 | % | | Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee | | Shoko Chukin Bank | | | 19,400,000 | | | | 125,933 | | | Sep. 30, 2027 | | | 2.69 | % | | | | Total loans | | | 41,461,000 | | | | 269,140 | | | | | | | | | | | Less: Loan origination fee | | | - | | | | - | | | | | | | | | | | Current portion of long – term loan | | | (13,937,000 | ) | | | (90,471 | ) | | | | | | | | | | Long-term loan – due over one year | | | 27,524,000 | | | | 178,669 | | | | | | | | | |
|
| Schedule of Future Loan Obligations According to the Terms of the Loan |
As of October
31, 2025, the Company’s future loan obligations according to the terms of the loan agreement are as follows:
| | |
JPY | | |
USD | |
| Remainder of 2026 | |
| 7,602,000 | | |
| 49,348 | |
| 2027 | |
| 15,204,000 | | |
| 98,695 | |
| 2028 | |
| 8,687,000 | | |
| 56,391 | |
| 2029 | |
| 5,004,000 | | |
| 32,483 | |
| 2030 | |
| 4,964,000 | | |
| 32,223 | |
| Thereafter | |
| - | | |
| - | |
| Total | |
| 41,461,000 | | |
| 269,140 | |
|