XML 45 R33.htm IDEA: XBRL DOCUMENT v3.21.2
LEASES (Tables)
12 Months Ended
Jun. 30, 2021
LEASES (Tables)  
Schedule of monthly lease payment

 

 

Monthly Rent Payments

 

 

 

Base Rent

 

 

Covid-19 Recoup*

 

 

Total Rent

 

April 1, 2021

 

$

6,369

 

 

$

983

 

 

$

7,352

 

May 1, 2021 to December 31, 2021

 

$

6,369

 

 

$

621

 

 

$

6,990

 

January 1, 2022 to December 31, 2022

 

$

6,433

 

 

$

621

 

 

$

7,054

 

January 1, 2023 to December 31, 2023

 

$

6,497

 

 

$

621

 

 

$

7,118

 

January 1, 2024 to December 31, 2024

 

$

6,562

 

 

$

621

 

 

$

7,183

 

January 1, 2025 to March 31, 2025

 

$

6,628

 

 

$

621

 

 

$

7,249

 

schedule of Right of use asset

 

 

June 30, 2021

 

 

 

Stow Professional Center Lease

 

 

Harbor

Lease

 

 

S. Frank Professional Lease

 

 

Total

 

Office lease

 

$

282,371

 

 

$

120,003

 

 

$

394,398

 

 

$

796,772

 

Less: accumulated amortization

 

 

(14,571

)

 

 

(10,701

)

 

 

(14,187

)

 

 

(39,459

)

Right-of-use asset, net

 

$

267,800

 

 

$

109,302

 

 

$

380,211

 

 

$

757,313

 

Schedule of Operating lease liability

 

 

June 30, 2021

 

 

 

Stow Professional Center Lease

 

 

Harbor

Lease

 

 

S. Frank Professional Lease

 

 

Total

 

Office lease

 

$

267,798

 

 

$

109,303

 

 

$

380,212

 

 

$

757,313

 

Less: current portion

 

 

(60,912

)

 

 

(45,571

)

 

 

(60,412

)

 

 

(166,895

)

Long term portion

 

$

206,886

 

 

$

63,732

 

 

$

319,800

 

 

$

590,418

 

Schedule Of Maturity of the lease liability

 

 

June 30, 2021

 

 

 

Stow Professional Center Lease

 

 

Harbor

Lease

 

 

S. Frank Professional Lease

 

 

Total

 

Year ending June 30, 2022

 

$

84,258

 

 

$

54,000

 

 

$

94,923

 

 

$

233,181

 

Year ending June 30, 2023

 

 

85,025

 

 

 

54,000

 

 

 

94,923

 

 

 

233,948

 

Year ending June 30, 2024

 

 

85,802

 

 

 

13,501

 

 

 

94,923

 

 

 

194,226

 

Year ending June 30, 2025

 

 

64,841

 

 

 

-

 

 

 

94,923

 

 

 

159,764

 

Year ending June 30, 2026

 

 

-

 

 

 

-

 

 

 

94,923

 

 

 

94,923

 

Year ending June 30, 2027

 

 

-

 

 

 

-

 

 

 

7,913

 

 

 

7,913

 

Present value discount

 

 

(52,128

)

 

 

(12,198

)

 

 

(102,316

)

 

 

(166,642

)

Lease liability

 

$

267,798

 

 

$

109,303

 

 

$

380,212

 

 

$

757,313