XML 44 R34.htm IDEA: XBRL DOCUMENT v3.22.0.1
LEASES (Tables)
6 Months Ended
Dec. 31, 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 December 31, 2025

 

$6,628

 

 

$621

 

 

$7,249

 

schedule of Right of use asset

 

 

December 31, 2021

 

 

 

Stow

Professional

Center Lease

 

 

Harbor

Lease

 

 

S. Frank Professional

Lease

 

 

Total

 

Office lease

 

$282,371

 

 

$120,003

 

 

$412,770

 

 

$815,144

 

Less: accumulated amortization

 

 

(44,796)

 

 

(32,919)

 

 

(62,014)

 

 

(139,729)

Right-of-use asset, net

 

$237,575

 

 

$87,084

 

 

$350,756

 

 

$675,415

 

Schedule of Operating lease liability

 

 

December 31, 2021

 

 

 

Stow

Professional

Center Lease

 

 

Harbor

Lease

 

 

S. Frank Professional

Lease

 

 

Total

 

Office lease

 

$238,291

 

 

$87,084

 

 

$350,756

 

 

$676,134

 

Less: current portion

 

 

(64,415)

 

 

(47,897)

 

 

(63,497)

 

 

(175,812)

Long term portion

 

$173,876

 

 

$39,187

 

 

$287,259

 

 

$500,322

 

Schedule Of Maturity of the lease liability

 

 

December 31, 2021

 

 

 

Stow

Professional

Center Lease

 

 

Harbor

Lease

 

 

S. Frank Professional

Lease

 

 

Total

 

Year ending June 30, 2022

 

$42,320

 

 

$27,000

 

 

$47,462

 

 

$116,782

 

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

 

 

(39,697)

 

 

(7,417)

 

 

(84,311)

 

 

(131,425)

Lease liability

 

$238,291

 

 

$87,084

 

 

$350,756

 

 

$676,131