XML 33 R23.htm IDEA: XBRL DOCUMENT v3.21.2
Operating Leases (Tables)
3 Months Ended
Oct. 31, 2021
Leases [Abstract]  
Schedule of Revenues by Lease and non-lease components

The following table disaggregates the Company's revenues by lease and non-lease components:

Three Months Ended

October 31,

2021

2020

Base rent - fixed

$

4,675,832

$

4,432,578

Reimbursements of common area costs

160,317

154,531

Non-lease components (real estate taxes)

243,398

247,885

Rental income

$

5,079,547

$

4,834,994

Schedule of Future Minimum Non-Cancelable Rental Income

Future minimum non-cancelable rental income for leases with initial or remaining terms of one year or more is as follows:

As of October 31, 2021

Company

Owned

Leased

Fiscal Year

Property

Property

Total

For the remainder of 2022

$

8,338,730

$

3,671,674

$

12,010,404

2023

9,790,555

3,217,737

13,008,292

2024

7,779,932

2,934,120

10,714,052

2025

7,411,636

2,548,718

9,960,354

2026

6,562,590

2,414,235

8,976,825

2027

4,525,445

1,437,264

5,962,709

After 2027

28,927,760

5,751,930

34,679,690

Total

$

73,336,648

$

21,975,678

$

95,312,326

Schedule of rental expense

Operating lease costs for leased real property was exceeded by sublease rental income from the Company’s real estate operations as follows:

Three Months Ended October 31,

2021

2020

Sublease income

$

1,786,176

$

1,728,033

Operating lease cost

(832,711

)

(832,713

)

Excess of sublease income over lease cost

$

953,465

$

895,320

Schedule of annual undiscounted cash flows of the operating lease liabilities

The following is a maturity analysis of the annual undiscounted cash flows of the operating lease liabilities as of October 31, 2021:

Operating

Period Ended

Leases

October 31, 2022

$

2,120,437

October 31, 2023

2,137,167

October 31, 2024

2,154,504

October 31, 2025

2,171,538

October 31, 2026

2,245,786

Thereafter

24,761,376

Total undiscounted cash flows

35,590,808

Less: present value discount

(8,078,440

)

Total Lease Liabilities

$

27,512,368

Schedule of Additional Information Related to Leases

Three Months Ended October 31,

Other information:

2021

2020

Operating cash flows from operating leases

$

527,214

$

492,332