XML 38 R25.htm IDEA: XBRL DOCUMENT v3.22.2.2
Operating Leases (Tables)
12 Months Ended
Jul. 31, 2022
Deferred Charges [Abstract]  
Schedule of revenues by lease and non-lease components
Years Ended July 31,
2022 2021
Base rent - fixed $ 19,534,802       $ 18,355,925
Reimbursements of common area costs (cam) 839,950 751,618
Non-lease components (real estate taxes) 1,021,283 1,105,336
Rental income $ 21,396,035 $ 20,212,879
           
Years Ended July 31,
2022 2021
Base rent - fixed
Company owned property $ 12,893,208       $ 11,798,456
Leased property 6,641,594 6,557,469
19,534,802 18,355,925
Reimbursements of common area costs &
Non-lease components (real estate taxes)
Company owned property 1,234,537 1,237,614
Leased property 626,696 619,340
1,861,233 1,856,954
Total $ 21,396,035 $ 20,212,879
Schedule of future minimum non-cancelable rental income
Company
Owned Leased
Year Ended July 31, Property Property Total
2023       $ 11,302,148       $ 4,196,714       $ 15,498,862
2024 8,329,055 3,072,220 11,401,275
2025 7,979,794 2,689,008 10,668,802
2026 7,130,748 2,554,525 9,685,273
2027 6,419,818 2,411,741 8,831,559
After 2027 31,768,645 5,456,013 37,224,658
Total $ 72,930,208 $ 20,380,221 $ 93,310,429
Schedule of operating lease right-of-use assets, liabilities and rent expense
Operating Operating Monthly
Lease Right- Lease Rent
of-Use-Asset Liability Expense
Increase resulting from July 2022 lease modification       $ 94,412       $ 94,412       $ 2,563
Schedule of rental expense
Years Ended July 31,
      2022 2021
Sublease income $ 7,268,290 $ 7,176,809
Operating lease cost (3,333,406 )       (3,330,843 )
Excess of sublease income over lease cost $ 3,934,884 $ 3,845,966
Schedule of additional information related to leases
Years Ended July 31,
2022 2021
Other information:
Operating cash flows from operating leases $ 2,116,363       $ 2,024,246
Schedule of annual undiscounted cash flows of the operating lease liabilities
Operating
Year ended July 31 Leases
2023 $ 2,132,945
2024 2,150,129
2025 2,167,284
2026 2,237,257
2027 2,328,731
Thereafter 23,257,001
Total undiscounted cash flows 34,273,347
Less: present value discount (7,673,179 )
Total Lease Liabilities $ 26,600,168