LEASES | NOTE 17. LEASES Operating Leases Stow Professional Lease In connection with the acquisition of Sarah Adult Day Centers, Inc. on March 25, 2021, the Company acquired a facilities lease with 6,000 square feet at 4472 Darrow Road, Stow, Ohio 44224. The lease expires on December 31, 2025 and the lease payments are as follows: 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 ________ *The Company has to repay the lessor monthly payments as a result of COVID relief. Harbor Lease In connection with the acquisition of Sarah Adult Day Centers, Inc. on March 25, 2021, the Company acquired a facilities lease with 3,469 square feet at 4580 Stephen Circle NW. Canton, OH 44718. The monthly lease payments are $4,500 and the lease expires on December 31, 2023. In connection with the acquisition of Sarah Day Care Centers, Inc. on March 25, 2021, the Company acquired a facilities lease with 5,300 square feet in Jackson, Ohio. The monthly lease payments are $7,910, which includes monthly payments of $603 as repayments for COVID relief. The lease expires on July 1, 2026. S. Frank Professional Lease Operating lease right-of-use asset and liability are recognized at the present value of the future lease payments at the lease commencement date. The interest rate used to determine the present value is the incremental borrowing rate, estimated to be 10%, as the interest rate implicit in most of the Company’s leases is not readily determinable. Operating lease expense is recognized on a straight-line basis over the lease term. Since the common area maintenance expenses are expenses that do not depend on an index or rate, they are excluded from the measurement of the lease liability and recognized in general and administrative expenses on the consolidated statements of operations. Right-of-use asset is summarized below: September 30, 2022 Stow Professional Center Lease Harbor Lease S. Frank Professional Lease Total Office lease $ 282,371 $ 130,441 $ 412,770 $ 825,582 Less: accumulated amortization (93,007 ) (78,830 ) (109,039 ) (280,876 ) Right-of-use asset, net $ 189,364 $ 51,611 $ 303,731 $ 544,706 June 30, 2022 Stow Professional Center Lease Harbor Lease S. Frank Professional Lease Total Office lease $ 282,371 $ 130,441 $ 412,770 $ 825,582 Less: accumulated amortization (76,539 ) (66,710 ) (92,972 ) (236,221 ) Right-of-use asset, net $ 205,832 $ 63,731 $ 319,798 $ 589,361 Operating lease liability is summarized below: September 30, 2022 Stow Professional Center Lease Harbor Lease S. Frank Professional Lease Total Office lease $ 190,586 $ 51,612 $ 303,731 $ 545,929 Less: current portion (70,014 ) (51,612 ) 68,421 ) (190,049 ) Long term portion $ 120,572 $ - $ 235,310 $ 355,880 June 30, 2022 Stow Professional Center Lease Harbor Lease S. Frank Professional Lease Total Office lease $ 206,887 $ 63,732 $ 319,798 $ 590,417 Less: current portion (68,101 ) (50,343 ) (66,738 ) (185,182 ) Long term portion $ 138,786 $ 13,389 $ 253,060 $ 405,235 Maturity of the lease liability is as follows: September 30, 2022 Stow Professional Center Lease Harbor Lease S. Frank Professional Lease Total Year ending June 30, 2023 $ 63,866 $ 40,500 $ 71,192 $ 175,558 Year ending June 30, 2024 85,802 13,500 94,923 194,225 Year ending June 30, 2025 64,840 - 94,923 159,763 Year ending June 30, 2026 - - 94,923 94,923 Year ending June 30, 2027 - - 7,910 7,910 Present value discount (23,922 ) (2,388 ) (60,140 ) (86,450 ) Lease liability $ 190,586 $ 51,612 $ 303,731 $ 590,417 Finance leases Commencing during the quarter ended September 30, 2022, the Company leases office equipment under two finance leases with combined monthly payments of $5,897. The leases mature on March 1, 2024 and December 1, 2026. Finance right of use assets are summarized below: As of As of September 30, June 30, 2022 2022 Equipment lease $ 24,097 $ 24,097 Less accumulated amortization (4,590 ) (3,442 ) Finance right of use asset $ 19,507 $ 20,655 On October 1, 2021, the Company discontinued use of one of its copiers. As a result, the Company recorded an impairment of assets in the amount of $84,364, during the fiscal quarter ended September 30, 2022. Amortization expense was $3,442 and $0 for the three months ended June 30, 2022 and 2021, respectively. Finance lease liabilities are summarized below: As of As of September 30, June 30, 2022 2022 Equipment lease $ 186,124 $ 186,124 Less: current portion (59,904 ) (42,855 ) Long term portion $ 126,220 $ 143,269 Equipment Lease As of September 30, 2022 Year Ended June 30, 2023 $ 70,761 Year Ended June 30, 2024 61,167 Year Ended June 30, 2025 32,388 Year Ended June 30, 2026 32,388 Year Ended June 30, 2027 16,194 Total future minimum lease payments 212,898 Less imputed interest (26,774 ) PV of payments $ 186,124 |