LEASES | NOTE 15. 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, 2024 Stow Professional Center Lease S. Frank Professional Lease Higbee Lease Total Office lease $ 282,371 $ 412,770 $ 60,115 $ 755,256 Less: accumulated amortization (240,601 ) (253,045 ) (11,826 ) (505,472 ) Right-of-use asset, net $ 41,770 $ 159,725 $ 48,289 $ 249,784 Right-of-use asset is summarized below: June 30, 2024 Stow Professional Center Lease S. Frank Professional Lease Total Office lease $ 282,371 $ 412,770 $ 695,141 Less: accumulated amortization (220,493 ) (233,438 ) (453,931 ) Right-of-use asset, net $ 61,878 $ 179,332 $ 241,210 Operating lease liability is summarized below: September 30, 2024 Stow Professional Center Lease S. Frank Professional Lease Higbee Lease Total Office lease $ 42,405 $ 159,725 52,560 $ 254,690 Less: current portion (42,405 ) (83,500 ) (10,275 ) (136,180 ) Long term portion $ - $ 76,225 42,285 $ 118,510 Operating lease liability is summarized below: June 30, 2024 Stow Professional Center Lease S. Frank Professional Lease Total Office lease $ 62,733 $ 179,333 $ 242,066 Less: current portion (62,733 ) (81,447 ) (144,180 ) Long term portion $ - $ 97,886 $ 97,886 Maturity of the lease liability is as follows: September 30, 2024 Stow Professional Center Lease S. Frank Professional Lease Higbee Lease Total Year ending June 30, 2025 $ 43,293 $ 71,192 $ 11,208 $ 125,693 Year ending June 30, 2026 94,923 14,944 109,867 Year ending June 30, 2027 7,910 15,941 23,851 Year ending June 30, 2028 16,440 16,440 Year ending June 30, 2029 - 5,480 5,480 Total future minimum lease payments 43,293 174,025 64,013 281,331 Present value discount (888 ) (14,300 ) (11,453 ) (26,641 ) Lease liability $ 42,405 $ 159,725 52,560 $ 254,690 Commencing during the quarter ended September 30, 2024, 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, 2024 2024 Equipment lease $ 24,097 $ 24,097 Less accumulated amortization (13,770 ) (12,622 ) Finance right of use asset $ 10,327 $ 11,475 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. Amortization expense was $1,108 and $5,738 for the three months ended September 30, 2024 and 2023, respectively. Finance lease liabilities are summarized below: As of As of September 30, June 30, 2024 2024 Equipment lease $ 66,864 $ 73,623 Less: current portion (28,334 ) (27,809 ) Long term portion $ 38,530 $ 45,814 Equipment Lease Year Ended June 30, 2025 $ 24,291 Year Ended June 30, 2026 32,388 Year Ended June 30, 2027 16,194 Total future minimum lease payments 72,873 Less imputed interest (6,009 ) PV of payments $ 66,864 |