| Summary of operating lease liability |
| Summary of operating lease liability | |
| | |
| | |
| | |
| |
| | |
June 30, 2022 | |
| | |
Tuscaloosa Lease | | |
Birmingham Lease | | |
Tuscaloosa Additional Lease | | |
Total | |
| Office lease | |
$ | 140,901 | | |
$ | 230,382 | | |
$ | 69,971 | | |
$ | 441,254 | |
| Less: current portion | |
| (61,268 | ) | |
| (51,898 | ) | |
| (13,262 | ) | |
| (126,428 | ) |
| Long term portion | |
$ | 79,633 | | |
$ | 178,484 | | |
$ | 56,709 | | |
$ | 314,826 | |
|
| Schedule of maturity of the lease liability |
| Schedule of maturity of the lease liability | |
| | |
| | |
| | |
| |
| | |
June 30, 2022 | |
| | |
Tuscaloosa Lease | | |
Birmingham Lease | | |
Tuscaloosa Additional Lease | | |
Total | |
| Fiscal year ending March 31, 2023 | |
$ | 54,000 | | |
$ | 54,000 | | |
$ | 14,625 | | |
$ | 122,625 | |
| Fiscal year ending March 31, 2024 | |
| 72,000 | | |
| 72,000 | | |
| 19,500 | | |
| 163,500 | |
| Fiscal year ending March 31, 2025 | |
| 30,000 | | |
| 72,000 | | |
| 19,500 | | |
| 121,500 | |
| Fiscal year ending March 31, 2026 | |
| – | | |
| 72,000 | | |
| 19,500 | | |
| 91,500 | |
| Fiscal year ending March 31, 2027 | |
| – | | |
| 6,000 | | |
| 13,000 | | |
| 19,000 | |
| Present value discount | |
| (15,099 | ) | |
| (45,618 | ) | |
| (16,154 | ) | |
| (76,871 | ) |
| Lease liability | |
$ | 140,901 | | |
$ | 230,382 | | |
$ | 69,971 | | |
$ | 441,254 | |
|