| Summary of operating lease liability |
| Summary of operating lease liability | |
| | |
| | |
| | |
| |
| | |
September 30, 2022 | |
| | |
Tuscaloosa
Lease | | |
Birmingham Lease | | |
Tuscaloosa Additional Lease | | |
Total | |
| Office lease | |
$ | 126,152 | | |
$ | 217,888 | | |
$ | 66,778 | | |
$ | 410,818 | |
| Less: current portion | |
| (62,812 | ) | |
| (53,206 | ) | |
| (13,597 | ) | |
| (129,615 | ) |
| Long term portion | |
$ | 63,340 | | |
$ | 164,682 | | |
$ | 53,181 | | |
$ | 281,203 | |
|
| Schedule of maturity of the lease liability |
| Schedule of maturity of the lease liability | |
| | |
| | |
| | |
| |
| | |
September 30, 2022 | |
| | |
Tuscaloosa
Lease | | |
Birmingham Lease | | |
Tuscaloosa Additional Lease | | |
Total | |
| Fiscal year ending March 31, 2023 | |
$ | 36,000 | | |
$ | 36,000 | | |
$ | 9,750 | | |
$ | 81,750 | |
| 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 | |
| (11,848 | ) | |
| (40,112 | ) | |
| (14,472 | ) | |
| (66,432 | ) |
| Lease liability | |
$ | 126,152 | | |
$ | 217,888 | | |
$ | 66,778 | | |
$ | 410,818 | |
|