XML 79 R21.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Tables)
12 Months Ended
Dec. 31, 2019
Notes To Financial Statements [Abstract]  
Schedule of balance sheet information related to leases
   Balance Sheet Classification  December 31,
2019
 
Assets       
Operating Lease Asset  Property and Equipment, net  $1,847,932 
Finance Lease Asset  Property and Equipment, net   31,299 
Total Lease Assets     $1,879,231 
         
Liabilities        
Operating Lease Liability - current portion  Current Lease Liabilities  $22,088 
Finance Lease Liability - current portion  Current Lease Liabilities   5,638 
Operating Lease Liability- net of current portion  Long Term Lease Liabilities   2,040,576 
Finance Lease Liability - net of current portion  Long Term Lease Liabilities   26,608 
Total Lease Liabilities     $2,094,910 
Schedule of weighted-average discount rate and weighted-average remaining lease term
   Weighted
Average
Discount
Rate
   Weighted
Average
Remaining
Lease Term
(in years)
 
Operating Leases   13.50%   8 
Finance Leases   13.40%   5 
Schedule of supplemental cash flow information
   December 31,
2019
 
Cash payments for operating leases  $164,664 
Cash payments for finance leases   4,782 
New operating lease asset obtained in exchange for lease liabilities   2,060,288 
New finance lease asset obtained in exchange for lease liabilities   34,772 
Schedule of future minimum annual lease payments
2020  $313,000 
2021   427,000 
2022   417,000 
2023   429,000 
2024   437,000 
Thereafter   1,616,000 
   $3,639,000 
Schedule of undiscounted operating lease liabilities
   Operating Leases 
2020  $303,681 
2021   416,998 
2022   407,450 
2023   419,674 
2024 and thereafter   2,048,091 
Total undiscounted cash flows   3,595,894 
Less: interest   (1,533,230)
Present value of lease liabilities  $2,062,664 
Schedule of undiscounted finance lease liabilities
   Finance
Leases
 
2020  $9,564 
2021   9,564 
2022   9,564 
2023   9,564 
2024 and thereafter   4,832 
Total undiscounted cash flows   43,088 
Less: interest   (10,842)
Present value of lease liabilities  $32,246