XML 34 R23.htm IDEA: XBRL DOCUMENT v3.21.2
Leases (Tables)
9 Months Ended
Sep. 30, 2021
Leases [Abstract]  
Schedule of the future minimum annual lease payments
2021     $ 103,000  
2022       417,000  
2023       427,000  
2024       435,000  
2025       443,000  
Thereafter       1,230,000  
      $ 3,055,000  

 

Schedule of balance sheet information related to leases
   Balance Sheet Classification  September 30,
2021
   December 31,
2020
 
Assets             
Operating Lease Asset  Property and Equipment, net  $1,566,055   $1,673,432 
Finance Lease Asset  Property and Equipment, net   20,890    27,106 
Total Lease Assets     $1,586,945   $1,700,538 
              
Liabilities             
Operating Lease Liability - current portion  Current Lease Liabilities  $155,766   $153,019 
Finance Lease Liability - current portion  Current Lease Liabilities   8,508    7,707 
Operating Lease Liability - net of current portion  Long Term Lease Liabilities   1,806,562    1,925,498 
Finance Lease Liability - net of current portion  Long Term Lease Liabilities   15,373    21,857 
Total Lease Liabilities     $1,986,209   $2,108,081 

  

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   13.03%   7 
Finance Leases   13.32%   3 

  

Schedule of supplemental cash flow information related to operating leases
   Nine Months ended 
   September 30, 
   2021   2020 
Cash payments for operating leases  $300,415   $116,860 
Cash payments for finance leases   8,388    8,253 
New finance lease asset obtained in exchange for lease liabilities   
-
    4,033 

 

Schedule of undiscounted operating lease liabilities
  Operating
Leases
 
2021  $100,357 
2022   405,443 
2023   417,606 
2024   430,134 
2025   443,038 
2026 and thereafter   1,229,925 
Total undiscounted cash flows   3,026,503 
Less: interest   (1,064,175)
Present value of lease liabilities  $1,962,328 

 

Schedule of undiscounted finance lease liabilities
  Finance
Leases
 
2021  $2,796 
2022   11,184 
2023   9,699 
2024   4,782 
Total undiscounted cash flows   28,461 
Less: interest   (4,580)
Present value of lease liabilities  $23,881