XML 38 R22.htm IDEA: XBRL DOCUMENT v3.22.1
Leases (Tables)
12 Months Ended
Dec. 31, 2021
Leases [Abstract]  
Schedule of the future minimum annual lease payments
2022   $ 472,000  
2023     427,000  
2024     435,000  
2025     443,000  
2026     456,000  
Thereafter     774,000  
    $ 3,007,000  

 

Schedule of balance sheet information related to leases
    Balance Sheet Classification   December 31,
2021
    December 31,
2020
 
Assets                
Operating Lease Asset   Property and Equipment, net   $ 1,534,512     $ 1,673,432  
Finance Lease Asset   Property and Equipment, net     18,818       27,106  
Total Lease Assets       $ 1,553,330     $ 1,700,538  
                     
Liabilities                    
Operating Lease Liability – current portion   Current Lease Liabilities   $ 163,939     $ 153,019  
Finance Lease Liability – current portion   Current Lease Liabilities     8,793       7,707  
Operating Lease Liability – net of current portion   Long Term Lease Liabilities     1,761,558       1,925,498  
Finance Lease Liability – net of current portion   Long Term Lease Liabilities     13,065       21,857  
Total Lease Liabilities       $ 1,947,355     $ 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%   2 

 

Schedule of supplemental cash flow information related to operating leases
   Year ended 
   December 30, 
   2021   2020 
Cash payments for operating leases  $400,771   $221,433 
Cash payments for finance leases   11,184    11,049 
New finance lease asset obtained in exchange for lease liabilities   
-
    4,033 

 

Schedule of undiscounted operating lease liabilities
   Operating
Leases
 
2022  $ 405,443  
2023    417,606  
2024    430,134  
2025    443,038  
2026    456,330  
2027 and thereafter    773,594  
Total undiscounted cash flows    2,926,145  
Less: interest    (1,000,648 )
Present value of lease liabilities  $ 1,925,497  

 

Schedule of undiscounted finance lease liabilities
   Finance
Leases
 
2022  $ 11,184  
2023    9,699  
2024    4,782  
Total undiscounted cash flows    25,665  
Less: interest    (3,807)  
Present value of lease liabilities  $ 21,858