XML 31 R22.htm IDEA: XBRL DOCUMENT v3.22.1
Leases (Tables)
3 Months Ended
Mar. 31, 2022
Leases [Abstract]  
Schedule of undiscounted finance lease liabilities
2022  $348,000 
2023   427,000 
2024   435,000 
2025   443,000 
2026   456,000 
Thereafter   774,000 
   $2,883,000 

 

Schedule of balance sheet information related to leases
   Balance Sheet Classification  March 31,
2022
   December 31,
2021
 
Assets             
Operating Lease Asset  Property and Equipment, net  $1,501,756   $1,534,512 
Finance Lease Asset  Property and Equipment, net   16,745    18,818 
Total Lease Assets     $1,518,501   $1,553,330 
              
Liabilities                   
Operating Lease Liability - current portion  Current Lease Liabilities  $172,382   $163,939 
Finance Lease Liability - current portion  Current Lease Liabilities   8,815    8,793 
Operating Lease Liability - net of current portion  Long Term Lease Liabilities   1,715,071    1,761,558 
Finance Lease Liability - net of current portion  Long Term Lease Liabilities   10,952    13,065 
Total Lease Liabilities     $1,907,220   $1,947,355 

  

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%          6 
Finance Leases   13.34%   2 

  

Schedule of supplemental cash flow information related to operating leases
   Three Months ended 
   March 31, 
   2022   2021 
Cash payments for operating leases  $100,356   $104,573 
Cash payments for finance leases   2,796    2,796 

 

Schedule of undiscounted operating lease liabilities
   Operating
Leases
 
2022  $305,086 
2023   417,606 
2024   430,134 
2025   443,038 
2026   456,330 
2027 and thereafter   773,593 
Total undiscounted cash flows   2,825,787 
Less: interest   (938,334)
Present value of lease liabilities  $1,887,453 

 

Schedule of undiscounted finance lease liabilities
   Finance
Leases
 
2022  $8,388 
2023   9,699 
2024   4,782 
Total undiscounted cash flows   22,869 
Less: interest   (3,102)
Present value of lease liabilities  $19,767