XML 33 R22.htm IDEA: XBRL DOCUMENT v3.22.2
Leases (Tables)
6 Months Ended
Jun. 30, 2022
Leases [Abstract]  
Schedule of the future minimum annual lease payments
2022  $210,000 
2023   427,000 
2024   435,000 
2025   443,000 
2026   456,000 
Thereafter   774,000 
   $2,745,000 

 

Schedule of balance sheet information related to leases
   Balance Sheet
Classification
  June 30,
2022
   December 31,
2021
 
Assets             
Operating Lease Asset  Property and Equipment, net  $1,467,748   $1,534,512 
Finance Lease Asset  Property and Equipment, net   14,673    18,818 
Total Lease Assets     $1,482,421   $1,553,330 
              
Liabilities             
Operating Lease Liability – current portion  Current Lease Liabilities  $181,102   $163,939 
Finance Lease Liability – current portion  Current Lease Liabilities   8,702    8,793 
Operating Lease Liability – net of current portion  Long Term Lease Liabilities   1,667,055    1,761,558 
Finance Lease Liability – net of current portion  Long Term Lease Liabilities   8,904    13,065 
Total Lease Liabilities     $1,865,763   $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   13.35%  2

  

Schedule of supplemental cash flow information related to operating leases
   Six Months ended 
   June 30, 
   2022   2021 
Cash payments for operating leases  $200,714   $202,007 
Cash payments for finance leases   5,592    5,592 

 

Schedule of undiscounted operating lease liabilities
   Operating Leases 
2022  $204,729 
2023   417,606 
2024   430,134 
2025   443,038 
2026   456,330 
2027 and thereafter   773,594 
Total undiscounted cash flows   2,725,431 
Less: interest   (877,274)
Present value of lease liabilities  $1,848,157 

 

Schedule of undiscounted finance lease liabilities
   Finance Leases 
2022  $5,591 
2023   9,699 
2024   4,782 
Total undiscounted cash flows   20,072 
Less: interest   (2,466)
Present value of lease liabilities  $17,606