XML 56 R30.htm IDEA: XBRL DOCUMENT v3.22.2
LEASES (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2022
Dec. 31, 2021
Leases    
SUMMARY OF RIGHT-OF-USE ASSET AND LEASE LIABILITY

The table below summarizes the right-of-use asset and lease liability for the period ended March 31, 2022:

 

   March 31, 2022   December 31, 2021 
Right of Use Assets          
Balance, January 1  $217,267   $483,113 
Depreciation   (13,546)   (265,846)
Balance, end of period  $203,721   $217,267 
           
Lease Liability          
Balance, January 1  $217,267   $483,113 
Lease interest expense   2,539    22,057 
Payments   (16,085)   (287,903)
Balance, end of period  $203,721   $217,267 
           
Short-term portion  $57,045   $77,715 
Long-term portion   146,676    139,552 
Total  $203,721   $217,267 

The table below summarizes the right-of-use asset and lease liability for the year ended December 31, 2021:

 

 SUMMARY OF RIGHT-OF-USE ASSET AND LEASE LIABILITY

Right of Use Assets    
Balance at December 31, 2019  $789,205 
Addition   260,661 
Termination   (234,980)
Depreciation   (331,773)
Balance at December 31, 2020  $483,113 
Depreciation   (265,846)
Balance at December 31, 2021  $217,267 
      
Lease Liability     
Balance at December 31, 2019  $789,205 
Addition   260,661 
Termination   (234,980)
Lease interest expense   53,768 
Payments   (385,541)
Balance at December 31, 2020  $483,113 
Lease interest expense   22,057 
Payments   (287,903)
Balance at December 31, 2021  $217,267 
      
Short-term portion  $77,715 
Long-term portion   139,552 
Total  $217,267 
SCHEDULE OF UNDISCOUNTED RENT PAYMENTS

Undiscounted rent payments for the next four years are as follows:

 

      
2022  $42,525 
2023   58,080 
2024   59,520 
2025   61,020 
Total  $221,145 
Impact of discounting   (17,424)
Lease liability, March 31, 2022  $203,721 

Undiscounted rent payments are as follows:

 SCHEDULE OF UNDISCOUNTED RENT PAYMENTS

2022   78,240 
2022   78,240 
2023   77,100 
2024   70,440 
2025   71,940 
Total  $297,720 
Impact of discounting   (80,453)
Lease liability, December 31, 2021  $217,267