XML 70 R30.htm IDEA: XBRL DOCUMENT v3.20.1
Commitments and Contingencies (Tables)
12 Months Ended
Dec. 31, 2019
Commitments and Contingencies Disclosure [Abstract]  
Schedule of Operating Leases

Supplemental balance sheet information related to leases was as follows:

 

Operating Leases   Classification   December 31, 2019  
Right-of-use assets   Operating right of use assets   $ 545,035  
Current lease liabilities   Current operating lease liabilities   $ 98,060  
Non-current lease liabilities   Long-term operating lease liabilities     446,975  
Total lease liabilities       $ 545,035
Summary of Operating Lease Liabilities

Lease term and discount rate were as follows:

 

    December 31, 2019  
Weighted average remaining lease term (years)     4.68  
         
Weighted average discount rate     5.91 %

Schedule of Lease Cost

The components of lease costs were as follows:

 

    December 31, 2019  
Operating lease cost   $ 131,340  
         
Variable lease cost     4,160  
         
Total lease costs   $ 135,500  

Schedule of Cash Flow Information Related to Leases

Supplemental disclosures of cash flow information related to leases were as follows:

 

    December 31, 2019  
Cash paid for operating lease liabilities   $ 151,567  
Operating right of use assets obtained in exchange for operating lease liabilities   $ 635,613  

Schedule of Maturities of Operating Lease Liabilities

Maturities of lease liabilities were as follows as of December 31, 2019:

 

      Trebor Industries Office Lease     BMG Office Lease     Copier     Total lease payments  
2020       59,339       59,927       8,388       127,654  
2021       61,119       61,725       8,388       131,232  
2022       62,953       63,576       8,388       134,917  
2023       64,842       65,484       2,796       133,122  
2024 and thereafter       49,717       50,586             100,303  
Total       297,970       301,298       27,960       627,228  
Less: Imputed interest       (39,432 )     (39,995 )     (2,766 )     (82,193 )
Present value of lease liabilities     $ 258,538     $ 261,303     $ 25,194     $ 545,035