SCHEDULE OF OPERATING LEASE COST AND SUPPLEMENTAL CASH FLOW INFORMATION |
In
accordance with ASC 842, the components of lease expense were as follows:
SCHEDULE OF OPERATING LEASE COST AND SUPPLEMENTAL CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
Months ended June 30, |
|
|
Three
Months ended June 30, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Operating
lease expense |
|
$ |
35,838 |
|
|
$ |
3,289 |
|
|
$ |
17,919 |
|
|
$ |
3,289 |
|
Short
term lease cost |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Total
lease expense |
|
$ |
35,838 |
|
|
$ |
3,289 |
|
|
$ |
17,919 |
|
|
$ |
3,289 |
|
In
accordance with ASC 842, other information related to leases was as follows:
|
|
|
|
|
|
|
|
|
Six
Months Ended June 30 |
|
2022 |
|
|
2021 |
|
Operating
cash flows from operating leases |
|
$ |
35,910 |
|
|
$ |
3,919 |
|
Cash
paid for amounts included in the measurement of lease liabilities |
|
$ |
35,910 |
|
|
$ |
3,919 |
|
|
|
|
|
|
|
|
|
|
Weighted-average
remaining lease term—operating leases |
|
|
4.2
years |
|
|
|
5.2
years |
|
Weighted-average
discount rate—operating leases |
|
|
10 |
% |
|
|
10 |
% |
|
The
components of lease expense and supplemental cash flow information related to leases for the period are as follows:
In
accordance with ASC 842, the components of lease expense were as follows:
SCHEDULE OF OPERATING LEASE COST AND SUPPLEMENTAL CASH FLOW INFORMATION
|
|
Years ended December 31, |
|
|
|
|
|
|
|
|
|
|
2021 |
|
|
2020 |
|
Operating lease expense |
|
$ |
41,811 |
|
|
$ |
- |
|
Short term lease cost |
|
$ |
- |
|
|
$ |
- |
|
Total lease expense |
|
$ |
41,811 |
|
|
$ |
- |
|
In
accordance with ASC 842, other information related to leases was as follows:
Years ended December 31, |
|
2021 |
|
|
2020 |
|
Operating cash flows from operating leases |
|
$ |
17,866 |
|
|
$ |
- |
|
Cash paid for amounts included in the measurement of lease liabilities |
|
$ |
17,866 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
Weighted-average remaining lease term—operating leases |
|
|
4.67 years |
|
|
|
- |
|
Weighted-average discount rate—operating leases |
|
|
10 |
% |
|
|
- |
|
|
SCHEDULE OF MATURITIES OF OPERATING LEASE LIABILITIES |
In
accordance with ASC 842, maturities of operating lease liabilities as of June 30, 2022 were as follows:
SCHEDULE OF MATURITIES OF OPERATING LEASE LIABILITIES
|
|
|
|
|
|
|
Operating |
|
Year
ending: |
|
Lease |
|
2022
(remaining 6 months) |
|
$ |
36,803 |
|
2023 |
|
|
74,895 |
|
2024 |
|
|
77,142 |
|
2025 |
|
|
79,456 |
|
2026 |
|
|
54,225 |
|
Total
undiscounted cash flows |
|
$ |
322,521 |
|
|
|
|
|
|
Reconciliation
of lease liabilities: |
|
|
|
|
Weighted-average
remaining lease terms |
|
|
4.2
years |
|
Weighted-average
discount rate |
|
|
10 |
% |
Present
values |
|
$ |
264,691 |
|
|
|
|
|
|
Lease
liabilities—current |
|
|
49,545 |
|
Lease
liabilities—long-term |
|
|
215,146 |
|
Lease
liabilities—total |
|
$ |
264,691 |
|
|
|
|
|
|
Difference
between undiscounted and discounted cash flows |
|
$ |
57,830 |
|
|
In
accordance with ASC 842, maturities of operating lease liabilities as of December 31, 2021 were as follows:
SCHEDULE OF MATURITIES OF OPERATING LEASE LIABILITIES
|
|
Operating |
|
Year ending: |
|
Lease |
|
2022 |
|
$ |
72,714 |
|
2023 |
|
|
74,895 |
|
2024 |
|
|
77,142 |
|
2025 |
|
|
79,456 |
|
2026 |
|
|
54,225 |
|
Total undiscounted cash flows |
|
$ |
358,431 |
|
|
|
|
|
|
Reconciliation of lease liabilities: |
|
|
|
|
Weighted-average remaining lease terms |
|
|
4.67 years |
|
Weighted-average discount rate |
|
|
10 |
% |
Present values |
|
$ |
286,716 |
|
|
|
|
|
|
Lease liabilities—current |
|
|
46,091 |
|
Lease liabilities—long-term |
|
|
240,625 |
|
Lease liabilities—total |
|
$ |
286,716 |
|
|
|
|
|
|
Difference between undiscounted and discounted cash flows |
|
$ |
71,715 |
|
Operating
lease cost was $41,811 and $0 for the years ended December 31, 2021 and 2020, respectively.
|