XML 30 R11.htm IDEA: XBRL DOCUMENT v3.21.1
CAPITAL LEASES
12 Months Ended
Dec. 31, 2020
CAPITAL LEASES  
NOTE 5 - CAPITAL LEASES

During the period ending December 31, 2020, the Company paid an aggregate of $23,959 toward capital lease balances. During 2020 and 2019, the Company borrowed an aggregate $7,357 and $9,985 under the following third-party finance lease transactions:

 

A $9,985 note from a third party for the lease of fixed assets, bearing interest at 22%, amortized over 24 months with a payments of $498 in additional to a $22 management fee for a total monthly payment of $520. The lease has a bargain purchase option of $1 at the end of the lease term.

 

A $6,168 note from a third party for the purchase of fixed assets, bearing interest at 16.60%, amortized over 36 months with payments of $219.

 

A $1,188 note from a third party for the purchase of fixed assets, bearing interest at 16.60%, amortized over 36 months with payments of $42.

 

The following is a schedule of the net book value of the finance lease.

 

Assets

 

December 31,

2020

 

Leased equipment under finance lease,

 

$

108,622

 

less accumulated amortization

 

 

(93,117

)

Net

 

$

15,505

 

 

Liabilities

 

December 31,

2020

 

Obligations under finance lease (current)

 

$

29,010

 

Obligations under finance lease (noncurrent)

 

 

11,045

 

Total

 

$

40,055

 

 

Below is a reconciliation of leases to the financial statements.

 

 

 

Finance Leases

 

Leased asset balance

 

$

40,055

 

Liability balance

 

$

40,055

 

Cash flow (operating)

 

$

-

 

Cash flow (financing)

 

$

-

 

Interest expense

 

$

7,461

 

 

The following is a schedule, by years, of future minimum lease payments required under finance leases.

 

Years ended December 31

 

Finance Leases

 

 

 

 

 

2021

 

 

26,344

 

2022

 

 

14,990

 

2023

 

 

2,916

 

Thereafter

 

 

-

 

Total

 

 

44,250

 

Less: Imputed Interest

 

 

(4,195

)

Total Liability

 

 

40,055

 

 

Other information related to leases is as follows:

 

Lease Type

 

Weighted

Average Remaining

Term

 

Weighted

Average

Discount

Rate (1)

 

Finance Leases

 

2.04 years

 

 

17

%

 

Based on average interest rate of 1%, average term remaining (months) 24.5 Average term remain (years) 2.04

 

(1) This discount rate is consistent with our borrowing rates from various lenders.