XML 22 R11.htm IDEA: XBRL DOCUMENT v3.21.2
FINANCE LEASES
6 Months Ended
Jun. 30, 2021
FINANCE LEASES  
NOTE 5 - FINANCE LEASES

NOTE 5 – FINANCE LEASES

 

During 2019 and 2020, the Company borrowed an aggregate $9,985 and $7,357 under the following third-party and related 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 payment 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.

 

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

 

Assets

 

Jun 30,

2021

 

Leased equipment under finance lease,

 

$108,622

 

less accumulated amortization

 

 

(96,773 )

Net

 

$11,849

 

 

Liabilities

 

Jun 30,

2021

 

Obligations under finance lease (current)

 

$23,397

 

Obligations under finance lease (noncurrent)

 

 

8,589

 

Total

 

$31,986

 

Below is a reconciliation of leases to the financial statements.

 

 

 

Finance Leases

 

Leased asset balance

 

$11,849

 

Liability balance

 

 

31,986

 

Cash flow (operating)

 

 

-

 

Cash flow (financing)

 

 

-

 

Interest expense

 

$1,615

 

 

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

 

Years ended December 31

 

Finance Leases

 

2021

 

 

18,275

 

2022

 

 

14,990

 

2023

 

 

2,916

 

Thereafter

 

 

-

 

Total

 

 

36,181

 

Less: Imputed Interest

 

 

(4,195)

Total Liability

 

 

31,986

 

 

Other information related to leases is as follows:

 

Lease Type

 

Weighted Average Remaining Term

 

Weighted Average Discount Rate (1)

Finance Leases

 

 

1.76 years

 

 

 

16

%

 

Based on average interest rate of 16%, average term remaining (months) 21.19 Average term remain (years) 1.76.

 

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