XML 21 R11.htm IDEA: XBRL DOCUMENT v3.22.1
FINANCE LEASES
3 Months Ended
Mar. 31, 2022
FINANCE LEASES  
Note 5 - Finance Leases

NOTE 5 – FINANCE LEASES

 

During 2019 and 2020, the Company borrowed an aggregate $7,357 and $9,985 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 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

 

March 31,

2022

 

Leased equipment under finance lease,

 

$108,622

 

less accumulated amortization

 

 

(100,430)

Net

 

$8,192

 

Liabilities

 

March 31,

2022

 

Obligations under finance lease (current)

 

$13,826

 

Obligations under finance lease (noncurrent)

 

 

1,631

 

Total

 

$15,457

 

 

Below is a reconciliation of leases to the financial statements.

 

 

 

Finance Leases

 

Leased asset balance

 

$8,192

 

Liability balance

 

 

15,457

 

Cash flow (operating)

 

 

-

 

Cash flow (financing)

 

 

-

 

Interest expense

 

$257

 

 

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

 

Years ended December 31

 

Finance Leases

 

2022

 

 

13,467

 

2023

 

 

3,041

 

Thereafter

 

 

-

 

Total

 

 

16,508

 

Less: Imputed Interest

 

 

(1,051)

Total Liability

 

 

15,457

 

 

Other information related to leases is as follows:

 

Lease Type

 

Weighted Average Remaining Term

 

Weighted Average Discount Rate (1)

 

Finance Leases

 

1.01 years

 

 

17%

 

Based on average interest rate of 17%, average term remaining (months) 9.5 Average term remain (years) 1.01

 

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