LEASES
12 Months Ended
Dec. 31, 2019
LEASES  
LEASES

NOTE 12 – LEASES

The Company has operating and finance leases for sales and administrative offices, motor vehicles and certain machinery and equipment. The Company’s leases have remaining lease terms of 1 year to 4 years. For purposes of calculating operating lease liabilities, lease terms may be deemed to include options to extend the lease when it is reasonably certain that the Company will exercise those options. Some leasing arrangements require variable payments that are dependent on usage, output, or may vary for other reasons, such as insurance and tax payments. The variable lease payments are not presented as part of the initial ROU asset or lease liability. The Company's lease agreements do not contain any material restrictive covenants.

The components of lease cost for operating and finance leases for the year ended December 31, 2019 were as follows:

 

 

 

 

 

    

Year Ended

 

 

December 31, 2019

Lease Cost

 

 

  

Operating lease cost

 

$

256,415

Finance lease cost

 

 

  

Amortization of right-of-use assets

 

 

40,349

Interest on lease liabilities

 

 

16,572

Total finance lease cost

 

$

56,921

Short-term lease cost

 

$

633,601

Variable lease cost

 

 

 —

Sublease income

 

 

 —

Total lease cost

 

$

946,937

 

Supplemental cash flow information related to leases was as follows:

 

 

 

 

 

    

Year Ended

 

 

December 31, 2019

Other Lease Information

 

 

  

Cash paid for amounts included in the measurement of lease liabilities:

 

 

  

Operating cash flows from operating leases

 

$

160,634

Operating cash flows from finance leases

 

$

16,351

Financing cash flows from finance leases

 

$

66,470

 

The following table summarizes the lease-related assets and liabilities recorded in the consolidated balance sheets at December 31, 2019:

 

 

 

 

Lease Position

    

December 31, 2019

Operating Leases Operating lease right-of-use assets

 

$

266,158

Right of use liability operating lease short term

 

$

113,479

Right of use liability operating lease long term

 

 

164,679

Total operating lease liabilities

 

$

278,158

Finance Leases

 

 

  

Equipment

 

$

190,241

Accumulated depreciation

 

 

(38,691)

Net Property

 

$

124,463

Long-term debt due within one year

 

 

47,382

Long-Term Debt

 

 

24,315

Total finance lease liabilities

 

$

71,697

 

The Company utilizes the incremental borrowing rate in determining the present value of lease payments unless the implicit rate is readily determinable.

 

 

 

 

Lease Term and Discount Rate

    

December 31, 2019

 

Weighted-average remaining lease term (years)

 

  

 

Operating leases

 

3.6

 

Finance leases

 

1.6

 

Weighted-average discount rate

 

  

 

Operating leases

 

13.0

%

Finance leases

 

9.0

%

 

The following table provides the maturities of lease liabilities at December 31, 2019:

 

 

 

 

 

 

 

 

    

Operating

    

Finance

 

 

Leases

 

Leases

Maturity of Lease Liabilities at December 31, 2019

 

 

  

 

 

  

2020

 

$

146,937

 

$

53,476

2021

 

 

106,861

 

 

15,769

2022

 

 

47,673

 

 

10,404

2023

 

 

26,000

 

 

1,287

2024

 

 

10,000

 

 

 —

2025 and thereafter

 

 

 —

 

 

 —

Total future undiscounted lease payments

 

$

337,471

 

$

80,936

Less: Interest

 

 

(59,313)

 

 

(9,239)

Present value of lease liabilities

 

$

278,158

 

$

71,697

 

At December 31, 2019, the Company had no additional leases which had not yet commenced.

Future minimum lease payments for operating leases accounted for under ASC 840, "Leases," with remaining non-cancelable terms in excess of one year at December 31, 2018 were as follows:

 

 

 

 

Minimum Lease Commitments at December 31, 2018

    

 

    

2019

 

$

145,940

2020

 

 

39,940

2021

 

 

18,340

2022

 

 

 —

2023

 

 

 —

Total

 

$

204,220

 

During the year ended December 31, 2019, the Company entered into two new leases for forklifts that were determined to be finance leases under ASC 842. One lease is for a period of three years, with monthly payments of $671 and the second lease is for a period of 48 months with monthly payments of $644. The Company capitalized an asset and right of use finance lease liability of $43,888 related to these finance leases.

The Company also entered into two new operating leases for two vehicles. Each lease is for a period of four years, with monthly payments of $875 per vehicle. The Company recognized initial right of use assets and right of use operating lease liabilities of $65,266 in total for these vehicles. The Company also acquired an operating lease for office and warehouse space as part of the Trinity Acquisition and recognized a right of use asset and operating lease liability of $87,900 as part of the purchase price accounting. This lease is for a term of 60 months with a monthly payment of $2,000.