Leases | NOTE 11 – LEASES The Company currently has seventeen office leases. The first operating lease is for its welding supply store in Clearwater, FL, effective September 1, 2018, for ten years. The initial lease rate was $6,728 per month with escalating payments. The second operating lease is for its welding supply store in Spring Hill, FL. This lease was effective May 1, 2018 and will end on April 30, 2019. The current lease rate is $1,338 per month. The third operating lease is for its welding supply store in Lakeland, FL, from March 31, 2016 through March 31, 2020. The initial lease rate was $2,100 per month with escalating payments. The fourth operating lease is for its welding supply store in Sarasota, FL, from August 1, 2016 through July 31, 2021. The current lease rate is $1,700 per month. The fifth operating lease is for its welding supply store in Sulphur Springs, TX, from February 1, 2019 through January 31, 2020. The current lease rate is $2,000 per month. The sixth operating lease is for its welding supply store in Woodland, CA, from April 4, 2018 through April 3, 2019. The current lease rate is $14,000 per month. The seventh operating lease is for its gas fill plant in Flint, TX, from August 24, 2015 through August 23, 2020. The current lease rate is $900 per month. The eighth operating lease is for its storage facility in Flint, TX, from August 1, 2016 through August 23, 2020. The current lease rate is $5,500 per month. The ninth operating lease is for its welding supply store in Shreveport, LA, from December 1, 2015 through May 31, 2021. The initial lease rate was $2,846 per month with escalating payments. The tenth operating lease is for its welding supply store in Palestine, TX, from August 13, 2015 through August 12, 2020. The current lease rate is $1,800 per month. The eleventh operating lease is for its welding supply store in Paris, TX, from October 18, 2018 through October 17, 2020. The current lease rate is $3,000 per month. The twelfth operating lease is for its welding supply store in Longview, TX, from October 27, 2018 through October 26, 2020. The current lease rate is $2,000 per month. The thirteenth operating lease is for its cylinder repair shop in Tyler, TX, from February 16, 2019 through February 15, 2020. The current lease rate is $2,500 per month. The fourteenth operating lease is for its welding supply store in Tyler, TX, from January 17, 2019 through January 16, 2020. The current lease rate is $6,500 per month. The fifteenth operating lease is for its welding supply store in Compton, CA, from February 22, 2019 through October 31, 2026. The current lease rate is $29,400 per month. The sixteenth operating lease is for its welding supply store in Pomona, CA, from February 22, 2019 through October 31, 2026. The current lease rate is $11,200 per month. The seventeenth operating lease is for its welding supply store in Oxnard, CA, from February 22, 2019 through February 1, 2020. The initial lease rate was $3,394 per month with escalating payments. The Company has no other operating with terms greater than 12 months. Financing leases were deemed immaterial. The Company adopted ASC Topic 842, Leases (“ASC Topic 842”) effective January 1, 2019 using the prospective approach. In addition, the Company elected not to apply ASC Topic 842 to arrangements with lease terms of 12 months or less. On January 1, 2019, upon adoption of ASC Topic 842, the Company recorded right-of-use asset of $3,824,919, lease liability of $3,824,919 and eliminated deferred rent of $0. The Company determined the lease liability using the Company’s estimated incremental borrowing rate of 8.0% to estimate the present value of the remaining monthly lease payments. Right-of-use assets is summarized below: March 31, 2019 Clearwater, FL Store $ 545,933 Spring Hill, FL Store 5,297 Lakeland, FL Store 31,914 Sarasota, FL Store 47,785 Sulphur Springs, TX Store 23,145 Flint, TX Fill Plant 16,911 Flint, TX Store 104,286 Shreveport, LA Storage 106,352 Palestine, TX Store 33,823 Paris, TX Store 61,607 Longview, TX Store 41,071 Tyler, TX Repair Shop 31,239 Tyler, TX Store 81,223 Compton, CA Store 2,046,331 Pomona, CA Store 779,555 Oxnard, CA Store 39,277 Woodland, CA Store 41,722 Less accumulated amortization (212,553 ) Right-of-use asset, net $ 3,824,919 During the three months ended March 31, 2019, the Company recorded $153,631 as rent expense to the right-of-use assets. The weighted average remaining life is 6.15 years. Lease liability is summarized below: March 31, 2019 Total lease liability $ 3,824,919 Less: short term portion (641,587 ) Long term portion $ 3,183,332 Maturity analysis under the lease agreement is as follows: Nine months ending December 31, 2019 $ 747,527 Year ending December 31, 2020 773,317 Year ending December 31, 2021 600,171 Year ending December 31, 2022 567,941 Year ending December 31, 2023 567,941 Year ending December 31, 2024 567,941 Year ending December 31, 2025 567,941 Year ending December 31, 2026 486,741 Year ending December 31, 2027 80,741 Year ending December 31, 2028 53,827 Total $ 5,014,086 Less: Present value discount (1,189,168 ) Lease liability $ 3,824,919 |