RIGHT-OF-USE ASSETS AND LEASE LIABILITIES | NOTE 8. RIGHT-OF-USE ASSETS AND LEASE LIABILITIES On January 1, 2019, the Company adopted Accounting Standards Codification (“ASC”) Topic 842, “Leases” (“new lease standard”). The new lease standard was adopted using the optional transition method approach that allows for the cumulative effect adjustment to be recorded without restating prior periods. The Company has elected the practical expedient package related to the identification, classification and accounting for initial direct costs whereby prior conclusions do not have to be reassessed for leases that commenced before the effective date. As the Company will not reassess such conclusions, the Company has not adopted the practical expedient to use hindsight to determine the likelihood of whether a lease will be extended or terminated or whether a purchase option will be exercised. Finance lease On June 5, 2013, Jiarun entered into a lease agreement to lease its hospital building from Harbin Baiyi Real Estate Development Co., Ltd (“the Lessor”), which is owned by Junsheng Zhang, a related party. The Lease has a term of 30 years, requiring annual prepayments of a rent of RMB7,000,000. The first payment was made on September 1, 2014. At the end of the leasing period, a final payment will be made to settle the total leasing amount. Both parties agreed for Jiarun to pay RMB3,000,000 as deposit at the execution of the Leasing agreement, which will be deducted from the final rental settlement. In accordance with proper accounting principles, this payment was booked as a deposit in our accounts. The Lessor shall return the premium for lease to Jiarun at expiration of the Contract or pledge the deposit as part of rents for the last period or periods in 2043. The implicit interest rate, which determined the rental fee after fair value was amortized, was calculated at 6.55%, which is the benchmark interest rate announced by The People’s Bank of China. After the completion of all payments, the ownership of the lease item will be transferred to Jiarun. The leasing agreement for our hospital building contains the following provisions: ● Rental payments of RMB7,000,000 (equivalent to $1,100,837) per year, payable at the beginning of September. ● An option allowing the lessor to extend the lease for thirty years beyond the last renewal option exercised by the Company. ● A guarantee by the Company that the lessor will realize $nil from selling the asset at the expiration of the lease. This lease is a capital lease because its term (30 years) exceeds 75% of the building’s estimated economic life. In addition, the present value ($15,185,032) of the minimum lease payments exceeds 90% of the fair value of the building ($15,721,295). ● Accumulated annual amounts resulting from applying an interest rate of 6.55% to the balance of the lease obligation at the beginning of each year. The lease obligation is increased by the amount of the prior year’s interest, the amount of the net rental payment at the beginning of each year; and this amount represents the guaranteed residual value at the end of the lease term. On May 7, 2015, July 3, 2015, October 16, 2015, April 6, 2016, November 25, 2016, April 5, 2017 and May 25, 2019 and Jiarun entered into several lease agreements to lease medical equipment and an elevator from three lease finance companies, which are all unrelated third parties, for three to five-year periods, in which Jiarun is required to make monthly or quarterly payments toward the leases. The Company was also required to pay deposits up front, which deposits will later be offset against the last quarterly payment. The medical equipment and elevator will be transferred to Jiarun upon the completion of the agreement. On March 25, 2019 Jiarun entered into a sale and leaseback agreement for the sale-leaseback of properties from Haitong Hengxin International Leasing Company Limited, with a collective net value of $2,609,047. On November 20, 2020 Jiarun entered into a sale and leaseback agreement for the sale-leaseback of properties from Haier Finance Leasing Company Limited, with a collective net value of $2,272,053. On June 16, 2021 Jiarun entered into a finance lease agreement for the acquisition of medical equipment from GE with a net value of $2,524,061. Operating lease In August 2017 JRSS leased office space under non-cancellable operating lease agreements. Under terms of the lease agreement, from August 2017, JRSS is committed to make lease payments of approximately $41,607 per year for 5 years. This office is used for outpatient services by 2nd Branch Hospital. In December 2017 JRSS leased office space under non-cancellable operating lease agreements. Under terms of the lease agreement, from December 2017, JRSS is committed to make lease payments of approximately $68,128 per year for 5 years. This office is used by 1st Branch Company. In October 2019 JRSS updated this operating lease agreements to expand the operating area for the remain lease period, under terms of the new lease agreement, from October 2019, JRSS is committed to lease expense payments of approximately $193,433 per year for 3 years. This office is used for the operations of Nanjing Road Branch. In January 2021 JRSS leased office space under non-cancellable operating lease agreements. Under terms of the lease agreement, from January 2021, JRSS is committed to lease expense payments of approximately $864,943 per year for 10 years. This office is used for the operations of the New District Branch. In June 2021 JRSS leased office space under non-cancellable operating lease agreements. Under terms of the lease agreement, from July 2021, JRSS is committed to lease expense payments of approximately $125,810 per year for 3 years. This office is used for the operations of the New District Branch. The Company’s adoption of the new lease standard included new processes and controls regarding asset financing transactions, financial reporting and a system-related implementation required for the new lease standard. The Company’s accounting for finance leases (formerly referred to as capital leases prior to the adoption of the new lease standard) remained substantially unchanged. The impact of the adoption of the new lease standard included the recognition of right-of-use (“ROU”) assets and lease liabilities. The adoption of the new lease standard resulted in additional net lease assets and net lease liabilities of approximately $21.70 million and $22.72 million, respectively, as of March 31, 2022. As of March 31, 2022, the Company has the following amounts recorded on the Company’s unaudited condensed consolidated balance sheet: March 31, 2022 (Unaudited) Assets Operating lease assets $ 6,160,455 Finance lease assets 15,537,976 Total $ 21,698,431 Liabilities Current Operating lease liabilities 766,663 Finance lease liabilities 1,905,350 Long-term Operating lease liabilities 5,393,792 Finance lease liabilities 14,652,541 Total $ 22,718,346 The future minimum lease payments for annual capital lease obligation as of March 31, 2022 are as follows: Year Amounts 2022 $ 1,414,885 2023 1,932,255 2024 861,077 Thereafter 12,349,674 Total $ 16,557,891 The Company recorded finance interest lease fees of $283,152 and $257,792 for the three months ended March 31, 2022 and 2021, respectively. Future annual minimum lease payments, for non-cancellable operating leases are as follows: Year ending March 31 Amount $ 2022 596,227 2023 685,019 2024 645,014 Thereafter 4,234,195 Total 6,160,455 The company has recorded operating lease expense of $306,965 and $269,204 for three months ended March 31, 2022 and 2021, respectively. At March 31, 2022 right-of-use assets, consist of: March 31, 2022 (Unaudited) Operating Finance Total Lease assets $ 6,378,911 $ 21,252,698 $ 27,631,609 Accumulated amortization (218,456 ) (5,714,722 ) (5,933,178 ) Total right-of-use assets, net $ 6,160,455 $ 15,537,976 $ 21,698,431 The Company recorded finance lease amortization expense of $285,698 and $283,281 in depreciation and amortization for the three months ended March 31, 2022 and 2021, respectively. For the three months ended March 31, 2022, the amount of depreciation and amortization was $882,235, also included general property and equipment depreciation of $596,537. The Company recorded operating lease expense of $306,965 and $269,204 for the three months ended March 31, 2022 and 2021, including operating lease amortization expense of $218,456 and $218,856 for the three months ended March 31, 2022 and 2021, respectively. |