XML 32 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Investment in Leasing Operations: (Tables)
12 Months Ended
Dec. 28, 2019
Investment in Leasing Operations:  
Schedule of investment in leasing operations

 

 

 

 

 

 

 

 

    

December 28, 2019

    

December 29, 2018

Direct financing and sales-type leases:

 

 

 

 

 

 

Minimum lease payments receivable

 

$

26,001,200

 

$

40,822,400

Estimated unguaranteed residual value of equipment

 

 

4,109,800

 

 

4,741,200

Unearned lease income, net of initial direct costs deferred

 

 

(4,039,400)

 

 

(6,739,900)

Security deposits

 

 

(3,852,000)

 

 

(4,118,300)

Equipment installed on leases not yet commenced

 

 

3,437,800

 

 

5,094,800

  Total investment in direct financing and sales-type leases

 

 

25,657,400

 

 

39,800,200

Allowance for credit losses

 

 

(580,600)

 

 

(861,200)

  Net investment in direct financing and sales-type leases

 

 

25,076,800

 

 

38,939,000

Operating leases:

 

 

 

 

 

 

Operating lease assets

 

 

820,700

 

 

777,000

Less accumulated depreciation and amortization

 

 

(591,900)

 

 

(713,000)

  Net investment in operating leases

 

 

228,800

 

 

64,000

Total net investment in leasing operations

 

$

25,305,600

 

$

39,003,000

 

Schedule of future minimum lease payments receivable under lease contracts and the amortization of unearned lease income, net of initial direct costs deferred

Future minimum lease payments receivable under lease contracts and the amortization of unearned lease income, net of initial direct costs deferred, is as follows as of December 28, 2019:

 

 

 

 

 

 

 

 

 

 

 

Direct Financing and Sales-Type Leases

 

 

    

Minimum Lease

    

Income

 

Fiscal Year

 

Payments Receivable

 

 Amortization

 

2020

 

$

16,855,200

 

$

3,193,700

 

2021

 

 

8,049,100

 

 

802,000

 

2022

 

 

1,084,400

 

 

43,100

 

2023

 

 

8,100

 

 

500

 

2024

 

 

4,400

 

 

100

 

Thereafter

 

 

 —

 

 

 —

 

 

 

$

26,001,200

 

$

4,039,400

 

 

Schedule of activity in the allowance for credit losses for leasing operations

 

 

 

 

 

 

 

 

 

 

 

 

    

December 28, 2019

    

December 29, 2018

    

December 30, 2017

 

Balance at beginning of period

 

$

861,200

 

$

711,200

 

$

896,000

 

Provisions charged to expense

 

 

(78,300)

 

 

38,600

 

 

9,000

 

Recoveries

 

 

21,900

 

 

213,500

 

 

8,600

 

Deductions for amounts written-off

 

 

(224,200)

 

 

(102,100)

 

 

(202,400)

 

Balance at end of period

 

$

580,600

 

$

861,200

 

$

711,200

 

 

Schedule of investment in direct financing and sales-type leases (investment in leases) and allowance for credit losses by loss evaluation methodology

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 28, 2019

 

December 29, 2018

 

    

Investment

    

Allowance for

    

Investment

    

Allowance for

 

 

In Leases

 

Credit Losses

 

In Leases

 

Credit Losses

Collectively evaluated for loss potential

 

$

25,657,400

 

 

580,600

 

$

39,800,200

 

$

861,200

Individually evaluated for loss potential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

$

25,657,400

 

$

580,600

 

$

39,800,200

 

$

861,200

 

Schedule of information regarding accruing and non-accrual leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 28, 2019

 

    

0-60 Days

    

61-90 Days

    

Over 90 Days

    

 

 

    

 

 

 

 

Delinquent

 

Delinquent

 

Delinquent and

 

 

 

 

 

 

 

 

and Accruing

 

and Accruing

 

Accruing

 

Non-Accrual

 

Total

Middle-Market

 

$

24,546,300

 

$

 —

 

$

 —

 

$

 —

 

$

24,546,300

Small-Ticket

 

 

1,111,100

 

 

 —

 

 

 —

 

 

 —

 

 

1,111,100

Total Investment in Leases

 

$

25,657,400

 

$

 —

 

$

 —

 

$

 —

 

$

25,657,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 29, 2018

 

    

0-60 Days

    

61-90 Days

    

Over 90 Days

    

 

 

    

 

 

 

 

Delinquent

 

Delinquent

 

Delinquent and

 

 

 

 

 

 

 

 

and Accruing

 

and Accruing

 

Accruing

 

Non-Accrual

 

Total

Middle-Market

 

$

38,395,000

 

$

 —

 

$

 —

 

$

70,000

 

$

38,465,000

Small-Ticket

 

 

1,335,200

 

 

 —

 

 

 —

 

 

 —

 

 

1,335,200

Total Investment in Leases

 

$

39,730,200

 

$

 —

 

$

 —

 

$

70,000

 

$

39,800,200

 

Schedule of components of leasing income

 

 

 

 

 

Year Ended

 

 

December 28, 2019

    

Interest income on direct financing and sales-type leases

$

7,602,600

 

Selling profit (loss) at commencement of sales-type leases

 

2,470,300

 

Operating lease income

 

2,525,600

 

Income on sales of equipment under lease

 

2,855,400

 

Other

 

601,900

 

Leasing income

$

16,055,800