XML 37 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investment in Leasing Operations: (Tables)
12 Months Ended
Dec. 31, 2016
Investment in Leasing Operations:  
Schedule of investment in leasing operations

 

 

 

 

 

 

 

 

 

    

December 31, 2016

    

December 26, 2015

 

Direct financing and sales-type leases:

 

 

 

 

 

 

 

Minimum lease payments receivable

 

$

37,839,800

 

$

37,181,600

 

Estimated residual value of equipment

 

 

4,754,200

 

 

4,511,000

 

Unearned lease income net of initial direct costs deferred

 

 

(5,844,500)

 

 

(4,999,700)

 

Security deposits

 

 

(4,424,400)

 

 

(3,640,500)

 

Equipment installed on leases not yet commenced

 

 

9,961,600

 

 

6,754,200

 

Total investment in direct financing and sales-type leases

 

 

42,286,700

 

 

39,806,600

 

Allowance for credit losses

 

 

(896,000)

 

 

(859,100)

 

Net investment in direct financing and sales-type leases

 

 

41,390,700

 

 

38,947,500

 

Operating leases:

 

 

 

 

 

 

 

Operating lease assets

 

 

800,700

 

 

1,083,300

 

Less accumulated depreciation and amortization

 

 

(775,900)

 

 

(1,043,300)

 

Net investment in operating leases

 

 

24,800

 

 

40,000

 

Total net investment in leasing operations

 

$

41,415,500

 

$

38,987,500

 

 

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 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Financing and Sales-Type Leases

 

Operating Leases

 

 

    

Minimum Lease

    

Income

    

Minimum Lease

 

Fiscal Year

 

Payments Receivable

 

 Amortization

 

Payments Receivable

 

2017

 

$

22,899,200

 

$

4,239,100

 

$

17,200

 

2018

 

 

11,174,700

 

 

1,418,800

 

 

 —

 

2019

 

 

3,737,900

 

 

183,600

 

 

 —

 

2020

 

 

8,400

 

 

1,500

 

 

 —

 

2021

 

 

8,400

 

 

1,000

 

 

 —

 

Thereafter

 

 

11,200

 

 

500

 

 

 —

 

 

 

$

37,839,800

 

$

5,844,500

 

$

17,200

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2016

    

December 26, 2015

    

December 27, 2014

 

Balance at beginning of period

 

$

859,100

 

$

386,000

 

$

822,700

 

Provisions charged to expense

 

 

18,500

 

 

(149,700)

 

 

62,900

 

Recoveries

 

 

47,700

 

 

632,200

 

 

106,900

 

Deductions for amounts written-off

 

 

(29,300)

 

 

(9,400)

 

 

(606,500)

 

Balance at end of period

 

$

896,000

 

$

859,100

 

$

386,000

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

December 26, 2015

 

 

    

Investment

    

Allowance for

    

Investment

    

Allowance for

 

 

 

In Leases

 

Credit Losses

 

In Leases

 

Credit Losses

 

Collectively evaluated for loss potential

 

$

42,286,700

 

$

896,000

 

$

39,806,600

 

$

859,100

 

Individually evaluated for loss potential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total

 

$

42,286,700

 

$

896,000

 

$

39,806,600

 

$

859,100

 

 

Schedule of information regarding accruing and non-accrual leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

    

0-60 Days

    

61-90 Days

    

Over 90 Days

    

 

 

    

 

 

 

 

 

Delinquent

 

Delinquent

 

Delinquent and

 

 

 

 

 

 

 

 

 

and Accruing

 

and Accruing

 

Accruing

 

Non-Accrual

 

Total

 

Middle-Market

 

$

41,299,600

 

$

 —

 

$

 —

 

$

 —

 

$

41,299,600

 

Small-Ticket

 

 

987,100

 

 

 —

 

 

 —

 

 

 —

 

 

987,100

 

Total Investment in Leases

 

$

42,286,700

 

$

 —

 

$

 —

 

$

 —

 

$

42,286,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 26, 2015

 

 

    

0-60 Days

    

61-90 Days

    

Over 90 Days

    

 

 

    

 

 

 

 

 

Delinquent

 

Delinquent

 

Delinquent and

 

 

 

 

 

 

 

 

 

and Accruing

 

and Accruing

 

Accruing

 

Non-Accrual

 

Total

 

Middle-Market

 

$

38,616,600

 

$

 —

 

$

 —

 

$

 —

 

$

38,616,600

 

Small-Ticket

 

 

1,185,800

 

 

4,200

 

 

 —

 

 

 —

 

 

1,190,000

 

Total Investment in Leases

 

$

39,802,400

 

$

4,200

 

$

 —

 

$

 —

 

$

39,806,600