| Schedule of Finance and Operating Leases |
The following table shows finance lease liabilities
and the associated financial statement line items:
| | |
As of December 31, | |
| | |
2024 | | |
2025 | | |
2025 | |
| | |
S$ | | |
S$ | | |
$ | |
| Liabilities | |
| | |
| | |
| |
| Finance lease liabilities – current | |
| 45,032 | | |
| 42,062 | | |
| 32,710 | |
| Finance lease liabilities – non-current | |
| 80,476 | | |
| 38,415 | | |
| 29,874 | |
| Total | |
| 125,508 | | |
| 80,477 | | |
| 62,584 | |
As of December 31, 2024 and 2025, “Right-of-use
assets, net” consisted of the following:
| | |
As of December 31, | |
| | |
2024 | | |
2025 | | |
2025 | |
| | |
S$ | | |
S$ | | |
$ | |
| Motor vehicles under hire purchase | |
| 183,073 | | |
| 183,073 | | |
| 142,370 | |
| Leased office equipment | |
| 71,434 | | |
| 71,434 | | |
| 55,551 | |
| Less: Accumulated amortization | |
| (135,482 | ) | |
| (179,116 | ) | |
| (139,292 | ) |
| Right-of-use assets (finance lease), net | |
| 119,025 | | |
| 75,391 | | |
| 58,629 | |
Information related to finance lease activities
during the periods are as follows:
| | |
For the Years Ended December 31, | |
| | |
2024 | | |
2025 | | |
2025 | |
| | |
S$ | | |
S$ | | |
$ | |
| Finance lease expenses | |
| | |
| | |
| |
| Amortization | |
| 52,031 | | |
| 43,633 | | |
| 33,932 | |
| Interest of financing lease liabilities | |
| 8,267 | | |
| 5,140 | | |
| 3,997 | |
The following table shows the weighted-average
lease terms and discount rates for finance leases:
| | | As of December 31, | | | | | 2024 | | | 2025 | | | Weighted average remaining lease term (Years) | | | | | | | | Finance leases | | | 2.91 | | | | 2.07 | | | | | | | | | | | | | Weighted average discount rate (%) | | | | | | | | | | Finance leases | | | 5.21 | | | | 5.13 | | The following table shows operating lease liabilities
and the associated financial statement line items:
| | |
As of December 31, | |
| | |
2024 | | |
2025 | | |
2025 | |
| | |
S$ | | |
S$ | | |
$ | |
| Liabilities | |
| | |
| | |
| |
| Operating lease liabilities – current | |
| 170,776 | | |
| 328,848 | | |
| 255,734 | |
| Operating lease liabilities – non-current | |
| 96,921 | | |
| 69,156 | | |
| 53,780 | |
| Total | |
| 267,697 | | |
| 398,004 | | |
| 309,514 | |
As of December 31, 2024 and 2025, “Right-of-use
assets, net” consisted of the following:
| | |
As of December 31, | |
| | |
2024 | | |
2025 | | |
2025 | |
| | |
S$ | | |
S$ | | |
$ | |
| Leasehold buildings | |
| 717,262 | | |
| 1,181,216 | | |
| 918,591 | |
| Less: Accumulated amortization | |
| (445,607 | ) | |
| (773,472 | ) | |
| (601,503 | ) |
| Right-of-use assets (operating lease), net | |
| 271,655 | | |
| 407,744 | | |
| 317,088 | |
Information related to operating lease activities
during the periods are as follows:
| | |
For the Years Ended December 31, | |
| | |
2023 | | |
2024 | | |
2025 | | |
2025 | |
| | |
S$ | | |
S$ | | |
S$ | | |
$ | |
| Operating lease expenses | |
| | |
| | |
| | |
| |
| Amortization | |
| 129,675 | | |
| 173,256 | | |
| 327,866 | | |
| 254,970 | |
| Interest of operating lease liabilities | |
| 7,157 | | |
| 6,576 | | |
| 18,366 | | |
| 14,282 | |
The following table shows the weighted-average
lease terms and discount rates for operating leases:
| | | As of December 31, | | | | | 2024 | | | 2025 | | | Weighted average remaining lease term (Years) | | | | | | | | Operating leases | | | 1.56 | | | | 1.17 | | | | | | | | | | | | | Weighted average discount rate (%) | | | | | | | | | | Operating leases | | | 3.42 | | | | 4.59 | |
|
| Schedule of Future Finance Lease Payments |
Future finance lease payments as of December 31,
2025 are detailed as follows:
| Finance leases | |
S$ | | |
$ | |
| 2026 | |
| 44,846 | | |
| 34,875 | |
| 2027 | |
| 29,388 | | |
| 22,854 | |
| 2028 and hereafter | |
| 10,249 | | |
| 7,970 | |
| Total future lease payment | |
| 84,483 | | |
| 65,699 | |
| Less: Imputed interest | |
| (4,006 | ) | |
| (3,115 | ) |
| Present value of finance lease liabilities | |
| 80,477 | | |
| 62,584 | |
| Less: Current portion | |
| (42,062 | ) | |
| (32,710 | ) |
| Long-term potion of finance lease liabilities | |
| 38,415 | | |
| 29,874 | |
|
| Schedule of Future Operating Lease Payments |
Future operating lease payments as of December
31, 2025 are detailed as follows:
| Operating leases | |
S$ | | |
$ | |
| 2026 | |
| 338,891 | | |
| 263,544 | |
| 2027 and hereafter | |
| 69,640 | | |
| 54,157 | |
| Total future lease payment | |
| 408,531 | | |
| 317,700 | |
| Less: Imputed interest | |
| (10,527 | ) | |
| (8,186 | ) |
| Present value of operating lease liabilities | |
| 398,004 | | |
| 309,514 | |
| Less: Current portion | |
| (328,848 | ) | |
| (255,734 | ) |
| Long-term potion of operating lease liabilities | |
| 69,156 | | |
| 53,780 | |
|