XML 27 R18.htm IDEA: XBRL DOCUMENT v3.23.3
RIGHT-OF-USE ASSETS AND OPERATING AND FINANCE LEASE LIABILITIES (Tables)
9 Months Ended
Sep. 30, 2023
Leases [Abstract]  
Schedule of right-of- use assets

Right-of-use assets at September 30, 2023 and December 31, 2022 are summarized below:

 

   September 30, 2023   December 31, 2022 
Office lease  $37,502   $48,957 
Less accumulated amortization   (2,849)   (38,493)
Right of use assets, net  $34,653   $10,464 
Schedule of operating lease liabilities

Operating Lease liabilities are summarized below:

 

 

   September 30, 2023   December 31, 2022 
Office lease  $34,719   $10,807 
Less: current portion   (17,828)   (10,807)
Long term portion  $16,891   $- 
Schedule of Maturity of lease liabilities

Maturity of lease liabilities are as follows:

 

 

Year ended December 31, 2023  $5,053 
Year ended December 31, 2024   20,548 
Year ended December 31, 2025   12,261 
Total future minimum lease payments   37,862 
Less: Present value discount   (3,143)
Lease liability  $34,719 
Finance right of use assets

Finance right of use assets are summarized below:

 

   As of   As of 
   September 30,   December 31, 
   2023   2022 
Vehicle lease  $53,100   $- 
Vessel lease   70,849    - 
Sonar lease   18,987    - 
Finance right of use asset before Accumulated Amortization   142,936    - 
Less accumulated amortization   (19,952)   - 
Finance right of use asset  $122,984   $- 
Schedule of Finance Lease Liabilities

Finance lease liabilities are summarized below:

 

   As of   As of 
   September 30,   December 31, 
   2023   2022 
Vehicle lease  $47,142   $- 
Vessel lease   62,969    - 
Sonar lease   17,801    - 
Total Lease Liabilities   127,702    - 
Less: current portion   (23,281)   - 
Long term portion  $104,421   $- 
Schedule of Future minimum lease payments

Maturity of lease liabilities are as follows:

 

Year Ended December 31, 2023  $9,438 
Year Ended December 31, 2024   37,758 
Year Ended December 31, 2025   37,758 
Year Ended December 31, 2026   37,758 
Year Ended December 31, 2027   37,758 
Thereafter   4,414 
Total future minimum lease payments   164,884 
Less imputed interest   (37,182)
PV of payments  $127,702 
Expenses incurred with respect to the Company’s finance leases

Expenses incurred with respect to the Company’s finance leases during the three and nine months ended September 30, 2023 and 2022 which are included in general and administrative expenses on the unaudited condensed consolidated statements of operations are set forth below.

 

   September 30,   September 30, 
Three Month Ended  2023   2022 
Finance lease amortization  $7,073   $- 
Finance lease interest   3,898    - 
Total finance lease expense  $10,971   $- 
         
   September 30,   September 30, 
Nine Month Ended  2023   2022 
Finance lease amortization  $19,952   $- 
Finance lease interest   11,395    - 
Total finance lease expense  $31,347   $- 
weighted average remaining lease term and the weighted average discount rate on the finance leases

The weighted average remaining lease term and the weighted average discount rate on the finance leases at September 30, 2023 and 2022 are set forth below.

 

   September 30,   September 30, 
   2023   2022 
Weighted average remaining lease term   4.36 years    - 
Weighted average discount rate   12%   -