XML 28 R18.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
RIGHT-OF-USE ASSETS AND OPERATING AND FINANCE LEASE LIABILITIES (Tables)
3 Months Ended
Mar. 31, 2024
Leases [Abstract]  
Schedule of right-of- use assets

Right-of-use assets at March 31, 2024 and December 31, 2023 are summarized below:

 

   March 31, 2024   December 31, 2023 
Office lease  $37,502   $37,502 
Less accumulated amortization   (11,682)   (7,212)
Right of use assets, net  $25,820   $30,290 
Schedule of operating lease liabilities

Operating Lease liabilities are summarized below:

 

 

   March 31, 2024   December 31, 2023 
Office lease  $26,088   $30,457 
Less: current portion   (19,154)   (18,483)
Long term portion  $6,934   $11,974 
Schedule of Maturity of lease liabilities

Maturity of lease liabilities are as follows:

 

 

Year ended December 31, 2024  $15,495 
Year ended December 31, 2025   12,261 
Total future minimum lease payments   27,756 
Less: Present value discount   (1,668)
Lease liability  $26,088 
Schedule of Finance Right-Of-Use Assets

Finance right of use assets are summarized below:

 

   March 31,   December 31, 
   2024   2023 
Vehicle lease  $53,100   $53,100 
Vessel lease   70,849    70,849 
Sonar lease   18,987    18,987 
Finance right of use asset before Accumulated Amortization   142,936    142,936 
Less accumulated amortization   (33,960)   (26,915)
Finance right of use asset  $108,976   $116,021 
Schedule of Finance Lease Liabilities

Finance lease liabilities are summarized below:

 

 

   March 31,   December 31, 
   2024   2023 
Vehicle lease  $42,862   $45,034 
Vessel lease   57,187    60,085 
Sonar lease   16,298    17,061 
Total Lease Liabilities   116,347    122,180 
Less: current portion   (25,150)   (22,263)
Long term portion  $91,197   $99,917 
Schedule of Future minimum lease payments

Maturity of lease liabilities are as follows:

 

 

Year Ended December 31, 2024  $28,319 
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   146,007 
Less imputed interest   (29,660)
PV of payments  $116,347 
Schedule of Expenses with respect to Finance Leases

Expenses incurred with respect to the Company’s finance leases during the three months ended March 31, 2024 and 2023 which are included in general and administrative expenses on the unaudited condensed consolidated statements of operations are set forth below.

 

   March 31,   March 31, 
   2024   2023 
Finance lease amortization  $33,960   $6,123 
Finance lease interest   3,607    3,629 
Total finance lease expense  $37,567   $9,752 
Schedule of Weighted Average Remaining Lease Team and Average Discount on Finance Leases

The weighted average remaining lease term and the weighted average discount rate on the finance leases at March 31, 2024 and December 31, 2023 are set forth below.

 

 

   March 31,  December 31,
   2024  2023
Weighted average remaining lease term  3.87 years  4.75 years
Weighted average discount rate  12%  12%