XML 85 R19.htm IDEA: XBRL DOCUMENT v3.25.1
RIGHT-OF-USE ASSETS AND OPERATING AND FINANCE LEASE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Schedule of right-of- use assets

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

 

 

   December 31, 2024   December 31, 2023 
Office lease  $37,502   $37,502 
Less accumulated amortization   (25,762)   (7,212)
Right of use assets, net  $11,740   $30,290 
Schedule of operating lease liabilities

Operating Lease liabilities are summarized below:

 

  

   December 31, 2024   December 31, 2023 
Office lease  $11,976   $30,457 
Less: current portion   (11,976)   (18,483)
Long term portion  $-   $11,974 
Schedule of Maturity of lease liabilities

Maturity of lease liabilities are as follows:

 

Year ended December 31, 2025  $12,261 
Total future minimum lease payments   12,261 
Less: Present value discount   (285)
Lease liability  $11,976 
Schedule of Finance Right-Of-Use Assets

Finance right of use assets are summarized below:

 

   December 31,   December 31, 
   2024   2023 
Vehicle lease  $53,100   $53,100 
Vessel lease   70,849    61,607 
Sonar lease   18,987    18,987 
Finance right of use asset before Accumulated Amortization   142,936    133,694 
Less accumulated amortization   (55,096)   (17,673)
Finance right of use asset  $87,840   $116,021 
Schedule of Finance Lease Liabilities

Finance lease liabilities are summarized below:

 

 

   December 31,   December 31, 
   2024   2023 
Vehicle lease  $35,944   $45,034 
Vessel lease   47,957    60,085 
Sonar lease   13,868    17,061 
Total Lease Liabilities   97,769    122,180 
Less: current portion   (26,304)   (22,263)
Long term portion  $71,465   $99,917 
Schedule of Future minimum lease payments

Maturity of lease liabilities are as follows:

 

Year Ended December 31, 2025  $37,758 
Year Ended December 31, 2026   37,758 
Year Ended December 31, 2027   37,758 

Year Ended December 31, 2028

   4,414 
Total future minimum lease payments   117,688 
Less imputed interest   (19,919)
PV of payments  $97,769 
Schedule of Expenses with respect to Finance Leases

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

 

   December 31,   December 31, 
   2024   2023 
Finance lease amortization  $28,180   $0 
Finance lease interest   13,348    11,534 
Total finance lease expense  $41,528   $11,534 
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 December 31, 2024 and 2023 are set forth below.

 

 

   December 31,  December 31,
   2024  2023
Weighted average remaining lease term  3.11 years  4.17 years
Weighted average discount rate  12%  12%