XML 21 R12.htm IDEA: XBRL DOCUMENT v3.25.3
Leases
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Leases

4. Leases

Operating Leases

 

On November 8, 2022, the Company entered into a lease agreement with DLL Finance, LLC, for golf carts. Total monthly payments under the lease of $20,654 commenced in January 2023, and continue for a period of 48 months.

 

On November 16, 2023, the Company entered into a lease agreement with DLL Finance, LLC for golf carts. Total monthly payments under the lease of $4,435 commenced in December 2023, and continue for a period of 54 months.

 

On August 9, 2024, the Company entered into two new lease agreements with DLL Finance LLC for golf carts. Total monthly payments under the new leases of $4,992 and $7,205 commenced in September 2024, and continue for a period of 60 months.

 

Operating lease liabilities are recorded based on the present value of the future lease payments over the lease term.

 

Future minimum lease payments under the lease are as follows:

 

Years Ending December 31,

 

 

 

2025

 

$

447,435

 

2026

 

 

447,435

 

2027

 

 

199,593

 

2028

 

 

168,545

 

2029

 

 

97,578

 

Total future minimum lease payments

 

 

1,360,585

 

Less current portion

 

 

(382,324

)

Less imputed interest

 

 

(150,269

)

Non-current present value of future minimum lease payments

 

$

827,992

 

 

Operating lease expense approximated $305,000 and $345,000 for each of the years ended December 31, 2024 and 2023, respectively.

 

Finance Leases

 

The Company is also obligated under certain leases for telephone equipment. The leases expire in the fourth quarter of 2027 and the monthly lease payments are $6,644. The leases contain bargain purchase options that allow the Company to purchase the leased equipment for a minimal amount upon the expiration of the lease term.

 

The Company is also obligated under a lease for copier equipment. The lease expires in the fourth quarter of 2028 and the monthly lease payment is $1,799. The Company has the option to purchase the leased equipment at fair market value upon the expiration of the lease term. Equipment acquired under finance leases is pledged as collateral to secure the performance of the future minimum lease payments.

 

 

 

 

 

 

 

 

 

 

 

 

Future minimum lease payments under finance lease obligations are as follows:

 

Years Ending December 31,

 

 

 

2025

 

$

101,827

 

2026

 

 

101,827

 

2027

 

 

81,897

 

2028

 

 

22,104

 

Total future minimum lease payments

 

 

307,655

 

Less amount representing interest and taxes

 

 

(24,387

)

Present value of future minimum lease payments

 

 

283,268

 

Less current maturities

 

 

(89,558

)

Non-current present value of future minimum lease payments

 

$

193,710