SCHEDULE OF PROPERTY, PLANT AND EQUIPMENT |
SCHEDULE OF PROPERTY, PLANT AND EQUIPMENT
Cost | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Computer
Equipment | | |
Furniture
and Equipment | | |
Leasehold
Improvements | | |
Vehicles | | |
Total | |
Cost | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at December 31, 2023 | |
$ | 133,273 | | |
$ | 1,040,192 | | |
$ | 86,530 | | |
$ | 60,343 | | |
$ | 1,320,338 | |
Additions | |
| 6,876 | | |
| 137,562 | | |
| 2,359 | | |
| - | | |
| 146,797 | |
Disposals | |
| (9,821 | ) | |
| (180,338 | ) | |
| - | | |
| - | | |
| (190,159 | ) |
Balance at December 31, 2024 | |
| 130,328 | | |
| 997,416 | | |
| 88,889 | | |
| 60,343 | | |
| 1,276,976 | |
Equipment cost, beginning balance | |
| 130,328 | | |
| 997,416 | | |
| 88,889 | | |
| 60,343 | | |
| 1,276,976 | |
Additions | |
| 9,615 | | |
| 22,812 | | |
| - | | |
| - | | |
| 32,427 | |
Disposals | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance at March 31,
2025 | |
$ | 139,943 | | |
$ | 1,020,228 | | |
$ | 88,889 | | |
$ | 60,343 | | |
$ | 1,309,403 | |
Equipment cost, ending
balance | |
$ | 139,943 | | |
$ | 1,020,228 | | |
$ | 88,889 | | |
$ | 60,343 | | |
$ | 1,309,403 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Accumulated depreciation | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at December 31, 2023 | |
$ | 58,178 | | |
$ | 545,403 | | |
$ | 6,790 | | |
$ | 29,166 | | |
$ | 639,537 | |
Charge for the year | |
| 37,881 | | |
| 143,885 | | |
| 17,845 | | |
| 9,354 | | |
| 208,965 | |
Disposals | |
| (3,383 | ) | |
| (97,685 | ) | |
| - | | |
| - | | |
| (101,068 | ) |
Balance at December 31, 2024 | |
| 92,676 | | |
| 591,603 | | |
| 24,635 | | |
| 38,520 | | |
| 747,434 | |
Accumulated depreciation, beginning balance | |
| 92,676 | | |
| 591,603 | | |
| 24,635 | | |
| 38,520 | | |
| 747,434 | |
Charge for the period | |
| 8,371 | | |
| 37,222 | | |
| 4,472 | | |
| 1,637 | | |
| 51,702 | |
Disposals | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance at March 31,
2025 | |
$ | 101,047 | | |
$ | 628,825 | | |
$ | 29,107 | | |
$ | 40,157 | | |
$ | 799,136 | |
Accumulated depreciation, ending balance | |
$ | 101,047 | | |
$ | 628,825 | | |
$ | 29,107 | | |
$ | 40,157 | | |
$ | 799,136 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net book value: | |
| | | |
| | | |
| | | |
| | | |
| | |
December 31, 2024 | |
$ | 37,652 | | |
$ | 405,813 | | |
$ | 64,254 | | |
$ | 21,823 | | |
$ | 529,542 | |
March 31, 2025 | |
$ | 38,896 | | |
$ | 391,403 | | |
$ | 59,782 | | |
$ | 20,186 | | |
$ | 510,267 | |
Net book value | |
$ | 38,896 | | |
$ | 391,403 | | |
$ | 59,782 | | |
$ | 20,186 | | |
$ | 510,267 | |
|