XML 84 R16.htm IDEA: XBRL DOCUMENT v3.25.0.1
OPERATING LEASE
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Operating Lease    
OPERATING LEASE

NOTE 10 – OPERATING LEASE

 

The Company has an office lease dated January 1, 2023, with a term of five years for 1,625 square feet at 1141 W. Randolph Street, Floor 2, Chicago, IL 60607 with 1141 W. Randolph, LLC, a company owned and controlled by Rushi Shah, CEO. The lease requires a monthly rental payment of approximately $4,062 with an annual rate adjustment of 3%. The Company used a discount rate of 6%, based on rates used for similar calculations.

 

SCHEDULE OF OPERATING LEASE 

   Balance Sheet Classification  September 30, 2024 
Asset        
Operating lease asset  Right of use asset  $276,615 
Total lease asset     $276,615 
         
Liability        
Operating lease liability – current portion  Current operating lease liability  $69,949 
Operating lease liability – noncurrent portion  Long-term operating lease liability   297,423 
Total lease liability     $367,372 

 

Lease obligations at September 30, 2024 consisted of the following:

 

SCHEDULE OF LEASE OBLIGATIONS 

For the year ended December 31:    
2024  $66,300 
2025   83,850 
2026   83,850 
2027   83,850 
2028   83,850 
Total payments   401,700 
Amount representing interest   (34,328)
Lease obligation, net   367,372 
Less current portion   (69,949)
Lease obligation – long term  $297,423 

 

Lease expense for the nine months ended September 30, 2024 was $55,749.

 

Lease expense for the nine months ended September 30, 2023, was $38,569.

 

 

NOTE 10 – OPERATING LEASE

 

The Company has an office lease dated January 1, 2023, with a term of five years for 1,625 square feet at 1141 W. Randolph Street, Floor 2, Chicago, IL 60607 with 1141 W. Randolph, LLC, a company owned and controlled by Rushi Shah, CEO. The lease requires a monthly rental payment of approximately $4,062 with an annual rate adjustment of 3%. The Company used a discount rate of 6%, based on rates used for similar calculations.

 

   Balance Sheet Classification 

December 31,

2023

 
Asset        
Operating lease asset  Right of use asset  $318,114 
Total lease asset     $318,114 
         
Liability        
Operating lease liability – current portion  Current operating lease liability  $55,036 
Operating lease liability – noncurrent portion  Long-term operating lease liability   297,529 
Total lease liability     $352,565 

 

Lease obligations at December 31, 2023 consisted of the following:

 

For the year ended December 31:    
2024  $66,300 
2025   83,850 
2026   83,850 
2027   83,850 
2028   83,850 
Total payments   401,700 
Amount representing interest   (49,135)
Lease obligation, net   352,565 
Less current portion   (55,036)
Lease obligation – long term  $297,529 

 

Lease expense for the year ended December 31, 2023, was $51,510.