XML 64 R40.htm IDEA: XBRL DOCUMENT v3.24.2.u1
LEASE LIABILITIES (Tables)
2 Months Ended
Mar. 31, 2024
Leases [Abstract]  
Schedule of active leases and total lease term under contract [Table Text Block]
Entity Name/Lessee Asset

Remaining lease term

(years)

Type
Silver State Cultivation LLC Land/ Building 12.68 Operating lease
Silver State Relief LLC (Sparks) Land/ Building 12.68 Operating lease
Silver State Relief LLC (Fernley) Land/ Building 8.68 Operating lease

 

Schedule of weighted average discount rate used in calculating lease liabilities and weighted average remaining lease term [Table Text Block]
   

March 31,

2024

   

January 31,

2024

 
Weighted average discount rate   10%     10%  
Weighted average remaining lease term (years)   10.61     10.77  
Schedule of maturity of the contractual undiscounted lease liabilities [Table Text Block]
Year ending March 31,   $  
2025   1,321,107  
2026   1,360,740  
2027   1,401,562  
2028   1,443,609  
2029   1,486,918  
Thereafter   8,985,939  
Total undiscounted lease liabilities   15,999,875  
Effects of discounting   (6,492,080 )
Total present value of minimum lease payments   9,507,796  
Current portion of lease liability   387,400  
Lease liabilities   9,120,396