XML 59 R34.htm IDEA: XBRL DOCUMENT v3.24.1.u1
COMMITMENTS AND CONTINGENCIES (Tables)
 12 Months Ended
Dec. 31, 2023
Metro Creekside California L L C [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
SCHEDULE OF OPERATING LEASE COST

Balance sheet information related to the Company’s operating leases:

   As of
December 31,
2023		 
Right-of-used assets  $245,974 
Lease liabilities – current  $117,606 
Lease liabilities – non-current   128,480 
Total lease liabilities  $246,086 

 

The weighted-average remaining lease term and the weighted-average discount rate of the above two leases are as follows:

 

   Year Ended December 31, 2023 
         
Weighted average remaining lease term (years)   2.25      
Weighted average discount rate   6.5%     
SCHEDULE OF LEASE PAYMENT

The following is a schedule, by year of lease payment for above two leases as of December 31, 2023:

 

For the 12 months ending   Lease Payment  
         
2024     129,622  
2025     90,243  
2026     40,642  
2027     3,511  
Total undiscounted cash flows     264,017  
Imputed Interest     (17,932 )
Present value of lease liabilities   $ 246,086  
Leishen Lease [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
SCHEDULE OF OPERATING LEASE COST

Balance sheet information related to the Company’s Leishen operating leases:

   As of
December 31,
2023		 
Right-of-used assets  $207,995 
Lease liabilities – current  $229,201 
Lease liabilities – non-current   81,506 
Total lease liabilities  $310,707 

 

The weighted-average remaining lease term and the weighted-average discount rate of Leishen leases are as follows:

 

   Year Ended December 31 
   2023   2022 
Weighted average remaining lease term (years)   2.59    3.59 
Weighted average discount rate   5%   5%