XML 30 R12.htm IDEA: XBRL DOCUMENT v3.24.1
Operating Lease Right-of-Use Assets and Operating Lease Liabilities
 12 Months Ended
Dec. 31, 2023
Operating Lease Right-of-Use Assets and Operating Lease Liabilities [Abstract]  
OPERATING LEASE RIGHT-OF-USE ASSETS AND OPERATING LEASE LIABILITIES

NOTE 4 – OPERATING LEASE RIGHT-OF-USE ASSETS AND OPERATING LEASE LIABILITIES

 

In January 2019, the Company renewed and extended the term of its lease facility for another three-year period from January 2019 to December 2021 starting with a monthly base rent of $2,567 plus a pro rata share of operating expenses beginning January 2019. The base rent was subject to annual increases beginning the 2nd and 3rd lease year as defined in the lease agreement. In addition to the monthly base rent, the Company is charged separately for common area maintenance which is considered a non-lease component. These non-lease component payments are expensed as incurred and are not included in operating lease assets or liabilities. On August 27, 2021, the Company entered into an amendment agreement with the same landlord to modify the facility lease to relocate and increase the square footage of the lease premises. The term of the lease commenced on October 1, 2021 and will expire on December 31, 2024 with a new monthly base rent of $7,156 plus a pro rata share of operating expenses beginning January 2022. The base rent will be subject to 3% annual increases beginning in the 2nd and 3rd lease year as defined in the amended lease agreement. For the years ended December 31, 2023 and 2022, rent expense amounted to $95,310 and $94,924, respectively, and were included in general and administrative expenses.

 

On August 27, 2021, upon the execution of the amendment agreement, the Company recorded right-of-use assets and operating lease liabilities of $198,898. The remaining lease term for the operating lease is 12 months as of December 31, 2023 and the incremental borrowing rate is 18.0% (based on historical borrowing rates).

 

Right-of- use assets are summarized below:

 

   December 31,
2023		   December 31,
2022		 
Office lease  $198,898   $198,898 
Less accumulated amortization   (124,921)   (64,372)
Right-of-use asset, net  $73,977   $134,526 

 

Operating Lease liabilities are summarized below:

 

   December 31,
2023		   December 31,
2022		 
Office lease  $198,898   $198,898 
Reduction of lease liability   (115,224)   (47,885)
Total lease liability   83,674    151,013 
Less: current portion   83,674    67,338 
Long term portion of lease liability  $-   $83,675 

 

Minimum lease payments under the non-cancelable operating lease on December 31, 2023 are as follows:

 

For the year ended December 31:    
2024  $92,100 
Total   92,100 
Less: present value discount   (8,426)
Total operating lease liability  $83,674