| SCHEDULE OF VARIABLE INTEREST ENTITIES |
SCHEDULE OF VARIABLE INTEREST ENTITIES
| | |
2026 | | |
2025 | |
| | |
For the Years Ended | |
| | |
January 31, | |
| | |
2026 | | |
2025 | |
| Assets | |
| | | |
| | |
| Cash | |
$ | 52,183 | | |
$ | (24,551 | ) |
| Accounts Receivable | |
| 1,929 | | |
| (23,757 | ) |
| Prepaid Expenses and Deposits | |
| 35,852 | | |
| 4,129 | |
| Employee Retention Credit | |
| 616,764 | | |
| 616,764 | |
| Hotel Properties, Net | |
| 837,396 | | |
| 940,421 | |
| Operating Lease -Right of Use | |
| 2,045,563 | | |
| 2,067,761 | |
| | |
| | | |
| | |
| Total Assets | |
$ | 3,589,687 | | |
$ | 3,580,767 | |
| | |
| | | |
| | |
| Liabilities | |
| | | |
| | |
| Accounts Payable and Accrued Expenses | |
$ | 1,508,887 | | |
$ | 1,532,757 | |
| Operating Lease Liability (ASC 842) | |
| 2,202,995 | | |
| 2,229,807 | |
| Mortgage Notes Payable | |
| 1,114,598 | | |
| 1,156,433 | |
| Total Liabilities | |
$ | 4,826,480 | | |
$ | 4,918,997 | |
| | |
| | | |
| | |
| Equity | |
| (1,236,793 | ) | |
| (1,338,230 | ) |
| | |
| | | |
| | |
| Liabilities & Equity | |
$ | 3,589,687 | | |
$ | 3,580,767 | |
|