ASSETS |
|
Current Assets |
|
Cash in bank- operating accounts |
145,009 |
Shareholders' arrears receivable |
15,038 |
Miscellaneous receivables |
5,953 |
Prepaid expenses (Page 12) |
18,407 |
Contract work in progress (Note 13) |
117,771 |
Reserve fund (Page 12) |
541,544 |
Total current assets |
843,722 |
Land, Building and Equipment (Note 2) |
|
Land |
2,224,271 |
Building |
6,672,815 |
Building improvements |
2,026,649 |
Fixed equipment |
22,784 |
Oil burner |
22,400 |
Total land, building and equipment |
10,968,919 |
Less: accumulated depreciation |
7,515,498 |
Net land, building, equipment |
3,453,421 |
TOTAL ASSETS |
4,297,143 |
LIABILITIES |
|
Current Liabilities |
|
Accounts payable and accrued expenses (Page 12) |
228,641 |
Maintenance received in advance |
9,061 |
New York State Franchise tax payable (Note 5) |
-0- |
Shareholders' deposits payable |
9,500 |
Mortgage note payable- current (Note 3) |
155,927 |
Total current liabilities |
403,129 |
Long Term Liabilities |
|
Mortgage note payable. (Notes 3 & 12) |
1,524,841 |
Total long term liabilities |
1,524,841 |
Total liabilities |
1,927,970 |
STOCKHOLDERS' EQUITY |
|
Capital stock- par value $1.00, authorized 70,000 shares, issued and outstanding 67,164 shares |
67,164 |
Paid in capital |
7,077,134 |
Accumulated deficit |
(4,775,125) |
Total stockholders equity |
2,369,173 |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
4,297,143 |
REVENUE |
|
Tenant-Stockholder maintenance charges (Note 2) |
1,709,512 |
Shareholder operating assessment (Note 9) |
147,089 |
Laundry income |
9,600 |
Interest and dividend income |
5,370 |
Late charges and miscellaneous income |
1,090 |
Total Revenue |
1,872,661 |
EXPENSES |
|
Administrative expenses (Page 13) |
146,912 |
Operating expenses (Page 13) |
556,852 |
Maintenance expenses (Page 14) |
241,674 |
Taxes (Page 14) |
869,983 |
Financial expenses (Page 14) |
67,588 |
Total Expenses |
1,883,009 |
Net (loss) income before insurance proceeds, depreciation, and loss on securities |
(10,348) |
Add: Insurance proceeds (Page 14) |
19,373 |
Less: Depreciation (Page 14) |
(70,547) |
Less: Realized loss on securities (Page 14) |
(7,694) |
Net (loss) gain after insurance proceeds, depreciation, and loss on securities |
(69,216) |
Beginning accumulated deficit |
(4,705,909) |
Ending accumulated deficit |
(4,775,125) |