Apartment Report

Year Ended 2017-12-31

310 East 49 St
#PHA
New York
NY 10017

310 East 49th Owners Corp.

Financial Statements

Balance Sheets

Balance Sheets
Assets
Current Assets:
Cash and cash equivalents 1,808
Receivables (Note 3) 384
Prepaid expenses (Note 4) 271
Total Current Assets 2,464
Reserve fund (Notes 2 and 5) 11,604
Property and Improvements: (Notes 2 and 6)
Land 24,208
Building 50,279
Building improvements 41,144
Total 115,631
Less: accumulated depreciation (71,514)
Net Property and Improvements 44,117
Other Assets:
Investment in NCB stock (Note 2) 320
Unamortized credit line finance costs 140
Utility deposit 8
Total Other Assets 467
Total Assets 58,653
Liabilities
Current Liabilities:
Accounts payable and accrued expenses 585
Real estate tax abatements 1,117
Mortgage payable - current portion 649
Prepaid maintenance and laundry income 270
Building improvements payable 102
Accrued mortgage interest 97
Total Current Liabilities 2,820
Long-Term Liabilities:
Mortgage payable - net of current portion (Note 7) 31,877
Unamortized mortgage finance costs (Note 2) (776)
Total Long-Term Debt 31,102
Security deposits payable 440
Total Long-Term Liabilities 31,542
Total Liabilities 34,362
Stockholders’ Equity
Common stock - $1.00 par value, 71,711 shares issued and outstanding 1,191
Additional paid-in capital 68,669
Accumulated deficit (45,569)
Total Stockholders’ Equity 24,290
Total Liabilities and Stockholders’ Equity 58,653

OPERATIONS

OPERATIONS
Revenues
Maintenance 22,233
Operating assessment 2,328
Shareholder and other fees 612
Interest and dividend income 212
Transfer fees (Note 2) 229
Laundry income 134
Total Revenues 25,748
Cost of Operations
Administrative expenses Schedule 1 1,467
Operating expenses Schedule 2 10,596
Repairs and maintenance Schedule 3 1,360
Real estate tax 10,653
Mortgage interest 1,165
Corporation taxes 134
Total Cost of Operations 25,376
(Loss) Income Before Noncash Depreciation, Amortization and Mortgage Finance Interest Costs 372
Noncash depreciation, amortization and mortgage finance interest costs (2,996)
Net Loss For The Year (2,624)