ASSETS |
|
Current Assets |
|
Checking/Savings |
|
Cash & Equivalents-Note 3 |
454,554 |
Total Checking/Savings |
454,554 |
Other Current Assets |
|
Maintenance Receivable-Note 3 |
43,741 |
Prepaid Expenses |
164,597 |
Total Other Current Assets |
208,338 |
Total Current Assets |
662,892 |
Fixed Assets |
|
Fixed Assets-Note 3 |
4,474,224 |
Land |
2,077,614 |
Less-Accumulated Depreciation |
(3,967,526) |
Total Fixed Assets |
2,584,312 |
Other Assets |
|
Intangible Assets-Note 6 |
47,925 |
Less-Accumulated Amortization |
(43,127) |
Total Other Assets |
4,798 |
TOTAL ASSETS |
3,252,002 |
LIABILITIES & EQUITY |
|
Liabilities |
|
Current Liabilities |
|
Other Current Liabilities |
|
Accrued Expenses |
48,977 |
Due to ABC Management Corp. |
-0- |
Due to New York City-Note 5 |
43,786 |
Due to owners-NYC Tax Abatement |
94,103 |
Due to owners for Scries |
3,603 |
Prepaid Maintenance |
14,052 |
Total Other Current Liabilities |
204,521 |
Total Current Liabilities |
204,521 |
Long Term Liabilities |
|
Mortgages Payable-Note 7 |
2,351,507 |
Security Payable |
3,000 |
Total Long Term Liabilities |
2,354,507 |
Total Liabilities |
2,559,028 |
Equity |
|
Additional Paid in Capital |
4,500,897 |
Common Stock |
50,757 |
Retained Earnings (Deficit) |
(3,436,163) |
Treasury Stock-Note 8 |
(422,517) |
Total Equity |
692,974 |
TOTAL LIABILITIES & EQUITY |
3,252,002 |
Ordinary Income/Expense |
|
Income |
|
Charges-Owners-Assessments-Note 12 (Items 1 & 2) |
178,535 |
Charges-Owners-Regular-Notes 3 & 9 |
1,083,001 |
Laundry Income |
12,600 |
Shareholder Transfer Tax (Flip Tax) |
9,460 |
Storage |
13,100 |
Sublet Fees |
69,000 |
Supplemental Income |
10,754 |
Total Income |
1,376,450 |
Expense |
|
Administrative |
2,096 |
Corporate Taxes-Note 10 |
6,293 |
Insurance Expense |
33,964 |
Interest Expense-Note 7 |
128,150 |
Management Fees |
48,600 |
Permits and Fees |
1,738 |
Professional Fees |
15,055 |
Real Estate Taxes |
551,592 |
Repairs and Maintenance |
36,693 |
Telephone Expense |
2,226 |
Union-Note 11 |
38,395 |
Utilities |
95,483 |
Wages & Contract Labor-Note 11 |
207,887 |
Water |
49,207 |
Total Expense |
1,217,379 |
Net Ordinary Income (loss) |
159,071 |
Other Income |
|
Assessment for Elevator Modernization-Note 12 (Item 3) |
296,112 |
Total Other Income |
296,112 |
Other Expense |
|
Amortization Expense-Note 6 |
4,793 |
Depreciation Expense-Note 3 |
40,467 |
Total Other Expense |
45,260 |
Net Income (loss) |
409,923 |
Retained Deficit 1/1/12 & 1/1/11 |
(3,846,086) |
Retained Deficit 12/31/12 & 12/31/11 |
(3,436,163) |