Annual Statements Open main menu

Hubilu Venture Corp - Quarter Report: 2022 September (Form 10-Q)

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended: September 30, 2022

 

OR

 

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from __________ to __________

 

Commission File No. 000-55611

 

Hubilu Venture Corporation

(Exact Name of Registrant as Specified in its Charter)

 

Delaware   47-3342387

(State or other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

 

205 South Beverly Drive, Suite 205    
Beverly Hills, CA   90212
(Address of Principal Executive Offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (310) 308-7887

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§230.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). 

 

Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated file,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☐ (Do not check if a smaller reporting company) Smaller reporting company

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

Yes ☐ No

 

Securities registered pursuant to Section 12(b) of the Act: 

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
N/A   HBUV   OTC Pink

 

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

 

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section l2, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.

 

Yes ☐ No ☐

 

APPLICABLE ONLY TO CORPORATE ISSUERS 

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: As of January 10, 2023, the number of shares outstanding of the issuer’s sole class of common stock, $0.001 par value per share, is 26,237,125.

 

 

 

 
 

 

TABLE OF CONTENTS

 

PART I – FINANCIAL INFORMATION 3
Item 1. Financial Statements 3
Consolidated Balance Sheets 3
Consolidated Statements of Operations 4
Consolidated Statements of Changes in Stockholders’ Deficit 5
Consolidated Statements of Cash Flows 6
Notes to the Consolidated Financial Statements 7
Item 2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations 15
Item 3. Quantitative and Qualitative Disclosures about Market Risk 18
Item 4. Controls and Procedures 18
PART II — OTHER INFORMATION 18
Item 1. Legal Proceedings 18
Item 1A. Risk Factors 18
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 18
Item 3. Defaults Upon Senior Securities 18
Item 4. Mine Safety Disclosures 18
Item 5. Other Information 18
Item 6. Exhibits 19
SIGNATURES 20

 

2

 

 

Part I – FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

HUBILU VENTURE CORPORATION

Consolidated Balance Sheets

 

   September 30, 2022   December 31, 2021 
   (unaudited)     
ASSETS          
Cash  $37,821   $203,738 
Total current assets   37,821    203,738 
           
Property and equipment:          
Land   11,800,304    9,853,679 
Building and capital improvements   5,347,818    4,402,248 
Property acquisition and financing   296,463    - 
Less accumulated depreciation   (509,597)   (356,036)
Total property and equipment, net   16,934,988    13,899,891 
           
Security deposits   6,600    6,600 
           
TOTAL ASSETS  $16,979,409   $14,110,229 
           
LIABILITIES AND STOCKHOLDERS’ DEFICIT          
CURRENT LIABILITIES          
Accounts payable  $-   $2,373 
Accrued interest   18,401    - 
Security deposits payable   264,994    199,184 
           
Due to related party, current maturities   474,271    474,271 
Dividends payable   140,078    107,074 
TOTAL CURRENT LIABILITIES   897,744    782,902 
           
Due to related party   250,000    - 
Preferred shares   

520,400

    

510,400

 
Promissory notes, related parties   89,593    89,593 
Mortgages payable   6,976,228    7,839,604 
Notes payable   9,158,813    5,712,247 
TOTAL LIABILITES   17,892,778    14,934,746 
           
STOCKHOLDERS’ DEFICIT          
Common stock, $0.001 par value, 100,000,000 shares authorized, 26,237,125 shares issued and outstanding on September 30, 2022 and December 31, 2021, 26,237,125, respectively   26,237    26,237 
Additional paid-in capital   809,034    775,755 
Accumulated Deficit   (1,748,640)   (1,626,509)
TOTAL STOCKHOLDERS’ DEFICIT   (913,369)   (824,517)
TOTAL LIABILITIES & STOCKHOLDERS’ DEFICIT  $16,979,409   $14,110,229 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

3

 

 

HUBILU VENTURE CORPORATION

Consolidated Statements of Operations

(unaudited)

 

                     
   Three months
ended
September 30, 2022
   Three months
ended
September 30, 2021
   Nine months
ended
September 30, 2022
   Nine months
ended
September 30, 2021
 
                 
Rental Income  $358,146   $167,043   $1,141,886   $871,726 
                     
Operating Expenses:                    
General and administration expenses:                    
Salary and benefits   15,100    36,000    64,475    88,500 
Utilities   16,080    19,056    48,665    51,899 
Professional fees   10,769    -   53,016    395 
Property taxes   41,060    22,173    146,251    79,723 
Other general and administrative expenses   19,655   88,681    136,516    282,582 
Total general and administrative expenses   102,664    165,910    448,923    503,099 
Depreciation   54,047    34,477    153,561    85,316 
Total operating expenses   156,711    200,387    602,484    588,415 
Net operating income (loss)   201,435    (33,344)   539,402    283,311 
                     
Other income (expense)                    
Other income   -    279,450    29,800    283,450 
Interest expense   (243,698)   (149,968)   (691,333)   (438,675)
Total Other Income (Expense)   (243,698)   129,482   (661,533)   (155,225)
Net income (loss) for the period  $(42,263)  $96,138   $(122,131)  $128,086 
Net income (loss) attributable to common shareholders  $(42,263)  $96,138  $(122,131)  $128,086 
                     
Weighted average common shares outstanding- basic   26,237,125    26,237,125    26,237,125    26,237,125 
Net loss per common share-basic  $(0.00)  $0.00   $(0.00)  $0.00 
Weighted average common shares outstanding- fully diluted   26,237,125    26,612,425    26,237,125    26,612,425 
Net loss per common share- fully diluted  $(0.00)  $0.00   $(0.00)  $0.00 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

4

 

 

HUBILU VENTURE CORPORATION

Consolidated Statement of Changes in Stockholders’ Deficit

(unaudited)

 

   Shares   Amount   Capital   Deficit   (Deficit) 
   For the Three Months Ended September 30, 2021 
           Additional       Total Stockholders’ 
   Common Stock   Paid-in   Accumulated   Equity 
   Shares   Amount   Capital   Deficit   (Deficit) 
Balance, June 30, 2021   26,237,125   $26,237   $759,019   $(1,637,424)  $(852,168)
Imputed interest   -    -    8,368    -    8,368 
Net loss for the three months ended September 30, 2021   -    -    -    96,138    96,138 
Balance, September 30, 2021   26,237,125   $26,237   $767,387   $(1,541,286)  $(747,662)

 

   For the Three Months Ended September 30, 2022 
           Additional       Total 
   Common Stock   Paid-in   Accumulated   Stockholders’ 
   Shares   Amount   Capital   Deficit   Equity 
Balance, June 30, 2022   26,237,125   $26,237   $792,218   $(1,706,377)  $(887,922)
Imputed interest   -    -    16,816    -    16,816 
Net loss for the three months ended September 30, 2022   -    -    -   (42,263)   (42,263)
Balance, September 30, 2022   26,237,125   $26,237   $809,034   $(1,748,640)  $(913,369)

 

   For the Nine Months Ended September 30, 2021 
           Additional       Total Stockholders’ 
   Common Stock   Paid-in   Accumulated   Equity 
   Shares   Amount   Capital   Deficit   (Deficit) 
Balance, December 31, 2020   26,237,125   $26,237   $742,556   $(1,669,372)  $(900,579)
Imputed interest   -    -    24,831    -    24,831 
Net income for the nine months ended September 30, 2021   -    -    -    128,086    128,086 
Balance, September 30, 2021   26,237,125   $26,237   $767,387   $(1,541,286)  $(747,662)

 

   For the Nine Months Ended September 30, 2022 
           Additional       Total 
   Common Stock   Paid-in   Accumulated   Stockholders’ 
   Shares   Amount   Capital   Deficit   Equity 
Balance, December 31, 2021   26,237,125   $26,237   $775,755   $(1,626,509)  $(824,517)
Imputed interest   -    -    33,279    -    33,279 
Net loss for the nine months ended September 30, 2022   -    -    -    (122,131)   (122,131)
Balance, September 30, 2022   26,237,125   $26,237   $809,034   $(1,748,640)  $(913,369)

 

The accompanying notes are an integral part of these consolidated financial statements.

 

5

 

 

HUBILU VENTURE CORPORATION

Consolidated Statements of Cash Flows

(unaudited)

 

   For the nine
months ended
September 30, 2022
   For the nine
months ended
September 30, 2021
 
OPERATING ACTIVITIES          
Net income (loss)  $(122,131)  $128,086 
Adjustments to reconcile net loss to net cash provided by operating activities:          
Depreciation and amortization   153,561    85,316 
Cumulative preferred stock dividends payable   33,004    24,985 
Imputed interest   33,279    24,831 
Gain on EDIL, forgiveness   -    (4,000)
Changes in operating assets and liabilities:          
Funds held in escrow and other current assets   -    8,818 
Prepaid expenses   -    (17,885)
Accrued expenses   18,222    - 
Accounts payable   179    5,827 
Security deposits   63,437    11,855 
Net cash provided by operating activities   179,551    267,833 
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchase of property and equipment   (449,026)   (361,612)
           
Cash used in investing activities   (449,026)   (361,612)
           
CASH FLOWS FROM FINANCING ACTIVITIES          
Proceeds received from related party advances   275,000    - 
Repayments on related party advances   -    (18,229)
Proceeds received from mortgages payable   358,195    - 
Repayments on mortgages payable   (75,837)   (2,780)
Proceeds received from the sale of preferred stock   10,000    - 
Repayments on notes payable   (463,800)   - 
Net cash provided by (used in) financing activities   103,558    (21,009)
           
NET CHANGE IN CASH AND CASH EQUIVALENTS   (165,917)   (114,788)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD   203,738    144,664 
           
CASH AND CASH EQUIVALENTS AT END OF PERIOD  $37,821   $29,876 
           
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION          
Interest paid  $639,863   $429,260 
Income taxes paid  $63,707   $85,879 
           
Non-cash investing and financing transactions:          
Acquisitions of assets financed through debt  $2,739,632   $3,481,059 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

6

 

 

HUBILU VENTURE CORPORATION

Notes to the Consolidated Financial Statements

September 30, 2022

(unaudited)

 

NOTE 1 – NATURE OF BUSINESS

 

Hubilu Venture Corporation (“the Company”) was incorporated under the laws of the state of Delaware on March 2, 2015 and is a publicly traded real estate consulting, asset management and business acquisition company, which specializes in acquiring student housing income properties and development/business opportunities located near the Los Angeles Metro/subway stations and within the Los Angeles area

 

NOTE 2 – BASIS OF PRESENTATION AND ABILITY TO CONTINUE AS A GOING CONCERN

 

The accompanying consolidated financial statements include the accounts of the Company and each of its wholly owned subsidiaries: Akebia Investments LLC, Zinnia Investments, LLC, Sunza Investments, LLC, Lantana Investments LLC, Elata Investments, LLC, Trilosa Investments, LLC, Kapok Investements, LLC, Boabab Investments, LLC and Mapone Investments, LLC. All intercompany transactions have been eliminated on consolidation.

 

The financial statements have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) on the basis that the Company will continue as a going concern, which assumes that the Company will be able to meet its obligations and continue its operations for the next year. Realization values may be substantially different from carrying values as shown and these financial statements do not give effect to adjustments that would be necessary to the carrying values and classification of assets and liabilities should the Company be unable to continue as a going concern. At September 30, 2022, the Company had not yet achieved profitable operations, had an accumulated deficit of $1,748,640 and expects to incur further losses in the development of its business, all of which casts substantial doubt upon the Company’s ability to continue as a going concern and, therefore, that it may be unable to realize its assets and discharge its liabilities in the normal course of business. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable. Management intends to focus on raising additional funds either by way of debt or equity issuances in order to continue operations. The Company cannot provide any assurance or guarantee that it will be able to obtain additional financing or generate revenues sufficient to maintain operations.

 

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Preparation and Summary of Significant Accounting Policies

 

The accompanying unaudited condensed consolidated financial statements have been prepared by the Company in accordance with Securities and Exchange Commission rules and regulations and generally accepted accounting principles in the United States of America (“US GAAP”) and in the opinion of management contain all adjustments necessary to present fairly the financial position, results of operations and cash flows for the periods presented. The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.

 

Reclassification

 

Certain prior year amounts have been reclassified to conform to the current period presentation. These reclassifications had no material impact on net earnings, financial position or cash flows.

 

7

 

 

Fair Value Measurements

 

The fair value hierarchy under GAAP is based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value which are the following:

 

Level 1 quoted prices (unadjusted) in active markets for identical assets or liabilities.
   
Level 2  observable inputs other than Level 1, quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, and model-derived prices whose inputs are observable or whose significant value drivers are observable; and
   
Level 3  assets and liabilities whose significant value drivers are unobservable by little or no market activity and that are significant to the fair value of the assets or liabilities.

 

NOTE 4 - PROPERTY ACQUISITIONS - Related Party

 

On January 7, 2022 we completed our acquisition, through our subsidiary Boabab Investments, LLC, the real property located at 3791 S. Normandie Avenue in Los Angeles (“Boabab”). The property was vacant at time of purchase. The acquisition was for $640,000 (“Purchase Price”). Terms of the acquisition as follows:

 

(1) A first position note with payment on principal balance of $576,000 issued by the Property Owner, Boabab, owing to lender, Center Street Lending VIII SPR, LLC, whose terms of payments due are principle and interest, on unpaid principal at the rate of 8.5% per annum. Principal and interest payable in monthly installments of $4,080.00 or more starting on February 1, 2022 and continuing until the December 29, 2022 at which time the entire principal balance together with interest due thereon, shall become due and payable.

 

(2) A $75,000 second position note owing by Boabab, whose terms of payments due were interest only, payable on unpaid principal at the rate of 5.00% per annum. Interest only payable in monthly installments of $312.50 or more on the 5th day of each month beginning on the 5th day of February 2022 and continuing until the 4th day of January 2029, at which time the entire principal balance together with interest due thereon, shall become due and payable.

 

On March 2, 2022, we refinanced 3791 S. Normandie Ave in Los Angeles to one note. Terms of the refinance are as follows: (1) A first position note with payment on principal balance of $621,500.00 issued by the Property Owner, Boabab, owing to lender, Visio Financial Services, Inc, whose terms of payments due are principle and interest, on unpaid principal at the rate of 5.225% per annum. Principal and interest payable in monthly installments of $3,422.33 or more starting on May 1, 2022 and continuing until the 1st day of April 2052, at which time the entire principal balance together with interest due thereon, shall become due and payable.

 

On January 20, 2022 we completed our acquisition, through its subsidiary Boabab Investments, LLC, the real property located at 2029 W. 41st Place in Los Angeles (“41st Place”). The property was vacant at the time of purchase. The acquisition was for $720,000 (“Purchase Price”). The terms of the acquisition as follows:

 

(1) A first position note with payment on principal balance of $648,000 issued by the Property Owner, Boabab, owing to lender, Center Street Lending VIII SPR, LLC, whose terms of payments due are principle and interest, on unpaid principal at the rate of 8.5% per annum. Principal and interest payable in monthly installment’s of $4,590.00 or more starting on March 1, 2022 and continuing until the January 6, 2023 at which time the entire principal balance together with interest due thereon, shall become due and payable.

 

8

 

 

(2) A $84,950 second position note owing by Boabab, whose terms of payments due were interest only, payable on unpaid principal at the rate of 5.00% per annum. Interest only payable in monthly installments of $361.38 or more on the 18th day of each month beginning on the 18th day of February 2022 and continuing until the 17th day of January 2029, at which time the entire principal balance together with interest due thereon, shall become due and payable.

 

On March 2, 2022, we completed our acquisition, through its subsidiary Trilosa Investments, LLC, the real property located at 4517 Orchard Avenue in Los Angeles (“Orchard”). The property was vacant at the time of purchase. The acquisition was for $605,000 (“Purchase Price”). The terms of the acquisition as follows:

 

(1) A first position note with payment on principal balance of $484,000 issued by the Property Owner, Trilosa, owing to lender, Visio Financial Services, Inc, whose terms of payments due are principle and interest, on unpaid principal at the rate of 5.225% per annum. Principal and interest payable in monthly installments of $2,665.18 or more starting on May 1, 2022 and continuing until the 1st day of April 2052, at which time the entire principal balance together with interest due thereon, shall become due and payable.

 

(2) A $158,000 second position note owing by Trilosa, whose terms of payments due were interest only, payable on unpaid principal at the rate of 5.00% per annum. Interest only payable in monthly installments of $658.33 or more on the 2nd day of each month beginning on the 2nd day of April 2022 and continuing until the 1st day of March 2029, at which time the entire principal balance together with interest due thereon, shall become due and payable.

 

On March 25, 2022, we completed our acquisition, through its subsidiary Mapone Investments, LLC, the real property located at 1733 W. 37th Street in Los Angeles (“37th Street”). The property was vacant at the time of purchase. The acquisition was for $630,500 (“Purchase Price”). The terms of the acquisition as follows:

 

(1) A first position note with payment on principal balance of $567,450.00 issued by the Property Owner, Mapone, owing to lender, Center Street Lending VIII SPR, LLC, whose terms of payments due are principle and interest, on unpaid principal at the rate of 7.5% per annum. Principal and interest payable in monthly installments of $3,546.56.00 or more starting on May 1, 2022 and continuing until the March 22, 2023 at which time the entire principal balance together with interest due thereon, shall become due and payable.

 

(2) A $100,000 second position note owing by Mapone, whose terms of payments due were interest only, payable on unpaid principal at the rate of 6.00% per annum. Interest only payable in monthly installments of $500.00 or more on the 1st day of each month beginning on the 1st day of May 2022 and continuing until the 31st day of March 2029, at which time the entire principal balance together with interest due thereon, shall become due and payable.

 

9

 

 

NOTE 5- INVESTMENTS IN REAL ESTATE- Related party

 

The change in the real estate property investments for the nine months ended September 30, 2022 and the year ended December 31, 2021 is as follows:

 

 

   Nine months
ended
September 30, 2022
   Year
ended
December 31, 2021
 
         
Balance, beginning of the period  $14,255,927   $9,585,943 
Acquisitions:   2,739,632    4,182,057 
Real estate investment property, at cost   16,995,559    13,768,000 
Capital improvements   449,026    487,927 
Balance, end of the period  $17,444,585   $14,255,927 

 

The change in the accumulated depreciation for the nine months ended September 30, 2022 and 2021 is as follows:

 

 

   September 30, 2022   September 30, 2021 
Balance, beginning of the period  $356,036   $238,383 
Depreciation charge for the period   153,561    85,316 
Balance, end of the period  $509,597   $323,699 

 

The Company’s real estate investments as of September 30, 2022 is summarized as follows:

 

 

                             
   Land   Building                
   Initial Cost to the                     
   Company   Capital   Accumulated      Security   Closing 
   Land   Building   Improvements   Depreciation   Encumbrances   Deposits   Costs 
3711 South Western Ave  $508,571   $383,716   $30,244   $97,626   $643,585   $15,614    - 
2909 South Catalina   565,839    344,856    16,181    84,180    439,577    14,400    - 
3910 Wisconsin Ave   337,500    150,000    88,833    29,732    694,146    16,000    28,444 
3910 Walton Ave   318,098    191,902    63,301    32,346    542,262    11,000    - 
1557 West 29th   496,609    146,891    24,286    23,683    607,836    11,090    14,251 
1267 West 38th Street    420,210    180,090    7,191    32,941    608,452    4,600    15,701 
1618 West 38th   508,298    127,074    14,732    13,027    636,882    12,000    - 
4016 Dalton Avenue   424,005    106,001    51,040    15,034    612,374    4,530    27,678 
1981 West Estrella Avenue   651,659    162,915    68,501    22,485    902,996    5,095    21,981 
2115 Portland Street   753,840    188,460    5,063    17,425    913,875    9,925    - 
717 West 42nd Place    376,800    94,200    -    10,483    471,535    1,350    - 
3906 Denker Street   428,000    107,000    60,210    13,047    587,632    12,850    - 
3408 S Budlong Street   499,200    124,800    55,298    12,236    732,318    9,840    - 
3912 S. Hill Street   483,750    161,250    133,150    20,811    657,006    15,300    - 
4009 Brighton Avenue   442,700    158,300    168,983    18,810    722,833    2,500    13,040 
3908 Denker Avenue   534,400    158,300    63,040    9,761    632,931    4,500    20,243 
4021 Halldale Avenue   487,500    162,500    45,188    8,738    890,095    18,000    37,234 
1284 W. 38th Street    551,250    183,750    -    7,535    839,409    12,000    16,623 
4505 Orchard Avenue   506,250    145,776    122,895    9,417    650,885    17,500    27,037 
3777 Ruthelen Street   559,200    139,800    24,022    5,026    714,183    13,900    11,019 
3791 Normandie Avenue   480,000    160,000    7,000    4,611    767,888    12,000    27,394 
2029 W. 41st Place    540,000    180,000    125,770    7,233    809,900    19,000    13,501 
4517 Orchard Avenue   453,750    151,250    94,268    4,760    638,991    10,000    8,853 
1733 W. 37th Street    472,875    157,625    12,166    8,650    667,450    12,000    13,464 
   $11,800,304   $4,066,456   $1,281,362   $509,597   $16,385,041   $264,994   $296,463 

 

 

10

 

 

NOTE 6- PROPERTY INDEBTEDNESS

 

The Company’s mortgages are summarized as follows:

 

 

   September 30,
2022
   December 31,
2021
   Stated interest    
   September 30,
2022
   December 31,
2021
   Stated interest    
   Principal balance   rate as at   Maturity date
                
3711 South Western Ave  $643,585   $656,585    5.00%  December 1, 2029
2909 South Catalina Street   439,577    450,063    3.10%  August 12, 2046
                   
3910 Walton Ave.   542,262    549,705    5.00%  August 01, 2049
3910 Wisconsin Street   694,146    518,250    5.225%  March 1, 2052
1557 West 29 Street   607,836    615,463    4.975%  June 1, 2051
                   
1267 West 38 Street   608,452    617,745    4.975%  July 1, 2051
1618 West 38 Street                  
- First Note   486,882    492,454    6.30%  January 1, 2050
- Second Note   150,000    150,000    6.00%  December 10, 2023
4016 Dalton Avenue   612,374    775,478    4.975%  June 1, 2051
1981 Estrella Ave   902,996    913,569    5.225%  June 1, 2051
717 West 42 Place                  
- First Note   336,567    337,167    6.85%  October 31, 2025
- Second Note   134,968    134,968    6.85%  April 30, 2022
2115 Portland Street                  
- First Note   594,099    600,688    6.00%  June 1, 2049
-Second Note   319,776    319,776    5.00%  April 30, 2024
3906 Denker                  
-First Note   402,632    406,854    6.00%  March 1, 2025
-Second Note   185,000    185,000    6.85%  February 14, 2025
3408 Budlong                  
-First Note   612,318    470,000    4.875%  December 1, 2051
-Second Note   120,000    242,000    5.00%  November 1, 2029
3912 S. Hill Street                  
-First Note   505,006    510,150    6.425%  December 1, 2050
- Second Note   152,000    152,000    6.425%  November 1, 2026
4009 Brighton Avenue   722,833    779,374    4.875%  November 1, 2051
                   
3908 Denker Avenue   632,931    640,000    4.975%  December 1, 2051
4021 Halldale Avenue   615,095    730,312    6.75%  October 1, 2052
1284 W. 38th Street              4.56%  March 1, 2052
First Note   651,409    661,500    4.625%  March 1, 2052
-Second Note   188,000    159,000    5.250%  2029
4505 Orchard Avenue   650,885    695,250    4.625%  March 1, 2052
3777 Ruthelen Street   714,183    699,000    5%  October 1, 2029
3791 S. Normandie Avenue                  
- First Note   617,888    -    5.225%  April 1, 2052
-Second Note   150,000    -    5.00%  January 4, 2029
2029 W. 41st Place                   
-First Note   648,000    -    8.5%  January 6, 2023
-Second Note   161,900    -    5.00%  January 17, 2029
4517 Orchard Avenue                  
-First Note   480,991    -    5.225%  April 1, 2052
-Second Note   158,000    -    5.00%  March 1, 2029
1733 W. 37th Place                   
-First Note   567,450    -    7.5%  March 22, 2023
-Second Note   100,000    -    6.00%  May 1, 2029
Hubilu General Loan   275,000    -    6.00%  On Demand
   $16,385,041   $13,551,851         

 

11

 

 

NOTE 7 – PROMISSORY NOTES PAYABLE-Related Party

 

 

September 30, 2022      December 31, 2021   
             
89,593      89,593   

 

On November 1, 2021, a 1st promissory note secured by 3711 S. Western Ave, Los Angeles, CA 90018 and payable to Opus Bank in the amount of $554,865 became due. Belladonna Lily Investments, Inc. agreed to pay off the 1st promissory note and the majority of the 2nd promissory note owing to Esteban Coaloa in the amount of $92,463. This note was assigned to Belladonna Lily Investments, Inc. Belladonna Lily Investments, Inc. recorded a new 1st promissory note in the amount of $700,000 which was secured by a deed of trust against the property. After accounting for a prior loan owed to Belladonna Lily investments, Inc in the amount of $12,000 and other closing costs, the balance owing at December 31, 2021 by Akebia Investments, LLC to Belladonna Lily Investments, Inc. was $656,584 and $14,700 was owed unsecured to Esteban Coaloa. The refinance closed on December 30, 2021. Refer to Note 6 - Property Indebtedness for current balance of loans owed against 3711 S. Western Ave, Los Angeles, CA.

 

NOTE 8–RELATED PARTY TRANSACTIONS

 

As of September 30, 2022, the Company’s majority shareholder, has provided advances totaling $474,271 (December 31, 2021: $474,271). These advances are unsecured and do not carry a contractual interest rate or repayment terms. In connection with these advances, the Company has recorded an imputed interest charge of $33,279 which was credited to additional paid-in capital for the nine months ended September 30, 2022.

 

On February 25, 2022, 3910 Wisconsin Ave, owned by Sunza Investments, LLC was refinanced. Belladonna Lily Investments, Inc. was paid $440,072 as part of the payoff. The $440,072 also paid off the following unsecured notes owed by Sunza Investments, LLC. (1) A promissory note in 2nd position on 3910 Wisconsin Ave in the amount of $150,000 owing to Belladonna Lily Investments, Inc., was paid off in full. (2) A promissory note in 3rd position on 3910 Wisconsin Ave of $130,000 owing to Belladonna Lily Investments, Inc. was paid off in full. (3) A promissory note in 2nd position on 4021 Halldale Ave of $145,312 owing to Belladonna Lily Investments, Inc, was paid off in full. (4) The balance of $14,760 was used to pay interest owing and points payable on the loans.

 

NOTE 9 – SERIES 1 CONVERTIBLE PREFERRED SHARES

 

On September 8, 2016, the Company authorized and designated 2,000,000 shares of Series 1 convertible preferred stock (the “Preferred Stock”).

 

Effective September 30, 2019, the 5% Voting, Cumulative Convertible Series 1 Preferred Stock date of conversion has been extended to the September 30, 2029.

 

The Preferred Stock has the following rights and privileges:

 

Voting – The holders of the Preferred Stock shall be entitled to the number of votes equal to the number of shares of common stock into which such shares of Preferred Stock could be converted.

 

Conversion Each share of Preferred Stock, is convertible at the option of the holder, into shares of common stock, at the lesser of $0.50 per share or a ten percent (10%) discount to the average closing bid price of the common stock 5 days prior to the notice of conversion. The Preferred Stock is also subject to certain adjustments for dilution, if any, resulting from future stock issuances, including for any subsequent issuance of common stock at a price per share less than that paid by the holders of the Preferred Stock.

 

Dividends – The holders of the Preferred Stock in preference to the holders of common stock, are entitled to receive dividends at the rate of 5% per annum, in kind, which shall accrue quarterly. Such dividends are cumulative. No such dividends have been declared to date.

 

12

 

 

Liquidation – In the event of any liquidation, dissolution, winding-up or sale or merger of the Company, whether voluntarily or involuntarily, each holder of Preferred Stock is entitled to receive, in preference to the holders of common stock, a per-share amount equal to the original issue price of $1.00 (as adjusted, as defined), plus all declared but unpaid dividends.

 

   # of Shares   Amount   Dividend in Arrears   Total 
                 
Balance, December 31, 2020   500,400   $500,400   $85,864   $586,264 
Dividends accrued   -    -    21,210    21,210 
Shares issued   10,000    10,000    -    10,000 
                     
Balance, December 31, 2021   510,400    510,400    107,074    617,474 
Dividends accrued   -    -    33,004    33,004 
Shares issued   10,000    10,000         

10,000

 
Balance, September 30, 2022   520,400   $520,400   $140,078   $660,478 

 

NOTE 10 – CONTINGENCY/LEGAL

 

As of September 30, 2022, and during the preceding ten years, no director, person nominated to become a director or executive officer, or promoter of the Company has been involved in any legal proceeding that would require disclosure hereunder.

 

From time to time, the Company may become subject to various legal proceedings and claims that arise in the ordinary course of our business activities. However, litigation is subject to inherent uncertainties for which the outcome cannot be predicted. Any adverse result in these or other legal matters could arise and cause harm to the Company’s business. The Company currently is not a party to any claim or litigation, the outcome of which, if determined adversely to the Company, would individually or in the aggregate be reasonably expected to have a material adverse effect on the Company’s business.

 

NOTE 11- OTHER INCOME

 

The company generated Other Income in the amount of $29,800 which is made up of money paid by Condon Realty Group to the company for consulting services performed. Condon Realty Group represents Hubilu subsidiaries’ acquisitions during this period.

 

NOTE 12- SUBSEQUENT EVENTS

 

We have evaluated subsequent events from the balance sheet date through January 10, 2023, the date at which the financial statements were issued, and determined that there were no items that require adjustment to or disclosure in the financial statements.

 

13

 

 

Forward Looking Statements

 

This Quarterly Report on Form 10-Q, including “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 2 of Part I of this report include forward-looking statements within the meaning of Section 27A of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995 (collectively, the “Reform Act”). The Reform Act provides a safe harbor for forward-looking statements to encourage companies to provide prospective information about themselves so long as they identify these statements as forward-looking and provide meaningful cautionary statements identifying important factors that could cause actual results to differ from the projected results. All statements, other than statements of historical fact that we make in this Quarterly Report on Form 10-Q are forward-looking. The words “anticipates,” “believes,” “expects,” “intends,” “will continue,” “estimates,” “plans,” “projects,” the negative of these terms and similar expressions are intended to identify forward-looking statements. However, the absence of these words does not mean the statement is not forward-looking.

 

Forward-looking statements involve risks, uncertainties or other factors which may cause actual results to differ materially from the future results, performance or achievements expressed or implied by the forward-looking statements. These statements are based on our management’s beliefs and assumptions, which in turn are based on currently available information. Certain risks, uncertainties or other important factors are detailed in this Quarterly Report on Form 10-Q and may be detailed from time to time in other reports we file with the Securities and Exchange Commission, including on Forms 8-K and 10-K.Examples of forward looking statements in this Quarterly Report on Form 10-Q include, but are not limited to, our expectations regarding our ability to generate operating cash flows and to fund our working capital and capital expenditure requirements. Important assumptions relating to the forward-looking statements include, among others, assumptions regarding demand for our future products, the timing and cost of capital expenditures, competitive conditions and general economic conditions. These assumptions could prove inaccurate. Although we believe that the estimates and projections reflected in the forward-looking statements are reasonable, our expectations may prove to be incorrect. Important factors that could cause actual results to differ materially from the results and events anticipated or implied by such forward-looking statements include:

 

  the risks of a start-up company;
     
  ●  management’s plans, objectives and budgets for its future operations and future economic performance;
     
  ●  capital budget and future capital requirements;
     
  ●  meeting future capital needs;
     
  ●  our dependence on management and the need to recruit additional personnel;
     
  ●  limited trading for our common stock, if listed or quoted
     
  ●  the level of future expenditures;
     
  ●  impact of recent accounting pronouncements;
     
  ●  the outcome of regulatory and litigation matters; and
     
  the assumptions described in this report underlying such forward-looking statements. Actual results and developments may materially differ from those expressed in or implied by such statements due to a number of factors, including:
     
  ●  those described in the context of such forward-looking statements;
     
  ●  the political, social and economic climate in which we conduct operations; and
     
  ●  the risk factors described in other documents and reports filed with the Securities and Exchange Commission

 

We operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for us to predict all of those risks, nor can we assess the impact of all of those risks on our business or the extent to which any factor may cause actual results to differ materially from those contained in any forward-looking statement. We believe these forward-looking statements are reasonable. However, you should not place undue reliance on any forward-looking statements, which are based on current expectations. Further, forward-looking statements speak only as of the date they are made, and unless required by law, we expressly disclaim any obligation or undertaking to update publicly any of them in light of new information or future events.

 

14

 

 

Item 2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations

 

The following is management’s discussion and analysis of financial condition and results of operations and is provided as a supplement to the accompanying unaudited financial statements and notes to help provide an understanding of our financial condition, results of operations and cash flows during the periods included in the accompanying unaudited financial statements.

 

In this Quarterly Report on Form 10-Q, “Company,” “the Company,” “us,” and “our” refer to Hubilu Venture Corporation, a Delaware corporation, unless the context requires otherwise.

 

We intend the following discussion to assist in the understanding of our financial position and our results of operations for the three and nine months ended September 30, 2022 and 2021, respectively. You should refer to the Financial Statements and related Notes in conjunction with this discussion.

 

Results of Operations

 

The following discussion of our financial condition and results of operations should be read in conjunction with our unaudited financial statements for the three and nine months ended September 30, 2022 and 2021, respectively, together with notes thereto, which are included in this Quarterly Report on Form 10-Q.

 

Three months ended September 30, 2022, compared to the three months ended September 30, 2021

 

Revenues. Our revenues increased $191,103 to $358,146 for the three months ended September 30, 2022, compared to $167,043 for the comparable period in 2021. The increase is due to additional property acquisitions.

 

Operating expenses. In total, operating expenses decreased $43,676 to $156,711 for the three months ended September 30, 2022, compared to $200,387 for the comparable period in 2021.

 

General and administrative expenses decreased $63,246 to $102,664 for the three months ended September 30, 2022, compared to $165,910 for the comparable period in 2021.

 

Depreciation expense increased $19,570 to $54,047 for the three months ended September 30, 2022, compared to $34,477 for the comparable period in 2021.

 

Property tax expense increased $18,887 to $ 41,060 for the three months ended September 30, 2022, compared to $22,173 for the comparable period in 2021. The increase is due to the acquisition of nine new properties.

 

Salaries and benefits expense decreased $20,900 to $15,100 for the three months ended September 30, 2022, compared to $36,000 for the comparable period in 2021.

 

15

 

 

Utilities expense decreased $2,976 to $16,080 for the three months ended September 30, 2022 compared to $19,056 for the comparable period in 2021. The decrease is due to more tenants paying their own utilities.

 

Net Income (loss). Our net loss increased $138,401 to $42,263 of net loss for the three months ended September 30, 2022, compared to $96,138 of net income for the comparable period in 2021. The decrease is attributable to the revenue and expenses discussed above.

 

Nine months ended September 30, 2022 compared to the nine months ended September 30, 2021

 

Revenues. Our revenues increased to $1,141,886 for the nine months ended September 30, 2021 compared to $871,726 for the comparable period in 2021. The increase is due to the acquisition of nine new properties.

 

Operating expenses. Operating expenses include general and administrative expenses, consulting expense, depreciation, professional fees, property taxes, rent, repairs and maintenance, transfer agent and filing fees, and utilities. In total, operating expenses increased $14,069 to $602,484 for the nine months ended September 30, 2022 compared to $588,415 for the comparable period in 2021.

 

General and administrative expenses decreased $54,176 to $448,923 for the nine months ended September 30, 2022 compared to $503,099 for the comparable period in 2021.

 

Depreciation expense increased $68,245 to $153,561 for the nine months ended September 30, 2022 compared to $85,316 for the comparable period in 2021.

 

Professional fees increased $52,621 to $53,016 for the nine months ended September 30, 2022 compared to $395 for the comparable period in 2021.

 

Property tax expense increased $66,528 to $146,251 for the nine months ended September 30, 2022 compared to $79,723 for the comparable period in 2021. The increase is due to paying our taxes earlier in the first quarter.

 

Utilities expense decreased $3,234 to $48,665 for the nine months ended September 30, 2022 compared to $51,899 for the comparable period in 2021. The decrease is due to more tenants paying their own utilities.

 

Mortgage Interest increased $252,658 to $691,333 for the nine months ended September 30, 2022 compared to $438,675 for the comparable period in 2021. The increase is due to the acquisition of nine new properties.

 

Net loss. Our net loss increased $250,217 to $122,131 for the nine months ended September 30, 2022 compared to income of $128,086 for the comparable period in 2021. The decrease is attributable to the revenue and expenses discussed above.

 

16

 

 

Liquidity and Capital Resources. For the nine months ended September 30, 2022, we did not borrow money from our majority shareholder. We intend to seek additional financing for our working capital, in the form of equity or debt, to provide us with the necessary capital to accomplish our plan of operation. There can be no assurance that we will be successful in our efforts to raise additional capital.

 

Our total assets are $16,979,409 as of September 30, 2022, consisting of $16,934,988 in net property assets, $37,821 in cash, and $6,600 in deposits.

 

Our total liabilities are $17,892,778 as of September 30, 2022.

 

We were provided $179,551 in operating activities for the nine months ended September 30, 2022, consisting of $122,131 in net loss, imputed interest, which was offset by non-cash charges of $153,561 for depreciation and amortization, $33,004 in dividends accrued in preferred shares, a net decrease of $179 in accounts payable and $63,437 received for security deposits.

 

We used $449,026 in investing activities for the nine months ended September 30, 2022, which was used for building additions and improvements.

 

We had $103,558 provided by financing activities for the nine months ended September 30, 2022.

 

The Company had no formal long-term lines or credit or other bank financing arrangements as of September 30, 2022.

 

The Company has no current plans for the purchase or sale of any plant or equipment.

 

The Company has no current plans to make any changes in the number of employees.

 

Impact of Inflation

 

The Company believes that inflation has had a negligible effect on operations over the past quarter.

 

Capital Expenditures

 

The Company spent $449,026 on building improvements during the nine months ended September 30, 2022.

 

IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS

 

For information on the impact of recent accounting pronouncements on our business, see note 3 of the Notes to the Consolidated Financial Statements.

 

17

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this item.

 

Item 4. Controls and Procedures

 

(a) Evaluation of Disclosure Controls and Procedures

 

We conducted an evaluation, under the supervision and with the participation of the Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(f) under the Securities Exchange Act of 1934 as amended (the “Exchange Act”)). Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures as of the end of the fiscal quarter covered by this quarterly report on Form 10-Q were effective at a reasonable assurance level to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms.

 

(b) Changes in Internal Controls over Financial Reporting

 

During the nine-month period ended September 30, 2022, there has been no change in internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

PART II — OTHER INFORMATION

 

Item 1. Legal Proceedings

 

None.

 

Item 1A. Risk Factors

 

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this item.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

None.

 

Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

None.

 

Item 5. Other Information

 

None.

 

18

 

 

Item 6. Exhibits

 

  (a)  The following exhibits are filed with this quarterly report on Form 10-Q or are incorporated herein by reference:

 

Exhibit     
Number    Description 
     
31.1    Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934*.
     
31.2    Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934*.
     
32.1    Certification of the Chief Executive Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*.
     
32.2    Certification of the Chief Financial Officer pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*.
     
101.INS    Inline XBRL Instance Document 
     
101.SCH    Inline XBRL Taxonomy Extension Schema Document 
     
101.CAL    Inline XBRL Taxonomy Extension Calculation Linkbase Document 
     
101.DEF    Inline XBRL Taxonomy Extension Definition Linkbase Document 
     
101.LAB    Inline XBRL Taxonomy Extension Label Linkbase Document 
     
101.PRE    Inline XBRL Taxonomy Extension Presentation Linkbase Document 
     
104    Cover Page Interactive Data File (embedded within the Inline XBRL document) 

 

* Filed herewith.

 

19

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

  HUBILU VENTURE CORPORATION 
   
January 10, 2023 /s/ David Behrend
  David Behrend
  Chairman and Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Accounting and Financial Officer)

 

20