|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31, 04 |
|
Dec 31, 03 |
|
$ Change |
ASSETS |
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
Checking/Savings |
|
|
|
|
|
|
|
1000 · Cash, general
checking |
|
99,688.01 |
|
535,000.00 |
|
-435,311.99 |
|
Total Checking/Savings |
|
99,688.01 |
|
535,000.00 |
|
-435,311.99 |
|
Accounts Receivable |
|
|
|
|
|
|
|
1100 · Accounts
receivable, trade |
|
1,823.00 |
|
0.00 |
|
1,823.00 |
|
Total Accounts Receivable |
|
1,823.00 |
|
0.00 |
|
1,823.00 |
|
Other Current Assets |
|
|
|
|
|
|
|
1400 · Construction in
Progress |
|
|
|
|
|
|
|
1430 · Direct
construction cost |
**** |
567,823.13 |
|
0.00 |
|
567,823.13 |
|
1440 · Indirect
construction cost |
|
2,753.22 |
|
0.00 |
|
2,753.22 |
|
Total 1400 · Construction
in Progress |
|
570,576.35 |
|
0.00 |
|
570,576.35 |
|
Total Other Current
Assets |
|
570,576.35 |
|
0.00 |
|
570,576.35 |
|
Total Current Assets |
|
672,087.36 |
|
535,000.00 |
|
137,087.36 |
TOTAL
ASSETS |
|
672,087.36 |
|
535,000.00 |
|
137,087.36 |
|
|
|
|
|
|
LIABILITIES
& EQUITY |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
2100 · Accounts payable,
trade |
|
84,885.50 |
|
0.00 |
|
84,885.50 |
|
Total Accounts Payable |
|
84,885.50 |
|
0.00 |
|
84,885.50 |
|
Other Current Liabilities |
|
|
|
|
|
|
|
2130 · Contract deposits |
**** |
7,000.00 |
|
0.00 |
|
7,000.00 |
|
2140 · Retentions payable |
**** |
5,037.50 |
|
0.00 |
|
5,037.50 |
|
2300 · Payroll
Liabilities |
|
|
|
|
|
|
|
2310 · Federal PR Taxes |
|
1,835.06 |
|
0.00 |
|
1,835.06 |
|
2320 · State PR Taxes |
|
460.12 |
|
0.00 |
|
460.12 |
|
2340 · Other PR Liabilities |
|
526.68 |
|
0.00 |
|
526.68 |
|
Total 2300 · Payroll
Liabilities |
|
2,821.86 |
|
0.00 |
|
2,821.86 |
|
Total Other Current
Liabilities |
|
14,859.36 |
|
0.00 |
|
14,859.36 |
|
Total Current Liabilities |
|
99,744.86 |
|
0.00 |
|
99,744.86 |
|
Long Term Liabilities |
|
|
|
|
|
|
|
2500 · Dev & constr
loans payable |
**** |
402,655.00 |
|
485,000.00 |
|
-82,345.00 |
|
Total Long Term
Liabilities |
|
402,655.00 |
|
485,000.00 |
|
-82,345.00 |
|
Total Liabilities |
|
502,399.86 |
|
485,000.00 |
|
17,399.86 |
|
Equity |
|
|
|
|
|
|
|
3010 · Common stock |
|
1,000.00 |
|
1,000.00 |
|
0.00 |
|
3030 · Additional paid in
capital |
|
49,000.00 |
|
49,000.00 |
|
0.00 |
|
Net Income |
|
119,687.50 |
|
0.00 |
|
119,687.50 |
|
Total Equity |
|
169,687.50 |
|
50,000.00 |
|
119,687.50 |
TOTAL
LIABILITIES & EQUITY |
|
672,087.36 |
|
535,000.00 |
|
137,087.36 |
|
|
|
**** |
|
<<---- See reports that follow. Look for the blue highlighted amounts. |
|
|
|
|
|
|
<<<---These
accounts provide for proper GAAP accounting AND |
|
|
provide management with
useful reports. |
|
|
|
|
|
|
|
|
|
|
|
|
|