UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

[X]quarterlyQUARTERLY REPORT underUNDER SECTION 13 OR 15(d)15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: September 30, 2017March 31, 2023

or

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. 333-204347000-55611

Hubilu Venture Corporation

(Exact Name of Registrant as Specified in its Charter)

Delaware47-3342387

(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)90212
(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 preceding12preceding 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 [X] 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 [X] 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 [X]

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

Yes [  ] No [X]

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

Title of each classTrading Symbol(s)Name of each exchange on which registered
N/AHBUVOTC 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 November 14, 2017,June 5, 2023 the number of shares outstanding of the issuer’s sole class of common stock, $0.001 par value per share, is 25,526,500.26,237,125.

 

 

 

table of contents

TABLE OF CONTENTS

Page
PartPART I – FINANCIAL INFORMATION3
Item 1. Financial Statements3
CondensedConsolidated Balance Sheets3
Unaudited CondensedConsolidated Statements of Operations4
Unaudited Condensed StatementConsolidated Statements of Changes in Stockholders’ Deficit5
Consolidated Statements of Cash Flows56
Notes to the Unaudited CondensedConsolidated Financial Statements67
Item 2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations1114
Item 3. Quantitative and Qualitative Disclosures about Market Risk1816
Item 4. Controls and Procedures1816
PART II — OTHER INFORMATION1916
Item 1. Legal Proceedings1916
Item 1A. Risk Factors1916
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds1916
Item 3. Defaults Upon Senior Securities1917
Item 4. Mine Safety Disclosures1917
Item 5. Other Information1917
Item 6. Exhibits1917
SIGNATURES2018

2

 

Part I – FINANCIAL INFORMATION

Item 1. Financial Statements

HUBILU VENTURE CORPORATION

Consolidated Interim Balance SheetsCONDENSED CONSOLIDATED BALANCE SHEETS

  March 31,  December 31, 
  2023  2022 
   (Unaudited)     
ASSETS        
         
Current assets:        
Cash $88,481  $92,068 
Total current assets  88,481   92,068 
         
Property and equipment:        
Land  11,800,304   11,800,304 
Building and capital improvements  5,563,438   5,458,695 
Property acquisition and financing  298,704   296,463 
Less accumulated depreciation  (620,669)  (564,647)
Total property and equipment, net  17,041,777   16,990,815 
         
Security deposits  6,783   6,783 
         
Total assets $17,137,041  $17,089,666 
         
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)        
         
Current liabilities:        
Advanced rents received $82,150  $- 
Accrued interest  10,189   9,415 
Security deposits payable  238,549   246,669 
Due to related party, current maturities  474,271   474,271 
Mortgages payable, current maturities  702,417   1,640,175 
Dividends payable  159,912   153,514 
Total current liabilities  1,667,488   2,524,044 
         
Promissory notes, related parties  -   89,593 
Mortgages payable  15,832,524   14,848,206 
Preferred shares payable  520,400   520,400 
         
Total liabilities  18,020,412   17,982,243 
         
Stockholders’ equity (deficit):        
Common stock, $0.001 par value, 100,000,000 shares authorized, 26,237,125 shares issued and outstanding  26,237   26,237 
Additional paid-in capital  834,914   821,981 
Accumulated deficit  (1,744,522)  (1,740,795)
Total stockholders’ equity (deficit)  (883,371)  (892,577)
         
Total liabilities and stockholders’ equity (deficit) $17,137,041  $17,089,666 

  September 30, 2017  December 31, 2016 
 (unaudited)    
       
ASSETS      
       

Real estate investments

 $

2,215,788

  $- 
Less: accumulated depreciation  

(40,287

)    
Net real estate investments  

2,175,501

     
Cash  5,886   3,453 
Deposits  6,600   6,600 
Prepaid expenses  3,680   2,498 
         
TOTAL ASSETS $2,191,667  $12,551 
         
LIABILITIES AND STOCKHOLDERS’ DEFICIT        
Liabilities:        
         
Property indebtedness $

1,098,891

  $- 
Promissory notes payable  

233,652

   - 
Series 1 Convertible Preferred shares  460,400   10,400 
Deferred tax liability  400,788   - 
Related party advances  356,220   154,000 
Accounts payable  3,419   25,820 
Resident security deposits  10,940   - 
         
Total Liabilities  2,564,310   190,220 
         
Stockholders’ Deficit        
Common Stock; Authorized 100,000,000 common shares, $0.001 par, 25,526,500 issued and outstanding on September 30, 2017 and December 31, 2016  25,527   25,527 
Additional paid-in capital  102,123   102,123 
Accumulated Deficit  (500,293)  (305,319)
Total Stockholders’ Deficit  (372,643)  (177,669)
TOTAL LIABILITIES & STOCKHOLDERS’ DEFICIT $2,191,667  $12,551 

TheSee accompanying notes are an integral part of these unaudited consolidatedto financial statements.

3

HUBILU VENTURE CORPORATION

Consolidated Interim Statements of OperationsCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)(Unaudited)

  Three months ended September 30, 2017  Three months ended September 30, 2016  Nine months ended September 30, 2017  Nine months ended September 30, 2016 
             
Rental income $33,501  $-  $73,587  $- 
Consulting income  -   -   -   1,800 
                 
   33,501   -   73,587   1,800 
                 
Expenses                
                 
General & administrative expenses  14,774   28,131   33,801   57,118 
Consulting  27,615   22,831   87,715   23,931 
Depreciation  20,143   -   40,287   - 
Interest  16,113   -   29,500   - 
Professional fees  3,447   17,805   30,997   48,512 
Property taxes  149   -   6,825   - 
Rent  7,200   6,600   20,500   14,904 
Repairs and maintenance  

8,812

   -   

12,613

   - 
Utilities  3,213   -   6,323   - 
Operating Expenses  

101,466

   75,367   268,561    146,265 
                 
Net Loss for the Period $(67,965) $(75,367) $(194,794)  $(144,465)
                 
Basic and diluted loss per common share $(0.00) $(0.00) $(0.01) $(0.01)
                 
Weighted average number of common shares outstanding:                
Basic  25,526,500   25,426,500   25,526,500   25,426,500 
       
  For the Three Months Ended 
  March 31, 
  2023  2022 
       
Rental Income $408,838  $389,937 
         
Operating expenses:        
General and administrative expenses:        
Salaries and benefits  15,900   36,875 
Utilities  17,400   14,426 
Professional fees  18,800   250 
Property taxes  41,546   61,232 
Other general and administrative expenses  27,695   85,363 
Total general and administrative expenses  121,341   198,146 
Depreciation  56,022   49,227 
Total operating expenses  177,363   247,373 
         
Net operating income  231,475   142,564 
         
Other income (expense):        
Other income  -   29,800 
Interest expense  (235,202)  (220,190)
Total other income (expense)  (235,202)  (190,390)
         
Net loss $(3,727) $(47,826)
         
Weighted average common shares outstanding - basic and diluted  26,237,125   26,237,125 
Net loss per common share - basic and diluted $(0.00) $(0.00)

TheSee accompanying notes are an integral part of these unaudited consolidatedto financial statements.

4

HUBILU VENTURE CORPORATION

Consolidated Interim Statements of Cash FlowsCONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)

(unaudited)(Unaudited)

                
  For the Three Months Ended March 31, 2023 
        Additional     Total 
  Common Stock  Paid-In  Accumulated  Stockholders’ 
  Shares  Amount  Capital  Deficit  Deficit 
                
Balance, December 31, 2022  26,237,125  $26,237  $821,981  $(1,740,795) $(892,577)
                     
Imputed interest  -   -   12,933   -   12,933 
                     
Net loss  -   -   -   (3,727)  (3,727)
                     
Balance, March 31, 2023  26,237,125  $26,237  $834,914  $(1,744,522) $(883,371)

 

  For the Three Months Ended March 31, 2022 
        Additional     Total 
  Common Stock  Paid-In  Accumulated  Stockholders’ 
  Shares  Amount  Capital  Deficit  Deficit 
                
Balance, December 31, 2021  26,237,125  $26,237  $775,755  $(1,626,509) $(824,517)
                     
Imputed interest  -   -   8,368   -   8,368 
                     
Net loss  -   -   -   (47,826)  (47,826)
                     
Balance, March 31, 2022  26,237,125  $26,237  $784,123  $(1,674,335) $(863,975)

  Nine-months ended September 30, 2017  Nine-months ended September 30, 2016 
OPERATING ACTIVITIES        
Net loss $(194,974) $(144,465)
Adjustments to reconcile net loss to net cash provided by (used for) operations:        
Depreciation  40,287   - 
Changes in operating assets and liabilities:        
Deposits  ,   (6,600)
Prepaid expenses  (1,182)  (1,500)
Accounts payable  (22,401)  14,998 
Derivative liability  -   8,627 
Resident security deposits  (2,400)  - 
Net cash used in Operating Activities  (180,670)  (128,940)
         
INVESTING ACTIVITIES        
Cash acquired on the acquisition of Akebia Investments LLC and Zinnia Investments LLC  14,918   - 
Net cash provided by Investing Activities  14,918   - 
         
FINANCING ACTIVITIES        
Issuance of preferred stock  -   10,400 
Principal payments on mortgages  (10,775)  - 
Principal payments on promissory note payable  (23,000)  - 
Related party advances  201,960   100,000 
         
Net cash provided by Financing Activities  168,185   110,400 
         
Net cash increase (decrease) for period  2,433   (18,540)
Cash, at beginning of period  3,453   21,895 
         
Cash, at end of period $5,886  $3,355 
         
Non-cash investing and financing activities:        
         
Mortgages assumed on acquisition of limited liability companies $1,109,667  $- 
Issuance of Series 1 convertible preferred shares $450,000  $- 
Issuance of Promissory Notes payable $255,333  $- 

TheSee accompanying notes are an integral part of these unaudited consolidatedto financial statements.

5

HUBILU VENTURE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

         
  For the Three Months Ended 
  March 31, 
  2023  2022 
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss $(3,727) $(47,826)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation  56,022   49,227 
Imputed interest  12,933   8,368 
Cumulative preferred stock dividends payable  6,398   30 
Decrease (increase) in current assets:        
Security deposits  -   19,194 
Increase (decrease) in current liabilities:        
Accounts payable  -   3,680 
Advanced rents received  82,150   - 
Accrued expenses  774   - 
Security deposits payable  (8,120)  - 
Net cash used in operating activities  146,430   32,673 
         
CASH FLOWS FROM INVESTING ACTIVITIES        
Purchase of property and equipment  (106,984)  (216,013)
Net cash used in investing activities  (106,984)  (216,013)
         
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds received from mortgages payable  10,100   102,757 
Repayments on mortgages payable  (53,133)  - 
Net cash provided by (used in) financing activities  (43,033)  102,757 
         
NET CHANGE IN CASH AND CASH EQUIVALENTS  (3,587)  (80,583)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD  92,068   203,738 
CASH AND CASH EQUIVALENTS AT END OF PERIOD $88,481  $123,155 
         
SUPPLEMENTAL INFORMATION:        
Interest paid $221,495  $189,293 
Income taxes paid $-  $63,707 
         
Non-cash investing and financing transactions:        
Acquisitions of assets financed through debt $-  $2,720,078 

See accompanying notes to financial statements.

6

HUBILU VENTURE CORPORATION

Notes to the Consolidated Interim Financial Statements

September 30, 2017March 31, 2023

(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 PRINCIPLES OF CONSOLIDATIONABILITY TO CONTINUE AS A GOING CONCERN

The accompanying unaudited consolidated financial statements of Hubilu Venture Corporation (the “Company”) have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they should be read in conjunction with the audited consolidated financial statements and notes thereto for the fiscal year ended December 31, 2016 included in the Annual Report on Form 10-K filed with the SEC on March 31, 2017.

The consolidated financial statements include the accounts of the Company and thoseeach of its subsidiaries, which are wholly-owned or controlledwholly 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 Mopane Investments, LLC. All intercompany transactions have been eliminated on consolidation.

The financial statements have been prepared by the Company.

The unaudited consolidated interim financial statements contain all normal recurring accruals and adjustments that,Company in the opinion of management, are necessary to present fairly the financial position of the Company at September 30, 2017, and the results of operations and cash flows for the three months and nine months ended September 30, 2017. It should be understood that accounting measures at interim dates inherently involve greater reliance on estimates than at year end. The results of operations for the three and nine months ended September 30, 2017 are not necessarily indicative of the results to be expected for the full year or any future interim periods.

NOTE 2 - NATURE OF BUSINESS AND ABILITY TO CONTINUE AS A GOING CONCERN

The Company was incorporated under the laws of the state of Delaware on March 2, 2015, under the name Hubilu Venture Corp. and, on March 4, 2015, filed a Certificate of Correction to change the name to Hubilu Venture Corporation. The Company had limited operations until June 2015 and since then is implementing a business plan to provide real estate consulting services to clients in the United States as well as raise capital to make real estate acquisitions.

During the period ended September 30, 2017, the Company acquired two multi-residential rental properties by way of acquiring two limited liability companies (Notes 4 and 5).

The Company's financial statements are prepared usingaccordance with accounting principles generally accepted in the United States of America applicable to(“US GAAP”) on the basis that the Company will continue as a going concern, which contemplatesassumes that the realizationCompany 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 liquidation of liabilities inshould the normal course of business. The Company has an accumulated deficit of $500,293 as at September 30, 2017. The Company has not yet established sufficient revenues to cover its operating costs and allow itbe unable to continue as a going concern.The At March 31, 2023, the Company had not yet achieved profitable operations, had an accumulated deficit of $1,744,522 and expects to continue to incur operatingfurther losses and net cash outflows until such time as it generates a levelin the development of revenue to support its cost structure. There is no assurance that profitable operations will ever be achieved, and, if achieved, will be sustained on a continuing basis. These factors raisebusiness, all of which casts substantial doubt aboutupon the Company’s ability to continue as a going concern.

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. If the Company is unable to obtain adequate capital, it could be forced to cease operations. 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.

6

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, 2022.

Reclassification

Certain reclassifications have been made to the prior years’ financial statements to conform to current year presentation. These reclassifications had no effect on previously reported results of operations or retained earnings.

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 1quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2observable 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 3assets 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.

 

Asset ImpairmentRecent Accounting Standards

TheFrom time to time, new accounting pronouncements are issued by the FASB that are adopted by the Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparisonas of the carrying amount of the asset to aggregate future net cash flows (undiscounted and without interest) expected to be generated by the asset. If such assets are considered impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceed the fair value. specified effective date.

Management does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the valueCompany’s financial statements.

7

NOTE 4 - PROPERTY ACQUISITIONS - Related Party

As of March 31, 2023, we have not acquired any additional properties since the year ended December 31, 2022.

On January 1, 2023 we refinanced 2029 W. 41st Place in Los Angeles. Terms of the refinance are as follows: (1) A first position note with payment on principal balance of $820,000 issued by the Property Owner, Boabab Investments, LLC, owing to lender, Belladonna Lily Investments, Inc., whose terms of payments due are interest only, on unpaid principal at the rate of 6% per annum. Interest only is payable in monthly installments of $4,100 or more starting on February 1, 2023 and continuing until the 31st day of December 2029, at which time the entire principal balance together with interest due thereon, shall become due and payable.

In February 2023, we entered a three-month loan extension with Center Street Lending on 1733 W. 37th Place with a due date of June 22, 2023.

NOTE 5 - INVESTMENTS IN REAL ESTATE- Related party

The change in the real estate property investments for the three months ended March 31, 2023 and the year ended December 31, 2022 is as follows:

SUMMARY OF CHANGES IN REAL ESTATE PROPERTY INVESTMENTS

  Three months ended
March 31, 2023
  Year ended
December 31, 2023
 
       
Balance, beginning of the period $17,555,462  $14,255,927 
Acquisitions:  -   2,739,632 
Real estate investment property, at cost  17,555,462   16,995,559 
Capital improvements  106,984   559,903 
Balance, end of the period $17,662,446  $17,555,462 

The change in the accumulated depreciation for the nine months ended March 31, 2023 and 2022 is as follows:

SCHEDULE OF CHANGES IN ACCUMULATED DEPRECIATION

  March 31, 2023  March 31, 2022 
Balance, beginning of the period $564,647  $356,036 
Depreciation charge for the period  56,022   49,227 
Balance, end of the period $620,669  $405,263 

8

The Company’s real estate investments was impaired at September 30, 2017.as of March 31, 2023 is summarized as follows:

SCHEDULE OF REAL ESTATE INVESTMENT

 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  $56,313  $105,406  $643,585  $15,004   - 
2909 South Catalina  565,839   344,856   17,381   91,237   523,590   14,400   - 
3910 Wisconsin Ave  337,500   150,000   88,833   37,297   688,514   16,000   28,444 
3910 Walton Ave  318,098   191,902   104,411   37,494   536,798   11,000   - 
1557 West 29th  496,609   146,891   24,286   26,124   602,388   4,900   14,251 
1267 West 38th Street  420,210   180,090   21,611   31,270   603,624   11,000   15,701 
1618 West 38th  508,298   127,074   14,732   15,900   632,851   12,000   - 
4016 Dalton Avenue  424,005   106,001   53,540   18,922   607,515   4,530   27,678 
1981 West Estrella Avenue  651,659   162,915   72,501   26,165   895,510   -   21,981 
2115 Portland Street  753,840   188,460   5,063   21,510   909,315   8,125   - 
717 West 42nd Place  376,800   94,200   -   21,102   471,035   1,350   - 
3906 Denker Street  428,000   107,000   60,210   16,046   584,710   8,500   - 
3408 S Budlong Street  499,200   124,800   55,298   15,078   726,902   9,840   - 
3912 S. Hill Street  483,750   161,250   144,475   26,027   653,256   -   - 
4009 Brighton Avenue  442,700   158,300   173,503   15,292   717,152   2,500   13,040 
3908 Denker Avenue  534,400   158,300   99,289   13,062   628,069   4,500   20,243 
4021 Halldale Avenue  487,500   162,500   45,188   10,382   761,554   18,000   37,234 
1284 W. 38th Street  551,250   183,750   -   11,179   833,868   12,000   16,623 
4505 Orchard Avenue  506,250   145,776   179,118   16,397   645,649   18,000   27,037 
3777 Ruthelen Street  559,200   139,800   26,057   10,030   708,135   13,900   11,019 
3791 Normandie Avenue  480,000   160,000   7,000   11,846   763,448   12,000   27,394 
2029 W. 41st Place  540,000   180,000   135,605   22,904   820,000   19,000   15,742 
4517 Orchard Avenue  453,750   151,250   100,401   13,570   635,023   10,000   8,853 
1733 W. 37th Street  472,875   157,625   12,167   6,429   667,450   12,000   13,464 
 $  11,800,304  $  4,066,456  $1,496,982  $620,669  $16,259,941  $  238,549  $  298,704 

9

 

Revenue Recognition

Management has determined that all of the Company’s leases with its various tenants are operating leases. Rental income is generally recognized based on the terms of leases entered into with tenants. In those instances, in which the Company funds tenant improvements and the improvements are deemed to be owned by the Company, revenue recognition will commence when the improvements are substantially completed, and possession or control of the space is turned over to the tenant.

DepreciationNOTE 6 – ADVANCED RENTS RECEIVED

 

The Company uses the straight-line method for depreciation and amortization. Buildingsreceived $82,150 of rents in advance as of March 31, 2023. There was no rental income received in advance as of December 31, 2022.

NOTE 7 - PROPERTY INDEBTEDNESS

The Company’s mortgages are depreciated over the estimated useful lives which the Company estimates to be 27-30 years.summarized as follows:

SCHEDULE OF MORTGAGES PAYABLE

  Principal balance      
  March 31, 2023  December 31, 2022  Interest rate  Maturity date
3711 South Western Ave $643,585  $643,585   5.00% December 1, 2029
2909 South Catalina Street  433,997   436,939   3.10% August 12, 2046
-Second Note  89,593   -   6.00% June 20, 2029
3910 Walton Ave.  536,798   539,547   5.00% August 01, 2049
3910 Wisconsin Street  688,515   691,349   5.225% March 1, 2052
1557 West 29 Street  602,388   605,129   4.975% June 1, 2051
1267 West 38 Street  603,624   606,053   4.95% June 1, 2051
4016 Dalton Avenue  607,515   609,959   4.975% June 1, 2051
1618 West 38 Street              
- First Note  482,851   484,883   6.30% January 1, 2050
- Second Note  150,000   150,000   6.00% December 10, 2023
1981 Estrella Ave  895,510   899,278   5.225% June 1, 2051
717 West 42 Place              
- First Note  336,067   336,267   6.85% October 31, 2025
- Second Note  134,968   134,968   6.85% April 30, 2029
2115 Portland Street              
- First Note  589,539   591,836   6.00% June 1, 2049
-Second Note  319,776   319,776   5.00% April 30, 2024
3906 Denker              
-First Note  399,709   401,181   6.00% March 1, 2050
-Second Note  185,000   185,000   6.85% February 14, 2025
3408 Budlong              
-First Note  606,902   609,626   4.875% December 1, 2051
-Second Note  120,000   120,000   5.00% November 1, 2029
3912 S. Hill Street              
-First Note  501,255   503,094   6.425% December 1, 2050
- Second Note  152,000   152,000   6.425% November 1, 2026
4009 Brighton Avenue  717,152   720,010   4.875% November 1, 2051
3908 Denker Avenue  628,069   630,515   4.975% December 1, 2051
4021 Halldale Avenue  

761,555

   

766,071 

   

6.75 

% 

October 1, 2052 

1284 W. 38th Street              
-First Note  645,868   648,605   4.625% March 1, 2052
-Second Note  188,000   188,000   5.25% June 20, 2029
4505 Orchard Avenue  645,649   648,282   5.00% October 1, 2029
3777 Ruthelen Street  708,135   711,326   4.625% March 1, 2052
3791 S. Normandie Avenue              
- First Note  613,448   615,682   5.225% April 1, 2052
-Second Note  150,000   150,000   5.00% January 4, 2029
2029 W. 41st Place  820,000   809,900   6.00% December 31, 2029
4517 Orchard Avenue              
-First Note  477,023   479,070   5.225% April 1, 2052
-Second Note  158,000   158,000   5.00% March 1, 2029
1733 W. 37th Place              
-First Note  567,450   567,450   7.5% June 22, 2023
-Second Note  100,000   100,000   6.00% May 1, 2029
               
Hubilu General Loan  275,000   275,000   6.00% On Demand
               
  $16,534,941  $16,488,381       
Less: current maturities  702,417   1,640,175       
Mortgages payable $15,832,524  $14,848,206       

10

NOTE 8 – PROMISSORY NOTES PAYABLE-Related Party

 

Loss per Share

The Company’s basic earnings (loss) per share are calculated by dividing its net income (loss) available to common stockholders by the weighted average number of common shares outstanding for the period. The Company’s dilutive earnings (loss) per share is calculated by dividing its net income (loss) available to common shareholders by the diluted weighted average number of shares outstanding during the period. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity.

Recent Accounting Pronouncement

In January 2017, the FASB issued Accounting Standards Update (“ASU”) No. 2017-1, “Business Combinations: Clarifying the Definition of a Business.” The pronouncement changes the definition of a business to assist entities with evaluating when a set of transferred assets and activities is a business. The pronouncement requires an entity to evaluate if substantially allEsteban Coaloa, who was owed $89,593 as part of the fair valuepurchase of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets; if so, the set of transferred assets and activities is not a business. The pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. The Company adopted the provisions of ASU No. 2017-1 effective April 1, 2017. For the period from January 1, 2017 through September 30, 2017, the Company acquired two properties for which it was concluded substantially all of the fair value of the assets acquired with each property acquisition was concentrated in a single identifiable asset and did not meet the definition of a business under ASU No. 2017-1. (Notes 4 and 5). Acquisition transaction costs associated with these property acquisitions were capitalized to real estate investments.

NOTE 4–ACQUISITION OF AKEBIA INVESTMENTS LLC.

On April 10, 2017, the Company completed its acquisition of all of the outstanding membership interests (the “Akebia Acquisition”) of Akebia Investments, LLC (“Akebia”) for $890,000 (the “Purchase Price”). Akebia’s sole asset is the real property located at 3711 South Western Avenue, Los Angeles, California (the “Akebia Property”). Under the terms of the Akebia Agreement, the Company’s consideration for the Purchase Price was: (1) a $710,000 All Inclusive Deed of Trust, secured by the Akebia Property and a promissory note (the “Akebia Note”), which bears interest at 6%, with $100,000 due in one (1) year and the balance due on August 1, 2019; and (2) 180,000 shares of the Company’s Series 1 Convertible Preferred Stock at an issuance price of $1.00 per share, for $180,000 (the “Akebia Preferred Stock”). After the $100,000 is paid off, the interest rate on the balance of the note will decrease to 4% principal and interest. The Akebia Preferred Stock is convertible into the Company’s common stock at the lesser of $0.50 per share or a 10% discount to the average closing price of the Company’s common stock for the five (5) days prior to the holders’ date of conversion. The Akebia Preferred Stock pays a 5% dividend in-kind, annually.

As the September 30, 2017, the balance owed on the Akebia Note was $100,012.

The Akebia Acquisition was accounted for as an asset acquisition with the purchase price allocated as follows:

Akebia Property $1,078,030 
Deferred taxes  (188,030)
   890,000 
Consideration:    
Series 1 convertible preferred shares  180,000 
Mortgage payable assumed  605,710 
Promissory note payable  104,290 
  $890,000 

NOTE 5–ACQUISITION OF ZINNIA INVESTMENTS LLC.

On April 10, 2017, the Company completed its acquisition of all the outstanding membership interests (the “Zinnia Acquisition”) of Zinnia Investments, LLC (“Zinnia”) for $925,000 (the “Purchase Price”). Zinnia’s sole asset is the real property located at 2909 SouthS. Catalina Street, Los Angeles, California (the “Zinnia Property”).CA, passed away in 2017. Effectively, Mr. Coaloa is no longer an officer of the Company, therefore the loan is now payable to his family trust and is no longer a related party transaction. The Purchase Price consistedpromissory notes, related parties balance as of a: (1) a $655,000 All Inclusive Deed of Trust, secured by the Property, and a promissory note (the “Zinnia Note”)December 31, 2022 was $89,593, which bears interest at 6%was reclassified and added to the mortgages payable amount during the first quarter of 2023. As of March 31, 2023, there were no other promissory notes held by related parties.

NOTE 9 –RELATED PARTY TRANSACTIONS

As of March 31, 2023, Jacaranda Investments, Inc., with $145,000 due in one (1) year and the balance due on in two (2) years; and (2) 270,000 share of the Company’s Series 1 Convertible Preferred Stock at an issuance price of $1.00 per share, for $270,000 (the “Zinnia Preferred Stock”has provided advances totaling $474,271 (December 31, 2022: $474,271). TheThese advances are unsecured and do not carry a contractual interest rate on the Zinnia Note will decrease to the greater of 3.5%, principal and interest or the 11th District Cost of Funds Index plus 2.8% principal and interest, rounded up to the nearest 0.125% and adjusted every six (6) months starting the 1st day of month 6 following the $145,000 payoff, and adjusting every 6 months thereafter. The Zinnia Preferred Stock is convertible into the Company’s common stock at the lesser of $0.50 per share or a 10% discount to the average closing price of the Company’s common stock for the five (5) days prior to the holders’ date of conversion. The Zinnia Preferred Stock pays a 5% dividend in-kind, annually.

As the September 30, 2017, the balance owed on the Zinnia Note was $133,640.

The Zinnia Acquisition was accounted for as an asset acquisition with the purchase price allocated as follows:

Zinnia Property $1,137,758 
Deferred taxes  (212,758)
   925,000 
Consideration:    
Series 1 convertible preferred shares  270,000 
Mortgage payable assumed  503,956 
Promissory note payable  151,044 
  $925,000 

NOTE 6 – MORTGAGES PAYABLE

As of September 30, 2017, the Company’s mortgages payable is summarized as follows:

  Akebia Property  Zinnia Property 
       
Remaining principal balance $

600,203

  $

498,688

 
Monthly payment (principal and interest)  2,904   2,185 
Stated interest rate  3.95%  3.125%
Maturity date  August 1, 2021   July 25, 2021 

repayment terms. In connection with these advances, the Company’s acquisitionCompany has recorded an imputed interest charge of Akebia Investments LLC$12,933 and Zinnia Investments LLC (Noteswhich was credited to additional paid-in capital for the three months ended March 31, 2023. See additional related party transactions in Note 4 and 5), the Company issued All Inclusive Deeds of Trust that included the mortgages payable on the Akebia Property and the Zinnia Property. As at the acquisition date, the Company assumed the mortgage payable on the Akebia Property having a principal balance of $605,710 and assumed the mortgage payable on the Zinnia property having a principal balance of $503,956.5.

 

For the period from the AprilNOTE 10 2017 to September 30, 2017, the Company made principal payments totaling $10,775 on the mortgages payable.

NOTE 7–SERIES 1 CONVERTIBLE PREFERRED SHARES

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

Effective September 2016, 30, 2019, the Company issued 10,400 shares of5% Voting, Cumulative Convertible Series 1 Preferred Stock at an issuance pricedate of $1.00 per share, for gross proceeds of $10,400 and in April 2017,conversion has been extended to the Company issued 450,000 shares of Preferred Stock in connection with the Akebia and Zinnia Acquisitions. (Notes 4 and 5)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.

ChangeConversion 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.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 if and when declared by the Board of Directors, dividends at the rate of $0.05 per share5% per annum, in kind, which shall accrue quarterly. Such dividends are cumulative. No such dividends have been declared to date. In addition, the holders of the Preferred Stock are entitled to receive a dividend, in kind equal, to any dividend paid on common stock, when and if declared by the board, on the basis of the number of common shares into which a share of Preferred Stock may be convertible.

11

 

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$1.00 (as adjusted, as defined), plus all declared but unpaid dividends.

SCHEDULE OF ISSUANCE OF CONVERTIBLE PREFERRED SHARES SETTLEMENT OBLIGATION

The Preferred Stock matures on September 30, 2019.

  # of Shares  Amount  Dividend in Arrears  Total 
             
Balance, December 31, 2022  520,400  $520,400  $153,514  $673,914 
Dividends accrued  -   -   6,398   6,398 
Balance, March 31, 2023  520,400  $520,400  $159,912  $680,312 

NOTE 11 – CONTINGENCY/LEGAL

The predominant settlement obligation

As of March 31, 2023, and during the preceding ten years, no director, person nominated to become a director or executive officer, or promoter of the Series 1 Convertible Preferred shares was consideredCompany 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 the issuance of a variable number of sharespredicted. Any adverse result in these or other legal matters could arise and cause harm to settle a fixed monetary amount. Thus, these shares are scoped into the guidance of ASC 480-10 and are accounted for as a liability as at September 30, 2017.

NOTE 8–RELATED PARTY TRANSACTIONS

Jacaranda Investments, Inc., the Company’s majority shareholder, who owns 98.32%business. The Company currently is not a party to any claim or litigation, the outcome of the common stock, has agreed to provide additional working capitalwhich, if determined adversely to the Company. AsCompany, would individually or in the aggregate be reasonably expected to have a material adverse effect on the Company’s business.

NOTE 12 - SUBSEQUENT EVENTS

We have evaluated subsequent events from the balance sheet date through March 31, 2023, the date at September 2017, Jacaranda Investments, Inc. has advancedwhich the Company $356,220. These advances are unsecuredfinancial statements were issued, and do not carry an interest ratedetermined that there were no items that require adjustment to or repayment terms.disclosure in the financial statements.

12

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.

Examples10-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 impact of competitive products and pricing;
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 including our Registration Statement on Form S-1 (SEC File No. 333-204347).

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.

13

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-monthsthree months ended March 31, 2023 and nine-months ended September 30, 2017 and 2016,2022, respectively. You should refer to the Financial Statements and related Notes in conjunction with this discussion.

Results of Operations

General

We commenced operations in March 2015, which, until June 2015, were limited to organizational and business development activities. We began implementing our business plan in June 2015. We are real estate advisory and consulting company that assists real estate investor professionals, as well as established companies, with advisory and consulting services focused on providing research, analysis and acquisition opportunities to them. In August 2016, we launched a real estate acquisitions division, which specializes in student housing income properties and the development of real estate opportunities located near Los Angeles Metro stations within the Los Angeles Metro/Subway system.

On August 18, 2016, we entered into a purchase contract (the Zinnia Agreement”) with Zinnia Investments, LLC (“Zinnia”), a Wyoming limited liability company, which was 100% owned by Esteban Coaloa. On January 3, 2017, Zinnia amended its operating agreement to admit Jacaranda Investments, Inc. (“Jacaranda”) as a 45% member and the Marisol Trust, Lorenzo Soria, as Trustee, as a 10% member. On January 3, 2017, all of the members of Zinnia approved the sale of Zinnia to us. Jacaranda is 100% owned by our Chairman and CEO and Esteban Coaloa is our Vice President. Under the terms of the Zinnia Agreement, we will acquire 100% of the membership interests of Zinnia for $925,000 (the “Purchase Price”). Zinnia’s sole asset is the real property located at 2909 South Catalina Street, Los Angeles, California (the “Property”). Under the terms of the Zinnia Agreement, our consideration for the Purchase Price is: (1) a $655,000 All Inclusive Deed of Trust, secured by the Property, and a promissory note (the “Note”), which bears interest at 6%, with $145,000 due in one (1) year and the balance due on in two (2) years; and (2) 270,000 share of our Series 1 Convertible Preferred Stock at an issuance price of $1.00 per share, for $270,000 (the “Zinnia Preferred Stock”). The interest rate on the Note will decrease to the greater of 3.5%, principal and interest or the 11thDistrict Cost of Funds Index plus 2.8% principal and interest, rounded up to the nearest 0.125% and adjusted every six (6) months starting the 1st day of month 6 following the $145,000 payoff, and adjusting every 6 months thereafter. The Zinnia Preferred Stock is convertible into our common stock at the lesser of $0.50 per share or a 10% discount to the average closing price of our common stock for the five (5) days prior to the holders’ date of conversion. The Zinnia Preferred Stock pays a 5% dividend in-kind, annually. Under the terms of the Zinnia Agreement, the closing was subject to our verification of title, rental income and our satisfaction with the completion and results of Zinnia’s audited financial statements. On April 10, 2017, we closed the acquisition of Zinnia.

On September 26, 2016, we entered into a purchase contract (the Akebia Agreement”) with Akebia Investments, LLC (“Akebia”), a Wyoming limited liability company, which was 100% owned by Esteban Coaloa. On January 2, 2017, Akebia amended its operating agreement and admitted Jacaranda as a 90% member. On January 2, 2017, all of the members of Akebia approved the sale to us. Jacaranda and Esteban Coaloa are related parties as described above. We agreed to acquire 100% of the membership interests of Akebia for $890,000 (the “Purchase Price”). Akebia’s sole asset is the real property located at 3711 South Western Avenue, Los Angeles, California (the “Akebia Property”). The terms of the Akebia Agreement, our consideration for the Purchase Price is: (1) a $710,000 All Inclusive Deed of Trust, secured by the Akebia Property and a promissory note (the “Akebia Note”), which bears interest at 6%, with $100,000 due in one (1) year and the balance due on August 1, 2019; and (2) 180,000 shares of our Series 1 Convertible Preferred Stock at an issuance price of $1.00 per share, for $180,000 (the “Akebia Preferred Stock”). After the $100,000 is paid off, the interest rate on the balance of the note will decrease to 4% principal and interest. The Akebia Preferred Stock is convertible into our common stock at the lesser of $0.50 per share or a 10% discount to the average closing price of our common stock for the five (5) days prior to the holders’ date of conversion. The Akebia Preferred Stock pays a 5% dividend in-kind, annually. Under the terms of the Akebia Agreement, the closing was subject to our verification of title, rental income and our satisfaction with the completion and results of Akebia’s audited financial statements. On April 10, 2017, we closed the acquisition of Akebia.

Our mission statement is Strategic Growth through Smart Ventures, which is designed to focus us on real estate opportunities that we believe are recession proof and have limited downside risk, while offering high upside potential in equity appreciation and cash flow. We will also continue to assist investors and professionals in the early stage analysis of market opportunities and the evaluation of properties prior to them committing capital for the purchase or the leasing of real estate properties. For our consulting services, we are focusing our marketing efforts in the commercial markets; however, we are also looking at residential and income producing markets. We are using the Internet as well as the services of independent sales consultants to market our services to investors and professionals in Southern California with our primary efforts focused in Beverly Hills and Los Angeles near the University of Southern California campus. Our real estate acquisitions division will actively be pursuing real estate acquisitions near the University of Southern California campus. We have had limited consulting operations and have limited financial resources. Our auditors indicated in their report on our financial statements (the “Report”) that “the Company’s lack of business operations and early losses raise substantial doubt about our ability to continue as a going concern.” Our operations from March 2015 to June 2015 were devoted primarily to start-up, development and operational activities, which included:

1.Formation of the Company;
2.Development of our business plan;
3.Evaluating various target real estate professionals and investors to market our services;
4.Research on marketing channels/strategies for our services;
5.Secured our website domainwww.hubilu.com and beginning the development of our initial online website; and
6.Research on services and the pricing of our services.

Commencing in June 2015, we engaged our first client, 112 South Eucalyptus Avenue, LLC, which has a related party shareholder, to assist it in evaluating the best use of its property. We also negotiated with Camden Realty Group, a real estate brokerage firm, to provide consulting services to it and to have it provide brokerage services to our clients.

We are offering services to investors and professionals with the mission to assist them in investment and property evaluation strategies and provide hands-on support to reduce evaluation time and resources and increase the speed for them to determine whether to proceed with a real estate lease or investment. Besides general property evaluation services, we are offering services to assist the principals with property development ideas and investment structure.

In September 2016, appointed four new officers to the company:

Eric Klein, VP, Operations & Business Development, 20 years’ experience
Tracy Black-Van Wier, VP, Investor Relations, 20 years’ experience
Stefano Coaloa, VP, Real Estate Development, 35 years’ experience
Chille DeCastro, VP, Marketing, 20 years’ experience

On November 4, 2017, Stefano Coaloa, passed away. We will be looking to hire a vice president of real estate development in the near future.

In addition to executing two purchase contracts and expanding our staff, we updated and launched our website and began marketing the company on various social media platforms including LinkedIn, Twitter, and Facebook.

As of September 30, 2017, we had $5,886 in cash. Management does not believe this amount will satisfy our cash requirements for the next twelve months. We plan to satisfy our future cash requirements with loans from our shareholders or additional equity financing from related or third parties. The additional equity financings will likely be in the form of private placements of common stock. As of September 30, 2017, the Company has borrowed $356,220 from its majority shareholder.

Management believes that if subsequent private placements are successful, we will generate sales revenue within the following twelve months thereof. However, additional equity financing may not be available to us on acceptable terms or at all, and thus we could fail to satisfy our future cash requirements.

If we are unsuccessful in raising the additional proceeds through a private placement offering, we will then have to seek additional funds through debt financing, which would be highly difficult for a new development stage company with nominal assets to secure. Therefore, we are highly dependent upon the success of a future private placement offering and failure thereof would result in our having to seek capital from other resources such as debt financing, which may not even be available to us. However, if such financing were available, because we are a startup company with no operations to date, we would likely have to pay additional costs associated with high-risk loans and be subject to an above market interest rate. At such time these funds are required, management would evaluate the terms of such debt financing and determine whether the business could sustain operations and growth and manage the debt load. If we cannot raise additional proceeds via a private placement of our common stock or secure debt financing we would be required to cease business operations. As a result, investors in our common stock would lose all of their investment.

In April 2017, subsequent to our acquisitions of Akebia Investments, LLC and Zinnia Investments, LLC, we began evaluating other acquisition opportunities.

At the present time, we intend to seek various investors to obtain additional equity financing. There can be no assurance that we will be successful in obtaining additional capital from these negotiations. If are unable to raise additional capital, we will either suspend marketing operations until we do raise the cash, or cease operations entirely. Other than as described in this paragraph and the preceding paragraphs, we have no other financing plans.

Management does not plan to hire additional employees at this time. Our officers and directors, as well as independent contractors, will be responsible for providing consulting services.

The following discussion of our financial condition and results of operations should be read in conjunction with our unaudited financial statements for the three months and nine months ended September 30, 2017March 31, 2023 and 2016,2022, respectively, together with notes thereto, which are included in this Quarterly Report on Form 10-Q.

Three months ended September 30, 2017March 31, 2023, compared to the three months ended September 30, 2016March 31, 2022

Revenues. Our revenues increased $33,501, or 100.0%,$18,901 to $33,501$408,838 for the three months ended September 30, 2017March 31, 2023, compared to $0$389,937 for the comparable period in 2016.2022. The increase in revenues is due to our acquisition of two rental properties.additional property acquisitions.

Operating expenses. Operating expenses include general and administrative expenses as well as the other expenses listed below. In total, operating expenses increased $26,101, or 34.63%,decreased $70,010 to $101,466$177,363 for the three months ended September 30, 2017March 31, 2023, compared to $75,367$247,373 for the comparable period in 2016. The components of operating expenses are discussed below.2022.

  

 

September 30, 2017

  

 

September 30, 2016

  

Amount of

increase

(decrease)

 
General & administrative expenses $14,774  $28,131  $(13,357)
Consulting  27,615   22,831   4,784 
Depreciation  20,143   -   20,143 
Interest  

16,113

   -   

16,113

 
Professional fees  3,447   17,805   (14,358)
Property taxes  149   -   149 
Rent  7,200   6,600   600 
Repairs and maintenance  

8,812

   -   

8,812

 
Utilities  3,213   -   3,213 
Total operating expenses $

101,466

  $75,367  $

26,099

 

General and administrative expenses decreased $13,357, or 47.48%,$76,805 to $14,774$121,341 for the three months ended September 30, 2017March 31, 2023, compared to $28,131$198,146 for the comparable period in 2016. The decrease is primarily due2022.

Depreciation expense increased $6,795 to a decrease in computer and internet expenses as well as business and licenses expenses.

Consulting expenses increased $4,784, or 20.95%, to $27,615$56,022 for the three months ended September 30, 2017March 31, 2023, compared to $22,831$49,277 for the comparable period in 2016. The increase is due2022.

Property tax expense decreased $19,686 to the use of various social media and marketing consultants in 2017.

Depreciation expense increased $20,143 to $20,143$41,546 for the three months ended September 30, 2017March 31, 2023, compared to $0$61,232 for the comparable period in 2016.2022. The decrease is due to the timing of payments.

Salaries and benefits expense decreased $20,975 to $15,900 for the three months ended March 31, 2023, compared to $36,875 for the comparable period in 2022.

Utilities expense increased $2,974 to $17,400 for the three months ended March 31, 2023, compared to $14,426 for the comparable period in 2022. The increase is due to the acquisition of our two rental properties.additional properties in this period.

14

 

Interest

Professional fees expense increased $16,113$18,550 to $16,113$18,800 for the three months ended September 30, 2017March 31, 2023, compared to $0$250 for the comparable period in 2016. The increase is due2022.

Interest expense increased $15,012 to the mortgages payable acquired with the acquisition of our two rental properties in addition to the issuance of interest bearing promissory notes to the members of the acquired limited liability companies.

Professional fees decreased $14,358, or 80.64%, to $3,447$235,202 for the three months ended September 30, 2017March 31, 2023, compared to $17,805$220,190, for the comparable period in 2016. The decrease is primarily due to a decrease in accounting fees.

Property tax expense increased $149 to $149 for the three months ended September 30, 2017 compared to $0 for the comparable period in 2016.2022. The increase is due to the acquisition of our two rentalmore properties.

Rent expense increased $600, or 9.09%,Net Loss. Our net loss decreased $44,099 to $7,200$3,727 of net loss for the three months ended September 30, 2017March 31, 2023, compared to $6,600$47,826 of net loss for the comparable period in 2016. The increase is due to the increase in rent under the Company’s office lease.

Repairs and maintenance expense increased $8,812 to $8,812 for the three months ended September 30, 2017 compared to $0 for the comparable period in 2016. The increase is due to the acquisition of our two rental properties.

Utilities expense increased $3,213 to $3,213 for the three months ended September 30, 2017 compared to $0 for the comparable period in 2016. The increase is due to the acquisition of our two rental properties.

Net loss. Our net loss decreased $7,402, or 9.82%, to $67,965 for the three months ended September 30, 2017 compared to $75,367 for the comparable period in 2016.2022. The decrease is attributable to the increase in rental income offset by the increase in the operatingrevenue and expenses discussed above.

Nine months ended September 30, 2017 compared to the nine months ended September 30, 2016

Revenues. Our revenues increased $73,587 to $73,587 for the nine months ended September 30, 2017 compared to $0 for the comparable period in 2016. The increase in revenues is due to our acquisition of two rental properties.

Operating expenses. Operating expenses include general and administrative expenses as well as the other expenses listed below. In total, operating expenses increased $124,098, or 85.90%, to $268,563 for the nine months ended September 30, 2017 compared to $144,465 for the comparable period in 2016. The components of operating expenses are discussed below.

  

 

 

September 30, 2017

  

 

 

September 30, 2016

  

Amount of

increase

(decrease)

 
General & administrative expenses $33,801  $57,118  $(23,317)
Consulting  87,715   23,931   63,784 
Depreciation  40,287   -   40,287 
Interest  

29,500

   -   

29,500

 
Professional fees  30,997   48,512   (17,515)
Property taxes  6,825   -   6,825 
Rent  20,500   14,904   5,596 
Repairs and maintenance  

12,613

   -   

12,613

 
Utilities  6,323   -   6,323 
Total operating expenses $

268,561

  $144,465  $

124,096

 

General and administrative expenses decreased $23,317, or 40.82%, to $33,801 for the nine months ended September 30, 2017 compared to $57,118 for the comparable period in 2016. The decrease is primarily due to a decrease in computer and internet expenses.

Consulting expenses increased $63,784, or 266.53%, to $87,715 for the nine months ended September 30, 2017 compared to $23,931 for the comparable period in 2016. The increase is due to the use of various social media and marketing consultants in 2017.

Depreciation expense increased $40,287 to $40,287 for the nine months ended September 30, 2017 compared to $0 for the comparable period in 2016. The increase is due to the acquisition of our two rental properties.

Interest expense increased $29,500 to $29,500 for the nine months ended September 30, 2017 compared to $0 for the comparable period in 2016. The increase is due to the acquisition of our two rental properties in addition to the issuance of interest bearing promissory notes to the members of the acquired limited liability companies.

Professional fees decreased $17,515, or 36.10%, to $30,997 for the nine months ended September 30, 2017 compared to $48,512 for the comparable period in 2016. The decrease is primarily due to a decrease in accounting fees.

Property tax expense increased $6,825 to $6,825 for the nine months ended September 30, 2017 compared to $0 for the comparable period in 2016. The increase is due to the acquisition of our two rental properties.

Rent expense increased $5,596, or 37.55%, to $20,500 for the nine months ended September 30, 2017 compared to $14,904 for the comparable period in 2016. The increase is due to the increase in rent under the Company’s office lease.

Repairs and maintenance expense increased $12,613 to $12,613 for the nine months ended September 30, 2017 compared to $0 for the comparable period in 2016. The increase is due to the acquisition of our two rental properties.

Utilities expense increased $6,323 to $6,323 for the nine months ended September 30, 2017 compared to $0 for the comparable period in 2016. The increase is due to the acquisition of our two rental properties.

Net loss. Our net loss increased $50,509, or 34.96%, to $194,974 for the nine months ended September 30, 2017 compared to $144,465 for the comparable period in 2016. The increase is attributable to the expenses discussed above.

Liquidity and Capital Resources.For the ninethree months ended September 30, 2017,March 31, 2023, we borrowed $201,960did not borrow any money from our majority shareholder, which itshareholder. Since 2015, Jacaranda Investments, Inc., provided us with $492,500 in related party advances. We have not been advanced any more money since 2018. Jacaranda Investments, Inc. has agreed not to us interest free.seek repayment of its advances until we are financially able to repay them. In 2021, $18,229 was repaid to Jacaranda Investments, Inc. leaving the balance at $474,271. 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 $2,191,667$17,137,041 as of September 30, 2017,March 31, 2023, consisting of $2,175,501$11,800,304 in real estate, investments, $5,886building and capital improvements of $5,563,438, $298,704 in property acquisition and financing, net of $620,669 in depreciation, $88,481in cash $6,600and $6,783 in deposits and $3,680 in prepaid expenses.security deposits.

Our total liabilities are $2,564,310$18,020,412 as of September 30, 2017.March 31, 2023.

As of September 30, 2017, our accumulated deficit was $500,293 and ourOur total stockholders’ deficit was $372,643.is $883,371 as of March 31, 2023.

We had $180,670 inOur net cash used in operating activities for the nine months ended September 30, 2017, which included $194,974 in net loss, which amount was decreased by $40,287 in depreciation expense and increased by $1,182 in prepaid expenses, $22,401 in accounts payable and $2,400 in resident security deposits.

We had $14,918 in cash provided by operations was $146,430 for the three months ended March 31, 2023.

Our investing activities used a total of $106,984 for the ninethree months ended September 30, 2017 due to the cash acquired on the acquisition of the two limited liability companies, which each own a real estate asset.March 31, 2023.

We had $168,185$43,033 in cash provided byused in financing activities for the ninethree months ended September 30, 2017,March 31, 2023.

We do not now have funds sufficient for pursuing our plan of operation, but we are in the process of trying to increase rents to finance our operations through rental cash flow. If operating difficulties or other factors (many of which wasare beyond our control) delay our realization of revenues or cash flows from rental income, we may be limited in our ability to pursue our business plan. Moreover, if unexpected expenses arise due to $201,960unanticipated pressures or if we decide to expand our business plan beyond its currently anticipated level or otherwise, we will require additional financing to fund our operations, in addition to anticipated cash generated from our operations. Additional financing might not be available on terms favorable to us, or at all. If adequate funds were not available or were not available on acceptable terms, our ability to fund our operations, take advantage of unanticipated opportunities, develop or enhance our business or otherwise respond to competitive pressures would be significantly limited. In a worst-case scenario, we might not be able to fund our operations or to remain in business, which could result in a total loss of our stockholders’ investment. If we raise additional funds through the issuance of equity or convertible debt securities, the percentage ownership of our stockholders would be reduced, and these newly issued securities might have rights, preferences or privileges senior to those of existing stockholders.

Belladonna Lily Investments, Inc., a Wyoming Corporation is not, and has never been a related party advances, whichto Hubilu Venture Corporation. Neither Hubilu, nor David Behrend has, nor ever had any ownership interest, nor controlling interest in Belladonna, and David Behrend was offset by $10,775 in principal mortgage payments and $23,000 in promissory notes payable.not an officer of Belladonna during, or after the reporting period.

The Company has $1,098,891 of mortgages payable and $233,652 in promissory notes payablehad no formal long-term lines or credit or other bank financing arrangements as of September 30, 2017. It also has $460,400 in Series 1 Convertible Preferred shares, $400,788 in deferred taxes, $356,220 in related party advances, $3,419 in accounts payable and $10,940 in resident security deposits.March 31, 2023.

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.

15

 

Income Tax Expense (Benefit)

The Company has a prospective income tax benefit resulting from a net operating loss carry forward and startup costs that may offset any future operating profit.

Impact of Inflation

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

Capital Expenditures

The Company expended no amounts on$106,984 in capital expenditures forand building improvements during the three months ended September 30, 2017.March 31, 2023.

PlanIMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS

For information on the impact of Operation

Our plan of operations, now that we have completedrecent accounting pronouncements on our registration statement and obtained our symbol, is as follows:

Expand and Enhance Our Website

Time Frame: 1st tobusiness, see note 3rdmonths.

Material costs: $2,000 to $3,000.

We intend to further develop and enhance our website. Our Vice President – Investor Relations, Tracy Black, will be in charge of overseeing the further development and expansion of our website and the consulting and advisory services we intend to offer. We hired a web designer to help us with the development and functionality of the website and intend to continue to enhance it. We do not have any written agreements with any web designers at current time. The website expansion costs, including site upgrade will be approximately $2,000 to $3,000. Updating and improving our website will continue throughout the lifetime of our operations.

Negotiate agreements with potential referral sources and clients

Time Frame: Ongoing

No material costs.

Now that our website is operational, we have contacted and started negotiations with potential clients and referral sources. In June 2015, we engaged our first client. We will negotiate terms and conditions of collaboration. At the beginning, we plan to focus primarily on local advisors such as attorneys, accountants, insurance agents, title officers and financial planners. We do not expect to compensate any referral sources and will offer reciprocal referrals to any source that is willing to refer us clients; however, we may decide to compensate referral sources on a case-by-case basis. Then we plan to expand our target market to other service providers and investment professionals such as investment bankers. This activity will be ongoing throughout our operations. Even though the negotiation with potential customers and referral sources will be ongoing during the life of our operations, we cannot guarantee that we will be able to find successful agreements, in which case our business may fail, and we will have to cease our operations. We do not expect to enter into formal written agreements with our referral sources and intend for these agreements to be oral. We intend to enter into real estate consulting agreements with our clients that will set forth the scope of services we agree to with these clients and provide for the hourly or flat rate billing arrangements.

In the future, when/if we have available resources, operating history and experience, we plan to contact larger referrals sources that have more established clients. However, we anticipate encountering many market barriers in becoming a service provider to clients of large established professionals. Our competitors have gained customer loyalty and brand identification through their long-standing advertising and customer service efforts. This creates a barrier to market entry by forcing us to spend time and money to differentiate our product in the marketplace and overcome these loyalties. The large established service providers may require capital investments in personnel. Considering our lack of operating history and experience in being a real estate consulting firm, we may never become a consultant to large established clients.

Marketing Campaign

Time Frame: Immediately.

Material costs: $10,000 - $15,000.

We intend to use marketing strategies, such as web advertisements, direct mailing, and phone calls to acquire potential customers. We also plan to attend trade shows in real estate and consulting to showcase our services with a view to find new customers. We believe that we should begin to see results from our marketing campaign within 120 days from its initiation. We also will use Internet promotion tools on real estate and consulting websites as well as on Facebook and Twitter to advertise our services. We intend to spend from $10,000 - $15,000 on marketing efforts during the next year. Marketing is an ongoing matter that will continue during the life of our operations. Our campaign will consist of soliciting clients by offering to provide investment opportunities and real estate consulting services to clients.

Even if we are able to obtain sufficient number of consulting agreements at the end of the twelve-month period, there is no guarantee that we will be able to attract and more importantly retain enough customers to justify our expenditures. If we are unable to generate a significant amount of revenue and to successfully protect ourselves against those risks, then it would materially affect our financial condition and our business could be harmed.

Hire a Salesperson or Independent Contractors

Time Frame: 6th-12thmonths.

Material costs: $11,500-14,000.

We eventually intend to hire one consultant with good knowledge and broad connections in the real estate consulting industry to introduce our services. The salesperson’s job would be to find new potential clients, and to set up agreements with customers and referral sources to engage our consulting services. The negotiation of additional agreements with potential customers will be ongoing during the life of our operations.

There is no assurance that we will ever generate any further revenue from real estate consulting.

David Behrend, our president, will be devoting 40 hours per week to our operations. Mr. Behrend is a California licensed real estate broker and has orally agreed to limit his responsibilities of providing brokerage services to customers that do not require consulting services outside of the time he devotes to our operations.

Estimated Expenses for the Next Twelve Months

The following provides an overview of our estimated expenses to fund our plan of operation for the next twelve months. We estimate these expenses to be approximately $100,000 as follow:

Description Expenses 
    
SEC reporting and compliance $5,000 
Website expansion $2,000 to $3,000 
Marketing and advertising $10,000 to 15,000 
Legal and accounting $35,000 
Advances to independent contractors $11,500 to 14,000 
Other expenses  25,000 

We anticipate that the minimum additional capital necessary to fund our planned operations in this case for the 12-month period will be approximately $100,000 and will be needed for general administrative expenses, business development, marketing costs and costs associated with being a publicly reporting company. As a result, we will need to seek additional funding in the near future. The most likely source of this additional capital is through the sale of additional shares of common stock or advances from our sole director, our other director or our shareholders. Mr. Behrend, our sole director, through our majority shareholder, which he controls, has orally agreed to advance us any necessary capital. However, he has no firm commitment, arrangement or legal obligation to advance or loan fundsNotes to the Company.Consolidated Financial Statements.

If we are able to successfully complete the above goals within the estimated timeframes set forth and are able to raise proceeds additional proceeds that may be needed to secure additional personnel and marketing funds, those funds would be allocated as follows:

We believe that our operations are currently on a small scale that is manageable by these two individuals and can be supplemented by engaging independent contractors. Our management’s responsibilities are mainly administrative at this early stage. While we believe that the addition of employees is not required over the next six (6) months, the professionals we plan to utilize may be independent contractors. We do not intend to enter into any employment agreements with any of these professionals. Thus, these persons are not intended to be employees of our company.

Our management does not expect to incur any material research costs in the next twelve months; we currently do not own any plants or equipment that we would seek to sell in the near future; we do not have any off-balance sheet arrangements; and we have not paid for expenses on behalf of our officer or directors. Additionally, we believe that this fact shall not materially change.

Off-Balance Sheet Arrangements

None.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Our financial statements and related public financial information are based on the application of accounting principles generally accepted in the United States (“GAAP”). GAAP requires the use of estimates; assumptions, judgments and subjective interpretations of accounting principles that have an impact on the assets, liabilities, revenues and expense amounts reported. These estimates can also affect supplemental information contained in our external disclosures including information regarding contingencies, risk and financial condition. We believe our use of estimates and underlying accounting assumptions adhere to GAAP and are consistently and conservatively applied. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions or conditions. We continue to monitor significant estimates made during the preparation of our financial statements.

Use of Estimates:

Areas where significant estimation judgments are made and where actual results could differ materially from these estimates are the carrying value of certain assets and liabilities which are not readily apparent from other sources and the classification of net operating loss and tax credit carry forwards.

We believe the following is among the most critical accounting policies that impact our financial statements: We evaluate impairment of our long-lived assets by applying the provisions of ASC 360. In applying those provisions, we have not recognized any impairment charge on our long-lived assets during the three-months ended September 30, 2017.

We suggest that our significant accounting policies, as described in our financial statements in the Summary of Significant Accounting Policies, be read in conjunction with this Management’s Discussion and Analysis of Financial Condition and Results of Operations.

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 not 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 Overover Financial Reporting

During the three-month period ended September 30, 2017,March 31, 2023, 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.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

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.

16

 

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

None.

Item 5. Other Information

None.

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
NumberDescription
31.1
31.1Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934*.
31.2Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934*.
32.1Certification 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*.
32.2Certification 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.INSFiled herewith.Inline XBRL Instance Document
101.SCHInline XBRL Taxonomy Extension Schema Document
101.CALInline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEFInline XBRL Taxonomy Extension Definition Linkbase Document
101.LABInline XBRL Taxonomy Extension Label Linkbase Document
101.PREInline XBRL Taxonomy Extension Presentation Linkbase Document
104Cover Page Interactive Data File (embedded within the Inline XBRL document)

*Filed herewith.

SignatureS

17

 

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
November 17, 2017June 8, 2023/s/ David Behrend

David Behrend
Chairman and Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Accounting and Financial Officer)

18