Apartment Report

Year Ended 2012-12-31

321 East 45 St
New York
NY 10017

321 East 45th St. Owners, Inc.

Financial Statements

Balance Sheet

ASSETS
Current Assets
Checking/Savings
Cash & Equivalents-Note 3 454,554
Total Checking/Savings 454,554
Other Current Assets
Maintenance Receivable-Note 3 43,741
Prepaid Expenses 164,597
Total Other Current Assets 208,338
Total Current Assets 662,892
Fixed Assets
Fixed Assets-Note 3 4,474,224
Land 2,077,614
Less-Accumulated Depreciation (3,967,526)
Total Fixed Assets 2,584,312
Other Assets
Intangible Assets-Note 6 47,925
Less-Accumulated Amortization (43,127)
Total Other Assets 4,798
TOTAL ASSETS 3,252,002
LIABILITIES & EQUITY
Liabilities
Current Liabilities
Other Current Liabilities
Accrued Expenses 48,977
Due to ABC Management Corp. -0-
Due to New York City-Note 5 43,786
Due to owners-NYC Tax Abatement 94,103
Due to owners for Scries 3,603
Prepaid Maintenance 14,052
Total Other Current Liabilities 204,521
Total Current Liabilities 204,521
Long Term Liabilities
Mortgages Payable-Note 7 2,351,507
Security Payable 3,000
Total Long Term Liabilities 2,354,507
Total Liabilities 2,559,028
Equity
Additional Paid in Capital 4,500,897
Common Stock 50,757
Retained Earnings (Deficit) (3,436,163)
Treasury Stock-Note 8 (422,517)
Total Equity 692,974
TOTAL LIABILITIES & EQUITY 3,252,002

Revenues, Expenses Deficit

Ordinary Income/Expense
Income
Charges-Owners-Assessments-Note 12 (Items 1 & 2) 178,535
Charges-Owners-Regular-Notes 3 & 9 1,083,001
Laundry Income 12,600
Shareholder Transfer Tax (Flip Tax) 9,460
Storage 13,100
Sublet Fees 69,000
Supplemental Income 10,754
Total Income 1,376,450
Expense
Administrative 2,096
Corporate Taxes-Note 10 6,293
Insurance Expense 33,964
Interest Expense-Note 7 128,150
Management Fees 48,600
Permits and Fees 1,738
Professional Fees 15,055
Real Estate Taxes 551,592
Repairs and Maintenance 36,693
Telephone Expense 2,226
Union-Note 11 38,395
Utilities 95,483
Wages & Contract Labor-Note 11 207,887
Water 49,207
Total Expense 1,217,379
Net Ordinary Income (loss) 159,071
Other Income
Assessment for Elevator Modernization-Note 12 (Item 3) 296,112
Total Other Income 296,112
Other Expense
Amortization Expense-Note 6 4,793
Depreciation Expense-Note 3 40,467
Total Other Expense 45,260
Net Income (loss) 409,923
Retained Deficit 1/1/12 & 1/1/11 (3,846,086)
Retained Deficit 12/31/12 & 12/31/11 (3,436,163)