EX-13 3 fisk13b.htm EXHIBIT 13B

[Wien & Malkin LLP Letterhead]

 

 

 

 

 

November 30, 2005

 

TO PARTICIPANTS IN 250 WEST 57th ST. ASSOCIATES L.L.C. ("Associates"):

We enclose the operating report of the lessee, Fisk Building Associates L.L.C., for the fiscal year of the lease ended September 30, 2005. The lessee reported profit of $4,319,160 subject to additional rent for the lease year ended September 30, 2005, as against profit of $3,507,582 subject to additional rent for the lease year ended September 30, 2004. Additional rent for the lease year ended September 30, 2005 was $2,535,579; $752,000 was advanced against additional rent so that the balance of additional rent is $1,783,579.

The ongoing upgrade and repositioning of 250 West 57th Street is accomplishing its objectives. With the combination and reconfiguration of decades old, small suites into newly built, larger suites the number of tenants at this 512,430 square feet building has been decreased from 277362 to 232234. The new, larger tenants are of higher credit quality and with longer lease terms. At the same time, occupancy has been maintained and by December 31, 2005 is expected to be well over 90%.

Wien & Malkin LLP receives an additional payment for supervisory services of 10% of distributions in excess of 15% per annum on the original cash investment of $3,600,000. After deducting $500 for the annual New York State limited liability company filing fee, $1,783,079 is available for distribution. Accordingly, Wien & Malkin received $178,308 of the additional rent and the balance of $1,604,771 is being distributed to the participants. A check for your share of the additional distribution and the computation of the additional payment to Wien & Malkin and distribution are enclosed.

The additional distribution of $1,604,771 represents a return of about 44.58% on the original cash investment of $3,600,000. Regular monthly distributions are at the rate of 20% a year, so that distributions for the lease year ended September 30, 2005 were about 64.58% per annum.

If you have any question about the enclosed material, please communicate with the undersigned.

Cordially yours,

WIEN & MALKIN LLP

By: Mark Labell

ML/dm

Encs.

 

250 West 57th St. Associates L.L.C.

Computation of Additional Payment for

Supervisory Services and Distribution

For the Lease Year Ended September 30, 2005

Secondary additional rent

$1,783,579

Less: NYS 2005 LLC filing fee

500

Primary additional rent for the lease year ended September 30, 2005

752,000

2,535,079

Less: Additional basic payment to Wien & Malkin from primary

Overage rent

12,000

Total rent to be distributed

2,523,079

Less: 15% return on $3,600,000 investment

540,000

Subject to additional payment at 10% to Wien & Malkin

$1,983,079

Additional payment at 10%

$ 198,308

Paid to Wien & Malkin as advance for additional rent

20,000

Balance of additional payment to Wien & Malkin

$ 178,308

Summary:

Additional distribution to participants

$ 1,604,771

Payment to Wien & Malkin, as above

178,308

Total secondary additional rent available for distribution

to participants and payment to Wien & Malkin

$ 1,783,079

 

 

 

 

 

 

 

 

 

 

 

 

Established 1923

Anchin, Block & Anchin LLP

Accountants and Consultants

1375 Broadway

New York, New York 10018

(212) 840-3456

FAX (212) 840-7066

 

 

 

ACCOUNTANTS' COMPILATION REPORT

 

TO THE MEMBERS OF

    LINCOLN BUILDING ASSOCIATES L.L.C.:

We have compiled the accompanying special-purpose statement of income and expense of Lincoln Building Associates L.L.C. (a limited liability company) ("Associates") for the lease year ended September 30, 2005 in accordance with standards established by the American Institute of Certified Public Accountants.

A compilation is limited to presenting information that is the representation of management. We have not audited or reviewed the accompanying special-purpose statement and, accordingly, do not express an opinion or any other form of assurance on it.

The accompanying special-purpose statement of income and expense was prepared for the determination of additional rent due to 60 East 42nd St. Associates L.L.C. in accordance with the lease, as modified, between Associates and 60 East 42nd St. Associates L.L.C, and is not intended to be a presentation in conformity with generally accepted accounting principles.

This report is intended solely for the information and use of the managements of Associates and 60 East 42nd St. Associates, L.L.C., and should not be used for any other purpose.

 

 

 

 

New York, New York

November 14, 2005

 

 

 

 

Fisk Building Associates L.L.C.

Special Purpose Statement of Income and Expense

Lease Year End (2005 & 2004)

         
 

L/Y/E 9/30/05

 

L/Y/E 9/30/04

 

Income

       

Rent income

$14,306,241

 

$12,351,791

 

Escalation rent income

1,513,893

 

1,088,216

 

Net electric income

459,774

 

532,112

 

Other income

259,763

 

529,336

 

Total Income

 

$16,539,671

 

$14,501,455

         

Expenses:

       

Real Estate taxes

3,002,168

 

2,716,752

 

Labor Costs

2,629,579

 

2,617,860

 

Repairs, supplies and improvements

3,533,930

 

1,668,415

 

Management and leasing

508,123

 

1,497,428

 

Fuel oil

161,371

 

157,305

 

Professional fees

384,194

 

477,282

 

Security monitor system

15,319

 

30,972

 

Water and sewer charges

18,382

 

51,687

 

Insurance

333,608

 

329,142

 

Telephone

30,333

 

34,119

 

Advertising

409,940

 

489,605

 

Miscellaneous

112,607

 

99,915

 
         

Total Expenses

 

11,139,554

 

10,170,482

         

Net Income before rent expense

 

5,400,117

 

4,330,973

Less, Basic rent expense

 

1,080,957

 

823,391

Net Income subject to primary and secondary additional rent

Less, Primary additional rent

 

 

4,319,160

752,004

 

3,507,582

752,000

         

Net income subject to secondary additional rent

 

$3,567,156

 

$2,755,582

Secondary additional rent at 50%

 

$1,783,578

 

$1,377,791

Computation of Additional Rent due Landlord:

       

Primary additional rent

 

$ 752,004

 

$ 752,000

Secondary additional rent

1,783,578

1,377,791

Total Additional rent

 

2,535,582

 

2,129,791

         

Less, Advances against additional rent

806,219*

776,042

Additional rent due Landlord

$1,729,363

$1,353,749

* Consisting of primary additional rent of $752,004 and $54,215 of interest earned and retained by 250 West 57th St. Associates L.L.C. on funds borrowed for the improvement program