| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTUR | 2007-03-30 | 12,594 | 12,533 | SL | 5 | 61 | |||
| EQUIPMENT | 2007-03-30 | 10,765 | 10,665 | SL | 5 | 100 | |||
| LEASEHOLD IMPR | 2007-03-30 | 18,121 | 18,121 | SL | 5 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTUR | 12,594 | 12,594 | ||
| EQUIPMENT | 10,765 | 10,765 | ||
| LEASEHOLD IMPR | 18,121 | 18,121 |
| Item No. | 1 |
|---|---|
| Lender's Name | NJ COMMUNITY CAPITAL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 100000 |
| Balance Due | 65000 |
| Date of Note | 2007-03 |
| Maturity Date | 2013-10 |
| Repayment Terms | |
| Interest Rate | 2.0 |
| Security Provided by Borrower | CITYWORK'S ASSETS |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | NJ DEPARTMENT OF COMMUNITY AFFAIRS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | 2007-12 |
| Maturity Date | 2009-11 |
| Repayment Terms | NEGOTIATING NEW REPAYMENT TERMS |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | NJ COMMUNITY CAPITAL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 150680 |
| Balance Due | 150680 |
| Date of Note | |
| Maturity Date | 2011-04 |
| Repayment Terms | CURRENTLY RENEGOTIATING REPAYMENT TERMS |
| Interest Rate | 5.0 |
| Security Provided by Borrower | |
| Purpose of Loan | CITYWORKS, INC. ASSETS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | REINVESTMENT FUND |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | |
| Maturity Date | 2011-01 |
| Repayment Terms | NEGOTIATING NEW REPAYMENT TERMS |
| Interest Rate | 5.0 |
| Security Provided by Borrower | |
| Purpose of Loan | CITYWORKS, INC. ASSETS |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | PRUDENTIAL FOUNDATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 156250 |
| Balance Due | 156901 |
| Date of Note | |
| Maturity Date | 2017-09 |
| Repayment Terms | |
| Interest Rate | 5.0 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | NJ COMMUNITY CAPITAL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 276539 |
| Balance Due | 276539 |
| Date of Note | 2008-09 |
| Maturity Date | 2012-01 |
| Repayment Terms | RENEGOTIATING REPAYMENT TERMS |
| Interest Rate | 6.5 |
| Security Provided by Borrower | CITYWORKS ASSETS |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | NJ COMMUNITY CAPITAL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 300000 |
| Balance Due | 76676 |
| Date of Note | 2010-04 |
| Maturity Date | 2011-10 |
| Repayment Terms | CURRENTLY RENEGOTIATING TERMS |
| Interest Rate | 8.5 |
| Security Provided by Borrower | CITYWORKS ASSETS |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 3,300 | 3,300 | 3,300 |
| WEST LAKE PROJECT COSTS | 290,988 | 268,873 | 268,873 |
| INVESTMENT IN PROJECTS | 55,577 | 56,713 | 56,713 |
| DUE FROM INTERCOMPANY | 795,275 | 1,075,159 | 1,075,159 |
| CARTARET PROJECT COSTS | 680,296 | 1,095,530 | 1,095,530 |
| SOLAR PROJECT COSTS | 0 | 37,311 | 37,311 |
| STOCKTON PROJECT COSTS | 0 | 24,987 | 24,987 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 31,753 | 0 | 0 | 31,753 |
| DIRECT REDEVELOPMENT | 836,765 | 0 | 0 | 836,765 |
| EQUIPMENT RENTALS | 3,000 | 0 | 0 | 3,000 |
| INSURANCE | 21,757 | 0 | 0 | 21,757 |
| LICENSE & FEES | 16,450 | 0 | 0 | 16,450 |
| MISCELLANEOUS | 5,271 | 0 | 0 | 5,271 |
| OFFICE EXPENSE | 13,531 | 0 | 0 | 13,531 |
| TELEPHONE & INTERNET | 7,439 | 0 | 0 | 9,057 |
| RENTAL PROPERTY EXPENSES | 57,423 | 0 | 57,423 | 0 |
| ARCHITECTURE & URBAN PLANNING | 10,000 | 0 | 0 | 10,000 |
| REPAIRS & MAINTENANCE | 13,156 | 0 | 0 | 13,156 |
| UTILITIES | 4,084 | 0 | 0 | 4,084 |
| BAD DEBT EXPENSE | 22,608 | 0 | 0 | 22,608 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Consulting Income | 1,187 | 1,187 | |
| Miscellaneous Income | 15,714 | 15,714 | |
| MANAGEMENT FEE | 38,581 | 38,581 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL PROPERTY SECURITY DEPOS | 500 | 2,200 |
| DUE TO AFFILIATE | 70,084 | 197,092 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER SUPPORT | ||||
| CONSULTING |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 20,503 | 0 | 0 | 20,503 |
| REAL ESTATE TAXES | 2,079 | 0 | 0 | 2,079 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| CityWorks Neptune Office LLC |
122 WEST STATE STREET Trenton,NJ08608 |
26-2560994 | Due to Cityworks Neptune Office, LLC from intercompany transactions | 0 |
| Total | ||||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| CityWorks West Lake LLC |
122 WEST STATE STREET Trenton,NJ08608 |
20-3037157 | Due From Cityworks West Lake, LLC from intercompany transactions | 0 |
| Total | ||||