| 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 | 12,594 | SL | 5 | ||||
| EQUIPMENT | 2007-03-30 | 10,765 | 10,765 | SL | 5 | ||||
| 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 | 333551 |
| 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 | 280000 |
| 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 | 0 |
| 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 |
| Item No. | 8 |
|---|---|
| Lender's Name | NEW JERSEY COMMUNITY CAPITAL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 169224 |
| Balance Due | 169224 |
| Date of Note | |
| Maturity Date | 2017-12 |
| Repayment Terms | |
| Interest Rate | 8.5 |
| Security Provided by Borrower | HAVING FIRST PRIORITY TO THE FEDERAL ENERGY CREDIT |
| 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 | 5,339 | 5,339 |
| WEST LAKE PROJECT COSTS | 268,873 | 266,379 | 266,379 |
| INVESTMENT IN PROJECTS | 56,713 | 79,014 | 79,014 |
| DUE FROM INTERCOMPANY | 1,075,159 | 941,878 | 941,878 |
| CARTARET PROJECT COSTS | 1,095,530 | 924,000 | 924,000 |
| SOLAR PROJECT COSTS | 37,311 | 221,787 | 221,787 |
| STOCKTON PROJECT COSTS | 24,987 | 30,049 | 30,049 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 17,170 | 17,170 | ||
| DIRECT REDEVELOPMENT | 836,977 | 836,977 | ||
| EQUIPMENT RENTALS | 898 | 898 | ||
| INSURANCE | 34,387 | 34,387 | ||
| LICENSE & FEES | 8,444 | 8,444 | ||
| MISCELLANEOUS | 3,594 | 3,594 | ||
| OFFICE EXPENSE | 31,762 | 31,762 | ||
| FUNDRAISING CONSULTANT | 2,425 | 2,425 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| management fee | 37,257 | 37,257 | |
| Consulting income | 38,533 | 38,533 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL PROPERTY SECURITY DEPOS | 2,200 | 2,200 |
| DUE TO AFFILIATE | 197,092 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 17,661 | 17,661 |
| 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 | ||||