Overview

Trinity Place Holdings Inc., which we refer to as "Trinity," "we," "our," or
"us", is a real estate holding, investment, development and asset management
company. Our largest asset is currently a property located at 77 Greenwich
Street in Lower Manhattan ("77 Greenwich"), which is nearing completion of
development as a mixed-use project consisting of a 90-unit residential
condominium tower, retail space and a New York City elementary school. We also
own a recently built 105-unit, 12-story multi-family property located at 237
11th Street in Brooklyn, New York ("237 11th"), and, through a joint venture, a
10% interest in a recently built 234-unit multi-family property at 250 North
10th Street, Brooklyn, New York ("250 North 10th"), as well as a property
occupied by retail tenants in Paramus, New Jersey. See Item 2. Properties below
for a more detailed description of our properties. In addition to our real
estate portfolio, we also control a variety of intellectual property assets
focused on the consumer sector, a legacy of our predecessor, Syms Corp.
("Syms"). We also had approximately $268.0 million of federal net operating loss
carry forwards ("NOLs") at September 30, 2022, which can be used to reduce our
future taxable income and capital gains.

We continue to evaluate new investment opportunities, with a focus on newly
constructed multi-family properties in New York City as well as properties in
close proximity to public transportation in the greater New York metropolitan
area. We consider investment opportunities involving other types of properties
and real estate related assets, as well as repurchases of our common stock,
taking into account our cash position, liquidity requirements, and our ability
to raise capital to finance our growth. In addition, we may selectively consider
potential acquisition, development and fee-based opportunities, as well as
disposition, sale or consolidation opportunities.  In addition, we are actively
engaging with parties who have expressed interest in several of the Company's
attributes and see the Company as a vehicle for growth in more volatile times.
These potential partnerships could also present opportunities to recapitalize us
at a lower cost of capital, reflecting the significant de-risking of the
Company.

Management's Plans and Liquidity


Our financial statements are prepared using accounting principles generally
accepted in the United States of America applicable to a going concern, which
contemplate the realization of assets and liquidation of liabilities in the
normal course of business. Given the impacts of COVID-19 and supply-chain
issues, while construction at 77 Greenwich is in the final stage of completion,
it has taken longer than projected. As a result, certain items, including
punch-list items, the outside dog run and general contractor settlements, were
not completed by the Final Completion milestone of September 28, 2022 as
contemplated under our 77 Mortgage Loan and mezzanine loan. Missing this
deadline was an event of default under the 77 Mortgage Loan and mezzanine loan
facility, creating substantial doubt about our ability to continue as a going
concern.  Although the impact of the pandemic and broader economic conditions
have impeded the sale of residential condominium units at 77 Greenwich, we
continue to sign and close contracts for our residential condominium units.

The


majority of the construction is expected to be completed by the end of November,
including the remaining residential units, with amenity spaces, punch-list and
general contractor settlements to follow. Management has held productive
discussions with the 77 Mortgage Lender and is in the process of documenting an
amendment to the 77 Mortgage Loan agreement to, among other things, extend the
Final Completion milestone. If we are not successful in completing the amendment
as contemplated above, and the 77 Mortgage Lender, or the lender under our
mezzanine loan facility, accelerated their respective loan, cross-defaults would
also exist and we would have insufficient cash and liquidity to service our debt
and pay operating expenses and other obligations.  The financial statements do
not include any adjustments that might result from the outcome of any
uncertainty as to our ability to continue as a going concern.

As of September 30, 2022, we had total cash and restricted cash of $11.7
million, of which approximately $2.2 million was cash and cash equivalents and
approximately $9.5 million was restricted cash as well as $3.0 million available
under our secured line of credit. At this time, we believe our existing balances
of cash and cash equivalents, secured line of credit availability, debt
issuances and/or refinancings, including the planned refinancing the property at
237 11th and the Paramus line of credit or sale of the Paramus property, equity
issuances, dispositions of other properties or assets, sales of the larger,
higher floor condominium units at 77 Greenwich and/or sales of partial interests
in properties will be sufficient to satisfy our working capital needs and
projected capital and other expenditures associated with our operations over the
next 12 months, unless we are unable to reach agreement with our lenders as
described above. Facts and circumstances that are outside of managements control
could change in the future, such as further outbreaks of COVID-19, as well as,
more recently, the war in Ukraine, rising interest rates and high inflation
rates, and the impact of such matters on residential sentiment in New York

City
in particular.

                                       27

  Table of Contents

Properties

Below is certain information regarding our real estate properties as of
September 30, 2022:

                                                                            Building Size
                                                                             (estimated                       Leased at
                                                                               rentable       Number of     September 30,

Property Location                            Type of Property                square feet)       Units            2022

Owned Locations



77 Greenwich, New York, New
York (1)                          Residential condominium units for sale                 -             -               N/A

Paramus, New Jersey (2)           Retail                                            77,000             -             100.0 %

237 11th Street, Brooklyn, New
York (3)                          Multi-family                                      80,000           105             100.0 %

Total                                                                              157,000           105

Joint Venture

250 North 10th Street,
Brooklyn, New York - 10% (4)      Multi-family                                     158,000           234              98.3 %

Grand Total                                                                        315,000           339

77 Greenwich. We are nearing completion of the development of an over 300,000

gross square foot mixed-use building that corresponds to the approximate

total of 233,000 zoning square feet. The property consists of 90 luxury

residential condominium apartments, 7,500 square feet of retail space, almost

all of which is street level, a 476-seat elementary school serving New York

City District 2, including the adaptive reuse of the landmarked Robert and (1) Anne Dickey House, and construction of a new handicapped accessible subway

entrance on Trinity Place. As of September 30, 2022, all finishes were

complete through the 35th floor. As of September 30, 2022, we have received

our temporary certificates of occupancy ("TCOs") for floors 11-23, floors

24-35 (excluding certain hoist units), the lobby, mechanical rooms and

portions of the cellar. We have closed on the sale of 25 residential

condominium units through September 30, 2022 and three additional units in

since September 30, 2022.




We entered into an agreement with the New York City School Construction
Authority (the "SCA"), whereby we agreed to construct a school to be sold to the
SCA as part of our condominium development at 77 Greenwich. Pursuant to the
agreement, the SCA agreed to pay us $41.5 million for the purchase of their
condominium unit and reimburse us for the costs associated with constructing the
school, including a construction supervision fee of approximately $5.0 million.
Payments for construction are being made by the SCA to the general contractor in
installments as construction on their condominium unit progresses. Payments to
us for the land and construction supervision fee commenced in January 2018 and
continued through October 2019 for the land and will continue through completion
of the SCA buildout for the construction supervision fee.  An aggregate of $46.2
million had been paid to us by the SCA as of September 30, 2022 with
approximately $390,000 remaining to be paid. We have also received an aggregate
of $51.7 million in reimbursable construction costs from the SCA through
September 30, 2022.  In April 2020, the SCA closed on the purchase of the school
condominium unit from us, at which point title transferred to the SCA, and the
SCA has recently completed the buildout of the interior space, which is a public
elementary school with approximately 476 seats.  The school received its final
TCO and opened September 2022.

Paramus Property. The Paramus property consists of a one-story and partial

two-story, 73,000 square foot freestanding building and an outparcel building

of approximately 4,000 square feet, for approximately 77,000 total square

feet of rentable space. The primary building is comprised of approximately

47,000 square feet of ground floor space, and two separate mezzanine levels

of approximately 21,000 and 5,000 square feet. The 73,000 square foot (2) building is leased to Restoration Hardware Holdings, Inc. (NYSE: RH) pursuant

to a license agreement that began on June 1, 2016, is terminable upon three

months' notice, and currently is scheduled to end on March 31, 2023. The

outparcel building is leased to a long-term tenant whose lease expires on

March 31, 2023. The land area of the Paramus property consists of

approximately 292,000 square feet, or approximately 6.7 acres. We are

currently exploring options with respect to the Paramus property, including


    development or sale, among others.


                                       28

  Table of Contents

237 11th Street. In May 2018, we closed on the acquisition of a recently

built 105-unit, 12-story multi-family apartment building encompassing

approximately 93,000 gross square feet (approximately 80,000 rentable square

feet) located at 237 11th Street, Park Slope, Brooklyn, New York for a

purchase price of $81.2 million, excluding transaction costs of approximately

$0.7 million. The property also includes 6,264 square feet of retail space, (3) all of which is leased to Starbucks Inc. (NQGS:SBUX), an oral surgeon and a

health and wellness tenant. Located on the border of the Park Slope and

Gowanus neighborhoods of Brooklyn, the property is located one block from the

4th Avenue/9th Street subway station. The 237 11th property offers an array

of modern amenities that surpass what is available in the neighborhood's

"brownstone" housing stock. The property also benefits from a 15-year Section

421-a real estate tax exemption.




Due to water damage in apartment units and other property at 237 11th resulting
from construction defects which were concealed by the prior ownership team and
its contractor, we submitted a notice of claim to our insurance carrier for
property damage and business interruption (lost revenue) in September 2018.

The


insurance carrier subsequently disclaimed coverage for the losses and we filed a
complaint against the carrier alleging that it breached the insurance policy by
denying coverage. We also filed legal claims against the seller, its parent
company, and the general contractor to recover damages arising from the
defective construction. In addition, the general contractor impleaded into that
litigation several subcontractors who performed work on the property. Management
expects to recover some portion of the cost incurred to repair the property
through the litigations and/or settlement negotiations with the seller, its
parent company, the general contractor, the subcontractors, and the insurance
carrier, although the amount of damages that may be recoverable in litigation
and/or potential settlement negotiations are uncertain at this time, as is the
timing of receipt of any such payments, which has been impacted by the COVID-19
pandemic, including the resulting backlog in the court system and slowdown in
judicial proceedings.  We have, from time to time, engaged in mediation with the
seller, its parent company, the general contractor, and the third-party
defendants impleaded by the general contractor to explore the possibility of
settling the case involving those parties, but to date, we have not reached an
agreement, and we continue to pursue all legal remedies  We incurred significant
cash outflows for costs associated with these repairs and remediation, which
commenced in September 2019 and were completed as of December 31, 2021.

250 North 10th Street. Through a joint venture, we own a 10% interest in the

entity formed to acquire and operate 250 North 10th Street, a recently built

234-unit apartment building in Williamsburg, Brooklyn, New York. The property

is four blocks from the Bedford Avenue L subway station and a short walk from

the Metropolitan Avenue G subway station as well as the J, M, and Z trains at

Marcy Avenue. Apartments feature top-of-the-line unit finishes including GE

stainless steel appliances, caesarstone countertops, in-unit washers and (4) dryers, individually zoned climate controls, floor to ceiling windows and oak

hardwood floors. In addition, the property offers a full amenity package

including a concierge, a resident's lounge with roof deck, a fitness center,

a café lounge and an expansive terrace, tenant storage, parking, and sweeping

views of the neighborhood and Manhattan. The property has approximately six

years remaining on its 15-year Section 421-a real estate tax exemption.

Although all apartments are market rate units, they are subject to New York

City's rent stabilization law during the remaining term of the Section 421-a

real estate tax exemption.

Lease Expirations


As of September 30, 2022, we have two retail leases at our Paramus property with
77,000 square feet of leased space with annualized rent of $638,000 per year
that expires in 2023, a retail lease at the 237 11th property with 2,006 square
feet of leased space with annualized rent of $130,000 per year that expires in
2027, a second retail lease at the 237 11th property with 1,074 square feet of
leased space with average annualized rent of $94,506 per year that expires in
2036, a third retail lease at the 237 11th property with 2,208 square feet of
leased space with average annualized rent of $153,366 per year that expires in
2032, and a retail lease at 77 Greenwich with 1,061 square feet of leased space
with an average annualized rent of $88,085 per year that expires in 2032. All
our other leases are residential leases which expire within twelve or
twenty-four months of the commencement date.

Critical Accounting Policies and Estimates


Management's discussion and analysis of financial condition and results of
operations is based upon our consolidated financial statements, which have been
prepared in accordance with generally accepted accounting principles in the
United States of America ("GAAP"). The preparation of financial statements in
conformity with GAAP requires the use of estimates and assumptions that could
affect the reported amounts in our consolidated financial statements. Actual
results could differ from these estimates. A summary of our significant
accounting policies that management believes are critical

                                       29

Table of Contents


to the preparation of the consolidated financial statements are included in this
report (see Note 2 - Summary of Significant Accounting Policies - Basis of
Presentation to our consolidated financial statements for further information).
Certain of the accounting policies used in the preparation of these consolidated
financial statements are particularly important for an understanding of the
financial position and results of operations presented in the historical
consolidated financial statements included in this report and require the
application of significant judgment by management and, as a result, are subject
to a degree of uncertainty. We believe there have been no material changes to
the items that we disclosed as our critical accounting policies under Item 7,
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," in our 2021 Annual Report on Form 10-K/A (the "2021 Annual Report")
for the year ended December 31, 2021.

The following discussion and analysis is intended to assist readers in understanding our financial condition and results of operations during the three and nine months ended September 30, 2022 and 2021 and should be read in conjunction with the consolidated financial statements and notes thereto included in this Quarterly Report on Form 10-Q and our 2021 Annual Report.

Results of Operations for the Three Months Ended September 30, 2022 Compared to the Three Months Ended September 30, 2021 (As Restated)



Rental revenues in total increased by approximately $510,000 to $1.5 million for
three months ended September 30, 2022 from $967,000 for the three months ended
September 30, 2021. This consisted of an increase in rent revenues of
approximately $500,000 to $1.4 million for the three months ended September 30,
2022 from $914,000 for the three months ended September 30, 2021, as well as an
increase in tenant reimbursements of approximately $12,000 to $65,000 for the
three months ended September 30, 2022 from $53,000 for the three months ended
September 30, 2021. The increase in total rental revenues and its related
components was due to higher occupancy, higher base rents and fewer rent
concessions at 237 11th during the three months ended September 30, 2022
compared to the three months ended September 30, 2021 due to completion of
remediation of the construction related defects.

Other income, which consisted mainly of the SCA construction supervision fee,
decreased by approximately $10,000 to $20,000 for the three months ended
September 30, 2022 from $30,000 for the three months ended September 30, 2021 as
a result of a reduction in the SCA's construction.

Sales of residential condominium units at 77 Greenwich increased by
approximately $16.1 million to $17.5 million for the three months ended
September 30, 2022 from $1.4 million for the three months ended September 30,
2021.  We closed on six residential condominium units during the three months
ended September 30, 2022 as compared to one residential condominium unit during
the three months ended September 30, 2021.  Units that we closed during 2021 and
2022 were generally lower priced, smaller units on the building's lower floors,
many of which entered into contract during the height of the pandemic.

Property operating expenses increased by approximately $323,000 to $1.2 million
for the three months ended September 30, 2022 from $897,000 for the three months
ended September 30, 2021. The increase was principally due to expensing costs
associated with 77 Greenwich, partially offset by approximately $172,000 in
lower remediation related costs at 237 11th incurred during the three months
ended September 30, 2022 compared to the three months ended September 30, 2021,
reflecting completion of remediation efforts by December 31, 2021.  Property
operating expenses consisted primarily of expenses incurred for utilities,
payroll, COVID-19 related supplies and general operating expenses as well as
repairs and maintenance and leasing commission at 237 11th, general operating
expenses at 77 Greenwich, including marketing costs, and to a lesser extent
expenses related to the Paramus, New Jersey property.

Real estate tax expense increased by approximately $215,000 to $486,000 for the
three months ended September 30, 2022 from $271,000 for the three months ended
September 30, 2021.  This increase was mainly due to increased real estate tax
expenses for 77 Greenwich for the three months ended September 30, 2022 as
compare to the three months ended September 30, 2021.

General and administrative expenses remained relatively consistent at $1.4
million for the three months ended September 30, 2022 and the three months ended
September 30, 2021. For the three months ended September 30, 2022, approximately
$118,000 related to stock-based compensation, $628,000 related to payroll and
payroll related expenses, $441,000 related to other corporate expenses,
including board fees, corporate office rent and insurance and $244,000 related
to legal, accounting and other professional fees.  For the three months ended
September 30, 2021, approximately $124,000 related

                                       30

Table of Contents



to stock-based compensation, $788,000 related to payroll and payroll related
expenses, $255,000 related to other corporate expenses, including board fees,
corporate office rent and insurance and $273,000 related to legal, accounting
and other professional fees.

Pension related costs remained flat at $158,000 for the three months ended
September 30, 2022 compared to the three months ended September 30, 2021. These
costs represent professional fees and other periodic pension costs incurred in
connection with the legacy Syms Pension Plan (see Note 8 - Pension Plan to our
consolidated financial statements for further information).

Cost of sales - residential condominium units increased by approximately $15.3
million to $16.7 million for the three months ended September 30, 2022 from $1.4
million for the three months ended September 30, 2021. We closed on six
residential condominium units during the three months ended September 30, 2022
as compared to one residential condominium unit during the three months ended
September 30, 2021.  Cost of sales consists of construction and capitalized
operating costs that are allocated to the respective condominium units being
sold, as well as closing costs of the residential condominium units.

Depreciation and amortization remained consistent at $1.0 million for the three
months ended September 30, 2022 and 2021.  For the three months ended September
30, 2022, depreciation and amortization expense consisted of depreciation for
the Paramus, New Jersey property of approximately $287,000, depreciation for 237
11th of approximately $412,000 and the amortization of lease commissions,
acquired in-place leases and warrants of approximately $309,000 for 237 11th.
For the three months ended September 30, 2021, depreciation and amortization
expense consisted of depreciation for the Paramus, New Jersey property of
approximately $286,000, depreciation for 237 11th of approximately $381,000 and
the amortization of lease commissions, acquired in-place leases and warrants of
approximately $334,000 for 237 11th.

Equity in net loss from unconsolidated joint ventures increased by approximately
$14,000 to $14,000 for the three months ended September 30, 2022 from a zero
balance for the three months ended September 30, 2021. Equity in net loss from
unconsolidated joint ventures represented our 50% share in The Berkley, which
was sold in April 2022, and our 10% share in 250 North 10th. For the three
months ended September 30, 2022, our share of the net income is primarily
comprised of operating income before depreciation of $171,000 offset by
depreciation and amortization of $115,000 and interest expense of $72,000 for
250 North 10th.   For the three months ended September 30, 2021, our share of
the loss is primarily comprised of operating income before depreciation of
$451,000 offset by depreciation and amortization of $360,000, interest expense
of $188,000 and the income from the change in the fair market value of the
interest rate swap of $97,000.

Unrealized gain on warrants decreased by approximately $1.6 million to $64,000
for the three months ended September 30, 2022 from $1.7 million for the three
months ended September 30, 2021. This represents the change in the fair market
valuation of the warrants due mainly to the change in our stock price on the
measurement date.

Interest expense, net increased by approximately $1.2 million to $3.6 million
for the three months ended September 30, 2022 from $2.4 million for the three
months ended September 30, 2021. For the three months ended September 30, 2022,
there was approximately $4.9 million of gross interest expense incurred, $1.3
million of which was capitalized. For the three months ended September 30, 2021,
there was approximately $5.5 million of gross interest expense incurred, $3.1
million of which was capitalized. The decrease in gross interest expense was
mainly due to overall lower average borrowings during the three months ended
September 30, 2022 compared to the three months ended September 30, 2021 from
the on-going paydown of the 77 Mortgage Loan and repayment of the Berkley
Partner Loan, partially offset by higher overall interest rates on our loans
after September 30, 2021.

Interest expense - amortization of deferred finance costs increased
approximately $494,000 to $763,000 for the three months ended September 30, 2022
from $269,000 for the three months ended September 30, 2021. The increase was
principally due to less capitalized amortization of finance costs for our loans
and secured line of credit as part of residential condominium units for sale.

We recorded an $82,000 tax expense for the three months ended September 30, 2022 compared to $47,000 of tax benefit for the three months ended September 30, 2021.



Net loss attributable to common stockholders increased by approximately $2.8
million to $6.4 million for the three months ended September 30, 2022 from $3.6
million for the three months ended September 30, 2021.  This is a result of the
changes discussed above, principally due to the lower unrealized gain on
warrants and increased operating and interest

                                       31

Table of Contents


expenses at 77 Greenwich, partially offset by increased rental revenue and lower
property operating expenses at 237 11th due to the completion of the remediation
work by the end of 2021, 100% occupancy at 237 11th by the end of September 30,
2022 and our net profit on the sale of residential condominium units at 77
Greenwich.

Results of Operations for the Nine Months Ended September 30, 2022 Compared to the Nine Months Ended September 30, 2021 (As Restated)



Rental revenues in total increased by approximately $2.0 million to $4.0 million
for nine months ended September 30, 2022 from $2.0 million for the nine months
ended September 30, 2021. This consisted of an increase in rent revenues of
approximately $1.9 million to $3.8 million for the nine months ended September
30, 2022 from $1.9 million for the nine months ended September 30, 2021, as well
as a slight increase in tenant reimbursements of approximately $18,000 to
$155,000 for the nine months ended September 30, 2022 from $137,000 for the nine
months ended September 30, 2021. The increase in total rental revenues and its
related components was due to higher occupancy, higher base rents and fewer rent
concessions at 237 11th during the nine months ended September 30, 2022 compared
to the nine months ended September 30, 2021 which was due to completion of
remediation of the construction related defects.

Other income, which consisted mainly of the SCA construction supervision fee,
decreased by approximately $286,000 to $46,000 for the nine months ended
September 30, 2022 from $332,000 for the nine months ended September 30, 2021 as
a result of a reduction in the SCA's construction.

Sales of residential condominium units at 77 Greenwich increased by
approximately $27.3 million to $28.7 million for the nine months ended September
30, 2022 from $1.4 million for the nine months ended September 30, 2021.  We
closed on 11 residential condominium units during the nine months ended
September 30, 2022 as compared to one residential condominium unit during the
nine months ended September 30, 202.  Units that we closed during 2021 and 2022
were generally lower priced, smaller units on the building's lower floors, many
of which entered into contract during the height of the pandemic.

Property operating expenses decreased by approximately $1.9 million to $2.8
million for the nine months ended September 30, 2022 from $4.7 million for the
nine months ended September 30, 2021. The decrease was principally due to
expenses associated with 237 11th, including approximately $2.3 million in lower
remediation related costs incurred during the nine months ended September 30,
2022 compared to the nine months ended September 30, 2021, reflecting completion
of remediation efforts by December 31, 2021.   Property operating expenses
consisted primarily of expenses incurred for utilities, payroll, COVID-19
related supplies and general operating expenses as well as repairs and
maintenance and leasing commission at 237 11th and 77 Greenwich, and to a lesser
extent expenses related to the Paramus, New Jersey property.

Real estate tax expense increased by approximately $863,000 to $1.3 million for
the nine months ended September 30, 2022 from $429,000 for the nine months ended
September 30, 2021.  This increase was mainly due to increased real estate tax
expenses for 77 Greenwich for the nine months ended September 30, 2022 as
compare to the nine months ended September 30, 2021.

General and administrative expenses increased by approximately $366,000 to $4.4
million for the nine months ended September 30, 2022 from $4.1 million for the
nine months ended September 30, 2021. For the nine months ended September 30,
2022, approximately $343,000 related to stock-based compensation, $2.1 million
related to payroll and payroll related expenses, $1.1 million related to other
corporate expenses, including board fees, corporate office rent and insurance
and $924,000 related to legal, accounting and other professional fees.  For the
nine months ended September 30, 2021, approximately $350,000 related to
stock-based compensation, $2.3 million related to payroll and payroll related
expenses, $786,000 related to other corporate expenses, including board fees,
corporate office rent and insurance and $650,000 related to legal, accounting
and other professional fees.

Pension related costs decreased by approximately $10,000 to $473,000 for the
nine months ended September 30, 2022 from $483,000 for the nine months ended
September 30, 2021. These costs represent professional fees and other periodic
pension costs incurred in connection with the legacy Syms Pension Plan (see Note
8 - Pension Plan to our consolidated financial statements for further
information).

Cost of sales - residential condominium units increased by approximately $25.8
million to $27.2 million for the nine months ended September 30, 2022 from $1.4
million for the nine months ended September 30, 2021. We closed on 11
residential condominium units during the nine months ended September 30, 2022 as
compared to one residential condominium unit during the nine months ended
September 30, 2021.  Cost of sales consists of construction and capitalized

                                       32

Table of Contents

operating costs that are allocated to the respective condominium units being sold, as well as closing costs of the residential condominium units.



Depreciation and amortization remained consistent at $3.0 million for the nine
months ended September 30, 2022 and 2021.  For the nine months ended September
30, 2022, depreciation and amortization expense consisted of depreciation for
the Paramus, New Jersey property of approximately $850,000, depreciation for 237
11th of approximately $1.2 million and the amortization of lease commissions,
acquired in-place leases and warrants of approximately $922,000 for 237 11th.
For the nine months ended September 30, 2021, depreciation and amortization
expense consisted of depreciation for the Paramus, New Jersey property of
approximately $854,000, depreciation for 237 11th of approximately $1.3 million
and the amortization of lease commissions, acquired in-place leases and warrants
of approximately $848,000 for 237 11th.

Equity in net income from unconsolidated joint ventures increased by
approximately $1.4 million to $802,000 for the nine months ended September 30,
2022 from a net loss of $636,000 for the nine months ended September 30, 2021.
Equity in net income from unconsolidated joint ventures represented our 50%
share in The Berkley, which was sold in April 2022, and our 10% share in 250
North 10th. For the nine months ended September 30, 2022, our share of the net
income is primarily comprised of operating income before depreciation of
$779,000 offset by depreciation and amortization of $658,000, interest expense
of $359,000, gain from the change in the fair market value of the interest rate
swap of $37,000 and a gain on the settlement of the interest rate swap of $1.0
million upon the sale of The Berkley in April 2022.  For the nine months ended
September 30, 2021, our share of the loss is primarily comprised of operating
income before depreciation of $1.3 million offset by depreciation and
amortization of $1.1 million, interest expense of $558,000 and the loss from the
change in the fair market value of the interest rate swap of $272,000.

Equity in net gain on sale of unconsolidated joint venture property represents the sale of The Berkley in April 2022 for a sale price of $70.8 million. In connection with the sale of the property, our share of the gain was approximately $4.5 million.



Unrealized gain on warrants increased by approximately $1.2 million to $995,000
for the nine months ended September 30, 2022 from a loss of $192,000 for the
nine months ended September 30, 2021. This represents the change in the fair
market valuation of the warrants due mainly to the change in our stock price on
the measurement date.

Interest expense, net increased by approximately $4.6 million to $9.6 million
for the nine months ended September 30, 2022 from $5.0 million, net for the nine
months ended September 30, 2021. For the nine months ended September 30, 2022,
there was approximately $13.8 million of gross interest expense incurred, $4.2
million of which was capitalized. For the nine months ended September 30, 2021,
there was approximately $15.7 million of gross interest expense incurred, $10.7
million of which was capitalized, and $1,000 of interest income. The decrease in
gross interest expense was mainly due to overall lower average borrowings during
the nine months ended September 30, 2022 compared to the nine months ended
September 30, 2021 from the on-going paydown of the 77 Mortgage Loan and
repayment of the Berkley Partner Loan, partially offset by higher overall
interest rates on our loans after September 30, 2021.

Interest expense - amortization of deferred finance costs increased
approximately $364,000 to $1.6 million for the nine months ended September 30,
2022 from $1.2 million for the nine months ended September 30, 2021. The
increase was principally due to less capitalized amortization of finance costs
for our loans and secured line of credit as part of residential condominium
units for sale, partially offset by the write-off of deferred finance costs
related to the refinancing of the 237 11th Loans that we closed on in September
2021.

We recorded a $272,000 tax expense for the nine months ended September 30, 2022 compared to $87,000 for the nine months ended September 30, 2021.



Net loss attributable to common stockholders decreased by approximately $5.8
million to $11.7 million for the nine months ended September 30, 2022 from $17.5
million for the nine months ended September 30, 2021.  This is a result of the
changes discussed above, principally due to the sale of The Berkley, increased
rental revenue and lower property operating expenses at 237 11th due to the
completion of the remediation work by the end of 2021, 100% occupancy at 237
11th by the end of September 30, 2022, an increase in our equity in net income
in our joint ventures, a larger unrealized gain on warrants and our net profit
on the sale of residential condominium units at 77 Greenwich partially offset by
increased operating and interest expenses at 77 Greenwich.

                                       33

Table of Contents

Liquidity and Capital Resources

Management's Plans and Liquidity



The COVID-19 pandemic and related matters, including government actions, shifts
in residential consumer sentiment and changes to the broader and local
economies, had a significant adverse impact on our business.  More recently, the
economic downturn, increased interest rates and high inflation have also
impacted our business.  While we believe many of these trends will reverse or
stabilize, and the New York City economy and residential real estate markets
have seen continued improvement to date in 2022, given our focus on New York
City residential real estate, our business has been particularly impacted, and
may continue to be, as described elsewhere in this Quarterly Report on Form
10-Q.  Although the impact of the pandemic and economic conditions have impeded
the sale of residential condominium units at 77 Greenwich, the pace of signing
contracts has increased in 2021 through September 30, 2022, and we closed on 25
residential condominium units as of September 30, 2022 and three additional
units since September 30, 2022. Units sold to date were smaller, lower floor
units that went under contract and closed during the height of the pandemic.
These units were completed first and were covered by the initial TCOs obtained.
Getting these units under contract allowed us to obtain AG approval of our
condominium plan and start closing on residential unit sales.  However, we have
a limited amount of unrestricted cash and liquidity available for working
capital and our cash needs are variable under different circumstances.  Although
there are no assurances that any transactions will be completed on acceptable
terms or at all, we are currently exploring pursuing a variety of capital
raising and other transactions, including the sale of certain assets or
interests in assets, capital raises through equity offerings, including our ATM
Program, debt borrowings, refinancings, including refinancing the Paramus line
of credit and property at 237 11th, and/or strategic transactions, in each case,
with the goal of maximizing the value of the assets and attributes of the
Company while balancing short-term liquidity constraints.

Our financial statements are prepared using accounting principles generally
accepted in the United States of America applicable to a going concern, which
contemplate the realization of assets and liquidation of liabilities in the
normal course of business. Given the impacts of COVID-19 and supply-chain
issues, while construction at 77 Greenwich is in the final stage of completion,
it has taken longer than projected. As a result, certain items, including
punch-list items, the outside dog run and general contractor settlements, were
not completed by the Final Completion milestone of September 28, 2022 as
contemplated under our 77 Mortgage Loan and mezzanine loan. Missing this
deadline was an event of default under the 77 Mortgage Loan and mezzanine loan
facility, creating substantial doubt about our ability to continue as a going
concern.  Although the impact of the pandemic and economic conditions have
impeded the sale of residential condominium units at 77 Greenwich, we continue
to sign and close contracts for our residential condominium units. The majority
of the construction is expected to be completed by the end of November,
including the remaining residential units, with amenity spaces, punch-list and
general contractor settlements to follow. Management has held productive
discussions with our 77 Mortgage Lender and currently expects to enter into an
amendment to the 77 Mortgage Loan agreement and the mezzanine loan to extend the
Final Completion milestone within the next several weeks. If we are not
successful in completing the amendment as contemplated above, and the 77
Mortgage Lender or the lender under our mezzanine loan facility accelerated
their respective loan, cross-defaults would also exist and we would have
insufficient cash and liquidity to service our debt and pay operating expenses
and other obligations.  The financial statements do not include any adjustments
that might result from the outcome of any uncertainty as to our ability to
continue as a going concern.

We currently expect that our principal sources of funds to meet our short-term
and long-term liquidity requirements for working capital and funds for
acquisition and development or redevelopment of properties, tenant improvements,
leasing costs, and repayments of outstanding indebtedness will include some

or
all of the following:

(1) cash on hand;

(2) proceeds from new debt financings, increases to existing debt financings

and/or other forms of secured or unsecured debt financing;

proceeds from equity or equity-linked offerings, including rights offerings (3) or convertible debt or equity or equity-linked securities issued in

connection with debt financings;

(4) cash flow from operations; and

(5) net proceeds from divestitures of properties or interests in properties.




Cash flow from operations is primarily dependent upon the occupancy level of our
portfolio, the net effective rental rates achieved on our leases, the
collectability of rent, operating escalations and recoveries from our tenants
and the level of operating and other costs which will be affected by inflation
and rising interest rates, among other factors.

                                       34

Table of Contents



As of September 30, 2022, we had total cash and restricted cash of $11.7
million, of which approximately $2.2 million was cash and cash equivalents and
approximately $9.5 million was restricted cash. We also have $3.0 million
available under our secured line of credit at September 30, 2022.  As of
December 31, 2021, we had total cash and restricted cash of $24.8 million, of
which approximately $4.3 million was cash and cash equivalents and approximately
$20.5 million was restricted cash. Restricted cash represents amounts required
to be restricted under our loan agreements, letters of credit (see Note 6 -
Loans Payable and Secured Line of Credit to our consolidated financial
statements for further information), deposits on residential condominium sales
at 77 Greenwich and tenant related security deposits.

At this time, we believe our existing balances of cash and cash equivalents,
availability under our secured line of credit, planned refinancing of the
Paramus line of credit, or sale of the Paramus, New Jersey property and sales of
the larger, higher floor condominium units at 77 Greenwich will be sufficient to
satisfy our working capital needs and projected capital and other expenditures
associated with our operations over the next 12 months, unless we are unable to
reach agreement with our lenders as described above.  Additionally, we continue
to evaluate opportunities to raise capital through sales of equity, debt
issuances or refinancings, including refinancing the property located at 237
11th Street, and continue to evaluate dispositions of other properties or other
assets and/or sales of partial interests in properties.  In addition, management
is actively engaging with parties who have expressed interest in several of the
Company's attributes and see the company as a vehicle for growth in more
volatile times. These potential partnerships could also present opportunities to
recapitalize us at a lower cost of capital, reflecting the significant
de-risking of the Company. However, facts and circumstances could change in the
future that are outside of management's control, such as further outbreaks of
COVID-19, as well as, more recently, the war in Ukraine, rising interest rates
and high inflation, and the impact of such matters on residential sentiment

in
New York City in particular.

Corporate Credit Facility

In December 2019, we entered into a credit agreement (the "Corporate Credit
Facility" or "CCF") with an affiliate of a global institutional investment
management firm as initial lender (the "CCF Lender") and Trimont Real Estate
Advisors, LLC, as administrative agent (the "Corporate Facility Administrative
Agent"), pursuant to which the CCF Lender agreed to extend us credit in multiple
draws aggregating $70.0 million, subject to increase by $25.0 million upon
satisfaction of certain conditions and the consent of the CCF Lender. The CCF
matures on December 19, 2024, subject to extensions until December 19, 2025 and
June 19, 2026, respectively, under certain circumstances. The CCF provided for
the proceeds of the Corporate Credit Facility to be used for investments in
certain multi-family apartment buildings in the greater New York City area and
certain non-residential real estate investments approved by the CCF Lender in
its reasonable discretion, as well as in connection with certain property
recapitalizations and in specified amounts for general corporate purposes and
working capital. The CCF bears interest at a rate per annum equal to the sum of
(i) 5.25% and (ii) a scheduled interest rate (the "Cash Pay Interest Rate")
based on six-month periods from the initial closing date, which Cash Pay
Interest Rate, from the Closing Date until the six-month anniversary of the
initial closing date initially equaled 4.0% and increases by 125 basis points in
each succeeding six-month period, subject to increase during the extension
periods. A $2.45 million commitment fee was payable 50% on the initial draw and
50% as amounts under the CCF are drawn, with any remaining balance due on the
last date of the draw period, and a 1.0% exit fee is payable in respect of CCF
repayments. As of September 30, 2022, we had paid $1.85 million of the
commitment fee. The CCF may be prepaid at any time subject to a prepayment
premium on the portion of the CCF being repaid.

At September 30, 2022, the Corporate Credit Facility had an outstanding balance
of $35.75 million, excluding deferred finance fees of $2.2 million, and an
effective interest rate of 9.875%. Accrued interest totaled approximately $4.9
million at September 30, 2022.  See Note 6 - Loans Payable and Secured Line of
Credit to our consolidated financial statements for further discussion.

In connection with the December 2020 transaction described below, the Company
entered into an amendment to the Corporate Credit Facility (the "Corporate
Facility Amendment") pursuant to which, among other things, (i) the CCF Lender
and the Corporate Facility Administrative Agent permitted the Company to enter
into the Mezzanine Loan Agreement (as defined below), the amendment to the 77
Greenwich Construction Facility and related documents, (ii) the commitment made
by the CCF Lender under the Corporate Credit Facility was reduced by the amount
of the Mezzanine Loan (as defined below) from $70.0 million to $62.5 million,
subject to increase by $25.0 million upon satisfaction of certain conditions and
the consent of the CCF Lender, and (iii) the multiple on invested capital, or
MOIC, amount that would be due and payable by the Company upon the final
repayment of the loan pursuant to the Corporate Credit Facility if no event of
default exists and is continuing under the Corporate Credit Facility at any time
prior to December 22, 2022, was amended to combine the Corporate Credit Facility
and the Mezzanine Loan for purposes of calculating the MOIC, to

                                       35

Table of Contents

the extent not previously paid, if any. See Note 6 - Loans Payable and Secured Line of Credit to our consolidated financial statements for further discussion.


In connection with the closing of the 77 Mortgage Loan and amendment to the
Mezzanine Loan described below, we entered into amendments to our CCF, dated as
of October 2021 and November 2021, pursuant to which, among other things, the
parties agreed that no additional funds will be drawn under the CCF, the minimum
liquidity requirement was made consistent with the 77 Mortgage Loan Agreement
until May 1, 2023 and the MOIC provisions were revised to provide that (i) the
MOIC amount due upon final repayment of the CCF loan was amended to be
consistent with the Mezzanine Loan such that if no event of default exists and
is continuing under the CCF at any time prior to June 22, 2023, the amount due
will be combined with the Mezzanine Loan, to the extent not previously paid, if
any, and (ii) the amount of the CCF used to calculate the MOIC was reduced to
$35.75 million.

In connection with the Corporate Credit Facility, we also entered into a warrant
agreement with the CCF Lender pursuant to which we issued to the CCF Lender
ten-year warrants (the "Warrants") to purchase up to 7,179,000 shares of our
common stock.  In connection with the Corporate Facility Amendment, the exercise
price of the Warrants was amended from $6.50 per share to $4.31 per share,
payable in cash or pursuant to a cashless exercise.  See Note 11 - Stockholders
Equity - Warrants to our consolidated financial statements for further
discussion regarding the warrants.

As of September 30, 2022, we were in compliance with all covenants of the CCF.

77 Mortgage Loan



In October 2021, a wholly-owned subsidiary of ours (the "Mortgage Borrower")
entered into a loan agreement with Macquarie PF Inc., a part of Macquarie
Capital, the advisory, capital markets and principal investment arm of Macquarie
Group, as lender and administrative agent (the "77 Mortgage Lender"), pursuant
to which 77 Mortgage Lender agreed to extend credit to Mortgage Borrower in the
amount of up to $166.7 million (the "77 Mortgage Loan"), subject to the
satisfaction of certain conditions (the "77 Mortgage Loan Agreement"). We
borrowed $133.1 million on the closing date of the 77 Mortgage Loan and the
balance of the funds used to repay the construction facility were obtained from
an increase in the Mezzanine Loan, the Berkley Partner Loan and funds raised
through the Private Placement.  The $33.6 million remaining availability will be
used to, among other things, complete construction of 77 Greenwich and fund
carry costs while the residential condominium units are being sold, $9.4 million
of such amount had been drawn by September 30, 2022.

The 77 Mortgage Loan has a two-year term with an option to extend for an
additional year under certain circumstances and is secured by the Mortgage
Borrower's fee interest in 77 Greenwich. The 77 Mortgage Loan bears interest at
a rate per annum equal to the greater of (i) 7.00% in excess of LIBOR and (ii)
7.25%; provided that, if, on April 22, 2023, the outstanding principal balance
of the 77 Mortgage Loan, together with any accrued and unpaid PIK Interest and
unpaid Additional Unused Fee (as those terms are defined below) is equal to or
greater than $91.0 million, the rate per annum will be equal to the greater of
(i) 9.00% in excess of LIBOR and (ii) 9.25%. If cash flow from 77 Greenwich
(including proceeds from the sales of residential units) is insufficient to pay
interest payments when due, any accrued but unpaid interest will remain unpaid
and interest will continue to accrue on such unpaid amounts ("PIK Interest")
until the cumulative PIK Interest and Additional Unused Fee accrues to $4.5
million (the "Threshold Amount"), after which all such amounts in excess of the
Threshold Amount shall be paid in cash on a monthly basis until such amounts are
less than the Threshold Amount. As advances of the 77 Mortgage Loan are made to
Mortgage Borrower and the outstanding principle balance of the 77 Mortgage Loan
increases, net proceeds from the sales of condominium units will be paid to 77
Mortgage Lender to reduce the outstanding balance of the 77 Mortgage Loan. A 1%
per annum fee (the "Additional Unused Fee") on a $3.0 million portion (the
"Additional Amount") of the 77 Mortgage Loan, is payable on a monthly basis on
the undrawn portion of such Additional Amount. To the extent the 77 Mortgage
Loan is not fully funded by October 22, 2022 (April 22, 2023 in the case of
amounts with respect to construction work related to the new handicapped
accessible subway entrance on Trinity Place), 77 Mortgage Lender may in its
discretion force fund the remaining balance other than the Additional Amount
into a reserve account held by 77 Mortgage Lender and disbursed in accordance
with the terms of the 77 Mortgage Loan Agreement. The 77 Mortgage Loan is
prepayable without penalty, subject to 77 Mortgage Lender receiving a minimum
total return of $15.26 million, or if an advance has been made of the Additional
Amount, the sum of $15.26 million, plus 10% of the Additional Amount that has
been disbursed, in each case, inclusive of interest and fees, and must be
prepaid in part in certain circumstances such as in the event of the sale of
residential and retail condominium units. Mortgage Borrower was required to
achieve completion of the construction work and the improvements for the Project
on or before July 1, 2022, subject to certain exceptions.   Due to the
occurrence of certain force majeure related circumstances,

                                       36

Table of Contents


the completion date had been extended to the end of September 2022.  We did not
achieve final completion by then, and therefore need to request a further
extension from the 77 Mortgage Lender. We have made such a request of the 77
Mortgage Lender.   We anticipate being able to obtain an extension of the
completion date.  However, if we are not successful in receiving such an
extension, the 77 Mortgage Lender or the lender under our mezzanine loan
facility could accelerate their respective loan, and cross-defaults would also
exist.    The 77 Mortgage Loan Agreement also includes additional customary
affirmative and negative covenants for loans of this type, with the first sales
pace covenant in April 2023.

In connection with the 77 Mortgage Loan Agreement, we entered into guarantees
with the 77 Mortgage Lender pursuant to which we guaranteed the completion and
payment of costs and expenses related to the construction; the payment of
accrued and unpaid interest and other fees, costs, expenses and payments due and
payable with respect to the 77 Mortgage Loan or 77 Greenwich; and the payment
when due of all amounts due to 77 Mortgage Lender, as a result of "bad-boy"
provisions. Mortgage Borrower and the Company also entered into an environmental
compliance and indemnification undertaking for the benefit of 77 Mortgage
Lender. Additionally, Mortgage Borrower is required to provide a letter of
credit in an amount not less than $4.0 million.  The letter of credit will be
reduced to $3.0 million following, among other things, (x) final completion of
the Project, subject to certain exceptions, and (y) paydown of the 77 Mortgage
Loan to a basis of $625 per square feet of the unsold residential units.

As of September 30, 2022, the 77 Mortgage Loan had been paid down by approximately $41.3 million of proceeds from closed sales of residential condominium units to a balance of $105.6 million, which includes $4.3 million in PIK interest.



As of September 30, 2022, we were in default under the 77 Mortgage Loan because
certain items, including punch-list items, the outside dog run and general
contractor settlements,  were not fully completed by the Final Completion
milestone of September 28, 2022.  Management has held discussions with the 77
Mortgage Lender and is in the process of documenting an amendment to the 77
Mortgage Loan agreement to, among other things, extend the Final Completion
milestone.

Mezzanine Loan



In December 2020, we entered into a mezzanine loan agreement with an affiliate
of the CCF Lender (the "Mezzanine Loan Agreement", and the loan thereunder, the
"Mezzanine Loan").  The Mezzanine Loan was originally in the amount of $7.5
million and has a term of three years with two one-year extension options,
exercisable under certain circumstances. The collateral for the Mezzanine Loan
was the borrower's equity interest in its direct, wholly-owned subsidiary. The
blended interest rate for the 77 Greenwich Construction Facility and the
Mezzanine Loan was 10.5% on an annual basis. Interest on the Mezzanine Loan is
not payable on a monthly basis but instead is automatically added to the unpaid
principal amount on a monthly basis (and therefore accrues interest) and is
payable in full on the maturity date of the Mezzanine Loan. Upon final repayment
of the Mezzanine Loan, a MOIC will be due on substantially the same terms as
provided for in the CCF. Subject to the prior sentence the Mezzanine Loan may be
prepaid in whole or in part, without penalty or premium (other than payment of
the MOIC amount, if applicable, as provided above), upon prior written notice to
the lender under the Mezzanine Loan. In connection with the Mezzanine Loan, the
Company entered into a completion guaranty, carry guaranty, equity funding
guaranty, recourse guaranty and environmental indemnification undertaking.

In October 2021, the Mezzanine Loan Agreement was amended and restated to, among
other things, (i) increase the amount of the loan thereunder by approximately
$22.77 million, of which $0.77 million reflected interest previously accrued
under the original Mezzanine Loan, (ii) reflect the pledge of the equity
interests in the Mortgage Borrower to the Mezzanine Lender as additional
collateral for the Mezzanine Loan and (iii) conform certain of the covenants to
those included in the 77 Mortgage Loan Agreement, as applicable. Additionally,
the existing completion guaranty, carry guaranty, recourse guaranty and
environmental indemnification executed in connection with the original Mezzanine
Loan Agreement were amended to conform to the mortgage guarantees and mortgage
environmental indemnity made in connection with the 77 Mortgage Loan (and the
existing equity funding guaranty was terminated).

As of September 30, 2022, the Mezzanine Loan had a balance of $30.3 million and
accrued interest totaled approximately $4.5 million.   See Note 6 - Loans
Payable and Secured Line of Credit to our consolidated financial statements for
further discussion.

As of September 30, 2022, we were in default under the covenants of the Mezzanine Loan because certain items, including punch-list items, the outside dog run and general contractor settlements, were not completed by the Final Completion



                                       37

  Table of Contents

milestone of September 28, 2022. Management anticipates entering into an amendment to the Mezzanine Loan agreement to extend the Final Completion milestone.

237 11th Loans



In May 2018, in connection with the acquisition of 237 11th, we entered into
two-year interest-only financings with an aggregate principal amount of $67.8
million, which was comprised of a $52.4 million mortgage loan and a $15.4
million mezzanine loan bearing interest at a blended average rate of 3.72% over
the 30-day LIBOR, each with a one-year extension option upon satisfaction of
certain conditions. The mezzanine loan was repaid in full in February 2020. In
June 2020, the maturity of the mortgage loan was extended to June 2021 and
amended to include a delayed draw facility of $4.25 million. In conjunction with
the amendment, a LIBOR floor of 50 basis points was put in place, the spread was
increased by 25 basis points to 2.25% and the exit fee was increased by 50 basis
points to 1.0%.  In June 2021, we repaid the mortgage loan's balance of $56.4
million in full and paid an exit fee of $567,000.

Simultaneously, in June 2021, in connection with the refinancing of the mortgage
loan, we entered into a $50.0 million senior loan (the "237 11th Senior Loan")
and a $10 million mezzanine loan (the "237 11th Mezz Loan" and together with the
237 11th Senior Loan, the "237 11th Loans"), provided by Natixis, bearing
interest at a blended rate of 3.05% per annum. The LIBOR-based floating rate 237
11th Loans have an initial term of two years and three one-year extension
options. The first extension option is not subject to satisfaction of any
financial tests. $1.5 million of the 237 11th Senior Loan proceeds were held
back by Natixis to cover debt service and operating expense shortfalls, as well
as leasing related costs.  There was an outstanding balance of $48.8 million
from the 237 11th Senior Loan and $10.0 million from the 237 11th Mezz Loan at
September 30, 2022.

From time to time, properties that we own, acquire or develop may experience
defects, including concealed defects, or damage due to natural causes, defective
workmanship or other reasons. In these situations, we pursue our rights and
remedies as appropriate with insurers, contractors, sellers and others. Due to
water damage in apartment units and other property at 237 11th resulting from
construction defects which were concealed by the prior ownership team and its
contractor, we submitted a notice of claim to our insurance carrier for property
damage and business interruption (lost revenue) in September 2018.  The
insurance carrier subsequently disclaimed coverage for the losses and we filed a
complaint against the carrier alleging that it breached the insurance policy by
denying coverage.  We also filed legal claims against the seller, its parent
company, and the general contractor to recover damages arising from the
defective construction. In addition, the general contractor has impleaded into
that litigation several subcontractors who performed work on the property.
Management expects to recover some portion of the cost incurred to repair the
property through the litigations and/or settlement negotiations with the seller,
its parent company, the general contractor, the subcontractors, and the
insurance carrier, although the amount of damages that may be recoverable in
litigation and/or potential settlement negotiations are uncertain at this time,
as is the timing of receipt of any such payments, which has been impacted by the
COVID-19 pandemic, including the resulting backlog in the court system and
slowdown in judicial proceedings.  We have, from time to time, engaged in
mediation with the seller, its parent company, the general contractor, and the
third-party defendants impleaded by the general contractor to explore the
possibility of settling the case involving those parties, but to date, we have
not reached an agreement, and we continue to pursue all legal remedies.  We
incurred significant cash outflows for costs associated with these repairs and
remediation, which commenced in September 2019 and was completed by December 31,
2021. As of September 30, 2022, the property was 100% leased.

The Berkley Loan



We owned a 50% interest in a joint venture formed to acquire and operate The
Berkley. On February 28, 2020, in connection with a refinancing, The Berkley
acquisition loan was repaid in full and was replaced with a new 7-year, $33.0
million loan (the "New Berkley Loan") which bore interest at a fixed rate of
2.717% and was interest only during the initial five years. In connection with
the sale of The Berkley in April 2022, the New Berkley Loan was repaid in full
and retired.

The Berkley Partner Loan

In October 2021, we entered into a loan agreement with our partner in the
Berkley JV, pursuant to which our partner agreed to lend us up to $10.5 million
principal amount, $500,000 of which was available only to be applied to interest
payments, secured by our interest in the joint venture entity, maturing in one
year. The loan bore interest at a rate of 10% per year,

                                       38

Table of Contents

with a portion deferred until maturity. This loan had a balance of $10.1 million when it was repaid in full in April 2022 in connection with the sale of The Berkley.



Secured Line of Credit

Our $12.75 million secured line of credit with Webster Bank (formerly known as
Sterling National Bank) is secured by the Paramus, New Jersey property.  The
secured line of credit matures in March 2023.   The secured line of credit bears
interest at the prime rate.  The secured line of credit is pre-payable at any
time without penalty. As of September 30, 2022, the secured line of credit had
an outstanding balance of $9.75 million and an effective interest rate of 6.25%.


250 North 10th Note

We own a 10% interest in a joint venture with TF Cornerstone (the "250 North
10th JV") formed to acquire and operate 250 North 10th, a 234-unit apartment
building in Williamsburg, Brooklyn, New York. In January 2020, the 250 North
10th JV closed on the acquisition of the property through a wholly-owned special
purpose entity for a purchase price of $137.75 million, of which $82.75 million
was financed through a 15-year mortgage loan (the "250 North 10th Note") secured
by 250 North 10th and the balance was paid in cash. Our share of the equity
totaling approximately $5.9 million was funded through a loan (the "Partner
Loan") from our joint venture partner. The Partner Loan bears interest at 7.0%
and is prepayable any time within its four year term. Our partner has the option
of having the Partner Loan repaid in our common stock if the price of our common
stock exceeds $6.50 per share at the time of conversion. The non-recourse 250
North 10th Note bears interest at 3.39% for the duration of the loan term and
has covenants, defaults, and a non-recourse carve out guaranty executed by us.
We earned an acquisition fee at closing and are entitled to ongoing asset
management fees and a promote upon the achievement of certain performance
hurdles.

Private Placement Transaction and Rights Offering


In October 2021, we entered into a private placement agreement with certain
existing shareholders ("Investors"), pursuant to which we issued to the
Investors an aggregate of 2,539,473 shares of our common stock at a price of
$1.90 per share, and we received gross proceeds of $4.8 million, which closed on
the same day.

In December 2021, we closed on a common stock rights offering to existing shareholders at a price of $1.90 per share, which resulted in the issuance of 903,576 shares of our common stock and we received gross proceeds of $1.7 million.

At-The-Market Equity Offering Program


In August 2021, we entered into an "at-the-market" equity offering program (the
"ATM Program"), to sell up to an aggregate of $10.0 million in shares of our
common stock.

We sold no shares of our common stock during the nine months ended September 30,
2022.  During the year ended December 31, 2021, we sold 701,327 shares of our
common stock for aggregate gross proceeds of approximately $1.4 million
(excluding approximately $169,000 in professional and brokerage fees) at a
weighted average price of $1.95 per share.

Cash Flows

Cash Flows for the Nine Months Ended September 30, 2022 Compared to the Nine Months Ended September 30, 2021 (As Restated)


Net cash provided by operating activities increased by approximately $37.6
million to $6.8 million for the nine months ended September 30, 2022 from net
cash used of $30.8 million for the nine months ended September 30, 2021. This
increase was mainly due to the sale of 11 residential condominium units at 77
Greenwich for the nine months ended September 30, 2022 as compared to the sale
of one residential condominium unit for the nine months ended September 30,
2021, less asset additions at 77 Greenwich this year compared to last year, and
an increase in accounts payable and accrued expenses of $4.0 million over the
same period last year, partially offset by a larger decrease in prepaid expenses
and other assets, net and receivables of approximately $1.6 million compared to
the same period last year.

                                       39

  Table of Contents

Net cash provided by investing activities increased by approximately $17.4
million to $17.3 million for the nine months ended September 30, 2022 from net
cash used of $84,000 for the nine months ended September 30, 2021. The increase
in cash provided by investing activities was due to $17.4 million in net
proceeds from the closing on the sale of The Berkley in April 2022.

Net cash used in financing activities increased by approximately $64.8 million
to $37.3 million for the nine months ended September 30, 2022 from net cash
provided of $27.5 million for the nine months ended September 30, 2021. The
increase in net cash used in financing activities primarily relates to the
approximate $31.8 million of loan paydowns from the 77 Greenwich Mortgage Loan
from the proceeds of residential condominium sales and the $10.1 million payoff
of the Pacolet Partner Loan after the sale of The Berkley, and a $3.5 million
paydown of the Secured Line of Credit, partially offset by $78.2 million less in
borrowings from the loans and secured line of credit this period compared to the
same period last year.

Net Operating Losses

We believe that our U.S. federal NOLs as of the emergence date of the Syms
bankruptcy were approximately $162.8 million and believe our U.S. federal NOLs
as of September 30, 2022 were approximately $268.0 million.  In connection with
the conveyance of the school condominium to the SCA, we applied approximately
$11.6 million of federal NOLs against taxable capital gains of approximately
$18.5 million.  Since 2009 through September 30, 2022, we have utilized
approximately $20.1 million of the federal NOLs.

Based on management's assessment, it is more likely than not that the entire
deferred tax assets will not be realized by future taxable income or tax
planning strategies. Accordingly, a valuation allowance of $74.8 million was
recorded as of September 30, 2022.

We believe that certain of the transactions that occurred in connection with our
emergence from bankruptcy in September 2012, including the rights offering and
the redemption of the Syms shares owned by the former majority shareholder of
Syms in accordance with the Plan, resulted in us undergoing an "ownership
change," as that term is used in Section 382 of the Code. However, while the
analysis is complex and subject to subjective determinations and uncertainties,
we believe that we should qualify for treatment under Section 382(l)(5) of the
Code. As a result, we believe that our NOLs are not subject to an annual
limitation under Section 382. However, if we were to undergo a subsequent
ownership change in the future, our ability to utilize our NOLs could be subject
to limitation under Section 382. In addition, the TCJA limited the deductibility
of NOLs arising in tax years beginning after December 31, 2017 to 80 percent of
taxable income (computed without regard to the net operating loss deduction) for
the taxable year. However, the CARES Act suspended the 80% limitation on the use
of NOLs for tax years beginning before January 1, 2021, and allowed losses
arising in taxable years beginning after December 31, 2017 and before January 1,
2021 to be carried back up to five years.

Even if all of our regular U.S. federal income tax liability for a given year is reduced to zero by virtue of utilizing our NOLs, we may still be subject to state, local or other non-federal income taxes.



Our certificate of incorporation includes a provision intended to help preserve
certain tax benefits primarily associated with our NOLs. This provision
generally prohibits transfers of stock that would result in a person or group of
persons becoming a 4.75% stockholder, or that would result in an increase or
decrease in stock ownership by a person or group of persons that is an existing
4.75% stockholder.

Cautionary Note Regarding Forward-Looking Statements



This Quarterly Report on Form 10-Q, including information included or
incorporated by reference in this Quarterly Report on or any supplement to this
Quarterly Report, may include forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended and the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and information relating
to us that are based on the beliefs of management as well as assumptions made by
and information currently available to management. These forward-looking
statements include, but are not limited to, statements about our plans,
objectives, expectations and intentions that are not historical facts, and other
statements identified by words such as "may," "will," "expects," "believes,"
"plans," "estimates," "potential," or "continues," or the negative thereof or
other and similar expressions. In addition, in some cases, you can identify
forward-looking statements by words or phrases such as "trend," "potential,"
"opportunity," "believe," "comfortable," "expect," "anticipate," "current,"
"intention," "estimate," "position," "assume," "outlook," "continue," "remain,"
"maintain," "sustain," "seek,"

                                       40

Table of Contents



"achieve," and similar expressions. Such statements reflect our current views
with respect to future events, the outcome of which is subject to certain risks,
including among others:

 ? the impact of COVID-19;

risks and uncertainties as to the terms, timing, structure, benefits and costs

? of any capital raising or strategic transaction and whether one will be

consummated on terms acceptable to us or at all;

? our limited cash resources, generation of minimal revenues from operations, and

our reliance on external sources of financing to fund operations in the future;

our ability to execute our business plan, including as it relates to the

? development of and sale of residential condominium units at our largest asset,

77 Greenwich;

risks associated with our debt, including the events of default with respect to

? the 77 Mortgage Loan and Mezzanine Loan, and the risk of additional defaults on

our obligations and debt service requirements;

? risks associated with covenant restrictions in our loan documents that could

limit our flexibility to execute our business plan;

? adverse trends in the New York City residential condominium market;

general economic and business conditions, including with respect to real

? estate, and their effect on the New York City residential real estate market in

particular;

? our ability to obtain additional financing and refinance existing loans and on

favorable terms;

our investment in property development may be more costly than anticipated and

? investment returns from our properties planned to be developed may be less than

anticipated;

? our ability to enter into new leases and renew existing leases with tenants at

our commercial and residential properties;

? we may acquire properties subject to unknown or known liabilities, with limited

or no recourse to the seller;

? risks associated with the effect that rent stabilization regulations may have

on our ability to raise and collect rents;

? competition for new acquisitions and investments;

? risks associated with acquisitions and investments in owned and leased real

estate;

? risks associated with joint ventures;

? our ability to maintain certain state tax benefits with respect to certain of

our properties;

our ability to obtain required permits, site plan approvals and/or other

? governmental approvals in connection with the development or redevelopment of

our properties;

costs associated with complying with environmental laws and environmental

? contamination, as well as the Americans with Disabilities Act or other safety

regulations and requirements;

? loss of key personnel;

? the effects of new tax laws;

? our ability to utilize our NOLs to offset future taxable income and capital

gains for U.S. Federal, state and local income tax purposes;




                                       41

  Table of Contents

? risks associated with current political and economic uncertainty, and

developments related to the outbreak of contagious diseases;

? risks associated with breaches of information technology systems;

? stock price volatility and other risks associated with a lightly traded stock;

? stockholders may be diluted by the issuance of additional shares of common

stock or securities convertible into common stock in the future;

? a declining stock price may make it more difficult to raise capital in the

future;

? the influence of certain significant stockholders;

limitations in our charter on transactions in our common stock by substantial

? stockholders, designed to protect our ability to utilize our NOLs and certain

other tax attributes, may not succeed and/or may limit the liquidity of our

common stock;

certain provisions in our charter documents and Delaware law may have the

? effect of making more difficult or otherwise discouraging, delaying or

deterring a takeover or other change of control of us;

certain provisions in our charter documents may have the effect of limiting our

? stockholders' ability to obtain a favorable judicial forum for certain

disputes;

the impact of the restatement and revision of our financial statements and

? management's recently identified material weakness in our internal control over

financial reporting; and

unanticipated difficulties which may arise and other factors which may be

? outside our control or that are not currently known to us or which we believe

are not material.




In evaluating such statements, you should specifically consider the risks
identified under the section entitled "Risk Factors" in our 2021 Annual Report
for the year ended December 31, 2021, as amended and filed with the Securities
and Exchange Commission (the "SEC") on October 5, 2022, and under the section
entitled "Risk Factors" in this Quarterly Report on Form 10-Q, any of which
could cause actual results to differ materially from the anticipated results.
 Should one or more of these risks or uncertainties materialize, or should
underlying assumptions prove incorrect, actual results or outcomes may vary
materially from those contemplated by any forward looking statements. Subsequent
written and oral forward-looking statements attributable to us or persons acting
on our behalf are expressly qualified in their entirety by the cautionary
statements in this paragraph and elsewhere described in our 2021 Annual Report,
this Form 10-Q and other reports filed with the SEC. All forward-looking
statements speak only as of the date of this Form 10-Q or, in the case of any
documents incorporated by reference in this Form 10-Q, the date of such
document, in each case based on information available to us as of such date, and
we assume no obligation to update any forward-looking statements, except as
required by law.

© Edgar Online, source Glimpses